| Cash Flow | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-09-30 |
|---|---|---|---|---|
| Net income | 444,859 | 307,649 | 166,282 | 311,795 |
| Depreciation and amortization | 557,058 | 368,601 | 183,146 | 532,414 |
| Share-based compensation expense | 20,537 | 18,621 | 10,157 | 20,809 |
| Amortization of deferred financing costs | 16,059 | 10,705 | 4,982 | 13,410 |
| Amortization of debt discounts | 2,410 | 1,570 | 781 | 2,001 |
| Provisions for impairment | 434 | 99 | 63 | 330 |
| Gains on investments in equity and other securities, net | 69 | -311 | -221 | 1,038 |
| Gain on sale of property, net of tax | 163,772 | 118,257 | 71,666 | 141,531 |
| Change in fair value of derivative instruments | 5,541 | 6,152 | 3,731 | -7,167 |
| Losses from investments in unconsolidated joint ventures, net of operating distributions | -9,926 | -11,314 | -5,880 | -24,644 |
| Other non-cash amounts included in net income | -8,480 | -2,168 | -841 | -23,472 |
| Other assets, net | 10,437 | 17,586 | 28,033 | 33,325 |
| Accounts payable and accrued expenses | 193,385 | 97,288 | 23,689 | 193,480 |
| Resident security deposits | 3,449 | 3,790 | 2,818 | 29 |
| Other liabilities | 802 | 2,857 | 5,086 | -4,660 |
| Net cash provided by operating activities | 1,077,580 | 682,978 | 300,516 | 948,997 |
| Deposits for acquisition of single-family residential properties | -29,529 | -8,934 | -4,659 | 510 |
| Acquisition of single-family residential properties | 680,818 | 510,836 | 190,844 | 543,039 |
| Initial renovations to single-family residential properties | 22,069 | 15,311 | 7,209 | 22,830 |
| Other capital expenditures for single-family residential properties | 183,964 | 110,863 | 50,912 | 167,677 |
| Proceeds from sale of single-family residential properties | 373,806 | 267,692 | 162,672 | 305,849 |
| Repayment proceeds from retained debt securities | 0 | 0 | 0 | 640 |
| Investments in equity securities | 2,259 | 1,135 | 1,053 | 3,448 |
| Investments in unconsolidated joint ventures | 39,779 | 12,873 | 10,460 | 39,546 |
| Non-operating distributions from unconsolidated joint ventures | 16,401 | 11,360 | 4,303 | 17,421 |
| Other investing activities | 61,840 | 53,883 | 25,380 | 39,557 |
| Net cash used in investing activities | -570,993 | -416,915 | -114,224 | -492,697 |
| Payment of dividends and dividend equivalents | 534,826 | 356,806 | 178,241 | 516,649 |
| Distributions to non-controlling interests | 1,951 | 1,330 | 601 | 2,144 |
| Payment of taxes related to net share settlement of rsus | 5,755 | 5,529 | 4,800 | 10,894 |
| Payments on secured debt | 3,799 | 3,799 | 2,787 | 14,774 |
| Payments on secured term loan | - | - | - | 83 |
| Proceeds from unsecured notes | 596,862 | - | - | 494,275 |
| Proceeds from term loan facilities | 0 | - | - | 1,750,000 |
| Payments on term loan facilities | 0 | - | - | 2,500,000 |
| Proceeds from revolving facility | 400,000 | 270,000 | 100,000 | 750,000 |
| Payments on revolving facility | 970,000 | 300,000 | 200,000 | 0 |
| Deferred financing costs paid | 8,803 | 3,128 | 255 | 54,270 |
| Other financing activities | -2,340 | -1,440 | -671 | -3,773 |
| Net cash used in financing activities | -530,612 | -402,032 | -287,355 | -108,312 |
| Change in cash, cash equivalents, and restricted cash | -24,025 | -135,969 | -101,063 | 347,988 |
| Cash and cash equivalents at beginning of period | 419,693 | 419,693 | 419,693 | 897,484 |
| Cash and cash equivalents at end of period | 395,668 | 283,724 | 318,630 | 1,245,472 |
Invitation Homes Inc. (INVH)
Invitation Homes Inc. (INVH)