Invitation Homes Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Invitation Homes Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities: | ||||||||||||||||
net income | 71,130,000 | 32,865,000 | 43,178,000 | 50,276,000 | 52,554,000 | 33,983,000 | 39,405,000 | 21,169,000 | 25,714,000 | 1,041,000 | -14,188,000 | -17,580,000 | -46,454,000 | -22,510,000 | 5,529,000 | -42,391,000 |
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||
depreciation and amortization | 142,090,000 | 138,147,000 | 137,266,000 | 135,027,000 | 133,764,000 | 133,315,000 | 133,031,000 | 133,609,000 | 130,220,000 | 139,371,000 | 146,450,000 | 144,500,000 | 107,020,000 | 67,466,000 | 67,515,000 | 67,577,000 |
share-based compensation expense | 4,797,000 | 6,086,000 | 2,106,000 | 4,101,000 | 4,311,000 | 4,625,000 | 3,615,000 | 5,607,000 | 5,917,000 | 6,068,000 | 8,016,000 | 9,498,000 | 16,739,000 | 12,004,000 | 8,216,000 | 44,244,000 |
amortization of deferred financing costs | 7,675,000 | 3,800,000 | 6,401,000 | 7,952,000 | 9,873,000 | 9,228,000 | 10,008,000 | 10,150,000 | 9,366,000 | 8,147,000 | 5,683,000 | 3,995,000 | 2,721,000 | 3,195,000 | 5,028,000 | 11,327,000 |
amortization of debt discounts | 1,381,000 | 1,380,000 | 1,349,000 | 1,348,000 | 1,317,000 | 1,317,000 | 2,345,000 | 2,364,000 | 2,308,000 | 2,308,000 | 2,254,000 | 2,254,000 | ||||
provisions for impairment | 376,000 | 289,000 | 1,442,000 | 2,471,000 | 2,921,000 | 3,960,000 | 4,076,000 | 3,253,000 | 3,139,000 | 1,296,000 | 1,671,000 | 603,000 | 675,000 | 424,000 | 95,000 | 1,037,000 |
(gains) losses on investments in equity and other securities | ||||||||||||||||
gains on sale of property, net of tax | ||||||||||||||||
change in fair value of derivative instruments | 4,719,000 | 1,703,000 | 1,616,000 | 1,091,000 | -97,000 | -160,000 | -181,000 | 2,351,000 | 3,241,000 | 2,946,000 | 3,606,000 | 2,246,000 | 1,853,000 | 190,000 | 50,000 | 3,752,000 |
losses from investments in unconsolidated joint ventures, net of operating distributions | ||||||||||||||||
other non-cash amounts included in net income | 1,474,000 | 2,163,000 | ||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||
other assets | -15,712,000 | -8,012,000 | -3,501,000 | -10,787,000 | -6,672,000 | 5,605,000 | -10,127,000 | 304,000 | -2,388,000 | -4,027,000 | 15,722,000 | -23,390,000 | 4,006,000 | -6,047,000 | 7,342,000 | -15,906,000 |
accounts payable and accrued expenses | -110,011,000 | 65,359,000 | 22,146,000 | -4,534,000 | -90,541,000 | 46,977,000 | 23,769,000 | 25,002,000 | -109,998,000 | 53,667,000 | 18,768,000 | 10,920,000 | -81,711,000 | 47,363,000 | 7,847,000 | 16,207,000 |
resident security deposits | 2,065,000 | 1,671,000 | 4,040,000 | 2,373,000 | -1,236,000 | -2,972,000 | 1,323,000 | 1,677,000 | -2,310,000 | -770,000 | 1,873,000 | 3,513,000 | 818,000 | 195,000 | 989,000 | 1,279,000 |
other liabilities | 997,000 | -3,610,000 | 10,530,000 | 932,000 | 1,407,000 | -2,306,000 | -1,780,000 | 2,271,000 | 6,559,000 | -4,075,000 | -8,163,000 | -2,668,000 | -10,526,000 | -71,000 | -1,226,000 | 412,000 |
net cash from operating activities | 71,040,000 | 229,737,000 | 218,214,000 | 177,721,000 | 71,282,000 | 215,506,000 | 182,159,000 | 193,183,000 | 48,160,000 | 202,746,000 | 180,255,000 | 130,080,000 | -7,478,000 | 100,041,000 | 96,365,000 | 70,861,000 |
investing activities: | ||||||||||||||||
deposits for acquisition of single-family residential properties | ||||||||||||||||
acquisition of single-family residential properties | -284,282,000 | -157,514,000 | -42,430,000 | -137,471,000 | -180,933,000 | -158,836,000 | -190,848,000 | -55,458,000 | -67,906,000 | -64,336,000 | -71,663,000 | -48,486,000 | -74,345,000 | -69,522,000 | ||
initial renovations to single-family residential properties | -27,103,000 | -10,043,000 | -30,581,000 | -31,042,000 | -22,420,000 | -16,268,000 | -9,105,000 | -9,644,000 | -9,950,000 | -10,033,000 | -8,930,000 | -16,820,000 | -21,125,000 | -8,474,000 | -6,171,000 | -6,855,000 |
other capital expenditures for single-family residential properties | -44,582,000 | -43,677,000 | -43,805,000 | -40,220,000 | -45,821,000 | -48,262,000 | -40,669,000 | -29,492,000 | -36,888,000 | -43,884,000 | -29,683,000 | -31,233,000 | -24,446,000 | -12,877,000 | -10,333,000 | -10,800,000 |
proceeds from sale of single-family residential properties | 76,441,000 | 109,758,000 | 105,410,000 | 123,318,000 | 362,359,000 | 156,701,000 | ||||||||||
repayment proceeds from retained debt securities | 63,973,000 | 1,346,000 | 1,248,000 | 5,539,000 | 9,926,000 | 4,347,000 | 27,246,000 | 8,441,000 | 74,367,000 | 90,455,000 | 59,099,000 | 114,000 | 48,376,000 | 0 | ||
investments in equity securities | ||||||||||||||||
proceeds from sale of investments in equity securities | ||||||||||||||||
investments in unconsolidated joint ventures | ||||||||||||||||
non-operating distributions from unconsolidated joint ventures | ||||||||||||||||
other investing activities | -2,023,000 | 38,000 | -110,000 | -93,000 | 509,000 | 1,162,000 | 3,372,000 | -209,000 | 2,914,000 | 161,000 | 946,000 | -9,260,000 | ||||
net cash from investing activities | -230,781,000 | -104,871,000 | -8,762,000 | -80,742,000 | 128,797,000 | -65,762,000 | -15,836,000 | 55,027,000 | 204,027,000 | 48,340,000 | -87,376,000 | -101,998,000 | 64,711,000 | -85,928,000 | -37,035,000 | 111,534,000 |
financing activities: | ||||||||||||||||
payment of dividends and dividend equivalents | -84,500,000 | -84,195,000 | -81,682,000 | -81,774,000 | -69,917,000 | -70,465,000 | -68,334,000 | -67,965,000 | -57,518,000 | -57,563,000 | -57,559,000 | -57,432,000 | ||||
distributions to non-controlling interests | -534,000 | -535,000 | -534,000 | -534,000 | -464,000 | -724,000 | -711,000 | -1,175,000 | -995,000 | -992,000 | -996,000 | -1,037,000 | ||||
payment of taxes related to net share settlement of rsus | -1,054,000 | -12,000 | -190,000 | -3,171,000 | 0 | -56,000 | -1,385,000 | -6,723,000 | -835,000 | -989,000 | -823,000 | -6,598,000 | ||||
payments on mortgage loans | -1,276,835,000 | -26,114,000 | -24,290,000 | -107,387,000 | -199,006,000 | -89,032,000 | -528,571,000 | -180,812,000 | -1,163,298,000 | -217,708,000 | -2,325,319,000 | -873,269,000 | -864,386,000 | -3,610,000 | -1,052,541,000 | -1,030,471,000 |
payments on secured term loan | 0 | 0 | ||||||||||||||
proceeds from unsecured notes | ||||||||||||||||
proceeds from term loan facility | 0 | 0 | 0 | 1,500,000,000 | ||||||||||||
payments on term loan facility | ||||||||||||||||
proceeds from revolving facility | 0 | 0 | 0 | 320,000,000 | 270,000,000 | 80,000,000 | 115,000,000 | 20,000,000 | 75,000,000 | 110,000,000 | ||||||
payments on revolving facility | 0 | 0 | -270,000,000 | -50,000,000 | -270,000,000 | -80,000,000 | -115,000,000 | -20,000,000 | -75,000,000 | -110,000,000 | -115,000,000 | -20,000,000 | ||||
proceeds from issuance of common stock | 182,925,000 | 0 | 447,877,000 | 55,921,000 | ||||||||||||
deferred financing costs paid | 0 | 0 | -13,189,000 | -3,000 | -30,719,000 | -11,770,000 | -12,511,000 | 0 | -17,609,000 | -24,456,000 | ||||||
other financing activities | -15,990,000 | -715,000 | -714,000 | -484,000 | -8,386,000 | -246,000 | -136,000 | -108,000 | -305,000 | -113,000 | -897,000 | -361,000 | ||||
net cash from financing activities | -237,399,000 | -111,571,000 | 70,366,000 | 132,571,000 | -240,247,000 | -142,786,000 | -198,286,000 | -256,783,000 | -275,836,000 | -277,368,000 | -73,705,000 | -53,896,000 | -11,796,000 | -38,606,000 | -92,846,000 | -188,064,000 |
change in cash, cash equivalents, and restricted cash | -397,140,000 | 13,295,000 | 279,818,000 | 229,550,000 | -40,168,000 | 6,958,000 | -31,963,000 | -8,573,000 | -23,649,000 | -26,282,000 | 19,174,000 | -25,814,000 | ||||
cash, cash equivalents, and restricted cash, beginning of period | 0 | 0 | 0 | 286,245,000 | 0 | 0 | 0 | 359,991,000 | 0 | 0 | 0 | 416,562,000 | ||||
cash, cash equivalents, and restricted cash, end of period | -397,140,000 | 13,295,000 | 279,818,000 | 515,795,000 | -40,168,000 | 6,958,000 | -31,963,000 | 351,418,000 | -23,649,000 | -26,282,000 | 19,174,000 | 390,748,000 | ||||
supplemental cash flow disclosures: | ||||||||||||||||
interest paid, net of amounts capitalized | 76,966,000 | 84,092,000 | 87,118,000 | 87,797,000 | 62,252,000 | 53,493,000 | 56,916,000 | 53,645,000 | ||||||||
interest capitalized as investments in single-family residential properties | ||||||||||||||||
cash paid for income taxes | 500,000 | 196,000 | 702,000 | 671,000 | 538,000 | 0 | ||||||||||
cash paid for amounts included in the measurement of lease liabilities: | ||||||||||||||||
operating cash flows from operating leases | ||||||||||||||||
financing cash flows from finance leases | ||||||||||||||||
non-cash investing and financing activities: | ||||||||||||||||
accrued renovation improvements at period end | 1,288,000 | -313,000 | 467,000 | 5,747,000 | 3,178,000 | 1,669,000 | 248,000 | 3,620,000 | ||||||||
accrued residential property capital improvements at period end | -2,501,000 | 811,000 | 3,030,000 | 5,849,000 | 2,856,000 | 672,000 | 1,477,000 | 2,277,000 | ||||||||
deferred payment for acquisition of single-family residential properties | ||||||||||||||||
transfer of residential property, net to other assets, net for held for sale assets | 70,105,000 | 277,012,000 | 34,715,000 | 59,173,000 | 24,750,000 | |||||||||||
change in other comprehensive income from cash flow hedges | -170,707,000 | 30,571,000 | 9,378,000 | 57,516,000 | 38,457,000 | 3,595,000 | -8,700,000 | 13,272,000 | ||||||||
rou assets obtained in exchange for operating lease liabilities | ||||||||||||||||
rou assets obtained in exchange for finance lease liabilities | ||||||||||||||||
dividends declared but not paid | ||||||||||||||||
net settlement of 2022 convertible notes in shares of common stock | ||||||||||||||||
(gains) losses on investments in equity securities | ||||||||||||||||
gain on sale of property, net of tax | -13,121,000 | -15,106,000 | -11,167,000 | -15,200,000 | -31,780,000 | -20,812,000 | -26,172,000 | -17,572,000 | -28,727,000 | -11,512,000 | -3,941,000 | -5,502,000 | -5,657,000 | -3,756,000 | -10,162,000 | -14,321,000 |
amortization of deferred leasing costs | 2,903,000 | 3,002,000 | 2,972,000 | 2,856,000 | 2,913,000 | 2,648,000 | 2,481,000 | 2,579,000 | 2,709,000 | 2,716,000 | 2,989,000 | 2,844,000 | 2,894,000 | 3,023,000 | 3,087,000 | 3,139,000 |
(income) income from investments in unconsolidated joint ventures, net of operating distributions | ||||||||||||||||
proceeds from secured term loan | 0 | 0 | ||||||||||||||
net settlement of 2019 convertible notes in shares of common stock | ||||||||||||||||
unrealized gains on investments in equity securities | ||||||||||||||||
amounts deposited and held by others | 3,140,000 | -4,779,000 | 1,506,000 | -773,000 | 5,177,000 | -4,606,000 | 207,000 | -1,173,000 | 1,040,000 | -1,239,000 | ||||||
purchases of investments in debt securities | -48,018,000 | 0 | -117,887,000 | -45,832,000 | -43,254,000 | 0 | ||||||||||
proceeds from mortgage loans | 960,304,000 | 0 | 2,357,608,000 | 916,571,000 | 865,027,000 | 0 | ||||||||||
capital leases | 0 | -239,000 | 239,000 | 2,209,000 | ||||||||||||
other noncash amounts included in net income | -185,000 | -7,452,000 | 98,000 | 366,000 | 419,000 | 2,410,000 | 5,570,000 | -485,000 | -1,153,000 | -1,033,000 | -985,000 | -585,000 | -337,000 | |||
cash and restricted cash acquired in the mergers | ||||||||||||||||
proceeds from ipo, net of underwriting discounts | 0 | |||||||||||||||
ipo costs paid | 0 | |||||||||||||||
merger costs paid | ||||||||||||||||
payments on credit facilities | 0 | 0 | 0 | -2,321,585,000 | ||||||||||||
noncash investing and financing activities: | ||||||||||||||||
reclassification of ipo costs from other assets to additional paid-in capital | 0 | |||||||||||||||
proceeds from atm equity program | ||||||||||||||||
proceeds from sale of residential properties | 142,562,000 | 288,947,000 | 78,932,000 | 71,715,000 | 51,105,000 | 53,267,000 | 23,474,000 | 55,587,000 | 73,652,000 | |||||||
corporate capital expenditures | -479,000 | -1,716,000 | -1,803,000 | -29,000 | -1,277,000 | -1,315,000 | -1,224,000 | -270,000 | ||||||||
contributions | ||||||||||||||||
proceeds from credit facilities | ||||||||||||||||
payments on warehouse loans | ||||||||||||||||
noncash investing and financing activities | ||||||||||||||||
redemption of series a preferred stock | 0 | 0 | -1,153,000 | |||||||||||||
change in amounts deposited and held by others | -1,557,000 | |||||||||||||||
amortization of discount on mortgage loans | 1,188,000 | 88,000 | 59,000 | 55,000 | ||||||||||||
restricted cash related to security deposits | -1,011,000 | -538,000 | 2,581,000 | -5,213,000 | ||||||||||||
restricted cash related to derivative collateral | ||||||||||||||||
cash acquired in the mergers | ||||||||||||||||
change in restricted cash | ||||||||||||||||
payment of dividends, dividend equivalents, and distributions | ||||||||||||||||
notes receivable repaid by (issued to) class b unitholders | ||||||||||||||||
redemption of and dividends paid with respect to series a preferred stock | ||||||||||||||||
proceeds from warehouse loans | ||||||||||||||||
purchase of interest rate caps | ||||||||||||||||
change in cash and cash equivalents | 45,437,000 | -24,493,000 | -33,516,000 | -5,669,000 | ||||||||||||
cash and cash equivalents, beginning of period | 0 | 0 | 0 | 198,119,000 | ||||||||||||
cash and cash equivalents, end of period | 45,437,000 | -24,493,000 | -33,516,000 | 192,450,000 | ||||||||||||
accrued acquisition costs at period end | ||||||||||||||||
reclassification of deferred financing costs upon loan funding | ||||||||||||||||
paid in kind interest on warehouse loan | ||||||||||||||||
change in operating assets and liabilities: | ||||||||||||||||
changes in amounts deposited and held by others | -2,235,000 | -395,000 | 484,000 | |||||||||||||
changes in restricted cash | -14,979,000 | 3,324,000 | 83,136,000 | |||||||||||||
cash paid for employee taxes for settlement of rsus | ||||||||||||||||
dividends paid | ||||||||||||||||
proceeds from initial offering, net of underwriting discounts | 0 | 1,692,058,000 | ||||||||||||||
offering costs paid | -300,000 | -2,457,000 | ||||||||||||||
transfer of residential property, net to other asset, net for held for sale assets | 8,416,000 | 32,862,000 | ||||||||||||||
reclassification of offering costs from other assets to additional paid-in capital | ||||||||||||||||
acquisition of residential properties | -27,813,000 | |||||||||||||||
reclassification of offering costs from other assets to additional paid in capital | 2,969,000 | |||||||||||||||
noncash incentive compensation expense | ||||||||||||||||
accretion of discount on investments in debt securities | ||||||||||||||||
benefit from (recovery of) uncollectible resident receivables | ||||||||||||||||
(gain) loss on sale of property | ||||||||||||||||
paid in kind interest on warehouse loans | ||||||||||||||||
paid in kind interest on class b notes receivable | ||||||||||||||||
straight-line rent | ||||||||||||||||
issuance of series a preferred stock | ||||||||||||||||
notes receivable (issued to) repaid by class b unitholders | ||||||||||||||||
distributions and dividends | ||||||||||||||||
series a preferred stock dividends | ||||||||||||||||
repayments on credit facilities | ||||||||||||||||
repayments on mortgage loans | ||||||||||||||||
repayments on warehouse loans | ||||||||||||||||
accrued renovation improvements | ||||||||||||||||
accrued residential property capital improvements | ||||||||||||||||
accrued acquisition costs | ||||||||||||||||
residential properties classified as held for sale in other assets | ||||||||||||||||
reduction of class a subscription receivable in lieu of distribution |
We provide you with 20 years of cash flow statements for Invitation Homes stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of Invitation Homes stock. Explore the full financial landscape of Invitation Homes stock with our expertly curated income statements.
The information provided in this report about Invitation Homes stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.