Invitation Homes Inc(NYSE:INVH)

Invitation Homes is the nation's premier single-family home leasing company, meeting changing lifestyle demands by providing access to high-quality, updated homes with valued features such as close proximity to jobs and access to good schools. The company's mission, Together with you, we make a hous...
Website: http://www.InvitationHomes.com
Founded: 2012
Full Time Employees: 1,140
Sector: Real Estate
Industry: REIT-Residential
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 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 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues: | ||||||||||||||||||||||||||||||||||||||
rental revenues and other property income | 670,515,000 | 663,588,000 | 666,191,000 | 659,107,000 | 653,071,000 | 638,050,000 | 641,342,000 | 637,475,000 | 632,097,000 | 620,901,000 | 614,291,000 | 596,924,000 | 586,515,000 | 576,510,000 | 565,391,000 | 554,541,000 | 530,199,000 | 518,472,000 | 508,178,000 | 490,618,000 | 474,454,000 | 464,100,000 | 459,184,000 | 449,755,000 | 449,789,000 | 444,277,000 | 443,326,000 | 441,582,000 | 435,500,000 | |||||||||
management fee revenues | 19,852,000 | 21,662,000 | 21,975,000 | 22,294,000 | 21,408,000 | 21,080,000 | 18,980,000 | 15,976,000 | 13,942,000 | 3,420,000 | 3,404,000 | 3,448,000 | 3,375,000 | 3,326,000 | 3,284,000 | 2,759,000 | ||||||||||||||||||||||
homebuilding revenues | 43,745,000 | |||||||||||||||||||||||||||||||||||||
total revenues | 734,112,000 | 685,250,000 | 688,166,000 | 681,401,000 | 674,479,000 | 659,130,000 | 660,322,000 | 653,451,000 | 646,039,000 | 624,321,000 | 617,695,000 | 600,372,000 | 589,890,000 | 579,836,000 | 568,675,000 | 557,300,000 | 532,310,000 | 520,225,000 | 509,532,000 | 491,633,000 | 475,225,000 | 322,586,500 | 434,251,000 | 432,426,000 | 423,669,000 | 329,954,000 | 243,536,000 | 242,216,000 | 238,750,000 | |||||||||
yoy | 8.84% | 3.96% | 4.22% | 4.28% | 4.40% | 5.58% | 6.90% | 8.84% | 9.52% | 7.67% | 8.62% | 7.73% | 10.82% | 11.46% | 11.61% | 13.36% | 12.01% | -2.23% | 78.31% | 78.53% | 77.45% | |||||||||||||||||
qoq | 7.13% | -0.42% | 0.99% | 1.03% | 2.33% | -0.18% | 1.05% | 1.15% | 3.48% | 1.07% | 2.89% | 1.78% | 1.73% | 1.96% | 2.04% | 4.69% | 2.32% | 2.10% | 3.64% | 3.45% | -25.71% | 0.42% | 2.07% | 28.40% | 35.48% | 0.54% | 1.45% | |||||||||||
expenses: | ||||||||||||||||||||||||||||||||||||||
property operating and maintenance | 251,134,000 | 244,823,000 | 259,037,000 | 244,278,000 | 237,449,000 | 228,464,000 | 242,228,000 | 234,184,000 | 230,397,000 | 228,542,000 | 229,488,000 | 213,808,000 | 208,497,000 | 209,615,000 | 203,787,000 | 190,680,000 | 182,269,000 | 177,883,000 | 184,484,000 | 175,422,000 | 168,373,000 | 168,628,000 | 177,997,000 | 167,002,000 | 166,916,000 | 167,576,000 | 175,491,000 | 166,574,000 | 160,346,000 | 159,200,000 | 170,021,000 | 165,423,000 | 160,767,000 | 117,220,000 | 93,267,000 | 92,840,000 | 88,168,000 | |
property management expense | 39,325,000 | 39,485,000 | 37,073,000 | 35,833,000 | 36,739,000 | 39,238,000 | 34,382,000 | 32,633,000 | 31,237,000 | 25,246,000 | 23,399,000 | 23,580,000 | 23,584,000 | 22,770,000 | 22,385,000 | 21,814,000 | 20,967,000 | 20,173,000 | 17,886,000 | 17,696,000 | 15,842,000 | 14,888,000 | 14,824,000 | 14,529,000 | 14,372,000 | 14,561,000 | 15,872,000 | 16,021,000 | 15,160,000 | 17,281,000 | 16,692,000 | 14,348,000 | 17,164,000 | 11,908,000 | 10,852,000 | 9,135,000 | 11,449,000 | |
homebuilding cost of sales | 39,134,000 | |||||||||||||||||||||||||||||||||||||
general and administrative | 32,319,000 | 23,697,000 | 18,444,000 | 23,591,000 | 29,518,000 | 23,939,000 | 21,727,000 | 21,498,000 | 23,448,000 | 22,387,000 | 22,714,000 | 19,791,000 | 17,452,000 | 16,921,000 | 20,123,000 | 19,342,000 | 17,639,000 | 19,668,000 | 19,369,000 | 19,828,000 | 16,950,000 | 16,679,000 | 17,972,000 | 14,426,000 | 14,228,000 | 15,375,000 | 16,405,000 | 15,956,000 | 26,538,000 | 25,340,000 | 21,152,000 | 24,636,000 | 27,636,000 | 63,585,000 | 27,462,000 | 18,426,000 | 58,266,000 | |
interest expense | 95,313,000 | 90,878,000 | 90,781,000 | 87,414,000 | 84,254,000 | 95,158,000 | 91,060,000 | 90,007,000 | 89,845,000 | 90,049,000 | 86,736,000 | 78,625,000 | 78,047,000 | 78,409,000 | 76,454,000 | 74,840,000 | 74,389,000 | 79,121,000 | 79,370,000 | 80,764,000 | 83,406,000 | 95,382,000 | 87,713,000 | 86,071,000 | 84,757,000 | 88,417,000 | 89,067,000 | 95,706,000 | 93,983,000 | 670,684,000 | -97,564,000 | -97,226,000 | -92,299,000 | -74,244,000 | -56,796,000 | -57,358,000 | -68,572,000 | |
depreciation and amortization | 193,142,000 | 189,875,000 | 188,457,000 | 185,455,000 | 183,146,000 | 181,912,000 | 180,479,000 | 176,622,000 | 175,313,000 | 173,159,000 | 170,696,000 | 165,759,000 | 164,673,000 | 163,318,000 | 160,428,000 | 158,572,000 | 155,796,000 | 151,660,000 | 150,694,000 | 145,280,000 | 144,501,000 | 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 | |
casualty losses, impairment, and other | 4,345,000 | 311,000 | 3,420,000 | 3,029,000 | 4,683,000 | 47,563,000 | 20,872,000 | |||||||||||||||||||||||||||||||
total expenses | 654,712,000 | 589,069,000 | 597,212,000 | 579,600,000 | 575,789,000 | 616,274,000 | 590,748,000 | 565,297,000 | 554,377,000 | 542,452,000 | 535,529,000 | 503,431,000 | 493,416,000 | 496,856,000 | 503,181,000 | 466,603,000 | 452,575,000 | 451,551,000 | 456,097,000 | 439,970,000 | 429,428,000 | 433,693,000 | 438,376,000 | 419,114,000 | 418,427,000 | 426,633,000 | 434,890,000 | 428,959,000 | 435,028,000 | |||||||||
gain on sale of property, net of tax | 87,094,000 | 54,463,000 | 45,515,000 | 46,591,000 | 71,666,000 | 103,019,000 | 47,766,000 | 43,267,000 | 50,498,000 | 49,092,000 | 57,989,000 | 46,788,000 | 29,671,000 | 21,213,000 | 23,952,000 | 27,508,000 | 18,026,000 | 14,558,000 | 13,047,000 | 17,919,000 | 14,484,000 | 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 | |
losses from investments in unconsolidated joint ventures | -3,085,000 | -4,802,000 | -5,218,000 | -5,665,000 | -12,160,000 | -5,482,000 | -5,138,000 | -6,790,000 | -4,902,000 | -2,030,000 | -4,155,000 | |||||||||||||||||||||||||||
other | -2,344,000 | -1,808,000 | -1,769,000 | -2,133,000 | 1,365,000 | 3,352,000 | -9,345,000 | -54,012,000 | 5,973,000 | 5,533,000 | -2,533,000 | -3,941,000 | -1,494,000 | 344,000 | -8,372,000 | -3,827,000 | 594,000 | -2,654,000 | -1,508,000 | -1,903,000 | 230,000 | -2,121,000 | -3,049,000 | 1,370,000 | 3,714,000 | 3,130,000 | 4,735,000 | 610,000 | 3,125,000 | 261,000 | 3,330,000 | 1,631,000 | 1,736,000 | -477,000 | 613,000 | -869,000 | -226,000 | |
net income | 161,065,000 | 145,050,000 | 137,210,000 | 141,367,000 | 166,282,000 | 143,570,000 | 95,578,000 | 73,431,000 | 142,786,000 | 129,941,000 | 132,221,000 | 138,282,000 | 120,584,000 | 100,862,000 | 79,429,000 | 111,505,000 | 93,003,000 | 74,871,000 | 69,495,000 | 60,688,000 | 57,722,000 | 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 | |
yoy | -3.14% | 1.03% | 43.56% | 92.52% | 16.46% | 10.49% | -27.71% | -46.90% | 18.41% | 28.83% | 66.46% | 24.01% | 29.66% | 34.71% | 14.29% | 83.73% | 61.12% | 5.26% | 111.46% | 40.55% | 14.81% | 35.35% | -3.29% | 9.57% | 137.50% | 104.38% | 3164.46% | -377.73% | -220.42% | -155.35% | -104.62% | -356.61% | -58.53% | |||||
qoq | 11.04% | 5.71% | -2.94% | -14.98% | 15.82% | 50.21% | 30.16% | -48.57% | 9.89% | -1.72% | -4.38% | 14.68% | 19.55% | 26.98% | -28.77% | 19.89% | 24.22% | 7.74% | 14.51% | 5.14% | -18.85% | 116.43% | -23.88% | -14.12% | -4.33% | 54.65% | -13.76% | 86.14% | -17.68% | 2370.12% | -107.34% | -19.29% | -62.16% | 106.37% | -507.13% | -113.04% | ||
net income margin % | 21.94% | 21.17% | 19.94% | 20.75% | 24.65% | 21.78% | 14.47% | 11.24% | 22.10% | 20.81% | 21.41% | 23.03% | 20.44% | 17.39% | 13.97% | 20.01% | 17.47% | 14.39% | 13.64% | 12.34% | 12.15% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | 7.97% | 0.24% | -3.28% | -4.15% | -14.08% | -9.24% | 2.28% | -17.76% | |
net income attributable to non-controlling interests | -557,000 | -496,000 | -472,000 | -480,000 | -537,000 | -460,000 | -309,000 | -243,000 | -436,000 | -395,000 | -403,000 | -418,000 | -342,000 | -290,000 | -250,000 | -542,000 | -388,000 | -328,000 | -318,000 | -350,000 | -355,000 | -201,500 | -211,000 | -275,000 | -320,000 | 242,000 | 311,000 | |||||||||||
net income attributable to common stockholders | 160,508,000 | 144,554,000 | 136,738,000 | 140,887,000 | 165,745,000 | 143,110,000 | 95,269,000 | 73,188,000 | 142,350,000 | 129,546,000 | 131,818,000 | 137,864,000 | 120,242,000 | 100,572,000 | 79,179,000 | 110,963,000 | 92,615,000 | 74,543,000 | 69,177,000 | 60,338,000 | 57,367,000 | 70,699,000 | 32,654,000 | 42,903,000 | 49,956,000 | 51,992,000 | 33,707,000 | 38,942,000 | 20,822,000 | |||||||||
net income available to participating securities | -708,000 | -246,000 | -264,000 | -222,000 | -228,000 | -169,000 | -185,000 | -207,000 | -192,000 | -178,000 | -181,000 | -166,000 | -171,000 | -146,000 | -147,000 | -148,000 | -220,000 | -67,000 | -69,000 | -96,000 | -95,000 | -113,000 | -114,000 | -119,000 | -102,000 | -76,500 | -91,000 | -109,000 | -106,000 | |||||||||
net income available to common stockholders — basic and diluted | 159,800,000 | 144,308,000 | 136,474,000 | 140,665,000 | 165,517,000 | 142,941,000 | 95,084,000 | 72,981,000 | 142,158,000 | 129,368,000 | 131,637,000 | 137,698,000 | 120,071,000 | 100,426,000 | 79,032,000 | 110,815,000 | 92,395,000 | 74,476,000 | 69,108,000 | 60,242,000 | 57,272,000 | 70,586,000 | 32,540,000 | 42,784,000 | 49,854,000 | 51,903,000 | 33,616,000 | 38,833,000 | 20,716,000 | |||||||||
weighted-average common shares outstanding — basic | 605,997,344,000 | 612,948,321,000 | 613,084,571,000 | 613,048,193,000 | 612,777,606,000 | 612,551,317,000 | 612,674,802,000 | 612,628,758,000 | 612,219,520,000 | 611,893,784,000 | 612,000,811,000 | 611,954,347,000 | 611,588,465,000 | 609,770,610,000 | 610,845,820,000 | 610,331,643,000 | 606,410,225,000 | 577,681,070,000 | 577,011,178,000 | 567,931,472,000 | 567,375,502,000 | 553,993,321,000 | 560,598,995,000 | 548,811,968,000 | 542,549,512,000 | 531,235,962,000 | 537,771,245,000 | 525,070,036,000 | 521,440,822,000 | 520,620,519,000 | 520,509,058,000 | 311,771,221,000 | ||||||
weighted-average common shares outstanding — diluted | 606,233,573,000 | 613,177,806,000 | 613,084,571,000 | 613,261,904,000 | 613,361,880,000 | 613,631,617,000 | 613,645,188,000 | 613,823,339,000 | 613,807,166,000 | 613,288,708,000 | 613,580,042,000 | 613,316,499,000 | 612,564,298,000 | 611,112,396,000 | 612,647,588,000 | 611,620,475,000 | 607,908,398,000 | 579,209,523,000 | 578,571,392,000 | 569,283,166,000 | 568,826,104,000 | 555,458,607,000 | 561,871,373,000 | 549,920,213,000 | 543,904,420,000 | 532,499,787,000 | 538,644,888,000 | 525,933,643,000 | 521,817,494,000 | 521,761,076,000 | 520,509,058,000 | 312,271,578,000 | ||||||
net income per common share — basic | 260 | 240 | 220 | 230 | 270 | 230 | 160 | 120 | 230 | 210 | 220 | 230 | 200 | 170 | 130 | 180 | 150 | 120 | 120 | 110 | 100 | 120 | 60 | 80 | 90 | 90 | 60 | 70 | 40 | -15 | -30 | 20 | ||||||
net income per common share — diluted | 260 | 240 | 220 | 230 | 270 | 230 | 150 | 120 | 230 | 210 | 210 | 220 | 200 | 170 | 130 | 180 | 150 | 120 | 120 | 110 | 100 | 120 | 60 | 80 | 90 | 90 | 60 | 70 | 40 | -15 | -30 | 20 | ||||||
gains on investments in equity and other securities | 17,250 | 380,000 | -90,000 | 8,000 | -257,000 | 1,504,000 | ||||||||||||||||||||||||||||||||
income (losses) from investments in unconsolidated joint ventures | -1,972,500 | 2,130,000 | ||||||||||||||||||||||||||||||||||||
losses on investments in equity and other securities | -221,000 | |||||||||||||||||||||||||||||||||||||
impairment and other | 10,353,000 | 4,137,000 | 3,069,000 | 2,496,000 | 1,868,000 | 1,163,000 | 5,823,000 | 20,004,000 | 1,355,000 | 1,515,000 | 3,046,000 | 4,294,000 | 980,000 | 356,000 | -3,974,000 | 1,723,000 | -180,000 | 3,127,000 | 6,940,000 | 4,740,000 | 1,671,000 | 5,392,000 | 7,343,000 | 3,252,000 | 4,103,000 | 6,121,000 | 7,611,000 | 14,572,000 | 706,000 | 1,204,000 | ||||||||
gains on investments in equity securities | -209,000 | 237,000 | -499,000 | 524,000 | 88,000 | 61,000 | -796,000 | -172,000 | -3,032,000 | -3,597,000 | 4,319,000 | -7,002,000 | ||||||||||||||||||||||||||
income from investments in unconsolidated joint ventures | -1,467,500 | -849,000 | -2,701,000 | -2,320,000 | -2,110,000 | 202,000 | 11,000 | 351,000 | ||||||||||||||||||||||||||||||
joint venture management fees | 2,111,000 | 1,753,000 | 1,354,000 | 1,015,000 | 771,000 | |||||||||||||||||||||||||||||||||
unrealized gains on investments in equity securities | -3,140,000 | |||||||||||||||||||||||||||||||||||||
net (income) loss attributable to non-controlling interests | -562,000 | -276,000 | -347,000 | 133,000 | -21,000 | |||||||||||||||||||||||||||||||||
net loss attributable to non-controlling interests | -463,000 | |||||||||||||||||||||||||||||||||||||
rental revenues | 300,945,000 | 404,140,000 | 403,848,000 | 395,792,000 | 310,946,000 | 229,375,000 | 228,504,000 | 226,096,000 | ||||||||||||||||||||||||||||||
other property income | 21,641,500 | 30,111,000 | 28,578,000 | 27,877,000 | 19,008,000 | 14,161,000 | 13,712,000 | 12,654,000 | ||||||||||||||||||||||||||||||
operating expenses: | ||||||||||||||||||||||||||||||||||||||
total operating expenses | 265,409,000 | 350,488,000 | 354,960,000 | 356,188,000 | 307,344,000 | 213,619,000 | 188,622,000 | 226,664,000 | ||||||||||||||||||||||||||||||
operating income | 57,177,500 | 83,763,000 | 77,466,000 | 67,481,000 | 22,610,000 | 29,917,000 | 53,594,000 | 12,086,000 | ||||||||||||||||||||||||||||||
yoy | 152.89% | 179.98% | 44.54% | 458.34% | ||||||||||||||||||||||||||||||||||
qoq | -31.74% | 8.13% | 14.80% | 198.46% | -24.42% | -44.18% | 343.44% | |||||||||||||||||||||||||||||||
operating margin % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | 17.72% | 19.29% | 17.91% | 15.93% | 6.85% | 12.28% | 22.13% | 5.06% | |
net income attributable to common shareholders | -7,548,750 | 1,020,000 | -13,946,000 | -17,269,000 | ||||||||||||||||||||||||||||||||||
net income available to common shareholders — basic and diluted | -7,705,500 | 824,000 | -14,155,000 | -17,491,000 | -46,236,000 | -22,745,000 | 5,420,000 | |||||||||||||||||||||||||||||||
other incomes: | ||||||||||||||||||||||||||||||||||||||
total other incomes | -95,595,000 | -90,563,000 | ||||||||||||||||||||||||||||||||||||
income from continuing operations | -18,129,000 | -23,082,000 | -52,111,000 | -26,266,000 | -4,633,000 | -56,712,000 | ||||||||||||||||||||||||||||||||
dividends declared per common share | 110 | 110 | 80 | 80 | 60 | |||||||||||||||||||||||||||||||||
weighted-average common shares outstanding — basic and diluted | 520,376,929,000 | 519,660,998,000 | 339,423,442,000 | 311,559,780,000 | 311,651,082,000 | |||||||||||||||||||||||||||||||||
net income per common share — basic and diluted | -30 | -120 | -70 | -80 | ||||||||||||||||||||||||||||||||||
other income | ||||||||||||||||||||||||||||||||||||||
total other income | -45,802,000 | -56,183,000 | -58,227,000 | -68,798,000 | ||||||||||||||||||||||||||||||||||
net income available to common shares — basic and diluted | -25,512,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 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 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets: | ||||||||||||||||||||||||||||||||||||||
investments in single-family residential properties: | ||||||||||||||||||||||||||||||||||||||
land | 4,964,675,000 | 4,986,353,000 | 4,970,685,000 | 4,960,486,000 | 4,919,918,000 | 4,901,192,000 | 4,888,815,000 | 4,867,893,000 | 4,869,884,000 | 4,881,890,000 | 4,907,452,000 | 4,774,295,000 | 4,789,118,000 | 4,800,110,000 | 4,810,449,000 | 4,802,144,000 | 4,769,620,000 | 4,737,938,000 | 4,664,892,000 | 4,578,219,000 | 4,551,870,000 | 4,539,796,000 | 4,501,831,000 | 4,487,945,000 | 4,498,591,000 | 4,499,346,000 | 4,491,148,000 | 4,522,979,000 | 4,532,848,000 | 4,561,441,000 | 4,575,697,000 | 4,635,181,000 | 4,637,540,000 | 4,646,917,000 | 2,733,834,000 | 2,716,934,000 | 2,701,437,000 | 2,703,388,000 |
building and improvements | 17,794,164,000 | 17,789,827,000 | 17,731,477,000 | 17,588,206,000 | 17,305,856,000 | 17,180,308,000 | 17,121,848,000 | 16,874,787,000 | 16,735,151,000 | 16,670,006,000 | 16,605,269,000 | 15,978,921,000 | 15,943,278,000 | 15,900,825,000 | 15,817,725,000 | 15,692,603,000 | 15,477,060,000 | 15,270,443,000 | 14,919,417,000 | 14,540,813,000 | 14,381,231,000 | 14,261,954,000 | 14,011,329,000 | 13,882,606,000 | 13,844,299,000 | 13,747,818,000 | 13,610,784,000 | 13,718,005,000 | 13,639,736,000 | 13,668,533,000 | 13,650,475,000 | 13,808,251,000 | 13,759,959,000 | 13,740,981,000 | 7,169,872,000 | 7,116,587,000 | 7,078,678,000 | 7,091,457,000 |
investments in single-family residential properties: - sum | 22,758,839,000 | 22,776,180,000 | 22,702,162,000 | 22,548,692,000 | 22,225,774,000 | 22,081,500,000 | 22,010,663,000 | 21,742,680,000 | 21,605,035,000 | 21,551,896,000 | 21,512,721,000 | 20,753,216,000 | 20,732,396,000 | 20,700,935,000 | 20,628,174,000 | 20,494,747,000 | 20,246,680,000 | 20,008,381,000 | 19,584,309,000 | 19,119,032,000 | 18,933,101,000 | 18,801,750,000 | 18,240,984,000 | |||||||||||||||
less: accumulated depreciation | -5,643,977,000 | -5,501,558,000 | -5,345,858,000 | -5,186,763,000 | -5,022,452,000 | -4,869,374,000 | -4,726,032,000 | -4,577,872,000 | -4,418,164,000 | -4,262,682,000 | -4,112,685,000 | -3,963,575,000 | -3,818,228,000 | -3,670,561,000 | -3,519,211,000 | -3,369,562,000 | -3,221,040,000 | -3,073,059,000 | -2,930,862,000 | -2,785,708,000 | -2,648,052,000 | -2,513,057,000 | -2,381,059,000 | -2,252,814,000 | -2,126,400,000 | -2,003,972,000 | -1,883,231,000 | -1,777,457,000 | -1,662,708,000 | -1,543,914,000 | -1,423,820,000 | -1,321,346,000 | -1,197,520,000 | -1,075,634,000 | -982,463,000 | -917,961,000 | -853,399,000 | -792,330,000 |
investments in single-family residential properties | 17,114,862,000 | 17,274,622,000 | 17,356,304,000 | 17,361,929,000 | 17,203,322,000 | 17,212,126,000 | 17,284,631,000 | 17,164,808,000 | 17,186,871,000 | 17,289,214,000 | 17,400,036,000 | 16,789,641,000 | 16,914,168,000 | 17,030,374,000 | 17,108,963,000 | 17,125,185,000 | 17,025,640,000 | 16,935,322,000 | 16,653,447,000 | 16,333,324,000 | 16,285,049,000 | 16,288,693,000 | 16,132,101,000 | 16,117,737,000 | 16,216,490,000 | 16,243,192,000 | 16,218,701,000 | 16,463,527,000 | 16,509,876,000 | 16,686,060,000 | 16,802,352,000 | 17,122,086,000 | 17,199,979,000 | 17,312,264,000 | 8,921,243,000 | 8,915,560,000 | 8,926,716,000 | 9,002,515,000 |
cash and cash equivalents | 114,129,000 | 129,971,000 | 155,370,000 | 65,112,000 | 84,387,000 | 174,491,000 | 1,027,199,000 | 749,398,000 | 738,125,000 | 700,618,000 | 762,638,000 | 414,292,000 | 325,277,000 | 262,870,000 | 300,312,000 | 272,708,000 | 467,457,000 | 610,166,000 | 569,663,000 | 126,168,000 | 187,310,000 | 213,422,000 | 559,567,000 | 571,719,000 | 297,060,000 | 92,258,000 | 81,531,000 | 77,046,000 | 130,896,000 | 144,940,000 | 130,037,000 | 166,874,000 | 134,893,000 | 179,878,000 | 134,441,000 | 158,934,000 | 192,450,000 | 198,119,000 |
restricted cash | 258,850,000 | 224,894,000 | 240,298,000 | 218,612,000 | 234,243,000 | 245,202,000 | 218,273,000 | 213,780,000 | 209,281,000 | 196,866,000 | 217,253,000 | 205,241,000 | 203,019,000 | 191,057,000 | 215,584,000 | 206,888,000 | 215,692,000 | 208,692,000 | 251,487,000 | 241,976,000 | 223,511,000 | 198,346,000 | 249,341,000 | 223,894,000 | 218,735,000 | 193,987,000 | 244,882,000 | 242,409,000 | 220,522,000 | 215,051,000 | 253,603,000 | 243,048,000 | 255,855,000 | 236,684,000 | 153,781,000 | 138,264,000 | 144,169,000 | 222,092,000 |
goodwill | 314,154,000 | 258,207,000 | 258,207,000 | 258,207,000 | 258,207,000 | 258,207,000 | 258,207,000 | 258,207,000 | 258,207,000 | 258,207,000 | 258,207,000 | 258,207,000 | 258,207,000 | 258,207,000 | 258,207,000 | 258,207,000 | 258,207,000 | 258,207,000 | 258,207,000 | 258,207,000 | 258,207,000 | 258,207,000 | 258,207,000 | 258,207,000 | 258,207,000 | 258,207,000 | 258,207,000 | 258,207,000 | 258,207,000 | 258,207,000 | 258,207,000 | 258,207,000 | 258,207,000 | 258,207,000 | ||||
investments in unconsolidated joint ventures | 250,572,000 | 254,561,000 | 255,867,000 | 232,614,000 | 241,882,000 | 241,605,000 | 244,647,000 | 268,808,000 | 238,330,000 | 247,166,000 | 258,030,000 | 267,446,000 | 272,906,000 | 280,571,000 | 286,897,000 | 244,730,000 | 162,433,000 | 130,395,000 | 93,096,000 | 77,523,000 | 73,849,000 | 69,267,000 | ||||||||||||||||
other assets | 648,574,000 | 538,035,000 | 516,730,000 | 525,531,000 | 556,051,000 | 569,320,000 | 599,891,000 | 584,442,000 | 579,124,000 | 528,896,000 | 570,034,000 | 607,428,000 | 529,629,000 | 513,629,000 | 508,451,000 | 399,266,000 | 414,793,000 | 395,064,000 | 424,666,000 | 447,413,000 | 462,493,000 | 478,287,000 | 551,571,000 | 574,759,000 | 602,853,000 | 605,266,000 | 856,697,000 | 672,964,000 | 734,118,000 | 759,170,000 | 1,032,449,000 | 875,147,000 | 847,511,000 | 696,605,000 | 315,059,000 | 306,568,000 | 324,826,000 | 309,625,000 |
total assets | 18,701,141,000 | 18,680,290,000 | 18,782,776,000 | 18,662,005,000 | 18,578,092,000 | 18,700,951,000 | 19,632,848,000 | 19,239,443,000 | 19,209,938,000 | 19,220,967,000 | 19,466,198,000 | 18,542,255,000 | 18,503,206,000 | 18,536,708,000 | 18,678,414,000 | 18,506,984,000 | 18,544,222,000 | 18,537,846,000 | 18,250,566,000 | 17,484,611,000 | 17,490,419,000 | 17,506,222,000 | 17,750,787,000 | 17,746,316,000 | 17,593,345,000 | 17,392,910,000 | 17,660,018,000 | 17,714,153,000 | 17,853,619,000 | 18,063,428,000 | 18,476,648,000 | 18,665,362,000 | 18,696,445,000 | 18,683,638,000 | 9,524,524,000 | 9,519,326,000 | 9,588,161,000 | 9,732,351,000 |
liabilities: | ||||||||||||||||||||||||||||||||||||||
secured debt | 1,384,686,000 | 1,384,114,000 | 1,383,541,000 | 1,382,965,000 | 1,383,383,000 | |||||||||||||||||||||||||||||||||
unsecured notes | 4,400,877,000 | 4,398,921,000 | 4,396,973,000 | 3,803,985,000 | 3,802,333,000 | 3,800,688,000 | 3,799,034,000 | 3,308,276,000 | 3,306,873,000 | 3,305,467,000 | 3,304,082,000 | 2,520,017,000 | 2,519,100,000 | 2,518,185,000 | 2,517,272,000 | 2,516,359,000 | 1,922,716,000 | 1,921,974,000 | 931,889,000 | 298,399,000 | ||||||||||||||||||
term loan facilities | 2,456,807,000 | 2,451,985,000 | 2,449,770,000 | 2,447,555,000 | 2,447,764,000 | 2,446,041,000 | 2,444,054,000 | 3,215,993,000 | 3,213,904,000 | 3,211,814,000 | 3,209,725,000 | 3,207,635,000 | 3,205,643,000 | 3,203,567,000 | 2,626,491,000 | 2,624,412,000 | ||||||||||||||||||||||
revolving facility | 560,000,000 | 145,000,000 | 540,000,000 | 470,000,000 | 570,000,000 | 750,000,000 | 270,000,000 | 15,000,000 | 35,000,000 | |||||||||||||||||||||||||||||
accounts payable and accrued expenses | 257,455,000 | 230,350,000 | 407,288,000 | 308,347,000 | 250,501,000 | 247,709,000 | 398,894,000 | 354,307,000 | 240,538,000 | 200,590,000 | 368,065,000 | 241,129,000 | 226,412,000 | 198,423,000 | 325,967,000 | 237,915,000 | 175,553,000 | 193,633,000 | 297,073,000 | 217,394,000 | 180,423,000 | 149,299,000 | 261,355,000 | 190,344,000 | 180,222,000 | 186,110,000 | 278,272,000 | 227,983,000 | 193,495,000 | 169,603,000 | 275,203,000 | 221,535,000 | 199,317,000 | 193,413,000 | 160,674,000 | 110,919,000 | 101,347,000 | 88,052,000 |
resident security deposits | 187,066,000 | 184,536,000 | 184,315,000 | 184,656,000 | 183,684,000 | 180,866,000 | 180,484,000 | 179,833,000 | 180,197,000 | 180,455,000 | 180,111,000 | 177,008,000 | 176,697,000 | 175,552,000 | 173,280,000 | 171,413,000 | 168,008,000 | 165,167,000 | 163,663,000 | 162,225,000 | 160,205,000 | 157,936,000 | 155,871,000 | 154,200,000 | 150,160,000 | 147,787,000 | 149,023,000 | 151,995,000 | 150,672,000 | 148,995,000 | 151,305,000 | 152,075,000 | 150,202,000 | 146,689,000 | 88,976,000 | 88,781,000 | 87,792,000 | 86,513,000 |
other liabilities | 325,587,000 | 317,492,000 | 297,939,000 | 289,201,000 | 285,413,000 | 277,565,000 | 92,905,000 | 94,818,000 | 74,732,000 | 103,435,000 | 101,236,000 | 75,847,000 | 79,541,000 | 70,025,000 | 79,787,000 | 61,736,000 | 119,921,000 | 341,583,000 | 453,448,000 | 470,879,000 | 494,749,000 | 611,410,000 | 672,139,000 | 706,327,000 | 666,031,000 | 325,450,000 | 400,319,000 | 331,742,000 | 207,159,000 | 125,829,000 | 30,573,000 | 45,410,000 | 41,179,000 | 41,999,000 | 28,586,000 | 30,460,000 | 26,589,000 | 30,084,000 |
total liabilities | 9,572,478,000 | 9,112,398,000 | 9,119,826,000 | 8,956,709,000 | 8,823,078,000 | 8,908,442,000 | 9,681,186,000 | 9,172,734,000 | 9,039,849,000 | 9,030,532,000 | 9,196,652,000 | 8,259,547,000 | 8,250,703,000 | 8,213,077,000 | 8,332,065,000 | 8,224,995,000 | 8,319,090,000 | 8,699,042,000 | 8,727,321,000 | 8,864,935,000 | 8,858,059,000 | 8,950,149,000 | 9,419,410,000 | 9,402,443,000 | 9,635,218,000 | 9,126,832,000 | 9,483,507,000 | 9,676,685,000 | 9,632,251,000 | 9,694,242,000 | 9,912,000,000 | 10,081,785,000 | 10,059,548,000 | 10,033,763,000 | 5,922,511,000 | 5,875,355,000 | 5,930,119,000 | 7,774,928,000 |
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||
equity: | ||||||||||||||||||||||||||||||||||||||
stockholders’ equity | ||||||||||||||||||||||||||||||||||||||
preferred stock, 0.01 par value per share... | ||||||||||||||||||||||||||||||||||||||
common stock, 0.01 par value per share... | 5,940,000 | 6,108,000 | 6,130,000 | 6,130,000 | 6,129,000 | 6,126,000 | 6,126,000 | 6,126,000 | 6,125,000 | 6,120,000 | 6,120,000 | 6,120,000 | 6,119,000 | 6,114,000 | 6,114,000 | 6,104,000 | 6,098,000 | 6,010,000 | 5,949,000 | 5,687,000 | 5,677,000 | 5,671,000 | 5,605,000 | 5,605,000 | 5,438,000 | 5,416,000 | 5,384,000 | 5,251,000 | 5,250,000 | 5,206,000 | 5,206,000 | 5,205,000 | 5,204,000 | 5,192,000 | 3,114,000 | 3,104,000 | 3,104,000 | |
additional paid-in capital | 10,696,063,000 | 11,128,590,000 | 11,183,482,000 | 11,181,950,000 | 11,174,953,000 | 11,170,597,000 | 11,164,240,000 | 11,159,835,000 | 11,153,703,000 | 11,156,736,000 | 11,149,732,000 | 11,141,829,000 | 11,136,457,000 | 11,138,463,000 | 11,133,258,000 | 11,113,146,000 | 11,093,786,000 | 10,873,539,000 | 10,622,691,000 | 9,725,480,000 | 9,705,122,000 | 9,707,258,000 | 9,521,179,000 | 9,515,625,000 | 9,066,512,000 | 9,010,194,000 | 8,938,487,000 | 8,686,927,000 | 8,685,058,000 | 8,629,462,000 | 8,624,380,000 | 8,619,302,000 | 8,612,110,000 | 8,602,603,000 | 3,677,182,000 | 3,675,094,000 | 3,667,178,000 | |
accumulated deficit | -1,629,420,000 | -1,610,981,000 | -1,571,463,000 | -1,531,350,000 | -1,493,971,000 | -1,480,928,000 | -1,275,601,000 | -1,198,481,000 | -1,099,957,000 | -1,070,586,000 | -1,039,782,000 | -1,011,060,000 | -989,431,000 | -951,220,000 | -916,138,000 | -860,275,000 | -836,494,000 | -794,869,000 | -767,232,000 | -737,444,000 | -700,728,000 | -661,162,000 | -646,950,000 | -595,318,000 | -556,305,000 | -524,588,000 | -505,887,000 | -469,129,000 | -439,737,000 | -392,594,000 | -360,344,000 | -303,801,000 | -232,296,000 | -157,595,000 | -86,450,000 | -38,799,000 | -25,512,000 | |
accumulated other comprehensive income | 18,451,000 | 6,415,000 | 7,795,000 | 11,556,000 | 31,320,000 | 60,969,000 | 21,310,000 | 63,981,000 | 74,826,000 | 63,701,000 | 119,728,000 | 112,984,000 | 66,326,000 | 97,985,000 | 91,892,000 | -12,963,000 | 151,886,000 | 118,954,000 | 106,918,000 | 47,885,000 | 8,167,000 | 4,572,000 | 13,272,000 | |||||||||||||||
total stockholders’ equity | 9,091,034,000 | 9,530,132,000 | 9,625,944,000 | 9,668,286,000 | 9,718,431,000 | 9,756,764,000 | 9,916,075,000 | 10,031,461,000 | 10,134,697,000 | |||||||||||||||||||||||||||||
non-controlling interests | 37,629,000 | 37,760,000 | 37,006,000 | 37,010,000 | 36,583,000 | 35,745,000 | 35,587,000 | 35,248,000 | 35,392,000 | 34,464,000 | 33,748,000 | 32,835,000 | 33,032,000 | 32,289,000 | 31,223,000 | 43,299,000 | 42,276,000 | 41,062,000 | 40,265,000 | 39,637,000 | 52,247,000 | 51,248,000 | 50,509,000 | 50,109,000 | 49,884,000 | 51,656,000 | 79,251,000 | 79,789,000 | 81,452,000 | 140,075,000 | 143,520,000 | 143,917,000 | 144,961,000 | 151,790,000 | ||||
total equity | 9,128,663,000 | 9,567,892,000 | 9,662,950,000 | 9,705,296,000 | 9,755,014,000 | 9,792,509,000 | 9,951,662,000 | 10,066,709,000 | 10,170,089,000 | 10,190,435,000 | 10,269,546,000 | 10,282,708,000 | 10,252,503,000 | 10,323,631,000 | 10,346,349,000 | 10,281,989,000 | 10,225,132,000 | 9,838,804,000 | 9,523,245,000 | 8,619,676,000 | 8,632,360,000 | 8,556,073,000 | 8,331,377,000 | 8,343,873,000 | 7,958,127,000 | 8,266,078,000 | 8,176,511,000 | 8,037,468,000 | 8,221,368,000 | 8,369,186,000 | 8,564,648,000 | 8,583,577,000 | 8,636,897,000 | 8,649,875,000 | 3,602,013,000 | 3,643,971,000 | 3,658,042,000 | 1,957,423,000 |
total liabilities and equity | 18,701,141,000 | 18,680,290,000 | 18,782,776,000 | 18,662,005,000 | 18,578,092,000 | 18,700,951,000 | 19,632,848,000 | 19,239,443,000 | 19,209,938,000 | 19,220,967,000 | 19,466,198,000 | 18,542,255,000 | 18,503,206,000 | 18,536,708,000 | 18,678,414,000 | 18,506,984,000 | 18,544,222,000 | 18,537,846,000 | 18,250,566,000 | 17,484,611,000 | 17,490,419,000 | 17,506,222,000 | 17,750,787,000 | 17,746,316,000 | 17,593,345,000 | 17,392,910,000 | 17,660,018,000 | 17,714,153,000 | 17,853,619,000 | 18,063,428,000 | 18,476,648,000 | 18,665,362,000 | 18,696,445,000 | 18,683,638,000 | 9,524,524,000 | 9,519,326,000 | 9,588,161,000 | 9,732,351,000 |
mortgage loans | 983,924,000 | 1,614,220,000 | 1,617,967,000 | 1,622,036,000 | 1,627,256,000 | 1,631,973,000 | 1,636,505,000 | 1,641,959,000 | 1,645,795,000 | 2,207,792,000 | 2,211,739,000 | 3,051,590,000 | 3,055,853,000 | 3,857,863,000 | 4,498,289,000 | 4,808,085,000 | 4,820,098,000 | 6,094,980,000 | 6,118,575,000 | 6,137,744,000 | 6,238,461,000 | 6,428,874,000 | 6,509,962,000 | 7,029,768,000 | 7,201,654,000 | 7,409,700,000 | 7,620,487,000 | 7,614,460,000 | 7,580,153,000 | 4,157,024,000 | 4,158,666,000 | 4,228,525,000 | 5,254,738,000 | |||||
secured term loan | 401,649,000 | 401,595,000 | 401,540,000 | 401,569,000 | 401,515,000 | 401,460,000 | 401,406,000 | 401,351,000 | 401,530,000 | 401,476,000 | 401,421,000 | 401,367,000 | 401,313,000 | 401,258,000 | 401,204,000 | 401,149,000 | 401,095,000 | 401,040,000 | 400,986,000 | 401,033,000 | 400,978,000 | 400,924,000 | 400,869,000 | |||||||||||||||
stockholders' equity | ||||||||||||||||||||||||||||||||||||||
total stockholders' equity | 10,155,971,000 | 10,235,798,000 | 10,249,873,000 | 10,219,471,000 | 10,291,342,000 | 10,315,126,000 | 10,238,690,000 | 10,182,856,000 | 9,797,742,000 | 9,482,980,000 | 8,580,039,000 | 8,580,113,000 | 8,504,825,000 | 8,280,868,000 | 8,293,764,000 | 7,908,243,000 | 8,214,422,000 | 8,097,260,000 | 7,957,679,000 | 8,139,916,000 | 8,229,111,000 | |||||||||||||||||
convertible senior notes | 141,397,000 | 145,818,000 | 342,050,000 | 340,730,000 | 339,404,000 | 338,112,000 | 336,820,000 | 335,559,000 | 334,299,000 | 333,070,000 | 561,830,000 | 559,575,000 | 557,301,000 | 555,081,000 | 552,861,000 | 550,695,000 | 548,536,000 | |||||||||||||||||||||
accumulated other comprehensive loss | -20,285,000 | -80,534,000 | -286,938,000 | -378,428,000 | -413,684,000 | -429,958,000 | -546,942,000 | -598,966,000 | -632,148,000 | -607,402,000 | -276,600,000 | -340,724,000 | -265,370,000 | -110,655,000 | ||||||||||||||||||||||||
term loan facility | 2,479,935,000 | 2,478,122,000 | 2,476,309,000 | 2,474,495,000 | 2,472,718,000 | 2,470,907,000 | 1,495,913,000 | 1,495,191,000 | 1,494,469,000 | 1,493,747,000 | 1,493,025,000 | 1,492,304,000 | 1,491,582,000 | 1,490,860,000 | 1,490,138,000 | 1,489,417,000 | 1,488,695,000 | 1,487,973,000 | 1,487,251,000 | 1,486,529,000 | 1,485,866,000 | |||||||||||||||||
shareholders' equity | ||||||||||||||||||||||||||||||||||||||
total shareholders' equity | 8,421,128,000 | 8,439,660,000 | 8,491,936,000 | 8,498,085,000 | 3,602,013,000 | 3,643,971,000 | 3,658,042,000 | |||||||||||||||||||||||||||||||
credit facilities | 2,315,541,000 | |||||||||||||||||||||||||||||||||||||
combined equity | 1,957,423,000 | |||||||||||||||||||||||||||||||||||||
warehouse loans | ||||||||||||||||||||||||||||||||||||||
revenues: | ||||||||||||||||||||||||||||||||||||||
rental revenues | 877,991,000 | |||||||||||||||||||||||||||||||||||||
other property income | 44,596,000 | |||||||||||||||||||||||||||||||||||||
total revenues | 922,587,000 | |||||||||||||||||||||||||||||||||||||
operating expenses: | ||||||||||||||||||||||||||||||||||||||
property operating and maintenance | 360,327,000 | |||||||||||||||||||||||||||||||||||||
property management expense | 30,493,000 | |||||||||||||||||||||||||||||||||||||
general and administrative | 69,102,000 | |||||||||||||||||||||||||||||||||||||
depreciation and amortization | 267,681,000 | |||||||||||||||||||||||||||||||||||||
impairment and other | 4,207,000 | |||||||||||||||||||||||||||||||||||||
total operating expenses | 731,810,000 | |||||||||||||||||||||||||||||||||||||
operating income | 190,777,000 | |||||||||||||||||||||||||||||||||||||
other income | ||||||||||||||||||||||||||||||||||||||
interest expense | -286,048,000 | |||||||||||||||||||||||||||||||||||||
other | -1,558,000 | |||||||||||||||||||||||||||||||||||||
total other income | -287,606,000 | |||||||||||||||||||||||||||||||||||||
income from continuing operations | -96,829,000 | |||||||||||||||||||||||||||||||||||||
gain on sale of property | 18,590,000 | |||||||||||||||||||||||||||||||||||||
net income | -78,239,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 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 | 161,065,000 | 145,050,000 | 137,210,000 | 141,367,000 | 166,282,000 | 143,570,000 | 95,578,000 | 73,431,000 | 142,786,000 | 129,941,000 | 132,221,000 | 138,282,000 | 120,584,000 | 100,862,000 | 79,429,000 | 111,505,000 | 93,003,000 | 74,871,000 | 69,495,000 | 60,688,000 | 57,722,000 | 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 | 193,142,000 | 189,875,000 | 188,457,000 | 185,455,000 | 183,146,000 | 181,912,000 | 180,479,000 | 176,622,000 | 175,313,000 | 173,159,000 | 170,696,000 | 165,759,000 | 164,673,000 | 163,318,000 | 160,428,000 | 158,572,000 | 155,796,000 | 151,660,000 | 150,694,000 | 145,280,000 | 144,501,000 | 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 | 10,700,000 | 7,293,000 | 1,916,000 | 8,464,000 | 10,157,000 | 7,109,000 | 5,417,000 | 7,492,000 | 7,900,000 | 8,010,000 | 8,929,000 | 6,066,000 | 6,498,000 | 6,397,000 | 7,930,000 | 7,989,000 | 6,646,000 | 6,098,000 | 6,052,000 | 9,206,000 | 5,814,000 | 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 | 8,052,000 | 5,444,000 | 5,354,000 | 5,723,000 | 4,982,000 | 5,188,000 | 5,010,000 | 4,200,000 | 4,200,000 | 4,200,000 | 4,131,000 | 3,961,000 | 3,911,000 | 3,909,000 | 3,910,000 | 3,657,000 | 3,538,000 | 3,387,000 | 3,172,000 | 3,057,000 | 3,510,000 | 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 | 900,000 | 893,000 | 840,000 | 789,000 | 781,000 | 764,000 | 684,000 | 657,000 | 660,000 | 663,000 | 532,000 | 403,000 | 400,000 | 399,000 | 399,000 | 393,000 | 462,000 | 935,000 | 2,481,000 | 1,414,000 | 1,414,000 | 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 | 469,000 | 223,000 | 335,000 | 36,000 | 63,000 | 176,000 | 270,000 | 0 | 60,000 | 85,000 | 83,000 | 81,000 | 178,000 | 72,000 | 101,000 | 36,000 | 101,000 | 0 | 126,000 | 93,000 | 431,000 | 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 |
gain on sale of property, net of tax | -87,094,000 | -45,515,000 | -46,591,000 | -71,666,000 | -47,766,000 | -43,267,000 | -50,498,000 | -57,989,000 | -46,788,000 | -29,671,000 | -21,213,000 | -23,952,000 | -27,508,000 | -18,026,000 | -14,558,000 | -13,047,000 | -17,919,000 | -14,484,000 | -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 | |||
change in fair value of derivative instruments | 541,000 | 553,000 | 611,000 | -2,421,000 | -3,731,000 | 5,252,000 | 2,524,000 | 2,321,000 | 2,322,000 | 2,364,000 | 2,341,000 | 2,375,000 | 2,295,000 | 2,351,000 | 2,360,000 | 2,375,000 | 2,400,000 | 4,269,000 | 3,212,000 | 3,557,000 | 3,622,000 | 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 | 5,257,000 | 4,032,000 | -1,388,000 | 5,434,000 | 5,880,000 | 6,419,000 | 12,818,000 | ||||||||||||||||||||||||||||||
other non-cash amounts included in net income | 4,499,000 | -711,000 | 6,312,000 | 1,327,000 | 841,000 | 20,077,000 | 12,119,000 | 10,184,000 | 1,169,000 | 1,336,000 | 2,128,000 | 1,052,000 | 1,056,000 | 30,448,000 | -66,000 | 123,000 | 458,000 | 862,000 | 991,000 | 1,042,000 | 1,103,000 | 1,474,000 | 2,163,000 | ||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||
other assets | -24,450,000 | 1,652,000 | 7,149,000 | 10,447,000 | -28,033,000 | 4,091,000 | 7,455,000 | 20,013,000 | -60,793,000 | -5,058,000 | 3,335,000 | -11,768,000 | -11,033,000 | -8,934,000 | 5,466,000 | -6,360,000 | -1,059,000 | -5,145,000 | 3,893,000 | -11,040,000 | -2,803,000 | -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 | 20,047,000 | -173,777,000 | 96,097,000 | 73,599,000 | 23,689,000 | -146,978,000 | 43,247,000 | 108,454,000 | 41,779,000 | -161,451,000 | 119,867,000 | 20,872,000 | 45,087,000 | -145,873,000 | 89,821,000 | 65,354,000 | -15,291,000 | -104,097,000 | 69,930,000 | 32,762,000 | 34,297,000 | -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 | 2,530,000 | 221,000 | -341,000 | 972,000 | 2,818,000 | 382,000 | 651,000 | -364,000 | -258,000 | 344,000 | 3,103,000 | 311,000 | 1,145,000 | 2,272,000 | 1,867,000 | 3,405,000 | 2,841,000 | 1,504,000 | 1,438,000 | 2,020,000 | 2,269,000 | 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 | -2,611,000 | 2,296,000 | -2,055,000 | -2,229,000 | 5,086,000 | 7,873,000 | -5,128,000 | 5,472,000 | -5,004,000 | -23,970,000 | 25,245,000 | -1,871,000 | 7,807,000 | -13,053,000 | 20,419,000 | -7,765,000 | -3,497,000 | -2,752,000 | 15,492,000 | -10,577,000 | -2,430,000 | 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 | 293,047,000 | 128,650,000 | 394,602,000 | 382,462,000 | 300,516,000 | 132,808,000 | 313,615,000 | 369,797,000 | 265,585,000 | 87,544,000 | 420,803,000 | 280,950,000 | 317,791,000 | 119,641,000 | 351,889,000 | 317,023,000 | 235,034,000 | 125,346,000 | 312,213,000 | 229,513,000 | 240,588,000 | 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 |
capital expenditures | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
free cash flows | 293,047,000 | 128,650,000 | 394,602,000 | 382,462,000 | 300,516,000 | 132,808,000 | 313,615,000 | 369,797,000 | 265,585,000 | 87,544,000 | 420,803,000 | 280,950,000 | 317,791,000 | 119,641,000 | 351,889,000 | 317,023,000 | 235,034,000 | 125,346,000 | 312,213,000 | 229,513,000 | 240,588,000 | 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: | |||||||||||||||||||||||||||||||||||||
acquisition and initial renovations of single-family residential properties | -71,552,000 | ||||||||||||||||||||||||||||||||||||
other capital expenditures for single-family residential properties | -57,045,000 | -58,788,000 | -73,101,000 | -59,951,000 | -50,912,000 | -51,717,000 | -68,545,000 | -54,646,000 | -44,486,000 | -58,704,000 | -59,594,000 | -52,792,000 | -50,012,000 | -56,108,000 | -60,691,000 | -50,421,000 | -40,850,000 | -45,508,000 | -45,264,000 | -37,205,000 | -34,855,000 | -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 | 185,161,000 | 124,300,000 | 106,114,000 | 105,020,000 | 162,672,000 | 279,327,000 | 87,098,000 | 86,806,000 | 131,945,000 | 133,646,000 | 138,667,000 | 127,887,000 | 87,855,000 | 58,465,000 | 66,713,000 | 66,492,000 | 48,364,000 | 44,446,000 | 50,279,000 | 67,622,000 | 69,329,000 | 76,441,000 | 109,758,000 | 105,410,000 | 123,318,000 | 362,359,000 | 156,701,000 | ||||||||||
acquisition of homebuilding platform | -91,076,000 | ||||||||||||||||||||||||||||||||||||
investments in land and construction in progress | -8,879,000 | ||||||||||||||||||||||||||||||||||||
investments in unconsolidated joint ventures | -3,677,000 | -5,903,000 | -26,906,000 | -2,413,000 | -10,460,000 | -4,640,000 | -618,000 | -38,181,000 | -747,000 | 0 | -192,000 | 0 | -250,000 | -1,140,000 | -45,000,000 | -86,888,000 | -34,700,000 | -40,000,000 | -16,000,000 | -4,000,000 | -5,000,000 | ||||||||||||||||
non-operating distributions from unconsolidated joint ventures | 2,409,000 | 3,177,000 | 5,041,000 | 7,057,000 | 4,303,000 | 1,263,000 | 11,961,000 | 1,617,000 | 3,843,000 | 3,614,000 | 3,926,000 | 2,721,000 | 2,966,000 | 3,185,000 | 1,292,000 | 1,412,000 | 230,000 | 505,000 | 505,000 | 209,000 | 671,000 | ||||||||||||||||
fundings of construction loans | -10,063,000 | ||||||||||||||||||||||||||||||||||||
other investing activities | 2,438,000 | -15,663,000 | -7,957,000 | -28,503,000 | -25,380,000 | -25,535,000 | -14,067,000 | -24,154,000 | -1,336,000 | -8,880,000 | 302,000 | -5,321,000 | -13,163,000 | -15,908,000 | -6,422,000 | -3,650,000 | -12,559,000 | -5,760,000 | -11,237,000 | -3,703,000 | -143,000 | -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 | -52,284,000 | -81,574,000 | -154,078,000 | -302,691,000 | -114,224,000 | 26,827,000 | -292,497,000 | -175,304,000 | -24,896,000 | -3,956,000 | -677,611,000 | -22,144,000 | -69,841,000 | -58,324,000 | -175,405,000 | -291,458,000 | -289,226,000 | -431,248,000 | -445,435,000 | -160,319,000 | -122,556,000 | -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 | -184,518,000 | -178,016,000 | -178,020,000 | -178,565,000 | -178,241,000 | -172,595,000 | -171,711,000 | -171,703,000 | -173,235,000 | -159,288,000 | -159,289,000 | -159,265,000 | -160,287,000 | -134,656,000 | -134,569,000 | -134,983,000 | -134,825,000 | -101,702,000 | -98,283,000 | -96,597,000 | -97,230,000 | -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 | -639,000 | -640,000 | -621,000 | -729,000 | -601,000 | -1,182,000 | -580,000 | -1,011,000 | -553,000 | -514,000 | -514,000 | -855,000 | -491,000 | -414,000 | -488,000 | -915,000 | -580,000 | -448,000 | -448,000 | -606,000 | -605,000 | -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 | ||||
repurchases of common stock | -447,210,000 | ||||||||||||||||||||||||||||||||||||
payment of taxes related to net share settlement of rsus | -3,951,000 | -6,000 | -226,000 | -729,000 | -4,800,000 | 0 | -264,000 | -699,000 | -9,931,000 | 0 | -22,000 | -597,000 | -7,530,000 | -19,000 | 0 | -1,878,000 | -10,972,000 | -8,000 | 0 | -1,990,000 | -7,413,000 | -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 secured debt | 1,000 | 0 | -1,012,000 | -2,787,000 | |||||||||||||||||||||||||||||||||
proceeds from revolving facility | 415,000,000 | 145,000,000 | 130,000,000 | 170,000,000 | 100,000,000 | 0 | 0 | 0 | 0 | 0 | 100,000,000 | 0 | 0 | 0 | 320,000,000 | 80,000,000 | 115,000,000 | 20,000,000 | 75,000,000 | 110,000,000 | |||||||||||||||||
payments on revolving facility | 0 | -670,000,000 | -100,000,000 | -200,000,000 | 0 | 0 | 0 | 0 | -100,000,000 | 0 | 0 | -270,000,000 | -50,000,000 | -80,000,000 | -115,000,000 | -20,000,000 | -75,000,000 | -110,000,000 | -115,000,000 | -20,000,000 | |||||||||||||||||
deferred financing costs paid | 0 | -5,675,000 | -2,873,000 | -255,000 | 24,000 | -26,000 | -7,288,000 | 0 | 3,000 | -8,988,000 | -6,336,000 | 0 | -13,189,000 | -3,000 | -30,719,000 | -11,770,000 | |||||||||||||||||||||
other financing activities | -1,331,000 | -1,011,000 | -900,000 | -769,000 | -671,000 | -769,000 | -1,948,000 | -576,000 | -1,249,000 | -872,000 | -754,000 | -689,000 | -664,000 | -660,000 | -643,000 | -748,000 | -14,264,000 | -21,504,000 | -761,000 | -679,000 | -709,000 | -15,990,000 | -715,000 | -714,000 | -484,000 | -246,000 | -136,000 | -108,000 | -305,000 | -113,000 | -897,000 | -361,000 | |||||
net cash from financing activities | -222,649,000 | -87,879,000 | -128,580,000 | -114,677,000 | -287,355,000 | -985,414,000 | 261,176,000 | -178,721,000 | -190,767,000 | -165,995,000 | 617,166,000 | -167,569,000 | -173,581,000 | -123,286,000 | -140,184,000 | -229,118,000 | -81,517,000 | 303,610,000 | 586,228,000 | -111,871,000 | -118,979,000 | -237,399,000 | -111,571,000 | 70,366,000 | 132,571,000 | -142,786,000 | -198,286,000 | -256,783,000 | -275,836,000 | -277,368,000 | -73,705,000 | -53,896,000 | |||||
change in cash, cash equivalents, and restricted cash | 18,114,000 | -40,803,000 | 111,944,000 | -34,906,000 | -101,063,000 | -825,779,000 | 282,294,000 | 15,772,000 | 49,922,000 | -82,407,000 | 360,358,000 | 91,237,000 | 74,369,000 | -61,969,000 | 36,300,000 | -203,553,000 | -135,709,000 | -2,292,000 | 453,006,000 | -42,677,000 | -947,000 | -397,140,000 | 13,295,000 | 279,818,000 | 229,550,000 | 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 | 354,865,000 | 0 | 0 | 0 | 419,693,000 | 0 | 0 | 0 | 897,484,000 | 0 | 0 | 0 | 453,927,000 | 0 | 0 | 0 | 818,858,000 | 0 | 0 | 0 | 411,768,000 | 0 | 0 | 0 | 286,245,000 | 0 | 0 | 359,991,000 | 0 | 0 | 0 | 416,562,000 | |||||
cash, cash equivalents, and restricted cash, end of period | 372,979,000 | -40,803,000 | 111,944,000 | -34,906,000 | 318,630,000 | -825,779,000 | 282,294,000 | 15,772,000 | 947,406,000 | -82,407,000 | 360,358,000 | 91,237,000 | 528,296,000 | -61,969,000 | 36,300,000 | -203,553,000 | 683,149,000 | -2,292,000 | 453,006,000 | -42,677,000 | 410,821,000 | -397,140,000 | 13,295,000 | 279,818,000 | 515,795,000 | 6,958,000 | -31,963,000 | 351,418,000 | -23,649,000 | -26,282,000 | 19,174,000 | 390,748,000 | |||||
gains on sale of property, net of tax | |||||||||||||||||||||||||||||||||||||
acquisition of single-family residential properties | -72,075,000 | -169,982,000 | -319,992,000 | -190,844,000 | -192,608,000 | -298,702,000 | -134,349,000 | -109,988,000 | -62,825,000 | -787,826,000 | -59,150,000 | -59,869,000 | -55,543,000 | -92,875,000 | -213,754,000 | -202,534,000 | -383,029,000 | -437,821,000 | -178,509,000 | -127,467,000 | -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 | -6,263,000 | -6,758,000 | -8,102,000 | -7,209,000 | -7,775,000 | -8,389,000 | -5,972,000 | -8,469,000 | -11,227,000 | -9,480,000 | -4,181,000 | -5,319,000 | -17,428,000 | -32,146,000 | -36,478,000 | -36,319,000 | -24,832,000 | -15,119,000 | -14,968,000 | -22,489,000 | -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 | |
investments in land held for development | |||||||||||||||||||||||||||||||||||||
repayment proceeds from retained debt securities | 31,564,000 | 199,000 | 215,000 | 226,000 | 234,000 | 292,000 | 177,000 | 158,000 | 28,142,000 | 234,000 | 41,968,000 | 202,000 | 40,170,000 | 32,035,000 | 15,483,000 | 728,000 | 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 | -633,000 | -1,124,000 | -82,000 | -1,053,000 | -1,270,000 | -2,937,000 | -123,000 | -388,000 | -967,000 | -328,000 | -1,151,000 | -31,131,000 | |||||||||||||||||||||||||
proceeds from unsecured notes | 0 | 0 | 0 | 0 | 0 | 998,462,000 | 639,574,000 | ||||||||||||||||||||||||||||||
proceeds from term loan facility | |||||||||||||||||||||||||||||||||||||
payments on term loan facility | |||||||||||||||||||||||||||||||||||||
supplemental cash flow disclosures: | |||||||||||||||||||||||||||||||||||||
interest paid, net of amounts capitalized | 65,888,000 | 93,767,000 | 71,662,000 | 91,627,000 | 73,736,000 | 78,215,000 | 66,150,000 | 79,188,000 | 66,430,000 | 64,217,000 | 72,198,000 | 76,966,000 | 84,092,000 | 87,118,000 | 87,797,000 | ||||||||||||||||||||||
interest capitalized as investments in single-family residential properties | 127,000 | 337,000 | 294,000 | 770,000 | 396,000 | 1,025,000 | 741,000 | ||||||||||||||||||||||||||||||
cash paid for income taxes | 14,000 | 3,000 | 51,000 | 159,000 | 60,000 | 37,000 | 390,000 | 202,000 | 106,000 | 500,000 | 196,000 | 702,000 | 671,000 | ||||||||||||||||||||||||
cash paid for amounts included in the measurement of lease liabilities: | |||||||||||||||||||||||||||||||||||||
operating cash flows from operating leases | 1,185,000 | 1,333,000 | 979,000 | 1,012,000 | 1,553,000 | 1,429,000 | 1,494,000 | 1,464,000 | 1,486,000 | 1,387,000 | 1,559,000 | ||||||||||||||||||||||||||
financing cash flows from finance leases | 1,011,000 | 897,000 | 772,000 | 671,000 | 769,000 | 841,000 | 754,000 | 610,000 | 644,000 | 677,000 | 761,000 | ||||||||||||||||||||||||||
non-cash investing and financing activities: | |||||||||||||||||||||||||||||||||||||
accrued renovation improvements at period end | -555,000 | 169,000 | 167,000 | 954,000 | -684,000 | -1,571,000 | 2,264,000 | -3,575,000 | -2,091,000 | 2,058,000 | 5,135,000 | 1,288,000 | -313,000 | 467,000 | 5,747,000 | ||||||||||||||||||||||
accrued residential property capital improvements at period end | -2,868,000 | 850,000 | 2,181,000 | 8,618,000 | -2,415,000 | -5,455,000 | 4,810,000 | -1,906,000 | -152,000 | -1,887,000 | 3,935,000 | -2,501,000 | 811,000 | 3,030,000 | 5,849,000 | ||||||||||||||||||||||
deferred payment for acquisition of single-family residential properties | |||||||||||||||||||||||||||||||||||||
transfer of residential property, net to other assets, net for held for sale assets | 52,106,000 | 41,789,000 | 26,021,000 | 30,771,000 | 49,977,000 | 44,684,000 | 43,906,000 | 25,621,000 | 20,800,000 | 14,256,000 | 21,694,000 | 70,105,000 | 277,012,000 | 34,715,000 | 59,173,000 | ||||||||||||||||||||||
change in other comprehensive income from cash flow hedges | -1,938,000 | -4,385,000 | -17,404,000 | -26,014,000 | 34,535,000 | -58,530,000 | 4,426,000 | -170,707,000 | 30,571,000 | 9,378,000 | 57,516,000 | ||||||||||||||||||||||||||
rou assets obtained in exchange for operating lease liabilities | 0 | 11,545,000 | 2,140,000 | 2,741,000 | 30,000 | 229,000 | 13,000 | 3,858,000 | 348,000 | 0 | 0 | ||||||||||||||||||||||||||
rou assets obtained in exchange for finance lease liabilities | 4,388,000 | 965,000 | 2,729,000 | 178,000 | 231,000 | 1,198,000 | 882,000 | 45,000 | 0 | 0 | |||||||||||||||||||||||||||
dividends declared but not paid | 5,946,000 | -4,000 | 57,000 | 177,963,000 | |||||||||||||||||||||||||||||||||
repurchases of common stock accrued but not paid | |||||||||||||||||||||||||||||||||||||
gains on investments in equity and other securities | 257,000 | ||||||||||||||||||||||||||||||||||||
deposits for acquisition of single-family residential properties | 20,595,000 | 4,275,000 | 4,659,000 | -26,477,000 | -22,473,000 | ||||||||||||||||||||||||||||||||
proceeds from term loan facilities | 0 | ||||||||||||||||||||||||||||||||||||
payments on term loan facilities | |||||||||||||||||||||||||||||||||||||
losses on investments in equity and other securities | 90,000 | 221,000 | |||||||||||||||||||||||||||||||||||
cash refund of income taxes | -37,000 | ||||||||||||||||||||||||||||||||||||
proceeds from sale of investments in equity securities | 0 | 0 | 0 | 5,762,000 | 9,237,000 | 19,660,000 | |||||||||||||||||||||||||||||||
payments on mortgage loans | -630,892,000 | -4,326,000 | -4,649,000 | -5,799,000 | -5,295,000 | -5,111,000 | -5,710,000 | -4,375,000 | -562,537,000 | -4,487,000 | -840,390,000 | -4,835,000 | -802,547,000 | -640,963,000 | -310,333,000 | -13,022,000 | -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 | -1,030,471,000 | ||||||||
payments on secured term loan | 0 | 0 | 0 | 0 | 0 | -234,000 | 0 | 0 | |||||||||||||||||||||||||||||
proceeds from issuance of common stock | 0 | 0 | 14,408,000 | 83,959,000 | 240,345,000 | 182,925,000 | 0 | 447,877,000 | 55,921,000 | ||||||||||||||||||||||||||||
net settlement of 2022 convertible notes in shares of common stock | 0 | 0 | 5,001,000 | 198,502,000 | |||||||||||||||||||||||||||||||||
amounts deposited and held by others | 1,503,000 | -6,517,000 | 4,504,000 | 36,622,000 | -30,334,000 | -1,076,000 | -6,510,000 | -10,139,000 | -16,822,000 | -3,330,000 | 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 | |||||||||||||||||
losses on investments in equity securities | 209,000 | -237,000 | 499,000 | -524,000 | -88,000 | -61,000 | 796,000 | 172,000 | 3,032,000 | 3,597,000 | -4,319,000 | ||||||||||||||||||||||||||
loss from investments in unconsolidated joint ventures, net of operating distributions | 5,740,000 | 5,682,000 | 2,739,000 | 4,949,000 | 1,541,000 | 3,179,000 | 2,432,000 | ||||||||||||||||||||||||||||||
change in other comprehensive loss from cash flow hedges | |||||||||||||||||||||||||||||||||||||
amortization of deferred leasing costs | 1,440,000 | 1,896,000 | 2,198,000 | 2,519,000 | 2,681,000 | 2,811,000 | 2,735,000 | 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 | ||||||||||||||
proceeds from secured term loan | 0 | ||||||||||||||||||||||||||||||||||||
net settlement of 2019 convertible notes in shares of common stock | |||||||||||||||||||||||||||||||||||||
income from investments in unconsolidated joint ventures, net of operating distributions | -78,000 | 117,000 | -253,000 | ||||||||||||||||||||||||||||||||||
change in other comprehensive gain from cash flow hedges | 32,277,000 | ||||||||||||||||||||||||||||||||||||
unrealized losses on investments in equity securities | 3,140,000 | ||||||||||||||||||||||||||||||||||||
unrealized gains on investments in equity securities | |||||||||||||||||||||||||||||||||||||
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 | |||||||||||||||||||||||||||||||||
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 | |||||||||||||||||||||||||||||||||||||
merger costs paid | |||||||||||||||||||||||||||||||||||||
payments on credit facilities | -2,321,585,000 | ||||||||||||||||||||||||||||||||||||
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 | |||||||||||||||||||||||||||||||||||||
reclassification of ipo costs from other assets to additional paid-in capital | |||||||||||||||||||||||||||||||||||||
redemption of series a preferred stock | 0 | 0 | -1,153,000 | ||||||||||||||||||||||||||||||||||
noncash investing and financing activities: | |||||||||||||||||||||||||||||||||||||
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 | |||||||||||||||||||||||||||||||||||||
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 | |||||||||||||||||||||||||||||||||||
acquisition of residential properties | -27,813,000 | ||||||||||||||||||||||||||||||||||||
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 |
