Invitation Homes Reports Third Quarter 2023 Results

Rhea-AI Summary

Invitation Homes Inc. announces Q3 2023 financial results and updated full year guidance

Positive

• Total revenues increased 8.6% to $618 million YoY
• Net income available to common stockholders increased 66.6% to $132 million YoY
• Same Store NOI increased 4.0% YoY
• Acquisitions totaled 2,291 homes for $854 million
• Fitch Ratings revised rating outlook to 'Positive'

Negative

• Same Store Average Occupancy down 60 basis points YoY
• Same Store renewal rent growth of 6.6% and Same Store new lease rent growth of 5.2%

DALLAS--(BUSINESS WIRE)-- Invitation Homes Inc. (NYSE: INVH) (“Invitation Homes” or the “Company”), the nation's premier single-family home leasing company, today announced its Q3 2023 financial and operating results, along with the Company's updated 2023 full year guidance.

Third Quarter 2023 Highlights

• Year over year, total revenues increased 8.6% to $618 million, property operating and maintenance costs increased 12.6% to $229 million, net income available to common stockholders increased 66.6% to $132 million, and net income per diluted common share increased 66.3% to $0.21.
• Year over year, Core FFO per share increased 4.7% to $0.44, and AFFO per share increased 3.7% to $0.36.
• Same Store NOI increased 4.0% year over year on 6.0% Same Store Core Revenues growth and 10.2% Same Store Core Operating Expenses growth.
• Revenue collections were approximately 99% of the Company's historical average collection rate. Same Store Bad Debt was 1.3% of gross rental revenue, indicating a year over year improvement of approximately 20 basis points.
• Same Store Average Occupancy was 96.9%, down 60 basis points year over year.
• Same Store renewal rent growth of 6.6% and Same Store new lease rent growth of 5.2% drove Same Store blended rent growth of 6.2%.
• Acquisitions by the Company and the Company's joint ventures totaled 2,291 homes for $854 million, including 1,870 homes from the Company's previously announced portfolio acquisition in July 2023, the purchase of 387 wholly owned homes through the Company's various acquisition channels, in addition to 34 homes in the Company's joint ventures. Dispositions by the Company and the Company's joint ventures totaled 416 homes for $160 million.
• As previously announced, Fitch Ratings revised its rating outlook for the Company to “Positive” from “Stable” and affirmed the Company’s ratings, including the “BBB” Long-Term Issuer Default Ratings. The Company has no debt reaching final maturity until 2026, and in addition, over 99% of its total debt is fixed rate or swapped to fixed rate and over 75% of its total debt is unsecured.
• As previously announced, on August 2, 2023, the Company closed a public offering of $450 million aggregate principal amount of 5.450% Senior Notes due 2030 and $350 million aggregate principal amount of 5.500% Senior Notes due 2033.

Chief Executive Officer Dallas Tanner comments:

“We're pleased to announce another strong quarter for Invitation Homes, with third quarter Same Store leasing results that well exceed those achieved pre-pandemic. I extend my thanks to all of our associates for their continuous commitment to providing Genuine Care and a premier resident experience to the tens of thousands of individuals and families who choose to make a house a home with us.”

Glossary & Reconciliations of Non-GAAP Financial and Other Operating Measures

Financial and operating measures found in the Earnings Release and Supplemental Information include certain measures used by Invitation Homes management that are measures not defined under accounting principles generally accepted in the United States (“GAAP”). These measures are defined herein and, as applicable, reconciled to the most comparable GAAP measures.

Financial Results

Net Income, FFO, Core FFO, and AFFO Per Share — Diluted
		Q3 2023			Q3 2022			YTD 2023			YTD 2022
Net income		$	0.21		$	0.13		$	0.64		$	0.46
FFO			0.40			0.35			1.23			1.12
Core FFO			0.44			0.42			1.32			1.24
AFFO			0.36			0.34			1.12			1.05

Net Income

Net income per common share — diluted for Q3 2023 was $0.21, compared to net income per common share — diluted of $0.13 for Q3 2022. Total revenues and total property operating and maintenance expenses for Q3 2023 were $618 million and $229 million, respectively, compared to $569 million and $204 million, respectively, in Q3 2022.

Net income per common share — diluted YTD 2023 was $0.64, compared to net income per common share — diluted of $0.46 for YTD 2022. Total revenues and total property operating and maintenance expenses for YTD 2023 were $1,808 million and $652 million, respectively, compared to $1,658 million and $577 million, respectively, for YTD 2022.

Core FFO

Year over year, Core FFO per share for Q3 2023 increased 4.7% to $0.44, primarily due to NOI growth. Year over year, Core FFO per share for YTD 2023 increased 6.5% to $1.32, primarily due to NOI growth.

AFFO

Year over year, AFFO per share for Q3 2023 increased 3.7% to $0.36, primarily due to the increase in Core FFO per share described above. Year over year, AFFO per share for YTD 2023 increased 6.5% to $1.12, primarily due to the increase in Core FFO per share described above.

Operating Results

Same Store Operating Results Snapshot
Number of homes in Same Store Portfolio:		76,138
		Q3 2023			Q3 2022			YTD 2023			YTD 2022
Core Revenues growth (year over year)		6.0	%					6.6	%
Core Operating Expenses growth (year over year)		10.2	%					11.7	%
NOI growth (year over year)		4.0	%					4.4	%
Average Occupancy		96.9	%		97.5	%		97.5	%		97.9	%
Bad Debt % of gross rental revenue		1.3	%		1.5	%		1.5	%		1.2	%
Turnover Rate		6.8	%		6.3	%		18.5	%		16.9	%
Rental Rate Growth (lease-over-lease):
Renewals		6.6	%		10.1	%		7.1	%		10.0	%
New Leases		5.2	%		15.2	%		6.0	%		15.4	%
Blended		6.2	%		11.4	%		6.8	%		11.3	%

Revenue Collections Update
		Q3 2023			Q2 2023			Q1 2023			Q4 2022			Pre-COVID Average (2)
Revenues collected % of revenues due: (1)
Revenues collected in same month billed		94	%		93	%		93	%		91	%		96	%
Late collections of prior month billings		4	%		5	%		5	%		6	%		3	%
Total collections		98	%		98	%		98	%		97	%		99	%

(1)		Includes both rental revenues and other property income. Rent is considered to be due based on the terms of the original lease, not based on a payment plan if one is in place. Security deposits retained to offset rents due are not included as revenue collected.
(2)		Represents the period from October 2019 to March 2020.

Same Store NOI

For the Same Store Portfolio of 76,138 homes, Same Store NOI for Q3 2023 increased 4.0% year over year on Same Store Core Revenues growth of 6.0% and Same Store Core Operating Expenses growth of 10.2%. YTD 2023 Same Store NOI increased 4.4% year over year on Same Store Core Revenues growth of 6.6% and Same Store Core Operating Expenses growth of 11.7%.

Same Store Core Revenues

Same Store Core Revenues growth for Q3 2023 of 6.0% year over year was primarily driven by a 6.2% increase in Average Monthly Rent, a 20 basis point year over year improvement in Bad Debt as a percentage of gross rental revenue, and a 13.5% increase in other income, net of resident recoveries, partially offset by a 60 basis point year over year decline in Average Occupancy.

YTD 2023 Same Store Core Revenues growth of 6.6% year over year was primarily driven by a 7.3% increase in Average Monthly Rent and a 9.7% increase in other income, net of resident recoveries, partially offset by a 40 basis point year over year decline in Average Occupancy and a 30 basis point year over year increase in Bad Debt as a percentage of gross rental revenue.

Same Store Core Operating Expenses

Same Store Core Operating Expenses for Q3 2023 increased 10.2% year over year. The largest contributors to the year over year increase include an increase in property tax expense due to an expected year over year increase in property taxes in addition to the underaccrual of property tax expense in the first three quarters of 2022, as well as an increase in turnover expenses, net of resident recoveries, and an increase in utilities and property administrative expenses, net of resident recoveries. The increases in the latter two expense categories were expected primarily as a result of continued progress in working through the Company's lease compliance backlog.

YTD 2023 Same Store Core Operating Expenses increased 11.7% year over year, primarily driven by the year over year increases described above.

Investment Management Activity

Acquisitions for Q3 2023 totaled 2,291 homes for $854 million. This included 2,257 wholly owned homes for $842 million from the Company's previously announced portfolio acquisition in July 2023 of 1,870 homes as well as the purchase of 387 wholly owned homes through the Company's various acquisition channels, in addition to 34 homes for $12 million in the Company's joint ventures. Dispositions for Q3 2023 included 397 wholly owned homes for gross proceeds of $151 million and 19 homes for gross proceeds of $9 million in the Company's joint ventures.

Year to date through September 30, 2023, the Company acquired 2,761 homes for $1,009 million, including 2,626 wholly owned homes for $965 million and 135 homes for $44 million in the Company's joint ventures. The company also sold 1,091 homes for $401 million, including 1,042 wholly owned homes for $379 million and 49 homes for $22 million in the Company's joint ventures.

Balance Sheet and Capital Markets Activity

As of September 30, 2023, the Company had $1,763 million in available liquidity through a combination of unrestricted cash and undrawn capacity on its revolving credit facility. The Company's total indebtedness as of September 30, 2023 was $8,618 million, consisting of $6,575 million of unsecured debt and $2,043 million of secured debt. Net debt / TTM adjusted EBITDAre was 5.5x at September 30, 2023, down from 5.7x as of December 31, 2022. The Company has no debt reaching final maturity until 2026, and in addition, over 99% of its total debt is fixed rate or swapped to fixed rate and over 75% of its total debt is unsecured. As previously announced, Fitch Ratings revised its rating outlook for the Company to “Positive” from “Stable” and affirmed the Company’s ratings, including the “BBB” Long-Term Issuer Default Ratings.

As previously announced, on August 2, 2023, the Company closed a public offering of $450 million aggregate principal amount of 5.450% Senior Notes due 2030 and $350 million aggregate principal amount of 5.500% Senior Notes due 2033.

Dividend

As previously announced on October 20, 2023, the Company's Board of Directors declared a quarterly cash dividend of $0.26 per share of common stock. The dividend will be paid on or before November 22, 2023, to stockholders of record as of the close of business on November 7, 2023.

FY 2023 Guidance Update

The Company does not provide guidance for the most comparable GAAP financial measures of net income (loss), total revenues, and property operating and maintenance expense. Additionally, a reconciliation of the forward-looking non-GAAP financial measures of Core FFO per share, AFFO per share, Same Store Core Revenues growth, Same Store Core Operating Expenses growth, and Same Store NOI growth to the comparable GAAP financial measures cannot be provided without unreasonable effort because the Company is unable to reasonably predict certain items contained in the GAAP measures, including non-recurring and infrequent items that are not indicative of the Company's ongoing operations. Such items include, but are not limited to, impairment on depreciated real estate assets, net (gain)/loss on sale of previously depreciated real estate assets, share-based compensation, casualty loss, non-Same Store revenues, and non-Same Store operating expenses. These items are uncertain, depend on various factors, and could have a material impact on the Company's GAAP results for the guidance period.

Full year 2023 guidance revisions are outlined in the table below:

FY 2023 Guidance
		Current FY 2023 Guidance		Previous FY 2023 Guidance
Core FFO per share — diluted		$1.75 to $1.79		$1.75 to $1.81
AFFO per share — diluted		$1.46 to $1.50		$1.45 to $1.51
Same Store Core Revenues growth		6.25% to 6.75%		5.75% to 6.75%
Same Store Core Operating Expenses growth		10.25% to 10.75%		8.5% to 9.5%
Same Store NOI growth		4.5% to 5.0%		4.5% to 5.5%
Wholly owned acquisitions		$1.0 billion to $1.1 billion		$800 million to $900 million
JV acquisitions		$50 million to $100 million		$100 million to $300 million
Wholly owned dispositions		$475 million to $525 million		$425 million to $475 million

The Company's revised FY 2023 guidance includes tightened expectations for Same Store Core Revenues growth in a range of 6.25% to 6.75% based on the Company's strong performance to date and expectations for the remainder of the year. Revised FY 2023 guidance also anticipates higher Same Store Core Operating Expenses growth in a range of 10.25% to 10.75%, primarily attributable to higher Same Store property tax expense expectations in Florida and Georgia as a result of larger than anticipated property tax bills received or expected during the fourth quarter. These revised assumptions result in tightened Same Store NOI growth expectations for FY 2023 in a range of 4.5% to 5.0%.

Earnings Conference Call Information

Invitation Homes has scheduled a conference call at 11:00 a.m. Eastern Time on October 26, 2023, to discuss results for the third quarter of 2023. The domestic dial-in number is 1-888-330-2384, and the international dial-in number is 1-240-789-2701. The conference ID is 7714113. A live audio webcast may be accessed at www.invh.com. A replay of the call will be available through November 26, 2023, and can be accessed by calling 1-800-770-2030 (domestic) or 1-647-362-9199 (international) and using the playback ID 7714113, or by using the link at www.invh.com.

Supplemental Information

The full text of the Earnings Release and Supplemental Information referenced in this release are available on Invitation Homes' Investor Relations website at www.invh.com.

About Invitation Homes

Invitation Homes, an S&P 500 company, 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 house a home,” reflects its commitment to providing homes where individuals and families can thrive and high-touch service that continuously enhances residents' living experiences.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), which include, but are not limited to, statements related to the Company's expectations regarding the performance of the Company's business, its financial results, its liquidity and capital resources, and other non-historical statements. In some cases, you can identify these forward-looking statements by the use of words such as “outlook,” “guidance,” “believes,” “expects,” “potential,” “continues,” “may,” “will,” “should,” “could,” “seeks,” “projects,” “predicts,” “intends,” “plans,” “estimates,” “anticipates,” or the negative version of these words or other comparable words. Such forward-looking statements are subject to various risks and uncertainties, including, among others, risks inherent to the single-family rental industry and the Company's business model, macroeconomic factors beyond the Company's control, competition in identifying and acquiring properties, competition in the leasing market for quality residents, increasing property taxes, homeowners’ association and insurance costs, poor resident selection and defaults and non-renewals by the Company's residents, the Company's dependence on third parties for key services, risks related to the evaluation of properties, performance of the Company's information technology systems, risks related to the Company's indebtedness, and risks related to the potential negative impact of unfavorable global and United States economic conditions (including inflation and rising interest rates), uncertainty in financial markets (including as a result of events affecting financial institutions), geopolitical tensions, natural disasters, climate change, and public health crises on the Company’s financial condition, results of operations, cash flows, business, associates, and residents. Accordingly, there are or will be important factors that could cause actual outcomes or results to differ materially from those indicated in these statements. The Company believes these factors include, but are not limited to, those described under Part I. Item 1A. “Risk Factors” of its Annual Report on Form 10-K for the year ended December 31, 2022 (the “Annual Report”), as such factors may be updated from time to time in the Company's periodic filings with the Securities and Exchange Commission (the “SEC”), which are accessible on the SEC’s website at www.sec.gov. These factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements that are included in this release, in the Annual Report, and in the Company's other periodic filings. The forward-looking statements speak only as of the date of this press release, and the Company expressly disclaims any obligation or undertaking to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except to the extent otherwise required by law.

Consolidated Balance Sheets
($ in thousands, except shares and per share data)
		September 30, 2023				December 31, 2022
		(unaudited)
Assets:
Investments in single-family residential properties, net		$	17,400,036			$	17,030,374
Cash and cash equivalents			762,638				262,870
Restricted cash			217,253				191,057
Goodwill			258,207				258,207
Investments in unconsolidated joint ventures			258,030				280,571
Other assets, net			570,034				513,629
Total assets		$	19,466,198			$	18,536,708
Liabilities:
Mortgage loans, net		$	1,631,973			$	1,645,795
Secured term loan, net			401,460				401,530
Unsecured notes, net			3,304,082				2,518,185
Term loan facilities, net			3,209,725				3,203,567
Revolving facility			—				—
Accounts payable and accrued expenses			368,065				198,423
Resident security deposits			180,111				175,552
Other liabilities			101,236				70,025
Total liabilities			9,196,652				8,213,077
Equity:
Stockholders' equity
Preferred stock, $0.01 par value per share, 900,000,000 shares authorized, none outstanding as of September 30, 2023 and December 31, 2022			—				—
Common stock, $0.01 par value per share, 9,000,000,000 shares authorized, 611,958,239 and 611,411,382 outstanding as of September 30, 2023 and December 31, 2022, respectively			6,120				6,114
Additional paid-in capital			11,149,732				11,138,463
Accumulated deficit			(1,039,782	)			(951,220	)
Accumulated other comprehensive income			119,728				97,985
Total stockholders' equity			10,235,798				10,291,342
Non-controlling interests			33,748				32,289
Total equity			10,269,546				10,323,631
Total liabilities and equity		$	19,466,198			$	18,536,708

Consolidated Statements of Operations
($ in thousands, except shares and per share amounts) (unaudited)
		Q3 2023				Q3 2022				YTD 2023				YTD 2022
Revenues:
Rental revenues		$	555,270			$	514,670			$	1,633,672			$	1,504,601
Other property income			59,021				50,721				164,058				145,530
Management fee revenues			3,404				3,284				10,227				8,154
Total revenues			617,695				568,675				1,807,957				1,658,285
Expenses:
Property operating and maintenance			229,488				203,787				651,793				576,736
Property management expense			23,399				22,385				70,563				65,166
General and administrative			22,714				20,123				59,957				57,104
Interest expense			86,736				76,454				243,408				225,683
Depreciation and amortization			170,696				160,428				501,128				474,796
Impairment and other			2,496				20,004				5,527				22,874
Total expenses			535,529				503,181				1,532,376				1,422,359
Gains (losses) on investments in equity securities, net			(499	)			(796	)			113				(4,000	)
Other, net			(2,533	)			(8,372	)			(7,968	)			(11,605	)
Gain on sale of property, net of tax			57,989				23,952				134,448				69,486
Losses from investments in unconsolidated joint ventures			(4,902	)			(849	)			(11,087	)			(5,870	)
Net income			132,221				79,429				391,087				283,937
Net income attributable to non-controlling interests			(403	)			(250	)			(1,163	)			(1,180	)
Net income attributable to common stockholders			131,818				79,179				389,924				282,757
Net income available to participating securities			(181	)			(147	)			(518	)			(515	)
Net income available to common stockholders — basic and diluted		$	131,637			$	79,032			$	389,406			$	282,242
Weighted average common shares outstanding — basic			612,000,811				610,845,820				611,849,302				609,212,132
Weighted average common shares outstanding — diluted			613,580,042				612,647,588				613,155,041				610,741,723
Net income per common share — basic		$	0.22			$	0.13			$	0.64			$	0.46
Net income per common share — diluted		$	0.21			$	0.13			$	0.64			$	0.46
Dividends declared per common share		$	0.26			$	0.22			$	0.78			$	0.66

Glossary and Reconciliations

Average Monthly Rent

Average monthly rent represents average monthly rental income per home for occupied properties in an identified population of homes over the measurement period, and reflects the impact of non-service rental concessions and contractual rent increases amortized over the life of the lease.

Average Occupancy

Average occupancy for an identified population of homes represents (i) the total number of days that the homes in such population were occupied during the measurement period, divided by (ii) the total number of days that the homes in such population were owned during the measurement period.

Bad Debt

Bad debt represents the Company's reserves for residents' accounts receivables balances that are aged greater than 30 days, under the rationale that a resident's security deposit should cover approximately the first 30 days of receivables. For all resident receivables balances aged greater than 30 days, the amount reserved as bad debt is 100% of outstanding receivables from the resident, less the amount of the resident's security deposit on hand. For the purpose of determining age of receivables, charges are considered to be due based on the terms of the original lease, not based on a payment plan if one is in place. All rental revenues and other property income, in both Total Portfolio and Same Store Portfolio presentations, are reflected net of bad debt.

Core Operating Expenses

Core operating expenses for an identified population of homes reflect property operating and maintenance expenses, excluding any expenses recovered from residents.

Core Revenues

Core revenues for an identified population of homes reflects total revenues, net of any resident recoveries.

EBITDA, EBITDAre, and Adjusted EBITDAre

EBITDA, EBITDAre, and Adjusted EBITDAre are supplemental, non-GAAP measures often utilized to evaluate the performance of real estate companies. The Company defines EBITDA as net income or loss computed in accordance with accounting principles generally accepted in the United States (“GAAP”) before the following items: interest expense; income tax expense; depreciation and amortization; and adjustments for unconsolidated joint ventures. National Association of Real Estate Investment Trusts (“Nareit”) recommends as a best practice that REITs that report an EBITDA performance measure also report EBITDAre. The Company defines EBITDAre, consistent with the Nareit definition, as EBITDA, further adjusted for gain on sale of property, net of tax, impairment on depreciated real estate investments, and adjustments for unconsolidated joint ventures. Adjusted EBITDAre is defined as EBITDAre before the following items: share-based compensation expense; severance; casualty losses, net; (gains) losses on investments in equity securities, net; and other income and expenses. EBITDA, EBITDAre, and Adjusted EBITDAre are used as supplemental financial performance measures by management and by external users of the Company's financial statements, such as investors and commercial banks. Set forth below is additional detail on how management uses EBITDA, EBITDAre, and Adjusted EBITDAre as measures of performance.

The GAAP measure most directly comparable to EBITDA, EBITDAre, and Adjusted EBITDAre is net income or loss. EBITDA, EBITDAre, and Adjusted EBITDAre are not used as measures of the Company's liquidity and should not be considered alternatives to net income or loss or any other measure of financial performance presented in accordance with GAAP. The Company's EBITDA, EBITDAre, and Adjusted EBITDAre may not be comparable to the EBITDA, EBITDAre, and Adjusted EBITDAre of other companies due to the fact that not all companies use the same definitions of EBITDA, EBITDAre, and Adjusted EBITDAre. Accordingly, there can be no assurance that the Company's basis for computing these non-GAAP measures is comparable with that of other companies. See below for a reconciliation of GAAP net income to EBITDA, EBITDAre, and Adjusted EBITDAre.

Funds from Operations (FFO), Core Funds from Operations (Core FFO), and Adjusted Funds from Operations (AFFO)

FFO, Core FFO, and Adjusted FFO are supplemental, non-GAAP measures often utilized to evaluate the performance of real estate companies. FFO is defined by Nareit as net income or loss (computed in accordance with GAAP) excluding gains or losses from sales of previously depreciated real estate assets, plus depreciation, amortization and impairment of real estate assets, and adjustments for unconsolidated joint ventures.

The Company believes that FFO is a meaningful supplemental measure of the operating performance of its business because historical cost accounting for real estate assets in accordance with GAAP assumes that the value of real estate assets diminishes predictably over time, as reflected through depreciation and amortization. Because real estate values have historically risen or fallen with market conditions, management considers FFO an appropriate supplemental performance measure as it excludes historical cost depreciation and amortization, impairment on depreciated real estate investments, gains or losses related to sales of previously depreciated homes, as well non-controlling interests, from GAAP net income or loss.

The GAAP measure most directly comparable to Core FFO and Adjusted FFO is net income or loss. Core FFO and Adjusted FFO are not used as measures of the Company's liquidity and should not be considered alternatives to net income or loss or any other measure of financial performance presented in accordance with GAAP. The Company's Core FFO and Adjusted FFO may not be comparable to the Core FFO and Adjusted FFO of other companies due to the fact that not all companies use the same definition of Core FFO and Adjusted FFO. Accordingly, there can be no assurance that the Company's basis for computing these non-GAAP measures is comparable with that of other companies. See “Reconciliation of FFO, Core FFO, and Adjusted FFO” for a reconciliation of GAAP net income to FFO, Core FFO, and Adjusted FFO.

Net Operating Income (NOI)

NOI is a non-GAAP measure often used to evaluate the performance of real estate companies. The Company defines NOI for an identified population of homes as rental revenues and other property income less property operating and maintenance expense (which consists primarily of property taxes, insurance, HOA fees (when applicable), market-level personnel expenses, repairs and maintenance, leasing costs, and marketing expense). NOI excludes: interest expense; depreciation and amortization; property management expense; general and administrative expense; impairment and other; gain on sale of property, net of tax; (gains) losses on investments in equity securities, net; other income and expenses; management fee revenues; and income from investments in unconsolidated joint ventures.

The GAAP measure most directly comparable to NOI is net income or loss. NOI is not used as a measure of liquidity and should not be considered as an alternative to net income or loss or any other measure of financial performance presented in accordance with GAAP. The Company's NOI may not be comparable to the NOI of other companies due to the fact that not all companies use the same definition of NOI. Accordingly, there can be no assurance that the Company's basis for computing this non-GAAP measure is comparable with that of other companies.

The Company believes that Same Store NOI is also a meaningful supplemental measure of the Company's operating performance for the same reasons as NOI and is further helpful to investors as it provides a more consistent measurement of the Company's performance across reporting periods by reflecting NOI for homes in its Same Store Portfolio.

See below for a reconciliation of GAAP net income to NOI for the Company's total portfolio and NOI for its Same Store Portfolio.

Recurring Capital Expenditures or Recurring CapEx

Recurring Capital Expenditures or Recurring CapEx represents general replacements and expenditures required to preserve and maintain the value and functionality of a home and its systems as a single-family rental.

Rental Rate Growth

Rental rate growth for any home represents the percentage difference between the monthly rent from an expiring lease and the monthly rent from the next lease, and, in each case, reflects the impact of any amortized non-service rent concessions and amortized contractual rent increases. Leases are either renewal leases, where the Company's current resident chooses to stay for a subsequent lease term, or a new lease, where the Company's previous resident moves out and a new resident signs a lease to occupy the same home.

Revenue Collections

Revenue collections represent the total cash received in a given period for rental revenues and other property income (including receipt of late payments that were billed in prior months) divided by the total amounts billed in that period. When a payment plan is in place with a resident, amounts are considered to be billed at the time they would have been billed based on the terms of the original lease, not the terms of the payment plan. “Historical average” revenue collections as a percentage of billings refer to revenue collections as a percentage of billings for the period from October 2019 through and including March 2020.

Same Store / Same Store Portfolio

Same Store or Same Store portfolio includes, for a given reporting period, wholly owned homes that have been stabilized and seasoned, excluding homes that have been sold, homes that have been identified for sale to an owner occupant and have become vacant, homes that have been deemed inoperable or significantly impaired by casualty loss events or force majeure, homes acquired in portfolio transactions that are deemed not to have undergone renovations of sufficiently similar quality and characteristics as the existing Invitation Homes Same Store portfolio, and homes in markets that the Company has announced an intent to exit where the Company no longer operates a significant number of homes.

Homes are considered stabilized if they have (i) completed an initial renovation and (ii) entered into at least one post-initial renovation lease. An acquired portfolio that is both leased and deemed to be of sufficiently similar quality and characteristics as the existing Invitation Homes Same Store portfolio may be considered stabilized at the time of acquisition.

Homes are considered to be seasoned once they have been stabilized for at least 15 months prior to January 1^st of the year in which the Same Store portfolio was established.

The Company believes presenting information about the portion of its portfolio that has been fully operational for the entirety of a given reporting period and its prior year comparison period provides investors with meaningful information about the performance of the Company's comparable homes across periods and about trends in its organic business.

Total Homes / Total Portfolio

Total homes or total portfolio refers to the total number of homes owned, whether or not stabilized, and excludes any properties previously acquired in purchases that have been subsequently rescinded or vacated. Unless otherwise indicated, total homes or total portfolio refers to the wholly owned homes and excludes homes owned in joint ventures.

Turnover Rate

Turnover rate represents the number of instances that homes in an identified population become unoccupied in a given period, divided by the number of homes in such population.

Reconciliation of FFO, Core FFO, and AFFO
($ in thousands, except shares and per share amounts) (unaudited)
FFO Reconciliation		Q3 2023				Q3 2022				YTD 2023				YTD 2022
Net income available to common stockholders		$	131,637			$	79,032			$	389,406			$	282,242
Net income available to participating securities			181				147				518				515
Non-controlling interests			403				250				1,163				1,180
Depreciation and amortization on real estate assets			167,921				158,199				493,027				468,272
Impairment on depreciated real estate investments			83				101				342				238
Net gain on sale of previously depreciated investments in real estate			(57,989	)			(23,952	)			(134,448	)			(69,486	)
Depreciation and net gain on sale of investments in unconsolidated joint ventures			2,111				1,440				6,425				2,856
FFO		$	244,347			$	215,217			$	756,433			$	685,817
Core FFO Reconciliation		Q3 2023				Q3 2022				YTD 2023				YTD 2022
FFO		$	244,347			$	215,217			$	756,433			$	685,817
Non-cash interest expense related to amortization of deferred financing costs, loan discounts, and non-cash interest expense from derivatives (1)			9,561				4,539				25,875				17,507
Share-based compensation expense			8,929				7,930				21,493				22,565
Legal settlements			2,000				7,400				2,000				7,400
Severance expense			392				46				916				253
Casualty losses, net (1)			2,429				19,903				5,214				22,636
(Gains) losses on investments in equity securities, net			499				796				(113	)			4,000
Core FFO		$	268,157			$	255,831			$	811,818			$	760,178
AFFO Reconciliation		Q3 2023				Q3 2022				YTD 2023				YTD 2022
Core FFO		$	268,157			$	255,831			$	811,818			$	760,178
Recurring capital expenditures (1)			(49,007	)			(44,683	)			(122,700	)			(115,057	)
AFFO		$	219,150			$	211,148			$	689,118			$	645,121
Net income available to common stockholders
Weighted average common shares outstanding — diluted			613,580,042				612,647,588				613,155,041				610,741,723
Net income per common share — diluted		$	0.21			$	0.13			$	0.64			$	0.46
FFO, Core FFO, and AFFO
Weighted average common shares and OP Units outstanding — diluted			615,699,631				615,172,460				615,208,781				613,497,425
FFO per share — diluted		$	0.40			$	0.35			$	1.23			$	1.12
Core FFO per share — diluted		$	0.44			$	0.42			$	1.32			$	1.24
AFFO per share — diluted		$	0.36			$	0.34			$	1.12			$	1.05

(1)

Includes the Company's share from unconsolidated joint ventures.

Reconciliation of Total Revenues to Same Store Core Revenues, Quarterly
(in thousands) (unaudited)
		Q3 2023				Q2 2023				Q1 2023				Q4 2022				Q3 2022
Total revenues (Total Portfolio)		$	617,695			$	600,372			$	589,890			$	579,836			$	568,675
Management fee revenues			(3,404	)			(3,448	)			(3,375	)			(3,326	)			(3,284	)
Total portfolio resident recoveries			(36,641	)			(32,776	)			(31,966	)			(32,639	)			(31,260	)
Total Core Revenues (Total Portfolio)			577,650				564,148				554,549				543,871				534,131
Non-Same Store Core Revenues			(51,734	)			(43,581	)			(43,238	)			(40,922	)			(38,062	)
Same Store Core Revenues		$	525,916			$	520,567			$	511,311			$	502,949			$	496,069
Reconciliation of Total Revenues to Same Store Core Revenues, YTD
(in thousands) (unaudited)
		YTD 2023				YTD 2022
Total revenues (Total Portfolio)		$	1,807,957			$	1,658,285
Management fee revenues			(10,227	)			(8,154	)
Total portfolio resident recoveries			(101,383	)			(89,416	)
Total Core Revenues (Total Portfolio)			1,696,347				1,560,715
Non-Same Store Core Revenues			(138,553	)			(99,863	)
Same Store Core Revenues		$	1,557,794			$	1,460,852

Reconciliation of Property Operating and Maintenance Expenses to Same Store Core Operating Expenses, Quarterly
(in thousands) (unaudited)
		Q3 2023				Q2 2023				Q1 2023				Q4 2022				Q3 2022
Property operating and maintenance expenses (Total Portfolio)		$	229,488			$	213,808			$	208,497			$	209,615			$	203,787
Total Portfolio resident recoveries			(36,641	)			(32,776	)			(31,966	)			(32,639	)			(31,260	)
Core Operating Expenses (Total Portfolio)			192,847				181,032				176,531				176,976				172,527
Non-Same Store Core Operating Expenses			(17,486	)			(14,445	)			(14,242	)			(12,407	)			(13,456	)
Same Store Core Operating Expenses		$	175,361			$	166,587			$	162,289			$	164,569			$	159,071
Reconciliation of Property Operating and Maintenance Expenses to Same Store Core Operating Expenses, YTD
(in thousands) (unaudited)
		YTD 2023				YTD 2022
Property operating and maintenance expenses (Total Portfolio)		$	651,793			$	576,736
Total Portfolio resident recoveries			(101,383	)			(89,416	)
Core Operating Expenses (Total Portfolio)			550,410				487,320
Non-Same Store Core Operating Expenses			(46,173	)			(36,025	)
Same Store Core Operating Expenses		$	504,237			$	451,295

Reconciliation of Net Income to Same Store NOI, Quarterly
(in thousands) (unaudited)
		Q3 2023				Q2 2023				Q1 2023				Q4 2022				Q3 2022
Net income available to common stockholders		$	131,637			$	137,698			$	120,071			$	100,426			$	79,032
Net income available to participating securities			181				166				171				146				147
Non-controlling interests			403				418				342				290				250
Interest expense			86,736				78,625				78,047				78,409				76,454
Depreciation and amortization			170,696				165,759				164,673				163,318				160,428
Property management expense			23,399				23,580				23,584				22,770				22,385
General and administrative			22,714				19,791				17,452				16,921				20,123
Impairment and other (1)			2,496				1,868				1,163				5,823				20,004
Gain on sale of property, net of tax			(57,989	)			(46,788	)			(29,671	)			(21,213	)			(23,952	)
(Gains) losses on investments in equity securities, net			499				(524	)			(88	)			(61	)			796
Other, net (2)			2,533				3,941				1,494				(344	)			8,372
Management fee revenues			(3,404	)			(3,448	)			(3,375	)			(3,326	)			(3,284	)
Losses from investments in unconsolidated joint ventures			4,902				2,030				4,155				3,736				849
NOI (Total Portfolio)			384,803				383,116				378,018				366,895				361,604
Non-Same Store NOI			(34,248	)			(29,136	)			(28,996	)			(28,515	)			(24,606	)
Same Store NOI		$	350,555			$	353,980			$	349,022			$	338,380			$	336,998
Reconciliation of Net Income to Same Store NOI, YTD
(in thousands) (unaudited)
		YTD 2023				YTD 2022
Net income available to common stockholders		$	389,406			$	282,242
Net income available to participating securities			518				515
Non-controlling interests			1,163				1,180
Interest expense			243,408				225,683
Depreciation and amortization			501,128				474,796
Property management expense			70,563				65,166
General and administrative			59,957				57,104
Impairment and other			5,527				22,874
Gain on sale of property, net of tax			(134,448	)			(69,486	)
(Gains) losses on investments in equity securities, net			(113	)			4,000
Other, net (2)			7,968				11,605
Management fee revenues			(10,227	)			(8,154	)
Losses from investments in unconsolidated joint ventures			11,087				5,870
NOI (Total Portfolio)			1,145,937				1,073,395
Non-Same Store NOI			(92,380	)			(63,838	)
Same Store NOI		$	1,053,557			$	1,009,557

(1)		Includes $5.0 million and $19.0 million of net estimated losses and damages related to Hurricanes Nicole and Ian for Q4 2022 and Q3 2022, respectively.
(2)		Includes interest income and other miscellaneous income and expenses.

Reconciliation of Net Income to Adjusted EBITDAre
(in thousands, unaudited)
		Q3 2023				Q3 2022				YTD 2023				YTD 2022
Net income available to common stockholders		$	131,637			$	79,032			$	389,406			$	282,242
Net income available to participating securities			181				147				518				515
Non-controlling interests			403				250				1,163				1,180
Interest expense			86,736				76,454				243,408				225,683
Interest expense in unconsolidated joint ventures			5,051				(613	)			12,774				838
Depreciation and amortization			170,696				160,428				501,128				474,796
Depreciation and amortization of investments in unconsolidated joint ventures			2,690				1,714				7,686				3,466
EBITDA			397,394				317,412				1,156,083				988,720
Gain on sale of property, net of tax			(57,989	)			(23,952	)			(134,448	)			(69,486	)
Impairment on depreciated real estate investments			83				101				342				238
Net gain on sale of investments in unconsolidated joint ventures			(554	)			(251	)			(1,188	)			(567	)
EBITDAre			338,934				293,310				1,020,789				918,905
Share-based compensation expense			8,929				7,930				21,493				22,565
Severance			392				46				916				253
Casualty losses, net (1)			2,429				19,903				5,214				22,636
(Gains) losses on investments in equity securities, net			499				796				(113	)			4,000
Other, net (2)			2,533				8,372				7,968				11,605
Adjusted EBITDAre		$	353,716			$	330,357			$	1,056,267			$	979,964
		Trailing Twelve Months (TTM) Ended
		September 30, 2023				December 31, 2022
Net income available to common stockholders		$	489,832			$	382,668
Net income available to participating securities			664				661
Non-controlling interests			1,453				1,470
Interest expense			321,817				304,092
Interest expense in unconsolidated joint ventures			15,517				3,581
Depreciation and amortization			664,446				638,114
Depreciation and amortization of investments in unconsolidated joint ventures			10,058				5,838
EBITDA			1,503,787				1,336,424
Gain on sale of property, net of tax			(155,661	)			(90,699	)
Impairment on depreciated real estate investments			414				310
Net gain on sale of investments in unconsolidated joint ventures			(1,486	)			(865	)
EBITDAre			1,347,054				1,245,170
Share-based compensation expense			27,890				28,962
Severance			977				314
Casualty losses, net (1)			11,063				28,485
(Gains) losses on investments in equity securities, net			(174	)			3,939
Other, net (2)			7,624				11,261
Adjusted EBITDAre		$	1,394,434			$	1,318,131

(1)	Includes the Company's share from unconsolidated joint ventures.
(2)	Includes interest income and other miscellaneous income and expenses.

Reconciliation of Net Debt / Trailing Twelve Months (TTM) Adjusted EBITDAre
(in thousands, except for ratio) (unaudited)
		As of				As of
		September 30, 2023				December 31, 2022
Mortgage loans, net		$	1,631,973			$	1,645,795
Secured term loan, net			401,460				401,530
Unsecured notes, net			3,304,082				2,518,185
Term loan facility, net			3,209,725				3,203,567
Revolving facility			—				—
Total Debt per Balance Sheet			8,547,240				7,769,077
Retained and repurchased certificates			(87,937	)			(88,564	)
Cash, ex-security deposits and letters of credit (1)			(796,829	)			(275,989	)
Deferred financing costs, net			48,962				51,076
Unamortized discounts on note payable			22,039				13,518
Net Debt (A)		$	7,733,475			$	7,469,118
		For the TTM Ended				For the TTM Ended
		September 30, 2023				December 31, 2022
Adjusted EBITDAre (B)		$	1,394,434			$	1,318,131
Net Debt / TTM Adjusted EBITDAre (A / B)		5.5x				5.7x

(1)

Represents cash and cash equivalents and the portion of restricted cash that excludes security deposits and letters of credit

 

View source version on businesswire.com: https://www.businesswire.com/news/home/20231025983610/en/

Investor Relations Contact

Scott McLaughlin

844.456.INVH (4684)

IR@InvitationHomes.com

Media Relations Contact

Kristi DesJarlais

972.421.3587

Media@InvitationHomes.com

Source: Invitation Homes Inc.

FAQ

What were the Q3 2023 financial results for Invitation Homes?

Total revenues increased 8.6% to $618 million YoY, net income available to common stockholders increased 66.6% to $132 million YoY. Core FFO per share increased 4.7% to $0.44 and AFFO per share increased 3.7% to $0.36.

What was the Same Store NOI growth for Q3 2023?

Same Store NOI increased 4.0% YoY on 6.0% Same Store Core Revenues growth and 10.2% Same Store Core Operating Expenses growth.

What were the acquisitions and dispositions for Q3 2023?

Acquisitions totaled 2,291 homes for $854 million, including 1,870 homes from a portfolio acquisition. Dispositions included 416 homes for $160 million.

What is the rating outlook for Invitation Homes?

Fitch Ratings revised the rating outlook to 'Positive' and affirmed the 'BBB' Long-Term Issuer Default Ratings.

What was the dividend declared by Invitation Homes?

A quarterly cash dividend of $0.26 per share was declared by the Board of Directors.