FN2 Earnings Intelligence
Invitation Homes Inc. financials
Invitation Homes Inc. (INVH) financial statements and key operating metrics from FN2 Research.
Key Stats
USD in millions, except per-share values and percentages.
| Metric | 12/31/2021 | 12/31/2022 | 12/31/2023 | 12/31/2024 | 12/31/2025 | 12/31/2026 est. | 12/31/2027 est. |
|---|---|---|---|---|---|---|---|
| Market Cap | - | - | - | - | - | - | - |
| - Cash | $610.2 | $262.9 | $700.6 | $174.5 | $130 | - | - |
| + Debt | - | - | - | - | - | - | - |
| Enterprise Value | - | - | - | - | - | - | - |
| Revenue | $1,996.6 | $2,238.1 | $2,432.3 | $2,618.9 | $2,729.3 | $2,919.4 | $2,985.8 |
| % Growth | - | 12.1% | 8.7% | 7.7% | 4.2% | 7.0% | 2.3% |
| Gross Profit | - | - | - | - | - | - | - |
| % Margin | - | - | - | - | - | - | - |
| EBITDA | - | - | - | - | - | - | - |
| % Margin | - | - | - | - | - | - | - |
| Net Income | $261.4 | $383.3 | $519.5 | $453.9 | $587.9 | - | - |
| % Margin | 13.1% | 17.1% | 21.4% | 17.3% | 21.5% | - | - |
| Diluted EPS | $0.45 | $0.63 | $0.85 | $0.74 | $0.96 | $0.77 | $0.72 |
| % Growth | 28.6% | 40.0% | 34.9% | -12.9% | 29.7% | -19.6% | -6.4% |
| Operating Cash Flow | $907.7 | $1,023.6 | $1,107.1 | $1,081.8 | $1,206.2 | - | - |
| CapEx | $77.4 | $122.4 | $30.2 | $30.6 | $28.3 | - | - |
| Free Cash Flow | $830.3 | $901.2 | $1,076.9 | $1,051.2 | $1,177.9 | - | - |
Historical market capitalization is not persisted, so Market Cap and Enterprise Value remain unavailable rather than mixing today's market value into prior periods.
Income Statement
USD in millions, except per-share values and percentages.
| Metric | 12/31/2021 | 12/31/2022 | 12/31/2023 | 12/31/2024 | 12/31/2025 | 12/31/2026 est. | 12/31/2027 est. |
|---|---|---|---|---|---|---|---|
| Revenue | $1,996.6 | $2,238.1 | $2,432.3 | $2,618.9 | $2,729.3 | $2,919.4 | $2,985.8 |
| Gross Profit | - | - | - | - | - | - | - |
| EBITDA | - | - | - | - | - | - | - |
| Net Income | $261.4 | $383.3 | $519.5 | $453.9 | $587.9 | - | - |
| Diluted EPS | $0.45 | $0.63 | $0.85 | $0.74 | $0.96 | $0.77 | $0.72 |
Balance Sheet
USD in millions, except per-share values and percentages.
| Metric | 12/31/2021 | 12/31/2022 | 12/31/2023 | 12/31/2024 | 12/31/2025 |
|---|---|---|---|---|---|
| Cash & Equivalents | $610.2 | $262.9 | $700.6 | $174.5 | $130 |
| Short-term Debt | - | - | - | - | - |
| Long-term Debt | $7,998.7 | $7,769.1 | $8,546.1 | $8,202.3 | $8,380 |
| Total Debt | - | - | - | - | - |
Cash Flow
USD in millions, except per-share values and percentages.
| Metric | 12/31/2021 | 12/31/2022 | 12/31/2023 | 12/31/2024 | 12/31/2025 |
|---|---|---|---|---|---|
| Operating Cash Flow | $907.7 | $1,023.6 | $1,107.1 | $1,081.8 | $1,206.2 |
| Capital Expenditure | $77.4 | $122.4 | $30.2 | $30.6 | $28.3 |
| Free Cash Flow | $830.3 | $901.2 | $1,076.9 | $1,051.2 | $1,177.9 |
Ratios
USD in millions, except per-share values and percentages.
| Metric | 12/31/2021 | 12/31/2022 | 12/31/2023 | 12/31/2024 | 12/31/2025 |
|---|---|---|---|---|---|
| Revenue Growth | - | 12.1% | 8.7% | 7.7% | 4.2% |
| Gross Margin | - | - | - | - | - |
| EBITDA Margin | - | - | - | - | - |
| Net Margin | 13.1% | 17.1% | 21.4% | 17.3% | 21.5% |
| FCF Margin | 41.6% | 40.3% | 44.3% | 40.1% | 43.2% |
| Diluted EPS Growth | 28.6% | 40.0% | 34.9% | -12.9% | 29.7% |