Invitation Homes Reports Third Quarter 2022 Results

Invitation Homes Inc. (NYSE: INVH) ("Invitation Homes" or the "Company"), the nation's premier single-family home leasing company, today announced its Q3 2022 financial and operating results.

Third Quarter 2022 Highlights

  • Year over year, total revenues increased 11.6% to $569 million, property operating and maintenance costs increased 10.5% to $204 million, net income available to common stockholders increased 14.4% to $79 million, and net income per diluted common share increased 8.0% to $0.13.
  • Year over year, Core FFO per share increased 9.5% to $0.42, and AFFO per share increased 8.2% to $0.34.
  • Same Store NOI increased 8.6% year over year on 8.3% Same Store Core Revenues growth and 7.6% Same Store Core Operating Expenses growth.
  • Same Store Average Occupancy was 97.5%, down 60 basis points year over year.
  • Same Store new lease rent growth of 15.6% and Same Store renewal rent growth of 10.2% drove Same Store blended rent growth of 11.6%, up 100 basis points year over year.
  • Acquisitions by the Company and the Company's joint ventures totaled 559 homes for $254 million while dispositions totaled 197 homes for $74 million.
  • The Company's Florida and Carolinas markets experienced limited wind and water damage as a result of Hurricane Ian. Fortunately, no injuries to residents or associates were reported, and the Company responded quickly to provide assistance to residents and impacted communities. The Company has accrued $19.0 million for estimated losses and damages related to the storm.
  • The Company is pleased to announce that it has achieved a 13.3% increase on its Global Real Estate Sustainability Benchmark (“GRESB”) score from 2021 to 2022. As a result, the Company's sustainability-linked revolving line of credit and seven year term loan maintain their one basis point improvement in pricing.

President & Chief Executive Officer Dallas Tanner comments:

"This has been another solid quarter for Invitation Homes, with strong lease rate growth, low turnover and high resident satisfaction scores. Aided by favorable supply and demand fundamentals and a team of associates that are the best in this industry, we plan to continue to execute our strategy and be the premier choice for those who prefer to lease a home.

"Included within this release is our updated full year guidance for 2022. While these updates are generally consistent with our previous expectations for our overall business, our expected property taxes have been impacted more quickly than we had anticipated due to rising home price appreciation, and our reserve for bad debt is expected to remain elevated compared to pre-COVID averages, as it continues to take longer to address residents who are not current with their rent.

"We are proud of the results our teams continue to deliver in the current environment, and we believe the long-term attributes of our business remain strong."

Financial Results

Net Income, FFO, Core FFO, and AFFO Per Share — Diluted

 

 

 

 

 

 

 

 

 

 

 

 

Q3 2022

 

Q3 2021

 

YTD 2022

 

YTD 2021

 

Net income

 

$ 0.13

 

$ 0.12

 

$ 0.46

 

$ 0.33

 

FFO

 

0.35

 

0.35

 

1.12

 

1.00

 

Core FFO

 

0.42

 

0.38

 

1.24

 

1.11

 

AFFO

 

0.34

 

0.32

 

1.05

 

0.95

 

 

 

 

 

 

 

 

 

 

 

Net Income

Net income per share for Q3 2022 was $0.13, compared to net income per share of $0.12 for Q3 2021. Total revenues and total property operating and maintenance expenses for Q3 2022 were $569 million and $204 million, respectively, compared to $510 million and $184 million, respectively, for Q3 2021.

Net income per share for YTD 2022 was $0.46, compared to net income per share of $0.33 for YTD 2021. Total revenues and total property operating and maintenance expenses for YTD 2022 were $1,658 million and $577 million, respectively, compared to $1,476 million and $528 million, respectively, for YTD 2021.

Core FFO

Year over year, Core FFO per share for Q3 2022 increased 9.5% to $0.42, primarily due to NOI growth.

Year over year, Core FFO per share for YTD 2022 increased 12.1% to $1.24, primarily due to NOI growth.

AFFO

Year over year, AFFO per share for Q3 2022 increased 8.2% to $0.34, primarily due to the increase in Core FFO per share described above.

Year over year, AFFO per share for YTD 2022 increased 10.6% to $1.05, 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:

 

74,881

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q3 2022

 

Q3 2021

 

YTD 2022

 

YTD 2021

 

Core Revenues growth (year over year)

 

8.3

%

 

 

 

9.4

%

 

 

 

Core Operating Expenses growth (year over year)

 

7.6

%

 

 

 

6.1

%

 

 

 

NOI growth (year over year)

 

8.6

%

 

 

 

11.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Occupancy

 

97.5

%

 

98.1

%

 

97.9

%

 

98.3

%

 

Bad debt % of gross rental revenues (1)

 

1.7

%

 

0.9

%

 

1.3

%

 

1.6

%

 

Turnover Rate

 

6.2

%

 

6.3

%

 

16.6

%

 

18.4

%

 

 

 

 

 

 

 

 

 

 

 

Rental Rate Growth (lease-over-lease):

 

 

 

 

 

 

 

 

 

Renewals

 

10.2

%

 

7.7

%

 

10.0

%

 

6.1

%

 

New Leases

 

15.6

%

 

18.3

%

 

15.7

%

 

13.7

%

 

Blended

 

11.6

%

 

10.6

%

 

11.4

%

 

8.2

%

 

 

 

 

 

 

 

 

 

 

 

(1)

Invitation Homes reserves residents' accounts receivables balances that are aged greater than 30 days as bad debt, 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.

 

Revenue Collections Update

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q3 2022

 

Q2 2022

 

Q1 2022

 

Q4 2021

 

Pre-COVID

Average (2)

 

Revenues collected % of revenues due: (1)

 

 

 

 

 

 

 

 

 

 

 

Revenues collected in same month billed

 

91

%

 

92

%

 

91

%

 

92

%

 

96

%

 

Late collections of prior month billings

 

6

%

 

7

%

 

6

%

 

6

%

 

3

%

 

Total collections

 

97

%

 

99

%

 

97

%

 

98

%

 

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. See "Same Store Operating Results Snapshot," footnote (1), for detail on the Company's bad debt policy.

(2)

 

Represents the period from October 2019 to March 2020.

 

Same Store NOI

For the Same Store Portfolio of 74,881 homes, Same Store NOI for Q3 2022 increased 8.6% year over year on Same Store Core Revenues growth of 8.3% and Same Store Core Operating Expenses growth of 7.6%.

YTD 2022 Same Store NOI increased 11.0% year over year on Same Store Core Revenues growth of 9.4% and Same Store Core Operating Expenses growth of 6.1%.

Same Store Core Revenues

Same Store Core Revenues growth for Q3 2022 of 8.3% year over year was primarily driven by a 9.7% increase in Average Monthly Rent, and a 15.5% increase in other income, net of resident recoveries, offset by a 60 basis points year over year decline in Average Occupancy and an 80 basis points year over year increase in bad debt as a percentage of gross rental revenue.

YTD 2022 Same Store Core Revenue growth of 9.4% year over year was primarily driven by an 9.1% increase in average monthly rent, a 30 basis points year over year improvement in bad debt as a percentage of gross rental revenues, and a 25.5% increase in other income, net of resident recoveries, offset by a 40 basis points year over year decline in Average Occupancy.

Same Store Core Operating Expenses

Same Store Core Operating Expenses for Q3 2022 increased 7.6% year over year, primarily driven by a 3.8% increase in Same Store fixed expenses, a 15.4% increase in repairs and maintenance expense, net of resident recoveries, and a 15.2% increase in turnover expenses, net of resident recoveries, mainly driven by inflationary pressures.

YTD 2022 Same Store Core operating expenses increased 6.1% year over year, primarily driven by a 4.1% increase in Same Store fixed expenses, and a 16.3% increase in repairs and maintenance expense, net of resident recoveries, mainly driven by inflationary pressures.

Investment Management Activity

Acquisitions for Q3 2022 totaled 559 homes for $254 million through diversified acquisition channels. This included 244 wholly owned homes for $98 million in addition to 315 homes for $156 million in the Company's joint ventures. Dispositions for Q3 2022 included 189 wholly owned homes for gross proceeds of $70 million and eight homes for gross proceeds of $4 million in the Company's joint ventures.

Year to date through September 30, 2022, the Company acquired 2,336 homes for $1,021 million, including 1,273 wholly owned homes for $543 million and 1,063 homes for $478 million in the Company's joint ventures. The Company also sold 527 homes for $202 million, including 506 wholly owned homes for $192 million and 21 homes for $10 million in the Company's joint ventures.

Update on Hurricane Ian Impact

In Q3 2022, the Company's Florida and Carolinas markets experienced limited wind and water damage as a result of Hurricane Ian. Fortunately, no injuries to residents or associates were reported, and the Company responded quickly to provide assistance to residents and impacted communities.

The Company has accrued $19.0 million for estimated losses and damages related to the storm. Based on previous experience, it is possible that additional damage, and thus costs, may be identified and incurred over the coming months. Estimates will therefore be adjusted if needed and as new information becomes available. Additionally, a portion of the losses may be recoverable through insurance policies that provide coverage for wind, flood, and business interruption, subject to deductibles and limits.

Balance Sheet and Capital Markets Activity

As of September 30, 2022, the Company had $1,875 million in available liquidity through a combination of unrestricted cash and undrawn capacity on its revolving credit facility and term loan. The Company's total indebtedness as of September 30, 2022 was $7,821 million, consisting of $5,200 million of unsecured debt and $2,621 million of secured debt. Net debt / TTM adjusted EBITDAre was 5.7x at September 30, 2022, down from 6.2x as of December 31, 2021.

Dividend

As previously announced on October 21, 2022, the Company's Board of Directors declared a quarterly cash dividend of $0.22 per share of common stock. The dividend will be paid on or before November 23, 2022, to stockholders of record as of the close of business on November 8, 2022.

FY 2022 Guidance Update

The Company's updated 2022 guidance is presented in the table below. The majority of the change in its updated guidance for Same Store Core Operating Expenses Growth is due to higher expectations for property taxes, which are approximately three percent higher than previous expectations. This increase is primarily due to an anticipated increase in tax bills on the Company's homes in Florida and Georgia based on recent assessments that are up nearly 30 percent over prior year in these states. The Company plans to appeal a much higher proportion of these assessments compared to prior years, noting that there will be a timing difference between the date of appeal and when any rebates are received. In addition, the Company's updated guidance for Same Store Core Revenues growth reflects its revised expectation that bad debt will remain somewhat elevated compared to pre-COVID averages, as it continues to take longer to address residents who are not current with their rent.

The Company has also revised its assumptions for annual 2022 acquisitions of $1.1 billion and dispositions of $250 million.

The updated guidance also reflects two additional non-recurring items for the quarter and year to date period ending September 30, 2022, as noted on Supplemental Schedule 1 and the Company's reconciliation of reported FFO to Core FFO. The first relates to an approximate $7.4 million global settlement of a multistate putative class action regarding resident late fees. The settlement covers claims initially asserted in May of 2018, and involves allegations similar to what others in the residential sector have experienced. The Company strongly believes that the allegations were without merit, and does not admit to any liability in the settlement, which remains subject to court approval. The second non-recurring item relates to an accrual of $19.0 million for estimated losses and damages relating to Hurricane Ian.

FY 2022 Guidance

 

 

Current

 

Previous

 

 

 

FY 2022

 

FY 2022

 

 

 

Guidance

 

Guidance

 

Core FFO per share — diluted

 

$1.63 - $1.67

 

$1.66 - $1.72

 

AFFO per share — diluted

 

$1.38 - $1.42

 

$1.41 - $1.47

 

 

 

 

 

 

 

Same Store Core Revenues growth

 

8.75% - 9.25%

 

9.0% - 10.0%

 

Same Store Core Operating Expenses growth

 

8.75% - 9.25%

 

6.0% - 7.0%

 

Same Store NOI growth

 

8.75% - 9.25%

 

10.0% - 11.5%

 

 

 

 

 

 

 

Note: 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, or 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 because it 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.

Earnings Conference Call Information

Invitation Homes has scheduled a conference call at 11:00 a.m. Eastern Time on October 27, 2022, to discuss results for the third quarter of 2022. The domestic dial-in number is 1-844-200-6205, and the international dial-in number is 1-929-526-1599. The access code is 535191. An audio webcast may be accessed at www.invh.com. A replay of the call will be available through November 24, 2022, and can be accessed by calling 1-866-813-9403 (domestic) or 1-929-458-6194 (international) and using the replay access code 147088, 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.

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.

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, the Company's dependence on third parties for key services, risks related to the evaluation of properties, poor resident selection and defaults and non-renewals by the Company's residents, 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 interest rates), uncertainty in financial markets, geopolitical tensions, natural disasters, climate change, and public health crises, including the ongoing COVID-19 pandemic, 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 the Annual Report on Form 10-K for the year ended December 31, 2021 (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,

2022

 

December 31,

2021

 

 

 

(unaudited)

 

 

 

Assets:

 

 

 

 

 

Investments in single-family residential properties, net

 

$

17,108,963

 

 

$

16,935,322

 

 

Cash and cash equivalents

 

 

300,312

 

 

 

610,166

 

 

Restricted cash

 

 

215,584

 

 

 

208,692

 

 

Goodwill

 

 

258,207

 

 

 

258,207

 

 

Investments in unconsolidated joint ventures

 

 

286,897

 

 

 

130,395

 

 

Other assets, net

 

 

508,451

 

 

 

395,064

 

 

Total assets

 

$

18,678,414

 

 

$

18,537,846

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

Mortgage loans, net

 

$

2,207,792

 

 

$

3,055,853

 

 

Secured term loan, net

 

 

401,476

 

 

 

401,313

 

 

Unsecured notes, net

 

 

2,517,272

 

 

 

1,921,974

 

 

Term loan facilities, net

 

 

2,626,491

 

 

 

2,478,122

 

 

Revolving facility

 

 

 

 

 

 

 

Convertible senior notes, net

 

 

 

 

 

141,397

 

 

Accounts payable and accrued expenses

 

 

325,967

 

 

 

193,633

 

 

Resident security deposits

 

 

173,280

 

 

 

165,167

 

 

Other liabilities

 

 

79,787

 

 

 

341,583

 

 

Total liabilities

 

 

8,332,065

 

 

 

8,699,042

 

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

Stockholders' equity

 

 

 

 

 

Preferred stock, $0.01 par value per share, 900,000,000 shares authorized, none outstanding as of September 30, 2022 and December 31, 2021

 

 

 

 

 

 

 

Common stock, $0.01 par value per share, 9,000,000,000 shares authorized, 611,409,909 and 601,045,438 outstanding as of September 30, 2022 and December 31, 2021, respectively

 

 

6,114

 

 

 

6,010

 

 

Additional paid-in capital

 

 

11,133,258

 

 

 

10,873,539

 

 

Accumulated deficit

 

 

(916,138

)

 

 

(794,869

)

 

Accumulated other comprehensive income (loss)

 

 

91,892

 

 

 

(286,938

)

 

Total stockholders' equity

 

 

10,315,126

 

 

 

9,797,742

 

 

Non-controlling interests

 

 

31,223

 

 

 

41,062

 

 

Total equity

 

 

10,346,349

 

 

 

9,838,804

 

 

Total liabilities and equity

 

$

18,678,414

 

 

$

18,537,846

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Statements of Operations

 

($ in thousands, except shares and per share amounts) (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Q3 2022

 

Q3 2021

 

YTD 2022

 

YTD 2021

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

Rental revenues

 

$

514,670

 

 

$

464,086

 

 

$

1,504,601

 

 

$

1,351,332

 

 

Other property income

 

 

50,721

 

 

 

44,092

 

 

 

145,530

 

 

 

121,918

 

 

Management fee revenues

 

 

3,284

 

 

 

1,354

 

 

 

8,154

 

 

 

3,140

 

 

Total revenues

 

 

568,675

 

 

 

509,532

 

 

 

1,658,285

 

 

 

1,476,390

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

Property operating and maintenance

 

 

203,787

 

 

 

184,484

 

 

 

576,736

 

 

 

528,279

 

 

Property management expense

 

 

22,385

 

 

 

17,886

 

 

 

65,166

 

 

 

51,424

 

 

General and administrative

 

 

20,123

 

 

 

19,369

 

 

 

57,104

 

 

 

56,147

 

 

Interest expense

 

 

76,454

 

 

 

79,370

 

 

 

225,683

 

 

 

243,540

 

 

Depreciation and amortization

 

 

160,428

 

 

 

150,694

 

 

 

474,796

 

 

 

440,475

 

 

Impairment and other

 

 

20,004

 

 

 

4,294

 

 

 

22,874

 

 

 

5,630

 

 

Total expenses

 

 

503,181

 

 

 

456,097

 

 

 

1,422,359

 

 

 

1,325,495

 

 

 

 

 

 

 

 

 

 

 

 

Gains (losses) on investments in equity securities, net

 

 

(796

)

 

 

4,319

 

 

 

(4,000

)

 

 

(5,823

)

 

Other, net

 

 

(8,372

)

 

 

(1,508

)

 

 

(11,605

)

 

 

(3,181

)

 

Gain on sale of property, net of tax

 

 

23,952

 

 

 

13,047

 

 

 

69,486

 

 

 

45,450

 

 

Income (loss) from investments in unconsolidated joint ventures

 

 

(849

)

 

 

202

 

 

 

(5,870

)

 

 

564

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

79,429

 

 

 

69,495

 

 

 

283,937

 

 

 

187,905

 

 

Net income attributable to non-controlling interests

 

 

(250

)

 

 

(318

)

 

 

(1,180

)

 

 

(1,023

)

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to common stockholders

 

 

79,179

 

 

 

69,177

 

 

 

282,757

 

 

 

186,882

 

 

Net income available to participating securities

 

 

(147

)

 

 

(69

)

 

 

(515

)

 

 

(260

)

 

 

 

 

 

 

 

 

 

 

 

Net income available to common stockholders — basic and diluted

 

$

79,032

 

 

$

69,108

 

 

$

282,242

 

 

$

186,622

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding — basic

 

 

610,845,820

 

 

 

577,011,178

 

 

 

609,212,132

 

 

 

570,808,028

 

 

Weighted average common shares outstanding — diluted

 

 

612,647,588

 

 

 

578,571,392

 

 

 

610,741,723

 

 

 

572,262,198

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share — basic

 

$

0.13

 

 

$

0.12

 

 

$

0.46

 

 

$

0.33

 

 

Net income per common share — diluted

 

$

0.13

 

 

$

0.12

 

 

$

0.46

 

 

$

0.33

 

 

 

 

 

 

 

 

 

 

 

 

Dividends declared per common share

 

$

0.22

 

 

$

0.17

 

 

$

0.66

 

 

$

0.51

 

 

 

 

 

 

 

 

 

 

 

 

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.

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 and impairment on depreciated real estate investments. 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. In calculating per share amounts, Core FFO and AFFO reflect convertible debt securities in the form in which they were outstanding during the period.

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 this 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 1st 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 2022

 

Q3 2021

 

YTD 2022

 

YTD 2021

 

Net income available to common stockholders

 

$

79,032

 

 

$

69,108

 

 

$

282,242

 

 

$

186,622

 

 

Net income available to participating securities

 

 

147

 

 

 

69

 

 

 

515

 

 

 

260

 

 

Non-controlling interests

 

 

250

 

 

 

318

 

 

 

1,180

 

 

 

1,023

 

 

Depreciation and amortization on real estate assets

 

 

158,199

 

 

 

148,957

 

 

 

468,272

 

 

 

435,348

 

 

Impairment on depreciated real estate investments

 

 

101

 

 

 

126

 

 

 

238

 

 

 

650

 

 

Net gain on sale of previously depreciated investments in real estate

 

 

(23,952

)

 

 

(13,047

)

 

 

(69,486

)

 

 

(45,450

)

 

Depreciation and net gain on sale of investments in unconsolidated joint ventures

 

 

1,440

 

 

 

29

 

 

 

2,856

 

 

 

(61

)

 

FFO

 

$

215,217

 

 

$

205,560

 

 

$

685,817

 

 

$

578,392

 

 

 

 

 

 

 

 

 

 

 

 

Core FFO Reconciliation

 

Q3 2022

 

Q3 2021

 

YTD 2022

 

YTD 2021

 

FFO

 

$

215,217

 

 

$

205,560

 

 

$

685,817

 

 

$

578,392

 

 

Non-cash interest expense, including the Company's share from unconsolidated joint ventures

 

 

4,539

 

 

 

9,004

 

 

 

17,507

 

 

 

25,791

 

 

Share-based compensation expense

 

 

7,930

 

 

 

6,052

 

 

 

22,565

 

 

 

21,072

 

 

Legal settlements(1)

 

 

7,400

 

 

 

 

 

 

7,400

 

 

 

 

 

Severance expense

 

 

46

 

 

 

226

 

 

 

253

 

 

 

500

 

 

Casualty losses, net(2)

 

 

19,903

 

 

 

4,168

 

 

 

22,636

 

 

 

4,980

 

 

(Gains) losses on investments in equity securities, net

 

 

796

 

 

 

(4,319

)

 

 

4,000

 

 

 

5,823

 

 

Core FFO

 

$

255,831

 

 

$

220,691

 

 

$

760,178

 

 

$

636,558

 

 

 

 

 

 

 

 

 

 

 

 

AFFO Reconciliation

 

Q3 2022

 

Q3 2021

 

YTD 2022

 

YTD 2021

 

Core FFO

 

$

255,831

 

 

$

220,691

 

 

$

760,178

 

 

$

636,558

 

 

Recurring capital expenditures, including the Company's share from unconsolidated joint ventures

 

 

(44,683

)

 

 

(36,248

)

 

 

(115,057

)

 

 

(89,437

)

 

Adjusted FFO

 

$

211,148

 

 

$

184,443

 

 

$

645,121

 

 

$

547,121

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to common stockholders

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding — diluted

 

 

612,647,588

 

 

 

578,571,392

 

 

 

610,741,723

 

 

 

572,262,198

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share — diluted

 

$

0.13

 

 

$

0.12

 

 

$

0.46

 

 

$

0.33

 

 

 

 

 

 

 

 

 

 

 

 

FFO

 

 

 

 

 

 

 

 

 

Numerator for FFO per common share — diluted

 

$

215,217

 

 

$

205,560

 

 

$

685,817

 

 

$

590,923

 

 

Weighted average common shares and OP Units outstanding — diluted

 

 

615,172,460

 

 

 

581,333,229

 

 

 

613,497,425

 

 

 

588,603,771

 

 

 

 

 

 

 

 

 

 

 

 

FFO per share — diluted

 

$

0.35

 

 

$

0.35

 

 

$

1.12

 

 

$

1.00

 

 

 

 

 

 

 

 

 

 

 

 

Core FFO and Adjusted FFO

 

 

 

 

 

 

 

 

 

Weighted average common shares and OP Units outstanding — diluted

 

 

615,172,460

 

 

 

581,333,229

 

 

 

613,497,425

 

 

 

575,639,449

 

 

 

 

 

 

 

 

 

 

 

 

Core FFO per share — diluted

 

$

0.42

 

 

$

0.38

 

 

$

1.24

 

 

$

1.11

 

 

AFFO per share — diluted

 

$

0.34

 

 

$

0.32

 

 

$

1.05

 

 

$

0.95

 

 

 

 

 

 

 

 

 

 

 

 

(1)

During Q3 2022, the Company entered into an approximate $7.4 million global settlement of a multistate putative class action regarding resident late fees. The settlement remains subject to court approval.

(2)

Includes an accrual of $19.0 million for estimated losses and damages related to Hurricane Ian during the three and nine months ended September 30, 2022.

 

Reconciliation of Total Revenues to Same Store Core Revenues, Quarterly

(in thousands) (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q3 2022

 

Q2 2022

 

Q1 2022

 

Q4 2021

 

Q3 2021

 

Total revenues (Total Portfolio)

 

$

568,675

 

 

$

557,300

 

 

$

532,310

 

 

$

520,225

 

 

$

509,532

 

 

Management fee revenues

 

 

(3,284

)

 

 

(2,759

)

 

 

(2,111

)

 

 

(1,753

)

 

 

(1,354

)

 

Total portfolio resident recoveries

 

 

(31,260

)

 

 

(29,394

)

 

 

(28,762

)

 

 

(26,967

)

 

 

(27,972

)

 

Total Core Revenues (Total Portfolio)

 

 

534,131

 

 

 

525,147

 

 

 

501,437

 

 

 

491,505

 

 

 

480,206

 

 

Non-Same Store Core Revenues

 

 

(48,133

)

 

 

(43,646

)

 

 

(36,715

)

 

 

(33,661

)

 

 

(31,356

)

 

Same Store Core Revenues

 

$

485,998

 

 

$

481,501

 

 

$

464,722

 

 

$

457,844

 

 

$

448,850

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Total Revenue to Same Store Total Revenues and Same Store Core Revenues, YTD

(in thousands) (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YTD 2022

 

YTD 2021

 

 

 

 

 

 

 

Total revenues (Total Portfolio)

 

$

1,658,285

 

 

$

1,476,390

 

 

 

 

 

 

 

 

Management fee revenues

 

 

(8,154

)

 

 

(3,140

)

 

 

 

 

 

 

 

Total portfolio resident recoveries

 

 

(89,416

)

 

 

(78,788

)

 

 

 

 

 

 

 

Total Core Revenues (Total Portfolio)

 

 

1,560,715

 

 

 

1,394,462

 

 

 

 

 

 

 

 

Non-Same Store Core Revenues

 

 

(128,494

)

 

 

(85,596

)

 

 

 

 

 

 

 

Same Store Core Revenues

 

$

1,432,221

 

 

$

1,308,866

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Property Operating and Maintenance Expenses to Same Store Core Operating Expenses, Quarterly

(in thousands) (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q3 2022

 

Q2 2022

 

Q1 2022

 

Q4 2021

 

Q3 2021

 

Property operating and maintenance expenses (Total Portfolio)

 

$

203,787

 

 

$

190,680

 

 

$

182,269

 

 

$

177,883

 

 

$

184,484

 

 

Total Portfolio resident recoveries

 

 

(31,260

)

 

 

(29,394

)

 

 

(28,762

)

 

 

(26,967

)

 

 

(27,972

)

 

Core Operating Expenses (Total Portfolio)

 

 

172,527

 

 

 

161,286

 

 

 

153,507

 

 

 

150,916

 

 

 

156,512

 

 

Non-Same Store Core Operating Expenses

 

 

(14,904

)

 

 

(13,056

)

 

 

(12,716

)

 

 

(11,072

)

 

 

(10,041

)

 

Same Store Core Operating Expenses

 

$

157,623

 

 

$

148,230

 

 

$

140,791

 

 

$

139,844

 

 

$

146,471

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Property Operating and Maintenance to Same Store Operating Expenses and Same Store Core Operating Expenses, YTD

(in thousands) (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YTD 2022

 

YTD 2021

 

 

 

 

 

 

 

Property operating and maintenance expenses (Total Portfolio)

 

$

576,736

 

 

$

528,279

 

 

 

 

 

 

 

 

Total Portfolio resident recoveries

 

 

(89,416

)

 

 

(78,788

)

 

 

 

 

 

 

 

Core Operating Expenses (Total Portfolio)

 

 

487,320

 

 

 

449,491

 

 

 

 

 

 

 

 

Non-Same Store Core Operating Expenses

 

 

(40,676

)

 

 

(28,661

)

 

 

 

 

 

 

 

Same Store Core Operating Expenses

 

$

446,644

 

 

$

420,830

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net Income to Same Store NOI, Quarterly

(in thousands) (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q3 2022

 

Q2 2022

 

Q1 2022

 

Q4 2021

 

Q3 2021

 

Net income available to common stockholders

 

$

79,032

 

 

$

110,815

 

 

$

92,395

 

 

$

74,476

 

 

$

69,108

 

 

Net income available to participating securities

 

 

147

 

 

 

148

 

 

 

220

 

 

 

67

 

 

 

69

 

 

Non-controlling interests

 

 

250

 

 

 

542

 

 

 

388

 

 

 

328

 

 

 

318

 

 

Interest expense

 

 

76,454

 

 

 

74,840

 

 

 

74,389

 

 

 

79,121

 

 

 

79,370

 

 

Depreciation and amortization

 

 

160,428

 

 

 

158,572

 

 

 

155,796

 

 

 

151,660

 

 

 

150,694

 

 

Property management expense

 

 

22,385

 

 

 

21,814

 

 

 

20,967

 

 

 

20,173

 

 

 

17,886

 

 

General and administrative

 

 

20,123

 

 

 

19,342

 

 

 

17,639

 

 

 

19,668

 

 

 

19,369

 

 

Impairment and other

 

 

20,004

 

 

 

1,355

 

 

 

1,515

 

 

 

3,046

 

 

 

4,294

 

 

Gain on sale of property, net of tax

 

 

(23,952

)

 

 

(27,508

)

 

 

(18,026

)

 

 

(14,558

)

 

 

(13,047

)

 

(Gains) losses on investments in equity securities, net

 

 

796

 

 

 

172

 

 

 

3,032

 

 

 

3,597

 

 

 

(4,319

)

 

Other, net

 

 

8,372

 

 

 

3,827

 

 

 

(594

)

 

 

2,654

 

 

 

1,508

 

 

Management fee revenues

 

 

(3,284

)

 

 

(2,759

)

 

 

(2,111

)

 

 

(1,753

)

 

 

(1,354

)

 

(Income) loss from investments in unconsolidated joint ventures

 

 

849

 

 

 

2,701

 

 

 

2,320

 

 

 

2,110

 

 

 

(202

)

 

NOI (Total Portfolio)

 

 

361,604

 

 

 

363,861

 

 

 

347,930

 

 

 

340,589

 

 

 

323,694

 

 

Non-Same Store NOI

 

 

(33,229

)

 

 

(30,590

)

 

 

(23,999

)

 

 

(22,589

)

 

 

(21,315

)

 

Same Store NOI

 

$

328,375

 

 

$

333,271

 

 

$

323,931

 

 

$

318,000

 

 

$

302,379

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net Income to NOI and Same Store NOI, YTD

(in thousands) (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YTD 2022

 

YTD 2021

 

 

 

 

 

 

 

Net income available to common stockholders

 

$

282,242

 

 

$

186,622

 

 

 

 

 

 

 

 

Net income available to participating securities

 

 

515

 

 

 

260

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

1,180

 

 

 

1,023

 

 

 

 

 

 

 

 

Interest expense

 

 

225,683

 

 

 

243,540

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

474,796

 

 

 

440,475

 

 

 

 

 

 

 

 

Property management expense

 

 

65,166

 

 

 

51,424

 

 

 

 

 

 

 

 

General and administrative

 

 

57,104

 

 

 

56,147

 

 

 

 

 

 

 

 

Impairment and other

 

 

22,874

 

 

 

5,630

 

 

 

 

 

 

 

 

Gain on sale of property, net of tax

 

 

(69,486

)

 

 

(45,450

)

 

 

 

 

 

 

 

Losses on investments in equity securities, net

 

 

4,000

 

 

 

5,823

 

 

 

 

 

 

 

 

Other, net

 

 

11,605

 

 

 

3,181

 

 

 

 

 

 

 

 

Management fee revenues

 

 

(8,154

)

 

 

(3,140

)

 

 

 

 

 

 

 

(Income) loss from investments in unconsolidated joint ventures

 

 

5,870

 

 

 

(564

)

 

 

 

 

 

 

 

NOI (Total Portfolio)

 

 

1,073,395

 

 

 

944,971

 

 

 

 

 

 

 

 

Non-Same Store NOI

 

 

(87,818

)

 

 

(56,935

)

 

 

 

 

 

 

 

Same Store NOI

 

$

985,577

 

 

$

888,036

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net Income to EBITDA, EBITDAre, and Adjusted EBITDAre

(in thousands, unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

Q3 2022

 

Q3 2021

 

YTD 2022

 

YTD 2021

 

Net income available to common stockholders

 

$

79,032

 

 

$

69,108

 

 

$

282,242

 

 

$

186,622

 

 

Net income available to participating securities

 

 

147

 

 

 

69

 

 

 

515

 

 

 

260

 

 

Non-controlling interests

 

 

250

 

 

 

318

 

 

 

1,180

 

 

 

1,023

 

 

Interest expense

 

 

76,454

 

 

 

79,370

 

 

 

225,683

 

 

 

243,540

 

 

Interest expense in unconsolidated joint ventures

 

 

(613

)

 

 

370

 

 

 

838

 

 

 

669

 

 

Depreciation and amortization

 

 

160,428

 

 

 

150,694

 

 

 

474,796

 

 

 

440,475

 

 

Depreciation and amortization of investments in unconsolidated joint ventures

 

 

1,714

 

 

 

389

 

 

 

3,466

 

 

 

739

 

 

EBITDA

 

 

317,412

 

 

 

300,318

 

 

 

988,720

 

 

 

873,328

 

 

Gain on sale of property, net of tax

 

 

(23,952

)

 

 

(13,047

)

 

 

(69,486

)

 

 

(45,450

)

 

Impairment on depreciated real estate investments

 

 

101

 

 

 

126

 

 

 

238

 

 

 

650

 

 

Net gain on sale of investments in unconsolidated joint ventures

 

 

(251

)

 

 

(360

)

 

 

(567

)

 

 

(800

)

 

EBITDAre

 

 

293,310

 

 

 

287,037

 

 

 

918,905

 

 

 

827,728

 

 

Share-based compensation expense

 

 

7,930

 

 

 

6,052

 

 

 

22,565

 

 

 

21,072

 

 

Severance

 

 

46

 

 

 

226

 

 

 

253

 

 

 

500

 

 

Casualty losses, net(1)

 

 

19,903

 

 

 

4,168

 

 

 

22,636

 

 

 

4,980

 

 

(Gains) losses on investments in equity securities, net

 

 

796

 

 

 

(4,319

)

 

 

4,000

 

 

 

5,823

 

 

Other, net(2)

 

 

8,372

 

 

 

1,508

 

 

 

11,605

 

 

 

3,181

 

 

Adjusted EBITDAre

 

$

330,357

 

 

$

294,672

 

 

$

979,964

 

 

$

863,284

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trailing Twelve Months (TTM)

Ended

 

 

 

 

 

 

 

September 30,

2022

 

December 31,

2021

 

 

 

 

 

Net income available to common stockholders

 

$

356,718

 

 

$

261,098

 

 

 

 

 

 

Net income available to participating securities

 

 

582

 

 

 

327

 

 

 

 

 

 

Non-controlling interests

 

 

1,508

 

 

 

1,351

 

 

 

 

 

 

Interest expense

 

 

304,804

 

 

 

322,661

 

 

 

 

 

 

Interest expense in unconsolidated joint ventures

 

 

1,378

 

 

 

1,209

 

 

 

 

 

 

Depreciation and amortization

 

 

626,456

 

 

 

592,135

 

 

 

 

 

 

Depreciation and amortization of investments in unconsolidated joint ventures

 

 

4,031

 

 

 

1,304

 

 

 

 

 

 

EBITDA

 

 

1,295,477

 

 

 

1,180,085

 

 

 

 

 

 

Gain on sale of property, net of tax

 

 

(84,044

)

 

 

(60,008

)

 

 

 

 

 

Impairment on depreciated real estate investments

 

 

238

 

 

 

650

 

 

 

 

 

 

Net gain on sale of investments in unconsolidated joint ventures

 

 

(817

)

 

 

(1,050

)

 

 

 

 

 

EBITDAre

 

 

1,210,854

 

 

 

1,119,677

 

 

 

 

 

 

Share-based compensation expense

 

 

28,663

 

 

 

27,170

 

 

 

 

 

 

Severance

 

 

810

 

 

 

1,057

 

 

 

 

 

 

Casualty (gains) losses, net(1)

 

 

25,682

 

 

 

8,026

 

 

 

 

 

 

(Gains) losses on investments in equity securities, net

 

 

7,597

 

 

 

9,420

 

 

 

 

 

 

Other, net(2)

 

 

14,259

 

 

 

5,835

 

 

 

 

 

 

Adjusted EBITDAre

 

$

1,287,865

 

 

$

1,171,185

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

 

Includes an accrual of $19.0 million for estimated losses and damages related to Hurricane Ian during the three and nine months ended September 30, 2022.

(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, 2022

 

December 31, 2021

 

 

Mortgage loans, net

 

$

2,207,792

 

 

$

3,055,853

 

 

 

Secured term loan, net

 

 

401,476

 

 

 

401,313

 

 

 

Unsecured notes, net

 

 

2,517,272

 

 

 

1,921,974

 

 

 

Term loan facility, net

 

 

2,626,491

 

 

 

2,478,122

 

 

 

Revolving facility

 

 

 

 

 

 

 

 

Convertible senior notes, net

 

 

 

 

 

141,397

 

 

 

Total Debt per Balance Sheet

 

 

7,753,031

 

 

 

7,998,659

 

 

 

Retained and repurchased certificates

 

 

(116,706

)

 

 

(159,110

)

 

 

Cash, ex-security deposits and letters of credit (1)

 

 

(340,301

)

 

 

(649,722

)

 

 

Deferred financing costs, net

 

 

54,260

 

 

 

50,146

 

 

 

Unamortized discounts on note payable

 

 

13,917

 

 

 

13,605

 

 

 

Net Debt (A)

 

$

7,364,201

 

 

$

7,253,578

 

 

 

 

 

 

 

 

 

 

 

 

For the Trailing Twelve

 

For the Trailing Twelve

 

 

 

 

Months (TTM) Ended

 

Months (TTM) Ended

 

 

 

 

September 30, 2022

 

December 31, 2021

 

 

Adjusted EBITDAre (B)

 

$

1,287,865

 

 

$

1,171,185

 

 

 

 

 

 

 

 

 

 

Net Debt / TTM Adjusted EBITDAre (A / B)

 

5.7x

 

6.2x

 

 

 

 

 

 

 

 

 

(1)

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

 

Contacts

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.