Income Statement

Revenue

+22%

+50%

10Y

Currency: USD

	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	278	279	286	281	267	256	257	284	324	365	383	384	383	375	367	358	348	347	354	353	347	339	323	314	308	305	304	308	312	322	333	345	357	361	366	360	358	358	353
Revenue	885 N/A	905 +2%	923 +2%	937 +2%	949 +1%	959 +1%	1 055 +10%	1 239 +18%	1 430 +15%	1 620 +13%	1 723 +6%	1 735 +1%	1 744 +1%	1 753 +1%	1 765 +1%	1 779 +1%	1 787 +0%	1 803 +1%	1 823 +1%	1 848 +1%	1 890 +2%	1 940 +3%	1 997 +3%	2 054 +3%	2 119 +3%	2 179 +3%	2 238 +3%	2 296 +3%	2 339 +2%	2 388 +2%	2 432 +2%	2 488 +2%	2 542 +2%	2 584 +2%	2 619 +1%	2 647 +1%	2 675 +1%	2 703 +1%	2 729 +1%
Gross Profit
Cost of Revenue	(394)	(392)	(391)	(398)	(401)	(403)	(435)	(513)	(591)	(674)	(721)	(719)	(721)	(726)	(732)	(737)	(736)	(738)	(739)	(742)	(754)	(763)	(778)	(797)	(816)	(840)	(874)	(903)	(928)	(955)	(976)	(1 006)	(1 035)	(1 059)	(1 073)	(1 086)	(1 099)	(1 118)	(1 135)
Gross Profit	491 N/A	513 +4%	532 +4%	539 +1%	547 +2%	556 +2%	620 +12%	726 +17%	839 +15%	947 +13%	1 002 +6%	1 016 +1%	1 023 +1%	1 027 +0%	1 033 +1%	1 042 +1%	1 051 +1%	1 065 +1%	1 084 +2%	1 106 +2%	1 137 +3%	1 177 +4%	1 219 +4%	1 257 +3%	1 303 +4%	1 339 +3%	1 364 +2%	1 393 +2%	1 411 +1%	1 433 +2%	1 456 +2%	1 483 +2%	1 506 +2%	1 525 +1%	1 546 +1%	1 562 +1%	1 577 +1%	1 585 +1%	1 595 +1%
Operating Income
Operating Expenses	(320)	(331)	(337)	(382)	(386)	(391)	(448)	(489)	(570)	(638)	(636)	(626)	(607)	(599)	(604)	(596)	(600)	(606)	(616)	(628)	(642)	(655)	(668)	(680)	(693)	(703)	(712)	(721)	(728)	(741)	(757)	(773)	(786)	(794)	(805)	(818)	(829)	(834)	(842)
Selling, General & Administrative	(83)	(70)	(69)	(112)	(115)	(119)	(138)	(103)	(105)	(100)	(76)	(76)	(70)	(69)	(70)	(60)	(60)	(62)	(63)	(66)	(72)	(73)	(76)	(77)	(76)	(77)	(74)	(74)	(74)	(77)	(82)	(88)	(90)	(89)	(91)	(97)	(99)	(96)	(95)
Depreciation & Amortization	(259)	(262)	(268)	(270)	(271)	(272)	(310)	(387)	(466)	(537)	(561)	(550)	(536)	(530)	(534)	(535)	(539)	(544)	(553)	(562)	(570)	(583)	(592)	(604)	(617)	(627)	(638)	(647)	(654)	(665)	(674)	(685)	(696)	(705)	(714)	(722)	(731)	(739)	(747)
Other Operating Expenses	22	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	172 N/A	181 +6%	195 +8%	157 -19%	161 +3%	165 +2%	172 +4%	237 +38%	268 +13%	309 +15%	366 +18%	391 +7%	416 +7%	428 +3%	429 +0%	446 +4%	451 +1%	459 +2%	468 +2%	478 +2%	495 +4%	522 +5%	551 +6%	577 +5%	610 +6%	635 +4%	652 +3%	672 +3%	682 +2%	692 +1%	700 +1%	710 +1%	721 +2%	731 +1%	742 +1%	744 +0%	748 +1%	751 +0%	753 +0%
Pre-Tax Income
Interest Income Expense	(278)	(279)	(286)	(284)	(271)	(260)	(257)	(281)	(321)	(361)	(384)	(385)	(384)	(375)	(367)	(358)	(348)	(347)	(324)	(326)	(327)	(315)	(334)	(327)	(317)	(320)	(318)	(320)	(322)	(336)	(351)	(364)	(378)	(389)	(393)	(388)	(386)	(371)	(365)
Non-Reccuring Items	(2)	(2)	(4)	(6)	(6)	(24)	(54)	(63)	(71)	(58)	(44)	(42)	(36)	(35)	(23)	(18)	(15)	(12)	(1)	2	1	(2)	(9)	(10)	(10)	(26)	(29)	(28)	(29)	(11)	(9)	(12)	(20)	(39)	(83)	(84)	(77)	(59)	(12)
Gain/Loss on Disposition of Assets	12	13	19	24	33	34	34	25	19	27	50	62	84	93	96	94	79	73	55	54	61	59	60	64	73	84	91	102	122	156	184	204	201	191	245	266	269	267	218
Total Other Income	(3)	(4)	(2)	(2)	(3)	(1)	(1)	1	3	6	7	8	7	9	12	12	13	5	(0)	(4)	(7)	(5)	(6)	(6)	(7)	(14)	(11)	(13)	(14)	(8)	(2)	5	(45)	(52)	(54)	(59)	(7)	1	(5)
Pre-Tax Income	(100) N/A	(90) +9%	(78) +13%	(111) -41%	(85) +23%	(86) -1%	(106) -23%	(81) +23%	(101) -24%	(77) +23%	(5) +94%	34 N/A	87 +159%	120 +38%	147 +22%	176 +20%	180 +2%	179 -1%	197 +10%	205 +4%	222 +9%	259 +16%	263 +1%	298 +13%	349 +17%	359 +3%	385 +7%	412 +7%	439 +6%	492 +12%	521 +6%	543 +4%	478 -12%	442 -8%	455 +3%	480 +5%	548 +14%	589 +8%	590 +0%
Net Income
Income from Continuing Operations	(100)	(90)	(78)	(111)	(85)	(86)	(106)	(81)	(101)	(77)	(5)	34	87	120	147	176	180	179	197	205	222	259	263	298	349	359	385	412	439	492	521	543	478	442	455	480	548	589	590
Income to Minority Interest	0	0	0	0	0	0	1	1	1	1	0	(1)	(1)	(2)	(2)	(2)	(2)	(1)	(1)	(1)	(1)	(2)	(1)	(1)	(2)	(2)	(2)	(1)	(1)	(1)	(2)	(2)	(1)	(1)	(1)	(2)	(2)	(2)	(2)
Net Income (Common)	(100) N/A	(90) +9%	(78) +13%	(94) -20%	(69) +27%	(69) -1%	(89) -28%	(81) +9%	(101) -24%	(77) +23%	(6) +93%	32 N/A	85 +164%	118 +38%	145 +23%	174 +20%	178 +2%	177 -1%	196 +11%	203 +4%	221 +9%	257 +17%	261 +2%	296 +13%	347 +17%	357 +3%	383 +7%	410 +7%	437 +7%	490 +12%	519 +6%	541 +4%	476 -12%	440 -8%	453 +3%	476 +5%	544 +14%	586 +8%	587 +0%
EPS (Diluted)	-0.33 N/A	-0.3 +9%	-0.25 +17%	-0.3 -20%	-0.21 +30%	-0.21 N/A	-0.26 -24%	-0.15 +42%	-0.19 -27%	-0.14 +26%	-0.01 +93%	0.06 N/A	0.16 +167%	0.22 +38%	0.27 +23%	0.32 +19%	0.33 +3%	0.33 N/A	0.35 +6%	0.36 +3%	0.39 +8%	0.45 +15%	0.45 N/A	0.5 +11%	0.57 +14%	0.58 +2%	0.63 +9%	0.67 +6%	0.71 +6%	0.79 +11%	0.85 +8%	0.87 +2%	0.77 -11%	0.71 -8%	0.74 +4%	0.77 +4%	0.88 +14%	0.95 +8%	0.96 +1%

Income Statement Balance Sheet Cash Flow Statement

Invitation Homes Inc
NYSE:INVH

Income Statement

Earnings Waterfall
Invitation Homes Inc

Income Statement
Invitation Homes Inc

See Also

Company

Help

Tools

Stocks

Invitation Homes Inc NYSE:INVH

Income Statement

Earnings Waterfall Invitation Homes Inc

Income Statement Invitation Homes Inc

See Also

Company

Help

Tools

Stocks

Invitation Homes Inc
NYSE:INVH

Earnings Waterfall
Invitation Homes Inc

Income Statement
Invitation Homes Inc