Financhill
Sell
28

INVH Quote, Financials, Valuation and Earnings

Last price:
$32.13
Seasonality move :
-3.63%
Day range:
$31.72 - $32.53
52-week range:
$31.01 - $37.80
Dividend yield:
4.29%
P/E ratio:
45.27x
P/S ratio:
7.63x
P/B ratio:
1.99x
Volume:
9.1M
Avg. volume:
3.3M
1-year change:
-5.39%
Market cap:
$19.7B
Revenue:
$2.4B
EPS (TTM):
$0.71
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.8B $1.8B $2B $2.2B $2.4B
Revenue Growth (YoY) 2.42% 3.3% 9.53% 12.1% 8.68%
 
Cost of Revenues $731.6M $739.2M $777.8M $874.3M $976.1M
Gross Profit $1B $1.1B $1.2B $1.4B $1.5B
Gross Profit Margin 58.54% 59.45% 61.05% 60.94% 59.87%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $74.3M $63.3M $75.8M $74M $82.3M
Other Inc / (Exp) $89.2M $83.5M $34.5M $37.2M $155M
Operating Expenses $608M $615.8M $668M $712.1M $756.6M
Operating Income $425.1M $467.8M $550.9M $651.7M $699.5M
 
Net Interest Expenses $367.2M $353.9M $322.7M $304.1M $333.5M
EBT. Incl. Unusual Items $147.1M $197.4M $262.8M $384.8M $521M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $147.1M $197.4M $262.8M $384.8M $521M
 
Minority Interest in Earnings -$1.6M -$1.2M -$1.4M -$1.5M -$1.6M
Net Income to Common Excl Extra Items $145.5M $196.2M $261.4M $383.3M $519.5M
 
Basic EPS (Cont. Ops) $0.27 $0.35 $0.45 $0.63 $0.85
Diluted EPS (Cont. Ops) $0.27 $0.35 $0.45 $0.63 $0.85
Weighted Average Basic Share $531.2M $554M $577.7M $609.8M $611.9M
Weighted Average Diluted Share $532.5M $555.5M $579.2M $611.1M $613.3M
 
EBITDA $1B $1.1B $1.2B $1.3B $1.5B
EBIT $514.3M $551.4M $585.4M $688.9M $854.5M
 
Revenue (Reported) $1.8B $1.8B $2B $2.2B $2.4B
Operating Income (Reported) $425.1M $467.8M $550.9M $651.7M $699.5M
Operating Income (Adjusted) $514.3M $551.4M $585.4M $688.9M $854.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $459.2M $509.5M $568.7M $617.7M $660.3M
Revenue Growth (YoY) 3.58% 10.97% 11.61% 8.62% 6.9%
 
Cost of Revenues $192.8M $202.4M $226.2M $252.9M $276.6M
Gross Profit $266.4M $307.2M $342.5M $364.8M $383.7M
Gross Profit Margin 58.01% 60.28% 60.23% 59.06% 58.11%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18M $19.4M $20.1M $22.7M $21.7M
Other Inc / (Exp) $10.3M $11.8M -$6.1M $47.6M $5.1M
Operating Expenses $156.1M $170.1M $180.6M $193.4M $202.2M
Operating Income $110.2M $137.1M $162M $171.4M $181.5M
 
Net Interest Expenses $87.7M $79.4M $76.5M $86.7M $91.1M
EBT. Incl. Unusual Items $32.9M $69.5M $79.4M $132.2M $95.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $32.9M $69.5M $79.4M $132.2M $95.6M
 
Minority Interest in Earnings -$211K -$318K -$250K -$403K -$309K
Net Income to Common Excl Extra Items $32.7M $69.2M $79.2M $131.8M $95.3M
 
Basic EPS (Cont. Ops) $0.06 $0.12 $0.13 $0.22 $0.16
Diluted EPS (Cont. Ops) $0.06 $0.12 $0.13 $0.21 $0.15
Weighted Average Basic Share $560.6M $577M $610.8M $612M $612.7M
Weighted Average Diluted Share $561.9M $578.6M $612.6M $613.6M $613.6M
 
EBITDA $258.7M $299.6M $316.3M $389.7M $367.1M
EBIT $120.6M $148.9M $155.9M $219M $186.6M
 
Revenue (Reported) $459.2M $509.5M $568.7M $617.7M $660.3M
Operating Income (Reported) $110.2M $137.1M $162M $171.4M $181.5M
Operating Income (Adjusted) $120.6M $148.9M $155.9M $219M $186.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.8B $1.9B $2.2B $2.4B $2.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $737.8M $763.2M $840M $954.7M $1.1B
Gross Profit $1.1B $1.2B $1.3B $1.4B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $62M $72.8M $76.8M $76.9M $89.1M
Other Inc / (Exp) $51.6M $76.1M $28.3M $122M $72M
Operating Expenses $606.2M $655.4M $703.2M $741.3M $794.6M
Operating Income $459M $521.9M $635.3M $691.7M $730.7M
 
Net Interest Expenses $347M $338.9M $304.8M $321.8M $361M
EBT. Incl. Unusual Items $163.7M $259M $358.8M $491.9M $441.7M
Earnings of Discontinued Ops. $15.2M -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $178.9M $259M $358.8M $491.9M $441.7M
 
Minority Interest in Earnings -$1.4M -$1.5M -$1.5M -$1.5M -$1.4M
Net Income to Common Excl Extra Items $177.5M $257.6M $357.3M $490.5M $440.4M
 
Basic EPS (Cont. Ops) $0.33 $0.46 $0.58 $0.81 $0.72
Diluted EPS (Cont. Ops) $0.33 $0.45 $0.58 $0.79 $0.71
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $1.1B $1.2B $1.3B $1.5B $1.5B
EBIT $510.6M $598M $663.6M $813.8M $802.7M
 
Revenue (Reported) $1.8B $1.9B $2.2B $2.4B $2.6B
Operating Income (Reported) $459M $521.9M $635.3M $691.7M $730.7M
Operating Income (Adjusted) $510.6M $598M $663.6M $813.8M $802.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.4B $1.5B $1.7B $1.8B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $555.6M $579.7M $641.9M $722.4M $805.1M
Gross Profit $803.1M $896.7M $1B $1.1B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $46.6M $56.1M $57.1M $60M $66.7M
Other Inc / (Exp) $23.6M $31.4M $25.1M $110M $27M
Operating Expenses $457.1M $496.6M $531.9M $561.1M $599.1M
Operating Income $346M $400.1M $484.5M $524.5M $555.7M
 
Net Interest Expenses $258.5M $243.5M $225.7M $243.4M $270.9M
EBT. Incl. Unusual Items $111.1M $187.9M $283.9M $391.1M $311.8M
Earnings of Discontinued Ops. $15.2M -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $126.3M $187.9M $283.9M $391.1M $311.8M
 
Minority Interest in Earnings -$806K -$1M -$1.2M -$1.2M -$988K
Net Income to Common Excl Extra Items $125.5M $186.9M $282.8M $389.9M $310.8M
 
Basic EPS (Cont. Ops) $0.23 $0.33 $0.46 $0.65 $0.51
Diluted EPS (Cont. Ops) $0.23 $0.33 $0.46 $0.63 $0.50
Weighted Average Basic Share $1.7B $1.7B $1.8B $1.8B $1.8B
Weighted Average Diluted Share $1.7B $1.7B $1.8B $1.8B $1.8B
 
EBITDA $780.1M $871.9M $984.4M $1.1B $1.1B
EBIT $369.7M $431.4M $509.6M $634.5M $582.7M
 
Revenue (Reported) $1.4B $1.5B $1.7B $1.8B $2B
Operating Income (Reported) $346M $400.1M $484.5M $524.5M $555.7M
Operating Income (Adjusted) $369.7M $431.4M $509.6M $634.5M $582.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $92.3M $213.4M $610.2M $262.9M $700.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $25.2M $35.3M $37.5M $54.1M $60.8M
Inventory -- -- -- -- --
Prepaid Expenses $33.5M $44.2M $103.7M $139.7M $139.9M
Other Current Assets -- -- -- -- --
Total Current Assets $461.5M $535.4M $980.1M $677.5M $1.1B
 
Property Plant And Equipment $23.6M $31.7M $33.6M $41M $45M
Long-Term Investments $388.4M $361.7M $303.9M $390M $389.6M
Goodwill $258.2M $258.2M $258.2M $258.2M $258.2M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $6.2M $11.3M $18M $14.6M $16M
Total Assets $17.4B $17.5B $18.5B $18.5B $19.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $186.1M $149.3M $193.6M $198.4M $200.6M
 
Long-Term Debt $8.5B $8B $8B $7.8B $8.5B
Capital Leases -- -- -- -- --
Total Liabilities $9.1B $9B $8.7B $8.2B $9B
 
Common Stock $5.4M $5.7M $6M $6.1M $6.1M
Other Common Equity Adj -$276.6M -$546.9M -$286.9M $98M $63.7M
Common Equity $8.2B $8.5B $9.8B $10.3B $10.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $51.7M $51.2M $41.1M $32.3M $34.5M
Total Equity $8.3B $8.6B $9.8B $10.3B $10.2B
 
Total Liabilities and Equity $17.4B $17.5B $18.5B $18.5B $19.2B
Cash and Short Terms $92.3M $213.4M $610.2M $262.9M $700.6M
Total Debt $8.5B $8B $8B $7.8B $8.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $559.6M $569.7M $300.3M $762.6M $1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $36.5M $37.1M $40.8M $58.9M $68.4M
Inventory -- -- -- -- --
Prepaid Expenses $33.3M $73.8M $134.4M $139.1M $162.2M
Other Current Assets -- -- -- -- --
Total Current Assets $929.4M $959.4M $716.5M $1.2B $1.5B
 
Property Plant And Equipment $30.3M $31.4M $34.6M $38.2M $68.8M
Long-Term Investments $379.6M $318.4M $422.9M $399.8M $389.6M
Goodwill $258.2M $258.2M $258.2M $258.2M $258.2M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $12.2M $13.4M $13.5M $18.6M $45.6M
Total Assets $17.8B $18.3B $18.7B $19.5B $19.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $261.4M $297.1M $326M $368.1M $1.1B
 
Long-Term Debt $8.3B $7.8B $7.8B $8.5B $8.3B
Capital Leases -- -- -- -- --
Total Liabilities $9.4B $8.7B $8.3B $9.2B $9.7B
 
Common Stock $5.6M $5.9M $6.1M $6.1M $6.1M
Other Common Equity Adj -$599M -$378.4M $91.9M $119.7M $21.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $50.5M $40.3M $31.2M $33.7M $35.6M
Total Equity $8.3B $9.5B $10.3B $10.3B $10B
 
Total Liabilities and Equity $17.8B $18.3B $18.7B $19.5B $19.6B
Cash and Short Terms $559.6M $569.7M $300.3M $762.6M $1B
Total Debt $8.3B $7.8B $7.8B $8.5B $9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $147.1M $197.4M $262.8M $384.8M $521M
Depreciation & Amoritzation $533.7M $552.5M $592.1M $638.1M $674.3M
Stock-Based Compensation $18.2M $17.1M $27.2M $29M $29.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $662.1M $696.7M $907.7M $1B $1.1B
 
Capital Expenditures $164.2M $172.3M $162.8M $208.1M $221.1M
Cash Acquisitions -- -$16.3M -$65M -$167.7M -$442K
Cash From Investing $102.2M -$425.2M -$1.2B -$814.4M -$773.6M
 
Dividends Paid (Ex Special Dividend) -$276.7M -$332.2M -$393.8M -$539M -$638.1M
Special Dividend Paid
Long-Term Debt Issued $888.5M $2.8B $2.3B $1.5B $940.1M
Long-Term Debt Repaid -$1.5B -$3.3B -$2.2B -$1.5B -$170.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$22.7M -$65.9M -$52.2M -$44.6M -$21.3M
Cash From Financing -$838.1M -$146M $659M -$574.1M $110M
 
Beginning Cash (CF) $360M $286.2M $411.8M $818.9M $453.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$73.7M $125.5M $407.1M -$364.9M $443.6M
Ending Cash (CF) $286.2M $411.8M $818.9M $453.9M $897.5M
 
Levered Free Cash Flow $497.9M $524.4M $744.8M $815.5M $886M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $32.9M $69.5M $79.4M $132.2M $95.6M
Depreciation & Amoritzation $138.1M $150.7M $160.4M $170.7M $180.5M
Stock-Based Compensation $6.1M $6.1M $7.9M $8.9M $5.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $229.7M $312.2M $351.9M $420.8M $313.6M
 
Capital Expenditures $43.7M $45.3M $60.7M $59.6M $68.5M
Cash Acquisitions -- -$16M -$45M -$192K -$618K
Cash From Investing -$104.9M -$445.4M -$175.4M -$677.6M -$292.5M
 
Dividends Paid (Ex Special Dividend) -$84.2M -$98.3M -$134.6M -$159.3M -$171.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $739.6M -- $940.1M $3B
Long-Term Debt Repaid -$26.1M -$741M -$4.5M -$155.1M -$2.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.3M -$7.5M -$1.1M -$8.6M -$57.1M
Cash From Financing -$111.6M $586.2M -$140.2M $617.2M $261.2M
 
Beginning Cash (CF) $795.6M $368.1M $479.6M $619.5M $963.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.3M $453M $36.3M $360.4M $282.3M
Ending Cash (CF) $808.9M $821.2M $515.9M $979.9M $1.2B
 
Levered Free Cash Flow $186.1M $266.9M $291.2M $361.2M $245.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $178.9M $259M $358.8M $491.9M $441.7M
Depreciation & Amoritzation $544.2M $582.6M $626.5M $664.4M $705.6M
Stock-Based Compensation $16.6M $25.9M $28.7M $27.9M $28.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $697M $853.4M $1B $1.1B $1B
 
Capital Expenditures $173.5M $161.9M $197.5M $218.5M $226.4M
Cash Acquisitions -- -$41.3M -$206.6M -$1.6M -$39.5M
Cash From Investing -$65.6M -$959.1M -$1.2B -$827.9M -$496.7M
 
Dividends Paid (Ex Special Dividend) -$317.6M -$376.6M -$506.1M -$613.5M -$675.9M
Special Dividend Paid
Long-Term Debt Issued $590M -- -- -- --
Long-Term Debt Repaid -$946.9M -$4.1B -$1.8B -$728M -$2.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$15.7M -$80.2M -$74.5M -$21M -$72.5M
Cash From Financing -$148.9M $118M -$147.2M $152.7M -$274.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $482.5M $12.2M -$305.3M $464M $265.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $523.4M $691.4M $831.8M $920.7M $810.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $126.3M $187.9M $283.9M $391.1M $311.8M
Depreciation & Amoritzation $410.4M $440.5M $474.8M $501.1M $532.4M
Stock-Based Compensation $12.3M $21.1M $22.6M $21.5M $20.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $625.7M $782.3M $903.9M $1B $949M
 
Capital Expenditures $127.7M $117.3M $152M $162.4M $167.7M
Cash Acquisitions -- -$25M -$166.6M -$442K -$39.5M
Cash From Investing -$194.4M -$728.3M -$756.1M -$769.6M -$492.7M
 
Dividends Paid (Ex Special Dividend) -$247.7M -$292.1M -$404.4M -$478.8M -$516.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $320M $1.3B $878.4M $940.1M $3B
Long-Term Debt Repaid -$477.9M -$1.4B -$979.7M -$165.4M -$2.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$6.9M -$21.2M -$43.5M -$19.9M -$71.1M
Cash From Financing $91.4M $355.4M -$450.8M $276M -$108.3M
 
Beginning Cash (CF) $1.6B $1.2B $2B $1.6B $2.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $522.7M $409.4M -$303M $526M $348M
Ending Cash (CF) $2.1B $1.6B $1.7B $2.1B $3.2B
 
Levered Free Cash Flow $498M $665M $752M $857.1M $781.3M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock