Financhill
Sell
38

INVH Quote, Financials, Valuation and Earnings

Last price:
$27.33
Seasonality move :
-0.91%
Day range:
$26.94 - $27.43
52-week range:
$26.02 - $35.80
Dividend yield:
4.28%
P/E ratio:
52.55x
P/S ratio:
6.02x
P/B ratio:
1.74x
Volume:
2.3M
Avg. volume:
5.4M
1-year change:
-16.25%
Market cap:
$16.7B
Revenue:
$2.7B
EPS (TTM):
$0.52
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.7B $1.8B $2.2B $2.5B $2.7B
Revenue Growth (YoY) -4.43% 8.3% 17.92% 15.01% 7.53%
 
Cost of Revenues $1.3B $1.4B $1.5B $1.6B $1.8B
Gross Profit $415.8M $483.4M $673.1M $862.7M $935.5M
Gross Profit Margin 24.37% 26.16% 30.89% 34.42% 34.72%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $83.5M $34.5M $37.2M $155M $80.2M
Operating Expenses $36.9M $92.9M $111.5M $97.6M $202M
Operating Income $378.8M $390.5M $561.6M $765M $733.5M
 
Net Interest Expenses -- $173.8M $244.9M $407.2M $441.8M
EBT. Incl. Unusual Items $138.7M $190.2M $262.8M $337.5M $210.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $197.4M $262.8M $384.8M $521M $455.4M
 
Minority Interest in Earnings $1.2M $1.4M $1.5M $1.6M $1.4M
Net Income to Common Excl Extra Items $192.8M $249.8M $352.9M $520.3M $454.6M
 
Basic EPS (Cont. Ops) $0.25 $0.35 $0.48 $0.55 $0.34
Diluted EPS (Cont. Ops) $0.25 $0.35 $0.48 $0.55 $0.34
Weighted Average Basic Share $554M $577.7M $609.8M $611.9M $612.6M
Weighted Average Diluted Share $555.5M $579.2M $611.1M $613.3M $613.6M
 
EBITDA $933.7M $982.6M $1.2B $1.4B $1.4B
EBIT $378.8M $390.5M $561.6M $765M $733.5M
 
Revenue (Reported) $1.7B $1.8B $2.2B $2.5B $2.7B
Operating Income (Reported) $378.8M $390.5M $561.6M $765M $733.5M
Operating Income (Adjusted) $378.8M $390.5M $561.6M $765M $733.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $472.5M $559.1M $645.5M $638.7M $694.4M
Revenue Growth (YoY) 12.06% 18.34% 15.46% -1.05% 8.71%
 
Cost of Revenues $351.8M $384.8M $421.8M $455.8M $483M
Gross Profit $120.7M $174.2M $223.8M $183M $211.4M
Gross Profit Margin 25.54% 31.17% 34.67% 28.64% 30.44%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $11.8M -$6.1M $47.6M $5.1M --
Operating Expenses $20.4M $42.7M $27.5M $44.2M $23.3M
Operating Income $100.3M $131.6M $196.2M $138.8M $188.1M
 
Net Interest Expenses -- $66.8M $114.6M $69.5M $97M
EBT. Incl. Unusual Items $52.2M $34.7M $74.2M $59.7M $91.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $69.5M $79.4M $132.2M $95.6M $137.2M
 
Minority Interest in Earnings $318K $250K $403K $309K $472K
Net Income to Common Excl Extra Items $65.1M $58.5M $132M $107.3M $136.9M
 
Basic EPS (Cont. Ops) $0.10 $0.09 $0.12 $0.08 $0.15
Diluted EPS (Cont. Ops) $0.10 $0.09 $0.12 $0.08 $0.15
Weighted Average Basic Share $577M $610.8M $612M $612.7M $613.1M
Weighted Average Diluted Share $578.6M $612.6M $613.6M $613.6M $613.1M
 
EBITDA $251M $292M $366.9M $319.3M $376.6M
EBIT $100.3M $131.6M $196.2M $138.8M $188.1M
 
Revenue (Reported) $472.5M $559.1M $645.5M $638.7M $694.4M
Operating Income (Reported) $100.3M $131.6M $196.2M $138.8M $188.1M
Operating Income (Adjusted) $100.3M $131.6M $196.2M $138.8M $188.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.8B $2.1B $2.5B $2.6B $2.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.5B $1.6B $1.8B $1.8B
Gross Profit $444.5M $618.7M $838.9M $847.5M $954.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $76.1M $28.3M $122M $72M --
Operating Expenses $25.3M $92.9M $94.8M $134.2M $182.4M
Operating Income $419.2M $525.9M $744.1M $713.3M $771.9M
 
Net Interest Expenses -- $205.1M $385.3M $382.4M $437.7M
EBT. Incl. Unusual Items $227.4M $264.2M $330.4M $263M $321.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $259M $358.8M $491.9M $441.7M $588.4M
 
Minority Interest in Earnings $744K $1.5M $1.5M $1.4M $1.9M
Net Income to Common Excl Extra Items $285.6M $347.7M $485.4M $452.9M $587.6M
 
Basic EPS (Cont. Ops) $0.35 $0.45 $0.55 $0.41 $0.52
Diluted EPS (Cont. Ops) $0.35 $0.45 $0.55 $0.41 $0.52
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1B $1.2B $1.4B $1.4B $1.5B
EBIT $419.2M $525.9M $744.1M $713.3M $771.9M
 
Revenue (Reported) $1.8B $2.1B $2.5B $2.6B $2.8B
Operating Income (Reported) $419.2M $525.9M $744.1M $713.3M $771.9M
Operating Income (Adjusted) $419.2M $525.9M $744.1M $713.3M $771.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.4B $1.6B $1.9B $2B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1B $1.1B $1.2B $1.3B $1.4B
Gross Profit $347.4M $482.7M $648.5M $648.4M $667.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $31.4M $25.1M $110M $27M $99.4M
Operating Expenses $71.3M $87.4M $70.6M $107.2M $87.6M
Operating Income $276.1M $395.4M $577.8M $541.1M $579.8M
 
Net Interest Expenses -- $161.7M $302.2M $292.4M $288.5M
EBT. Incl. Unusual Items $136.8M $189M $256.6M $182.2M $281.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $187.9M $283.9M $391.1M $311.8M $444.9M
 
Minority Interest in Earnings $313K $1.2M $1.2M $988K $1.5M
Net Income to Common Excl Extra Items $182M $258M $390.6M $323.1M $444.1M
 
Basic EPS (Cont. Ops) $0.25 $0.35 $0.42 $0.28 $0.46
Diluted EPS (Cont. Ops) $0.25 $0.35 $0.42 $0.27 $0.45
Weighted Average Basic Share $1.7B $1.8B $1.8B $1.8B $1.8B
Weighted Average Diluted Share $1.7B $1.8B $1.8B $1.8B $1.8B
 
EBITDA $716.6M $870.2M $1.1B $1.1B $1.1B
EBIT $276.1M $395.4M $577.8M $541.1M $579.8M
 
Revenue (Reported) $1.4B $1.6B $1.9B $2B $2.1B
Operating Income (Reported) $276.1M $395.4M $577.8M $541.1M $579.8M
Operating Income (Adjusted) $276.1M $395.4M $577.8M $541.1M $579.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $411.8M $818.9M $453.9M $897.5M $419.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $35.3M $37.5M $54.1M $60.8M $61.2M
Inventory -- -- -- -- --
Prepaid Expenses $44.2M $103.7M $139.7M $139.9M $143.8M
Other Current Assets -- -- -- -- --
Total Current Assets $447M $856.3M $508M $958.3M $480.9M
 
Property Plant And Equipment $10M $33.6M $41M $45M $71.5M
Long-Term Investments $361.7M $303.9M $509.2M $465.1M $417.8M
Goodwill $258.2M $258.2M $258.2M $258.2M $258.2M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $11.3M $18M $14.6M $16M $43.5M
Total Assets $17.5B $18.5B $18.5B $19.2B $18.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.1B $2.6B $1B $1B $431.7M
 
Long-Term Debt $4.2B $5.8B $7.1B $7.9B $8.2B
Capital Leases -- -- -- -- --
Total Liabilities $9B $8.7B $8.2B $9B $8.9B
 
Common Stock $5.7M $6M $6.1M $6.1M $6.1M
Other Common Equity Adj -$546.9M -$286.9M $98M $63.7M $61M
Common Equity $8.5B $9.8B $10.3B $10.2B $9.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $51.2M $41.1M $32.3M $34.5M $35.7M
Total Equity $8.6B $9.8B $10.3B $10.2B $9.8B
 
Total Liabilities and Equity $17.5B $18.5B $18.5B $19.2B $18.7B
Cash and Short Terms $411.8M $818.9M $453.9M $897.5M $419.7M
Total Debt $8.1B $8B $7.8B $8.6B $8.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $821.2M $515.9M $979.9M $1.2B $395.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $37.1M $40.8M $58.9M $68.4M --
Inventory -- -- -- -- --
Prepaid Expenses $73.8M $134.4M $139.1M $162.2M --
Other Current Assets -- -- -- -- --
Total Current Assets $858.3M $556.7M $821.5M $1.3B $462.1M
 
Property Plant And Equipment $13.1M $34.6M $38.2M $68.8M $91.3M
Long-Term Investments $318.4M $538.3M $533.8M $416.6M $389.2M
Goodwill $258.2M $258.2M $258.2M $258.2M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $13.4M $13.5M $18.6M $45.6M --
Total Assets $18.3B $18.7B $19.5B $19.6B $18.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $646.1M $499.9M $548.2M $579.4M $592.7M
 
Long-Term Debt $7.6B $7.8B $8.6B $9B $8.3B
Capital Leases -- -- -- -- --
Total Liabilities $8.7B $8.3B $9.2B $9.7B $9.1B
 
Common Stock $5.9M $6.1M $6.1M $6.1M $6.1M
Other Common Equity Adj -$378.4M $91.9M $119.7M $21.3M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $40.3M $31.2M $33.7M $35.6M $37M
Total Equity $9.5B $10.3B $10.3B $10B $9.7B
 
Total Liabilities and Equity $18.3B $18.7B $19.5B $19.6B $18.8B
Cash and Short Terms $821.2M $515.9M $979.9M $1.2B $395.7M
Total Debt $7.8B $7.8B $8.6B $9B $8.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $197.4M $262.8M $384.8M $521M $455.4M
Depreciation & Amoritzation $564.3M $602.9M $638.1M $674.3M $714.3M
Stock-Based Compensation $17.1M $27.2M $29M $29.5M $27.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $696.7M $909.6M $1B $1.1B $1.1B
 
Capital Expenditures $271.1M $240.2M $330.4M $251.3M $250M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$425.2M -$1.2B -$820.5M -$786.8M -$484.6M
 
Dividends Paid (Ex Special Dividend) $332.2M $393.8M $539M $638.1M $689.2M
Special Dividend Paid
Long-Term Debt Issued $2.8B $2.3B $1.5B $940.1M $3B
Long-Term Debt Repaid -$3.3B -$2.2B -$1.5B -$170.7M -$3.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$65.9M -$52.2M -$44.6M -$21.3M -$73M
Cash From Financing -$146M $659M -$574.1M $110M -$1.1B
 
Beginning Cash (CF) $411.8M $818.9M $453.9M $897.5M $419.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $125.5M $407.1M -$364.9M $443.6M -$477.8M
Ending Cash (CF) $537.3M $1.2B $89M $1.3B -$58.1M
 
Levered Free Cash Flow $425.7M $669.3M $699.3M $869M $850.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $69.5M $79.4M $132.2M $95.6M $137.2M
Depreciation & Amoritzation $153.4M $161.9M $170.7M $180.5M $188.5M
Stock-Based Compensation $6.1M $7.9M $8.9M $5.4M $1.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $312.7M $353.2M $424.7M $325.6M $399.6M
 
Capital Expenditures $60.4M $92.8M $69.1M $76.9M $79.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$445.9M -$176.7M -$681.5M -$304.5M -$159.1M
 
Dividends Paid (Ex Special Dividend) $98.3M $134.6M $159.3M $171.7M $178M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $739.6M -- $940.1M $3B --
Long-Term Debt Repaid -$741M -$4.5M -$155.1M -$2.5B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$7.5M -$1.1M -$8.6M -$57.1M --
Cash From Financing $586.2M -$140.2M $617.2M $261.2M -$128.6M
 
Beginning Cash (CF) $821.2M $515.9M $979.9M $1.2B $395.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $453M $36.3M $360.4M $282.3M $111.9M
Ending Cash (CF) $1.3B $552.2M $1.3B $1.5B $507.6M
 
Levered Free Cash Flow $252.3M $260.3M $355.7M $248.6M $319.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $259M $358.8M $491.9M $441.7M $588.4M
Depreciation & Amoritzation $593.7M $634.5M $658.9M $705.6M $739M
Stock-Based Compensation $25.9M $28.7M $27.9M $28.8M $27.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $854.7M $1B $1.2B $1.1B $1.2B
 
Capital Expenditures $241.6M $327.2M $254.9M $260.4M $265.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$960.5M -$1.2B -$840.7M -$517.7M -$561.8M
 
Dividends Paid (Ex Special Dividend) $376.6M $506.1M $613.5M $675.9M $707.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $3B --
Long-Term Debt Repaid -$4.1B -$1.8B -$728M -$2.5B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$80.2M -$74.5M -$21M -$72.5M --
Cash From Financing $118M -$147.2M $152.7M -$274.3M -$1.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.2M -$305.3M $464M $265.6M -$849.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $613.2M $705.5M $897.1M $797.1M $962.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $187.9M $283.9M $391.1M $311.8M $444.9M
Depreciation & Amoritzation $448.7M $480.3M $501.1M $532.4M $557.1M
Stock-Based Compensation $21.1M $22.6M $21.5M $20.8M $20.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $783.7M $906.9M $1B $966.4M $1.1B
 
Capital Expenditures $169.9M $256.9M $181.4M $190.5M $206M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$729.7M -$759M -$779.2M -$510.1M -$587.4M
 
Dividends Paid (Ex Special Dividend) $292.1M $404.4M $478.8M $516.6M $534.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3B $878.4M $940.1M $3B $270M
Long-Term Debt Repaid -$1.4B -$979.7M -$165.4M -$2.5B -$303.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$21.2M -$43.5M -$19.9M -$71.1M -$11.4M
Cash From Financing $355.4M -$450.8M $276M -$108.3M -$530.6M
 
Beginning Cash (CF) $1.6B $1.7B $2.1B $3.2B $998M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $409.4M -$303M $526M $348M -$24M
Ending Cash (CF) $2B $1.4B $2.7B $3.5B $974M
 
Levered Free Cash Flow $613.8M $650M $847.8M $775.9M $887.9M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock