Annual Income Statements for InvenTrust Properties
This table shows InvenTrust Properties' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for InvenTrust Properties
This table shows InvenTrust Properties' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
0.94 |
-0.13 |
1.13 |
2.07 |
-0.82 |
2.89 |
2.90 |
1.50 |
-0.54 |
9.80 |
6.79 |
Consolidated Net Income / (Loss) |
|
0.94 |
-0.13 |
1.13 |
2.07 |
-0.82 |
2.89 |
2.90 |
1.50 |
-0.54 |
9.80 |
6.79 |
Net Income / (Loss) Continuing Operations |
|
0.94 |
-0.13 |
1.13 |
2.07 |
-0.82 |
2.89 |
2.90 |
1.50 |
-0.54 |
9.80 |
6.79 |
Total Pre-Tax Income |
|
0.94 |
-0.13 |
1.13 |
2.07 |
-0.82 |
2.89 |
2.90 |
1.50 |
-0.54 |
9.80 |
6.79 |
Total Revenue |
|
51 |
77 |
55 |
65 |
64 |
74 |
57 |
67 |
69 |
81 |
74 |
Net Interest Income / (Expense) |
|
-7.69 |
18 |
-9.51 |
0.00 |
0.00 |
9.51 |
-9.63 |
0.00 |
0.00 |
9.63 |
0.00 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
7.69 |
-18 |
9.51 |
0.00 |
0.00 |
-9.51 |
9.63 |
0.00 |
0.00 |
-9.63 |
0.00 |
Total Non-Interest Income |
|
59 |
59 |
65 |
65 |
64 |
65 |
67 |
67 |
69 |
71 |
74 |
Other Service Charges |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.38 |
Other Non-Interest Income |
|
59 |
56 |
65 |
65 |
64 |
64 |
67 |
67 |
69 |
70 |
73 |
Total Non-Interest Expense |
|
51 |
79 |
54 |
63 |
66 |
75 |
55 |
66 |
69 |
73 |
68 |
Other Operating Expenses |
|
27 |
56 |
28 |
36 |
37 |
47 |
27 |
38 |
38 |
48 |
37 |
Depreciation Expense |
|
24 |
24 |
27 |
28 |
30 |
28 |
28 |
29 |
28 |
29 |
31 |
Nonoperating Income / (Expense), net |
|
0.50 |
1.38 |
- |
0.64 |
0.68 |
- |
0.86 |
0.46 |
0.20 |
2.25 |
0.61 |
Basic Earnings per Share |
|
$0.01 |
- |
$0.02 |
$0.03 |
($0.01) |
$0.04 |
$0.04 |
$0.02 |
($0.01) |
$0.14 |
$0.09 |
Weighted Average Basic Shares Outstanding |
|
67.43M |
67.41M |
67.51M |
67.52M |
67.53M |
67.53M |
67.87M |
67.90M |
68.53M |
70.39M |
77.56M |
Diluted Earnings per Share |
|
$0.01 |
- |
$0.02 |
$0.03 |
($0.01) |
$0.04 |
$0.04 |
$0.02 |
($0.01) |
$0.14 |
$0.09 |
Weighted Average Diluted Shares Outstanding |
|
67.55M |
67.53M |
67.65M |
67.71M |
67.53M |
67.81M |
68.27M |
68.33M |
68.53M |
71.01M |
78.16M |
Weighted Average Basic & Diluted Shares Outstanding |
|
67.43M |
67.47M |
67.51M |
67.53M |
67.53M |
67.81M |
67.87M |
67.93M |
77.13M |
77.46M |
77.57M |
Cash Dividends to Common per Share |
|
$0.42 |
- |
$0.42 |
$0.44 |
$0.44 |
- |
$0.45 |
$0.46 |
$0.46 |
- |
$0.24 |
Annual Cash Flow Statements for InvenTrust Properties
This table details how cash moves in and out of InvenTrust Properties' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-530 |
- |
- |
93 |
-4.11 |
-37 |
-179 |
93 |
-38 |
-8.54 |
Net Cash From Operating Activities |
|
196 |
- |
- |
125 |
106 |
94 |
90 |
126 |
130 |
137 |
Net Cash From Continuing Operating Activities |
|
196 |
- |
- |
125 |
106 |
94 |
90 |
126 |
130 |
137 |
Net Income / (Loss) Continuing Operations |
|
3.48 |
- |
- |
84 |
38 |
-10 |
-5.36 |
52 |
5.27 |
14 |
Consolidated Net Income / (Loss) |
|
3.48 |
- |
- |
84 |
38 |
-10 |
-5.36 |
52 |
5.27 |
14 |
Provision For Loan Losses |
|
108 |
- |
- |
4.87 |
3.92 |
20 |
2.27 |
-0.27 |
1.03 |
0.43 |
Depreciation Expense |
|
163 |
- |
- |
101 |
97 |
88 |
87 |
95 |
113 |
114 |
Amortization Expense |
|
5.80 |
- |
- |
-4.30 |
-4.44 |
-5.23 |
-2.50 |
-2.77 |
0.77 |
-0.40 |
Non-Cash Adjustments to Reconcile Net Income |
|
-77 |
- |
- |
-65 |
-24 |
12 |
6.41 |
-30 |
3.55 |
6.49 |
Changes in Operating Assets and Liabilities, net |
|
-8.15 |
- |
- |
4.60 |
-4.89 |
-10 |
2.00 |
11 |
5.57 |
2.75 |
Net Cash From Investing Activities |
|
-164 |
- |
- |
175 |
-42 |
-49 |
-65 |
-144 |
-80 |
-241 |
Net Cash From Continuing Investing Activities |
|
-164 |
- |
- |
175 |
-42 |
-49 |
-65 |
-144 |
-80 |
-241 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-27 |
- |
- |
-27 |
-18 |
-13 |
-15 |
-33 |
-36 |
-36 |
Purchase of Investment Securities |
|
-442 |
- |
- |
-231 |
-371 |
-43 |
-60 |
-236 |
-152 |
-269 |
Sale and/or Maturity of Investments |
|
319 |
- |
- |
436 |
377 |
8.03 |
15 |
125 |
108 |
65 |
Net Cash From Financing Activities |
|
-561 |
- |
- |
-207 |
-68 |
-82 |
-204 |
112 |
-88 |
95 |
Net Cash From Continuing Financing Activities |
|
-561 |
- |
- |
-207 |
-68 |
-82 |
-204 |
112 |
-88 |
95 |
Issuance of Debt |
|
409 |
- |
- |
179 |
118 |
150 |
431 |
362 |
30 |
10 |
Issuance of Common Equity |
|
- |
- |
- |
0.00 |
0.00 |
0.19 |
0.00 |
0.00 |
5.17 |
266 |
Repayment of Debt |
|
-527 |
- |
- |
-232 |
-111 |
-171 |
-457 |
-193 |
-64 |
-103 |
Payment of Dividends |
|
-147 |
- |
- |
-54 |
-53 |
-54 |
-56 |
-55 |
-57 |
-63 |
Other Financing Activities, Net |
|
-297 |
- |
- |
-1.57 |
-1.67 |
-1.45 |
-2.22 |
-1.84 |
-1.67 |
-14 |
Cash Interest Paid |
|
95 |
- |
- |
24 |
21 |
17 |
15 |
19 |
33 |
36 |
Cash Income Taxes Paid |
|
6.86 |
- |
- |
0.46 |
0.45 |
0.83 |
0.28 |
-0.39 |
0.21 |
0.53 |
Quarterly Cash Flow Statements for InvenTrust Properties
This table details how cash moves in and out of InvenTrust Properties' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
121 |
-79 |
-68 |
11 |
23 |
-4.35 |
-25 |
-38 |
166 |
-112 |
-6.64 |
Net Cash From Operating Activities |
|
37 |
25 |
16 |
47 |
36 |
30 |
15 |
47 |
38 |
37 |
20 |
Net Cash From Continuing Operating Activities |
|
37 |
25 |
16 |
47 |
36 |
30 |
15 |
47 |
39 |
37 |
20 |
Net Income / (Loss) Continuing Operations |
|
0.94 |
-0.13 |
1.13 |
2.07 |
-0.82 |
2.89 |
2.90 |
1.50 |
-0.54 |
9.80 |
6.79 |
Consolidated Net Income / (Loss) |
|
0.94 |
-0.13 |
1.13 |
2.07 |
-0.82 |
2.89 |
2.90 |
1.50 |
-0.54 |
9.80 |
6.79 |
Provision For Loan Losses |
|
0.19 |
1.32 |
-0.31 |
0.18 |
0.46 |
0.70 |
-0.05 |
0.28 |
-0.12 |
0.32 |
-0.03 |
Depreciation Expense |
|
24 |
24 |
27 |
28 |
30 |
28 |
28 |
29 |
28 |
29 |
31 |
Amortization Expense |
|
-0.25 |
-0.25 |
-0.66 |
0.69 |
0.54 |
0.20 |
-0.00 |
-0.06 |
-0.26 |
-0.08 |
-0.21 |
Non-Cash Adjustments to Reconcile Net Income |
|
2.12 |
-0.31 |
1.72 |
0.32 |
-0.16 |
1.68 |
1.29 |
1.59 |
5.66 |
-2.04 |
1.87 |
Changes in Operating Assets and Liabilities, net |
|
10 |
0.38 |
-13 |
16 |
5.99 |
-3.74 |
-18 |
15 |
5.89 |
-0.20 |
-19 |
Net Cash From Investing Activities |
|
-7.37 |
-63 |
-56 |
-21 |
1.63 |
-3.54 |
-24 |
-54 |
-31 |
-132 |
-7.10 |
Net Cash From Continuing Investing Activities |
|
-7.37 |
-63 |
-56 |
-21 |
1.63 |
-3.54 |
-24 |
-54 |
-31 |
-132 |
-7.10 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-3.81 |
-19 |
-4.73 |
-7.96 |
-14 |
-9.44 |
-4.87 |
-5.86 |
-15 |
-11 |
-7.37 |
Purchase of Investment Securities |
|
-2.18 |
-71 |
-130 |
-26 |
2.43 |
2.19 |
-18 |
-47 |
-18 |
-187 |
0.00 |
Sale and/or Maturity of Investments |
|
- |
23 |
79 |
14 |
11 |
3.71 |
0.00 |
- |
0.30 |
65 |
0.27 |
Net Cash From Financing Activities |
|
91 |
-40 |
-28 |
-15 |
-15 |
-31 |
-16 |
-31 |
158 |
-16 |
-20 |
Net Cash From Continuing Financing Activities |
|
91 |
-40 |
-28 |
-15 |
-15 |
-31 |
-16 |
-31 |
158 |
-16 |
-20 |
Payment of Dividends |
|
-14 |
-14 |
-14 |
-15 |
-15 |
-15 |
-15 |
-15 |
-15 |
-17 |
-18 |
Other Financing Activities, Net |
|
-0.22 |
-1.61 |
-0.57 |
-0.01 |
-0.03 |
-1.06 |
-1.20 |
- |
-12 |
-1.67 |
-2.21 |
Cash Interest Paid |
|
5.31 |
4.79 |
11 |
5.38 |
11 |
4.96 |
13 |
5.82 |
13 |
4.34 |
11 |
Cash Income Taxes Paid |
|
-0.80 |
-0.05 |
0.00 |
0.52 |
- |
-0.32 |
0.00 |
0.57 |
- |
-0.04 |
0.00 |
Annual Balance Sheets for InvenTrust Properties
This table presents InvenTrust Properties' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
- |
2,787 |
- |
2,536 |
2,507 |
2,407 |
45 |
2,473 |
2,487 |
2,636 |
Cash and Due from Banks |
|
- |
397 |
- |
260 |
255 |
224 |
45 |
138 |
100 |
91 |
Loans and Leases, Net of Allowance |
|
- |
0.00 |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
- |
1,830 |
- |
1,956 |
1,958 |
1,929 |
- |
2,092 |
2,195 |
2,327 |
Intangible Assets |
|
- |
72 |
- |
108 |
116 |
96 |
- |
101 |
114 |
137 |
Other Assets |
|
- |
285 |
- |
207 |
172 |
158 |
- |
142 |
78 |
80 |
Total Liabilities & Shareholders' Equity |
|
- |
2,787 |
- |
2,536 |
2,507 |
2,407 |
29 |
2,473 |
2,487 |
2,636 |
Total Liabilities |
|
- |
837 |
- |
684 |
688 |
668 |
29 |
869 |
933 |
876 |
Other Short-Term Payables |
|
- |
51 |
- |
46 |
- |
- |
- |
57 |
15 |
18 |
Long-Term Debt |
|
- |
671 |
- |
562 |
573 |
555 |
- |
755 |
815 |
740 |
Other Long-Term Liabilities |
|
- |
115 |
- |
76 |
72 |
113 |
29 |
58 |
104 |
118 |
Commitments & Contingencies |
|
- |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
- |
1,950 |
- |
1,852 |
1,820 |
1,739 |
0.00 |
1,604 |
1,554 |
1,760 |
Total Preferred & Common Equity |
|
- |
1,950 |
- |
1,852 |
1,820 |
1,739 |
0.00 |
1,604 |
1,554 |
1,760 |
Preferred Stock |
|
- |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
- |
1,950 |
- |
1,852 |
1,820 |
1,739 |
0.00 |
1,604 |
1,554 |
1,760 |
Common Stock |
|
- |
5,677 |
- |
5,586 |
5,569 |
5,567 |
- |
5,457 |
5,469 |
5,730 |
Accumulated Other Comprehensive Income / (Loss) |
|
- |
59 |
- |
1.64 |
1.06 |
-12 |
- |
27 |
18 |
14 |
Other Equity Adjustments |
|
- |
-3,787 |
- |
-3,736 |
-3,751 |
-3,816 |
- |
-3,880 |
-3,933 |
-3,985 |
Quarterly Balance Sheets for InvenTrust Properties
This table presents InvenTrust Properties' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
2,543 |
69 |
2,537 |
2,530 |
2,476 |
2,460 |
2,620 |
2,606 |
Cash and Due from Banks |
|
217 |
69 |
81 |
104 |
75 |
37 |
203 |
85 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
2,089 |
- |
2,230 |
2,208 |
2,209 |
2,234 |
2,239 |
2,313 |
Intangible Assets |
|
92 |
- |
133 |
123 |
111 |
112 |
107 |
129 |
Other Assets |
|
145 |
- |
93 |
95 |
81 |
78 |
72 |
79 |
Total Liabilities & Shareholders' Equity |
|
2,543 |
867 |
2,537 |
2,530 |
2,476 |
2,460 |
2,620 |
2,606 |
Total Liabilities |
|
925 |
867 |
954 |
958 |
928 |
925 |
865 |
861 |
Other Short-Term Payables |
|
- |
- |
54 |
15 |
15 |
15 |
66 |
49 |
Long-Term Debt |
|
808 |
833 |
834 |
834 |
828 |
812 |
740 |
741 |
Other Long-Term Liabilities |
|
117 |
34 |
67 |
110 |
85 |
97 |
59 |
71 |
Commitments & Contingencies |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
1,619 |
0.00 |
1,583 |
1,572 |
1,548 |
1,536 |
1,755 |
1,745 |
Total Preferred & Common Equity |
|
1,619 |
0.00 |
1,583 |
1,572 |
1,548 |
1,536 |
1,755 |
1,745 |
Preferred Stock |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
1,619 |
0.00 |
1,583 |
1,572 |
1,548 |
1,536 |
1,755 |
1,745 |
Common Stock |
|
5,455 |
- |
5,461 |
5,464 |
5,471 |
5,474 |
5,722 |
5,731 |
Accumulated Other Comprehensive Income / (Loss) |
|
29 |
- |
27 |
29 |
22 |
21 |
11 |
11 |
Other Equity Adjustments |
|
-3,866 |
- |
-3,906 |
-3,921 |
-3,945 |
-3,959 |
-3,977 |
-3,997 |
Annual Metrics And Ratios for InvenTrust Properties
This table displays calculated financial ratios and metrics derived from InvenTrust Properties' official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-31.35% |
-11.46% |
6.81% |
-34.86% |
6.60% |
-13.22% |
15.17% |
19.07% |
7.46% |
6.15% |
EBITDA Growth |
|
-58.26% |
-8.79% |
13.04% |
14.32% |
-9.23% |
-55.61% |
13.99% |
80.97% |
-19.94% |
8.30% |
EBIT Growth |
|
-109.42% |
308.44% |
11.51% |
37.63% |
-16.68% |
-121.59% |
55.81% |
941.49% |
-100.42% |
4,793.36% |
NOPAT Growth |
|
-106.61% |
769.46% |
-46.56% |
27.73% |
-16.68% |
-115.12% |
55.81% |
1,302.12% |
-100.42% |
4,793.36% |
Net Income Growth |
|
-99.29% |
7,195.67% |
-75.55% |
35.69% |
-54.20% |
-126.50% |
47.32% |
1,074.50% |
-89.91% |
159.21% |
EPS Growth |
|
-98.18% |
2,800.00% |
-75.86% |
57.14% |
381.82% |
-126.42% |
42.86% |
1,062.50% |
-89.61% |
137.50% |
Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-14.96% |
-11.18% |
-4.46% |
39.84% |
3.04% |
5.60% |
Free Cash Flow Firm Growth |
|
-100.20% |
-15,189.31% |
206.72% |
-187.31% |
103.60% |
5.79% |
2,454.15% |
-200.81% |
99.55% |
-1,076.35% |
Invested Capital Growth |
|
0.00% |
0.00% |
-100.00% |
0.00% |
-0.90% |
-4.12% |
-99.31% |
14,771.43% |
0.43% |
5.56% |
Revenue Q/Q Growth |
|
-18.92% |
-10.19% |
31.81% |
-33.07% |
80.22% |
-16.32% |
4.82% |
10.15% |
10.11% |
19.60% |
EBITDA Q/Q Growth |
|
-49.67% |
-38.72% |
41.65% |
-12.42% |
112.43% |
-55.79% |
-11.78% |
7.54% |
4.47% |
8.16% |
EBIT Q/Q Growth |
|
-110.43% |
-38.05% |
226.63% |
-18.73% |
469.45% |
-119.47% |
-195.70% |
19.60% |
52.48% |
817.79% |
NOPAT Q/Q Growth |
|
-107.37% |
39.14% |
-44.50% |
0.60% |
856.46% |
-112.89% |
-161.48% |
15.60% |
-109.36% |
46.73% |
Net Income Q/Q Growth |
|
-98.70% |
-1.91% |
-26.68% |
17.18% |
48.76% |
-158.90% |
-180.76% |
25.54% |
133.76% |
102.37% |
EPS Q/Q Growth |
|
-96.55% |
-6.45% |
-30.00% |
37.50% |
1,225.00% |
-134.15% |
-260.00% |
26.23% |
100.00% |
111.11% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-2.88% |
4.94% |
-18.20% |
19.66% |
3.94% |
5.52% |
Free Cash Flow Firm Q/Q Growth |
|
99.57% |
-298.38% |
-8.27% |
-3,236.28% |
1,118.37% |
21.47% |
203.82% |
-1,132.53% |
-145.25% |
-47.18% |
Invested Capital Q/Q Growth |
|
-100.00% |
-6.91% |
0.00% |
0.00% |
0.00% |
0.00% |
-99.28% |
-2.80% |
-1.54% |
0.20% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
47.29% |
48.72% |
51.56% |
90.49% |
77.05% |
39.41% |
39.00% |
59.28% |
44.16% |
45.06% |
EBIT Margin |
|
-7.63% |
17.97% |
18.76% |
39.63% |
30.97% |
-7.71% |
-2.96% |
20.90% |
-0.08% |
3.61% |
Profit (Net Income) Margin |
|
1.13% |
92.87% |
21.26% |
44.29% |
19.03% |
-5.81% |
-2.66% |
21.75% |
2.04% |
4.99% |
Tax Burden Percent |
|
-14.77% |
211.66% |
104.24% |
107.87% |
60.09% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Interest Burden Percent |
|
100.00% |
244.23% |
108.74% |
103.61% |
102.21% |
75.36% |
89.84% |
104.04% |
-2,497.16% |
137.92% |
Effective Tax Rate |
|
0.00% |
0.17% |
2.23% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
8.39% |
4.48% |
6.22% |
2.60% |
-0.40% |
-0.36% |
4.23% |
-0.01% |
0.41% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
50.98% |
5.39% |
9.36% |
-1.65% |
-0.53% |
-0.78% |
4.76% |
0.69% |
0.89% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
17.54% |
1.86% |
2.84% |
-0.51% |
-0.17% |
-0.25% |
2.28% |
0.34% |
0.42% |
Return on Equity (ROE) |
|
0.00% |
25.93% |
6.34% |
9.05% |
2.09% |
-0.57% |
-0.62% |
6.51% |
0.33% |
0.82% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-191.61% |
204.48% |
-193.78% |
3.50% |
3.80% |
196.89% |
-193.10% |
-0.44% |
-5.01% |
Operating Return on Assets (OROA) |
|
0.00% |
3.51% |
3.91% |
5.92% |
2.48% |
-0.55% |
-0.49% |
3.99% |
-0.01% |
0.39% |
Return on Assets (ROA) |
|
0.00% |
18.14% |
4.43% |
6.61% |
1.52% |
-0.41% |
-0.44% |
4.15% |
0.21% |
0.53% |
Return on Common Equity (ROCE) |
|
0.00% |
25.93% |
6.34% |
9.05% |
2.09% |
-0.57% |
-0.62% |
6.51% |
0.33% |
0.82% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
12.96% |
0.00% |
4.53% |
2.11% |
-0.59% |
0.00% |
3.26% |
0.34% |
0.78% |
Net Operating Profit after Tax (NOPAT) |
|
-16 |
110 |
59 |
75 |
63 |
-9.45 |
-4.18 |
50 |
-0.21 |
9.90 |
NOPAT Margin |
|
-5.34% |
40.39% |
20.21% |
39.63% |
30.97% |
-5.40% |
-2.07% |
20.90% |
-0.08% |
3.61% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-42.59% |
-0.91% |
-3.14% |
4.25% |
0.13% |
0.41% |
-0.53% |
-0.70% |
-0.48% |
SG&A Expenses to Revenue |
|
11.24% |
13.00% |
12.27% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
107.63% |
82.03% |
81.24% |
60.37% |
69.03% |
107.71% |
102.96% |
79.10% |
100.08% |
96.39% |
Earnings before Interest and Taxes (EBIT) |
|
-23 |
49 |
55 |
75 |
63 |
-14 |
-5.97 |
50 |
-0.21 |
9.90 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
145 |
133 |
150 |
171 |
156 |
69 |
79 |
142 |
114 |
123 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
2.54 |
0.00 |
2.25 |
2.30 |
0.85 |
0.00 |
0.93 |
1.06 |
1.32 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
2.63 |
0.00 |
2.39 |
2.45 |
0.90 |
0.00 |
0.99 |
1.15 |
1.43 |
Price to Revenue (P/Rev) |
|
16.07 |
18.16 |
15.26 |
22.04 |
20.70 |
8.40 |
8.83 |
6.19 |
6.41 |
8.48 |
Price to Earnings (P/E) |
|
1,426.20 |
25.81 |
78.86 |
53.68 |
108.79 |
0.00 |
0.00 |
28.48 |
313.91 |
170.15 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.82% |
3.72% |
3.52% |
3.00% |
Earnings Yield |
|
0.07% |
3.87% |
1.27% |
1.86% |
0.92% |
0.00% |
0.00% |
3.51% |
0.32% |
0.59% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
1.98 |
0.00 |
1.85 |
1.88 |
0.79 |
109.46 |
0.89 |
1.00 |
1.19 |
Enterprise Value to Revenue (EV/Rev) |
|
16.07 |
19.10 |
15.26 |
23.61 |
22.24 |
10.30 |
8.61 |
8.76 |
9.18 |
10.85 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
33.99 |
39.21 |
29.59 |
26.09 |
28.87 |
26.13 |
22.06 |
14.78 |
20.78 |
24.08 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
106.32 |
81.34 |
59.57 |
71.81 |
0.00 |
0.00 |
41.92 |
0.00 |
300.23 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
47.29 |
75.49 |
59.57 |
71.81 |
0.00 |
0.00 |
41.92 |
0.00 |
300.23 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
25.26 |
0.00 |
0.00 |
35.85 |
42.35 |
19.15 |
19.30 |
16.73 |
18.27 |
21.72 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
1.66 |
0.00 |
53.34 |
20.25 |
0.76 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.34 |
0.00 |
0.30 |
0.31 |
0.32 |
0.00 |
0.47 |
0.52 |
0.42 |
Long-Term Debt to Equity |
|
0.00 |
0.34 |
0.00 |
0.30 |
0.31 |
0.32 |
0.00 |
0.47 |
0.52 |
0.42 |
Financial Leverage |
|
0.00 |
0.34 |
0.34 |
0.30 |
0.31 |
0.32 |
0.33 |
0.48 |
0.50 |
0.47 |
Leverage Ratio |
|
0.00 |
1.43 |
1.43 |
1.37 |
1.37 |
1.38 |
1.41 |
1.57 |
1.57 |
1.55 |
Compound Leverage Factor |
|
0.00 |
3.49 |
1.55 |
1.42 |
1.40 |
1.04 |
1.27 |
1.63 |
-39.22 |
2.13 |
Debt to Total Capital |
|
0.00% |
25.60% |
0.00% |
23.27% |
23.94% |
24.20% |
0.00% |
31.99% |
34.39% |
29.61% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
25.60% |
0.00% |
23.27% |
23.94% |
24.20% |
0.00% |
31.99% |
34.39% |
29.61% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
74.40% |
0.00% |
76.73% |
76.06% |
75.80% |
0.00% |
68.01% |
65.61% |
70.39% |
Debt to EBITDA |
|
0.00 |
5.06 |
0.00 |
3.28 |
3.68 |
8.04 |
0.00 |
5.30 |
7.15 |
6.00 |
Net Debt to EBITDA |
|
0.00 |
1.92 |
0.00 |
1.73 |
2.01 |
4.80 |
0.00 |
4.33 |
6.27 |
5.26 |
Long-Term Debt to EBITDA |
|
0.00 |
5.06 |
0.00 |
3.28 |
3.68 |
8.04 |
0.00 |
5.30 |
7.15 |
6.00 |
Debt to NOPAT |
|
0.00 |
6.10 |
0.00 |
7.49 |
9.16 |
-58.74 |
0.00 |
15.03 |
-3,860.51 |
74.77 |
Net Debt to NOPAT |
|
0.00 |
2.32 |
0.00 |
3.96 |
4.99 |
-35.06 |
0.00 |
12.29 |
-3,387.70 |
65.56 |
Long-Term Debt to NOPAT |
|
0.00 |
6.10 |
0.00 |
7.49 |
9.16 |
-58.74 |
0.00 |
15.03 |
-3,860.51 |
74.77 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-16 |
-2,510 |
2,679 |
-2,339 |
84 |
89 |
2,274 |
-2,292 |
-10 |
-122 |
Operating Cash Flow to CapEx |
|
719.38% |
0.00% |
0.00% |
457.74% |
221.99% |
728.87% |
585.61% |
379.09% |
362.64% |
378.99% |
Free Cash Flow to Firm to Interest Expense |
|
-0.31 |
-56.88 |
88.84 |
-93.78 |
3.70 |
4.75 |
139.84 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
3.64 |
0.00 |
0.00 |
5.00 |
4.67 |
5.02 |
5.53 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
3.14 |
0.00 |
0.00 |
3.91 |
2.56 |
4.33 |
4.59 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.20 |
0.21 |
0.15 |
0.08 |
0.07 |
0.16 |
0.19 |
0.10 |
0.11 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.10 |
0.09 |
0.00 |
0.00 |
0.12 |
0.12 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
2,620 |
0.00 |
2,414 |
2,392 |
2,294 |
16 |
2,358 |
2,369 |
2,500 |
Invested Capital Turnover |
|
0.00 |
0.21 |
0.22 |
0.16 |
0.08 |
0.07 |
0.17 |
0.20 |
0.11 |
0.11 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
2,620 |
-2,620 |
2,414 |
-22 |
-98 |
-2,278 |
2,343 |
10 |
132 |
Enterprise Value (EV) |
|
4,940 |
5,198 |
4,434 |
4,470 |
4,489 |
1,803 |
1,736 |
2,104 |
2,369 |
2,973 |
Market Capitalization |
|
4,940 |
4,943 |
4,434 |
4,173 |
4,177 |
1,472 |
1,781 |
1,488 |
1,654 |
2,324 |
Book Value per Share |
|
$0.00 |
$2.26 |
$0.00 |
$2.54 |
$2.50 |
$2.42 |
$0.00 |
$23.79 |
$23.01 |
$22.82 |
Tangible Book Value per Share |
|
$0.00 |
$2.18 |
$0.00 |
$2.40 |
$2.34 |
$2.29 |
$0.00 |
$22.29 |
$21.32 |
$21.04 |
Total Capital |
|
0.00 |
2,620 |
0.00 |
2,414 |
2,392 |
2,294 |
0.00 |
2,358 |
2,369 |
2,500 |
Total Debt |
|
0.00 |
671 |
0.00 |
562 |
573 |
555 |
0.00 |
755 |
815 |
740 |
Total Long-Term Debt |
|
0.00 |
671 |
0.00 |
562 |
573 |
555 |
0.00 |
755 |
815 |
740 |
Net Debt |
|
0.00 |
255 |
0.00 |
297 |
312 |
331 |
-45 |
617 |
715 |
649 |
Capital Expenditures (CapEx) |
|
27 |
0.00 |
0.00 |
27 |
48 |
13 |
15 |
33 |
36 |
36 |
Net Nonoperating Expense (NNE) |
|
-20 |
-143 |
-3.05 |
-8.82 |
24 |
0.72 |
1.18 |
-2.03 |
-5.48 |
-3.76 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
671 |
0.00 |
562 |
573 |
555 |
16 |
755 |
815 |
740 |
Total Depreciation and Amortization (D&A) |
|
169 |
84 |
95 |
96 |
93 |
83 |
85 |
92 |
114 |
114 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.01 |
$0.29 |
$0.07 |
$0.11 |
$0.05 |
($0.01) |
($0.08) |
$0.77 |
$0.08 |
$0.19 |
Adjusted Weighted Average Basic Shares Outstanding |
|
862.21M |
773.32M |
774.31M |
728.56M |
728.62M |
719.88M |
71.07M |
67.41M |
67.53M |
70.39M |
Adjusted Diluted Earnings per Share |
|
$0.01 |
$0.29 |
$0.07 |
$0.11 |
$0.05 |
($0.01) |
($0.08) |
$0.77 |
$0.08 |
$0.19 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
862.21M |
773.32M |
774.31M |
728.56M |
729.38M |
719.88M |
71.07M |
67.53M |
67.81M |
71.01M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.01 |
$0.29 |
$0.07 |
$0.11 |
$0.05 |
($0.01) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
861.83M |
854.64M |
773.45M |
761.14M |
720.83M |
719.46M |
67.34M |
67.47M |
67.81M |
77.46M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
57 |
129 |
85 |
-12 |
2.00 |
-3.15 |
-5.24 |
8.37 |
-2.03 |
6.93 |
Normalized NOPAT Margin |
|
18.63% |
47.50% |
29.26% |
-6.12% |
0.99% |
-1.80% |
-2.60% |
3.48% |
-0.79% |
2.53% |
Pre Tax Income Margin |
|
-7.63% |
43.88% |
20.39% |
41.06% |
31.66% |
-5.81% |
-2.66% |
21.75% |
2.04% |
4.99% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-0.44 |
1.11 |
1.81 |
3.01 |
2.75 |
-0.72 |
-0.37 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
-0.31 |
2.49 |
1.95 |
3.01 |
2.75 |
-0.50 |
-0.26 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
-0.94 |
1.11 |
1.81 |
1.92 |
0.65 |
-1.41 |
-1.31 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
-0.81 |
2.49 |
1.95 |
1.92 |
0.65 |
-1.19 |
-1.20 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
4,229.50% |
0.00% |
0.00% |
64.63% |
138.68% |
-532.87% |
-1,036.59% |
105.88% |
1,091.12% |
459.65% |
Augmented Payout Ratio |
|
4,229.50% |
0.00% |
0.00% |
182.04% |
191.76% |
-583.99% |
-3,275.69% |
105.88% |
1,091.12% |
459.65% |
Quarterly Metrics And Ratios for InvenTrust Properties
This table displays calculated financial ratios and metrics derived from InvenTrust Properties' official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
1.34% |
40.22% |
-2.76% |
17.93% |
24.72% |
-4.00% |
3.87% |
3.99% |
6.85% |
9.12% |
10.44% |
EBITDA Growth |
|
2.46% |
82.07% |
-10.72% |
-53.64% |
21.27% |
22.05% |
10.94% |
-1.99% |
-7.58% |
34.45% |
21.11% |
EBIT Growth |
|
-85.10% |
84.55% |
-88.14% |
-96.59% |
-441.23% |
15.50% |
80.23% |
-26.76% |
50.87% |
694.80% |
202.89% |
NOPAT Growth |
|
-85.10% |
83.17% |
-88.14% |
-96.59% |
-338.86% |
374.69% |
80.23% |
-26.76% |
50.87% |
161.38% |
202.89% |
Net Income Growth |
|
-76.55% |
98.84% |
-88.07% |
-95.07% |
-187.82% |
2,412.00% |
155.96% |
-27.56% |
34.43% |
239.07% |
134.21% |
EPS Growth |
|
-83.33% |
0.00% |
-85.71% |
-95.16% |
-200.00% |
0.00% |
100.00% |
-33.33% |
0.00% |
250.00% |
125.00% |
Operating Cash Flow Growth |
|
17.89% |
488.12% |
-40.15% |
29.27% |
-2.88% |
19.72% |
-7.63% |
-1.69% |
5.82% |
24.03% |
36.33% |
Free Cash Flow Firm Growth |
|
89.56% |
-203.16% |
15,982.55% |
-27.20% |
108.56% |
99.69% |
-205.16% |
175.20% |
-559.66% |
-1,611.02% |
95.56% |
Invested Capital Growth |
|
10.44% |
14,771.43% |
-98.46% |
4.06% |
-0.85% |
0.43% |
6,726.37% |
-2.85% |
3.72% |
5.56% |
4.63% |
Revenue Q/Q Growth |
|
-6.47% |
50.12% |
9.16% |
17.81% |
-1.09% |
15.56% |
25.57% |
17.95% |
1.63% |
18.02% |
-8.77% |
EBITDA Q/Q Growth |
|
-63.06% |
-8.55% |
22.99% |
11.57% |
-3.36% |
-7.96% |
11.79% |
-1.43% |
-8.87% |
33.89% |
0.70% |
EBIT Q/Q Growth |
|
-98.95% |
-442.37% |
175.38% |
25.68% |
-205.20% |
15.22% |
260.79% |
-48.92% |
-170.57% |
1,126.36% |
-18.12% |
NOPAT Q/Q Growth |
|
-98.95% |
-339.66% |
207.69% |
25.68% |
-173.64% |
375.61% |
-29.34% |
-48.92% |
-149.40% |
1,566.23% |
-18.12% |
Net Income Q/Q Growth |
|
-97.77% |
-113.35% |
1,006.40% |
82.52% |
-139.75% |
451.58% |
0.35% |
-48.34% |
-135.98% |
1,918.00% |
-30.69% |
EPS Q/Q Growth |
|
-98.39% |
0.00% |
0.00% |
50.00% |
-133.33% |
500.00% |
0.00% |
-50.00% |
-150.00% |
1,500.00% |
-35.71% |
Operating Cash Flow Q/Q Growth |
|
1.85% |
-33.40% |
-35.66% |
196.16% |
-23.48% |
-17.90% |
-50.36% |
215.20% |
-17.64% |
-3.76% |
-45.43% |
Free Cash Flow Firm Q/Q Growth |
|
-213.57% |
-923.52% |
194.89% |
-104.18% |
121.10% |
-137.05% |
-32,105.10% |
102.99% |
-228.98% |
-37.92% |
16.47% |
Invested Capital Q/Q Growth |
|
4.48% |
-2.80% |
-98.52% |
6,844.25% |
-0.45% |
-1.54% |
0.29% |
-1.17% |
6.28% |
0.20% |
-0.59% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
47.08% |
28.68% |
49.48% |
46.86% |
45.78% |
36.46% |
52.85% |
44.16% |
39.60% |
44.93% |
49.60% |
EBIT Margin |
|
0.85% |
-1.95% |
2.06% |
2.20% |
-2.34% |
-1.71% |
3.57% |
1.55% |
-1.07% |
9.34% |
8.38% |
Profit (Net Income) Margin |
|
1.82% |
-0.16% |
2.06% |
3.19% |
-1.28% |
3.90% |
5.07% |
2.22% |
-0.79% |
12.12% |
9.21% |
Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Interest Burden Percent |
|
213.21% |
8.32% |
100.00% |
145.22% |
54.87% |
-227.56% |
142.02% |
143.62% |
73.23% |
129.72% |
109.81% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.08% |
-0.28% |
0.38% |
0.21% |
-0.16% |
0.43% |
0.66% |
0.15% |
-0.07% |
1.05% |
0.97% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.16% |
-0.04% |
0.38% |
0.29% |
-0.13% |
0.43% |
0.86% |
0.20% |
-0.07% |
1.34% |
1.05% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.06% |
-0.02% |
0.17% |
0.14% |
-0.07% |
0.21% |
0.48% |
0.11% |
-0.03% |
0.63% |
0.50% |
Return on Equity (ROE) |
|
0.14% |
-0.29% |
0.55% |
0.34% |
-0.23% |
0.64% |
1.14% |
0.25% |
-0.11% |
1.68% |
1.47% |
Cash Return on Invested Capital (CROIC) |
|
-8.05% |
-193.10% |
197.75% |
-3.81% |
0.95% |
-0.44% |
-193.64% |
3.16% |
-3.38% |
-5.01% |
-3.95% |
Operating Return on Assets (OROA) |
|
0.08% |
-0.37% |
0.36% |
0.20% |
-0.22% |
-0.18% |
0.62% |
0.14% |
-0.10% |
1.00% |
0.93% |
Return on Assets (ROA) |
|
0.16% |
-0.03% |
0.36% |
0.28% |
-0.12% |
0.41% |
0.89% |
0.20% |
-0.07% |
1.30% |
1.02% |
Return on Common Equity (ROCE) |
|
0.14% |
-0.29% |
0.55% |
0.34% |
-0.23% |
0.64% |
1.14% |
0.25% |
-0.11% |
1.68% |
1.47% |
Return on Equity Simple (ROE_SIMPLE) |
|
2.57% |
0.00% |
0.00% |
0.25% |
0.14% |
0.00% |
0.45% |
0.42% |
0.38% |
0.00% |
1.01% |
Net Operating Profit after Tax (NOPAT) |
|
0.44 |
-1.05 |
1.13 |
1.42 |
-1.05 |
2.89 |
2.04 |
1.04 |
-0.52 |
7.55 |
6.19 |
NOPAT Margin |
|
0.85% |
-1.36% |
2.06% |
2.20% |
-1.64% |
3.90% |
3.57% |
1.55% |
-0.75% |
9.34% |
8.38% |
Net Nonoperating Expense Percent (NNEP) |
|
-0.08% |
-0.24% |
0.00% |
-0.08% |
-0.03% |
0.00% |
-0.20% |
-0.06% |
0.00% |
-0.29% |
-0.08% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
99.15% |
101.95% |
97.94% |
97.80% |
102.34% |
101.71% |
96.43% |
98.45% |
101.07% |
90.66% |
91.62% |
Earnings before Interest and Taxes (EBIT) |
|
0.44 |
-1.50 |
1.13 |
1.42 |
-1.50 |
-1.27 |
2.04 |
1.04 |
-0.74 |
7.55 |
6.19 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
24 |
22 |
27 |
30 |
29 |
27 |
30 |
30 |
27 |
36 |
37 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.83 |
0.93 |
0.00 |
0.95 |
0.99 |
1.06 |
1.11 |
1.09 |
1.10 |
1.32 |
1.30 |
Price to Tangible Book Value (P/TBV) |
|
0.88 |
0.99 |
0.00 |
1.04 |
1.07 |
1.15 |
1.20 |
1.18 |
1.17 |
1.43 |
1.41 |
Price to Revenue (P/Rev) |
|
6.19 |
6.19 |
7.12 |
6.80 |
6.63 |
6.41 |
7.75 |
7.48 |
8.41 |
8.48 |
8.10 |
Price to Earnings (P/E) |
|
32.44 |
28.48 |
34.40 |
375.67 |
689.01 |
313.91 |
244.50 |
259.91 |
285.55 |
170.15 |
129.63 |
Dividend Yield |
|
4.10% |
3.72% |
3.72% |
3.77% |
3.70% |
3.52% |
3.43% |
3.57% |
3.15% |
3.00% |
3.12% |
Earnings Yield |
|
3.08% |
3.51% |
2.91% |
0.27% |
0.15% |
0.32% |
0.41% |
0.38% |
0.35% |
0.59% |
0.77% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.80 |
0.89 |
65.31 |
0.94 |
0.95 |
1.00 |
1.04 |
1.05 |
0.99 |
1.19 |
1.18 |
Enterprise Value to Revenue (EV/Rev) |
|
8.90 |
8.76 |
10.73 |
10.19 |
9.74 |
9.18 |
11.13 |
10.93 |
10.76 |
10.85 |
10.43 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
14.66 |
14.78 |
16.34 |
21.74 |
20.93 |
20.78 |
21.14 |
21.10 |
21.59 |
24.08 |
22.58 |
Enterprise Value to EBIT (EV/EBIT) |
|
46.24 |
41.92 |
54.39 |
1,513.80 |
0.00 |
0.00 |
3,542.62 |
7,746.57 |
2,284.09 |
300.23 |
208.68 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
44.69 |
41.92 |
51.81 |
563.34 |
1,012.92 |
0.00 |
351.44 |
379.78 |
365.17 |
300.23 |
208.68 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
18.46 |
16.73 |
19.76 |
17.97 |
18.31 |
18.27 |
19.26 |
19.25 |
19.00 |
21.72 |
20.61 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
1.00 |
0.00 |
99.69 |
0.00 |
0.00 |
32.62 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.50 |
0.47 |
0.00 |
0.53 |
0.53 |
0.52 |
0.53 |
0.53 |
0.42 |
0.42 |
0.42 |
Long-Term Debt to Equity |
|
0.50 |
0.47 |
0.00 |
0.53 |
0.53 |
0.52 |
0.53 |
0.53 |
0.42 |
0.42 |
0.42 |
Financial Leverage |
|
0.40 |
0.48 |
0.45 |
0.48 |
0.51 |
0.50 |
0.56 |
0.53 |
0.47 |
0.47 |
0.48 |
Leverage Ratio |
|
1.47 |
1.57 |
1.53 |
1.55 |
1.59 |
1.57 |
1.64 |
1.60 |
1.55 |
1.55 |
1.54 |
Compound Leverage Factor |
|
3.13 |
0.13 |
1.53 |
2.25 |
0.87 |
-3.57 |
2.34 |
2.30 |
1.13 |
2.01 |
1.69 |
Debt to Total Capital |
|
33.29% |
31.99% |
100.00% |
34.50% |
34.68% |
34.39% |
34.83% |
34.60% |
29.66% |
29.61% |
29.80% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
33.29% |
31.99% |
100.00% |
34.50% |
34.68% |
34.39% |
34.83% |
34.60% |
29.66% |
29.61% |
29.80% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
66.71% |
68.01% |
0.00% |
65.50% |
65.32% |
65.61% |
65.17% |
65.41% |
70.34% |
70.39% |
70.20% |
Debt to EBITDA |
|
6.10 |
5.30 |
5.99 |
8.02 |
7.65 |
7.15 |
7.07 |
6.98 |
6.48 |
6.00 |
5.71 |
Net Debt to EBITDA |
|
4.46 |
4.33 |
5.49 |
7.24 |
6.69 |
6.27 |
6.43 |
6.66 |
4.71 |
5.26 |
5.05 |
Long-Term Debt to EBITDA |
|
6.10 |
5.30 |
5.99 |
8.02 |
7.65 |
7.15 |
7.07 |
6.98 |
6.48 |
6.00 |
5.71 |
Debt to NOPAT |
|
18.60 |
15.03 |
18.99 |
207.79 |
370.10 |
-3,860.51 |
117.61 |
125.61 |
109.66 |
74.77 |
52.74 |
Net Debt to NOPAT |
|
13.61 |
12.29 |
17.41 |
187.67 |
323.91 |
-3,387.70 |
106.94 |
119.87 |
79.62 |
65.56 |
46.72 |
Long-Term Debt to NOPAT |
|
18.60 |
15.03 |
18.99 |
207.79 |
370.10 |
-3,860.51 |
117.61 |
125.61 |
109.66 |
74.77 |
52.74 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-229 |
-2,344 |
2,224 |
-93 |
20 |
-7.26 |
-2,339 |
70 |
-90 |
-124 |
-104 |
Operating Cash Flow to CapEx |
|
980.49% |
129.49% |
338.51% |
596.38% |
266.71% |
316.04% |
303.84% |
796.50% |
258.23% |
352.09% |
273.71% |
Free Cash Flow to Firm to Interest Expense |
|
-29.78 |
0.00 |
233.87 |
0.00 |
0.00 |
0.00 |
-242.76 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
4.86 |
0.00 |
1.69 |
0.00 |
0.00 |
0.00 |
1.54 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
4.37 |
0.00 |
1.19 |
0.00 |
0.00 |
0.00 |
1.03 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.09 |
0.19 |
0.17 |
0.09 |
0.09 |
0.10 |
0.17 |
0.09 |
0.09 |
0.11 |
0.11 |
Fixed Asset Turnover |
|
0.11 |
0.00 |
0.00 |
0.10 |
0.11 |
0.12 |
0.00 |
0.10 |
0.10 |
0.12 |
0.12 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,426 |
2,358 |
35 |
2,417 |
2,406 |
2,369 |
2,376 |
2,348 |
2,495 |
2,500 |
2,486 |
Invested Capital Turnover |
|
0.09 |
0.20 |
0.18 |
0.09 |
0.10 |
0.11 |
0.18 |
0.09 |
0.09 |
0.11 |
0.12 |
Increase / (Decrease) in Invested Capital |
|
229 |
2,343 |
-2,223 |
94 |
-21 |
10 |
2,341 |
-69 |
90 |
132 |
110 |
Enterprise Value (EV) |
|
1,941 |
2,104 |
2,273 |
2,260 |
2,283 |
2,369 |
2,473 |
2,456 |
2,465 |
2,973 |
2,931 |
Market Capitalization |
|
1,350 |
1,488 |
1,509 |
1,507 |
1,553 |
1,654 |
1,720 |
1,681 |
1,927 |
2,324 |
2,275 |
Book Value per Share |
|
$24.01 |
$23.79 |
$0.00 |
$23.45 |
$23.27 |
$23.01 |
$22.81 |
$22.62 |
$25.84 |
$22.82 |
$22.53 |
Tangible Book Value per Share |
|
$22.64 |
$22.29 |
$0.00 |
$21.48 |
$21.45 |
$21.32 |
$21.17 |
$20.98 |
$24.26 |
$21.04 |
$20.86 |
Total Capital |
|
2,426 |
2,358 |
833 |
2,417 |
2,406 |
2,369 |
2,376 |
2,348 |
2,495 |
2,500 |
2,486 |
Total Debt |
|
808 |
755 |
833 |
834 |
834 |
815 |
828 |
812 |
740 |
740 |
741 |
Total Long-Term Debt |
|
808 |
755 |
833 |
834 |
834 |
815 |
828 |
812 |
740 |
740 |
741 |
Net Debt |
|
591 |
617 |
764 |
753 |
730 |
715 |
752 |
775 |
537 |
649 |
656 |
Capital Expenditures (CapEx) |
|
3.81 |
19 |
4.73 |
7.96 |
14 |
9.44 |
4.87 |
5.86 |
15 |
11 |
7.37 |
Net Nonoperating Expense (NNE) |
|
-0.50 |
-0.93 |
0.00 |
-0.64 |
-0.23 |
0.00 |
-0.86 |
-0.46 |
0.02 |
-2.25 |
-0.61 |
Net Nonoperating Obligations (NNO) |
|
808 |
755 |
35 |
834 |
834 |
815 |
828 |
812 |
740 |
740 |
741 |
Total Depreciation and Amortization (D&A) |
|
24 |
24 |
26 |
29 |
31 |
28 |
28 |
29 |
28 |
29 |
30 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.01 |
$0.00 |
$0.02 |
$0.03 |
($0.01) |
$0.04 |
$0.04 |
$0.02 |
($0.01) |
$0.14 |
$0.09 |
Adjusted Weighted Average Basic Shares Outstanding |
|
67.43M |
67.41M |
67.51M |
67.52M |
67.53M |
67.53M |
67.87M |
67.90M |
68.53M |
70.39M |
77.56M |
Adjusted Diluted Earnings per Share |
|
$0.01 |
$0.00 |
$0.02 |
$0.03 |
($0.01) |
$0.04 |
$0.04 |
$0.02 |
($0.01) |
$0.14 |
$0.09 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
67.55M |
67.53M |
67.65M |
67.71M |
67.53M |
67.81M |
68.27M |
68.33M |
68.53M |
71.01M |
78.16M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
67.43M |
67.47M |
67.51M |
67.53M |
67.53M |
67.81M |
67.87M |
67.93M |
77.13M |
77.46M |
77.57M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
0.31 |
-1.05 |
0.48 |
0.31 |
-2.24 |
2.34 |
1.43 |
0.73 |
1.95 |
5.29 |
4.33 |
Normalized NOPAT Margin |
|
0.60% |
-1.36% |
0.87% |
0.48% |
-3.50% |
3.15% |
2.50% |
1.08% |
2.84% |
6.54% |
5.87% |
Pre Tax Income Margin |
|
1.82% |
-0.16% |
2.06% |
3.19% |
-1.28% |
3.90% |
5.07% |
2.22% |
-0.79% |
12.12% |
9.21% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.06 |
0.00 |
0.12 |
0.00 |
0.00 |
0.00 |
0.21 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.06 |
0.00 |
0.12 |
0.00 |
0.00 |
0.00 |
0.21 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
-0.44 |
0.00 |
-0.38 |
0.00 |
0.00 |
0.00 |
-0.29 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
-0.44 |
0.00 |
-0.38 |
0.00 |
0.00 |
0.00 |
-0.29 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
133.15% |
105.88% |
126.15% |
1,397.23% |
2,518.81% |
1,091.12% |
827.86% |
913.39% |
887.20% |
459.65% |
374.34% |
Augmented Payout Ratio |
|
133.15% |
105.88% |
126.15% |
1,397.23% |
2,518.81% |
1,091.12% |
827.86% |
913.39% |
887.20% |
459.65% |
374.34% |
Key Financial Trends
InvenTrust Properties (NYSE: IVT) has shown a mixed but resilient financial performance over the past several quarters, with key highlights and trends in revenue, expenses, cash flows, and balance sheet composition.
Positive Factors:
- The company reported positive consolidated net income in Q1 2025 of $6.79 million, continuing an earnings trend supported by recurring operations despite some volatility in prior quarters.
- Total revenue in Q1 2025 was $73.8 million, driven mainly by non-interest income of $73.8 million, which has remained steady or improved over recent quarters.
- Depreciation expense, while substantial at $30.6 million in Q1 2025, reflects investment in tangible assets that support long-term operations.
- Operating cash flow was robust in Q1 2025, generating $20.2 million, highlighting strong cash generation capacity from continuing operations.
- Total assets have remained stable above $2.6 billion, supported by significant holdings in premises and equipment (~$2.3 billion) and intangible assets (~$129 million) as of Q1 2025.
- Total common equity has increased moderately to $1.74 billion by Q1 2025, showing capitalization growth to support operations and investments.
- Consistent dividend payments are indicated, with a recent quarter dividend per share of approximately $0.2377, reflecting commitment to shareholder returns.
Neutral Factors:
- Interest expenses have been flat or zero in some recent quarters (Q1 2025), but historically have been significant, suggesting refinancing or capital structure changes.
- The company’s long-term debt has moderately decreased from over $832 million in early 2023 to $740 million by Q1 2025, indicating some debt repayment or refinancing activity.
- Capital expenditures fluctuate each quarter, with purchases of property and equipment ranging from $4.7 million to approximately $19.2 million over recent quarters, reflecting ongoing maintenance and growth investments.
Negative Factors:
- Net income has shown volatility over the last several quarters, with negative earnings reported in certain quarters like Q3 2024 (-$0.54 million) and Q3 2023 (-$0.82 million), indicating operational pressures or one-time charges during those periods.
- Non-interest expenses have generally increased, reaching $67.6 million in Q1 2025, up from $55.1 million in Q1 2024, mainly driven by higher depreciation and operating expenses, which could pressure margins if not offset by revenue growth.
- Cash flow from financing activities remained negative recently (-$19.7 million in Q1 2025), largely due to dividend payments and other financing uses, which might limit flexibility for debt reduction or new investment without raising capital.
- Total liabilities remain high, around $860 million as of Q1 2025, reflecting leverage that may entail interest and refinancing risks amid changing credit markets.
- The company’s weighted average shares outstanding have increased over time (from ~67.5 million in early 2023 to ~77.6 million shares in Q1 2025), which could lead to diluted earnings per share growth unless matched by proportional net income growth.
Summary:
InvenTrust Properties exhibits solid asset backing and consistent cash generation capability, supported by steady non-interest income. However, it faces challenges in managing operating expenses and maintaining stable profitability, given quarterly volatility in net income and persistent leverage. Continued focus on operational efficiencies and capital structure management will be important for sustaining positive investor returns.
08/24/25 03:17 PMAI Generated. May Contain Errors.