
American Homes (AMH) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
459.3M
Gross Profit
257.6M
56.08%
Operating Income
113.0M
24.60%
Net Income
128.7M
28.03%
EPS (Diluted)
$0.30
Balance Sheet Metrics
Total Assets
13.3B
Total Liabilities
5.4B
Shareholders Equity
7.8B
Debt to Equity
0.69
Cash Flow Metrics
Operating Cash Flow
260.0M
Free Cash Flow
192.5M
Revenue & Profitability Trend
American Homes Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 1.7B | 1.6B | 1.5B | 1.3B | 1.2B |
Cost of Goods Sold | 755.2M | 722.8M | 664.8M | 587.1M | 540.2M |
Gross Profit | 973.5M | 900.8M | 825.7M | 716.8M | 632.4M |
Gross Margin % | 56.3% | 55.5% | 55.4% | 55.0% | 53.9% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 83.6M | 74.6M | 68.1M | 56.4M | 48.5M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 83.6M | 74.6M | 68.1M | 56.4M | 48.5M |
Operating Income | 412.9M | 369.6M | 331.2M | 287.5M | 240.7M |
Operating Margin % | 23.9% | 22.8% | 22.2% | 22.1% | 20.5% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 165.4M | 140.2M | 134.9M | 114.9M | 117.0M |
Other Non-Operating Income | 220.6M | 202.7M | 113.7M | 37.9M | 31.2M |
Pre-tax Income | 468.1M | 432.1M | 310.0M | 210.6M | 154.8M |
Income Tax | - | - | - | - | - |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | 468.1M | 432.1M | 310.0M | 210.6M | 154.8M |
Net Margin % | 27.1% | 26.6% | 20.8% | 16.1% | 13.2% |
Key Metrics | |||||
EBITDA | 912.1M | 836.0M | 764.6M | 664.4M | 585.5M |
EPS (Basic) | $1.08 | $1.01 | $0.72 | $0.42 | $0.28 |
EPS (Diluted) | $1.08 | $1.01 | $0.71 | $0.41 | $0.28 |
Basic Shares Outstanding | 367454012 | 362024968 | 349290848 | 324245168 | 306613197 |
Diluted Shares Outstanding | 367454012 | 362024968 | 349290848 | 324245168 | 306613197 |
Income Statement Trend
American Homes Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 199.4M | 59.4M | 69.2M | 48.2M | 137.1M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 48.5M | 42.8M | 47.8M | 41.6M | 41.5M |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 399.2M | 265.7M | 268.1M | 268.7M | 342.1M |
Non-Current Assets | |||||
Property, Plant & Equipment | 14.7M | 16.6M | 19.1M | 17.3M | 18.8M |
Goodwill | 240.6M | 240.6M | 240.6M | 253.7M | 245.4M |
Intangible Assets | - | - | 10.2M | 13.1M | 4.9M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 128.2M | 144.3M | 116.0M | 101.5M | 56.8M |
Total Non-Current Assets | 13.0B | 12.4B | 11.9B | 10.7B | 9.3B |
Total Assets | 13.4B | 12.7B | 12.2B | 11.0B | 9.6B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 96.0K | 36.1M | 5.7M | 1.1M | 432.0K |
Short-term Debt | - | 90.0M | 130.0M | 350.0M | 19.2M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 400.8M | 506.4M | 497.3M | 643.6M | 260.2M |
Non-Current Liabilities | |||||
Long-term Debt | 5.0B | 4.4B | 4.4B | 3.5B | 2.8B |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 74.5M | 108.7M | 69.4M | 105.8M | 90.6M |
Total Non-Current Liabilities | 5.1B | 4.5B | 4.5B | 3.6B | 2.9B |
Total Liabilities | 5.5B | 5.0B | 5.0B | 4.2B | 3.1B |
Equity | |||||
Common Stock | 3.7M | 3.6M | 3.5M | 3.4M | 3.2M |
Retained Earnings | -380.6M | -394.9M | -440.8M | -438.7M | -443.5M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 7.8B | 7.7B | 7.2B | 6.7B | 6.5B |
Key Metrics | |||||
Total Debt | 5.0B | 4.5B | 4.5B | 3.9B | 2.9B |
Working Capital | -1.6M | -240.6M | -229.2M | -374.9M | 81.9M |
Balance Sheet Composition
American Homes Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 468.1M | 432.1M | 310.0M | 210.6M | 154.8M |
Depreciation & Amortization | 477.0M | 456.6M | 426.5M | 372.8M | 343.2M |
Stock-Based Compensation | 31.0M | 25.4M | 27.3M | 17.8M | 9.8M |
Working Capital Changes | 30.2M | 41.6M | 30.9M | 36.1M | -5.8M |
Operating Cash Flow | 1.0B | 968.0M | 806.5M | 646.0M | 509.4M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | -19.7M | -12.6M | -25.3M | -29.3M | -29.8M |
Investment Purchases | -653.0K | -1.1M | -14.5M | 0 | 0 |
Investment Sales | 25.7M | - | - | - | - |
Investing Cash Flow | -863.7M | -1.0B | -954.4M | -902.8M | -609.4M |
Financing Activities | |||||
Share Repurchases | 0 | 0 | -155.0M | -498.8M | 0 |
Dividends Paid | -397.5M | -333.4M | -269.6M | -184.2M | -116.2M |
Debt Issuance | 1.6B | 0 | 876.8M | 737.2M | 0 |
Debt Repayment | -490.0M | -240.0M | -840.0M | -1.1B | -130.0M |
Financing Cash Flow | -353.7M | -288.7M | -58.8M | 730.0K | 132.8M |
Free Cash Flow | 689.8M | 604.5M | 526.7M | 472.6M | 369.3M |
Net Change in Cash | -199.6M | -343.5M | -206.6M | -256.0M | 32.8M |
Cash Flow Trend
American Homes Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
31.74
Forward P/E
55.92
Price to Book
1.82
Price to Sales
8.27
PEG Ratio
2.64
Profitability Ratios
Profit Margin
23.72%
Operating Margin
24.79%
Return on Equity
6.22%
Return on Assets
2.00%
Financial Health
Current Ratio
2.18
Debt to Equity
65.96
Beta
0.73
Per Share Data
EPS (TTM)
$1.11
Book Value per Share
$19.32
Revenue per Share
$4.87
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
amh | 14.9B | 31.74 | 1.82 | 6.22% | 23.72% | 65.96 |
AvalonBay | 27.3B | 23.61 | 2.28 | 9.71% | 38.39% | 72.58 |
Equity Residential | 25.3B | 24.25 | 2.22 | 9.08% | 33.22% | 75.26 |
Invitation Homes | 18.5B | 33.88 | 1.91 | 5.53% | 20.59% | 84.59 |
Essex Property | 18.1B | 21.14 | 3.00 | 15.12% | 42.39% | 116.68 |
Mid-America | 17.1B | 29.30 | 2.83 | 9.57% | 25.98% | 83.59 |
Financial data is updated regularly. All figures are in the company's reporting currency.