These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Mark One)
|
||
|
☒
|
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
|
|
☐
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
|
|
|
EXCHANGE ACT OF 1934
|
|
|
|
|
|
|
|
|
|
|
Maryland
|
|
46-1229660
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
|
|
|
|
Large accelerated filer
|
☒
|
|
Accelerated filer
|
☐
|
|
Non-accelerated filer
|
☐
|
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
☐
|
|
|
|
|
|
|
Page
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2016
|
|
December 31, 2015
|
||||
|
|
(Unaudited)
|
|
|
||||
|
Assets
|
|
|
|
|
|
||
|
Single-family properties:
|
|
|
|
|
|
||
|
Land
|
$
|
1,475,312
|
|
|
$
|
1,229,017
|
|
|
Buildings and improvements
|
6,450,233
|
|
|
5,469,533
|
|
||
|
Single-family properties held for sale
|
131,762
|
|
|
7,432
|
|
||
|
|
8,057,307
|
|
|
6,705,982
|
|
||
|
Less: accumulated depreciation
|
(535,648
|
)
|
|
(416,044
|
)
|
||
|
Single-family properties, net
|
7,521,659
|
|
|
6,289,938
|
|
||
|
Cash and cash equivalents
|
270,369
|
|
|
57,686
|
|
||
|
Restricted cash
|
133,996
|
|
|
111,282
|
|
||
|
Rent and other receivables, net
|
19,280
|
|
|
13,936
|
|
||
|
Escrow deposits, prepaid expenses and other assets
|
144,376
|
|
|
121,627
|
|
||
|
Deferred costs and other intangibles, net
|
16,399
|
|
|
10,429
|
|
||
|
Asset-backed securitization certificates
|
25,666
|
|
|
25,666
|
|
||
|
Goodwill
|
120,655
|
|
|
120,655
|
|
||
|
Total assets
|
$
|
8,252,400
|
|
|
$
|
6,751,219
|
|
|
|
|
|
|
||||
|
Liabilities
|
|
|
|
|
|
||
|
Credit facility
|
$
|
142,000
|
|
|
$
|
—
|
|
|
Asset-backed securitizations, net
|
2,795,777
|
|
|
2,473,643
|
|
||
|
Exchangeable senior notes, net
|
106,434
|
|
|
—
|
|
||
|
Secured note payable
|
50,295
|
|
|
50,752
|
|
||
|
Accounts payable and accrued expenses
|
215,307
|
|
|
154,751
|
|
||
|
Amounts payable to affiliates
|
—
|
|
|
4,093
|
|
||
|
Contingently convertible Series E units liability
|
—
|
|
|
69,957
|
|
||
|
Preferred shares derivative liability
|
63,240
|
|
|
62,790
|
|
||
|
Total liabilities
|
3,373,053
|
|
|
2,815,986
|
|
||
|
|
|
|
|
||||
|
Commitments and contingencies
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
Equity
|
|
|
|
|
|
||
|
Shareholders’ equity:
|
|
|
|
|
|
||
|
Class A common shares, $0.01 par value per share, 450,000,000 shares authorized, 237,730,284 and 207,235,510 shares issued and outstanding at June 30, 2016, and December 31, 2015, respectively
|
2,377
|
|
|
2,072
|
|
||
|
Class B common shares, $0.01 par value per share, 50,000,000 shares authorized, 635,075 shares issued and outstanding at June 30, 2016, and December 31, 2015
|
6
|
|
|
6
|
|
||
|
Preferred shares, $0.01 par value per share, 100,000,000 shares authorized, 37,010,000 and 17,060,000 shares issued and outstanding at June 30, 2016, and December 31, 2015
|
370
|
|
|
171
|
|
||
|
Additional paid-in capital
|
4,462,743
|
|
|
3,554,063
|
|
||
|
Accumulated deficit
|
(335,684
|
)
|
|
(296,865
|
)
|
||
|
Accumulated other comprehensive loss
|
—
|
|
|
(102
|
)
|
||
|
Total shareholders’ equity
|
4,129,812
|
|
|
3,259,345
|
|
||
|
|
|
|
|
||||
|
Noncontrolling interest
|
749,535
|
|
|
675,888
|
|
||
|
Total equity
|
4,879,347
|
|
|
3,935,233
|
|
||
|
|
|
|
|
||||
|
Total liabilities and equity
|
$
|
8,252,400
|
|
|
$
|
6,751,219
|
|
|
|
For the Three Months Ended
June 30, |
|
For the Six Months Ended
June 30, |
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Rents from single-family properties
|
$
|
193,491
|
|
|
$
|
137,818
|
|
|
$
|
361,486
|
|
|
$
|
258,498
|
|
|
Fees from single-family properties
|
2,724
|
|
|
2,204
|
|
|
4,921
|
|
|
3,535
|
|
||||
|
Tenant charge-backs
|
20,253
|
|
|
11,962
|
|
|
41,269
|
|
|
20,334
|
|
||||
|
Other
|
4,504
|
|
|
1,644
|
|
|
8,489
|
|
|
3,009
|
|
||||
|
Total revenues
|
220,972
|
|
|
153,628
|
|
|
416,165
|
|
|
285,376
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Property operating expenses
|
95,585
|
|
|
71,439
|
|
|
180,586
|
|
|
130,647
|
|
||||
|
General and administrative expense
|
7,346
|
|
|
6,276
|
|
|
15,403
|
|
|
12,407
|
|
||||
|
Interest expense
|
35,481
|
|
|
22,003
|
|
|
66,458
|
|
|
37,673
|
|
||||
|
Noncash share-based compensation expense
|
983
|
|
|
734
|
|
|
1,853
|
|
|
1,430
|
|
||||
|
Acquisition fees and costs expensed
|
3,489
|
|
|
4,236
|
|
|
9,142
|
|
|
10,144
|
|
||||
|
Depreciation and amortization
|
79,604
|
|
|
59,221
|
|
|
149,121
|
|
|
112,885
|
|
||||
|
Other
|
2,087
|
|
|
840
|
|
|
3,340
|
|
|
1,534
|
|
||||
|
Total expenses
|
224,575
|
|
|
164,749
|
|
|
425,903
|
|
|
306,720
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Gain on conversion of Series E units
|
—
|
|
|
—
|
|
|
11,463
|
|
|
—
|
|
||||
|
Remeasurement of Series E units
|
—
|
|
|
2,143
|
|
|
—
|
|
|
3,981
|
|
||||
|
Remeasurement of preferred shares
|
(150
|
)
|
|
580
|
|
|
(450
|
)
|
|
700
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net (loss) income
|
(3,753
|
)
|
|
(8,398
|
)
|
|
1,275
|
|
|
(16,663
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Noncontrolling interest
|
(761
|
)
|
|
3,730
|
|
|
3,075
|
|
|
7,686
|
|
||||
|
Dividends on preferred shares
|
7,412
|
|
|
5,569
|
|
|
12,981
|
|
|
11,138
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net loss attributable to common shareholders
|
$
|
(10,404
|
)
|
|
$
|
(17,697
|
)
|
|
$
|
(14,781
|
)
|
|
$
|
(35,487
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted-average shares outstanding—basic and diluted
|
238,481,265
|
|
|
211,487,164
|
|
|
228,819,566
|
|
|
211,484,461
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net loss attributable to common shareholders per share—basic and diluted
|
$
|
(0.04
|
)
|
|
$
|
(0.08
|
)
|
|
$
|
(0.06
|
)
|
|
$
|
(0.17
|
)
|
|
|
For the Three Months Ended
June 30, |
|
For the Six Months Ended
June 30, |
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Net (loss) income
|
$
|
(3,753
|
)
|
|
$
|
(8,398
|
)
|
|
$
|
1,275
|
|
|
$
|
(16,663
|
)
|
|
Other comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Unrealized gain on interest rate cap agreement:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Unrealized interest rate cap agreement gain arising during the period
|
—
|
|
|
30
|
|
|
—
|
|
|
30
|
|
||||
|
Reclassification adjustment for amortization of interest expense included in net (loss) income
|
62
|
|
|
—
|
|
|
102
|
|
|
—
|
|
||||
|
Unrealized gain on interest rate cap agreement
|
62
|
|
|
30
|
|
|
102
|
|
|
30
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Other comprehensive income
|
62
|
|
|
30
|
|
|
102
|
|
|
30
|
|
||||
|
Comprehensive (loss) income
|
(3,691
|
)
|
|
(8,368
|
)
|
|
1,377
|
|
|
(16,633
|
)
|
||||
|
Comprehensive (loss) income attributable to noncontrolling interests
|
(778
|
)
|
|
3,728
|
|
|
3,058
|
|
|
7,684
|
|
||||
|
Dividends on preferred shares
|
7,412
|
|
|
5,569
|
|
|
12,981
|
|
|
11,138
|
|
||||
|
Comprehensive loss attributable to common shareholders
|
$
|
(10,325
|
)
|
|
$
|
(17,665
|
)
|
|
$
|
(14,662
|
)
|
|
$
|
(35,455
|
)
|
|
|
Class A common shares
|
|
Class B common shares
|
|
Preferred shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
|
Number
of shares |
|
Amount
|
|
Number
of shares |
|
Amount
|
|
Number
of shares |
|
Amount
|
|
Additional
paid-in capital |
|
Accumulated
deficit |
|
Accumulated other
comprehensive loss |
|
Shareholders’
equity |
|
Noncontrolling
interest |
|
Total
equity |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Balances at December 31, 2015
|
207,235,510
|
|
|
$
|
2,072
|
|
|
635,075
|
|
|
$
|
6
|
|
|
17,060,000
|
|
|
$
|
171
|
|
|
$
|
3,554,063
|
|
|
$
|
(296,865
|
)
|
|
$
|
(102
|
)
|
|
$
|
3,259,345
|
|
|
$
|
675,888
|
|
|
$
|
3,935,233
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Share-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,853
|
|
|
—
|
|
|
—
|
|
|
1,853
|
|
|
—
|
|
|
1,853
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Common stock issued under share-based compensation plans, net of shares withheld for employee taxes
|
123,628
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,545
|
|
|
—
|
|
|
—
|
|
|
1,547
|
|
|
—
|
|
|
1,547
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Issuance of Class A common shares and units in connection with the ARPI merger
|
36,546,170
|
|
|
365
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
511,281
|
|
|
—
|
|
|
—
|
|
|
511,646
|
|
|
18,814
|
|
|
530,460
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Issuance of perpetual preferred shares, net of offering costs of $15,996
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
19,950,000
|
|
|
199
|
|
|
482,527
|
|
|
—
|
|
|
—
|
|
|
482,726
|
|
|
—
|
|
|
482,726
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Redemptions of Class A units
|
40,632
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
540
|
|
|
—
|
|
|
—
|
|
|
540
|
|
|
(831
|
)
|
|
(291
|
)
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Repurchases of Class A common shares
|
(6,215,656
|
)
|
|
(62
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(96,036
|
)
|
|
—
|
|
|
—
|
|
|
(96,098
|
)
|
|
—
|
|
|
(96,098
|
)
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Assumption of exchangeable senior notes
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,970
|
|
|
—
|
|
|
—
|
|
|
6,970
|
|
|
—
|
|
|
6,970
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Conversion of Series E units to Series D units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
58,494
|
|
|
58,494
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Distributions to equity holders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Preferred shares
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(12,981
|
)
|
|
—
|
|
|
(12,981
|
)
|
|
—
|
|
|
(12,981
|
)
|
|||||||||
|
Noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,905
|
)
|
|
(5,905
|
)
|
|||||||||
|
Common shares
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(24,038
|
)
|
|
—
|
|
|
(24,038
|
)
|
|
—
|
|
|
(24,038
|
)
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Net (loss) income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,800
|
)
|
|
—
|
|
|
(1,800
|
)
|
|
3,075
|
|
|
1,275
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Total other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
102
|
|
|
102
|
|
|
—
|
|
|
102
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Balances at June 30, 2016
|
237,730,284
|
|
|
$
|
2,377
|
|
|
635,075
|
|
|
$
|
6
|
|
|
37,010,000
|
|
|
$
|
370
|
|
|
$
|
4,462,743
|
|
|
$
|
(335,684
|
)
|
|
$
|
—
|
|
|
$
|
4,129,812
|
|
|
$
|
749,535
|
|
|
$
|
4,879,347
|
|
|
|
For the Six Months Ended
June 30, |
||||||
|
|
2016
|
|
2015
|
||||
|
Operating activities
|
|
|
|
|
|
||
|
Net income (loss)
|
$
|
1,275
|
|
|
$
|
(16,663
|
)
|
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|
|
|
|
|
||
|
Depreciation and amortization
|
149,121
|
|
|
112,885
|
|
||
|
Noncash amortization of deferred financing costs
|
5,279
|
|
|
3,500
|
|
||
|
Noncash amortization of discount on exchangeable senior notes
|
1,106
|
|
|
—
|
|
||
|
Noncash amortization of discount on ARP 2014-SFR1 securitization
|
1,119
|
|
|
—
|
|
||
|
Noncash share-based compensation
|
1,853
|
|
|
1,430
|
|
||
|
Provision for bad debt
|
2,483
|
|
|
2,785
|
|
||
|
Gain on conversion of Series E units to Series D units
|
(11,463
|
)
|
|
—
|
|
||
|
Remeasurement of Series E units
|
—
|
|
|
(3,981
|
)
|
||
|
Remeasurement of preferred shares
|
450
|
|
|
(700
|
)
|
||
|
Equity in net income of unconsolidated ventures
|
261
|
|
|
273
|
|
||
|
Net loss on sale / impairment of single-family properties
|
8
|
|
|
—
|
|
||
|
Net gain on sale of non-performing loans
|
(1,656
|
)
|
|
—
|
|
||
|
Other changes in operating assets and liabilities:
|
|
|
|
|
|
||
|
Rent and other receivables
|
(6,977
|
)
|
|
(5,305
|
)
|
||
|
Restricted cash for resident security deposits
|
(12,394
|
)
|
|
(9,223
|
)
|
||
|
Prepaid expenses and other assets
|
3,807
|
|
|
2,546
|
|
||
|
Deferred leasing costs
|
(4,080
|
)
|
|
(5,421
|
)
|
||
|
Accounts payable and accrued expenses
|
12,071
|
|
|
6,267
|
|
||
|
Resident security deposit liability
|
12,370
|
|
|
9,223
|
|
||
|
Amounts payable to affiliates
|
(5,250
|
)
|
|
6,211
|
|
||
|
Net cash provided by operating activities
|
149,383
|
|
|
103,827
|
|
||
|
|
|
|
|
||||
|
Investing activities
|
|
|
|
|
|
||
|
Cash paid for single-family properties
|
(61,966
|
)
|
|
(438,689
|
)
|
||
|
Escrow deposits for purchase of single-family properties
|
(330
|
)
|
|
(3,113
|
)
|
||
|
Increase in other restricted cash
|
(799
|
)
|
|
(8,416
|
)
|
||
|
Cash acquired in ARPI merger
|
15,499
|
|
|
—
|
|
||
|
Payoff of credit facility assumed in ARPI merger
|
(350,000
|
)
|
|
—
|
|
||
|
Net proceeds received from sales of single-family properties
|
15,493
|
|
|
—
|
|
||
|
Net proceeds received from sales of non-performing loans
|
16,405
|
|
|
—
|
|
||
|
Purchase of commercial office building
|
(20,056
|
)
|
|
—
|
|
||
|
Investment in unconsolidated joint ventures
|
—
|
|
|
(10,003
|
)
|
||
|
Investments in mortgage financing receivables
|
—
|
|
|
(7,731
|
)
|
||
|
Distributions from unconsolidated joint ventures, net
|
5,770
|
|
|
—
|
|
||
|
Renovations to single-family properties
|
(17,529
|
)
|
|
(93,655
|
)
|
||
|
Other capital expenditures for single-family properties
|
(12,675
|
)
|
|
(15,925
|
)
|
||
|
Net cash used for investing activities
|
(410,188
|
)
|
|
(577,532
|
)
|
||
|
|
|
|
|
||||
|
Financing activities
|
|
|
|
|
|
||
|
Net proceeds from issuance of Class A common shares
|
2
|
|
|
—
|
|
||
|
Net proceeds from issuance of perpetual preferred shares
|
482,726
|
|
|
—
|
|
||
|
Proceeds from exercise of stock options
|
1,682
|
|
|
—
|
|
||
|
Repurchase of Class A common shares
|
(96,098
|
)
|
|
—
|
|
||
|
Redemptions of Class A units
|
(291
|
)
|
|
—
|
|
||
|
Proceeds from asset-backed securitizations
|
—
|
|
|
552,830
|
|
||
|
Payments on asset-backed securitizations
|
(12,762
|
)
|
|
(8,557
|
)
|
||
|
Proceeds from credit facility
|
626,000
|
|
|
628,000
|
|
||
|
Payments on credit facility
|
(484,000
|
)
|
|
(658,000
|
)
|
||
|
Payments on secured note payable
|
(457
|
)
|
|
(444
|
)
|
||
|
Distributions to noncontrolling interests
|
(5,905
|
)
|
|
(12,108
|
)
|
||
|
Distributions to common shareholders
|
(24,038
|
)
|
|
(21,148
|
)
|
||
|
Distributions to preferred shareholders
|
(12,981
|
)
|
|
(11,138
|
)
|
||
|
Deferred financing costs paid
|
(390
|
)
|
|
(13,860
|
)
|
||
|
Net cash provided by financing activities
|
473,488
|
|
|
455,575
|
|
||
|
|
|
|
|
||||
|
Net increase (decrease) in cash and cash equivalents
|
212,683
|
|
|
(18,130
|
)
|
||
|
Cash and cash equivalents, beginning of period
|
57,686
|
|
|
108,787
|
|
||
|
Cash and cash equivalents, end of period
|
$
|
270,369
|
|
|
$
|
90,657
|
|
|
|
For the Six Months Ended
June 30, |
||||||
|
|
2016
|
|
2015
|
||||
|
Supplemental cash flow information
|
|
|
|
|
|
||
|
Cash payments for interest
|
$
|
(58,865
|
)
|
|
$
|
(33,431
|
)
|
|
|
|
|
|
||||
|
Supplemental schedule of noncash investing and financing activities
|
|
|
|
|
|
||
|
Accounts payable and accrued expenses related to property acquisitions
|
$
|
(1,345
|
)
|
|
$
|
(344
|
)
|
|
Accrued distribution to Series C convertible units
|
$
|
—
|
|
|
$
|
4,698
|
|
|
|
|
|
|
||||
|
Merger with ARPI (see Note 10)
|
|
|
|
||||
|
Single-family properties
|
$
|
1,277,253
|
|
|
$
|
—
|
|
|
Cash and cash equivalents
|
$
|
15,499
|
|
|
$
|
—
|
|
|
Restricted cash
|
$
|
9,521
|
|
|
$
|
—
|
|
|
Rent and other receivables
|
$
|
843
|
|
|
$
|
—
|
|
|
Escrow deposits, prepaid expenses and other assets
|
$
|
35,134
|
|
|
$
|
—
|
|
|
Deferred costs and other intangibles, net
|
$
|
22,696
|
|
|
$
|
—
|
|
|
Credit facility
|
$
|
(350,000
|
)
|
|
$
|
—
|
|
|
Asset-backed securitization
|
$
|
(329,703
|
)
|
|
$
|
—
|
|
|
Exchangeable senior notes, net
|
$
|
(112,298
|
)
|
|
$
|
—
|
|
|
Accounts payable and accrued expenses
|
$
|
(38,485
|
)
|
|
$
|
—
|
|
|
Class A common shares and units issued
|
$
|
(530,460
|
)
|
|
$
|
—
|
|
|
|
June 30, 2016
|
|||||
|
|
Number of
properties |
|
Net book
value |
|||
|
Leased single-family properties
|
44,729
|
|
|
$
|
7,110,033
|
|
|
Single-family properties being renovated
|
183
|
|
|
30,719
|
|
|
|
Single-family properties being prepared for re-lease
|
177
|
|
|
27,311
|
|
|
|
Vacant single-family properties available for lease
|
1,367
|
|
|
221,834
|
|
|
|
Single-family properties held for sale
|
1,582
|
|
|
131,762
|
|
|
|
Total
|
48,038
|
|
|
$
|
7,521,659
|
|
|
|
December 31, 2015
|
|||||
|
|
Number of
properties |
|
Net book
value |
|||
|
Leased single-family properties
|
36,403
|
|
|
$
|
5,895,482
|
|
|
Single-family properties being renovated
|
476
|
|
|
75,055
|
|
|
|
Single-family properties being prepared for re-lease
|
178
|
|
|
28,525
|
|
|
|
Vacant single-family properties available for lease
|
1,678
|
|
|
283,444
|
|
|
|
Single-family properties held for sale
|
45
|
|
|
7,432
|
|
|
|
Total
|
38,780
|
|
|
$
|
6,289,938
|
|
|
|
June 30, 2016
|
|
December 31, 2015
|
||||
|
Deferred leasing costs
|
$
|
12,866
|
|
|
$
|
8,692
|
|
|
Deferred financing costs
|
12,804
|
|
|
12,454
|
|
||
|
Intangible assets:
|
|
|
|
|
|
||
|
In-place lease values
|
22,754
|
|
|
152
|
|
||
|
Trademark
|
3,100
|
|
|
3,100
|
|
||
|
Database
|
2,100
|
|
|
2,100
|
|
||
|
|
53,624
|
|
|
26,498
|
|
||
|
Less: accumulated amortization
|
(37,225
|
)
|
|
(16,069
|
)
|
||
|
Total
|
$
|
16,399
|
|
|
$
|
10,429
|
|
|
Year
|
|
Deferred
Leasing Costs |
|
Deferred
Financing Costs |
|
Value of
In-place Leases |
|
Trademark
|
|
Database
|
||||||||||
|
Remaining 2016
|
|
$
|
2,682
|
|
|
$
|
1,515
|
|
|
$
|
6,213
|
|
|
$
|
330
|
|
|
$
|
150
|
|
|
2017
|
|
745
|
|
|
1,017
|
|
|
1,435
|
|
|
660
|
|
|
300
|
|
|||||
|
2018
|
|
—
|
|
|
519
|
|
|
9
|
|
|
92
|
|
|
300
|
|
|||||
|
2019
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
300
|
|
|||||
|
2020
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
132
|
|
|||||
|
Total
|
|
$
|
3,427
|
|
|
$
|
3,051
|
|
|
$
|
7,657
|
|
|
$
|
1,082
|
|
|
$
|
1,182
|
|
|
|
|
|
|
|
Outstanding Principal Balance
|
|||||||
|
|
Interest Rate (1)
|
|
Maturity Date
|
|
June 30, 2016
|
|
December 31, 2015
|
|||||
|
AH4R 2014-SFR1 securitization (2)
|
2.01
|
%
|
|
June 9, 2019
|
|
$
|
471,351
|
|
|
$
|
473,755
|
|
|
ARP 2014-SFR1 securitization (3)
|
2.58
|
%
|
|
September 9, 2019
|
|
342,115
|
|
|
—
|
|
||
|
AH4R 2014-SFR2 securitization
|
4.42
|
%
|
|
October 9, 2024
|
|
504,739
|
|
|
507,305
|
|
||
|
AH4R 2014-SFR3 securitization
|
4.40
|
%
|
|
December 9, 2024
|
|
520,468
|
|
|
523,109
|
|
||
|
AH4R 2015-SFR1 securitization (4)
|
4.14
|
%
|
|
April 9, 2045
|
|
546,358
|
|
|
549,121
|
|
||
|
AH4R 2015-SFR2 securitization (5)
|
4.36
|
%
|
|
October 9, 2045
|
|
474,532
|
|
|
476,920
|
|
||
|
Total asset-backed securitizations
|
|
|
|
|
|
2,859,563
|
|
|
2,530,210
|
|
||
|
Exchangeable senior notes
|
3.25
|
%
|
|
November 15, 2018
|
|
115,000
|
|
|
—
|
|
||
|
Secured note payable
|
4.06
|
%
|
|
July 1, 2019
|
|
50,295
|
|
|
50,752
|
|
||
|
Credit facility (6)
|
3.22
|
%
|
|
September 30, 2018
|
|
142,000
|
|
|
—
|
|
||
|
Total debt (7)
|
|
|
|
|
|
3,166,858
|
|
|
2,580,962
|
|
||
|
Unamortized discount on ARP 2014-SFR1 securitization
|
|
|
|
|
(11,293
|
)
|
|
—
|
|
|||
|
Unamortized discount on exchangeable senior notes
|
|
|
|
|
(2,382
|
)
|
|
—
|
|
|||
|
Equity component of exchangeable senior notes
|
|
|
|
|
(6,184
|
)
|
|
—
|
|
|||
|
Deferred financing costs, net (8)
|
|
|
|
|
(52,493
|
)
|
|
(56,567
|
)
|
|||
|
Total debt per balance sheet
|
|
|
|
|
$
|
3,094,506
|
|
|
$
|
2,524,395
|
|
|
|
(1)
|
Interest rates are as of
June 30, 2016
. Unless otherwise stated, interest rates are fixed percentages.
|
|
(2)
|
The AH4R 2014-SFR1 securitization bears interest at a duration-weighted blended interest rate of 1-month
LIBOR
plus
1.54%
, subject to a
LIBOR
floor of
0.25%
. The maturity date of June 9, 2019, reflects the fully extended maturity date based on an initial
two
-year loan term and
three
,
12
-month extension options, at the Company’s election, provided there is no event of default and compliance with certain other terms.
|
|
(3)
|
The ARP 2014-SFR1 securitization bears interest at an effective weighted-average interest rate of 1-month LIBOR plus
2.11%
. The maturity date of September 9, 2019, reflects the fully extended maturity date based on an initial
two
-year term and
three
,
12
-month extension options, at the Company's election, provided there is no event of default and compliance with certain other terms.
|
|
(4)
|
The AH4R 2015-SFR1 securitization has a maturity date of April 9, 2045, with an anticipated repayment date of April 9, 2025.
|
|
(5)
|
The AH4R 2015-SFR2 securitization has a maturity date of October 9, 2045, with an anticipated repayment date of October 9, 2025.
|
|
(6)
|
The credit facility provides for a borrowing capacity of up to
$800.0 million
through September 2016 and bears interest at 1-month LIBOR plus
2.75%
(
3.125%
beginning in March 2017). Any outstanding borrowings upon expiration of the credit facility period in September 2016 will become due in September 2018.
|
|
(7)
|
The Company was in compliance with all debt covenants associated with its asset-backed securitizations, exchangeable senior notes, secured note payable and credit facility as of
June 30, 2016
, and
December 31, 2015
.
|
|
(8)
|
Deferred financing costs relate to our AH4R asset-backed securitizations. Amortization of deferred financing costs was
$2.1 million
and
$1.8 million
for the
three months ended June 30, 2016
and
2015
, respectively, and
$4.1 million
and
$3.2 million
for the
six
months ended
June 30, 2016
and
2015
, respectively, which has been included in gross interest, prior to interest capitalization.
|
|
|
For the Three Months Ended
|
|
For the Six Months Ended
|
||||||||||||
|
|
June 30, 2016
|
|
June 30, 2015
|
|
June 30, 2016
|
|
June 30, 2015
|
||||||||
|
Gross interest
|
$
|
35,840
|
|
|
$
|
23,913
|
|
|
$
|
67,453
|
|
|
$
|
44,152
|
|
|
Capitalized interest
|
(359
|
)
|
|
(1,910
|
)
|
|
(995
|
)
|
|
(6,479
|
)
|
||||
|
Interest expense
|
$
|
35,481
|
|
|
$
|
22,003
|
|
|
$
|
66,458
|
|
|
$
|
37,673
|
|
|
|
June 30, 2016
|
|
December 31, 2015
|
||||
|
Accounts payable
|
$
|
288
|
|
|
$
|
1,173
|
|
|
Accrued property taxes
|
85,039
|
|
|
46,024
|
|
||
|
Other accrued liabilities
|
33,279
|
|
|
26,031
|
|
||
|
Accrued construction and maintenance liabilities
|
10,418
|
|
|
11,429
|
|
||
|
Resident security deposits
|
70,344
|
|
|
53,819
|
|
||
|
Prepaid rent
|
15,939
|
|
|
16,275
|
|
||
|
Total
|
$
|
215,307
|
|
|
$
|
154,751
|
|
|
|
Shares
|
|
Weighted-
Average Exercise Price |
|
Weighted-
Average Remaining Contractual Life (in years) |
|
Aggregate
Intrinsic Value (1) (in thousands) |
|||||
|
Options outstanding at January 1, 2015
|
2,165,000
|
|
|
$
|
16.17
|
|
|
8.8
|
|
$
|
1,890
|
|
|
Granted
|
588,500
|
|
|
16.49
|
|
|
|
|
|
|
||
|
Exercised
|
—
|
|
|
—
|
|
|
|
|
—
|
|
||
|
Forfeited
|
(125,500
|
)
|
|
16.57
|
|
|
|
|
|
|
||
|
Options outstanding at June 30, 2015
|
2,628,000
|
|
|
$
|
16.23
|
|
|
8.5
|
|
$
|
535
|
|
|
Options exercisable at June 30, 2015
|
661,250
|
|
|
$
|
15.93
|
|
|
7.7
|
|
$
|
274
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Options outstanding at January 1, 2016
|
2,484,400
|
|
|
$
|
16.22
|
|
|
8.0
|
|
$
|
1,225
|
|
|
Granted
|
698,000
|
|
|
14.04
|
|
|
|
|
|
|
||
|
Exercised
|
(105,750
|
)
|
|
15.92
|
|
|
|
|
298
|
|
||
|
Forfeited
|
(95,650
|
)
|
|
16.35
|
|
|
|
|
|
|
||
|
Options outstanding at June 30, 2016
|
2,981,000
|
|
|
$
|
15.71
|
|
|
7.9
|
|
$
|
14,211
|
|
|
Options exercisable at June 30, 2016
|
1,117,625
|
|
|
$
|
16.07
|
|
|
7.2
|
|
$
|
4,934
|
|
|
(1)
|
Intrinsic value for activities other than exercises is defined as the difference between the grant price and the market value on the last trading day of the period for those stock options where the market value is greater than the exercise price. For exercises, intrinsic value is defined as the difference between the grant price and the market value on the date of exercise.
|
|
|
2016
|
|
2015
|
||||
|
Weighted-average fair value
|
$
|
2.81
|
|
|
$
|
4.57
|
|
|
Expected term (years)
|
7.0
|
|
|
7.0
|
|
||
|
Dividend yield
|
3.0
|
%
|
|
3.0
|
%
|
||
|
Volatility
|
27.4
|
%
|
|
35.9
|
%
|
||
|
Risk-free interest rate
|
1.5
|
%
|
|
1.9
|
%
|
||
|
|
2016
|
|
2015
|
||
|
Restricted stock units at beginning of period
|
91,650
|
|
|
85,000
|
|
|
Units awarded
|
74,100
|
|
|
44,000
|
|
|
Units vested
|
(27,250
|
)
|
|
(21,250
|
)
|
|
Units forfeited
|
(3,550
|
)
|
|
(7,400
|
)
|
|
Restricted stock units at end of the period
|
134,950
|
|
|
100,350
|
|
|
Net assets acquired
|
|
|
||
|
Land
|
|
$
|
262,396
|
|
|
Buildings and improvements
|
|
1,014,857
|
|
|
|
Cash and cash equivalents
|
|
15,499
|
|
|
|
Restricted cash
|
|
9,521
|
|
|
|
Rent and other receivables
|
|
843
|
|
|
|
Escrow deposits, prepaid expenses and other assets
|
|
35,134
|
|
|
|
In-place leases
|
|
22,696
|
|
|
|
Accounts payable and accrued expenses
|
|
(38,485
|
)
|
|
|
Net assets acquired
|
|
1,322,461
|
|
|
|
|
|
|
||
|
Debt assumed
|
|
|
||
|
Credit facility
|
|
350,000
|
|
|
|
Exchangeable senior notes
|
|
112,298
|
|
|
|
Asset-backed securitization
|
|
329,703
|
|
|
|
Total debt assumed
|
|
792,001
|
|
|
|
|
|
|
||
|
Equity transaction consideration
|
|
530,460
|
|
|
|
|
|
|
||
|
Total transaction consideration
|
|
$
|
1,322,461
|
|
|
|
|
For the Three Months Ended
June 30, 2016 |
|
For the Period from February 29, 2016 to June 30, 2016
|
||||
|
Total revenues
|
|
$
|
34,743
|
|
|
$
|
45,882
|
|
|
Net loss
|
|
$
|
(3,056
|
)
|
|
$
|
(5,627
|
)
|
|
|
|
For the Three Months Ended
|
|
For the Six Months Ended
|
||||||||||||
|
|
|
June 30, 2016
|
|
June 30, 2015
|
|
June 30, 2016
|
|
June 30, 2015
|
||||||||
|
Pro forma total revenues (1)
|
|
$
|
220,972
|
|
|
$
|
185,678
|
|
|
$
|
438,234
|
|
|
$
|
344,928
|
|
|
Pro forma net loss (1)
|
|
$
|
(3,753
|
)
|
|
$
|
(8,597
|
)
|
|
$
|
(17,926
|
)
|
|
$
|
(19,308
|
)
|
|
Pro forma net loss per share (1)
|
|
$
|
(0.04
|
)
|
|
$
|
(0.07
|
)
|
|
$
|
(0.13
|
)
|
|
$
|
(0.15
|
)
|
|
(1)
|
This pro forma supplemental information does not purport to be indicative of what the Company's operating results would have been had the Merger occurred on January 1, 2015.
|
|
|
For the Three Months Ended
June 30, |
|
For the Six Months Ended
June 30, |
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Income (loss) (numerator):
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Net (loss) income
|
$
|
(3,753
|
)
|
|
$
|
(8,398
|
)
|
|
$
|
1,275
|
|
|
$
|
(16,663
|
)
|
|
Noncontrolling interest
|
(761
|
)
|
|
3,730
|
|
|
3,075
|
|
|
7,686
|
|
||||
|
Dividends on preferred shares
|
7,412
|
|
|
5,569
|
|
|
12,981
|
|
|
11,138
|
|
||||
|
Net loss attributable to common shareholders
|
$
|
(10,404
|
)
|
|
$
|
(17,697
|
)
|
|
$
|
(14,781
|
)
|
|
$
|
(35,487
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted-average shares (denominator)
|
238,481,265
|
|
|
211,487,164
|
|
|
228,819,566
|
|
|
211,484,461
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net loss per share—basic and diluted
|
$
|
(0.04
|
)
|
|
$
|
(0.08
|
)
|
|
$
|
(0.06
|
)
|
|
$
|
(0.17
|
)
|
|
|
June 30, 2016
|
|
December 31, 2015
|
||||||||||||
|
|
Carrying Value
|
|
Fair Value
|
|
Carrying Value
|
|
Fair Value
|
||||||||
|
AH4R 2014-SFR1 securitization
|
$
|
471,351
|
|
|
$
|
473,227
|
|
|
$
|
473,755
|
|
|
$
|
472,258
|
|
|
ARP 2014-SFR1 securitization (1)
|
330,822
|
|
|
330,822
|
|
|
—
|
|
|
—
|
|
||||
|
AH4R 2014-SFR2 securitization
|
504,739
|
|
|
512,232
|
|
|
507,305
|
|
|
476,952
|
|
||||
|
AH4R 2014-SFR3 securitization
|
520,468
|
|
|
532,360
|
|
|
523,109
|
|
|
489,448
|
|
||||
|
AH4R 2015-SFR1 securitization
|
546,358
|
|
|
554,836
|
|
|
549,121
|
|
|
496,673
|
|
||||
|
AH4R 2015-SFR2 securitization
|
474,532
|
|
|
485,061
|
|
|
476,920
|
|
|
433,633
|
|
||||
|
Total asset-backed securitizations, net (2)
|
2,848,270
|
|
|
2,888,538
|
|
|
2,530,210
|
|
|
2,368,964
|
|
||||
|
Exchangeable senior notes, net (1)
|
106,434
|
|
|
106,434
|
|
|
—
|
|
|
—
|
|
||||
|
Secured note payable
|
50,295
|
|
|
50,351
|
|
|
50,752
|
|
|
48,631
|
|
||||
|
Credit facility (3)
|
142,000
|
|
|
142,000
|
|
|
—
|
|
|
—
|
|
||||
|
Total debt
|
$
|
3,146,999
|
|
|
$
|
3,187,323
|
|
|
$
|
2,580,962
|
|
|
$
|
2,417,595
|
|
|
(1)
|
The ARP 2014-SFR1 securitization and exchangeable senior notes, net are presented net of unamortized discounts. As they were recently acquired in connection with the Merger with ARPI in February 2016, we believe their fair values approximate their carrying values.
|
|
(2)
|
The carrying values of the asset-backed securitizations exclude
$52.5 million
and
$56.6 million
of deferred financing costs as of
June 30, 2016
, and
December 31, 2015
, respectively.
|
|
(3)
|
As our credit facility bears interest at a floating rate based on an index plus a spread, which is 1-month LIBOR plus
2.75%
, and the credit spread is consistent with those demanded in the market for credit facilities with similar risks and maturities, management believes that the carrying value of the credit facility as of
June 30, 2016
, reasonably approximates fair value, which has been estimated by discounting future cash flows at market rates.
|
|
|
|
June 30, 2016
|
||||||||||||||
|
Description
|
|
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
|
Significant
Other Observable Inputs (Level 2) |
|
Significant
Unobservable Inputs (Level 3) |
|
Total
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Interest rate cap agreement
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Preferred shares derivative liability
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
63,240
|
|
|
$
|
63,240
|
|
|
|
|
December 31, 2015
|
||||||||||||||
|
Description
|
|
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
|
Significant
Other Observable Inputs (Level 2) |
|
Significant
Unobservable Inputs (Level 3) |
|
Total
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Interest rate cap agreement
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Contingently convertible Series E units liability
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
69,957
|
|
|
$
|
69,957
|
|
|
Preferred shares derivative liability
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
62,790
|
|
|
$
|
62,790
|
|
|
Description
|
|
January 1, 2016
|
|
Issuances
|
|
Conversions
|
|
Remeasurement
included in earnings |
|
June 30, 2016
|
||||||||||
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Contingently convertible Series E units liability
|
|
$
|
69,957
|
|
|
$
|
—
|
|
|
$
|
(69,957
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Preferred shares derivative liability
|
|
$
|
62,790
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
450
|
|
|
$
|
63,240
|
|
|
Description
|
|
January 1, 2015
|
|
Issuances
|
|
Conversions
|
|
Remeasurement
included in earnings |
|
June 30, 2015
|
||||||||||
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Contingently convertible Series E units liability
|
|
$
|
72,057
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(3,981
|
)
|
|
$
|
68,076
|
|
|
Preferred shares derivative liability
|
|
$
|
57,960
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(700
|
)
|
|
$
|
57,260
|
|
|
Market
|
|
Number of Single-family Properties (1)
|
|
% of Total Single-family Properties
|
|
Avg. Gross Book Value
per Property |
|
Avg.
Sq. Ft. |
|
Avg. Property Age
(years) |
|
Avg. Year Purchased
|
||||||
|
Dallas-Fort Worth, TX
|
|
4,346
|
|
|
9.4
|
%
|
|
$
|
161,010
|
|
|
2,120
|
|
|
12.7
|
|
|
2014
|
|
Atlanta, GA
|
|
3,891
|
|
|
8.4
|
%
|
|
162,923
|
|
|
2,108
|
|
|
15.5
|
|
|
2014
|
|
|
Houston, TX
|
|
3,155
|
|
|
6.8
|
%
|
|
162,097
|
|
|
2,114
|
|
|
10.6
|
|
|
2014
|
|
|
Indianapolis, IN
|
|
2,901
|
|
|
6.2
|
%
|
|
150,828
|
|
|
1,933
|
|
|
13.7
|
|
|
2013
|
|
|
Phoenix, AZ
|
|
2,783
|
|
|
6.0
|
%
|
|
160,942
|
|
|
1,814
|
|
|
13.8
|
|
|
2014
|
|
|
Charlotte, NC
|
|
2,734
|
|
|
5.9
|
%
|
|
172,017
|
|
|
2,017
|
|
|
13.0
|
|
|
2014
|
|
|
Nashville, TN
|
|
2,350
|
|
|
5.1
|
%
|
|
196,266
|
|
|
2,084
|
|
|
12.0
|
|
|
2014
|
|
|
Greater Chicago area, IL and IN
|
|
2,068
|
|
|
4.5
|
%
|
|
179,972
|
|
|
1,898
|
|
|
15.0
|
|
|
2013
|
|
|
Cincinnati, OH
|
|
1,953
|
|
|
4.2
|
%
|
|
171,777
|
|
|
1,846
|
|
|
14.1
|
|
|
2013
|
|
|
Raleigh, NC
|
|
1,834
|
|
|
3.9
|
%
|
|
175,353
|
|
|
1,844
|
|
|
11.8
|
|
|
2014
|
|
|
All Other (2)
|
|
18,441
|
|
|
39.6
|
%
|
|
175,382
|
|
|
1,893
|
|
|
13.4
|
|
|
2014
|
|
|
Total / Average
|
|
46,456
|
|
|
100.0
|
%
|
|
$
|
170,603
|
|
|
1,958
|
|
|
13.3
|
|
|
2014
|
|
(1)
|
Excludes
1,582
held for sale properties as of
June 30, 2016
.
|
|
(2)
|
Represents
32
markets in
19
states.
|
|
|
|
Total Single-family Properties (1)
|
||||||||||||
|
Market
|
|
Leased Percentage (2)
|
|
Occupancy Percentage (2)
|
|
Avg. Contractual Monthly Rent Per Property (2)
|
|
Avg. Original Lease Term (months) (2)
|
|
Avg. Remaining Lease Term (months) (2)
|
||||
|
Dallas-Fort Worth, TX
|
|
97.1
|
%
|
|
95.5
|
%
|
|
$
|
1,587
|
|
|
12.1
|
|
9.8
|
|
Atlanta, GA
|
|
94.8
|
%
|
|
93.8
|
%
|
|
1,383
|
|
|
12.0
|
|
9.7
|
|
|
Houston, TX
|
|
95.1
|
%
|
|
93.0
|
%
|
|
1,579
|
|
|
12.2
|
|
9.6
|
|
|
Indianapolis, IN
|
|
95.9
|
%
|
|
93.8
|
%
|
|
1,311
|
|
|
13.0
|
|
9.8
|
|
|
Phoenix, AZ
|
|
98.5
|
%
|
|
97.0
|
%
|
|
1,158
|
|
|
12.4
|
|
10.3
|
|
|
Charlotte, NC
|
|
97.3
|
%
|
|
96.1
|
%
|
|
1,427
|
|
|
12.1
|
|
9.4
|
|
|
Nashville, TN
|
|
98.1
|
%
|
|
97.2
|
%
|
|
1,584
|
|
|
12.1
|
|
10.5
|
|
|
Greater Chicago area, IL and IN
|
|
96.3
|
%
|
|
95.1
|
%
|
|
1,730
|
|
|
13.2
|
|
9.8
|
|
|
Cincinnati, OH
|
|
96.9
|
%
|
|
95.0
|
%
|
|
1,472
|
|
|
12.8
|
|
10.1
|
|
|
Raleigh, NC
|
|
96.3
|
%
|
|
94.3
|
%
|
|
1,392
|
|
|
12.0
|
|
9.8
|
|
|
All Other (3)
|
|
95.9
|
%
|
|
94.4
|
%
|
|
1,463
|
|
|
12.2
|
|
9.6
|
|
|
Total / Average
|
|
96.3
|
%
|
|
94.8
|
%
|
|
$
|
1,461
|
|
|
12.3
|
|
9.7
|
|
(1)
|
Leasing information excludes held for sale properties.
|
|
(2)
|
Leased percentage, occupancy percentage, average contractual monthly rent per property, average original lease term and average remaining lease term are reflected as of period end.
|
|
(3)
|
Represents
32
markets in
19
states.
|
|
|
For the Three Months Ended June 30, 2016
|
||||||||||||||||||||||||||
|
|
Same-Home
Properties (1) |
|
% of
Revenue |
|
Non-Same-
Home and Other Properties |
|
% of
Revenue |
|
Former ARPI Properties
|
|
% of
Revenue |
|
Total
Properties |
|
% of
Revenue |
||||||||||||
|
Rents from single-family properties
|
$
|
106,057
|
|
|
|
|
|
$
|
58,193
|
|
|
|
|
|
$
|
29,241
|
|
|
|
|
$
|
193,491
|
|
|
|
|
|
|
Fees from single-family properties
|
1,356
|
|
|
|
|
|
979
|
|
|
|
|
|
389
|
|
|
|
|
2,724
|
|
|
|
|
|||||
|
Bad debt
|
(713
|
)
|
|
|
|
|
(529
|
)
|
|
|
|
|
(172
|
)
|
|
|
|
(1,414
|
)
|
|
|
|
|||||
|
Core revenues from single-family properties
|
106,700
|
|
|
|
|
|
58,643
|
|
|
|
|
|
29,458
|
|
|
|
|
194,801
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Property operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Property tax expense
|
20,095
|
|
|
18.8
|
%
|
|
10,805
|
|
|
18.4
|
%
|
|
5,418
|
|
|
18.4
|
%
|
|
36,318
|
|
|
18.6
|
%
|
||||
|
HOA fees, net of tenant charge-backs
|
2,001
|
|
|
1.9
|
%
|
|
1,136
|
|
|
1.9
|
%
|
|
686
|
|
|
2.3
|
%
|
|
3,823
|
|
|
2.0
|
%
|
||||
|
Maintenance and turnover costs, net of tenant charge-backs
|
7,539
|
|
|
7.0
|
%
|
|
3,964
|
|
|
6.9
|
%
|
|
2,571
|
|
|
8.7
|
%
|
|
14,074
|
|
|
7.1
|
%
|
||||
|
In-house maintenance
|
726
|
|
|
0.7
|
%
|
|
377
|
|
|
0.6
|
%
|
|
266
|
|
|
0.9
|
%
|
|
1,369
|
|
|
0.7
|
%
|
||||
|
Insurance
|
1,134
|
|
|
1.1
|
%
|
|
757
|
|
|
1.3
|
%
|
|
370
|
|
|
1.3
|
%
|
|
2,261
|
|
|
1.2
|
%
|
||||
|
Property management expenses
|
8,804
|
|
|
8.3
|
%
|
|
4,838
|
|
|
8.2
|
%
|
|
2,431
|
|
|
8.3
|
%
|
|
16,073
|
|
|
8.3
|
%
|
||||
|
Core property operating expenses
|
40,299
|
|
|
37.8
|
%
|
|
21,877
|
|
|
37.3
|
%
|
|
11,742
|
|
|
39.9
|
%
|
|
73,918
|
|
|
37.9
|
%
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Core net operating income
|
$
|
66,401
|
|
|
62.2
|
%
|
|
$
|
36,766
|
|
|
62.7
|
%
|
|
$
|
17,716
|
|
|
60.1
|
%
|
|
$
|
120,883
|
|
|
62.1
|
%
|
|
|
For the Three Months Ended June 30, 2015
|
||||||||||||||||||||||||||
|
|
Same-Home
Properties (1) |
|
% of
Revenue |
|
Non-Same-
Home and Other Properties |
|
% of
Revenue |
|
Former ARPI Properties
|
|
% of
Revenue |
|
Total
Properties |
|
% of
Revenue |
||||||||||||
|
Rents from single-family properties
|
$
|
100,930
|
|
|
|
|
|
$
|
36,888
|
|
|
|
|
|
$
|
—
|
|
|
|
|
$
|
137,818
|
|
|
|
|
|
|
Fees from single-family properties
|
1,385
|
|
|
|
|
|
819
|
|
|
|
|
|
—
|
|
|
|
|
2,204
|
|
|
|
|
|||||
|
Bad debt
|
(1,085
|
)
|
|
|
|
|
(429
|
)
|
|
|
|
|
—
|
|
|
|
|
(1,514
|
)
|
|
|
|
|||||
|
Core revenues from single-family properties
|
101,230
|
|
|
|
|
|
37,278
|
|
|
|
|
|
—
|
|
|
|
|
138,508
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Property operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Property tax expense
|
18,211
|
|
|
18.0
|
%
|
|
6,159
|
|
|
16.5
|
%
|
|
—
|
|
|
—
|
%
|
|
24,370
|
|
|
17.6
|
%
|
||||
|
HOA fees, net of tenant charge-backs
|
2,069
|
|
|
2.0
|
%
|
|
856
|
|
|
2.3
|
%
|
|
—
|
|
|
—
|
%
|
|
2,925
|
|
|
2.1
|
%
|
||||
|
Maintenance and turnover costs, net of tenant charge-backs
|
10,095
|
|
|
10.0
|
%
|
|
3,105
|
|
|
8.3
|
%
|
|
—
|
|
|
—
|
%
|
|
13,200
|
|
|
9.5
|
%
|
||||
|
In-house maintenance
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
||||
|
Insurance
|
1,174
|
|
|
1.2
|
%
|
|
506
|
|
|
1.4
|
%
|
|
—
|
|
|
—
|
%
|
|
1,680
|
|
|
1.2
|
%
|
||||
|
Property management expenses
|
8,896
|
|
|
8.8
|
%
|
|
3,276
|
|
|
8.8
|
%
|
|
—
|
|
|
—
|
%
|
|
12,172
|
|
|
8.8
|
%
|
||||
|
Core property operating expenses
|
40,445
|
|
|
40.0
|
%
|
|
13,902
|
|
|
37.3
|
%
|
|
—
|
|
|
—
|
%
|
|
54,347
|
|
|
39.2
|
%
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Core net operating income
|
$
|
60,785
|
|
|
60.0
|
%
|
|
$
|
23,376
|
|
|
62.7
|
%
|
|
$
|
—
|
|
|
—
|
%
|
|
$
|
84,161
|
|
|
60.8
|
%
|
|
(1)
|
Includes
25,288
properties that have been stabilized longer than 90 days prior to
January 1, 2015
.
|
|
|
For the Six Months Ended June 30, 2016
|
||||||||||||||||||||||||||
|
|
Same-Home
Properties (1) |
|
% of
Revenue |
|
Non-Same-
Home and Other Properties |
|
% of
Revenue |
|
Former ARPI Properties (2)
|
|
% of
Revenue |
|
Total
Properties |
|
% of
Revenue |
||||||||||||
|
Rents from single-family properties
|
$
|
210,543
|
|
|
|
|
$
|
111,789
|
|
|
|
|
$
|
39,154
|
|
|
|
|
$
|
361,486
|
|
|
|
||||
|
Fees from single-family properties
|
2,663
|
|
|
|
|
1,801
|
|
|
|
|
457
|
|
|
|
|
4,921
|
|
|
|
||||||||
|
Bad debt
|
(1,334
|
)
|
|
|
|
(957
|
)
|
|
|
|
(192
|
)
|
|
|
|
(2,483
|
)
|
|
|
||||||||
|
Core revenues from single-family properties
|
211,872
|
|
|
|
|
|
112,633
|
|
|
|
|
|
39,419
|
|
|
|
|
363,924
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Property operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Property tax expense
|
39,324
|
|
|
18.6
|
%
|
|
20,289
|
|
|
18.0
|
%
|
|
7,046
|
|
|
17.9
|
%
|
|
66,659
|
|
|
18.3
|
%
|
||||
|
HOA fees, net of tenant charge-backs
|
4,047
|
|
|
1.9
|
%
|
|
2,271
|
|
|
2.0
|
%
|
|
928
|
|
|
2.4
|
%
|
|
7,246
|
|
|
2.0
|
%
|
||||
|
Maintenance and turnover costs, net of tenant charge-backs
|
14,966
|
|
|
7.1
|
%
|
|
7,277
|
|
|
6.6
|
%
|
|
3,183
|
|
|
8.0
|
%
|
|
25,426
|
|
|
7.0
|
%
|
||||
|
In-house maintenance
|
1,224
|
|
|
0.6
|
%
|
|
613
|
|
|
0.5
|
%
|
|
326
|
|
|
0.8
|
%
|
|
2,163
|
|
|
0.6
|
%
|
||||
|
Insurance
|
2,352
|
|
|
1.1
|
%
|
|
1,513
|
|
|
1.3
|
%
|
|
499
|
|
|
1.3
|
%
|
|
4,364
|
|
|
1.2
|
%
|
||||
|
Property management expenses
|
18,071
|
|
|
8.5
|
%
|
|
9,596
|
|
|
8.5
|
%
|
|
3,309
|
|
|
8.4
|
%
|
|
30,976
|
|
|
8.5
|
%
|
||||
|
Core property operating expenses
|
79,984
|
|
|
37.8
|
%
|
|
41,559
|
|
|
36.9
|
%
|
|
15,291
|
|
|
38.8
|
%
|
|
136,834
|
|
|
37.6
|
%
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Core net operating income
|
$
|
131,888
|
|
|
62.2
|
%
|
|
$
|
71,074
|
|
|
63.1
|
%
|
|
$
|
24,128
|
|
|
61.2
|
%
|
|
$
|
227,090
|
|
|
62.4
|
%
|
|
|
For the Six Months Ended June 30, 2015
|
||||||||||||||||||||||||||
|
|
Same-Home
Properties (1) |
|
% of
Revenue |
|
Non-Same-
Home and Other Properties |
|
% of
Revenue |
|
Former ARPI Properties (2)
|
|
% of
Revenue |
|
Total
Properties |
|
% of
Revenue |
||||||||||||
|
Rents from single-family properties
|
$
|
199,837
|
|
|
|
|
$
|
58,661
|
|
|
|
|
$
|
—
|
|
|
|
|
$
|
258,498
|
|
|
|
||||
|
Fees from single-family properties
|
2,218
|
|
|
|
|
1,317
|
|
|
|
|
—
|
|
|
|
|
3,535
|
|
|
|
||||||||
|
Bad debt
|
(2,189
|
)
|
|
|
|
(596
|
)
|
|
|
|
—
|
|
|
|
|
(2,785
|
)
|
|
|
||||||||
|
Core revenues from single-family properties
|
199,866
|
|
|
|
|
|
59,382
|
|
|
|
|
|
—
|
|
|
|
|
259,248
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Property operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Property tax expense
|
35,582
|
|
|
17.8
|
%
|
|
9,656
|
|
|
16.3
|
%
|
|
—
|
|
|
—
|
%
|
|
45,238
|
|
|
17.4
|
%
|
||||
|
HOA fees, net of tenant charge-backs
|
4,186
|
|
|
2.1
|
%
|
|
1,483
|
|
|
2.5
|
%
|
|
—
|
|
|
—
|
%
|
|
5,669
|
|
|
2.2
|
%
|
||||
|
Maintenance and turnover costs, net of tenant charge-backs
|
16,851
|
|
|
8.5
|
%
|
|
4,654
|
|
|
7.8
|
%
|
|
—
|
|
|
—
|
%
|
|
21,505
|
|
|
8.3
|
%
|
||||
|
In-house maintenance
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
||||
|
Insurance
|
2,684
|
|
|
1.3
|
%
|
|
954
|
|
|
1.6
|
%
|
|
—
|
|
|
—
|
%
|
|
3,638
|
|
|
1.4
|
%
|
||||
|
Property management expenses
|
17,402
|
|
|
8.7
|
%
|
|
5,182
|
|
|
8.7
|
%
|
|
—
|
|
|
—
|
%
|
|
22,584
|
|
|
8.7
|
%
|
||||
|
Core property operating expenses
|
76,705
|
|
|
38.4
|
%
|
|
21,929
|
|
|
36.9
|
%
|
|
—
|
|
|
—
|
%
|
|
98,634
|
|
|
38.0
|
%
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Core net operating income
|
$
|
123,161
|
|
|
61.6
|
%
|
|
$
|
37,453
|
|
|
63.1
|
%
|
|
$
|
—
|
|
|
—
|
%
|
|
$
|
160,614
|
|
|
62.0
|
%
|
|
(1)
|
Includes
25,288
properties that have been stabilized longer than 90 days prior to
January 1, 2015
.
|
|
(2)
|
Former ARPI properties includes the operating activity of properties acquired through the ARPI Merger from the acquisition date of February 29, 2016, through
June 30, 2016
.
|
|
|
For the Three Months Ended
June 30, |
|
For the Six Months Ended
June 30, |
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
||||||||
|
Net loss attributable to common shareholders
|
$
|
(10,404
|
)
|
|
$
|
(17,697
|
)
|
|
$
|
(14,781
|
)
|
|
$
|
(35,487
|
)
|
|
Dividends on preferred shares
|
7,412
|
|
|
5,569
|
|
|
12,981
|
|
|
11,138
|
|
||||
|
Noncontrolling interest
|
(761
|
)
|
|
3,730
|
|
|
3,075
|
|
|
7,686
|
|
||||
|
Net (loss) income
|
(3,753
|
)
|
|
(8,398
|
)
|
|
1,275
|
|
|
(16,663
|
)
|
||||
|
Remeasurement of preferred shares
|
150
|
|
|
(580
|
)
|
|
450
|
|
|
(700
|
)
|
||||
|
Remeasurement of Series E units
|
—
|
|
|
(2,143
|
)
|
|
—
|
|
|
(3,981
|
)
|
||||
|
Gain on conversion of Series E units
|
—
|
|
|
—
|
|
|
(11,463
|
)
|
|
—
|
|
||||
|
Depreciation and amortization
|
79,604
|
|
|
59,221
|
|
|
149,121
|
|
|
112,885
|
|
||||
|
Acquisition fees and costs expensed
|
3,489
|
|
|
4,236
|
|
|
9,142
|
|
|
10,144
|
|
||||
|
Noncash share-based compensation expense
|
983
|
|
|
734
|
|
|
1,853
|
|
|
1,430
|
|
||||
|
Interest expense
|
35,481
|
|
|
22,003
|
|
|
66,458
|
|
|
37,673
|
|
||||
|
General and administrative expense
|
7,346
|
|
|
6,276
|
|
|
15,403
|
|
|
12,407
|
|
||||
|
Property operating expenses for vacant single-family properties (1)
|
—
|
|
|
3,616
|
|
|
—
|
|
|
8,894
|
|
||||
|
Other expenses
|
2,087
|
|
|
840
|
|
|
3,340
|
|
|
1,534
|
|
||||
|
Other revenues
|
(4,504
|
)
|
|
(1,644
|
)
|
|
(8,489
|
)
|
|
(3,009
|
)
|
||||
|
Tenant charge-backs
|
20,253
|
|
|
11,962
|
|
|
41,269
|
|
|
20,334
|
|
||||
|
Expenses reimbursed by tenant charge-backs
|
(20,253
|
)
|
|
(11,962
|
)
|
|
(41,269
|
)
|
|
(20,334
|
)
|
||||
|
Bad debt expense excluded from operating expenses
|
1,414
|
|
|
1,514
|
|
|
2,483
|
|
|
2,785
|
|
||||
|
Bad debt expense included in revenues
|
(1,414
|
)
|
|
(1,514
|
)
|
|
(2,483
|
)
|
|
(2,785
|
)
|
||||
|
Core net operating income
|
120,883
|
|
|
84,161
|
|
|
227,090
|
|
|
160,614
|
|
||||
|
Less: Non-Same-Home core net operating income
|
54,482
|
|
|
23,376
|
|
|
95,202
|
|
|
37,453
|
|
||||
|
Same-Home core net operating income
|
66,401
|
|
|
60,785
|
|
|
131,888
|
|
|
123,161
|
|
||||
|
Same-Home capital expenditures
|
4,837
|
|
|
7,161
|
|
|
8,165
|
|
|
13,111
|
|
||||
|
Same-Home core net operating income after capital expenditures
|
$
|
61,564
|
|
|
$
|
53,624
|
|
|
$
|
123,723
|
|
|
$
|
110,050
|
|
|
(1)
|
Beginning January 1, 2016, property operating expenses for vacant single-family properties have been included in property operating expenses and other expenses have been included in other expenses in the condensed consolidated statements of operations.
|
|
|
For the Three Months Ended
June 30, |
|
For the Six Months Ended
June 30, |
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
||||||||
|
Net loss attributable to common shareholders
|
$
|
(10,404
|
)
|
|
$
|
(17,697
|
)
|
|
$
|
(14,781
|
)
|
|
$
|
(35,487
|
)
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Noncontrolling interests in the Operating Partnership
|
(616
|
)
|
|
3,861
|
|
|
3,296
|
|
|
7,730
|
|
||||
|
Net loss on sale / impairment of single-family properties
|
68
|
|
|
—
|
|
|
8
|
|
|
—
|
|
||||
|
Depreciation and amortization of real estate assets
|
78,216
|
|
|
56,866
|
|
|
146,378
|
|
|
108,070
|
|
||||
|
FFO attributable to common share and unit holders
|
$
|
67,264
|
|
|
$
|
43,030
|
|
|
$
|
134,901
|
|
|
$
|
80,313
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Acquisition fees and costs expensed
|
3,489
|
|
|
4,236
|
|
|
9,142
|
|
|
10,144
|
|
||||
|
Noncash share-based compensation expense
|
983
|
|
|
734
|
|
|
1,853
|
|
|
1,430
|
|
||||
|
Noncash interest expense related to acquired debt
|
1,649
|
|
|
—
|
|
|
2,225
|
|
|
—
|
|
||||
|
Gain on conversion of Series E units
|
—
|
|
|
—
|
|
|
(11,463
|
)
|
|
—
|
|
||||
|
Remeasurement of Series E units
|
—
|
|
|
(2,143
|
)
|
|
—
|
|
|
(3,981
|
)
|
||||
|
Remeasurement of preferred shares
|
150
|
|
|
(580
|
)
|
|
450
|
|
|
(700
|
)
|
||||
|
Core FFO attributable to common share and unit holders
|
$
|
73,535
|
|
|
$
|
45,277
|
|
|
$
|
137,108
|
|
|
$
|
87,206
|
|
|
Recurring capital expenditures
|
(8,755
|
)
|
|
(10,200
|
)
|
|
(14,772
|
)
|
|
(17,985
|
)
|
||||
|
Leasing costs
|
(2,151
|
)
|
|
(3,011
|
)
|
|
(4,080
|
)
|
|
(5,421
|
)
|
||||
|
Adjusted FFO attributable to common share and unit holders
|
$
|
62,629
|
|
|
$
|
32,066
|
|
|
$
|
118,256
|
|
|
$
|
63,800
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Per FFO share and unit:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
FFO attributable to common share and unit holders
|
$
|
0.23
|
|
|
$
|
0.16
|
|
|
$
|
0.48
|
|
|
$
|
0.30
|
|
|
Core FFO attributable to common share and unit holders
|
$
|
0.25
|
|
|
$
|
0.17
|
|
|
$
|
0.48
|
|
|
$
|
0.33
|
|
|
Adjusted FFO attributable to common share and unit holders
|
$
|
0.21
|
|
|
$
|
0.12
|
|
|
$
|
0.42
|
|
|
$
|
0.24
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted-average FFO shares and units:
|
|
|
|
|
|
|
|
||||||||
|
Common shares outstanding
|
238,481,265
|
|
|
211,487,164
|
|
|
228,819,566
|
|
|
211,484,461
|
|
||||
|
Class A units
|
46,812,904
|
|
|
14,440,670
|
|
|
36,489,875
|
|
|
14,440,670
|
|
||||
|
Series C units
|
—
|
|
|
31,085,974
|
|
|
9,906,519
|
|
|
31,085,974
|
|
||||
|
Series D units
|
8,750,000
|
|
|
4,375,000
|
|
|
7,331,731
|
|
|
4,375,000
|
|
||||
|
Series E units
|
—
|
|
|
4,375,000
|
|
|
1,418,269
|
|
|
4,375,000
|
|
||||
|
Total weighted-average FFO shares and units
|
294,044,169
|
|
|
265,763,808
|
|
|
283,965,960
|
|
|
265,761,105
|
|
||||
|
|
|
For the Three Months Ended
June 30, |
|
For the Six Months Ended
June 30, |
||||||||||||
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
||||||||
|
Net loss attributable to common shareholders
|
|
$
|
(10,404
|
)
|
|
$
|
(17,697
|
)
|
|
$
|
(14,781
|
)
|
|
$
|
(35,487
|
)
|
|
Dividends on preferred shares
|
|
7,412
|
|
|
5,569
|
|
|
12,981
|
|
|
11,138
|
|
||||
|
Noncontrolling interest
|
|
(761
|
)
|
|
3,730
|
|
|
3,075
|
|
|
7,686
|
|
||||
|
Net (loss) income
|
|
(3,753
|
)
|
|
(8,398
|
)
|
|
1,275
|
|
|
(16,663
|
)
|
||||
|
Interest expense
|
|
35,481
|
|
|
22,003
|
|
|
66,458
|
|
|
37,673
|
|
||||
|
Depreciation and amortization
|
|
79,604
|
|
|
59,221
|
|
|
149,121
|
|
|
112,885
|
|
||||
|
EBITDA
|
|
$
|
111,332
|
|
|
$
|
72,826
|
|
|
$
|
216,854
|
|
|
$
|
133,895
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Noncash share-based compensation expense
|
|
983
|
|
|
734
|
|
|
1,853
|
|
|
1,430
|
|
||||
|
Acquisition fees and costs expensed
|
|
3,489
|
|
|
4,236
|
|
|
9,142
|
|
|
10,144
|
|
||||
|
Gain on conversion of Series E units
|
|
—
|
|
|
—
|
|
|
(11,463
|
)
|
|
—
|
|
||||
|
Remeasurement of Series E units
|
|
—
|
|
|
(2,143
|
)
|
|
—
|
|
|
(3,981
|
)
|
||||
|
Remeasurement of preferred shares
|
|
150
|
|
|
(580
|
)
|
|
450
|
|
|
(700
|
)
|
||||
|
Adjusted EBITDA
|
|
$
|
115,954
|
|
|
$
|
75,073
|
|
|
$
|
216,836
|
|
|
$
|
140,788
|
|
|
|
June 30, 2016
|
|
December 31, 2015
|
||||
|
Impact to future earnings due to variable rate debt, before the effect of capitalization:
|
|
|
|
|
|
||
|
Rate increase of 1% (1)
|
$
|
9,555
|
|
|
$
|
4,738
|
|
|
Rate decrease of 1% (2)
|
$
|
(3,093
|
)
|
|
$
|
(384
|
)
|
|
(1)
|
Calculation of additional projected annual interest expense as a result of a 100 basis point increase reflects the potential impact of our interest rate cap agreement as of
June 30, 2016
.
|
|
(2)
|
Calculation of projected decrease in annual interest expense as a result of a 100 basis point decrease is reflective of any LIBOR floors or minimum interest rates stated in the agreements of respective borrowings.
|
|
•
|
The holders of our common shares and other preferred shares (including preferred shares not subject to the fast-pay stock rules) being treated as collectively having acquired from us financial instruments (which may be treated as debt or equity for U.S. federal income tax purposes, depending on the facts) with the same terms as the additional shares of preferred shares being issued, with the result that they will be taxed on payments made on those shares as and when made, even though they will not receive those payments.
|
|
•
|
The holders of the additional shares of preferred shares issued instead having acquired, for U.S. federal income tax purposes, financial instruments (as described above) issued directly to them by the holders of our common shares and other preferred shares in exchange for the price paid for those shares, rather than our shares, with the holders of our common shares and other preferred shares making payments to them with respect to those financial instruments as and when the payments with respect to the additional preferred shares are made.
|
|
Period
|
|
Total Number of Shares Purchased
|
|
Average Price Paid per Share
|
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
|
|
Approximate Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs
|
||||||
|
April 1, 2016 to April 30, 2016
|
|
1,284,873
|
|
|
$
|
15.59
|
|
|
1,284,873
|
|
|
$
|
146,746
|
|
|
May 1, 2016 to May 31, 2016
|
|
—
|
|
|
—
|
|
|
—
|
|
|
146,746
|
|
||
|
June 1, 2016 to June 30, 2016
|
|
—
|
|
|
—
|
|
|
—
|
|
|
146,746
|
|
||
|
Total
|
|
1,284,873
|
|
|
$
|
15.59
|
|
|
1,284,873
|
|
|
$
|
146,746
|
|
|
AMERICAN HOMES 4 RENT
|
|
|
|
/s/ Diana M. Laing
|
|
|
|
Diana M. Laing
|
|
Chief Financial Officer
|
|
(Principal financial officer and duly authorized accounting officer)
|
|
Date: August 5, 2016
|
|
Exhibit
Number
|
|
Exhibit Document
|
|
|
|
|
|
2.1‡
|
|
Amended and Restated Contribution Agreement, dated December 28, 2012, by and among American Homes 4 Rent, American Homes 4 Rent, L.P., American Homes 4 Rent Properties One, LLC and American Homes 4 Rent, LLC (Incorporated by reference to Exhibit 2.1 to Amendment No. 1 to the Company’s Registration Statement on Form S-11 (Registration Number 333-189103) filed June 25, 2013.)
|
|
|
|
|
|
2.2‡
|
|
First Amendment to Amended and Restated Contribution Agreement, dated January 30, 2013, by and among American Homes 4 Rent, American Homes 4 Rent, L.P., American Homes 4 Rent Properties One, LLC and American Homes 4 Rent, LLC (Incorporated by reference to Exhibit 2.2 to Amendment No. 1 to the Company’s Registration Statement on Form S-11 (Registration Number 333-189103) filed June 25, 2013.)
|
|
|
|
|
|
2.3‡
|
|
Second Amendment to Amended and Restated Contribution Agreement, dated March 18, 2013, by and among American Homes 4 Rent, American Homes 4 Rent, L.P., American Homes 4 Rent Properties One, LLC and American Homes 4 Rent, LLC (Incorporated by reference to Exhibit 2.3 to Amendment No. 1 to the Company’s Registration Statement on Form S-11 (Registration Number 333-189103) filed June 25, 2013.)
|
|
|
|
|
|
2.4‡
|
|
Contribution Agreement, dated February 25, 2013, by and among American Homes 4 Rent, LLC, American Homes 4 Rent, American Homes 4 Rent, L.P. and AH4R Properties Holdings, LLC (Incorporated by reference to Exhibit 2.4 to Amendment No. 1 to the Company’s Registration Statement on Form S-11 (Registration Number 333-189103) filed June 25, 2013.)
|
|
|
|
|
|
2.5‡
|
|
Contribution Agreement, dated May 28, 2013, by and among American Homes 4 Rent, LLC, American Homes 4 Rent and American Homes 4 Rent, L.P. (Incorporated by reference to Exhibit 2.5 to Amendment No. 1 to the Company’s Registration Statement on Form S-11 (Registration Number 333-189103) filed June 25, 2013.)
|
|
|
|
|
|
2.6‡
|
|
Contribution Agreement, dated June 11, 2013, by and among American Homes 4 Rent, American Homes 4 Rent, LLC, Alaska Permanent Fund Corporation, American Homes 4 Rent, L.P., American Homes 4 Rent I, LLC and American Homes 4 Rent TRS, LLC (Incorporated by reference to Exhibit 2.6 to Amendment No. 1 to the Company’s Registration Statement on Form S-11 (Registration Number 333-189103) filed June 25, 2013.)
|
|
|
|
|
|
2.7‡
|
|
Agreement and Plan of Merger, dated July 1, 2014, by and among American Homes 4 Rent, AMH Portfolio One, LLC, Beazer Pre-Owned Rental Homes, Inc. and KKR Fund Holdings L.P. (Incorporated by reference to Exhibit 2.1 to the Company’s Current Report on Form 8-K filed July 7, 2014.)
|
|
|
|
|
|
2.8‡
|
|
Agreement and Plan of Merger by and among American Homes 4 Rent, Sunrise Merger Sub, LLC, American Homes 4 Rent, L.P., OP Merger Sub, LLC, American Residential Properties, Inc., American Residential Properties, O.P., L.P. and American Residential GP, LLC, dated December 3, 2015 (Incorporated by reference to Exhibit 2.1 to the Company's Current Report on Form 8-K filed December 4, 2015)
|
|
|
|
|
|
3.1
|
|
Articles of Amendment and Restatement of Declaration of Trust of American Homes 4 Rent (Incorporated by reference to Exhibit 3.1 to Amendment No. 1 to the Company’s Registration Statement on Form S-11 (Registration Number 333-189103) filed June 25, 2013.)
|
|
|
|
|
|
3.2
|
|
First Articles of Amendment to Articles of Amendment and Restatement of Declaration of Trust of American Homes 4 Rent (Incorporated by reference to Exhibit 3.2 to Amendment No. 2 to the Company’s Registration Statement on Form S-11 (Registration Number 333-189103) filed July 19, 2013.)
|
|
|
|
|
|
3.3
|
|
Articles Supplementary for American Homes 4 Rent 5.000% Series A Participating Preferred Shares (Incorporated by reference to Exhibit 3.3 to Post-Effective Amendment No. 1 to the Company’s Registration Statement on Form S-11 (Registration Number 333-191015) filed October 25, 2013.)
|
|
|
|
|
|
3.4
|
|
Articles Supplementary for American Homes 4 Rent 5.000% Series B Participating Preferred Shares (Incorporated by reference to Exhibit 3.4 to Post-Effective Amendment No. 1 to the Company’s Registration Statement on Form S-11 (Registration Number 333-192592) filed December 27, 2013.)
|
|
|
|
|
|
3.5
|
|
Articles Supplementary for American Homes 4 Rent 5.500% Series C Participating Preferred Shares (Incorporated by reference to Exhibit 3.5 to Post-Effective Amendment No. 1 to the Company’s Registration Statement on Form S-11 (Registration Number 333-195575) filed May 1, 2014.)
|
|
|
|
|
|
3.6
|
|
Articles Supplementary for American Homes 4 Rent 6.500% Series D Cumulative Redeemable Perpetual Preferred Shares (Incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed on May 17, 2016.)
|
|
|
|
|
|
3.7
|
|
Articles Supplementary for American Homes 4 Rent 6.350% Series E Cumulative Redeemable Perpetual Preferred Shares (Incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed on June 22, 2016.)
|
|
|
|
|
|
3.8
|
|
Amended and Restated Bylaws of American Homes 4 Rent (Incorporated by reference to Exhibit 3.3 to Amendment No. 2 to the Company’s Registration Statement on Form S-11 (Registration Number 333-189103) filed July 19, 2013.)
|
|
|
|
|
|
Exhibit
Number
|
|
Exhibit Document
|
|
|
|
|
|
4.1
|
|
Indenture, dated November 27, 2013, among American Residential OP, L.P., as issuer, American Residential Properties, Inc., as guarantor, and U.S. Bank National Association, as trustee (Incorporated by reference to Exhibit 4.1 to American Residential Properties, Inc.’s Current Report on Form 8-K filed November 27, 2013.)
|
|
|
|
|
|
4.2
|
|
First Supplemental Indenture, dated February 29, 2016, among American Homes 4 Rent, ARPI REIT, LLC, American Residential Properties OP, L.P. and U.S. Bank National Association, as trustee (Incorporated by reference to Exhibit 4.2 to the Company's Current Report on Form 8-K filed March 4, 2016.)
|
|
|
|
|
|
4.3
|
|
Form of Global Note representing American Residential Properties OP, L.P.’s 3.25% Exchangeable Senior Notes due 2018 (Incorporated by reference to Exhibit 4.1 to American Residential Properties, Inc.’s Current Report on Form 8-K filed November 27, 2013.)
|
|
|
|
|
|
10.1
|
|
Amendment Number Seven, dated as of June 7, 2016, to the Master Loan and Security Agreement dated as of March 7, 2013, among J.P. Morgan Chase Bank, N.A. and Wells Fargo Bank, National Association, as lenders, and American Homes 4 Rent, L.P., and certain subsidiaries of American Homes 4 Rent identified therein as borrowers (Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed June 9, 2016.)
|
|
|
|
|
|
10.2
|
|
Share Purchase Agreement dated May 17, 2016 between American Homes 4 Rent and Tamara Hughes Gustavson (Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed May 17, 2016.)
|
|
|
|
|
|
10.3
|
|
Eleventh Amendment to Agreement of Limited Partnership of American Homes 4 Rent, L.P. (Incorporated by reference to Exhibit 10.2 to the Company's Current Report on Form 8-K filed May 17, 2016.)
|
|
|
|
|
|
10.4
|
|
Twelfth Amendment to Agreement of Limited Partnership of American Homes 4 Rent, L.P. (Incorporated by reference to Exhibit 10.1 to the Company's Current Report on Form 8-K filed June 22, 2016.)
|
|
|
|
|
|
31.1
|
|
Certification of Chief Executive Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934. Filed herewith.
|
|
|
|
|
|
31.2
|
|
Certification of Chief Financial Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934. Filed herewith.
|
|
|
|
|
|
32.1
|
|
Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. 1350. Filed herewith.
|
|
|
|
|
|
101.INS
|
|
XBRL Instance Document
|
|
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Label Linkbase Document
|
|
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
‡
|
The schedules and exhibits to this agreement have been omitted from this filing. The Company will furnish supplementally a copy of any such omitted schedules or exhibits to the SEC upon request.
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|