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)
|
||
|
ý
|
|
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 (American Homes 4 Rent)
|
|
46-1229660
|
|
Delaware (American Homes 4 Rent, L.P.)
|
|
80-0860173
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
|
|
|
|
American Homes 4 Rent
|
||||
|
Large accelerated filer
|
ý
|
|
Accelerated filer
|
¨
|
|
Non-accelerated filer
|
¨
|
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
¨
|
|
|
|
|
Emerging growth company
|
¨
|
|
American Homes 4 Rent, L.P.
|
||||
|
Large accelerated filer
|
¨
|
|
Accelerated filer
|
¨
|
|
Non-accelerated filer
|
ý
|
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
¨
|
|
|
|
|
Emerging growth company
|
¨
|
|
|
|
•
|
enhances investors' understanding of the Company and the Operating Partnership by enabling investors to view the business as a whole in the same manner as management views and operates the business;
|
|
•
|
eliminates duplicative disclosure and provides a more streamlined and readable presentation since a substantial portion of the disclosure applies to both the Company and the Operating Partnership; and
|
|
•
|
creates time and cost efficiencies through the preparation of one combined report instead of two separate reports.
|
|
|
|
|
Page
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
|
(Unaudited)
|
|
|
||||
|
Assets
|
|
|
|
|
|
||
|
Single-family properties:
|
|
|
|
|
|
||
|
Land
|
$
|
1,670,214
|
|
|
$
|
1,665,631
|
|
|
Buildings and improvements
|
7,276,606
|
|
|
7,303,270
|
|
||
|
Single-family properties held for sale, net
|
284,012
|
|
|
35,803
|
|
||
|
|
9,230,832
|
|
|
9,004,704
|
|
||
|
Less: accumulated depreciation
|
(1,046,911
|
)
|
|
(939,724
|
)
|
||
|
Single-family properties, net
|
8,183,921
|
|
|
8,064,980
|
|
||
|
Cash and cash equivalents
|
53,504
|
|
|
46,156
|
|
||
|
Restricted cash
|
159,010
|
|
|
136,667
|
|
||
|
Rent and other receivables, net
|
28,049
|
|
|
30,144
|
|
||
|
Escrow deposits, prepaid expenses and other assets
|
246,877
|
|
|
171,851
|
|
||
|
Deferred costs and other intangibles, net
|
13,142
|
|
|
13,025
|
|
||
|
Asset-backed securitization certificates
|
25,666
|
|
|
25,666
|
|
||
|
Goodwill
|
120,279
|
|
|
120,279
|
|
||
|
Total assets
|
$
|
8,830,448
|
|
|
$
|
8,608,768
|
|
|
|
|
|
|
||||
|
Liabilities
|
|
|
|
|
|
||
|
Revolving credit facility
|
$
|
—
|
|
|
$
|
140,000
|
|
|
Term loan facility, net
|
99,120
|
|
|
198,023
|
|
||
|
Asset-backed securitizations, net
|
1,969,322
|
|
|
1,977,308
|
|
||
|
Unsecured senior notes, net
|
492,406
|
|
|
—
|
|
||
|
Exchangeable senior notes, net
|
113,533
|
|
|
111,697
|
|
||
|
Secured note payable
|
—
|
|
|
48,859
|
|
||
|
Accounts payable and accrued expenses
|
282,734
|
|
|
222,867
|
|
||
|
Amounts payable to affiliates
|
4,571
|
|
|
4,720
|
|
||
|
Participating preferred shares derivative liability
|
—
|
|
|
29,470
|
|
||
|
Total liabilities
|
2,961,686
|
|
|
2,732,944
|
|
||
|
|
|
|
|
||||
|
Commitments and contingencies
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
Equity
|
|
|
|
|
|
||
|
Shareholders’ equity:
|
|
|
|
|
|
||
|
Class A common shares, $0.01 par value per share, 450,000,000 shares authorized, 295,383,159 and 286,114,637 shares issued and outstanding at June 30, 2018, and December 31, 2017, respectively
|
2,954
|
|
|
2,861
|
|
||
|
Class B common shares, $0.01 par value per share, 50,000,000 shares authorized, 635,075 shares issued and outstanding at June 30, 2018, and December 31, 2017
|
6
|
|
|
6
|
|
||
|
Preferred shares, $0.01 par value per share, 100,000,000 shares authorized, 30,750,000 and 38,350,000 shares issued and outstanding at June 30, 2018, and December 31, 2017, respectively
|
308
|
|
|
384
|
|
||
|
Additional paid-in capital
|
5,630,321
|
|
|
5,600,256
|
|
||
|
Accumulated deficit
|
(494,326
|
)
|
|
(453,953
|
)
|
||
|
Accumulated other comprehensive income
|
9,267
|
|
|
75
|
|
||
|
Total shareholders’ equity
|
5,148,530
|
|
|
5,149,629
|
|
||
|
Noncontrolling interest
|
720,232
|
|
|
726,195
|
|
||
|
Total equity
|
5,868,762
|
|
|
5,875,824
|
|
||
|
|
|
|
|
||||
|
Total liabilities and equity
|
$
|
8,830,448
|
|
|
$
|
8,608,768
|
|
|
|
For the Three Months Ended
June 30, |
|
For the Six Months Ended
June 30, |
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Rents from single-family properties
|
$
|
227,211
|
|
|
$
|
204,648
|
|
|
$
|
445,234
|
|
|
$
|
405,755
|
|
|
Fees from single-family properties
|
2,754
|
|
|
2,690
|
|
|
5,587
|
|
|
5,294
|
|
||||
|
Tenant charge-backs
|
32,917
|
|
|
27,382
|
|
|
68,724
|
|
|
55,755
|
|
||||
|
Other
|
1,601
|
|
|
2,288
|
|
|
2,942
|
|
|
3,958
|
|
||||
|
Total revenues
|
264,483
|
|
|
237,008
|
|
|
522,487
|
|
|
470,762
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Property operating expenses
|
98,843
|
|
|
85,954
|
|
|
199,830
|
|
|
169,259
|
|
||||
|
Property management expenses
|
18,616
|
|
|
17,442
|
|
|
37,603
|
|
|
34,920
|
|
||||
|
General and administrative expense
|
9,677
|
|
|
8,926
|
|
|
18,908
|
|
|
18,221
|
|
||||
|
Interest expense
|
31,978
|
|
|
28,392
|
|
|
61,279
|
|
|
60,281
|
|
||||
|
Acquisition fees and costs expensed
|
1,321
|
|
|
1,412
|
|
|
2,632
|
|
|
2,508
|
|
||||
|
Depreciation and amortization
|
78,319
|
|
|
72,716
|
|
|
157,622
|
|
|
146,669
|
|
||||
|
Other
|
1,624
|
|
|
1,359
|
|
|
2,451
|
|
|
2,917
|
|
||||
|
Total expenses
|
240,378
|
|
|
216,201
|
|
|
480,325
|
|
|
434,775
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Gain on sale of single-family properties and other, net
|
3,240
|
|
|
2,454
|
|
|
5,496
|
|
|
4,480
|
|
||||
|
Loss on early extinguishment of debt
|
(1,447
|
)
|
|
(6,555
|
)
|
|
(1,447
|
)
|
|
(6,555
|
)
|
||||
|
Remeasurement of participating preferred shares
|
—
|
|
|
(1,640
|
)
|
|
1,212
|
|
|
(7,050
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
25,898
|
|
|
15,066
|
|
|
47,423
|
|
|
26,862
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Noncontrolling interest
|
(3,150
|
)
|
|
(30
|
)
|
|
(2,036
|
)
|
|
(331
|
)
|
||||
|
Dividends on preferred shares
|
11,984
|
|
|
15,282
|
|
|
26,581
|
|
|
28,869
|
|
||||
|
Redemption of participating preferred shares
|
32,215
|
|
|
—
|
|
|
32,215
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net loss attributable to common shareholders
|
$
|
(15,151
|
)
|
|
$
|
(186
|
)
|
|
$
|
(9,337
|
)
|
|
$
|
(1,676
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted-average shares outstanding─basic and diluted
|
295,462,572
|
|
|
258,900,456
|
|
|
290,848,633
|
|
|
251,685,993
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net loss attributable to common shareholders per share─basic and diluted
|
$
|
(0.05
|
)
|
|
$
|
—
|
|
|
$
|
(0.03
|
)
|
|
$
|
(0.01
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Dividends declared per common share
|
$
|
0.05
|
|
|
$
|
0.05
|
|
|
$
|
0.10
|
|
|
$
|
0.10
|
|
|
|
For the Three Months Ended
June 30, |
|
For the Six Months Ended
June 30, |
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Net income
|
$
|
25,898
|
|
|
$
|
15,066
|
|
|
$
|
47,423
|
|
|
$
|
26,862
|
|
|
Other comprehensive (loss) income:
|
|
|
|
|
|
|
|
||||||||
|
Gain on cash flow hedging instruments:
|
|
|
|
|
|
|
|
||||||||
|
Gain on settlement of cash flow hedging instrument
|
—
|
|
|
—
|
|
|
9,553
|
|
|
—
|
|
||||
|
Reclassification adjustment for amortization of interest expense included in net income
|
(241
|
)
|
|
—
|
|
|
(361
|
)
|
|
(28
|
)
|
||||
|
Gain on investment in equity securities:
|
|
|
|
|
|
|
—
|
|
|||||||
|
Reclassification adjustment for realized gain included in net income
|
—
|
|
|
—
|
|
|
—
|
|
|
(67
|
)
|
||||
|
Other comprehensive (loss) income
|
(241
|
)
|
|
—
|
|
|
9,192
|
|
|
(95
|
)
|
||||
|
Comprehensive income
|
25,657
|
|
|
15,066
|
|
|
56,615
|
|
|
26,767
|
|
||||
|
Comprehensive loss attributable to noncontrolling interests
|
(3,209
|
)
|
|
(31
|
)
|
|
(566
|
)
|
|
(314
|
)
|
||||
|
Dividends on preferred shares
|
11,984
|
|
|
15,282
|
|
|
26,581
|
|
|
28,869
|
|
||||
|
Redemption of participating preferred shares
|
32,215
|
|
|
—
|
|
|
32,215
|
|
|
—
|
|
||||
|
Comprehensive loss attributable to common shareholders
|
$
|
(15,333
|
)
|
|
$
|
(185
|
)
|
|
$
|
(1,615
|
)
|
|
$
|
(1,788
|
)
|
|
|
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 income |
|
Shareholders’
equity |
|
Noncontrolling
interest |
|
Total
equity |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Balances at December 31, 2017
|
286,114,637
|
|
|
$
|
2,861
|
|
|
635,075
|
|
|
$
|
6
|
|
|
38,350,000
|
|
|
$
|
384
|
|
|
$
|
5,600,256
|
|
|
$
|
(453,953
|
)
|
|
$
|
75
|
|
|
$
|
5,149,629
|
|
|
$
|
726,195
|
|
|
$
|
5,875,824
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Share-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,918
|
|
|
—
|
|
|
—
|
|
|
1,918
|
|
|
—
|
|
|
1,918
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Common stock issued under share-based compensation plans, net of shares withheld for employee taxes
|
223,858
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,658
|
|
|
—
|
|
|
—
|
|
|
2,660
|
|
|
—
|
|
|
2,660
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Redemption of Series C participating preferred shares into Class A common shares
|
10,848,827
|
|
|
109
|
|
|
—
|
|
|
—
|
|
|
(7,600,000
|
)
|
|
(76
|
)
|
|
60,440
|
|
|
(32,215
|
)
|
|
—
|
|
|
28,258
|
|
|
—
|
|
|
28,258
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Repurchase of Class A common shares
|
(1,804,163
|
)
|
|
(18
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(34,951
|
)
|
|
—
|
|
|
—
|
|
|
(34,969
|
)
|
|
—
|
|
|
(34,969
|
)
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Liquidation of consolidated joint venture
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,849
|
)
|
|
—
|
|
|
(1,849
|
)
|
|
1,608
|
|
|
(241
|
)
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Distributions to equity holders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Preferred shares
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(26,581
|
)
|
|
—
|
|
|
(26,581
|
)
|
|
—
|
|
|
(26,581
|
)
|
|||||||||
|
Noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,535
|
)
|
|
(5,535
|
)
|
|||||||||
|
Common shares
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(29,187
|
)
|
|
—
|
|
|
(29,187
|
)
|
|
—
|
|
|
(29,187
|
)
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
49,459
|
|
|
—
|
|
|
49,459
|
|
|
(2,036
|
)
|
|
47,423
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Total other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,192
|
|
|
9,192
|
|
|
—
|
|
|
9,192
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Balances at June 30, 2018
|
295,383,159
|
|
|
$
|
2,954
|
|
|
635,075
|
|
|
$
|
6
|
|
|
30,750,000
|
|
|
$
|
308
|
|
|
$
|
5,630,321
|
|
|
$
|
(494,326
|
)
|
|
$
|
9,267
|
|
|
$
|
5,148,530
|
|
|
$
|
720,232
|
|
|
$
|
5,868,762
|
|
|
|
For the Six Months Ended
June 30, |
||||||
|
|
2018
|
|
2017
|
||||
|
Operating activities
|
|
|
|
|
|
||
|
Net income
|
$
|
47,423
|
|
|
$
|
26,862
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
157,622
|
|
|
146,669
|
|
||
|
Noncash amortization of deferred financing costs
|
3,888
|
|
|
4,410
|
|
||
|
Noncash amortization of discounts on debt instruments
|
1,941
|
|
|
1,714
|
|
||
|
Noncash amortization of cash flow hedging instrument
|
(361
|
)
|
|
—
|
|
||
|
Noncash share-based compensation
|
1,918
|
|
|
2,059
|
|
||
|
Provision for bad debt
|
3,616
|
|
|
2,843
|
|
||
|
Loss on early extinguishment of debt
|
1,447
|
|
|
6,555
|
|
||
|
Remeasurement of participating preferred shares
|
(1,212
|
)
|
|
7,050
|
|
||
|
Equity in net earnings of unconsolidated ventures
|
(587
|
)
|
|
(1,623
|
)
|
||
|
Net gain on sale of single-family properties and other
|
(5,496
|
)
|
|
(4,480
|
)
|
||
|
Loss on impairment of single-family properties
|
2,236
|
|
|
2,487
|
|
||
|
Net gain on resolutions of mortgage loans
|
—
|
|
|
(16
|
)
|
||
|
Other changes in operating assets and liabilities:
|
|
|
|
||||
|
Rent and other receivables
|
(5,522
|
)
|
|
(4,497
|
)
|
||
|
Prepaid expenses and other assets
|
(12,167
|
)
|
|
(7,440
|
)
|
||
|
Deferred leasing costs
|
(5,834
|
)
|
|
(3,401
|
)
|
||
|
Accounts payable and accrued expenses
|
61,061
|
|
|
40,967
|
|
||
|
Amounts payable to affiliates
|
(8
|
)
|
|
5,047
|
|
||
|
Net cash provided by operating activities
|
249,965
|
|
|
225,206
|
|
||
|
|
|
|
|
||||
|
Investing activities
|
|
|
|
|
|
||
|
Cash paid for single-family properties
|
(206,137
|
)
|
|
(226,937
|
)
|
||
|
Change in escrow deposits for purchase of single-family properties
|
(4,357
|
)
|
|
(1,708
|
)
|
||
|
Net proceeds received from sales of single-family properties and other
|
30,142
|
|
|
54,232
|
|
||
|
Proceeds received from hurricane-related insurance claims
|
4,000
|
|
|
—
|
|
||
|
Collections from mortgage financing receivables
|
—
|
|
|
78
|
|
||
|
Distributions from joint ventures
|
2,440
|
|
|
2,144
|
|
||
|
Initial renovations to single-family properties
|
(33,030
|
)
|
|
(18,351
|
)
|
||
|
Recurring and other capital expenditures for single-family properties
|
(23,331
|
)
|
|
(15,038
|
)
|
||
|
Other purchases of productive assets
|
(95,354
|
)
|
|
(16,936
|
)
|
||
|
Net cash used for investing activities
|
(325,627
|
)
|
|
(222,516
|
)
|
||
|
|
|
|
|
||||
|
Financing activities
|
|
|
|
|
|
||
|
Proceeds from issuance of Class A common shares
|
—
|
|
|
355,589
|
|
||
|
Payments of Class A common share issuance costs
|
—
|
|
|
(350
|
)
|
||
|
Proceeds from issuance of perpetual preferred shares
|
—
|
|
|
155,000
|
|
||
|
Payments of perpetual preferred share issuance costs
|
—
|
|
|
(5,209
|
)
|
||
|
Repurchase of Class A common shares
|
(34,969
|
)
|
|
—
|
|
||
|
Share-based compensation proceeds, net
|
1,933
|
|
|
1,858
|
|
||
|
Redemptions of Class A units
|
—
|
|
|
(169
|
)
|
||
|
Payments on asset-backed securitizations
|
(10,490
|
)
|
|
(466,793
|
)
|
||
|
Proceeds from revolving credit facility
|
100,000
|
|
|
62,000
|
|
||
|
Payments on revolving credit facility
|
(240,000
|
)
|
|
(20,000
|
)
|
||
|
Proceeds from term loan facility
|
—
|
|
|
25,000
|
|
||
|
Payments on term loan facility
|
(100,000
|
)
|
|
(100,000
|
)
|
||
|
Payments on secured note payable
|
(49,427
|
)
|
|
(482
|
)
|
||
|
Proceeds from unsecured senior notes, net of discount
|
497,210
|
|
|
—
|
|
||
|
Settlement of cash flow hedging instrument
|
9,628
|
|
|
—
|
|
||
|
Distributions to noncontrolling interests
|
(5,536
|
)
|
|
(5,555
|
)
|
||
|
Distributions to common shareholders
|
(28,702
|
)
|
|
(25,172
|
)
|
||
|
Distributions to preferred shareholders
|
(29,194
|
)
|
|
(28,869
|
)
|
||
|
Deferred financing costs paid
|
(5,100
|
)
|
|
(3,930
|
)
|
||
|
Net cash provided by (used for) financing activities
|
105,353
|
|
|
(57,082
|
)
|
||
|
|
|
|
|
||||
|
|
For the Six Months Ended
June 30, |
||||||
|
|
2018
|
|
2017
|
||||
|
Net increase (decrease) in cash, cash equivalents and restricted cash
|
29,691
|
|
|
(54,392
|
)
|
||
|
Cash, cash equivalents and restricted cash, beginning of period
|
182,823
|
|
|
250,241
|
|
||
|
Cash, cash equivalents and restricted cash, end of period (see Note 3)
|
$
|
212,514
|
|
|
$
|
195,849
|
|
|
|
|
|
|
||||
|
Supplemental cash flow information
|
|
|
|
|
|
||
|
Cash payments for interest, net of amounts capitalized
|
$
|
(47,663
|
)
|
|
$
|
(54,157
|
)
|
|
|
|
|
|
||||
|
Supplemental schedule of noncash investing and financing activities
|
|
|
|
|
|
||
|
Accounts payable and accrued expenses related to property acquisitions, renovations and construction
|
$
|
979
|
|
|
$
|
3,922
|
|
|
Transfer of term loan borrowings to revolving credit facility
|
$
|
—
|
|
|
$
|
50,000
|
|
|
Transfer of deferred financing costs from term loan to revolving credit facility
|
$
|
—
|
|
|
$
|
1,354
|
|
|
Transfers of completed homebuilding deliveries to properties
|
$
|
37,541
|
|
|
$
|
—
|
|
|
Note receivable related to a bulk sale of properties, net of discount
|
$
|
—
|
|
|
$
|
5,559
|
|
|
Redemption of participating preferred shares
|
$
|
(28,258
|
)
|
|
$
|
—
|
|
|
Accrued distributions to affiliates
|
$
|
(149
|
)
|
|
$
|
—
|
|
|
Accrued distributions to non-affiliates
|
$
|
(1,995
|
)
|
|
$
|
—
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
|
(Unaudited)
|
|
|
||||
|
Assets
|
|
|
|
||||
|
Single-family properties:
|
|
|
|
||||
|
Land
|
$
|
1,670,214
|
|
|
$
|
1,665,631
|
|
|
Buildings and improvements
|
7,276,606
|
|
|
7,303,270
|
|
||
|
Single-family properties held for sale, net
|
284,012
|
|
|
35,803
|
|
||
|
|
9,230,832
|
|
|
9,004,704
|
|
||
|
Less: accumulated depreciation
|
(1,046,911
|
)
|
|
(939,724
|
)
|
||
|
Single-family properties, net
|
8,183,921
|
|
|
8,064,980
|
|
||
|
Cash and cash equivalents
|
53,504
|
|
|
46,156
|
|
||
|
Restricted cash
|
159,010
|
|
|
136,667
|
|
||
|
Rent and other receivables, net
|
28,049
|
|
|
30,144
|
|
||
|
Escrow deposits, prepaid expenses and other assets
|
246,869
|
|
|
171,851
|
|
||
|
Amounts due from affiliates
|
25,674
|
|
|
25,666
|
|
||
|
Deferred costs and other intangibles, net
|
13,142
|
|
|
13,025
|
|
||
|
Goodwill
|
120,279
|
|
|
120,279
|
|
||
|
Total assets
|
$
|
8,830,448
|
|
|
$
|
8,608,768
|
|
|
|
|
|
|
||||
|
Liabilities
|
|
|
|
||||
|
Revolving credit facility
|
$
|
—
|
|
|
$
|
140,000
|
|
|
Term loan facility, net
|
99,120
|
|
|
198,023
|
|
||
|
Asset-backed securitizations, net
|
1,969,322
|
|
|
1,977,308
|
|
||
|
Unsecured senior notes, net
|
492,406
|
|
|
—
|
|
||
|
Exchangeable senior notes, net
|
113,533
|
|
|
111,697
|
|
||
|
Secured note payable
|
—
|
|
|
48,859
|
|
||
|
Accounts payable and accrued expenses
|
282,734
|
|
|
222,867
|
|
||
|
Amounts payable to affiliates
|
4,571
|
|
|
4,720
|
|
||
|
Participating preferred units derivative liability
|
—
|
|
|
29,470
|
|
||
|
Total liabilities
|
2,961,686
|
|
|
2,732,944
|
|
||
|
|
|
|
|
||||
|
Commitments and contingencies
|
|
|
|
||||
|
|
|
|
|
||||
|
Capital
|
|
|
|
||||
|
Partners' capital:
|
|
|
|
||||
|
General partner:
|
|
|
|
||||
|
Common units (296,018,234 and 286,749,712 units issued and outstanding at June 30, 2018, and December 31, 2017, respectively)
|
4,395,806
|
|
|
4,248,236
|
|
||
|
Preferred units (30,750,000 and 38,350,000 units issued and outstanding at June 30, 2018, and December 31, 2017, respectively)
|
743,457
|
|
|
901,318
|
|
||
|
Limited partners:
|
|
|
|
||||
|
Common units (55,350,153 units issued and outstanding at June 30, 2018, and December 31, 2017)
|
720,232
|
|
|
727,544
|
|
||
|
Accumulated other comprehensive income
|
9,267
|
|
|
75
|
|
||
|
Total partners' capital
|
5,868,762
|
|
|
5,877,173
|
|
||
|
Noncontrolling interest
|
—
|
|
|
(1,349
|
)
|
||
|
Total capital
|
5,868,762
|
|
|
5,875,824
|
|
||
|
|
|
|
|
||||
|
Total liabilities and capital
|
$
|
8,830,448
|
|
|
$
|
8,608,768
|
|
|
|
For the Three Months Ended
June 30, |
|
For the Six Months Ended
June 30, |
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Revenues:
|
|
|
|
|
|
|
|
||||||||
|
Rents from single-family properties
|
$
|
227,211
|
|
|
$
|
204,648
|
|
|
$
|
445,234
|
|
|
$
|
405,755
|
|
|
Fees from single-family properties
|
2,754
|
|
|
2,690
|
|
|
5,587
|
|
|
5,294
|
|
||||
|
Tenant charge-backs
|
32,917
|
|
|
27,382
|
|
|
68,724
|
|
|
55,755
|
|
||||
|
Other
|
1,601
|
|
|
2,288
|
|
|
2,942
|
|
|
3,958
|
|
||||
|
Total revenues
|
264,483
|
|
|
237,008
|
|
|
522,487
|
|
|
470,762
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Expenses:
|
|
|
|
|
|
|
|
||||||||
|
Property operating expenses
|
98,843
|
|
|
85,954
|
|
|
199,830
|
|
|
169,259
|
|
||||
|
Property management expenses
|
18,616
|
|
|
17,442
|
|
|
37,603
|
|
|
34,920
|
|
||||
|
General and administrative expense
|
9,677
|
|
|
8,926
|
|
|
18,908
|
|
|
18,221
|
|
||||
|
Interest expense
|
31,978
|
|
|
28,392
|
|
|
61,279
|
|
|
60,281
|
|
||||
|
Acquisition fees and costs expensed
|
1,321
|
|
|
1,412
|
|
|
2,632
|
|
|
2,508
|
|
||||
|
Depreciation and amortization
|
78,319
|
|
|
72,716
|
|
|
157,622
|
|
|
146,669
|
|
||||
|
Other
|
1,624
|
|
|
1,359
|
|
|
2,451
|
|
|
2,917
|
|
||||
|
Total expenses
|
240,378
|
|
|
216,201
|
|
|
480,325
|
|
|
434,775
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Gain on sale of single-family properties and other, net
|
3,240
|
|
|
2,454
|
|
|
5,496
|
|
|
4,480
|
|
||||
|
Loss on early extinguishment of debt
|
(1,447
|
)
|
|
(6,555
|
)
|
|
(1,447
|
)
|
|
(6,555
|
)
|
||||
|
Remeasurement of participating preferred units
|
—
|
|
|
(1,640
|
)
|
|
1,212
|
|
|
(7,050
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
25,898
|
|
|
15,066
|
|
|
47,423
|
|
|
26,862
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Noncontrolling interest
|
(248
|
)
|
|
1
|
|
|
(259
|
)
|
|
39
|
|
||||
|
Preferred distributions
|
11,984
|
|
|
15,282
|
|
|
26,581
|
|
|
28,869
|
|
||||
|
Redemption of participating preferred units
|
32,215
|
|
|
—
|
|
|
32,215
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net loss attributable to common unitholders
|
$
|
(18,053
|
)
|
|
$
|
(217
|
)
|
|
$
|
(11,114
|
)
|
|
$
|
(2,046
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted-average common units outstanding─basic and diluted
|
350,812,725
|
|
|
314,451,049
|
|
|
346,198,786
|
|
|
307,239,255
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net loss attributable to common unitholders per unit─basic and diluted
|
$
|
(0.05
|
)
|
|
$
|
—
|
|
|
$
|
(0.03
|
)
|
|
$
|
(0.01
|
)
|
|
|
For the Three Months Ended
June 30, |
|
For the Six Months Ended
June 30, |
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Net income
|
$
|
25,898
|
|
|
$
|
15,066
|
|
|
$
|
47,423
|
|
|
$
|
26,862
|
|
|
Other comprehensive (loss) income:
|
|
|
|
|
|
|
|
||||||||
|
Gain on cash flow hedging instruments:
|
|
|
|
|
|
|
|
||||||||
|
Gain on settlement of cash flow hedging instrument
|
—
|
|
|
—
|
|
|
9,553
|
|
|
—
|
|
||||
|
Reclassification adjustment for amortization of interest expense included in net income
|
(241
|
)
|
|
—
|
|
|
(361
|
)
|
|
(28
|
)
|
||||
|
Gain on investment in equity securities:
|
|
|
|
|
|
|
|
||||||||
|
Reclassification adjustment for realized gain included in net income
|
—
|
|
|
—
|
|
|
—
|
|
|
(67
|
)
|
||||
|
Other comprehensive (loss) income
|
(241
|
)
|
|
—
|
|
|
9,192
|
|
|
(95
|
)
|
||||
|
Comprehensive income
|
25,657
|
|
|
15,066
|
|
|
56,615
|
|
|
26,767
|
|
||||
|
Comprehensive (loss) income attributable to noncontrolling interests
|
(248
|
)
|
|
1
|
|
|
(259
|
)
|
|
39
|
|
||||
|
Preferred distributions
|
11,984
|
|
|
15,282
|
|
|
26,581
|
|
|
28,869
|
|
||||
|
Redemption of participating preferred units
|
32,215
|
|
|
—
|
|
|
32,215
|
|
|
—
|
|
||||
|
Comprehensive loss attributable to common unitholders
|
$
|
(18,294
|
)
|
|
$
|
(217
|
)
|
|
$
|
(1,922
|
)
|
|
$
|
(2,141
|
)
|
|
|
General Partner
|
|
Limited Partners
|
|
Accumulated other comprehensive income
|
|
Total partners' capital
|
|
Noncontrolling interest
|
|
Total capital
|
||||||||||||||||||||||
|
|
Common capital
|
|
Preferred capital amount
|
|
Common capital
|
|
|
|
|
||||||||||||||||||||||||
|
|
Units
|
|
Amount
|
|
|
Units
|
|
Amount
|
|
|
|
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Balances at December 31, 2017
|
286,749,712
|
|
|
$
|
4,248,236
|
|
|
$
|
901,318
|
|
|
55,350,153
|
|
|
$
|
727,544
|
|
|
$
|
75
|
|
|
$
|
5,877,173
|
|
|
$
|
(1,349
|
)
|
|
$
|
5,875,824
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Share-based compensation
|
—
|
|
|
1,918
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,918
|
|
|
—
|
|
|
1,918
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Common units issued under share-based compensation plans, net of units withheld for employee taxes
|
223,858
|
|
|
2,660
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,660
|
|
|
—
|
|
|
2,660
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Redemption of Series C participating preferred units into Class A units
|
10,848,827
|
|
|
186,119
|
|
|
(157,861
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
28,258
|
|
|
—
|
|
|
28,258
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Repurchase of Class A units
|
(1,804,163
|
)
|
|
(34,969
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(34,969
|
)
|
|
—
|
|
|
(34,969
|
)
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Liquidation of consolidated joint venture
|
—
|
|
|
(1,849
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,849
|
)
|
|
1,608
|
|
|
(241
|
)
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Distributions to capital holders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Preferred units
|
—
|
|
|
—
|
|
|
(26,581
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(26,581
|
)
|
|
—
|
|
|
(26,581
|
)
|
|||||||
|
Common units
|
—
|
|
|
(29,187
|
)
|
|
—
|
|
|
—
|
|
|
(5,535
|
)
|
|
—
|
|
|
(34,722
|
)
|
|
—
|
|
|
(34,722
|
)
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Net income
|
—
|
|
|
22,878
|
|
|
26,581
|
|
|
—
|
|
|
(1,777
|
)
|
|
—
|
|
|
47,682
|
|
|
(259
|
)
|
|
47,423
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Total other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,192
|
|
|
9,192
|
|
|
—
|
|
|
9,192
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Balances at June 30, 2018
|
296,018,234
|
|
|
$
|
4,395,806
|
|
|
$
|
743,457
|
|
|
55,350,153
|
|
|
$
|
720,232
|
|
|
$
|
9,267
|
|
|
$
|
5,868,762
|
|
|
$
|
—
|
|
|
$
|
5,868,762
|
|
|
|
For the Six Months Ended
June 30, |
||||||
|
|
2018
|
|
2017
|
||||
|
Operating activities
|
|
|
|
||||
|
Net income
|
$
|
47,423
|
|
|
$
|
26,862
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
157,622
|
|
|
146,669
|
|
||
|
Noncash amortization of deferred financing costs
|
3,888
|
|
|
4,410
|
|
||
|
Noncash amortization of discounts on debt instruments
|
1,941
|
|
|
1,714
|
|
||
|
Noncash amortization of cash flow hedging instrument
|
(361
|
)
|
|
—
|
|
||
|
Noncash share-based compensation
|
1,918
|
|
|
2,059
|
|
||
|
Provision for bad debt
|
3,616
|
|
|
2,843
|
|
||
|
Loss on early extinguishment of debt
|
1,447
|
|
|
6,555
|
|
||
|
Remeasurement of participating preferred units
|
(1,212
|
)
|
|
7,050
|
|
||
|
Equity in net earnings of unconsolidated ventures
|
(587
|
)
|
|
(1,623
|
)
|
||
|
Net gain on sale of single-family properties and other
|
(5,496
|
)
|
|
(4,480
|
)
|
||
|
Loss on impairment of single-family properties
|
2,236
|
|
|
2,487
|
|
||
|
Net gain on resolutions of mortgage loans
|
—
|
|
|
(16
|
)
|
||
|
Other changes in operating assets and liabilities:
|
|
|
|
||||
|
Rent and other receivables
|
(5,522
|
)
|
|
(4,497
|
)
|
||
|
Prepaid expenses and other assets
|
(12,167
|
)
|
|
(7,440
|
)
|
||
|
Deferred leasing costs
|
(5,834
|
)
|
|
(3,401
|
)
|
||
|
Accounts payable and accrued expenses
|
61,061
|
|
|
40,967
|
|
||
|
Amounts payable to affiliates
|
(8
|
)
|
|
5,047
|
|
||
|
Net cash provided by operating activities
|
249,965
|
|
|
225,206
|
|
||
|
|
|
|
|
||||
|
Investing activities
|
|
|
|
||||
|
Cash paid for single-family properties
|
(206,137
|
)
|
|
(226,937
|
)
|
||
|
Change in escrow deposits for purchase of single-family properties
|
(4,357
|
)
|
|
(1,708
|
)
|
||
|
Net proceeds received from sales of single-family properties and other
|
30,142
|
|
|
54,232
|
|
||
|
Proceeds received from hurricane-related insurance claims
|
4,000
|
|
|
—
|
|
||
|
Collections from mortgage financing receivables
|
—
|
|
|
78
|
|
||
|
Distributions from joint ventures
|
2,440
|
|
|
2,144
|
|
||
|
Initial renovations to single-family properties
|
(33,030
|
)
|
|
(18,351
|
)
|
||
|
Recurring and other capital expenditures for single-family properties
|
(23,331
|
)
|
|
(15,038
|
)
|
||
|
Other purchases of productive assets
|
(95,354
|
)
|
|
(16,936
|
)
|
||
|
Net cash used for investing activities
|
(325,627
|
)
|
|
(222,516
|
)
|
||
|
|
|
|
|
||||
|
Financing activities
|
|
|
|
||||
|
Proceeds from issuance of Class A units
|
—
|
|
|
355,589
|
|
||
|
Payments of Class A unit issuance costs
|
—
|
|
|
(350
|
)
|
||
|
Proceeds from issuance of perpetual preferred units
|
—
|
|
|
155,000
|
|
||
|
Payments of perpetual preferred unit issuance costs
|
—
|
|
|
(5,209
|
)
|
||
|
Repurchase of Class A units
|
(34,969
|
)
|
|
—
|
|
||
|
Share-based compensation proceeds, net
|
1,933
|
|
|
1,858
|
|
||
|
Redemptions of Class A units
|
—
|
|
|
(169
|
)
|
||
|
Payments on asset-backed securitizations
|
(10,490
|
)
|
|
(466,793
|
)
|
||
|
Proceeds from revolving credit facility
|
100,000
|
|
|
62,000
|
|
||
|
Payments on revolving credit facility
|
(240,000
|
)
|
|
(20,000
|
)
|
||
|
Proceeds from term loan facility
|
—
|
|
|
25,000
|
|
||
|
Payments on term loan facility
|
(100,000
|
)
|
|
(100,000
|
)
|
||
|
Payments on secured note payable
|
(49,427
|
)
|
|
(482
|
)
|
||
|
Proceeds from unsecured senior notes, net of discount
|
497,210
|
|
|
—
|
|
||
|
Settlement of cash flow hedging instrument
|
9,628
|
|
|
—
|
|
||
|
Distributions to common unitholders
|
(34,238
|
)
|
|
(30,727
|
)
|
||
|
Distributions to preferred unitholders
|
(29,194
|
)
|
|
(28,869
|
)
|
||
|
Deferred financing costs paid
|
(5,100
|
)
|
|
(3,930
|
)
|
||
|
Net cash provided by (used for) financing activities
|
105,353
|
|
|
(57,082
|
)
|
||
|
|
For the Six Months Ended
June 30, |
||||||
|
|
2018
|
|
2017
|
||||
|
Net increase (decrease) in cash, cash equivalents and restricted cash
|
29,691
|
|
|
(54,392
|
)
|
||
|
Cash, cash equivalents and restricted cash, beginning of period
|
182,823
|
|
|
250,241
|
|
||
|
Cash, cash equivalents and restricted cash, end of period (see Note 3)
|
$
|
212,514
|
|
|
$
|
195,849
|
|
|
|
|
|
|
||||
|
Supplemental cash flow information
|
|
|
|
||||
|
Cash payments for interest, net of amounts capitalized
|
$
|
(47,663
|
)
|
|
$
|
(54,157
|
)
|
|
|
|
|
|
||||
|
Supplemental schedule of noncash investing and financing activities
|
|
|
|
||||
|
Accounts payable and accrued expenses related to property acquisitions, renovations and construction
|
$
|
979
|
|
|
$
|
3,922
|
|
|
Transfer of term loan borrowings to revolving credit facility
|
$
|
—
|
|
|
$
|
50,000
|
|
|
Transfer of deferred financing costs from term loan to revolving credit facility
|
$
|
—
|
|
|
$
|
1,354
|
|
|
Transfers of completed homebuilding deliveries to properties
|
$
|
37,541
|
|
|
$
|
—
|
|
|
Note receivable related to a bulk sale of properties, net of discount
|
$
|
—
|
|
|
$
|
5,559
|
|
|
Redemption of participating preferred units
|
$
|
(28,258
|
)
|
|
$
|
—
|
|
|
Accrued distributions to affiliates
|
$
|
(149
|
)
|
|
$
|
—
|
|
|
Accrued distributions to non-affiliates
|
$
|
(1,995
|
)
|
|
$
|
—
|
|
|
|
June 30, 2018
|
|
June 30, 2017
|
||||
|
Balance Sheet:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
53,504
|
|
|
$
|
67,325
|
|
|
Restricted cash
|
159,010
|
|
|
128,524
|
|
||
|
Statement of Cash Flows:
|
|
|
|
||||
|
Cash, cash equivalents and restricted cash
|
$
|
212,514
|
|
|
$
|
195,849
|
|
|
|
June 30, 2018
|
|||||
|
|
Number of
properties |
|
Net book
value |
|||
|
Leased single-family properties
|
48,020
|
|
|
$
|
7,526,347
|
|
|
Single-family properties being renovated
|
223
|
|
|
57,472
|
|
|
|
Single-family properties being prepared for re-lease
|
332
|
|
|
46,805
|
|
|
|
Vacant single-family properties available for lease
|
1,265
|
|
|
218,285
|
|
|
|
Single-family properties held for sale, net
|
1,838
|
|
|
284,012
|
|
|
|
Single-family properties identified for future sale
|
371
|
|
|
51,000
|
|
|
|
Total
|
52,049
|
|
|
$
|
8,183,921
|
|
|
|
December 31, 2017
|
|||||
|
|
Number of
properties |
|
Net book
value |
|||
|
Leased single-family properties
|
46,996
|
|
|
$
|
7,284,708
|
|
|
Single-family properties being renovated
|
980
|
|
|
225,194
|
|
|
|
Single-family properties being prepared for re-lease
|
372
|
|
|
47,994
|
|
|
|
Vacant single-family properties available for lease
|
2,581
|
|
|
471,281
|
|
|
|
Single-family properties held for sale, net
|
310
|
|
|
35,803
|
|
|
|
Total
|
51,239
|
|
|
$
|
8,064,980
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
Escrow deposits, prepaid expenses and other
|
$
|
45,944
|
|
|
$
|
33,964
|
|
|
Investments in joint ventures
|
40,487
|
|
|
42,341
|
|
||
|
Commercial real estate, vehicles and FF&E, net
|
44,652
|
|
|
43,608
|
|
||
|
Land held for development
|
72,948
|
|
|
39,079
|
|
||
|
Homebuilding construction in progress
|
42,846
|
|
|
12,859
|
|
||
|
Total
|
$
|
246,877
|
|
|
$
|
171,851
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
Deferred leasing costs
|
$
|
9,171
|
|
|
$
|
7,030
|
|
|
Deferred financing costs
|
11,244
|
|
|
11,244
|
|
||
|
Intangible assets:
|
|
|
|
|
|
||
|
Value of in-place leases
|
20
|
|
|
179
|
|
||
|
Trademark
|
—
|
|
|
3,100
|
|
||
|
Database
|
2,100
|
|
|
2,100
|
|
||
|
|
22,535
|
|
|
23,653
|
|
||
|
Less: accumulated amortization
|
(9,393
|
)
|
|
(10,628
|
)
|
||
|
Total
|
$
|
13,142
|
|
|
$
|
13,025
|
|
|
Year
|
|
Deferred
Leasing Costs |
|
Deferred
Financing Costs |
|
Value of
In-place Leases |
|
Database
|
|
Total
|
||||||||||
|
Remaining 2018
|
|
$
|
3,430
|
|
|
$
|
990
|
|
|
$
|
3
|
|
|
$
|
150
|
|
|
$
|
4,573
|
|
|
2019
|
|
1,271
|
|
|
1,964
|
|
|
2
|
|
|
300
|
|
|
3,537
|
|
|||||
|
2020
|
|
—
|
|
|
1,969
|
|
|
—
|
|
|
132
|
|
|
2,101
|
|
|||||
|
2021
|
|
—
|
|
|
1,964
|
|
|
—
|
|
|
—
|
|
|
1,964
|
|
|||||
|
2022
|
|
—
|
|
|
967
|
|
|
—
|
|
|
—
|
|
|
967
|
|
|||||
|
Total
|
|
$
|
4,701
|
|
|
$
|
7,854
|
|
|
$
|
5
|
|
|
$
|
582
|
|
|
$
|
13,142
|
|
|
|
|
|
|
|
Outstanding Principal Balance
|
||||||
|
|
Interest Rate (1)
|
|
Maturity Date
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
AH4R 2014-SFR2 securitization
|
4.42%
|
|
October 9, 2024
|
|
$
|
493,761
|
|
|
$
|
496,326
|
|
|
AH4R 2014-SFR3 securitization
|
4.40%
|
|
December 9, 2024
|
|
509,400
|
|
|
512,041
|
|
||
|
AH4R 2015-SFR1 securitization (2)
|
4.14%
|
|
April 9, 2045
|
|
534,960
|
|
|
537,723
|
|
||
|
AH4R 2015-SFR2 securitization (3)
|
4.36%
|
|
October 9, 2045
|
|
464,746
|
|
|
467,267
|
|
||
|
Total asset-backed securitizations
|
|
|
|
|
2,002,867
|
|
|
2,013,357
|
|
||
|
Unsecured senior notes (4)
|
4.08%
|
|
February 15, 2028
|
|
500,000
|
|
|
—
|
|
||
|
Exchangeable senior notes
|
3.25%
|
|
November 15, 2018
|
|
115,000
|
|
|
115,000
|
|
||
|
Secured note payable (5)
|
N/A
|
|
N/A
|
|
—
|
|
|
48,859
|
|
||
|
Revolving credit facility (6)
|
3.29%
|
|
June 30, 2022
|
|
—
|
|
|
140,000
|
|
||
|
Term loan facility (7)
|
3.44%
|
|
June 30, 2022
|
|
100,000
|
|
|
200,000
|
|
||
|
Total debt (8)
|
|
|
|
|
2,717,867
|
|
|
2,517,216
|
|
||
|
Unamortized discounts on unsecured and exchangeable senior notes
|
|
|
|
|
(3,092
|
)
|
|
(895
|
)
|
||
|
Equity component of exchangeable senior notes
|
|
|
|
|
(1,062
|
)
|
|
(2,408
|
)
|
||
|
Deferred financing costs, net (9)
|
|
|
|
|
(39,332
|
)
|
|
(38,026
|
)
|
||
|
Total debt per balance sheet
|
|
|
|
|
$
|
2,674,381
|
|
|
$
|
2,475,887
|
|
|
(1)
|
Interest rates are as of
June 30, 2018
. Unless otherwise stated, interest rates are fixed percentages.
|
|
(2)
|
The AH4R 2015-SFR1 securitization has a maturity date of April 9, 2045, with an anticipated repayment date of April 9, 2025.
|
|
(3)
|
The AH4R 2015-SFR2 securitization has a maturity date of October 9, 2045, with an anticipated repayment date of October 9, 2025.
|
|
(4)
|
The stated interest rate on the unsecured senior notes is
4.25%
, which was effectively hedged to yield an interest rate of
4.08%
.
|
|
(5)
|
The secured note payable was paid off in full during the second quarter of 2018.
|
|
(6)
|
The revolving credit facility provides for a borrowing capacity of up to
$800.0 million
, with a fully extended maturity date of June 2022, and bears interest at a LIBOR rate plus a margin ranging from
0.825%
to
1.55%
or a base rate (generally determined according to a prime rate or federal funds rate) plus a margin ranging from
0.00%
to
0.55%
.
The interest rate stated represents the applicable spread for LIBOR based borrowings as of
June 30, 2018
,
plus 1-month LIBOR.
|
|
(7)
|
The term loan component of our credit facility matures June 2022, and bears interest at a LIBOR rate plus a margin ranging from
0.90%
to
1.75%
or a base rate (generally determined according to a prime rate or federal funds rate) plus a margin ranging from
0.00%
to
0.75%
.
The interest rate stated represents the applicable spread for LIBOR based borrowings as of
June 30, 2018
,
plus 1-month LIBOR.
|
|
(8)
|
The Company was in compliance with all debt covenants associated with its asset-backed securitizations, unsecured senior notes, secured note payable, revolving credit facility and term loan facility as of
June 30, 2018
, and
December 31, 2017
.
|
|
(9)
|
Deferred financing costs relate to our asset-backed securitizations, term loan facility and unsecured senior notes. Amortization of deferred financing costs was
$1.5 million
and
$1.4 million
for the
three months ended June 30, 2018
and
2017
, respectively, and
$2.9 million
and
$3.6 million
for the
six months ended June 30, 2018
and
2017
, respectively, which has been included in gross interest, prior to interest capitalization.
|
|
Remaining 2018
|
$
|
125,358
|
|
|
2019
|
20,714
|
|
|
|
2020
|
20,714
|
|
|
|
2021
|
20,714
|
|
|
|
2022
|
120,714
|
|
|
|
Thereafter
|
2,409,653
|
|
|
|
Total debt
|
2,717,867
|
|
|
|
Unamortized discounts and deferred financing costs (1)
|
(43,486
|
)
|
|
|
Total debt per balance sheet
|
$
|
2,674,381
|
|
|
(1)
|
Includes the unamortized discounts on the unsecured and exchangeable senior notes, the equity component of the exchangeable senior notes and deferred financing costs, net.
|
|
|
For the Three Months Ended
|
|
For the Six Months Ended
|
||||||||||||
|
|
June 30, 2018
|
|
June 30, 2017
|
|
June 30, 2018
|
|
June 30, 2017
|
||||||||
|
Gross interest
|
$
|
33,341
|
|
|
$
|
29,427
|
|
|
$
|
65,078
|
|
|
$
|
61,919
|
|
|
Capitalized interest
|
(1,363
|
)
|
|
(1,035
|
)
|
|
(3,799
|
)
|
|
(1,638
|
)
|
||||
|
Interest expense
|
$
|
31,978
|
|
|
$
|
28,392
|
|
|
$
|
61,279
|
|
|
$
|
60,281
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
Accounts payable
|
$
|
194
|
|
|
$
|
1,726
|
|
|
Accrued property taxes
|
90,629
|
|
|
47,765
|
|
||
|
Other accrued liabilities
|
38,948
|
|
|
31,788
|
|
||
|
Accrued distribution payable
|
24,987
|
|
|
26,982
|
|
||
|
Accrued construction and maintenance liabilities
|
20,942
|
|
|
17,928
|
|
||
|
Resident security deposits
|
82,952
|
|
|
75,951
|
|
||
|
Prepaid rent
|
24,082
|
|
|
20,727
|
|
||
|
Total
|
$
|
282,734
|
|
|
$
|
222,867
|
|
|
|
|
|
|
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
|||||||||||
|
Series
|
|
Issuance Date
|
|
Earliest Redemption Date
|
|
Dividend Rate
|
|
Outstanding Shares
|
|
Current Liquidation Value
|
|
Outstanding Shares
|
|
Current Liquidation Value (1)
|
|||||||
|
Series C participating preferred shares (2)
|
|
N/A
|
|
N/A
|
|
N/A
|
|
|
—
|
|
|
$
|
—
|
|
|
7,600,000
|
|
|
$
|
218,236
|
|
|
Series D perpetual preferred shares
|
|
5/24/2016
|
|
5/24/2021
|
|
6.500
|
%
|
|
10,750,000
|
|
|
268,750
|
|
|
10,750,000
|
|
|
268,750
|
|
||
|
Series E perpetual preferred shares
|
|
6/29/2016
|
|
6/29/2021
|
|
6.350
|
%
|
|
9,200,000
|
|
|
230,000
|
|
|
9,200,000
|
|
|
230,000
|
|
||
|
Series F perpetual preferred shares
|
|
4/24/2017
|
|
4/24/2022
|
|
5.875
|
%
|
|
6,200,000
|
|
|
155,000
|
|
|
6,200,000
|
|
|
155,000
|
|
||
|
Series G perpetual preferred shares
|
|
7/17/2017
|
|
7/17/2022
|
|
5.875
|
%
|
|
4,600,000
|
|
|
115,000
|
|
|
4,600,000
|
|
|
115,000
|
|
||
|
Total preferred shares
|
|
|
|
|
|
|
|
30,750,000
|
|
|
$
|
768,750
|
|
|
38,350,000
|
|
|
$
|
986,986
|
|
|
|
(1)
|
Liquidation value reflects initial liquidation value of
$25.00
per share, which in the case of the Series C participating preferred shares is adjusted by an amount equal to
50%
of the cumulative change in value of an index based on the purchase prices of single-family properties located in our top
20
markets.
|
|
(2)
|
All of the outstanding Series C participating preferred shares were converted into
10,848,827
Class A common shares on
April 5, 2018
, based on a conversion ratio of
1.4275
common shares per preferred share in accordance with the conversion terms in the Articles Supplementary.
|
|
|
For the Three Months Ended
|
|
For the Six Months Ended
|
||||||||||||
|
|
June 30, 2018
|
|
June 30, 2017
|
|
June 30, 2018
|
|
June 30, 2017
|
|
|||||||
|
Net loss allocated to Class A units
|
$
|
(2,902
|
)
|
|
$
|
(31
|
)
|
|
$
|
(1,777
|
)
|
|
$
|
(370
|
)
|
|
Net (loss) income allocated to noncontrolling interest in a consolidated subsidiary
|
(248
|
)
|
|
1
|
|
|
(259
|
)
|
|
39
|
|
||||
|
|
$
|
(3,150
|
)
|
|
$
|
(30
|
)
|
|
$
|
(2,036
|
)
|
|
$
|
(331
|
)
|
|
|
Shares
|
|
Weighted-Average
Exercise Price |
|
Weighted-Average
Remaining Contractual Life (in years) |
|
Aggregate
Intrinsic Value (1) (in thousands) |
|||||
|
Options outstanding at January 1, 2017
|
2,826,500
|
|
|
$
|
15.69
|
|
|
7.6
|
|
$
|
14,956
|
|
|
Granted
|
385,200
|
|
|
23.38
|
|
|
|
|
|
|
||
|
Exercised
|
(28,250
|
)
|
|
15.96
|
|
|
|
|
196
|
|
||
|
Forfeited
|
(50,000
|
)
|
|
16.38
|
|
|
|
|
|
|
||
|
Options outstanding at June 30, 2017
|
3,133,450
|
|
|
$
|
16.62
|
|
|
7.3
|
|
$
|
18,940
|
|
|
Options exercisable at June 30, 2017
|
1,716,000
|
|
|
$
|
15.89
|
|
|
6.5
|
|
$
|
11,468
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Options outstanding at January 1, 2018
|
3,052,450
|
|
|
$
|
16.65
|
|
|
6.9
|
|
$
|
16,421
|
|
|
Granted
|
140,000
|
|
|
19.40
|
|
|
|
|
|
|
||
|
Exercised
|
(171,875
|
)
|
|
16.04
|
|
|
|
|
787
|
|
||
|
Forfeited
|
(66,250
|
)
|
|
17.69
|
|
|
|
|
|
|
||
|
Options outstanding at June 30, 2018
|
2,954,325
|
|
|
$
|
16.79
|
|
|
6.0
|
|
$
|
16,347
|
|
|
Options exercisable at June 30, 2018
|
2,174,550
|
|
|
$
|
16.20
|
|
|
5.3
|
|
$
|
13,123
|
|
|
(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.
|
|
|
2018
|
|
2017
|
||||
|
Weighted-average fair value
|
$
|
3.03
|
|
|
$
|
3.82
|
|
|
Expected term (years)
|
|
7.0
|
|
|
|
7.0
|
|
|
Dividend yield
|
|
3.0
|
%
|
|
|
3.0
|
%
|
|
Volatility
|
|
18.9
|
%
|
|
|
21.3
|
%
|
|
Risk-free interest rate
|
|
2.8
|
%
|
|
|
2.2
|
%
|
|
|
2018
|
|
2017
|
||
|
Restricted stock units at beginning of period
|
243,875
|
|
|
130,150
|
|
|
Units awarded
|
304,400
|
|
|
174,000
|
|
|
Units vested
|
(80,025
|
)
|
|
(42,475
|
)
|
|
Units forfeited
|
(48,375
|
)
|
|
(10,250
|
)
|
|
Restricted stock units at end of period
|
419,875
|
|
|
251,425
|
|
|
|
For the Three Months Ended
June 30, |
|
For the Six Months Ended
June 30, |
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Numerator:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Net income
|
$
|
25,898
|
|
|
$
|
15,066
|
|
|
$
|
47,423
|
|
|
$
|
26,862
|
|
|
Less:
|
|
|
|
|
|
|
|
||||||||
|
Noncontrolling interest
|
(3,150
|
)
|
|
(30
|
)
|
|
(2,036
|
)
|
|
(331
|
)
|
||||
|
Dividends on preferred shares
|
11,984
|
|
|
15,282
|
|
|
26,581
|
|
|
28,869
|
|
||||
|
Redemption of participating preferred shares
|
32,215
|
|
|
—
|
|
|
32,215
|
|
|
—
|
|
||||
|
Numerator for loss per common share—basic and diluted
|
$
|
(15,151
|
)
|
|
$
|
(186
|
)
|
|
$
|
(9,337
|
)
|
|
$
|
(1,676
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Denominator:
|
|
|
|
|
|
|
|
||||||||
|
Weighted-average common shares outstanding—basic and diluted (1)
|
295,462,572
|
|
|
258,900,456
|
|
|
290,848,633
|
|
|
251,685,993
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net loss per common share—basic and diluted
|
$
|
(0.05
|
)
|
|
$
|
—
|
|
|
$
|
(0.03
|
)
|
|
$
|
(0.01
|
)
|
|
(1)
|
The computation of diluted earnings per share for the
three months ended June 30, 2018
and
2017
, excludes an aggregate of
6,974,868
and
28,351,580
potentially dilutive securities, respectively, and for the
six months ended June 30, 2018
and
2017
, excludes an aggregate of
6,971,928
and
28,342,309
potentially dilutive securities, respectively, which include a combination of participating preferred shares, exchangeable senior notes, common shares issuable upon exercise of stock options and unvested restricted stock units, because their effect would have been antidilutive to the respective periods. The effect of the potential conversion of OP Units is not reflected in the computation of basic and diluted earnings per share, as they are exchangeable for Class A common shares on a one-for-one basis. The income allocable to the OP units is allocated on this same basis and reflected as noncontrolling interest in the accompanying consolidated financial statements. As such, the assumed conversion of the OP units would have no net impact on the determination of diluted earnings per share.
|
|
|
For the Three Months Ended
June 30, |
|
For the Six Months Ended
June 30, |
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Numerator:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Net income
|
$
|
25,898
|
|
|
$
|
15,066
|
|
|
$
|
47,423
|
|
|
$
|
26,862
|
|
|
Less:
|
|
|
|
|
|
|
|
||||||||
|
Noncontrolling interest
|
(248
|
)
|
|
1
|
|
|
(259
|
)
|
|
39
|
|
||||
|
Preferred distributions
|
11,984
|
|
|
15,282
|
|
|
26,581
|
|
|
28,869
|
|
||||
|
Redemption of participating preferred units
|
32,215
|
|
|
—
|
|
|
32,215
|
|
|
—
|
|
||||
|
Numerator for loss per common unit—basic and diluted
|
$
|
(18,053
|
)
|
|
$
|
(217
|
)
|
|
$
|
(11,114
|
)
|
|
$
|
(2,046
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Denominator:
|
|
|
|
|
|
|
|
||||||||
|
Weighted-average common units outstanding—basic and diluted (1)
|
350,812,725
|
|
|
314,451,049
|
|
|
346,198,786
|
|
|
307,239,255
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net loss per common unit—basic and diluted
|
$
|
(0.05
|
)
|
|
$
|
—
|
|
|
$
|
(0.03
|
)
|
|
$
|
(0.01
|
)
|
|
(1)
|
The computation of diluted earnings per unit for the
three months ended June 30, 2018
and
2017
, excludes an aggregate of
6,974,868
and
28,351,580
potentially dilutive securities, respectively, and for the
six months ended June 30, 2018
and
2017
, excludes an aggregate of
6,971,928
and
28,342,309
potentially dilutive securities, respectively, which include a combination of participating preferred units, exchangeable senior notes, common units issuable upon exercise of stock options and unvested restricted stock units, because their effect would have been antidilutive to the respective periods.
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||||
|
|
Carrying Value
|
|
Fair Value
|
|
Carrying Value
|
|
Fair Value
|
||||||||
|
AH4R 2014-SFR2 securitization
|
$
|
493,761
|
|
|
$
|
497,707
|
|
|
$
|
496,326
|
|
|
$
|
504,730
|
|
|
AH4R 2014-SFR3 securitization
|
509,400
|
|
|
515,755
|
|
|
512,041
|
|
|
521,252
|
|
||||
|
AH4R 2015-SFR1 securitization
|
534,960
|
|
|
538,855
|
|
|
537,723
|
|
|
544,592
|
|
||||
|
AH4R 2015-SFR2 securitization
|
464,746
|
|
|
468,648
|
|
|
467,267
|
|
|
475,832
|
|
||||
|
Total asset-backed securitizations (1)
|
2,002,867
|
|
|
2,020,965
|
|
|
2,013,357
|
|
|
2,046,406
|
|
||||
|
Unsecured senior notes, net (1) (2)
|
497,315
|
|
|
497,190
|
|
|
—
|
|
|
—
|
|
||||
|
Exchangeable senior notes, net (2)
|
113,533
|
|
|
145,771
|
|
|
111,697
|
|
|
147,462
|
|
||||
|
Secured note payable (3)
|
—
|
|
|
—
|
|
|
48,859
|
|
|
49,027
|
|
||||
|
Revolving credit facility (1) (4)
|
—
|
|
|
—
|
|
|
140,000
|
|
|
140,000
|
|
||||
|
Term loan facility (1) (5)
|
100,000
|
|
|
100,000
|
|
|
200,000
|
|
|
200,000
|
|
||||
|
Total debt
|
$
|
2,713,715
|
|
|
$
|
2,763,926
|
|
|
$
|
2,513,913
|
|
|
$
|
2,582,895
|
|
|
(1)
|
The carrying values of the asset-backed securitizations, unsecured senior notes, revolving credit facility and term loan facility exclude
$33.5 million
,
$4.9 million
,
$7.9 million
and
$0.9 million
, respectively, of unamortized deferred financing costs as of
June 30, 2018
, and exclude
$36.0 million
,
zero
,
$8.8 million
and
$2.0 million
, respectively, of unamortized deferred financing costs as of
December 31, 2017
.
|
|
(2)
|
The carrying values of the unsecured senior notes, net and exchangeable senior notes, net are presented net of unamortized discounts.
|
|
(3)
|
The secured note payable was paid off in full during the second quarter of 2018.
|
|
(4)
|
As our revolving credit facility bears interest at a floating rate based on an index plus a spread, which is a LIBOR rate plus a margin ranging from
0.825%
to
1.55%
or a base rate (generally determined according to a prime rate or federal funds rate) plus a margin ranging from
0.00%
to
0.55%
, management believes that the carrying value of the revolving credit facility reasonably approximates fair value.
|
|
(5)
|
As our term loan facility bears interest at a floating rate based on an index plus a spread, which is a LIBOR rate plus a margin ranging from
0.90%
to
1.75%
or a base rate (generally determined according to a prime rate or federal funds rate) plus a margin ranging from
0.00%
to
0.75%
, management believes that the carrying value of the term loan facility reasonably approximates fair value.
|
|
Description
|
|
Fair Value Hierarchy
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
Assets:
|
|
|
|
|
|
|
|
|
||
|
Treasury lock
|
|
Level 2
|
|
$
|
—
|
|
|
$
|
75
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
||
|
Participating preferred shares derivative liability
|
|
Level 3
|
|
$
|
—
|
|
|
$
|
29,470
|
|
|
Description
|
|
January 1, 2018
|
|
Conversions
|
|
Remeasurement included in earnings
|
|
June 30, 2018
|
||||||||
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Participating preferred shares derivative liability
|
|
$
|
29,470
|
|
|
$
|
(28,258
|
)
|
|
$
|
(1,212
|
)
|
|
$
|
—
|
|
|
Description
|
|
January 1, 2017
|
|
Conversions
|
|
Remeasurement included in earnings
|
|
June 30, 2017
|
||||||||
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Participating preferred shares derivative liability
|
|
$
|
69,810
|
|
|
$
|
—
|
|
|
$
|
7,050
|
|
|
$
|
76,860
|
|
|
|
As of June 30, 2018
|
||||||||||||||||||
|
|
American Homes 4 Rent, L.P.
(Parent Company) |
|
American Residential Properties OP, L.P.
(Guarantor Subsidiary) |
|
Combined
Non-Guarantor Subsidiaries |
|
Consolidating Adjustments
|
|
Consolidated Total
|
||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Single-family properties, net
|
$
|
—
|
|
|
$
|
656
|
|
|
$
|
8,183,265
|
|
|
$
|
—
|
|
|
$
|
8,183,921
|
|
|
Cash and cash equivalents
|
32,521
|
|
|
—
|
|
|
20,983
|
|
|
—
|
|
|
53,504
|
|
|||||
|
Restricted cash
|
26,910
|
|
|
30
|
|
|
132,070
|
|
|
—
|
|
|
159,010
|
|
|||||
|
Rent and other receivables, net
|
186
|
|
|
2
|
|
|
27,861
|
|
|
—
|
|
|
28,049
|
|
|||||
|
Intercompany receivables
|
255,388
|
|
|
—
|
|
|
—
|
|
|
(255,388
|
)
|
|
—
|
|
|||||
|
Escrow deposits, prepaid expenses and other assets, including due from affiliates
|
58,231
|
|
|
172
|
|
|
214,140
|
|
|
—
|
|
|
272,543
|
|
|||||
|
Investments in subsidiaries
|
5,988,782
|
|
|
115,663
|
|
|
—
|
|
|
(6,104,445
|
)
|
|
—
|
|
|||||
|
Deferred costs and other intangibles, net
|
8,436
|
|
|
—
|
|
|
4,706
|
|
|
—
|
|
|
13,142
|
|
|||||
|
Goodwill
|
120,279
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
120,279
|
|
|||||
|
Total assets
|
$
|
6,490,733
|
|
|
$
|
116,523
|
|
|
$
|
8,583,025
|
|
|
$
|
(6,359,833
|
)
|
|
$
|
8,830,448
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Liabilities
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Revolving credit facility
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Term loan facility, net
|
99,120
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
99,120
|
|
|||||
|
Asset-backed securitizations, net
|
—
|
|
|
—
|
|
|
1,969,322
|
|
|
—
|
|
|
1,969,322
|
|
|||||
|
Unsecured senior notes, net
|
492,406
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
492,406
|
|
|||||
|
Exchangeable senior notes, net
|
—
|
|
|
113,533
|
|
|
—
|
|
|
—
|
|
|
113,533
|
|
|||||
|
Accounts payable and accrued expenses
|
32,844
|
|
|
2,648
|
|
|
247,242
|
|
|
—
|
|
|
282,734
|
|
|||||
|
Amounts payable to affiliates
|
4,571
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,571
|
|
|||||
|
Intercompany payables
|
—
|
|
|
9,011
|
|
|
246,377
|
|
|
(255,388
|
)
|
|
—
|
|
|||||
|
Total liabilities
|
628,941
|
|
|
125,192
|
|
|
2,462,941
|
|
|
(255,388
|
)
|
|
2,961,686
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Capital
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Partners' capital:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
General partner:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Common units
|
4,388,836
|
|
|
(8,669
|
)
|
|
6,120,084
|
|
|
(6,104,445
|
)
|
|
4,395,806
|
|
|||||
|
Preferred units
|
743,457
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
743,457
|
|
|||||
|
Limited partner:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Common units
|
720,232
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
720,232
|
|
|||||
|
Accumulated other comprehensive income
|
9,267
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,267
|
|
|||||
|
Total partners' capital:
|
5,861,792
|
|
|
(8,669
|
)
|
|
6,120,084
|
|
|
(6,104,445
|
)
|
|
5,868,762
|
|
|||||
|
Total capital
|
5,861,792
|
|
|
(8,669
|
)
|
|
6,120,084
|
|
|
(6,104,445
|
)
|
|
5,868,762
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total liabilities and capital
|
$
|
6,490,733
|
|
|
$
|
116,523
|
|
|
$
|
8,583,025
|
|
|
$
|
(6,359,833
|
)
|
|
$
|
8,830,448
|
|
|
|
As of December 31, 2017
|
||||||||||||||||||
|
|
American Homes 4 Rent, L.P.
(Parent Company) |
|
American Residential Properties OP, L.P.
(Guarantor Subsidiary) |
|
Combined
Non-Guarantor Subsidiaries |
|
Consolidating Adjustments
|
|
Consolidated Total
|
||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Single-family properties, net
|
$
|
—
|
|
|
$
|
1,732
|
|
|
$
|
8,063,248
|
|
|
$
|
—
|
|
|
$
|
8,064,980
|
|
|
Cash and cash equivalents
|
22,157
|
|
|
—
|
|
|
23,999
|
|
|
—
|
|
|
46,156
|
|
|||||
|
Restricted cash
|
14,742
|
|
|
31
|
|
|
121,894
|
|
|
—
|
|
|
136,667
|
|
|||||
|
Rent and other receivables, net
|
114
|
|
|
57
|
|
|
29,973
|
|
|
—
|
|
|
30,144
|
|
|||||
|
Intercompany receivables
|
154,621
|
|
|
—
|
|
|
—
|
|
|
(154,621
|
)
|
|
—
|
|
|||||
|
Escrow deposits, prepaid expenses and other assets, including due from affiliates
|
59,271
|
|
|
164
|
|
|
138,082
|
|
|
—
|
|
|
197,517
|
|
|||||
|
Investments in subsidiaries
|
5,889,146
|
|
|
115,303
|
|
|
—
|
|
|
(6,004,449
|
)
|
|
—
|
|
|||||
|
Deferred costs and other intangibles, net
|
9,652
|
|
|
—
|
|
|
3,373
|
|
|
—
|
|
|
13,025
|
|
|||||
|
Goodwill
|
120,279
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
120,279
|
|
|||||
|
Total assets
|
$
|
6,269,982
|
|
|
$
|
117,287
|
|
|
$
|
8,380,569
|
|
|
$
|
(6,159,070
|
)
|
|
$
|
8,608,768
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Liabilities
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Revolving credit facility
|
$
|
140,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
140,000
|
|
|
Term loan facility, net
|
198,023
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
198,023
|
|
|||||
|
Asset-backed securitizations, net
|
—
|
|
|
—
|
|
|
1,977,308
|
|
|
—
|
|
|
1,977,308
|
|
|||||
|
Exchangeable senior notes, net
|
—
|
|
|
111,697
|
|
|
—
|
|
|
—
|
|
|
111,697
|
|
|||||
|
Secured note payable
|
—
|
|
|
—
|
|
|
48,859
|
|
|
—
|
|
|
48,859
|
|
|||||
|
Accounts payable and accrued expenses
|
27,566
|
|
|
2,757
|
|
|
192,544
|
|
|
—
|
|
|
222,867
|
|
|||||
|
Amounts payable to affiliates
|
4,720
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,720
|
|
|||||
|
Intercompany payables
|
—
|
|
|
8,428
|
|
|
146,193
|
|
|
(154,621
|
)
|
|
—
|
|
|||||
|
Participating preferred units derivative liability
|
29,470
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
29,470
|
|
|||||
|
Total liabilities
|
399,779
|
|
|
122,882
|
|
|
2,364,904
|
|
|
(154,621
|
)
|
|
2,732,944
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Capital
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Partners' capital:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
General partner:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Common units
|
4,241,266
|
|
|
(5,595
|
)
|
|
6,017,014
|
|
|
(6,004,449
|
)
|
|
4,248,236
|
|
|||||
|
Preferred units
|
901,318
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
901,318
|
|
|||||
|
Limited partner:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Common units
|
727,544
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
727,544
|
|
|||||
|
Accumulated other comprehensive income
|
75
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
75
|
|
|||||
|
Total partners' capital:
|
5,870,203
|
|
|
(5,595
|
)
|
|
6,017,014
|
|
|
(6,004,449
|
)
|
|
5,877,173
|
|
|||||
|
Noncontrolling interest
|
—
|
|
|
—
|
|
|
(1,349
|
)
|
|
—
|
|
|
(1,349
|
)
|
|||||
|
Total capital
|
5,870,203
|
|
|
(5,595
|
)
|
|
6,015,665
|
|
|
(6,004,449
|
)
|
|
5,875,824
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total liabilities and capital
|
$
|
6,269,982
|
|
|
$
|
117,287
|
|
|
$
|
8,380,569
|
|
|
$
|
(6,159,070
|
)
|
|
$
|
8,608,768
|
|
|
|
For the Three Months Ended June 30, 2018
|
||||||||||||||||||
|
|
American Homes 4 Rent, L.P.
(Parent Company) |
|
American Residential Properties OP, L.P.
(Guarantor Subsidiary) |
|
Combined
Non-Guarantor Subsidiaries |
|
Consolidating Adjustments
|
|
Consolidated Total
|
||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Rents from single-family properties
|
$
|
—
|
|
|
$
|
18
|
|
|
$
|
227,193
|
|
|
$
|
—
|
|
|
$
|
227,211
|
|
|
Fees from single-family properties
|
—
|
|
|
1
|
|
|
2,753
|
|
|
—
|
|
|
2,754
|
|
|||||
|
Tenant charge-backs
|
—
|
|
|
1
|
|
|
32,916
|
|
|
—
|
|
|
32,917
|
|
|||||
|
Other
|
400
|
|
|
—
|
|
|
1,201
|
|
|
—
|
|
|
1,601
|
|
|||||
|
Total revenues
|
400
|
|
|
20
|
|
|
264,063
|
|
|
—
|
|
|
264,483
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Expenses:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Property operating expenses
|
—
|
|
|
1
|
|
|
98,842
|
|
|
—
|
|
|
98,843
|
|
|||||
|
Property management expenses
|
—
|
|
|
—
|
|
|
18,616
|
|
|
—
|
|
|
18,616
|
|
|||||
|
General and administrative expense
|
6,014
|
|
|
1
|
|
|
3,662
|
|
|
—
|
|
|
9,677
|
|
|||||
|
Interest expense
|
7,972
|
|
|
1,870
|
|
|
22,136
|
|
|
—
|
|
|
31,978
|
|
|||||
|
Acquisition fees and costs expensed
|
—
|
|
|
—
|
|
|
1,321
|
|
|
—
|
|
|
1,321
|
|
|||||
|
Depreciation and amortization
|
204
|
|
|
—
|
|
|
78,115
|
|
|
—
|
|
|
78,319
|
|
|||||
|
Other expense
|
80
|
|
|
—
|
|
|
1,544
|
|
|
—
|
|
|
1,624
|
|
|||||
|
Total expenses
|
14,270
|
|
|
1,872
|
|
|
224,236
|
|
|
—
|
|
|
240,378
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Intercompany income
|
575
|
|
|
—
|
|
|
85
|
|
|
(660
|
)
|
|
—
|
|
|||||
|
Intercompany expenses
|
(85
|
)
|
|
—
|
|
|
(575
|
)
|
|
660
|
|
|
—
|
|
|||||
|
Gain on sale of single-family properties and other, net
|
—
|
|
|
169
|
|
|
3,071
|
|
|
—
|
|
|
3,240
|
|
|||||
|
Loss on early extinguishment of debt
|
(879
|
)
|
|
—
|
|
|
(568
|
)
|
|
—
|
|
|
(1,447
|
)
|
|||||
|
Equity in income of subsidiaries
|
40,405
|
|
|
11,035
|
|
|
—
|
|
|
(51,440
|
)
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net income
|
26,146
|
|
|
9,352
|
|
|
41,840
|
|
|
(51,440
|
)
|
|
25,898
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Noncontrolling interest
|
—
|
|
|
—
|
|
|
(248
|
)
|
|
—
|
|
|
(248
|
)
|
|||||
|
Preferred distributions
|
11,984
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,984
|
|
|||||
|
Redemption of participating preferred units
|
32,215
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
32,215
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net (loss) income attributable to common unitholders
|
$
|
(18,053
|
)
|
|
$
|
9,352
|
|
|
$
|
42,088
|
|
|
$
|
(51,440
|
)
|
|
$
|
(18,053
|
)
|
|
|
For the Three Months Ended June 30, 2017
|
||||||||||||||||||
|
|
American Homes 4 Rent, L.P.
(Parent Company) |
|
American Residential Properties OP, L.P.
(Guarantor Subsidiary) |
|
Combined
Non-Guarantor Subsidiaries |
|
Consolidating Adjustments
|
|
Consolidated Total
|
||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Rents from single-family properties
|
$
|
—
|
|
|
$
|
64
|
|
|
$
|
204,584
|
|
|
$
|
—
|
|
|
$
|
204,648
|
|
|
Fees from single-family properties
|
—
|
|
|
1
|
|
|
2,689
|
|
|
—
|
|
|
2,690
|
|
|||||
|
Tenant charge-backs
|
—
|
|
|
7
|
|
|
27,375
|
|
|
—
|
|
|
27,382
|
|
|||||
|
Other
|
333
|
|
|
—
|
|
|
1,955
|
|
|
—
|
|
|
2,288
|
|
|||||
|
Total revenues
|
333
|
|
|
72
|
|
|
236,603
|
|
|
—
|
|
|
237,008
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Expenses:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Property operating expenses
|
—
|
|
|
54
|
|
|
85,900
|
|
|
—
|
|
|
85,954
|
|
|||||
|
Property management expenses
|
—
|
|
|
5
|
|
|
17,437
|
|
|
—
|
|
|
17,442
|
|
|||||
|
General and administrative expense
|
5,020
|
|
|
—
|
|
|
3,906
|
|
|
—
|
|
|
8,926
|
|
|||||
|
Interest expense
|
3,187
|
|
|
1,809
|
|
|
23,396
|
|
|
—
|
|
|
28,392
|
|
|||||
|
Acquisition fees and costs expensed
|
3
|
|
|
—
|
|
|
1,409
|
|
|
—
|
|
|
1,412
|
|
|||||
|
Depreciation and amortization
|
369
|
|
|
4
|
|
|
72,343
|
|
|
—
|
|
|
72,716
|
|
|||||
|
Other
|
81
|
|
|
50
|
|
|
1,228
|
|
|
—
|
|
|
1,359
|
|
|||||
|
Total expenses
|
8,660
|
|
|
1,922
|
|
|
205,619
|
|
|
—
|
|
|
216,201
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Intercompany income
|
45
|
|
|
—
|
|
|
179
|
|
|
(224
|
)
|
|
—
|
|
|||||
|
Intercompany expenses
|
(179
|
)
|
|
—
|
|
|
(45
|
)
|
|
224
|
|
|
—
|
|
|||||
|
Gain on sale of single-family properties and other, net
|
—
|
|
|
285
|
|
|
2,169
|
|
|
—
|
|
|
2,454
|
|
|||||
|
Loss on early extinguishment of debt
|
—
|
|
|
—
|
|
|
(6,555
|
)
|
|
—
|
|
|
(6,555
|
)
|
|||||
|
Remeasurement of participating preferred units
|
(1,640
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,640
|
)
|
|||||
|
Equity in income of subsidiaries
|
25,166
|
|
|
9,251
|
|
|
—
|
|
|
(34,417
|
)
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net income
|
15,065
|
|
|
7,686
|
|
|
26,732
|
|
|
(34,417
|
)
|
|
15,066
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Noncontrolling interest
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|||||
|
Preferred distributions
|
15,282
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15,282
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net (loss) income attributable to common unitholders
|
$
|
(217
|
)
|
|
$
|
7,686
|
|
|
$
|
26,731
|
|
|
$
|
(34,417
|
)
|
|
$
|
(217
|
)
|
|
|
For the Six Months Ended June 30, 2018
|
||||||||||||||||||
|
|
American Homes 4 Rent, L.P.
(Parent Company) |
|
American Residential Properties OP, L.P.
(Guarantor Subsidiary) |
|
Combined
Non-Guarantor Subsidiaries |
|
Consolidating Adjustments
|
|
Consolidated Total
|
||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Rents from single-family properties
|
$
|
—
|
|
|
$
|
40
|
|
|
$
|
445,194
|
|
|
$
|
—
|
|
|
$
|
445,234
|
|
|
Fees from single-family properties
|
—
|
|
|
1
|
|
|
5,586
|
|
|
—
|
|
|
5,587
|
|
|||||
|
Tenant charge-backs
|
—
|
|
|
4
|
|
|
68,720
|
|
|
—
|
|
|
68,724
|
|
|||||
|
Other
|
734
|
|
|
—
|
|
|
2,208
|
|
|
—
|
|
|
2,942
|
|
|||||
|
Total revenues
|
734
|
|
|
45
|
|
|
521,708
|
|
|
—
|
|
|
522,487
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Expenses:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Property operating expenses
|
—
|
|
|
4
|
|
|
199,826
|
|
|
—
|
|
|
199,830
|
|
|||||
|
Property management expenses
|
—
|
|
|
3
|
|
|
37,600
|
|
|
—
|
|
|
37,603
|
|
|||||
|
General and administrative expense
|
11,951
|
|
|
2
|
|
|
6,955
|
|
|
—
|
|
|
18,908
|
|
|||||
|
Interest expense
|
14,229
|
|
|
3,705
|
|
|
43,345
|
|
|
—
|
|
|
61,279
|
|
|||||
|
Acquisition fees and costs expensed
|
—
|
|
|
—
|
|
|
2,632
|
|
|
—
|
|
|
2,632
|
|
|||||
|
Depreciation and amortization
|
501
|
|
|
—
|
|
|
157,121
|
|
|
—
|
|
|
157,622
|
|
|||||
|
Other expense
|
175
|
|
|
9
|
|
|
2,267
|
|
|
—
|
|
|
2,451
|
|
|||||
|
Total expenses
|
26,856
|
|
|
3,723
|
|
|
449,746
|
|
|
—
|
|
|
480,325
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Intercompany income
|
1,026
|
|
|
—
|
|
|
142
|
|
|
(1,168
|
)
|
|
—
|
|
|||||
|
Intercompany expenses
|
(142
|
)
|
|
—
|
|
|
(1,026
|
)
|
|
1,168
|
|
|
—
|
|
|||||
|
Gain on sale of single-family properties and other, net
|
—
|
|
|
604
|
|
|
4,892
|
|
|
—
|
|
|
5,496
|
|
|||||
|
Loss on early extinguishment of debt
|
(879
|
)
|
|
—
|
|
|
(568
|
)
|
|
—
|
|
|
(1,447
|
)
|
|||||
|
Remeasurement of participating preferred units
|
1,212
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,212
|
|
|||||
|
Equity in income of subsidiaries
|
72,587
|
|
|
21,267
|
|
|
—
|
|
|
(93,854
|
)
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net income
|
47,682
|
|
|
18,193
|
|
|
75,402
|
|
|
(93,854
|
)
|
|
47,423
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Noncontrolling interest
|
—
|
|
|
—
|
|
|
(259
|
)
|
|
—
|
|
|
(259
|
)
|
|||||
|
Preferred distributions
|
26,581
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
26,581
|
|
|||||
|
Redemption of participating preferred units
|
32,215
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
32,215
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net (loss) income attributable to common unitholders
|
$
|
(11,114
|
)
|
|
$
|
18,193
|
|
|
$
|
75,661
|
|
|
$
|
(93,854
|
)
|
|
$
|
(11,114
|
)
|
|
|
For the Six Months Ended June 30, 2017
|
||||||||||||||||||
|
|
American Homes 4 Rent, L.P.
(Parent Company) |
|
American Residential Properties OP, L.P.
(Guarantor Subsidiary) |
|
Combined
Non-Guarantor Subsidiaries |
|
Consolidating Adjustments
|
|
Consolidated Total
|
||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Rents from single-family properties
|
$
|
—
|
|
|
$
|
166
|
|
|
$
|
405,589
|
|
|
$
|
—
|
|
|
$
|
405,755
|
|
|
Fees from single-family properties
|
—
|
|
|
2
|
|
|
5,292
|
|
|
—
|
|
|
5,294
|
|
|||||
|
Tenant charge-backs
|
—
|
|
|
14
|
|
|
55,741
|
|
|
—
|
|
|
55,755
|
|
|||||
|
Other
|
719
|
|
|
—
|
|
|
3,239
|
|
|
—
|
|
|
3,958
|
|
|||||
|
Total revenues
|
719
|
|
|
182
|
|
|
469,861
|
|
|
—
|
|
|
470,762
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Expenses:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Property operating expenses
|
—
|
|
|
102
|
|
|
169,157
|
|
|
—
|
|
|
169,259
|
|
|||||
|
Property management expenses
|
—
|
|
|
11
|
|
|
34,909
|
|
|
—
|
|
|
34,920
|
|
|||||
|
General and administrative expense
|
10,014
|
|
|
2
|
|
|
8,205
|
|
|
—
|
|
|
18,221
|
|
|||||
|
Interest expense
|
6,515
|
|
|
3,583
|
|
|
50,183
|
|
|
—
|
|
|
60,281
|
|
|||||
|
Acquisition fees and costs expensed
|
358
|
|
|
—
|
|
|
2,150
|
|
|
—
|
|
|
2,508
|
|
|||||
|
Depreciation and amortization
|
778
|
|
|
6
|
|
|
145,885
|
|
|
—
|
|
|
146,669
|
|
|||||
|
Other
|
180
|
|
|
51
|
|
|
2,686
|
|
|
—
|
|
|
2,917
|
|
|||||
|
Total expenses
|
17,845
|
|
|
3,755
|
|
|
413,175
|
|
|
—
|
|
|
434,775
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Intercompany income
|
121
|
|
|
—
|
|
|
327
|
|
|
(448
|
)
|
|
—
|
|
|||||
|
Intercompany expenses
|
(327
|
)
|
|
—
|
|
|
(121
|
)
|
|
448
|
|
|
—
|
|
|||||
|
Gain (loss) on sale of single-family properties and other, net
|
3,031
|
|
|
(1,175
|
)
|
|
2,624
|
|
|
—
|
|
|
4,480
|
|
|||||
|
Loss on early extinguishment of debt
|
—
|
|
|
—
|
|
|
(6,555
|
)
|
|
—
|
|
|
(6,555
|
)
|
|||||
|
Remeasurement of participating preferred units
|
(7,050
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,050
|
)
|
|||||
|
Equity in income of subsidiaries
|
48,174
|
|
|
18,488
|
|
|
—
|
|
|
(66,662
|
)
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net income
|
26,823
|
|
|
13,740
|
|
|
52,961
|
|
|
(66,662
|
)
|
|
26,862
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Noncontrolling interest
|
—
|
|
|
—
|
|
|
39
|
|
|
—
|
|
|
39
|
|
|||||
|
Preferred distributions
|
28,869
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
28,869
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net (loss) income attributable to common unitholders
|
$
|
(2,046
|
)
|
|
$
|
13,740
|
|
|
$
|
52,922
|
|
|
$
|
(66,662
|
)
|
|
$
|
(2,046
|
)
|
|
|
For the Three Months Ended June 30, 2018
|
||||||||||||||||||
|
|
American Homes 4 Rent, L.P.
(Parent Company) |
|
American Residential Properties OP, L.P.
(Guarantor Subsidiary) |
|
Combined
Non-Guarantor Subsidiaries |
|
Consolidating Adjustments
|
|
Consolidated Total
|
||||||||||
|
Net income
|
$
|
26,146
|
|
|
$
|
9,352
|
|
|
$
|
41,840
|
|
|
$
|
(51,440
|
)
|
|
$
|
25,898
|
|
|
Other comprehensive loss:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Gain on cash flow hedging instrument:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Reclassification adjustment for amortization of interest expense included in net income
|
(241
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(241
|
)
|
|||||
|
Other comprehensive loss
|
(241
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(241
|
)
|
|||||
|
Comprehensive income
|
25,905
|
|
|
9,352
|
|
|
41,840
|
|
|
(51,440
|
)
|
|
25,657
|
|
|||||
|
Comprehensive loss attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
(248
|
)
|
|
—
|
|
|
(248
|
)
|
|||||
|
Preferred distributions
|
11,984
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,984
|
|
|||||
|
Redemption of participating preferred units
|
32,215
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
32,215
|
|
|||||
|
Comprehensive (loss) income attributable to common unitholders
|
$
|
(18,294
|
)
|
|
$
|
9,352
|
|
|
$
|
42,088
|
|
|
$
|
(51,440
|
)
|
|
$
|
(18,294
|
)
|
|
|
For the Three Months Ended June 30, 2017
|
||||||||||||||||||
|
|
American Homes 4 Rent, L.P.
(Parent Company) |
|
American Residential Properties OP, L.P.
(Guarantor Subsidiary) |
|
Combined
Non-Guarantor Subsidiaries |
|
Consolidating Adjustments
|
|
Consolidated Total
|
||||||||||
|
Net income
|
$
|
15,065
|
|
|
$
|
7,686
|
|
|
$
|
26,732
|
|
|
$
|
(34,417
|
)
|
|
$
|
15,066
|
|
|
Comprehensive income
|
15,065
|
|
|
7,686
|
|
|
26,732
|
|
|
(34,417
|
)
|
|
15,066
|
|
|||||
|
Comprehensive income attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|||||
|
Preferred distributions
|
15,282
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15,282
|
|
|||||
|
Comprehensive (loss) income attributable to common unitholders
|
$
|
(217
|
)
|
|
$
|
7,686
|
|
|
$
|
26,731
|
|
|
$
|
(34,417
|
)
|
|
$
|
(217
|
)
|
|
|
For the Six Months Ended June 30, 2018
|
||||||||||||||||||
|
|
American Homes 4 Rent, L.P.
(Parent Company) |
|
American Residential Properties OP, L.P.
(Guarantor Subsidiary) |
|
Combined
Non-Guarantor Subsidiaries |
|
Consolidating Adjustments
|
|
Consolidated Total
|
||||||||||
|
Net income
|
$
|
47,682
|
|
|
$
|
18,193
|
|
|
$
|
75,402
|
|
|
$
|
(93,854
|
)
|
|
$
|
47,423
|
|
|
Other comprehensive income:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Gain on cash flow hedging instrument:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Gain on settlement of cash flow hedging instrument
|
9,553
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,553
|
|
|||||
|
Reclassification adjustment for amortization of interest expense included in net income
|
(361
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(361
|
)
|
|||||
|
Other comprehensive income
|
9,192
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,192
|
|
|||||
|
Comprehensive income
|
56,874
|
|
|
18,193
|
|
|
75,402
|
|
|
(93,854
|
)
|
|
56,615
|
|
|||||
|
Comprehensive loss attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
(259
|
)
|
|
—
|
|
|
(259
|
)
|
|||||
|
Preferred distributions
|
26,581
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
26,581
|
|
|||||
|
Redemption of participating preferred units
|
32,215
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
32,215
|
|
|||||
|
Comprehensive (loss) income attributable to common unitholders
|
$
|
(1,922
|
)
|
|
$
|
18,193
|
|
|
$
|
75,661
|
|
|
$
|
(93,854
|
)
|
|
$
|
(1,922
|
)
|
|
|
For the Six Months Ended June 30, 2017
|
||||||||||||||||||
|
|
American Homes 4 Rent, L.P.
(Parent Company) |
|
American Residential Properties OP, L.P.
(Guarantor Subsidiary) |
|
Combined
Non-Guarantor Subsidiaries |
|
Consolidating Adjustments
|
|
Consolidated Total
|
||||||||||
|
Net income
|
$
|
26,823
|
|
|
$
|
13,740
|
|
|
$
|
52,961
|
|
|
$
|
(66,662
|
)
|
|
$
|
26,862
|
|
|
Other comprehensive loss:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Gain on cash flow hedging instrument:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Reclassification adjustment for amortization of interest expense included in net income
|
—
|
|
|
—
|
|
|
(28
|
)
|
|
—
|
|
|
(28
|
)
|
|||||
|
Unrealized gain on investment in equity securities:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Reclassification adjustment for realized gain included in net income
|
(67
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(67
|
)
|
|||||
|
Other comprehensive loss
|
(67
|
)
|
|
—
|
|
|
(28
|
)
|
|
—
|
|
|
(95
|
)
|
|||||
|
Comprehensive income
|
26,756
|
|
|
13,740
|
|
|
52,933
|
|
|
(66,662
|
)
|
|
26,767
|
|
|||||
|
Comprehensive income attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
39
|
|
|
—
|
|
|
39
|
|
|||||
|
Preferred distributions
|
28,869
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
28,869
|
|
|||||
|
Comprehensive (loss) income attributable to common unitholders
|
$
|
(2,113
|
)
|
|
$
|
13,740
|
|
|
$
|
52,894
|
|
|
$
|
(66,662
|
)
|
|
$
|
(2,141
|
)
|
|
|
For the Six Months Ended June 30, 2018
|
||||||||||||||||||
|
|
American Homes 4 Rent, L.P.
(Parent Company) |
|
American Residential Properties OP, L.P.
(Guarantor Subsidiary) |
|
Combined
Non-Guarantor Subsidiaries |
|
Consolidating Adjustments
|
|
Consolidated Total
|
||||||||||
|
Operating activities
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net cash (used for) provided by operating activities
|
$
|
(115,080
|
)
|
|
$
|
(1,305
|
)
|
|
$
|
366,350
|
|
|
$
|
—
|
|
|
$
|
249,965
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Investing activities
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash paid for single-family properties
|
—
|
|
|
—
|
|
|
(206,137
|
)
|
|
—
|
|
|
(206,137
|
)
|
|||||
|
Change in escrow deposits for purchase of single-family properties
|
—
|
|
|
—
|
|
|
(4,357
|
)
|
|
—
|
|
|
(4,357
|
)
|
|||||
|
Net proceeds received from sales of single-family properties and other
|
—
|
|
|
2,165
|
|
|
27,977
|
|
|
—
|
|
|
30,142
|
|
|||||
|
Proceeds received from hurricane-related insurance claims
|
—
|
|
|
—
|
|
|
4,000
|
|
|
—
|
|
|
4,000
|
|
|||||
|
Distributions from joint ventures
|
440
|
|
|
—
|
|
|
2,000
|
|
|
—
|
|
|
2,440
|
|
|||||
|
(Investment in) return of investment in subsidiaries
|
(28,098
|
)
|
|
20,907
|
|
|
—
|
|
|
7,191
|
|
|
—
|
|
|||||
|
Initial renovations to single-family properties
|
—
|
|
|
—
|
|
|
(33,030
|
)
|
|
—
|
|
|
(33,030
|
)
|
|||||
|
Recurring and other capital expenditures for single-family properties
|
—
|
|
|
(501
|
)
|
|
(22,830
|
)
|
|
—
|
|
|
(23,331
|
)
|
|||||
|
Other purchases of productive assets
|
—
|
|
|
—
|
|
|
(95,354
|
)
|
|
—
|
|
|
(95,354
|
)
|
|||||
|
Net cash (used for) provided by investing activities
|
(27,658
|
)
|
|
22,571
|
|
|
(327,731
|
)
|
|
7,191
|
|
|
(325,627
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Financing activities
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Repurchase of Class A units
|
(34,969
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(34,969
|
)
|
|||||
|
Share-based compensation proceeds, net
|
1,933
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,933
|
|
|||||
|
Payments on asset-backed securitizations
|
—
|
|
|
—
|
|
|
(10,490
|
)
|
|
—
|
|
|
(10,490
|
)
|
|||||
|
Proceeds from revolving credit facility
|
100,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
100,000
|
|
|||||
|
Payments on revolving credit facility
|
(240,000
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(240,000
|
)
|
|||||
|
Payments on term loan facility
|
(100,000
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(100,000
|
)
|
|||||
|
Payments on secured note payable
|
—
|
|
|
—
|
|
|
(49,427
|
)
|
|
—
|
|
|
(49,427
|
)
|
|||||
|
Proceeds from unsecured senior notes, net of discount
|
497,210
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
497,210
|
|
|||||
|
Settlement of cash flow hedging instrument
|
9,628
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,628
|
|
|||||
|
Intercompany financing and distributions to parent
|
—
|
|
|
(21,267
|
)
|
|
28,458
|
|
|
(7,191
|
)
|
|
—
|
|
|||||
|
Distributions to common unitholders
|
(34,238
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(34,238
|
)
|
|||||
|
Distributions to preferred unitholders
|
(29,194
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(29,194
|
)
|
|||||
|
Deferred financing costs paid
|
(5,100
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,100
|
)
|
|||||
|
Net cash provided by (used for) financing activities
|
165,270
|
|
|
(21,267
|
)
|
|
(31,459
|
)
|
|
(7,191
|
)
|
|
105,353
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net increase (decrease) in cash, cash equivalents and restricted cash
|
22,532
|
|
|
(1
|
)
|
|
7,160
|
|
|
—
|
|
|
29,691
|
|
|||||
|
Cash, cash equivalents and restricted cash, beginning of period
|
36,899
|
|
|
31
|
|
|
145,893
|
|
|
—
|
|
|
182,823
|
|
|||||
|
Cash, cash equivalents and restricted cash, end of period
|
$
|
59,431
|
|
|
$
|
30
|
|
|
$
|
153,053
|
|
|
$
|
—
|
|
|
$
|
212,514
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Supplemental cash flow information
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash payments for interest, net of amounts capitalized
|
$
|
(4,799
|
)
|
|
$
|
(1,869
|
)
|
|
$
|
(40,995
|
)
|
|
$
|
—
|
|
|
$
|
(47,663
|
)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Supplemental schedule of noncash investing and financing activities
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Accounts payable and accrued expenses related to property acquisitions, renovations and construction
|
$
|
—
|
|
|
$
|
(12
|
)
|
|
$
|
991
|
|
|
$
|
—
|
|
|
$
|
979
|
|
|
Transfers of completed homebuilding deliveries to properties
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
37,541
|
|
|
$
|
—
|
|
|
$
|
37,541
|
|
|
Redemption of participating preferred units
|
$
|
(28,258
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(28,258
|
)
|
|
Accrued distributions to affiliates
|
$
|
(149
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(149
|
)
|
|
Accrued distributions to non-affiliates
|
$
|
(1,995
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(1,995
|
)
|
|
|
For the Six Months Ended June 30, 2017
|
||||||||||||||||||
|
|
American Homes 4 Rent, L.P.
(Parent Company) |
|
American Residential Properties OP, L.P.
(Guarantor Subsidiary) |
|
Combined
Non-Guarantor Subsidiaries |
|
Consolidating Adjustments
|
|
Consolidated Total
|
||||||||||
|
Operating activities
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net cash (used for) provided by operating activities
|
$
|
(31,632
|
)
|
|
$
|
(4,980
|
)
|
|
$
|
261,818
|
|
|
$
|
—
|
|
|
$
|
225,206
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Investing activities
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash paid for single-family properties
|
—
|
|
|
—
|
|
|
(226,937
|
)
|
|
—
|
|
|
(226,937
|
)
|
|||||
|
Change in escrow deposits for purchase of single-family properties
|
—
|
|
|
—
|
|
|
(1,708
|
)
|
|
—
|
|
|
(1,708
|
)
|
|||||
|
Net proceeds received from sales of single-family properties and other
|
14,265
|
|
|
949
|
|
|
39,018
|
|
|
—
|
|
|
54,232
|
|
|||||
|
Collections from mortgage financing receivables
|
—
|
|
|
—
|
|
|
78
|
|
|
—
|
|
|
78
|
|
|||||
|
Distributions from joint ventures
|
480
|
|
|
—
|
|
|
1,664
|
|
|
—
|
|
|
2,144
|
|
|||||
|
Collections from intercompany notes
|
9,507
|
|
|
—
|
|
|
—
|
|
|
(9,507
|
)
|
|
—
|
|
|||||
|
(Investment in) return of investment in subsidiaries
|
(444,589
|
)
|
|
24,064
|
|
|
—
|
|
|
420,525
|
|
|
—
|
|
|||||
|
Initial renovations to single-family properties
|
—
|
|
|
(1,565
|
)
|
|
(16,786
|
)
|
|
—
|
|
|
(18,351
|
)
|
|||||
|
Recurring and other capital expenditures for single-family properties
|
—
|
|
|
—
|
|
|
(15,038
|
)
|
|
—
|
|
|
(15,038
|
)
|
|||||
|
Other purchases of productive assets
|
(6,657
|
)
|
|
—
|
|
|
(10,279
|
)
|
|
—
|
|
|
(16,936
|
)
|
|||||
|
Net cash (used for) provided by investing activities
|
(426,994
|
)
|
|
23,448
|
|
|
(229,988
|
)
|
|
411,018
|
|
|
(222,516
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Financing activities
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Proceeds from issuance of Class A units
|
355,589
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
355,589
|
|
|||||
|
Payments of Class A unit issuance costs
|
(350
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(350
|
)
|
|||||
|
Proceeds from issuance of perpetual preferred units
|
155,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
155,000
|
|
|||||
|
Payments of perpetual preferred unit issuance costs
|
(5,209
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,209
|
)
|
|||||
|
Share-based compensation proceeds, net
|
1,858
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,858
|
|
|||||
|
Redemptions of Class A units
|
(169
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(169
|
)
|
|||||
|
Payments on asset-backed securitizations
|
—
|
|
|
—
|
|
|
(466,793
|
)
|
|
—
|
|
|
(466,793
|
)
|
|||||
|
Proceeds from revolving credit facility
|
62,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
62,000
|
|
|||||
|
Payments on revolving credit facility
|
(20,000
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(20,000
|
)
|
|||||
|
Proceeds from term loan facility
|
25,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
25,000
|
|
|||||
|
Payments on term loan facility
|
(100,000
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(100,000
|
)
|
|||||
|
Payments on secured note payable
|
—
|
|
|
—
|
|
|
(482
|
)
|
|
—
|
|
|
(482
|
)
|
|||||
|
Payments on intercompany notes borrowed
|
—
|
|
|
—
|
|
|
(9,507
|
)
|
|
9,507
|
|
|
—
|
|
|||||
|
Intercompany financing and distributions to parent
|
—
|
|
|
(18,488
|
)
|
|
439,013
|
|
|
(420,525
|
)
|
|
—
|
|
|||||
|
Distributions to common unitholders
|
(30,727
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(30,727
|
)
|
|||||
|
Distributions to preferred unitholders
|
(28,869
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(28,869
|
)
|
|||||
|
Deferred financing costs paid
|
(3,930
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,930
|
)
|
|||||
|
Net cash provided by (used for) financing activities
|
410,193
|
|
|
(18,488
|
)
|
|
(37,769
|
)
|
|
(411,018
|
)
|
|
(57,082
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net decrease in cash, cash equivalents and restricted cash
|
(48,433
|
)
|
|
(20
|
)
|
|
(5,939
|
)
|
|
—
|
|
|
(54,392
|
)
|
|||||
|
Cash, cash equivalents and restricted cash, beginning of period
|
76,913
|
|
|
62
|
|
|
173,266
|
|
|
—
|
|
|
250,241
|
|
|||||
|
Cash, cash equivalents and restricted cash, end of period
|
$
|
28,480
|
|
|
$
|
42
|
|
|
$
|
167,327
|
|
|
$
|
—
|
|
|
$
|
195,849
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Supplemental cash flow information
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash payments for interest, net of amounts capitalized
|
$
|
(5,347
|
)
|
|
$
|
(1,869
|
)
|
|
$
|
(46,941
|
)
|
|
$
|
—
|
|
|
$
|
(54,157
|
)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Supplemental schedule of noncash investing and financing activities
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Accounts payable and accrued expenses related to property acquisitions and renovations
|
$
|
—
|
|
|
$
|
21
|
|
|
$
|
3,901
|
|
|
$
|
—
|
|
|
$
|
3,922
|
|
|
Transfer of term loan borrowings to revolving credit facility
|
$
|
50,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
50,000
|
|
|
Transfer of deferred financing costs from term loan to revolving credit facility
|
$
|
1,354
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,354
|
|
|
Note receivable related to a bulk sale of properties, net of discount
|
$
|
5,559
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,559
|
|
|
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 |
|||||
|
Atlanta, GA
|
|
4,680
|
|
|
9.4
|
%
|
|
$
|
171,915
|
|
|
2,146
|
|
|
16.5
|
|
2015
|
|
Dallas-Fort Worth, TX
|
|
4,307
|
|
|
8.6
|
%
|
|
163,011
|
|
|
2,118
|
|
|
14.6
|
|
2014
|
|
|
Charlotte, NC
|
|
3,489
|
|
|
7.0
|
%
|
|
187,097
|
|
|
2,080
|
|
|
14.7
|
|
2015
|
|
|
Houston, TX
|
|
3,101
|
|
|
6.2
|
%
|
|
160,963
|
|
|
2,101
|
|
|
12.6
|
|
2014
|
|
|
Phoenix, AZ
|
|
2,938
|
|
|
5.9
|
%
|
|
167,521
|
|
|
1,827
|
|
|
15.2
|
|
2015
|
|
|
Indianapolis, IN
|
|
2,889
|
|
|
5.8
|
%
|
|
151,903
|
|
|
1,933
|
|
|
15.7
|
|
2013
|
|
|
Nashville, TN
|
|
2,619
|
|
|
5.3
|
%
|
|
205,943
|
|
|
2,116
|
|
|
14.0
|
|
2014
|
|
|
Jacksonville, FL
|
|
2,085
|
|
|
4.2
|
%
|
|
168,049
|
|
|
1,944
|
|
|
13.7
|
|
2014
|
|
|
Tampa, FL
|
|
2,057
|
|
|
4.1
|
%
|
|
192,502
|
|
|
1,947
|
|
|
14.2
|
|
2014
|
|
|
Raleigh, NC
|
|
2,014
|
|
|
4.0
|
%
|
|
182,415
|
|
|
1,879
|
|
|
13.5
|
|
2014
|
|
|
All Other (2)
|
|
19,661
|
|
|
39.5
|
%
|
|
185,340
|
|
|
1,905
|
|
|
15.5
|
|
2014
|
|
|
Total / Average
|
|
49,840
|
|
|
100.0
|
%
|
|
$
|
178,306
|
|
|
1,981
|
|
|
15.0
|
|
2014
|
|
(1)
|
Excludes
2,209
single-family properties identified as part of the Company's disposition program, including
1,838
properties classified as held for sale and
371
properties identified for future sale, as of
June 30, 2018
.
|
|
(2)
|
Represents
26
markets in
20
states.
|
|
|
|
Total Single-Family Properties (1)
|
|||||||||||||||
|
Market
|
|
Leased Percentage (2)
|
|
Avg. Occupied Days Percentage (3)
|
|
Avg. Monthly Realized Rent per property (4)
|
|
Avg. Original Lease Term (months) (2)
|
|
Avg. Remaining Lease Term (months) (2)
|
|
Avg. Blended Change in
Rent (5) |
|||||
|
Atlanta, GA
|
|
96.6
|
%
|
|
95.5
|
%
|
|
$
|
1,521
|
|
|
12.2
|
|
6.8
|
|
5.8
|
%
|
|
Dallas-Fort Worth, TX
|
|
95.9
|
%
|
|
95.0
|
%
|
|
1,690
|
|
|
11.8
|
|
6.0
|
|
5.0
|
%
|
|
|
Charlotte, NC
|
|
96.9
|
%
|
|
94.0
|
%
|
|
1,539
|
|
|
12.6
|
|
7.1
|
|
3.6
|
%
|
|
|
Houston, TX
|
|
93.2
|
%
|
|
91.3
|
%
|
|
1,587
|
|
|
12.0
|
|
6.2
|
|
3.9
|
%
|
|
|
Phoenix, AZ
|
|
97.4
|
%
|
|
96.0
|
%
|
|
1,309
|
|
|
12.0
|
|
6.6
|
|
7.8
|
%
|
|
|
Indianapolis, IN
|
|
97.2
|
%
|
|
94.9
|
%
|
|
1,371
|
|
|
12.1
|
|
6.6
|
|
5.1
|
%
|
|
|
Nashville, TN
|
|
96.9
|
%
|
|
94.8
|
%
|
|
1,681
|
|
|
12.7
|
|
7.3
|
|
3.8
|
%
|
|
|
Jacksonville, FL
|
|
96.2
|
%
|
|
96.0
|
%
|
|
1,505
|
|
|
12.9
|
|
7.3
|
|
5.5
|
%
|
|
|
Tampa, FL
|
|
95.8
|
%
|
|
95.2
|
%
|
|
1,665
|
|
|
12.1
|
|
6.7
|
|
4.4
|
%
|
|
|
Raleigh, NC
|
|
96.8
|
%
|
|
93.7
|
%
|
|
1,485
|
|
|
12.0
|
|
6.7
|
|
3.6
|
%
|
|
|
All Other (6)
|
|
96.4
|
%
|
|
95.1
|
%
|
|
1,594
|
|
|
12.2
|
|
6.8
|
|
4.9
|
%
|
|
|
Total / Average
|
|
96.3
|
%
|
|
94.8
|
%
|
|
$
|
1,561
|
|
|
12.2
|
|
6.7
|
|
4.9
|
%
|
|
(1)
|
Leasing information excludes
2,209
single-family properties identified as part of the Company's disposition program, including
1,838
properties classified as held for sale and
371
properties identified for future sale, as of
June 30, 2018
.
|
|
(2)
|
Leased percentage, average original lease term and average remaining lease term are reflected as of period end.
|
|
(3)
|
Represents the number of days a property is occupied in the period divided by the total number of days the property is owned during the same period.
|
|
(4)
|
For the
three months ended June 30, 2018
, Average Monthly Realized Rent is calculated as rents from single-family properties divided by the product of (a) number of properties and (b) Average Occupied Days Percentage, divided by the number of months. For properties partially owned during the period, this is adjusted to reflect the number of days of ownership.
|
|
(5)
|
Represents the percentage change in rent on all non-month-to-month lease renewals and re-leases during the
three months ended June 30, 2018
, compared to the annual rent of the previously expired non-month-to-month lease for each property.
|
|
(6)
|
Represents
26
markets in
20
states.
|
|
|
For the Three Months Ended June 30, 2018
|
|||||||||||||||||||
|
|
Same-Home
Properties (1) |
|
% of Core
Revenue |
|
Non-Same-
Home and Other Properties |
|
% of Core
Revenue |
|
Total
Properties |
|
% of Core
Revenue |
|||||||||
|
Rents from single-family properties
|
$
|
171,966
|
|
|
|
|
|
$
|
55,245
|
|
|
|
|
|
$
|
227,211
|
|
|
|
|
|
Fees from single-family properties
|
2,001
|
|
|
|
|
|
753
|
|
|
|
|
|
2,754
|
|
|
|
|
|||
|
Bad debt expense
|
(1,183
|
)
|
|
|
|
|
(433
|
)
|
|
|
|
|
(1,616
|
)
|
|
|
|
|||
|
Core revenues
|
172,784
|
|
|
|
|
|
55,565
|
|
|
|
|
|
228,349
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Property tax expense
|
29,880
|
|
|
17.3
|
%
|
|
10,131
|
|
|
18.1
|
%
|
|
40,011
|
|
|
17.5
|
%
|
|||
|
HOA fees, net (2)
|
3,521
|
|
|
2.0
|
%
|
|
1,324
|
|
|
2.4
|
%
|
|
4,845
|
|
|
2.1
|
%
|
|||
|
R&M and turnover costs, net (2)
|
13,958
|
|
|
8.1
|
%
|
|
4,755
|
|
|
8.6
|
%
|
|
18,713
|
|
|
8.2
|
%
|
|||
|
Insurance
|
1,527
|
|
|
0.9
|
%
|
|
419
|
|
|
0.8
|
%
|
|
1,946
|
|
|
0.9
|
%
|
|||
|
Property management expenses, net (3)
|
12,669
|
|
|
7.3
|
%
|
|
4,319
|
|
|
7.8
|
%
|
|
16,988
|
|
|
7.4
|
%
|
|||
|
Core property operating expenses
|
61,555
|
|
|
35.6
|
%
|
|
20,948
|
|
|
37.7
|
%
|
|
82,503
|
|
|
36.1
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Core NOI
|
$
|
111,229
|
|
|
64.4
|
%
|
|
$
|
34,617
|
|
|
62.3
|
%
|
|
$
|
145,846
|
|
|
63.9
|
%
|
|
|
For the Three Months Ended June 30, 2017
|
|||||||||||||||||||
|
|
Same-Home
Properties (1) |
|
% of Core
Revenue |
|
Non-Same-
Home and Other Properties |
|
% of Core
Revenue |
|
Total
Properties |
|
% of Core
Revenue |
|||||||||
|
Rents from single-family properties
|
$
|
165,541
|
|
|
|
|
|
$
|
39,107
|
|
|
|
|
|
$
|
204,648
|
|
|
|
|
|
Fees from single-family properties
|
2,054
|
|
|
|
|
|
636
|
|
|
|
|
|
2,690
|
|
|
|
|
|||
|
Bad debt expense
|
(1,035
|
)
|
|
|
|
|
(298
|
)
|
|
|
|
|
(1,333
|
)
|
|
|
|
|||
|
Core revenues
|
166,560
|
|
|
|
|
|
39,445
|
|
|
|
|
|
206,005
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Property tax expense
|
28,873
|
|
|
17.4
|
%
|
|
7,799
|
|
|
19.7
|
%
|
|
36,672
|
|
|
17.8
|
%
|
|||
|
HOA fees, net (2)
|
3,207
|
|
|
1.9
|
%
|
|
892
|
|
|
2.3
|
%
|
|
4,099
|
|
|
2.0
|
%
|
|||
|
R&M and turnover costs, net (2)
|
12,339
|
|
|
7.4
|
%
|
|
3,348
|
|
|
8.5
|
%
|
|
15,687
|
|
|
7.6
|
%
|
|||
|
Insurance
|
1,530
|
|
|
0.9
|
%
|
|
394
|
|
|
1.0
|
%
|
|
1,924
|
|
|
0.9
|
%
|
|||
|
Property management expenses, net (3)
|
12,683
|
|
|
7.6
|
%
|
|
3,192
|
|
|
8.1
|
%
|
|
15,875
|
|
|
7.7
|
%
|
|||
|
Core property operating expenses
|
58,632
|
|
|
35.2
|
%
|
|
15,625
|
|
|
39.6
|
%
|
|
74,257
|
|
|
36.0
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Core NOI
|
$
|
107,928
|
|
|
64.8
|
%
|
|
$
|
23,820
|
|
|
60.4
|
%
|
|
$
|
131,748
|
|
|
64.0
|
%
|
|
(1)
|
Includes
38,400
properties that have been stabilized longer than 90 days prior to
January 1, 2017
.
|
|
(2)
|
Presented net of tenant charge-backs.
|
|
(3)
|
Presented net of tenant charge-backs and excludes noncash share-based compensation expense related to centralized and field property management employees.
|
|
|
For the Three Months Ended
June 30, |
||||||
|
|
2018
|
|
2017
|
||||
|
|
(Unaudited)
|
|
(Unaudited)
|
||||
|
Core revenues
|
|
|
|
||||
|
Total revenues
|
$
|
264,483
|
|
|
$
|
237,008
|
|
|
Tenant charge-backs
|
(32,917
|
)
|
|
(27,382
|
)
|
||
|
Bad debt expense
|
(1,616
|
)
|
|
(1,333
|
)
|
||
|
Other revenues
|
(1,601
|
)
|
|
(2,288
|
)
|
||
|
Core revenues
|
$
|
228,349
|
|
|
$
|
206,005
|
|
|
Core property operating expenses
|
|
|
|
||||
|
Property operating expenses
|
$
|
98,843
|
|
|
$
|
85,954
|
|
|
Property management expenses
|
18,616
|
|
|
17,442
|
|
||
|
Noncash share-based compensation - property management
|
(423
|
)
|
|
(424
|
)
|
||
|
Expenses reimbursed by tenant charge-backs
|
(32,917
|
)
|
|
(27,382
|
)
|
||
|
Bad debt expense
|
(1,616
|
)
|
|
(1,333
|
)
|
||
|
Core property operating expenses
|
$
|
82,503
|
|
|
$
|
74,257
|
|
|
Core NOI, Same-Home Core NOI and Same-Home Core NOI After Capital Expenditures
|
|
|
|||||
|
Net income
|
$
|
25,898
|
|
|
$
|
15,066
|
|
|
Remeasurement of participating preferred shares
|
—
|
|
|
1,640
|
|
||
|
Loss on early extinguishment of debt
|
1,447
|
|
|
6,555
|
|
||
|
Gain on sale of single-family properties and other, net
|
(3,240
|
)
|
|
(2,454
|
)
|
||
|
Depreciation and amortization
|
78,319
|
|
|
72,716
|
|
||
|
Acquisition fees and costs expensed
|
1,321
|
|
|
1,412
|
|
||
|
Noncash share-based compensation - property management
|
423
|
|
|
424
|
|
||
|
Interest expense
|
31,978
|
|
|
28,392
|
|
||
|
General and administrative expense
|
9,677
|
|
|
8,926
|
|
||
|
Other expenses
|
1,624
|
|
|
1,359
|
|
||
|
Other revenues
|
(1,601
|
)
|
|
(2,288
|
)
|
||
|
Tenant charge-backs
|
32,917
|
|
|
27,382
|
|
||
|
Expenses reimbursed by tenant charge-backs
|
(32,917
|
)
|
|
(27,382
|
)
|
||
|
Bad debt expense excluded from operating expenses
|
1,616
|
|
|
1,333
|
|
||
|
Bad debt expense included in revenues
|
(1,616
|
)
|
|
(1,333
|
)
|
||
|
Core NOI
|
145,846
|
|
|
131,748
|
|
||
|
Less: Non-Same-Home Core NOI
|
34,617
|
|
|
23,820
|
|
||
|
Same-Home Core NOI
|
111,229
|
|
|
107,928
|
|
||
|
Less: Same-Home recurring capital expenditures
|
6,711
|
|
|
6,907
|
|
||
|
Same-Home Core NOI After Capital Expenditures
|
$
|
104,518
|
|
|
$
|
101,021
|
|
|
|
For the Six Months Ended June 30, 2018
|
||||||||||||||||||||
|
|
Same-Home
Properties (1) |
|
% of Core
Revenue |
|
Non-Same-
Home and Other Properties |
|
% of Core
Revenue |
|
|
Total
Properties |
|
% of Core
Revenue |
|||||||||
|
Rents from single-family properties
|
$
|
341,496
|
|
|
|
|
$
|
103,738
|
|
|
|
|
|
$
|
445,234
|
|
|
|
|||
|
Fees from single-family properties
|
3,970
|
|
|
|
|
1,617
|
|
|
|
|
|
5,587
|
|
|
|
||||||
|
Bad debt expense
|
(2,688
|
)
|
|
|
|
(928
|
)
|
|
|
|
|
(3,616
|
)
|
|
|
||||||
|
Core revenues
|
342,778
|
|
|
|
|
|
104,427
|
|
|
|
|
|
|
447,205
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Property tax expense
|
59,362
|
|
|
17.2
|
%
|
|
19,739
|
|
|
18.9
|
%
|
|
|
79,101
|
|
|
17.6
|
%
|
|||
|
HOA fees, net (2)
|
6,850
|
|
|
2.0
|
%
|
|
2,472
|
|
|
2.4
|
%
|
|
|
9,322
|
|
|
2.1
|
%
|
|||
|
R&M and turnover costs, net (2)
|
27,383
|
|
|
8.0
|
%
|
|
10,068
|
|
|
9.6
|
%
|
|
|
37,451
|
|
|
8.4
|
%
|
|||
|
Insurance
|
3,045
|
|
|
0.9
|
%
|
|
948
|
|
|
0.9
|
%
|
|
|
3,993
|
|
|
0.9
|
%
|
|||
|
Property management expenses, net (3)
|
25,895
|
|
|
7.6
|
%
|
|
8,531
|
|
|
8.2
|
%
|
|
|
34,426
|
|
|
7.7
|
%
|
|||
|
Core property operating expenses
|
122,535
|
|
|
35.7
|
%
|
|
41,758
|
|
|
40.0
|
%
|
|
|
164,293
|
|
|
36.7
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Core NOI
|
$
|
220,243
|
|
|
64.3
|
%
|
|
$
|
62,669
|
|
|
60.0
|
%
|
|
|
$
|
282,912
|
|
|
63.3
|
%
|
|
|
For the Six Months Ended June 30, 2017
|
||||||||||||||||||||
|
|
Same-Home
Properties (1) |
|
% of Core
Revenue |
|
Non-Same-
Home and Other Properties |
|
% of Core
Revenue |
|
|
Total
Properties |
|
% of Core
Revenue |
|||||||||
|
Rents from single-family properties
|
$
|
329,502
|
|
|
|
|
$
|
76,253
|
|
|
|
|
|
$
|
405,755
|
|
|
|
|||
|
Fees from single-family properties
|
4,028
|
|
|
|
|
1,266
|
|
|
|
|
|
5,294
|
|
|
|
||||||
|
Bad debt expense
|
(2,224
|
)
|
|
|
|
(619
|
)
|
|
|
|
|
(2,843
|
)
|
|
|
||||||
|
Core revenues
|
331,306
|
|
|
|
|
|
76,900
|
|
|
|
|
|
|
408,206
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Property tax expense
|
57,979
|
|
|
17.4
|
%
|
|
15,455
|
|
|
20.1
|
%
|
|
|
73,434
|
|
|
18.0
|
%
|
|||
|
HOA fees, net (2)
|
6,286
|
|
|
1.9
|
%
|
|
1,699
|
|
|
2.2
|
%
|
|
|
7,985
|
|
|
2.0
|
%
|
|||
|
R&M and turnover costs, net (2)
|
21,828
|
|
|
6.6
|
%
|
|
6,154
|
|
|
8.0
|
%
|
|
|
27,982
|
|
|
6.9
|
%
|
|||
|
Insurance
|
3,150
|
|
|
1.0
|
%
|
|
714
|
|
|
0.9
|
%
|
|
|
3,864
|
|
|
0.9
|
%
|
|||
|
Property management expenses, net (3)
|
25,195
|
|
|
7.6
|
%
|
|
6,280
|
|
|
8.2
|
%
|
|
|
31,475
|
|
|
7.7
|
%
|
|||
|
Core property operating expenses
|
114,438
|
|
|
34.5
|
%
|
|
30,302
|
|
|
39.4
|
%
|
|
|
144,740
|
|
|
35.5
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Core NOI
|
$
|
216,868
|
|
|
65.5
|
%
|
|
$
|
46,598
|
|
|
60.6
|
%
|
|
|
$
|
263,466
|
|
|
64.5
|
%
|
|
(1)
|
Includes
38,400
properties that have been stabilized longer than 90 days prior to
January 1, 2017
.
|
|
(2)
|
Presented net of tenant charge-backs.
|
|
(3)
|
Presented net of tenant charge-backs and excludes noncash share-based compensation expense related to centralized and field property management employees.
|
|
|
For the Six Months Ended
June 30, |
||||||
|
|
2018
|
|
2017
|
||||
|
|
(Unaudited)
|
|
(Unaudited)
|
||||
|
Core revenues
|
|
|
|
||||
|
Total revenues
|
$
|
522,487
|
|
|
$
|
470,762
|
|
|
Tenant charge-backs
|
(68,724
|
)
|
|
(55,755
|
)
|
||
|
Bad debt expense
|
(3,616
|
)
|
|
(2,843
|
)
|
||
|
Other revenues
|
(2,942
|
)
|
|
(3,958
|
)
|
||
|
Core revenues
|
$
|
447,205
|
|
|
$
|
408,206
|
|
|
Core property operating expenses
|
|
|
|
||||
|
Property operating expenses
|
$
|
199,830
|
|
|
$
|
169,259
|
|
|
Property management expenses
|
37,603
|
|
|
34,920
|
|
||
|
Noncash share-based compensation - property management
|
(800
|
)
|
|
(841
|
)
|
||
|
Expenses reimbursed by tenant charge-backs
|
(68,724
|
)
|
|
(55,755
|
)
|
||
|
Bad debt expense
|
(3,616
|
)
|
|
(2,843
|
)
|
||
|
Core property operating expenses
|
$
|
164,293
|
|
|
$
|
144,740
|
|
|
Core NOI, Same-Home Core NOI and Same-Home Core NOI After Capital Expenditures
|
|||||||
|
Net income
|
$
|
47,423
|
|
|
$
|
26,862
|
|
|
Remeasurement of participating preferred shares
|
(1,212
|
)
|
|
7,050
|
|
||
|
Loss on early extinguishment of debt
|
1,447
|
|
|
6,555
|
|
||
|
Gain on sale of single-family properties and other, net
|
(5,496
|
)
|
|
(4,480
|
)
|
||
|
Depreciation and amortization
|
157,622
|
|
|
146,669
|
|
||
|
Acquisition fees and costs expensed
|
2,632
|
|
|
2,508
|
|
||
|
Noncash share-based compensation - property management
|
800
|
|
|
841
|
|
||
|
Interest expense
|
61,279
|
|
|
60,281
|
|
||
|
General and administrative expense
|
18,908
|
|
|
18,221
|
|
||
|
Other expenses
|
2,451
|
|
|
2,917
|
|
||
|
Other revenues
|
(2,942
|
)
|
|
(3,958
|
)
|
||
|
Tenant charge-backs
|
68,724
|
|
|
55,755
|
|
||
|
Expenses reimbursed by tenant charge-backs
|
(68,724
|
)
|
|
(55,755
|
)
|
||
|
Bad debt expense excluded from operating expenses
|
3,616
|
|
|
2,843
|
|
||
|
Bad debt expense included in revenues
|
(3,616
|
)
|
|
(2,843
|
)
|
||
|
Core NOI
|
282,912
|
|
|
263,466
|
|
||
|
Less: Non-Same-Home Core NOI
|
62,669
|
|
|
46,598
|
|
||
|
Same-Home Core NOI
|
220,243
|
|
|
216,868
|
|
||
|
Less: Same-Home recurring capital expenditures
|
12,633
|
|
|
12,177
|
|
||
|
Same-Home Core NOI After Capital Expenditures
|
$
|
207,610
|
|
|
$
|
204,691
|
|
|
|
For the Six Months Ended
June 30, |
||||||
|
|
2018
|
|
2017
|
||||
|
Net cash provided by operating activities
|
$
|
249,965
|
|
|
$
|
225,206
|
|
|
Net cash used for investing activities
|
(325,627
|
)
|
|
(222,516
|
)
|
||
|
Net cash provided by (used for) financing activities
|
105,353
|
|
|
(57,082
|
)
|
||
|
Net increase (decrease) in cash, cash equivalents and restricted cash
|
$
|
29,691
|
|
|
$
|
(54,392
|
)
|
|
|
For the Three Months Ended
June 30, |
|
For the Six Months Ended
June 30, |
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
||||||||
|
Net loss attributable to common shareholders
|
$
|
(15,151
|
)
|
|
$
|
(186
|
)
|
|
$
|
(9,337
|
)
|
|
$
|
(1,676
|
)
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Noncontrolling interests in the Operating Partnership
|
(2,902
|
)
|
|
(31
|
)
|
|
(1,777
|
)
|
|
(370
|
)
|
||||
|
Net (gain) on sale / impairment of single-family properties and other
|
(1,704
|
)
|
|
(896
|
)
|
|
(3,260
|
)
|
|
(1,993
|
)
|
||||
|
Depreciation and amortization
|
78,319
|
|
|
72,716
|
|
|
157,622
|
|
|
146,669
|
|
||||
|
Less: depreciation and amortization of non-real estate assets
|
(1,787
|
)
|
|
(1,748
|
)
|
|
(3,617
|
)
|
|
(4,297
|
)
|
||||
|
FFO attributable to common share and unit holders
|
$
|
56,775
|
|
|
$
|
69,855
|
|
|
$
|
139,631
|
|
|
$
|
138,333
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Acquisition fees and costs expensed
|
1,321
|
|
|
1,412
|
|
|
2,632
|
|
|
2,508
|
|
||||
|
Noncash share-based compensation - general and administrative
|
520
|
|
|
697
|
|
|
1,118
|
|
|
1,218
|
|
||||
|
Noncash share-based compensation - property management
|
423
|
|
|
424
|
|
|
800
|
|
|
841
|
|
||||
|
Noncash interest expense related to acquired debt
|
937
|
|
|
874
|
|
|
1,837
|
|
|
1,714
|
|
||||
|
Loss on early extinguishment of debt
|
1,447
|
|
|
6,555
|
|
|
1,447
|
|
|
6,555
|
|
||||
|
Remeasurement of participating preferred shares
|
—
|
|
|
1,640
|
|
|
(1,212
|
)
|
|
7,050
|
|
||||
|
Redemption of participating preferred shares
|
32,215
|
|
|
—
|
|
|
32,215
|
|
|
—
|
|
||||
|
Core FFO attributable to common share and unit holders
|
$
|
93,638
|
|
|
$
|
81,457
|
|
|
$
|
178,468
|
|
|
$
|
158,219
|
|
|
Recurring capital expenditures (1)
|
(8,489
|
)
|
|
(8,342
|
)
|
|
(15,875
|
)
|
|
(14,739
|
)
|
||||
|
Leasing costs
|
(3,111
|
)
|
|
(1,919
|
)
|
|
(5,834
|
)
|
|
(3,401
|
)
|
||||
|
Adjusted FFO attributable to common share and unit holders
|
$
|
82,038
|
|
|
$
|
71,196
|
|
|
$
|
156,759
|
|
|
$
|
140,079
|
|
|
|
For the Three Months Ended
June 30, |
|
For the Six Months Ended
June 30, |
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
||||||||
|
Net income
|
$
|
25,898
|
|
|
$
|
15,066
|
|
|
$
|
47,423
|
|
|
$
|
26,862
|
|
|
Interest expense
|
31,978
|
|
|
28,392
|
|
|
61,279
|
|
|
60,281
|
|
||||
|
Depreciation and amortization
|
78,319
|
|
|
72,716
|
|
|
157,622
|
|
|
146,669
|
|
||||
|
EBITDA
|
$
|
136,195
|
|
|
$
|
116,174
|
|
|
$
|
266,324
|
|
|
$
|
233,812
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Noncash share-based compensation - general and administrative
|
520
|
|
|
697
|
|
|
1,118
|
|
|
1,218
|
|
||||
|
Noncash share-based compensation - property management
|
423
|
|
|
424
|
|
|
800
|
|
|
841
|
|
||||
|
Acquisition fees and costs expensed
|
1,321
|
|
|
1,412
|
|
|
2,632
|
|
|
2,508
|
|
||||
|
Net (gain) on sale / impairment of single-family properties and other
|
(1,704
|
)
|
|
(896
|
)
|
|
(3,260
|
)
|
|
(1,993
|
)
|
||||
|
Loss on early extinguishment of debt
|
1,447
|
|
|
6,555
|
|
|
1,447
|
|
|
6,555
|
|
||||
|
Remeasurement of participating preferred shares
|
—
|
|
|
1,640
|
|
|
(1,212
|
)
|
|
7,050
|
|
||||
|
Adjusted EBITDA
|
$
|
138,202
|
|
|
$
|
126,006
|
|
|
$
|
267,849
|
|
|
$
|
249,991
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Recurring capital expenditures (1)
|
(8,489
|
)
|
|
(8,342
|
)
|
|
(15,875
|
)
|
|
(14,739
|
)
|
||||
|
Leasing costs
|
(3,111
|
)
|
|
(1,919
|
)
|
|
(5,834
|
)
|
|
(3,401
|
)
|
||||
|
Adjusted EBITDA after Capex and Leasing Costs
|
$
|
126,602
|
|
|
$
|
115,745
|
|
|
$
|
246,140
|
|
|
$
|
231,851
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
Impact to future earnings due to variable rate debt, before the effect of capitalization:
|
|
|
|
|
|
||
|
Rate increase of 1%
|
$
|
1,000
|
|
|
$
|
3,400
|
|
|
Rate decrease of 1% (1)
|
$
|
(1,000
|
)
|
|
$
|
(3,400
|
)
|
|
(1)
|
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.
|
|
Exhibit
Number
|
|
Exhibit Document
|
|
|
|
|
|
2.1‡
|
|
|
|
|
|
|
|
2.2‡
|
|
|
|
|
|
|
|
2.3‡
|
|
|
|
|
|
|
|
2.4‡
|
|
|
|
|
|
|
|
2.5‡
|
|
|
|
|
|
|
|
2.6‡
|
|
|
|
|
|
|
|
2.7‡
|
|
|
|
|
|
|
|
2.8‡
|
|
|
|
|
|
|
|
2.9‡
|
|
|
|
|
|
|
|
3.1
|
|
|
|
|
|
|
|
3.2
|
|
|
|
|
|
|
|
3.3
|
|
|
|
|
|
|
|
3.4
|
|
|
|
|
|
|
|
3.5
|
|
|
|
|
|
|
|
3.6
|
|
|
|
|
|
|
|
3.7
|
|
|
|
|
|
|
|
4.1
|
|
|
|
Exhibit
Number
|
|
Exhibit Document
|
|
|
|
|
|
|
|
|
|
4.2
|
|
|
|
|
|
|
|
4.3
|
|
|
|
|
|
|
|
4.4
|
|
|
|
|
|
|
|
4.5
|
|
|
|
|
|
|
|
4.6
|
|
|
|
|
|
|
|
4.7
|
|
|
|
|
|
|
|
12.1
|
|
|
|
|
|
|
|
12.2
|
|
|
|
|
|
|
|
31.1
|
|
|
|
|
|
|
|
31.2
|
|
|
|
|
|
|
|
31.3
|
|
|
|
|
|
|
|
31.4
|
|
|
|
|
|
|
|
32.1
|
|
|
|
|
|
|
|
32.2
|
|
|
|
|
|
|
|
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.
|
|
AMERICAN HOMES 4 RENT
|
|
|
|
/s/ Christopher C. Lau
|
|
|
|
Christopher C. Lau
|
|
Chief Financial Officer
|
|
(Principal Financial Officer and duly authorized signatory of registrant)
|
|
Date: August 3, 2018
|
|
AMERICAN HOMES 4 RENT, L.P.
|
|
|
|
/s/ Christopher C. Lau
|
|
|
|
Christopher C. Lau
|
|
Chief Financial Officer
|
|
(Principal Financial Officer and duly authorized signatory of registrant)
|
|
Date: August 3, 2018
|
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 |
|---|