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.
|
|
|
|
|
|
|
|
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
|
|
||
|
|
|
|
|
|
|
|
FORM 10-K
|
|
||
|
|
x
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
||
|
|
For the fiscal year ended December 31, 2016
|
|
||
|
|
OR
|
|
||
|
|
o
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
||
|
|
For the transition period from to
|
|
||
|
|
|
|
||
|
|
Commission File Number 001-38004
|
|
||
|
|
|
|
|
|
|
|
Invitation Homes Inc.
(Exact name of registrant as specified in governing instruments)
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maryland
(State or other jurisdiction of incorporation or organization)
|
|
90-0939055
(I.R.S. Employer Identification No.)
|
|
|
|
1717 Main Street, Suite 2000
Dallas, Texas
(Address of principal executive offices)
|
|
75201
(Zip Code)
|
|
|
|
(972) 421-3600
(Registrant’s telephone number, including area code)
|
|
||
|
|
|
|
|
|
|
Securities registered pursuant to Section 12(b) of the Act:
|
||||
|
|
Title of each class
|
|
Name of each exchange on which registered
|
|
|
|
|
|
|
|
|
Common stock, par value $0.01
|
|
New York Stock Exchange
|
||
|
Large accelerated filer
|
o
|
|
|
Accelerated filer
|
o
|
|
Non-accelerated filer
|
x
|
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
o
|
|
|
Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). YES
o
NO
x
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Page
|
|
PART I
|
|||
|
Item
|
1.
|
Business
|
|
|
Item
|
1A.
|
Risk Factors
|
|
|
Item
|
1B.
|
Unresolved Staff Comments
|
|
|
Item
|
2.
|
Properties
|
|
|
Item
|
3.
|
Legal Proceedings
|
|
|
Item
|
4.
|
Mine Safety Disclosures
|
|
|
|
|
|
|
|
PART II
|
|||
|
Item
|
5.
|
Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
|
|
|
Item
|
6.
|
Selected Financial Data
|
|
|
Item
|
7.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
|
|
Item
|
7A.
|
Quantitative and Qualitative Disclosures About Market Risk
|
|
|
Item
|
8.
|
Financial Statements and Supplementary Data
|
|
|
Item
|
9.
|
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
|
|
|
Item
|
9A.
|
Controls and Procedures
|
|
|
Item
|
9B.
|
Other Information
|
|
|
|
|
|
|
|
PART III
|
|||
|
Item
|
10.
|
Directors, Executive Officers and Corporate Governance
|
|
|
Item
|
11.
|
Executive Compensation
|
|
|
Item
|
12.
|
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|
|
|
Item
|
13.
|
Certain Relationships and Related Transactions, and Director Independence
|
|
|
Item
|
14.
|
Principal Accountant Fees and Services
|
|
|
|
|
|
|
|
PART IV
|
|||
|
Item
|
15.
|
Exhibits and Financial Statement Schedules
|
|
|
Item
|
16.
|
Form 10-K Summary
|
|
|
|
|
|
|
|
Signatures
|
|
||
|
Exhibits
|
|
||
|
•
|
“average monthly rent” represents the average of the contracted monthly rent for occupied properties in an identified population of homes for the relevant period and reflects rent concessions amortized over the life of the related lease;
|
|
•
|
“average occupancy” for an identified population of homes represents (i) the number of days that the homes available for lease in such population were occupied, divided by (ii) the total number of available days in the measurement period for the homes in that population;
|
|
•
|
“days to re-resident” for an individual home represents the number of days a home is unoccupied between residents, calculated as the number of days between (i) the date the prior resident moves out of a home, and (ii) the date the next resident is granted access to the same home, which is deemed to be the earlier of (x) the next resident’s contractual lease start date and (y) the next resident’s move-in date;
|
|
•
|
“in-fill” refers to markets, MSAs, submarkets, neighborhoods or other geographic areas that are typified by significant population densities and low availability of land suitable for being developed into competitive properties, resulting in limited opportunities for new construction;
|
|
•
|
“Metropolitan Statistical Area” or “MSA” is defined by the U.S. Office of Management and Budget as a region associated with at least one urbanized area that has a population of at least 50,000 and comprises the central county or counties containing the core, plus adjacent outlying counties having a high degree of social and economic integration with the central county or counties as measured through commuting;
|
|
•
|
“net effective rental rate growth” for any home represents the difference between the monthly rent from an expiring lease and the monthly rent from the next lease, in each case, net of any amortized concessions. Leases are either renewal leases, where our current resident chooses to stay for a subsequent lease term, or a new lease, where our previous resident moves out and a new resident signs a lease to occupy the same home;
|
|
•
|
“Northern California” includes Modesto, CA, Napa, CA, Oakland-Fremont-Hayward, CA, Sacramento-Arden-Arcade-Roseville, CA, San Jose-Sunnyvale-Santa Clara, CA, Stockton-Lodi, CA, Vallejo-Fairfield, CA and Yuba City, CA;
|
|
•
|
“PSF” means per square foot;
|
|
•
|
“Same Store” or “Same Store portfolio” includes, for a given reporting period, homes that have been stabilized (defined as homes that have (i) completed an upfront renovation and (ii) entered into at least one post-renovation Invitation Homes lease) for at least 90 days prior to the first day of the prior-year measurement period and excludes homes that have been sold and homes that have been designated for sale but have not yet entered into a written sale agreement during such reporting period. Same Store portfolios are established as of January 1st of each calendar year. Therefore, any home included in the Same Store portfolio will have satisfied the conditions described in clauses (i)
|
|
•
|
“South Florida” includes Fort Lauderdale-Pompano Beach-Deerfield Beach, FL, Key West, FL, Miami-Miami Beach-Kendall, FL and West Palm Beach-Boca Raton-Delray Beach, FL;
|
|
•
|
“Southern California” includes Anaheim-Santa Ana-Irvine, CA, Los Angeles-Long Beach-Glendale, CA, Oxnard-Thousand Oaks-Ventura, CA, Riverside-San Bernardino-Ontario, CA and San Diego-Carlsbad-San Marcos, CA;
|
|
•
|
“total homes” or “total portfolio” refers to the total number of homes we own, whether or not stabilized, and excludes any properties previously acquired in purchases that have been subsequently rescinded or vacated. Unless the context otherwise requires, all measures in this prospectus are presented on a total portfolio basis;
|
|
•
|
“turnover rate” represents the number of instances that homes in an identified population become unoccupied in a given period, divided by the number of homes in such population. To the extent the measurement period shown is less than 12 months, the turnover rate will be reflected on an annualized basis; and
|
|
•
|
“Western United States” includes our Southern California, Northern California, Seattle, Phoenix and Las Vegas markets.
|
|
•
|
Resident-centric focus
. Our high-touch business model enables us to continuously solicit and integrate resident feedback into our operations and tailor our approach to address their preferences, providing a superior living experience and fostering customer loyalty. We believe this, in turn, drives rent growth, occupancy and low turnover rates and will enable us to develop significant brand equity in the longer term.
|
|
•
|
Local presence and expertise
. We employ a differentiated “Community Model” whereby in-market managers oversee the operations of local leasing management, property management and maintenance teams, enabling us to provide outstanding resident service, leverage local expertise in managing rental, occupancy rates and turnover rates, and improve cost and oversight over renovations and ongoing maintenance. As a result of our concentrated footprint within our markets, our regional managers and in-market teams are able to realize local-operator advantages, while still benefiting from significant economies of scale.
|
|
•
|
Scalable, centralized infrastructure
. We support local market operations with national strategy, infrastructure and standards to drive efficiency, consistency and cost savings. We utilize our extensive scale to ensure the consistent quality of our resident experience and maximize cost efficiencies and purchasing power. On a national level we are also able to standardize resident leases, employ a consistent approach to resident screening and leasing operations, and utilize dynamic, rules-based pricing tools informed by local market conditions.
|
|
•
|
changes in national, regional or local economic, demographic or real estate market conditions;
|
|
•
|
changes in job markets and employment levels on a national, regional and local basis;
|
|
•
|
declines in the value of residential real estate;
|
|
•
|
overall conditions in the housing market, including:
|
|
•
|
macroeconomic shifts in demand for rental homes;
|
|
•
|
inability to lease or re-lease homes to residents on a timely basis, on attractive terms or at all;
|
|
•
|
failure of residents to pay rent when due or otherwise perform their lease obligations;
|
|
•
|
unanticipated repairs, capital expenditures or other costs;
|
|
•
|
uninsured damages; and
|
|
•
|
increases in property taxes, HOA fees and insurance costs;
|
|
•
|
level of competition for suitable rental homes;
|
|
•
|
terms and conditions of purchase contracts;
|
|
•
|
costs and time period required to convert acquisitions to rental homes;
|
|
•
|
changes in interest rates and availability of financing that may render the acquisition of any homes difficult or unattractive;
|
|
•
|
the impact of potential reforms relating to government-sponsored enterprises involved in the home finance and mortgage markets;
|
|
•
|
rules, regulations and/or policy initiatives by government and private actors, including HOAs, to discourage or deter the purchase of single-family properties by entities owned or controlled by institutional investors;
|
|
•
|
disputes and potential negative publicity in connection with eviction proceedings;
|
|
•
|
construction of new supply;
|
|
•
|
costs resulting from the clean-up of, and liability to third parties for damages resulting from, environmental problems, such as indoor mold;
|
|
•
|
casualty or condemnation losses;
|
|
•
|
the geographic mix of our properties;
|
|
•
|
the cost, quality and condition of the properties we are able to acquire; and
|
|
•
|
our ability to provide adequate management, maintenance and insurance.
|
|
•
|
our ability to effectively manage renovation, maintenance, marketing and other operating costs for our properties;
|
|
•
|
economic conditions in our markets, including changes in employment and household earnings and expenses, as well as the condition of the financial and real estate markets and the economy, in general;
|
|
•
|
our ability to maintain high occupancy rates and target rent levels;
|
|
•
|
the availability of, and our ability to identify, attractive acquisition opportunities consistent with our investment strategy;
|
|
•
|
our ability to compete with other investors entering the sector for single-family properties;
|
|
•
|
costs that are beyond our control, including title litigation, litigation with residents or tenant organizations, legal compliance, real estate taxes, HOA fees and insurance;
|
|
•
|
judicial and regulatory developments affecting landlord-tenant relations that may affect or delay our ability to dispossess or evict occupants or increase rental rates;
|
|
•
|
reversal of population, employment or homeownership trends in our markets; and
|
|
•
|
interest rate levels and volatility, such as the accessibility of short-term and long-term financing on desirable terms.
|
|
•
|
stabilize and manage an increasing number of properties and resident relationships across our geographically dispersed portfolio while maintaining a high level of resident satisfaction, and building and enhancing our brand;
|
|
•
|
identify and supervise a number of suitable third parties on which we rely to provide certain services outside of property management to our properties;
|
|
•
|
attract, integrate and retain new management and operations personnel; and
|
|
•
|
continue to improve our operational and financial controls and reporting procedures and systems.
|
|
•
|
improvements in the overall economy and employment levels;
|
|
•
|
greater availability of consumer credit;
|
|
•
|
improvements in the pricing and terms of mortgages;
|
|
•
|
the emergence of increased competition for single-family properties from private investors and entities with similar investment objectives to ours; and
|
|
•
|
tax or other government incentives that encourage homeownership.
|
|
•
|
we have a board that is comprised of a majority of “independent directors,” as defined under the rules of such exchange;
|
|
•
|
we have a compensation committee that is comprised entirely of independent directors; and
|
|
•
|
we have a nominating and corporate governance committee that is comprised entirely of independent directors.
|
|
•
|
the last day of the fiscal year during which our total annual revenue equals or exceeds $1 billion (subject to adjustment for inflation);
|
|
•
|
the last day of the fiscal year following the fifth anniversary of the IPO;
|
|
•
|
the date on which we have, during the previous three-year period, issued more than $1 billion in non-convertible debt securities; or
|
|
•
|
the date on which we are deemed to be a “large accelerated filer” under the Exchange Act.
|
|
•
|
“business combination” provisions that, subject to certain exceptions and limitations, prohibit certain business combinations between a Maryland corporation and an “interested stockholder” (defined generally as any person who beneficially owns 10% or more of the voting power of our outstanding voting stock or an affiliate or associate of ours who, at any time within the two-year period immediately prior to the date in question, was the beneficial owner of 10% or more of the voting power of our then outstanding shares of stock) or an affiliate of any interested stockholder for five years after the most recent date on which the stockholder becomes an interested stockholder, and thereafter imposes two super-majority stockholder voting requirements on these combinations, unless, among other conditions, our common stockholders receive a minimum price, as defined in the MGCL, for their shares and the consideration is received in cash or in the same form as previously paid by the interested stockholder for its shares of stock; and
|
|
•
|
“control share” provisions that provide that, subject to certain exceptions, holders of “control shares” (defined as voting shares that, when aggregated with all other shares controlled by the stockholder, entitle the stockholder to exercise one of three increasing ranges of voting power in electing directors) acquired in a “control share acquisition” (defined as the direct or indirect acquisition of ownership or control of issued and outstanding “control shares”) have no voting rights except to the extent approved by our stockholders by the affirmative vote of at least two-thirds of all the votes entitled to be cast on the matter, excluding shares owned by the acquirer, by our officers or by our employees who are also directors of our company.
|
|
•
|
actual receipt of an improper benefit or profit in money, property or services; or
|
|
•
|
active and deliberate dishonesty by the director or officer that was established by a final judgment and is material to the cause of action adjudicated.
|
|
•
|
acquire, hold and dispose of interests in us and/or our subsidiaries, including shares of our stock or common units of partnership interest (“OP Units”) in our Operating Partnership for his, her or its own account or for the account of others, and exercise all of the rights of a stockholder of Invitation Homes Inc., or a limited partner of our Operating Partnership, to the same extent and in the same manner as if he, she or it were not our director or stockholder; and
|
|
•
|
in his, her or its personal capacity or in his, her or its capacity, as applicable, as a director, officer, trustee, stockholder, partner, member, equity owner, manager, advisor or employee of any other person, have business interests and engage, directly or indirectly, in business activities that are similar to ours or compete with us, that involve a business opportunity that we could seize and develop or that include the acquisition, syndication, holding, management, development, operation or disposition of interests in mortgages, real property or persons engaged in the real estate business.
|
|
•
|
we would be taxed as a regular domestic corporation, which under current laws, among other things, means being unable to deduct distributions to stockholders in computing taxable income and being subject to U.S. federal income tax on our taxable income at regular corporate income tax rates;
|
|
•
|
any resulting tax liability could be substantial and could have a material adverse effect on our book value;
|
|
•
|
unless we were entitled to relief under applicable statutory provisions, we would be required to pay taxes, and thus, our cash available for distribution to stockholders would be reduced for each of the years during which we did not qualify as a REIT and for which we had taxable income; and
|
|
•
|
we generally would not be eligible to requalify as a REIT for the subsequent four full taxable years.
|
|
Market
|
|
Number
of homes (1) |
|
Average
Occupancy (2) |
|
Average monthly
rent (3) |
|
Average monthly
rent PSF (3) |
|
% of
Revenue (4) |
|||||||
|
Western United States
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Southern California
|
|
4,630
|
|
|
94.9
|
%
|
|
$
|
2,176
|
|
|
$
|
1.28
|
|
|
12.5
|
%
|
|
Northern California
|
|
2,879
|
|
|
96.4
|
%
|
|
1,708
|
|
|
1.08
|
|
|
6.7
|
%
|
||
|
Seattle
|
|
3,184
|
|
|
94.3
|
%
|
|
1,875
|
|
|
0.99
|
|
|
8.0
|
%
|
||
|
Phoenix
|
|
5,649
|
|
|
94.7
|
%
|
|
1,128
|
|
|
0.72
|
|
|
8.3
|
%
|
||
|
Las Vegas
|
|
944
|
|
|
95.2
|
%
|
|
1,425
|
|
|
0.74
|
|
|
1.7
|
%
|
||
|
Western United States Subtotal
|
|
17,286
|
|
|
95.0
|
%
|
|
1,662
|
|
|
0.99
|
|
|
37.2
|
%
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Florida
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
South Florida
|
|
5,582
|
|
|
94.6
|
%
|
|
2,145
|
|
|
1.12
|
|
|
14.6
|
%
|
||
|
Tampa
|
|
4,952
|
|
|
94.7
|
%
|
|
1,557
|
|
|
0.80
|
|
|
9.8
|
%
|
||
|
Orlando
|
|
3,719
|
|
|
95.2
|
%
|
|
1,478
|
|
|
0.77
|
|
|
7.0
|
%
|
||
|
Jacksonville
|
|
1,984
|
|
|
94.0
|
%
|
|
1,544
|
|
|
0.77
|
|
|
3.8
|
%
|
||
|
Florida Subtotal
|
|
16,237
|
|
|
94.7
|
%
|
|
1,738
|
|
|
0.90
|
|
|
35.2
|
%
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Southeast United States
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Atlanta
|
|
7,517
|
|
|
94.2
|
%
|
|
1,353
|
|
|
0.66
|
|
|
12.7
|
%
|
||
|
Charlotte
|
|
3,119
|
|
|
94.0
|
%
|
|
1,360
|
|
|
0.68
|
|
|
5.2
|
%
|
||
|
Southeast United States Subtotal
|
|
10,636
|
|
|
94.2
|
%
|
|
1,355
|
|
|
0.67
|
|
|
17.9
|
%
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Midwest United States
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Chicago
|
|
2,956
|
|
|
92.0
|
%
|
|
2,010
|
|
|
1.19
|
|
|
7.0
|
%
|
||
|
Minneapolis
|
|
1,183
|
|
|
94.2
|
%
|
|
1,749
|
|
|
0.88
|
|
|
2.7
|
%
|
||
|
Midwest United States Subtotal
|
|
4,139
|
|
|
92.6
|
%
|
|
1,934
|
|
|
1.09
|
|
|
9.7
|
%
|
||
|
Total/Average
|
|
48,298
|
|
|
94.5
|
%
|
|
$
|
1,643
|
|
|
$
|
0.89
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Same Store Portfolio Total /
Average |
|
36,469
|
|
|
95.9
|
%
|
|
$
|
1,642
|
|
|
$
|
0.88
|
|
|
76.3
|
%
|
|
|
|
(1)
|
As of
December 31, 2016
.
|
|
(2)
|
Represents average occupancy for the year ended
December 31, 2016
.
|
|
(3)
|
Represents average rent, net of rental concessions, for the
three months ended December 31, 2016
.
|
|
(4)
|
Represents the percentage of total revenue generated in each market for the
three months ended December 31, 2016
.
|
|
($ in thousands)
|
|
For the Years Ended December 31,
|
||||||||||
|
Selected Statement of Operations Data:
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Total revenues
|
|
$
|
922,587
|
|
|
$
|
836,049
|
|
|
$
|
658,722
|
|
|
Total operating expenses
|
|
731,810
|
|
|
721,672
|
|
|
690,545
|
|
|||
|
Operating income (loss)
|
|
190,777
|
|
|
114,377
|
|
|
(31,823
|
)
|
|||
|
Total other income (expenses)
|
|
(287,606
|
)
|
|
(276,857
|
)
|
|
(237,803
|
)
|
|||
|
Loss from continuing operations
|
|
(96,829
|
)
|
|
(162,480
|
)
|
|
(269,626
|
)
|
|||
|
Gain (loss) on sale of property
|
|
18,590
|
|
|
2,272
|
|
|
(235
|
)
|
|||
|
Net loss
|
|
$
|
(78,239
|
)
|
|
$
|
(160,208
|
)
|
|
$
|
(269,861
|
)
|
|
($ in thousands)
|
|
As of December 31,
|
||||||||||
|
Summary Balance Sheet Data:
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Investments in single-family residential properties, net
|
|
$
|
9,002,515
|
|
|
$
|
9,052,701
|
|
|
$
|
8,488,553
|
|
|
Cash and cash equivalents
|
|
198,119
|
|
|
274,818
|
|
|
285,596
|
|
|||
|
Other assets, net
|
|
531,717
|
|
|
469,459
|
|
|
425,504
|
|
|||
|
Total assets
|
|
$
|
9,732,351
|
|
|
$
|
9,796,978
|
|
|
$
|
9,199,653
|
|
|
|
|
|
|
|
|
|
||||||
|
Total debt
|
|
$
|
7,570,279
|
|
|
$
|
7,725,957
|
|
|
$
|
6,564,643
|
|
|
Other liabilities
|
|
204,649
|
|
|
183,990
|
|
|
178,409
|
|
|||
|
Total liabilities
|
|
7,774,928
|
|
|
7,909,947
|
|
|
6,743,052
|
|
|||
|
Total equity
|
|
1,957,423
|
|
|
1,887,031
|
|
|
2,456,601
|
|
|||
|
Total liabilities and equity
|
|
$
|
9,732,351
|
|
|
$
|
9,796,978
|
|
|
$
|
9,199,653
|
|
|
Market
|
|
Number
of homes (1) |
|
Average
Occupancy (2) |
|
Average monthly
rent (3) |
|
Average monthly
rent PSF (3) |
|
% of
Revenue (4) |
|||||||
|
Western United States
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Southern California
|
|
4,630
|
|
|
94.9
|
%
|
|
$
|
2,176
|
|
|
$
|
1.28
|
|
|
12.5
|
%
|
|
Northern California
|
|
2,879
|
|
|
96.4
|
%
|
|
1,708
|
|
|
1.08
|
|
|
6.7
|
%
|
||
|
Seattle
|
|
3,184
|
|
|
94.3
|
%
|
|
1,875
|
|
|
0.99
|
|
|
8.0
|
%
|
||
|
Phoenix
|
|
5,649
|
|
|
94.7
|
%
|
|
1,128
|
|
|
0.72
|
|
|
8.3
|
%
|
||
|
Las Vegas
|
|
944
|
|
|
95.2
|
%
|
|
1,425
|
|
|
0.74
|
|
|
1.7
|
%
|
||
|
Western United States Subtotal
|
|
17,286
|
|
|
95.0
|
%
|
|
1,662
|
|
|
0.99
|
|
|
37.2
|
%
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Florida
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
South Florida
|
|
5,582
|
|
|
94.6
|
%
|
|
2,145
|
|
|
1.12
|
|
|
14.6
|
%
|
||
|
Tampa
|
|
4,952
|
|
|
94.7
|
%
|
|
1,557
|
|
|
0.80
|
|
|
9.8
|
%
|
||
|
Orlando
|
|
3,719
|
|
|
95.2
|
%
|
|
1,478
|
|
|
0.77
|
|
|
7.0
|
%
|
||
|
Jacksonville
|
|
1,984
|
|
|
94.0
|
%
|
|
1,544
|
|
|
0.77
|
|
|
3.8
|
%
|
||
|
Florida Subtotal
|
|
16,237
|
|
|
94.7
|
%
|
|
1,738
|
|
|
0.90
|
|
|
35.2
|
%
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Southeast United States
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Atlanta
|
|
7,517
|
|
|
94.2
|
%
|
|
1,353
|
|
|
0.66
|
|
|
12.7
|
%
|
||
|
Charlotte
|
|
3,119
|
|
|
94.0
|
%
|
|
1,360
|
|
|
0.68
|
|
|
5.2
|
%
|
||
|
Southeast United States Subtotal
|
|
10,636
|
|
|
94.2
|
%
|
|
1,355
|
|
|
0.67
|
|
|
17.9
|
%
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Midwest United States
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Chicago
|
|
2,956
|
|
|
92.0
|
%
|
|
2,010
|
|
|
1.19
|
|
|
7.0
|
%
|
||
|
Minneapolis
|
|
1,183
|
|
|
94.2
|
%
|
|
1,749
|
|
|
0.88
|
|
|
2.7
|
%
|
||
|
Midwest United States Subtotal
|
|
4,139
|
|
|
92.6
|
%
|
|
1,934
|
|
|
1.09
|
|
|
9.7
|
%
|
||
|
Total/Average
|
|
48,298
|
|
|
94.5
|
%
|
|
$
|
1,643
|
|
|
$
|
0.89
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Same Store Portfolio Total /
Average |
|
36,469
|
|
|
95.9
|
%
|
|
$
|
1,642
|
|
|
$
|
0.88
|
|
|
76.3
|
%
|
|
|
|
(1)
|
As of
December 31, 2016
.
|
|
(2)
|
Represents average occupancy for the year ended
December 31, 2016
.
|
|
(3)
|
Represents average rent, net of rental concessions, for the
three months ended December 31, 2016
.
|
|
(4)
|
Represents the percentage of total revenue generated in each market for the
three months ended December 31, 2016
.
|
|
|
Year Ended December 31,
|
|
|
|
|
|||||||||
|
($ in thousands)
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
|||||||
|
Revenues:
|
|
|
|
|
|
|
|
|||||||
|
Rental revenues
|
$
|
877,991
|
|
|
$
|
800,210
|
|
|
$
|
77,781
|
|
|
9.7
|
%
|
|
Other property income
|
44,596
|
|
|
35,839
|
|
|
8,757
|
|
|
24.4
|
%
|
|||
|
Total revenues
|
922,587
|
|
|
836,049
|
|
|
86,538
|
|
|
10.4
|
%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
|
Operating expenses:
|
|
|
|
|
|
|
|
|||||||
|
Property operating and maintenance
|
360,327
|
|
|
347,962
|
|
|
12,365
|
|
|
3.6
|
%
|
|||
|
Property management expense
|
30,493
|
|
|
39,459
|
|
|
(8,966
|
)
|
|
(22.7
|
)%
|
|||
|
General and administrative
|
69,102
|
|
|
79,428
|
|
|
(10,326
|
)
|
|
(13.0
|
)%
|
|||
|
Depreciation and amortization
|
267,681
|
|
|
250,239
|
|
|
17,442
|
|
|
7.0
|
%
|
|||
|
Impairment and other
|
4,207
|
|
|
4,584
|
|
|
(377
|
)
|
|
(8.2
|
)%
|
|||
|
Total operating expenses
|
731,810
|
|
|
721,672
|
|
|
10,138
|
|
|
1.4
|
%
|
|||
|
Operating income
|
190,777
|
|
|
114,377
|
|
|
76,400
|
|
|
66.8
|
%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
|
Other income (expenses):
|
|
|
|
|
|
|
|
|||||||
|
Interest expense
|
(286,048
|
)
|
|
(273,736
|
)
|
|
12,312
|
|
|
4.5
|
%
|
|||
|
Other
|
(1,558
|
)
|
|
(3,121
|
)
|
|
(1,563
|
)
|
|
(50.1
|
)%
|
|||
|
Total other income (expenses)
|
(287,606
|
)
|
|
(276,857
|
)
|
|
10,749
|
|
|
3.9
|
%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
|
Loss from continuing operations
|
$
|
(96,829
|
)
|
|
$
|
(162,480
|
)
|
|
$
|
65,651
|
|
|
40.4
|
%
|
|
|
Year Ended December 31,
|
|
|
|
|
|||||||||
|
($ in thousands)
|
2015
|
|
2014
|
|
$ Change
|
|
% Change
|
|||||||
|
Revenues:
|
|
|
|
|
|
|
|
|||||||
|
Rental revenues
|
$
|
800,210
|
|
|
$
|
631,115
|
|
|
$
|
169,095
|
|
|
26.8
|
%
|
|
Other property income
|
35,839
|
|
|
27,607
|
|
|
8,232
|
|
|
29.8
|
%
|
|||
|
Total revenues
|
836,049
|
|
|
658,722
|
|
|
177,327
|
|
|
26.9
|
%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
|
Operating expenses:
|
|
|
|
|
|
|
|
|||||||
|
Property operating and maintenance
|
347,962
|
|
|
320,658
|
|
|
27,304
|
|
|
8.5
|
%
|
|||
|
Property management expense
|
39,459
|
|
|
62,506
|
|
|
(23,047
|
)
|
|
(36.9
|
)%
|
|||
|
General and administrative
|
79,428
|
|
|
88,177
|
|
|
(8,749
|
)
|
|
(9.9
|
)%
|
|||
|
Depreciation and amortization
|
250,239
|
|
|
215,808
|
|
|
34,431
|
|
|
16.0
|
%
|
|||
|
Impairment and other
|
4,584
|
|
|
3,396
|
|
|
1,188
|
|
|
35.0
|
%
|
|||
|
Total operating expenses
|
721,672
|
|
|
690,545
|
|
|
31,127
|
|
|
4.5
|
%
|
|||
|
Operating income (loss)
|
114,377
|
|
|
(31,823
|
)
|
|
146,200
|
|
|
459.4
|
%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
|
Other income (expenses):
|
|
|
|
|
|
|
|
|||||||
|
Interest expense
|
(273,736
|
)
|
|
(235,812
|
)
|
|
37,924
|
|
|
16.1
|
%
|
|||
|
Other
|
(3,121
|
)
|
|
(1,991
|
)
|
|
1,130
|
|
|
56.8
|
%
|
|||
|
Total other income (expenses)
|
(276,857
|
)
|
|
(237,803
|
)
|
|
39,054
|
|
|
16.4
|
%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
|
Loss from continuing operations
|
$
|
(162,480
|
)
|
|
$
|
(269,626
|
)
|
|
$
|
107,146
|
|
|
39.7
|
%
|
|
($ in thousands)
|
|
|
|
|
|
|
|
Outstanding Principal Balance
(3)
|
||||||
|
Credit Facility
|
|
Origination
Date |
|
Maturity
Date (1) |
|
Interest
Rate (2) |
|
December 31, 2016
|
|
December 31, 2015
|
||||
|
IH1 2015
(4)
|
|
April 3, 2015
|
|
October 3, 2017
|
|
4.02%
|
|
$
|
85,492
|
|
|
$
|
161,105
|
|
|
IH2 2015
(5)
|
|
September 29, 2015
|
|
March 29, 2017
|
|
3.52%
|
|
43,859
|
|
|
116,109
|
|
||
|
IH3 2013
(6)
|
|
December 19, 2013
|
|
June 30, 2017
|
|
3.77%
|
|
932,583
|
|
|
958,622
|
|
||
|
IH4 2014
(7)
|
|
May 5, 2014
|
|
May 5, 2017
|
|
3.77%
|
|
529,866
|
|
|
556,987
|
|
||
|
IH5 2014
(8)
|
|
December 5, 2014
|
|
June 5, 2017
|
|
3.94%
|
|
564,348
|
|
|
563,125
|
|
||
|
IH6 2016
(9)
|
|
April 13, 2016
|
|
April 13, 2018
|
|
3.28%
|
|
165,437
|
|
|
—
|
|
||
|
Total
|
|
|
|
|
|
|
|
2,321,585
|
|
|
2,355,948
|
|
||
|
Less deferred financing costs, net
|
|
|
|
|
|
|
|
(6,044
|
)
|
|
(8,207
|
)
|
||
|
Total
|
|
|
|
|
|
|
|
$
|
2,315,541
|
|
|
$
|
2,347,741
|
|
|
|
|
(1)
|
The maturity dates above are reflective of all extensions that have been exercised.
On February 6, 2017, the credit facilities were repaid in full in connection with the completion of our IPO and the initial funding of the New Credit Facility.
|
|
(2)
|
Interest rates are based on a spread to LIBOR; as of
December 31, 2016
, LIBOR was
0.77%
.
|
|
(3)
|
Outstanding Principal Balance does not include capitalized deferred financing costs, net.
|
|
(4)
|
As of December 31, 2016, we had the right to borrow up to
$85,492
,
bearing interest of LIBOR + 325 basis points, and an unused commitment fee of 50 basis points per year.
|
|
(5)
|
As of December 31, 2016, we had the right to borrow up to
$105,800;
bearing interest at LIBOR + 275 basis points, and an unused commitment fee of 50 basis points per year.
|
|
(6)
|
As of December 31, 2016, we had the right to borrow up to
$932,583
, bearing interest at either LIBOR + 300 or 425 basis points
(depending on the nature of the financed property), and an unused commitment fee of 50 basis points per year.
|
|
(7)
|
As of December 31, 2016, we had the right to borrow up to
$529,866
, bearing interest at either LIBOR + 300 or 425 basis points
(depending on the nature of the financed property), and an unused commitment fee of 50 basis points.
|
|
(8)
|
As of December 31, 2016, we had the right to borrow up to
$564,348
, bearing interest at either LIBOR + 275 or + 400 basis points (depending on the nature of the financed property), and an unused commitment fee of 50 basis points per year.
|
|
(9)
|
As of December 31, 2016, we had the right to borrow up to
$550,000
, bearing interest at either LIBOR + 250 or 375 basis points (depending on the nature of the financed property), and an unused commitment fee of 50 basis points per year.
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding Principal Balance
(4)
|
||||||
|
($ in thousands)
|
|
Maturity Date
(1)
|
|
Maturity Date if Fully Extended
(2)
|
|
Rate
(3)
|
|
Range of Spreads
|
|
December 31, 2016
(5)
|
|
December 31, 2015
|
||||
|
IH1 2013-1
(6)
|
|
December 9, 2017
|
|
December 9, 2018
|
|
2.45%
|
|
115-365 bps
|
|
$
|
462,431
|
|
|
$
|
469,554
|
|
|
IH1 2014-1
(7)
|
|
June 9, 2017
|
|
June 9, 2019
|
|
2.61%
|
|
100-375 bps
|
|
978,231
|
|
|
993,738
|
|
||
|
IH1 2014-2, net
(8)
|
|
September 9, 2017
|
|
September 9, 2019
|
|
2.67%
|
|
110-400 bps
|
|
710,664
|
|
|
718,610
|
|
||
|
IH1 2014-3, net
(9)
|
|
December 9, 2017
|
|
December 9, 2019
|
|
3.08%
|
|
120-500 bps
|
|
766,753
|
|
|
766,043
|
|
||
|
IH2 2015-1, net
(10)
|
|
March 9, 2018
|
|
March 9, 2020
|
|
3.13%
|
|
145-430 bps
|
|
531,318
|
|
|
536,174
|
|
||
|
IH2 2015-2
(11)
|
|
June 9, 2017
|
|
June 9, 2020
|
|
2.72%
|
|
135-370 bps
|
|
630,283
|
|
|
631,097
|
|
||
|
IH2 2015-3
|
|
August 9, 2017
|
|
August 7, 2020
|
|
2.94%
|
|
130-475 bps
|
|
1,184,314
|
|
|
1,190,695
|
|
||
|
Total Securitizations
|
|
5,263,994
|
|
|
5,305,911
|
|
||||||||||
|
Less deferred financing costs, net
|
|
(9,256
|
)
|
|
(41,718
|
)
|
||||||||||
|
Total
|
|
$
|
5,254,738
|
|
|
$
|
5,264,193
|
|
||||||||
|
|
|
(1)
|
Each mortgage loan’s initial maturity term is two years, individually subject to three, one-year extension options at the borrower’s discretion (provided that there is no event of default under the loan agreement and the borrower obtains a replacement interest rate cap agreement in a form reasonably acceptable to the lender). Our IH1 2014-1, IH1 2014-2, IH1 2014-3, and IH2 2015-1 mortgage loans have exercised the first extension options, and IH1 2013-1 has exercised the second extension option. The maturity dates above are reflective of all extensions that have been exercised.
|
|
(2)
|
Represents the maturity date if we exercise each of the remaining one-year extension options available, which are subject to certain conditions being met.
|
|
(3)
|
Interest rates are based on a weighted average spread to LIBOR;
as of
December 31, 2016
, LIBOR was
0.77%
.
|
|
(4)
|
Outstanding Principal Balance is net of discounts and does not include capitalized deferred financing costs, net.
|
|
(5)
|
From January 1, 2017 to
March
24, 2017
, we made repayments of
$16.4 million
on our mortgage loans related to the disposition of properties.
|
|
(6)
|
On February 6, 2017, the outstanding balance of IH1 2013-1 was repaid in full.
|
|
(7)
|
On February 6, 2017 and March 9, 2017, we made voluntary repayments of $291,500 and $260,000, respectively
.
|
|
(8)
|
Net of unamortized discount of
$0
and
$1.3 million
as of
December 31, 2016
and
2015
, respectively.
|
|
(9)
|
Net of unamortized discount of
$0
and
$3.3 million
as of
December 31, 2016
and
2015
, respectively.
|
|
(10)
|
Net of unamortized discount of
$0.1 million
and
$0.4 million
as of
December 31, 2016
and
2015
, respectively. On February 9, 2017, we exercised our first one-year extension option on IH2 2015-1, extending the maturity from March 9, 2017 to March 9, 2018
.
|
|
(11)
|
On March 9, 2017, we submitted a notification to request an extension of the maturity of the IH2 2015-2 mortgage loan from June 9, 2017 to June 9, 2018 upon approval
.
|
|
($ in thousands)
|
|
Origination Date
|
|
Maturity Date
|
|
December 31, 2016
|
|
December 31, 2015
|
||||
|
IH3 warehouse loan
(1)
|
|
March 26, 2014
|
|
December 31, 2017
|
|
$
|
—
|
|
|
$
|
38,137
|
|
|
IH4 warehouse loan
(1)
|
|
May 7, 2014
|
|
May 6, 2015
|
|
—
|
|
|
4,740
|
|
||
|
IH5 warehouse loan
(2)
|
|
April 27, 2015
|
|
April 26, 2016
|
|
—
|
|
|
71,146
|
|
||
|
Total warehouse loans
|
|
|
|
|
|
$
|
—
|
|
|
$
|
114,023
|
|
|
|
|
(1)
|
This loan bore interest at LIBOR + 275 basis points. The loan was repaid in full during the
year ended December 31, 2016
.
|
|
(2)
|
This loan bore interest at LIBOR + 250 basis points. The loan was repaid in full during the
year ended December 31, 2016
.
|
|
•
|
a new $1,000.0 million Revolving Facility, which will mature four years from the closing date of the New Credit Facility (the “Closing Date”), with a one-year extension option subject to certain conditions; and
|
|
•
|
a new $1,500.0 million Term Loan Facility, which will mature five years from the Closing Date.
|
|
•
|
engage in certain mergers, consolidations or liquidations;
|
|
•
|
sell, lease or transfer all or substantially all of their respective assets;
|
|
•
|
engage in certain transactions with affiliates;
|
|
•
|
make changes to the Borrower’s fiscal year;
|
|
•
|
make changes in the nature of the business of the Borrower and its subsidiaries; and
|
|
•
|
incur additional indebtedness that is secured on a pari passu basis with the New Credit Facility.
|
|
|
Year Ended December 31,
|
|
|
|
|
|||||||||
|
($ in thousands)
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
|||||||
|
Net cash provided by operating activities
|
$
|
250,126
|
|
|
$
|
197,474
|
|
|
$
|
52,652
|
|
|
26.7
|
%
|
|
Net cash used in investing activities
|
(255,037
|
)
|
|
(859,833
|
)
|
|
604,796
|
|
|
70.3
|
%
|
|||
|
Net cash (used in) provided by financing activities
|
(71,788
|
)
|
|
651,581
|
|
|
(723,369
|
)
|
|
(111.0
|
)%
|
|||
|
Change in cash and cash equivalents
|
$
|
(76,699
|
)
|
|
$
|
(10,778
|
)
|
|
$
|
(65,921
|
)
|
|
(611.6
|
)%
|
|
|
Year Ended December 31,
|
|
|
|
|
|||||||||
|
($ in thousands)
|
2015
|
|
2014
|
|
$ Change
|
|
% Change
|
|||||||
|
Net cash provided by operating activities
|
$
|
197,474
|
|
|
$
|
48,451
|
|
|
$
|
149,023
|
|
|
307.6
|
%
|
|
Net cash used in investing activities
|
(859,833
|
)
|
|
(1,899,697
|
)
|
|
1,039,864
|
|
|
54.7
|
%
|
|||
|
Net cash provided by financing activities
|
651,581
|
|
|
1,705,277
|
|
|
(1,053,696
|
)
|
|
(61.8
|
)%
|
|||
|
Change in cash and cash equivalents
|
$
|
(10,778
|
)
|
|
$
|
(145,969
|
)
|
|
$
|
135,191
|
|
|
92.6
|
%
|
|
($ in thousands)
|
Total
|
|
2017
|
|
2018-2019
|
|
2020-2021
|
|
Thereafter
|
||||||||||
|
Credit facilities
(1)
|
$
|
2,365,292
|
|
|
$
|
2,198,324
|
|
|
$
|
166,968
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Mortgage loans
(1)
|
5,368,481
|
|
|
4,834,065
|
|
|
534,416
|
|
|
—
|
|
|
—
|
|
|||||
|
Interest rate swap
(2)
|
88,408
|
|
|
14,984
|
|
|
35,963
|
|
|
35,963
|
|
|
1,498
|
|
|||||
|
Purchase commitments
(3)
|
14,258
|
|
|
14,258
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Operating lease obligations
|
7,234
|
|
|
1,875
|
|
|
2,632
|
|
|
2,488
|
|
|
239
|
|
|||||
|
Capital lease obligations
|
499
|
|
|
289
|
|
|
147
|
|
|
63
|
|
|
—
|
|
|||||
|
Total
|
$
|
7,844,172
|
|
|
$
|
7,063,795
|
|
|
$
|
740,126
|
|
|
$
|
38,514
|
|
|
$
|
1,737
|
|
|
|
|
(1)
|
Includes estimated interest payments on the respective debt based on amounts outstanding as of
December 31, 2016
at rates in effect as of such date.
On February 6, 2017, the outstanding balances for all six credit facilities were repaid in full
. Additionally, we repaid the entire balance of the IH1 2013-1 mortgage loan as well as $551.5 million on the IH1 2014-1 mortgage loan subsequent to December 31, 2016.
|
|
(2)
|
Net obligation calculated using rates in effect as of
December 31, 2016
.
|
|
(3)
|
Commitments to acquire
63
single-family rental homes.
|
|
|
Year Ended December 31,
|
||||||||||
|
($ in thousands)
|
2016
|
|
2015
|
|
2014
|
||||||
|
Net loss
|
$
|
(78,239
|
)
|
|
$
|
(160,208
|
)
|
|
$
|
(269,861
|
)
|
|
Interest expense
|
286,048
|
|
|
273,736
|
|
|
235,812
|
|
|||
|
Depreciation and amortization
|
267,681
|
|
|
250,239
|
|
|
215,808
|
|
|||
|
EBITDA
|
475,490
|
|
|
363,767
|
|
|
181,759
|
|
|||
|
Noncash incentive compensation expense
(1)
|
10,210
|
|
|
27,924
|
|
|
24,335
|
|
|||
|
Offering related expenses
|
12,979
|
|
|
—
|
|
|
—
|
|
|||
|
Impairment and other
|
4,207
|
|
|
4,584
|
|
|
3,396
|
|
|||
|
Acquisition costs
|
50
|
|
|
275
|
|
|
1,384
|
|
|||
|
(Gain) loss on sale of property
|
(18,590
|
)
|
|
(2,272
|
)
|
|
235
|
|
|||
|
Other
(2)
|
1,508
|
|
|
2,846
|
|
|
607
|
|
|||
|
Adjusted EBITDA
|
$
|
485,854
|
|
|
$
|
397,124
|
|
|
$
|
211,716
|
|
|
|
|
(1)
|
For the years ended
December 31, 2016, 2015, and 2014
,
$10,014
,
$23,758
,
and
$19,318
was recorded in general and administrative expense, respectively, and
$196
,
$4,166
, and $5,017 was recorded in property management expense, respectively.
|
|
(2)
|
Includes interest income and other miscellaneous income and expenses.
|
|
|
Year Ended December 31,
|
||||||||||
|
($ in thousands)
|
2016
|
|
2015
|
|
2014
|
||||||
|
Net loss
|
$
|
(78,239
|
)
|
|
$
|
(160,208
|
)
|
|
$
|
(269,861
|
)
|
|
Interest expense
|
286,048
|
|
|
273,736
|
|
|
235,812
|
|
|||
|
Depreciation and amortization
|
267,681
|
|
|
250,239
|
|
|
215,808
|
|
|||
|
General and administrative
(1)
|
69,102
|
|
|
79,428
|
|
|
88,177
|
|
|||
|
Property management expense
(2)
|
30,493
|
|
|
39,459
|
|
|
62,506
|
|
|||
|
Impairment and other
|
4,207
|
|
|
4,584
|
|
|
3,396
|
|
|||
|
Acquisition costs
|
50
|
|
|
275
|
|
|
1,384
|
|
|||
|
(Gain) loss on sale of property
|
(18,590
|
)
|
|
(2,272
|
)
|
|
235
|
|
|||
|
Other
(3)
|
1,508
|
|
|
2,846
|
|
|
607
|
|
|||
|
NOI (total portfolio)
|
562,260
|
|
|
488,087
|
|
|
338,064
|
|
|||
|
Non-Same Store NOI
|
(125,132
|
)
|
|
(83,515
|
)
|
|
(157,127
|
)
|
|||
|
NOI (Same Store portfolio)
(4)
|
$
|
437,128
|
|
|
$
|
404,572
|
|
|
$
|
180,937
|
|
|
|
|
(1)
|
Includes
$10,014
,
$23,758
, and $19,318 of noncash incentive compensation expense for the years ended
December 31, 2016, 2015, and 2014
, respectively.
|
|
(2)
|
Includes
$196
,
$4,166
, and $5,017 of noncash incentive compensation expense for the years ended
December 31, 2016, 2015, and 2014
, respectively.
|
|
(3)
|
Includes interest income and other miscellaneous income and expenses.
|
|
(4)
|
Same Store (consisting of homes which had commenced their initial post-renovation lease prior to October 3rd of the year prior to the first year of the comparison period) homes are
36,469
for the
years ended December 31, 2016 and 2015
and
18,762
for the year ended
December 31, 2014
.
|
|
|
Year Ended December 31,
|
||||||||||
|
($ in thousands)
|
2016
|
|
2015
|
|
2014
|
||||||
|
Net loss
|
$
|
(78,239
|
)
|
|
$
|
(160,208
|
)
|
|
$
|
(269,861
|
)
|
|
Add (deduct) adjustments from net loss to derive FFO:
|
|
|
|
|
|
||||||
|
Depreciation and amortization on real estate assets
|
263,093
|
|
|
245,666
|
|
|
212,434
|
|
|||
|
Impairment on depreciated real estate investments
|
2,282
|
|
|
1,448
|
|
|
423
|
|
|||
|
(Gain) loss on sale of previously depreciated investments in real estate
|
(18,590
|
)
|
|
(2,272
|
)
|
|
235
|
|
|||
|
FFO
|
168,546
|
|
|
84,634
|
|
|
(56,769
|
)
|
|||
|
Noncash interest expense related to amortization of deferred financing costs, mortgage loan discounts and noncash interest expense from derivatives
|
59,402
|
|
|
69,849
|
|
|
64,566
|
|
|||
|
Noncash incentive compensation expense
(1)
|
10,210
|
|
|
27,924
|
|
|
24,335
|
|
|||
|
Offering related expenses
|
12,979
|
|
|
—
|
|
|
—
|
|
|||
|
Severance expense
|
2,363
|
|
|
7,547
|
|
|
15,558
|
|
|||
|
Casualty losses, net
|
1,925
|
|
|
3,136
|
|
|
2,973
|
|
|||
|
Acquisition costs
|
50
|
|
|
275
|
|
|
1,384
|
|
|||
|
Core FFO
|
255,475
|
|
|
193,365
|
|
|
52,047
|
|
|||
|
Recurring capital expenditures
|
(47,877
|
)
|
|
(49,773
|
)
|
|
(56,952
|
)
|
|||
|
Adjusted FFO
|
$
|
207,598
|
|
|
$
|
143,592
|
|
|
$
|
(4,905
|
)
|
|
|
|
(1)
|
For the years ended
December 31, 2016, 2015, and 2014
,
$10,014
,
$23,758
, and $19,318 was recorded in general and administrative expense, respectively, and
$196
,
$4,166
, and $5,017 was recorded in property management expense, respectively.
|
|
|
Change in Interest Expense
(1)
|
||||||
|
Impact to future earnings due to variable rate debt ($ in thousands):
|
As of
December 31, 2016 |
|
As of
December 31, 2015 |
||||
|
Rate increase of 1%
(2)
|
$
|
75,856
|
|
|
$
|
77,759
|
|
|
Rate decrease of 1%
(3)
|
$
|
(52,323
|
)
|
|
$
|
(28,473
|
)
|
|
|
|
(1)
|
The impact of the interest rate swap agreements that were in place as of December 31, 2016 is not factored into the above table as the forward looking swaps do not begin until February 28, 2017.
|
|
(2)
|
Calculation of additional projected annual interest expense as a result of a 100 basis point increase considers the potential impact of our interest rate cap agreements as of
December 31, 2016
.
|
|
(3)
|
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 the respective borrowings.
|
|
Name
|
|
Age
|
|
Position(s)
|
|
John B. Bartling Jr.
|
|
59
|
|
President, Chief Executive Officer and Director
|
|
Bryce Blair
|
|
58
|
|
Executive Chairman and Director
|
|
Nicholas C. Gould
|
|
58
|
|
Vice Chairman and Director
|
|
Kenneth A. Caplan
|
|
43
|
|
Director
|
|
Jonathan D. Gray
|
|
47
|
|
Director
|
|
Robert G. Harper
|
|
38
|
|
Director
|
|
John B. Rhea
|
|
51
|
|
Director
|
|
David A. Roth
|
|
50
|
|
Director
|
|
John G. Schreiber
|
|
70
|
|
Director
|
|
Janice L. Sears
|
|
56
|
|
Director
|
|
William J. Stein
|
|
54
|
|
Director
|
|
Ernest M. Freedman
|
|
46
|
|
Executive Vice President and Chief Financial Officer
|
|
G. Irwin Gordon
|
|
66
|
|
Executive Vice President and Chief Revenue Officer
|
|
Bruce A. Lavine
|
|
61
|
|
Executive Vice President, Operations and Chief Operations Officer
|
|
Mark A. Solls
|
|
60
|
|
Executive Vice President and Chief Legal Officer
|
|
Dallas B. Tanner
|
|
36
|
|
Executive Vice President and Chief Investment Officer
|
|
•
|
our Sponsor has advised us that, when it ceases to own a majority of the shares of common stock of Invitation Homes Inc. entitled to vote generally in the election of our directors, it will ensure that Blackstone employees will no longer constitute a majority of our board of directors;
|
|
•
|
our board of directors is not classified and each of our directors is subject to re-election annually, and we cannot classify our board of directors in the future without the approval of the stockholders of Invitation Homes Inc.;
|
|
•
|
we have a fully independent audit committee and independent director representation on our compensation and nominating and governance committees, and our independent directors meet regularly in executive sessions without the presence of our corporate officers or non-independent directors;
|
|
•
|
two of our directors, Mr. John B. Rhea and Ms. Janice L. Sears, qualify as “audit committee financial experts” as defined by the SEC;
|
|
•
|
we have opted out of the Maryland business combination and control share acquisition statutes and cannot opt in without stockholder approval; and
|
|
•
|
we do not have a stockholder rights plan, and we will not adopt a stockholder rights plan in the future without stockholder approval.
|
|
•
|
Mr. Bartling—our board of directors considered Mr. Bartling’s extensive familiarity with our business and portfolio and his thorough knowledge of our industry as a result of his over 30 years of experience in the real estate sector, serving in various senior and executive capabilities, including his role as President of the NRHC and his public company experience at Ares and Lexford.
|
|
•
|
Mr. Blair—our board of directors considered Mr. Blair’s experience in real estate development and investment, including his having spent over 10 years as chairman and chief executive officer of a public real estate investment trust, experience managing day to day operations and preparation and review of complex financial reporting statements as chief executive officer of AvalonBay Communities, Inc., his experience as the Chairman of NAREIT and his prior director positions.
|
|
•
|
Mr. Gould—our board of directors considered Mr. Gould’s extensive familiarity with our portfolio and business as one of its founding members and his thorough knowledge of our industry as a result of his over 30 years of experience in the real estate sector, serving in various senior and executive capabilities.
|
|
•
|
Mr. Caplan—our board of directors considered Mr. Caplan’s affiliation with Blackstone, experience as the Global Chief Investment Officer of Blackstone’s Real Estate Group and in working with companies controlled by private equity sponsors, particularly in the real estate industry, and global work experience and perspective.
|
|
•
|
Mr. Gray—our board of directors considered Mr. Gray’s affiliation with Blackstone, significant experience in working with companies controlled by private equity sponsors, particularly in the real estate industry, experience in working with the management of various other companies owned by Blackstone’s funds, and experience with real estate investing and extensive financial background.
|
|
•
|
Mr. Harper—our board of directors considered Mr. Harper’s affiliation with Blackstone, significant experience in working with companies controlled by private equity sponsors, particularly in the real estate industry, experience with real estate investing and extensive financial background.
|
|
•
|
Mr. Rhea—our board of directors considered Mr. Rhea’s significant experience in our industry, including in development and regulation and his prior senior positions at real estate companies and regulatory bodies, including as Chairman and CEO of the New York City Housing Authority, and other companies.
|
|
•
|
Mr. Roth—our board of directors considered Mr. Roth’s affiliation with Blackstone, significant experience in working with companies controlled by private equity sponsors, particularly in the real estate and hospitality industry, experience in working with the management of various other companies owned by Blackstone’s funds, and experience with real estate investing and extensive financial background.
|
|
•
|
Mr. Schreiber—our board of directors considered Mr. Schreiber’s past affiliation with Blackstone, significant experience in working with companies controlled by private equity sponsors, particularly in the real estate industry, experience in working with the management of various other companies owned by Blackstone’s funds, experience with real estate investing and extensive financial background.
|
|
•
|
Ms. Sears—our board of directors considered Ms. Sears’ knowledge of capital markets and accounting methods and principles, as well as her extensive financial background and experience working in the commercial real estate and REIT industry.
|
|
•
|
Mr. Stein—our board of directors considered Mr. Stein’s tenure with Blackstone involving the direct asset management and asset management oversight of Blackstone’s global real estate assets, extensive financial background and experience as an asset manager focusing on real estate investments.
|
|
Name and Principal Position
|
|
Year
|
|
Salary ($)
(1)
|
|
Bonus ($)
(2)
|
|
Stock Option
|
|
Non-Equity Incentive Plan Compensation ($)
(4)
|
|
Nonqualified Deferred Compensation Earnings ($)
(5)
|
|
All Other Compensation ($)
(6)
|
|
Total ($)
|
||||
|
|
Awards ($)
(3)
|
|
Awards ($)
|
|
||||||||||||||||
|
John B. Bartling Jr.
(President and Chief Executive Officer) |
|
2016
|
|
$875,000
|
|
$30,188
|
|
$795,414
|
|
—
|
|
|
$779,489
|
|
—
|
|
|
$10,600
|
|
$2,490,691
|
|
|
2015
|
|
$875,000
|
|
$17,500
|
|
$4,235,336
|
|
—
|
|
|
$857,500
|
|
—
|
|
|
$9,865
|
|
$5,995,201
|
|
|
Ernest M. Freedman
(Executive Vice President and Chief Financial Officer)
|
|
2016
|
|
$558,846
|
|
$28,920
|
|
$906,453
|
|
—
|
|
|
$809,383
|
|
—
|
|
|
$160,749
|
|
$2,464,351
|
|
Dallas B. Tanner
(Executive Vice President and Chief Investment Officer)
|
|
2016
|
|
$450,000
|
|
$450,000
|
|
$563,419
|
|
—
|
|
|
$585,047
|
|
—
|
|
|
$47,833
|
|
$2,096,299
|
|
|
2015
|
|
$387,156
|
|
$147,941
|
|
$3,970,869
|
|
—
|
|
|
$302,059
|
|
—
|
|
|
$54,248
|
|
$4,862,273
|
|
|
(1)
|
Represents the salary earned during the fiscal year presented. Effective June 1, 2016, Mr. Freedman’s salary was increased from $500,000 to $600,000.
|
|
(2)
|
For 2016, amounts reported represents discretionary cash bonuses awarded to Messrs. Bartling, Freedman, and Tanner in respect of their 2016 service and efforts leading up to the IPO, as applicable.
|
|
(3)
|
Incentive Units (as defined below) granted in the Promote Partnerships (as defined below) included time-vesting units and exit-vesting units. See “—Narrative to Summary Compensation Table—Long-Term Incentive Compensation.”
|
|
(4)
|
Represents the annual cash incentive awards earned under the 2016 AIP.
|
|
(5)
|
We have no nonqualified defined contribution or other nonqualified deferred compensation plans for our executive officers.
|
|
(6)
|
All Other Compensation for 2016 represents: for Mr. Bartling, the Company’s 401(k) matching contribution; for Mr. Freedman, the Company’s 401(k) matching contribution and reimbursement for costs incurred in connection with his relocation to Company headquarters in Dallas, Texas; and for Mr. Tanner, the Company’s 401(k) matching contribution and reimbursement for costs incurred in connection with his relocation to Company headquarters in Dallas, Texas.
|
|
Name
|
|
Target Award
(% of Eligible Earnings)
|
|
Target Award
($ of Eligible Earnings)
|
|
Combined
Achievement
Factor Under the 2016 AIP (% of Target Award)
|
|
Amounts Earned Under 2016 AIP
(1)
($)
|
|
John B. Bartling Jr
|
|
100%
|
|
$875,000
|
|
89.08%
|
|
$779,489
|
|
Ernest M. Freedman
|
|
150%
|
|
$838,269
|
|
96.55%
|
|
$809,383
|
|
Dallas B. Tanner
|
|
125%
|
|
$562,500
|
|
104.00%
|
|
$585,047
|
|
(1)
|
In addition to amounts payable under the 2016 AIP, we also determined to award each of Messrs. Bartling, Freedman and Tanner a discretionary bonus in the amount of $30,188, $28,920 and $450,000, respectively, in recognition of their efforts during 2016 leading up to our IPO. These discretionary bonuses are reported in the “Bonus” column of the Summary Compensation Table.
|
|
|
|
Vested RSUs Received in Respect of IH6 Bonus Awards
|
||
|
Name
|
|
(#)
|
|
($)
|
|
John B. Bartling Jr.
|
|
41,250
|
|
$825,000
|
|
Ernest M. Freedman
|
|
18,750
|
|
$375,000
|
|
Dallas B. Tanner
|
|
21,250
|
|
$425,000
|
|
Name
|
|
|
|
|
|
Stock Awards
|
||||||||||||
|
|
Grant Date
|
|
Promote Partnership
|
|
Number of Shares or Units of Stock That Have Not Vested
(1)(2)(5)
(#)
|
|
Market Value of Shares or Units of Stock That Have Not Vested
(3)
($)
|
|
Equity Incentive Plan Awards: Number of Unearned Shares, Units or Other Rights That Have Not Vested
(2)(4)(5)
(#)
|
|
Equity Incentive Plan Awards: Market or Payout Value of Unearned Shares, Units or Other Rights That Have Not Vested
(3)
($)
|
|||||||
|
John B. Bartling Jr.
|
|
05/19/2015
|
|
IH1
|
|
92.00
|
|
|
$
|
1,154,784
|
|
|
46.00
|
|
|
$
|
577,392
|
|
|
|
|
05/19/2015
|
|
IH2
|
|
28.00
|
|
|
$
|
7,057
|
|
|
14.00
|
|
|
$
|
3,528
|
|
|
|
|
05/19/2015
|
|
IH3
|
|
70.00
|
|
|
$
|
28,455
|
|
|
35.00
|
|
|
$
|
14,228
|
|
|
|
|
05/19/2015
|
|
IH4
|
|
660.00
|
|
|
$
|
122,320
|
|
|
330.00
|
|
|
$
|
61,160
|
|
|
|
|
08/03/2016
|
|
IH5
|
|
600.00
|
|
|
$
|
154,658
|
|
|
300.00
|
|
|
$
|
77,329
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Ernest M. Freedman
|
|
6/13/2016
|
|
IH1
|
|
6.00
|
|
|
$
|
78,720
|
|
|
2.00
|
|
|
$
|
26,227
|
|
|
|
|
6/13/2016
|
|
IH3
|
|
58.50
|
|
|
$
|
36,699
|
|
|
19.50
|
|
|
$
|
73,226
|
|
|
|
|
6/13/2016
|
|
IH4
|
|
60.00
|
|
|
$
|
15,110
|
|
|
20.00
|
|
|
$
|
27,733
|
|
|
|
|
6/13/2016
|
|
IH5
|
|
300.00
|
|
|
$
|
77,329
|
|
|
150.00
|
|
|
$
|
99,427
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Dallas B. Tanner
|
|
10/11/2012
|
|
IH1
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
|
|
06/03/2013
|
|
IH2
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
|
|
10/11/2013
|
|
IH3
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
|
|
10/29/2014
|
|
IH4
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
|
|
03/02/2016
|
|
IH5
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
(1)
|
Reflects the time-vesting Incentive Units in the Promote Partnerships that had not vested as of December 31, 2016. These Incentive Units were scheduled to vest as follows:
|
|
(a)
|
As to Mr. Bartling, 80% of his Incentive Units in IH1, the IH2 Promote Partnerships, IH3 and IH4 were scheduled to vest in four equal annual installments on each anniversary of a November 25, 2014 vesting reference date; and 80% of his Incentive Units in IH5 were scheduled to vest in four equal annual installments on each anniversary of an August 22, 2014 vesting reference date, subject, in each case, to his continued employment through the applicable vesting date. In 2016, we agreed to modify the vesting terms of Mr. Bartling’s Incentive Units to provide that, in addition to the foregoing, all of his time-vesting Incentive Units would vest upon the completion of a public offering (including the IPO), and all of his Incentive Units in a Promote Partnership would vest upon a dissolution of such Promote Partnership, subject, in each case, to his continued employment through such date.
|
|
(b)
|
As to Mr. Freedman, 80% of his Incentive Units in IH1, the IH2 Promote Partnerships, IH3 and IH4 were scheduled to vest in four equal annual installments on each anniversary of a October 14, 2015 vesting reference date; and 80% of his Incentive Units in IH5 were scheduled to vest in four equal annual installments on each anniversary of an August 22, 2014 vesting reference date, subject, in each case, to his continued employment through the applicable vesting date. All of Mr. Freedman’s time-vesting Incentive Units were scheduled to vest upon the completion of an initial public offering (including the IPO), and all of his Incentive Units in a Promote Partnership were scheduled to vest upon a dissolution of such Promote Partnership, subject to his continued employment through such date.
|
|
(c)
|
As described under “—Narrative to Summary Compensation Table—Long-Term Incentive Compensation,” in connection with the IPO, in December 2016, we waived the vesting conditions of all of Mr. Tanner’s unvested Incentive Units whereby all of such Incentive Units were immediately vested.
|
|
(2)
|
For additional information on vesting upon specified termination events, see “-—Termination and Change in Control Provisions.”
|
|
(3)
|
As of December 31, 2016, the value of the respective Promote Partnerships had appreciated to a level that would have created value in the time-vesting and exit-vesting Incentive Units. Therefore, amounts reported are based on the appreciation in value of the respective Promote Partnership from and after the applicable grant date through December 31, 2016.
|
|
(4)
|
Reflects the exit-vesting Incentive Units in the Promote Partnerships that had not vested as of December 31, 2016. These Incentive Units were scheduled to vest on the earlier of (x) the date Blackstone ceases to be the beneficial owner of at least 15% of the outstanding equity capital of the applicable Promote Partnership and (y) if an initial public offering (including the IPO) has occurred, the date that is 18 months after the consummation of the initial public offering. See also footnote (1) for circumstances that provide for vesting of Messrs. Bartling’s and Freedman’s exit-vesting Incentive Units.
|
|
(5)
|
As described above, in connection with the IPO, all of Messrs. Bartling’s and Freedman’s unvested time-vesting and unvested exit-vesting Incentive Units were converted into shares of unvested time-vesting and unvested exit-vesting restricted stock that are, in each case, subject to the same vesting and other terms applicable to the corresponding time-vesting and exit-vesting Incentive Units converted.
|
|
|
|
Vested RSUs Received in Exchange for Awards in the Supplemental Bonus Plan
|
|
Unvested RSUs Received in Exchange for Awards in the Supplemental Bonus Plan
|
||||||||
|
Name
|
|
(#)
|
|
($)
|
|
(#)
|
|
($)
|
||||
|
John B. Bartling Jr.
|
|
282,770
|
|
$
|
5,655,400
|
|
|
421,266
|
|
$
|
8,425,320
|
|
|
Ernest M. Freedman
|
|
210,344
|
|
$
|
4,206,880
|
|
|
52,584
|
|
$
|
1,051,680
|
|
|
Dallas B. Tanner
|
|
33,776
|
|
$
|
675,520
|
|
|
67,548
|
|
$
|
1,350,960
|
|
|
Name
|
|
Fees Earned or Paid in Cash ($)
|
|
Stock Awards ($)
(1)(2)
|
|
All Other Compensation
($)
(3)
|
|
Total ($)
|
||||||||
|
Nicholas C. Gould
|
|
$
|
250,000
|
|
|
$
|
1,074,456
|
|
|
$
|
79,773
|
|
|
$
|
1,404,229
|
|
|
Peter E. Gould
|
|
$
|
250,000
|
|
|
$
|
1,074,456
|
|
|
$
|
65,564
|
|
|
$
|
1,390,020
|
|
|
Bryce Blair
|
|
$
|
500,000
|
|
|
$
|
259,835
|
|
|
$
|
55,318
|
|
|
$
|
815,153
|
|
|
John B. Rhea
|
|
$
|
125,000
|
|
|
—
|
|
|
—
|
|
|
$
|
125,000
|
|
||
|
John G. Schreiber
|
|
$
|
125,000
|
|
|
—
|
|
|
—
|
|
|
$
|
125,000
|
|
||
|
Jonathan D. Gray
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Devin Peterson
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
David Roth
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
William J. Stein
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
(1)
|
Amount represents the aggregate grant date fair value of Incentive Units in IH5 granted to Messrs. Nicholas and Peter Gould and Blair during fiscal 2016 calculated in accordance with FASB ASC Topic 505 and measured as of the initial grant date and using the assumptions discussed in Note 10 to the combined and consolidated financial statements included in this Annual Report on Form 10-K. The grant date fair value of the exit-vesting portion of these Incentive Units was computed based upon the probable outcome of the performance conditions as of the grant date. Achievement of the performance conditions for these Incentive Units was not deemed probable on the grant date and, accordingly, no value is included in the table for this portion of the awards pursuant to the SEC’s disclosure rules. Assuming achievement of the performance conditions was probable, the grant date fair value of the exit-vesting Incentive Units would have been: $358,152 for Mr. Nicholas Gould; $358,152 for Mr. Peter Gould; and $64,959 for Mr. Blair.
|
|
(2)
|
As of December 31, 2016, Messrs. Nicholas and Peter Gould and Blair held 3,760, 3,760 and 482 unvested Incentive Units, respectively.
|
|
(3)
|
Amount reported for Nicholas Gould represents the Company-paid medical and dental premiums (both the employer and the participant portion of the premiums) for Mr. Gould and his family, a Company-paid airline travel card, Company-reimbursed personal travel expenses, Company-reimbursed cellphone service for Mr. Gould, his assistants and a family member, Company-reimbursed costs incurred by Mr. Gould for his personal attorney and Company-reimbursed costs for Mr. Gould’s personal electronic devices and media subscriptions. Amount reported for Peter Gould represents Company-reimbursed personal travel expenses, Company-reimbursed cellphone service for Mr. Gould, Company-paid medical and dental premiums (both the employer and the participant portion of the premiums) for Mr. Gould and his family, employer- reimbursed costs incurred by Mr. Gould for his personal attorney and Company-reimbursed costs for Mr. Gould’s media subscriptions. Amount reported for Mr. Blair represents the Company-reimbursed costs for Mr. Blair’s administrative assistant and Company-paid medical and dental premiums (the employer portion of the premiums) for Mr. Blair and his family.
|
|
|
|
Vested RSUs Received in Respect of IH6 Bonus Awards
|
||||
|
Name
|
|
(#)
|
|
($)
|
||
|
Nicholas C. Gould
|
|
31,250
|
|
$
|
625,000
|
|
|
Bryce Blair
|
|
12,500
|
|
$
|
250,000
|
|
|
|
|
Vested Common
Stock Received in Exchange for Vested Incentive Units
|
|
Unvested Restricted Stock Received in Exchange for Unvested Incentive Units
|
||||||||
|
Name
|
|
(#)
|
|
($)
|
|
(#)
|
|
($)
|
||||
|
Bryce Blair
|
|
518
|
|
$
|
10,360
|
|
|
517
|
|
$
|
10,340
|
|
|
|
|
Vested RSUs Received in Exchange for Awards in the Supplemental Bonus Plan
|
|
Unvested RSUs Received in Exchange for Awards in the Supplemental Bonus Plan
|
||||||||
|
Name
|
|
(#)
|
|
($)
|
|
(#)
|
|
($)
|
||||
|
Bryce Blair
|
|
89,664
|
|
$
|
1,793,280
|
|
|
179,321
|
|
$
|
3,568,425
|
|
|
•
|
a cash retainer of $60,000 ($350,000 in the case of the Executive Chairman);
|
|
•
|
an additional cash retainer of $20,000 for those serving as the chairperson of the audit committee, compensation committee, nominating and corporate governance committee and investment and finance committee; and
|
|
•
|
an equity award of $120,000 ($350,000 in the case of the Executive Chairman) in the form of restricted stock units, which will generally vest in full on the date of our next annual meeting of stockholders following the grant date and will be in respect of a number of shares equal to the award amount divided by the closing price of our common stock on the grant date.
|
|
Beneficial Owner
|
Number of Shares of Common Stock Beneficially Owned
|
Percentage of Common Stock Beneficially Owned
|
||
|
Blackstone
(1)
|
219,945,349
|
|
70.86
|
%
|
|
John B. Bartling Jr.
(2)
|
—
|
|
*
|
|
|
Bryce Blair
(2)
|
777
|
|
*
|
|
|
Nicholas C. Gould
(2)(4)
|
755,732
|
|
*
|
|
|
Kenneth A. Caplan
(3)
|
—
|
|
—
|
|
|
Jonathan D. Gray
(3)
|
—
|
|
—
|
|
|
Robert G. Harper
(3)
|
—
|
|
—
|
|
|
John B. Rhea
(2)
|
—
|
|
—
|
|
|
David A. Roth
(3)
|
—
|
|
—
|
|
|
John G. Schreiber
(2)
|
—
|
|
—
|
|
|
Janice L. Sears
(2)(5)
|
5,000
|
|
*
|
|
|
William J. Stein
(3)
|
—
|
|
—
|
|
|
Ernest M. Freedman
(2)
|
—
|
|
*
|
|
|
Dallas B. Tanner
(2)(6)
|
79,137
|
|
*
|
|
|
All directors and executive officers as a group (16 persons)
(2)(7)
|
851,646
|
|
*
|
|
|
(1)
|
Amounts beneficially owned reflect 80,382,041 shares directly held by Invitation Homes Parent L.P., 43,797,131 shares directly held by Preeminent Parent L.P., 8,619,746 shares directly held by Invitation Homes 2-A L.P., 33,908,708 shares directly held by Invitation Homes 3 Parent L.P., 19,938,109 shares directly held by Invitation Homes 4 Parent L.P., 15,250,871 shares directly held by Invitation Homes 5 Parent L.P. and 18,048,743 shares directly held by Invitation Homes 6 Parent L.P.
|
|
(2)
|
Includes vested restricted stock units received in the IPO in connection with the conversion of Incentive Units held in the Promote Partnerships. For information about equity received in connection with the IPO over which the individuals listed in the table do not yet have beneficial ownership, see Part III. Item 11. “Executive Compensation.”
|
|
(3)
|
Messrs. Caplan, Gray, Harper, Roth and Stein are each employees of Blackstone, but each disclaims beneficial ownership of the shares beneficially owned by Blackstone.
|
|
(4)
|
Represents shares of common stock Mr. Gould received in the conversion of his Class A units held in the Promote Partnerships, 116,351 of which are held by a trust of which Mr. Gould serves as a trustee.
|
|
(5)
|
Represents shares of common stock Ms. Sears purchased under the directed share program in the IPO. These shares are held by a trust for the benefit of Ms. Sears’ family, for which she serves as trustee.
|
|
(6)
|
Represents shares of common stock Mr. Tanner received in the conversion of his Class A units held in the Promote Partnerships.
|
|
(7)
|
Includes an aggregate of 16,000 shares of common stock purchased under the directed share program in the IPO.
|
|
|
As of December 31, 2016
|
||
|
|
Number of securities to be issued upon exercise of outstanding options, warrants and rights
|
Weighted-average exercise price of outstanding options, warrants and rights
|
Number of securities remaining available for future issuance under equity compensation plans
|
|
Equity compensation plans approved by stockholders
|
N/A
|
N/A
|
N/A
|
|
Equity compensation plans not approved by stockholders
|
N/A
|
N/A
|
N/A
|
|
($ in thousands)
|
2016
|
|
2015
|
||||
|
Audit fees
(1)
|
$
|
1,671
|
|
|
$
|
2,291
|
|
|
Audit related fees
(2)
|
2,186
|
|
|
—
|
|
||
|
Tax fees
(3)
|
220
|
|
|
191
|
|
||
|
All other fees
(4)
|
860
|
|
|
—
|
|
||
|
Total
|
$
|
4,937
|
|
|
$
|
2,482
|
|
|
|
|
(1)
|
Includes the aggregate fees recognized in each of the last two fiscal years for professional services rendered by Deloitte & Touche for the audits of the IH Holding Entities and certain of their wholly-owned subsidiaries as required by debt or other operating agreements, including the audit of our combined and consolidated financial statements as of and for the year ended December 31, 2016.
|
|
(2)
|
Includes the aggregate fees recognized during 2016 for professional services rendered by Deloitte & Touche for the audit of our combined and consolidated annual financial statements as of and for the years ended December 31, 2015 and 2014, and review of other information included in our Registration Statement and other pre-IPO SEC filings.
|
|
(3)
|
Includes the aggregate fees recognized in each of the last two fiscal years for professional services rendered by Deloitte & Touche for tax compliance, tax advice and tax planning.
|
|
(4)
|
Includes the aggregate fees recognized in each of the last two fiscal years for professional services rendered by Deloitte & Touche for tax compliance, tax advice and tax planning specifically related to our IPO.
|
|
(a)
|
Financial Statements
|
|
Invitation Homes Inc. Balance Sheet as of December 31, 2016
|
|
|
Report of Deloitte & Touche LLP, Independent Registered Public Accounting Firm
|
|
|
Balance Sheet
|
|
|
Notes to Balance Sheet
|
|
|
|
|
|
Invitation Homes Combined and Consolidated Financial Statements as of December 31, 2016 and 2015 and for the three years in the period ended December 31, 2016
|
|
|
Report of Deloitte & Touche LLP, Independent Registered Public Accounting Firm
|
|
|
Combined and Consolidated Balance Sheets
|
|
|
Combined and Consolidated Statements of Operations
|
|
|
Combined and Consolidated Statements of Equity
|
|
|
Combined and Consolidated Statements of Cash Flows
|
|
|
Notes to Combined and Consolidated Financial Statements
|
|
|
|
|
|
(b)
|
Financial Statement Schedules
|
|
Invitation Homes as of December 31, 2016 and for the three years in the period ended December 31, 2016
|
|
|
Schedule III Real Estate and Accumulated Depreciation
|
|
|
Exhibit
number |
|
Description
|
|
3.1
|
|
Charter of Invitation Homes Inc., dated as of February 6, 2017 (incorporated by reference to Exhibit 3.1 to the Company's Current Report on Form 8-K (File No. 1-38004) filed on February 6, 2017).
|
|
|
|
|
|
3.2
|
|
Amended and Restated Bylaws of Invitation Homes Inc., dated as of February 6, 2017 (incorporated by reference to Exhibit 3.2 to the Company's Current Report on Form 8-K (File No. 1-38004) filed on February 6, 2017).
|
|
|
|
|
|
10.1
|
|
Stockholders Agreement, dated as of January 31, 2017, by and among the Company and the equity holders named therein (incorporated by reference to Exhibit 10.2 to the Company's Current Report on Form 8-K (File No. 1-38004) filed on February 6, 2017).
|
|
|
|
|
|
10.2
|
|
Invitation Homes Inc. 2017 Omnibus Incentive Plan (incorporated by reference to Exhibit 10.4 to the Company's Current Report on Form 8-K (File No. 1-38004) filed on February 6, 2017). †
|
|
|
|
|
|
10.3
|
|
Form of Director and Officer Indemnification Agreement (incorporated by reference to Exhibit 10.5 to the Company's Registration Statement on Form S-11 (No. 333-215452) filed on January 6, 2017). †
|
|
|
|
|
|
10.4
|
|
Registration Rights Agreement, dated as of January 31, 2017, by and among the Company and the equityholders named therein (incorporated by reference to Exhibit 10.1 to the Company's Current Report on Form 8-K (File No.1-38004) filed on February 6, 2017).
|
|
|
|
|
|
10.5
|
|
Revolving Credit and Term Loan Agreement, dated as of February 6, 2017, by and among Invitation Homes Operating Partnership LP, as borrower, the lenders party thereto, Bank of America, N.A., as administrative agent and the other parties party thereto (incorporated by reference to Exhibit 10.3 to the Company's Current Report on Form 8-K (File No. 1-38004) filed on February 6, 2017).
|
|
|
|
|
|
10.6
|
|
Loan Agreement, between 2014-2 IH Borrower L.P. and German American Capital Corporation, dated as of August 14, 2014 (incorporated by reference to Exhibit 10.6 to the Company's Registration Statement on Form S-11 (No. 333-215452) filed on January 6, 2017).
|
|
|
|
|
|
10.7
|
|
Loan Agreement, between 2014-3 IH Borrower L.P. and German American Capital Corporation, dated as of November 12, 2014 (incorporated by reference to Exhibit 10.7 to the Company's Registration Statement on Form S-11 (No. 333-215452) filed on January 6, 2017).
|
|
|
|
|
|
10.8
|
|
Loan Agreement, between 2015-1 IH2 Borrower L.P. and JPMorgan Chase Bank, National Association, dated as of January 29, 2015 (incorporated by reference to Exhibit 10.8 to the Company's Registration Statement on Form S-11 (No. 333-215452) filed on January 6, 2017).
|
|
|
|
|
|
10.9
|
|
Loan Agreement, between 2015-2 IH2 Borrower L.P. and JPMorgan Chase Bank, National Association, dated as of April 10, 2015 (incorporated by reference to Exhibit 10.9 to the Company's Registration Statement on Form S-11 (No. 333-215452) filed on January 6, 2017).
|
|
|
|
|
|
10.10
|
|
Loan Agreement, between 2015-3 IH2 Borrower L.P. and JPMorgan Chase Bank, National Association, dated as of June 25, 2015 (incorporated by reference to Exhibit 10.10 to the Company's Registration Statement on Form S-11 (No. 333-215452) filed on January 6, 2017).
|
|
|
|
|
|
Exhibit
number |
|
Description
|
|
10.11
|
|
Employment Agreement with John B. Bartling Jr., dated November 25, 2014 (incorporated by reference to Exhibit 10.11 to the Company's Registration Statement on Form S-11 (No. 333-215452) filed on January 6, 2017). †
|
|
|
|
|
|
10.12
|
|
Employment Agreement with Dallas B. Tanner, dated November 9, 2015 (incorporated by reference to Exhibit 10.12 to the Company's Registration Statement on Form S-11 (No. 333-215452) filed on January 6, 2017). †
|
|
|
|
|
|
10.13
|
|
Employment Agreement with Ernest M. Freedman, dated September 4, 2015 (incorporated by reference to Exhibit 10.13 to the Company's Registration Statement on Form S-11 (No. 333-215452) filed on January 6, 2017). †
|
|
|
|
|
|
10.14
|
|
Form of Invitation Homes 6 L.P. Bonus Award Program Letter Agreement (incorporated by reference to Exhibit 10.14 to the Company's Registration Statement on Form S-11 (No. 333-215452) filed on January 23, 2017). †
|
|
|
|
|
|
10.15
|
|
Form of Invitation Homes Inc. Restricted Stock Grant and Acknowledgment (Converted Incentive Units) (incorporated by reference to Exhibit 10.15 to the Company's Registration Statement on Form S-11 (No. 333-215452) filed on January 23, 2017). †
|
|
|
|
|
|
10.16
|
|
Form of Award Notice and Restricted Stock Unit Agreement for Mr. John B. Bartling Jr. (Supplemental Bonus Award (2 Tranche Vesting)) (incorporated by reference to Exhibit 10.16 to the Company's Registration Statement on Form S-11 (No. 333-215452) filed on January 23, 2017). †
|
|
|
|
|
|
10.17
|
|
Form of Award Notice and Restricted Stock Unit Agreement for Mr. John B. Bartling Jr. (Supplemental Bonus Award (3 Tranche Vesting)) (incorporated by reference to Exhibit 10.17 to the Company's Registration Statement on Form S-11 (No. 333-215452) filed on January 23, 2017). †
|
|
|
|
|
|
10.18
|
|
Form of Award Notice and Restricted Stock Unit Agreement for Mr. Ernest M. Freedman (Supplemental Bonus Award) (incorporated by reference to Exhibit 10.18 to the Company's Registration Statement on Form S-11 (No. 333-215452) filed on January 23, 2017). †
|
|
|
|
|
|
10.19
|
|
Form of Award Notice and Restricted Stock Unit Agreement for Mr. Dallas B. Tanner (Supplemental Bonus Award) (incorporated by reference to Exhibit 10.19 to the Company's Registration Statement on Form S-11 (No. 333-215452) filed on January 23, 2017). †
|
|
|
|
|
|
10.20
|
|
Form of Award Notice and Restricted Stock Unit Agreement for Mr. Bryce Blair (Supplemental Bonus Award) (incorporated by reference to Exhibit 10.20 to the Company's Registration Statement on Form S-11 (No. 333-215452) filed on January 23, 2017). †
|
|
|
|
|
|
10.21
|
|
Form of Award Notice and Restricted Stock Unit Agreement for Non-Employee Directors (General Form) (Supplemental Bonus Award) (incorporated by reference to Exhibit 10.21 to the Company's Registration Statement on Form S-11 (No. 333-215452) filed on January 23, 2017). †
|
|
|
|
|
|
21.1
|
|
Subsidiaries of the Registrant.
|
|
|
|
|
|
23.1
|
|
Consent of Deloitte & Touche LLP.
|
|
|
|
|
|
23.2
|
|
Consent of Deloitte & Touche LLP.
|
|
|
|
|
|
Exhibit
number |
|
Description
|
|
31.1
|
|
Certificate of John B. Bartling Jr., President and Chief Executive Officer, pursuant to Section 302 of the SarbanesOxley Act of 2002.
|
|
|
|
|
|
31.2
|
|
Certificate of Ernest M. Freedman, Executive Vice President and Chief Financial Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
32.1
|
|
Certificate of John B. Bartling Jr., President and Chief Executive Officer, pursuant to Section 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith).
|
|
|
|
|
|
32.2
|
|
Certificate of Ernest M. Freedman, Executive Vice President and Chief Financial Officer, pursuant to Section 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith).
|
|
|
|
|
|
99.1
|
|
Form of Amended and Restated Agreement of Limited Partnership of Invitation Homes Operating Partnership LP, (incorporated by reference to Exhibit 10.1 to the Company's Registration Statement on Form S-11 (No. 333-215452) filed on January 6, 2017).
|
|
|
|
|
|
99.2
|
|
Section 13(r) Disclosure.
|
|
|
|
Invitation Homes Inc.
|
|
|
|
|
|
By:
|
/s/ John B. Bartling Jr.
|
|
|
Name: John B. Bartling Jr.
|
|
|
Title: President and Chief Executive Officer
|
|
Signature
|
|
Title
|
|
|
|
|
|
/s/ John B. Bartling Jr.
|
|
President, Chief Executive Officer and Director
|
|
John B. Bartling Jr.
|
|
(Principal Executive Officer)
|
|
|
|
|
|
/s/ Ernest M. Freedman
|
|
Executive Vice President and Chief Financial Officer
|
|
Ernest M. Freedman
|
|
(Principal Financial Officer)
|
|
|
|
|
|
/s/ Kimberly K. Norrell
|
|
Senior Vice President and Chief Accounting Officer
|
|
Kimberly K. Norrell
|
|
(Principal Accounting Officer)
|
|
|
|
|
|
/s/ Bryce Blair
|
|
Executive Chairman and Director
|
|
Bryce Blair
|
|
|
|
|
|
|
|
Signature
|
|
Title
|
|
|
|
|
|
/s/ Nicholas C. Gould
|
|
Director
|
|
Nicholas C. Gould
|
|
|
|
|
|
|
|
/s/ Kenneth A. Caplan
|
|
Director
|
|
Kenneth A. Caplan
|
|
|
|
|
|
|
|
/s/ Jonathan D. Gray
|
|
Director
|
|
Jonathan D. Gray
|
|
|
|
|
|
|
|
/s/ Robert G. Harper
|
|
Director
|
|
Robert G. Harper
|
|
|
|
|
|
|
|
/s/ John B. Rhea
|
|
Director
|
|
John B. Rhea
|
|
|
|
|
|
|
|
/s/ David A. Roth
|
|
Director
|
|
David A. Roth
|
|
|
|
|
|
|
|
/s/ John G. Schreiber
|
|
Director
|
|
John G. Schreiber
|
|
|
|
|
|
|
|
/s/ Janice L. Sears
|
|
Director
|
|
Janice L. Sears
|
|
|
|
|
|
|
|
/s/ William J. Stein
|
|
Director
|
|
William J. Stein
|
|
|
|
Assets:
|
|
|
||
|
Cash
|
|
$
|
1
|
|
|
Total assets
|
|
$
|
1
|
|
|
|
|
|
||
|
Liabilities
|
|
$
|
—
|
|
|
Stockholder’s equity:
|
|
|
||
|
Common stock, par value $0.01 per share, 1,000 shares authorized, 100 shares issued and outstanding
|
|
1
|
|
|
|
Additional paid-in capital
|
|
—
|
|
|
|
Total liabilities and stockholder’s equity
|
|
$
|
1
|
|
|
|
|
2016
|
|
2015
|
||||
|
Assets:
|
|
|
|
|
||||
|
Investments in single-family residential properties:
|
|
|
|
|
||||
|
Land
|
|
$
|
2,703,388
|
|
|
$
|
2,640,615
|
|
|
Building and improvements
|
|
7,091,457
|
|
|
6,955,784
|
|
||
|
|
|
9,794,845
|
|
|
9,596,399
|
|
||
|
Less: accumulated depreciation
|
|
(792,330
|
)
|
|
(543,698
|
)
|
||
|
Investments in single-family residential properties, net
|
|
9,002,515
|
|
|
9,052,701
|
|
||
|
Cash and cash equivalents
|
|
198,119
|
|
|
274,818
|
|
||
|
Restricted cash
|
|
222,092
|
|
|
219,174
|
|
||
|
Other assets, net
|
|
309,625
|
|
|
250,285
|
|
||
|
Total assets
|
|
$
|
9,732,351
|
|
|
$
|
9,796,978
|
|
|
|
|
|
|
|
||||
|
Liabilities:
|
|
|
|
|
||||
|
Credit facilities, net
|
|
$
|
2,315,541
|
|
|
$
|
2,347,741
|
|
|
Mortgage loans, net
|
|
5,254,738
|
|
|
5,264,193
|
|
||
|
Warehouse loans
|
|
—
|
|
|
114,023
|
|
||
|
Accounts payable and accrued expenses
|
|
88,052
|
|
|
82,817
|
|
||
|
Resident security deposits
|
|
86,513
|
|
|
81,169
|
|
||
|
Other liabilities
|
|
30,084
|
|
|
20,004
|
|
||
|
Total liabilities
|
|
7,774,928
|
|
|
7,909,947
|
|
||
|
|
|
|
|
|
||||
|
Equity:
|
|
|
|
|
||||
|
Combined equity
|
|
1,957,423
|
|
|
1,887,031
|
|
||
|
Total equity
|
|
1,957,423
|
|
|
1,887,031
|
|
||
|
Total liabilities and equity
|
|
$
|
9,732,351
|
|
|
$
|
9,796,978
|
|
|
|
|
For the Years Ended December 31,
|
||||||||||
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Revenues:
|
|
|
|
|
|
|
||||||
|
Rental revenues
|
|
$
|
877,991
|
|
|
$
|
800,210
|
|
|
$
|
631,115
|
|
|
Other property income
|
|
44,596
|
|
|
35,839
|
|
|
27,607
|
|
|||
|
Total revenues
|
|
922,587
|
|
|
836,049
|
|
|
658,722
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Operating expenses:
|
|
|
|
|
|
|
||||||
|
Property operating and maintenance
|
|
360,327
|
|
|
347,962
|
|
|
320,658
|
|
|||
|
Property management expense
|
|
30,493
|
|
|
39,459
|
|
|
62,506
|
|
|||
|
General and administrative
|
|
69,102
|
|
|
79,428
|
|
|
88,177
|
|
|||
|
Depreciation and amortization
|
|
267,681
|
|
|
250,239
|
|
|
215,808
|
|
|||
|
Impairment and other
|
|
4,207
|
|
|
4,584
|
|
|
3,396
|
|
|||
|
Total operating expenses
|
|
731,810
|
|
|
721,672
|
|
|
690,545
|
|
|||
|
Operating income (loss)
|
|
190,777
|
|
|
114,377
|
|
|
(31,823
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Other income (expenses):
|
|
|
|
|
|
|
||||||
|
Interest expense
|
|
(286,048
|
)
|
|
(273,736
|
)
|
|
(235,812
|
)
|
|||
|
Other
|
|
(1,558
|
)
|
|
(3,121
|
)
|
|
(1,991
|
)
|
|||
|
Total other income (expenses)
|
|
(287,606
|
)
|
|
(276,857
|
)
|
|
(237,803
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Loss from continuing operations
|
|
(96,829
|
)
|
|
(162,480
|
)
|
|
(269,626
|
)
|
|||
|
Gain (loss) on sale of property
|
|
18,590
|
|
|
2,272
|
|
|
(235
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Net loss
|
|
$
|
(78,239
|
)
|
|
$
|
(160,208
|
)
|
|
$
|
(269,861
|
)
|
|
|
|
Combined Equity
|
||
|
Balance as of January 1, 2014
|
|
$
|
2,949,807
|
|
|
Net loss
|
|
(269,861
|
)
|
|
|
Contributions
|
|
557,516
|
|
|
|
Issuance of Series A Preferred Stock
|
|
1,130
|
|
|
|
Note receivable issued to Class B unitholders
|
|
(18,728
|
)
|
|
|
Distributions and dividends
|
|
(787,471
|
)
|
|
|
Series A Preferred Stock dividends
|
|
(127
|
)
|
|
|
Noncash incentive compensation expense
|
|
24,335
|
|
|
|
Balance as of December 31, 2014
|
|
$
|
2,456,601
|
|
|
Net loss
|
|
(160,208
|
)
|
|
|
Contributions
|
|
246,820
|
|
|
|
Note receivable issued to Class B unitholders
|
|
(1,500
|
)
|
|
|
Distributions and dividends
|
|
(682,470
|
)
|
|
|
Series A Preferred Stock dividends
|
|
(136
|
)
|
|
|
Noncash incentive compensation expense
|
|
27,924
|
|
|
|
Balance as of December 31, 2015
|
|
$
|
1,887,031
|
|
|
Net loss
|
|
(78,239
|
)
|
|
|
Contributions
|
|
138,002
|
|
|
|
Accrued interest on Class B notes
|
|
(972
|
)
|
|
|
Notes receivable repaid by Class B unitholders
|
|
1,527
|
|
|
|
Series A Preferred Stock dividends
|
|
(136
|
)
|
|
|
Noncash incentive compensation expense
|
|
10,210
|
|
|
|
Balance as of December 31, 2016
|
|
$
|
1,957,423
|
|
|
|
|
For the Years Ended December 31,
|
||||||||||
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Operating Activities:
|
|
|
|
|
|
|
|
|
||||
|
Net loss
|
|
$
|
(78,239
|
)
|
|
$
|
(160,208
|
)
|
|
$
|
(269,861
|
)
|
|
Adjustments to reconcile net loss to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
||||
|
Depreciation and amortization
|
|
267,681
|
|
|
250,239
|
|
|
215,808
|
|
|||
|
Noncash incentive compensation expense
|
|
10,210
|
|
|
27,924
|
|
|
24,335
|
|
|||
|
Amortization of deferred leasing costs
|
|
13,756
|
|
|
20,003
|
|
|
27,258
|
|
|||
|
Amortization of deferred financing costs
|
|
45,819
|
|
|
64,186
|
|
|
63,357
|
|
|||
|
Amortization of discount on mortgage loans
|
|
4,900
|
|
|
5,663
|
|
|
1,209
|
|
|||
|
Accretion of discount on investments in debt securities
|
|
(256
|
)
|
|
—
|
|
|
—
|
|
|||
|
Provision for (recovery of) uncollectible resident receivables
|
|
44
|
|
|
(332
|
)
|
|
1,471
|
|
|||
|
Provisions for impairment
|
|
2,282
|
|
|
1,448
|
|
|
423
|
|
|||
|
(Gain) loss on sale of property
|
|
(18,590
|
)
|
|
(2,272
|
)
|
|
235
|
|
|||
|
Paid in kind interest on warehouse loans
|
|
1,238
|
|
|
3,779
|
|
|
10,512
|
|
|||
|
Paid in kind interest on Class B notes receivable
|
|
(972
|
)
|
|
—
|
|
|
—
|
|
|||
|
Change in fair value of derivative instruments
|
|
9,260
|
|
|
2,110
|
|
|
—
|
|
|||
|
Straight-line rent
|
|
(736
|
)
|
|
(760
|
)
|
|
(1,643
|
)
|
|||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
||||||
|
Restricted cash related to security deposits
|
|
(5,928
|
)
|
|
(9,600
|
)
|
|
(30,386
|
)
|
|||
|
Other assets, net
|
|
(14,531
|
)
|
|
(18,407
|
)
|
|
(26,105
|
)
|
|||
|
Accounts payable and accrued expenses
|
|
6,936
|
|
|
(1,097
|
)
|
|
6,785
|
|
|||
|
Resident security deposits
|
|
5,344
|
|
|
10,061
|
|
|
30,235
|
|
|||
|
Other liabilities
|
|
1,908
|
|
|
4,737
|
|
|
(5,182
|
)
|
|||
|
Net cash provided by operating activities
|
|
250,126
|
|
|
197,474
|
|
|
48,451
|
|
|||
|
|
|
|
|
|
|
|
|
|
||||
|
Investing Activities:
|
|
|
|
|
|
|
|
|
||||
|
Changes in amounts deposited and held by others
|
|
5,718
|
|
|
10,275
|
|
|
22,473
|
|
|||
|
Acquisition of single-family residential properties
|
|
(284,224
|
)
|
|
(790,583
|
)
|
|
(1,404,985
|
)
|
|||
|
Initial renovations to single-family residential properties
|
|
(56,802
|
)
|
|
(111,260
|
)
|
|
(334,142
|
)
|
|||
|
Other capital expenditures for single-family residential properties
|
|
(45,936
|
)
|
|
(49,773
|
)
|
|
(56,952
|
)
|
|||
|
Corporate capital expenditures
|
|
(3,857
|
)
|
|
(2,031
|
)
|
|
(4,011
|
)
|
|||
|
Proceeds from sale of residential properties
|
|
143,090
|
|
|
135,570
|
|
|
20,116
|
|
|||
|
Purchases of investments in debt securities
|
|
(16,036
|
)
|
|
(118,576
|
)
|
|
(74,469
|
)
|
|||
|
Changes in restricted cash
|
|
3,010
|
|
|
66,545
|
|
|
(67,727
|
)
|
|||
|
Net cash used in investing activities
|
|
(255,037
|
)
|
|
(859,833
|
)
|
|
(1,899,697
|
)
|
|||
|
|
|
|
|
|
|
|
|
|
||||
|
Financing Activities:
|
|
|
|
|
|
|
|
|
||||
|
Contributions
|
|
138,002
|
|
|
246,792
|
|
|
557,381
|
|
|||
|
Issuance of Series A Preferred Stock
|
|
—
|
|
|
—
|
|
|
1,130
|
|
|||
|
Notes receivable (issued to) repaid by Class B unitholders
|
|
1,527
|
|
|
(1,500
|
)
|
|
(18,728
|
)
|
|||
|
|
|
For the Years Ended December 31,
|
||||||||||
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Distributions and dividends
|
|
—
|
|
|
(682,470
|
)
|
|
(787,471
|
)
|
|||
|
Series A Preferred Stock dividends
|
|
(136
|
)
|
|
(136
|
)
|
|
(127
|
)
|
|||
|
Offering costs paid
|
|
(2,969
|
)
|
|
—
|
|
|
—
|
|
|||
|
Proceeds from credit facilities
|
|
184,682
|
|
|
901,572
|
|
|
1,341,751
|
|
|||
|
Repayments on credit facilities
|
|
(219,045
|
)
|
|
(1,955,018
|
)
|
|
(1,648,037
|
)
|
|||
|
Proceeds from mortgage loans
|
|
—
|
|
|
2,370,867
|
|
|
2,471,790
|
|
|||
|
Repayments on mortgage loans
|
|
(46,817
|
)
|
|
(17,964
|
)
|
|
(4,791
|
)
|
|||
|
Proceeds from warehouse loans
|
|
—
|
|
|
144,698
|
|
|
292,000
|
|
|||
|
Repayments on warehouse loans
|
|
(115,261
|
)
|
|
(305,129
|
)
|
|
(441,000
|
)
|
|||
|
Purchase of interest rate caps
|
|
(577
|
)
|
|
(2,189
|
)
|
|
—
|
|
|||
|
Deferred financing costs paid
|
|
(11,194
|
)
|
|
(47,942
|
)
|
|
(58,621
|
)
|
|||
|
Net cash (used in) provided by financing activities
|
|
(71,788
|
)
|
|
651,581
|
|
|
1,705,277
|
|
|||
|
|
|
|
|
|
|
|
|
|
||||
|
Change in cash and cash equivalents
|
|
(76,699
|
)
|
|
(10,778
|
)
|
|
(145,969
|
)
|
|||
|
Cash and cash equivalents, beginning of period
|
|
274,818
|
|
|
285,596
|
|
|
431,565
|
|
|||
|
Cash and cash equivalents, end of period
|
|
$
|
198,119
|
|
|
$
|
274,818
|
|
|
$
|
285,596
|
|
|
|
|
|
|
|
|
|
||||||
|
Supplemental cash flow disclosures:
|
|
|
|
|
|
|
|
|
||||
|
Interest paid, net of amounts capitalized
|
|
$
|
223,237
|
|
|
$
|
203,694
|
|
|
$
|
163,145
|
|
|
Non-cash investing and financing activities:
|
|
|
|
|
|
|
|
|
||||
|
Accrued renovation improvements
|
|
$
|
4,962
|
|
|
$
|
8,582
|
|
|
$
|
16,077
|
|
|
Accrued residential property capital improvements
|
|
3,847
|
|
|
1,906
|
|
|
2,418
|
|
|||
|
Accrued acquisition costs
|
|
—
|
|
|
22
|
|
|
120
|
|
|||
|
Residential properties classified as held for sale in other assets, net
|
|
45,062
|
|
|
—
|
|
|
—
|
|
|||
|
Reclassification of deferred financing costs upon loan funding
|
|
—
|
|
|
3,398
|
|
|
—
|
|
|||
|
Reduction of Class A subscription receivable in lieu of distribution
|
|
—
|
|
|
28
|
|
|
135
|
|
|||
|
•
|
Invitation Homes Inc. acquired all of the assets, liabilities, and operations held directly or indirectly by Preeminent Holdings Inc. through certain mergers and related transactions as follows:
|
|
•
|
IH2 Property Holdings Inc., a parent entity of Preeminent Holdings Inc., merged with and into Invitation Homes Inc., with Invitation Homes Inc. as the entity surviving the merger (the “IH2 Property Holdings Merger”), and the issued and outstanding shares of IH2 Property Holdings Inc., all of which are held by certain of the Pre-IPO Owners, were converted into newly issued shares of common stock of Invitation Homes Inc.; and
|
|
•
|
following the IH2 Property Holdings Merger, Preeminent Holdings Inc. merged with and into Invitation Homes Inc., with Invitation Homes Inc. as the entity surviving the merger (the “Preeminent Holdings Merger”). In the Preeminent Holdings Merger, all of the shares of common stock of Preeminent Holdings Inc. issued and outstanding immediately prior to such merger, other than the shares held by Invitation Homes Inc., were converted into shares of newly issued common stock of Invitation Homes Inc. As a result of the Preeminent Holdings Merger, Invitation Homes Inc. holds all of the assets and operations held directly or indirectly by Preeminent Holdings Inc. prior to such merger;
|
|
•
|
prior to the Preeminent Holdings Merger, our Pre-IPO Owners contributed to Invitation Homes Inc. their interests in each of the other Invitation Homes Partnerships (other than Preeminent Holdings Inc.) in exchange for newly-issued shares of Invitation Homes Inc.; and
|
|
•
|
Invitation Homes Inc. contributed to the Operating Partnership all of the interests in the Invitation Homes Partnerships (other than Preeminent Holdings Inc., the assets, liabilities and operations of which were contributed to the Operating Partnership).
|
|
|
|
December 31, 2016
|
|
December 31, 2015
|
||||
|
Land
|
|
$
|
2,703,388
|
|
|
$
|
2,640,615
|
|
|
Single-family residential property
|
|
6,829,579
|
|
|
6,696,760
|
|
||
|
Capital improvements
|
|
229,890
|
|
|
226,993
|
|
||
|
Equipment
|
|
31,988
|
|
|
32,031
|
|
||
|
Total gross investments in the properties
|
|
9,794,845
|
|
|
9,596,399
|
|
||
|
Less: accumulated depreciation
|
|
(792,330
|
)
|
|
(543,698
|
)
|
||
|
Investments in single-family residential properties, net
|
|
$
|
9,002,515
|
|
|
$
|
9,052,701
|
|
|
|
|
December 31, 2016
|
|
December 31, 2015
|
||||
|
Resident security deposits
|
|
$
|
86,239
|
|
|
$
|
80,311
|
|
|
Collections
|
|
42,767
|
|
|
47,256
|
|
||
|
Property taxes
|
|
52,256
|
|
|
44,697
|
|
||
|
Insurance premium and deductible
|
|
4,432
|
|
|
4,298
|
|
||
|
Standing and capital expenditure reserves
|
|
24,409
|
|
|
21,382
|
|
||
|
Special reserves
|
|
34
|
|
|
7,495
|
|
||
|
Eligibility reserves
|
|
9,274
|
|
|
13,735
|
|
||
|
Letters of credit
|
|
2,681
|
|
|
—
|
|
||
|
Total
|
|
$
|
222,092
|
|
|
$
|
219,174
|
|
|
|
|
December 31, 2016
|
|
December 31, 2015
|
||||
|
Investments in debt securities, net
|
|
$
|
209,337
|
|
|
$
|
193,045
|
|
|
Held for sale assets
(1)
|
|
45,062
|
|
|
—
|
|
||
|
Prepaid expenses
|
|
21,883
|
|
|
21,238
|
|
||
|
Deferred leasing costs, net
|
|
7,710
|
|
|
9,102
|
|
||
|
Rent and other receivables, net
|
|
11,604
|
|
|
8,846
|
|
||
|
Corporate fixed assets, net
|
|
6,247
|
|
|
6,980
|
|
||
|
Amounts deposited and held by others
|
|
1,260
|
|
|
6,978
|
|
||
|
Other
|
|
6,522
|
|
|
4,096
|
|
||
|
Total
|
|
$
|
309,625
|
|
|
$
|
250,285
|
|
|
|
|
(1)
|
As of
December 31, 2016
,
391
properties were classified as held for sale (see
Note 14
).
|
|
|
|
|
|
|
|
|
|
Outstanding Principal Balance
(3)
|
||||||
|
Credit Facility
|
|
Origination
Date |
|
Maturity
Date (1) |
|
Interest
Rate (2) |
|
December 31, 2016
|
|
December 31, 2015
|
||||
|
IH1 2015
(4)
|
|
April 3, 2015
|
|
October 3, 2017
|
|
4.02%
|
|
$
|
85,492
|
|
|
$
|
161,105
|
|
|
IH2 2015
(5)
|
|
September 29, 2015
|
|
March 29, 2017
|
|
3.52%
|
|
43,859
|
|
|
116,109
|
|
||
|
IH3 2013
(6)
|
|
December 19, 2013
|
|
June 30, 2017
|
|
3.77%
|
|
932,583
|
|
|
958,622
|
|
||
|
IH4 2014
(7)
|
|
May 5, 2014
|
|
May 5, 2017
|
|
3.77%
|
|
529,866
|
|
|
556,987
|
|
||
|
IH5 2014
(8)
|
|
December 5, 2014
|
|
June 5, 2017
|
|
3.94%
|
|
564,348
|
|
|
563,125
|
|
||
|
IH6 2016
(9)
|
|
April 13, 2016
|
|
April 13, 2018
|
|
3.28%
|
|
165,437
|
|
|
—
|
|
||
|
Total
|
|
|
|
|
|
|
|
2,321,585
|
|
|
2,355,948
|
|
||
|
Less deferred financing costs, net
|
|
|
|
|
|
|
|
(6,044
|
)
|
|
(8,207
|
)
|
||
|
Total
|
|
|
|
|
|
|
|
$
|
2,315,541
|
|
|
$
|
2,347,741
|
|
|
|
|
(1)
|
The maturity dates above are reflective of all extensions that have been exercised.
On February 6, 2017, the outstanding balances for all six credit facilities were repaid in full
. See
Note 14
for activity related to credit facilities subsequent to
December 31, 2016
.
|
|
(2)
|
Interest rates are based on a spread to LIBOR; as of
December 31, 2016
, LIBOR was
0.77%
.
|
|
(3)
|
Outstanding Principal Balance does not include capitalized deferred financing costs, net.
|
|
(4)
|
As of December 31, 2016, we had the right to borrow up to
$85,492
,
bearing interest of LIBOR + 325 basis points, and an unused commitment fee of 50 basis points per year.
|
|
(5)
|
As of December 31, 2016, we had the right to borrow up to
$105,800;
bearing interest at LIBOR + 275 basis points, and an unused commitment fee of 50 basis points per year.
|
|
(6)
|
As of December 31, 2016, we had the right to borrow up to
$932,583
, bearing interest at either LIBOR + 300 or 425 basis points
(depending on the nature of the financed property), and an unused commitment fee of 50 basis points per year.
|
|
(7)
|
As of December 31, 2016, we had the right to borrow up to
$529,866
, bearing interest at either LIBOR + 300 or 425 basis points
(depending on the nature of the financed property), and an unused commitment fee of 50 basis points.
|
|
(8)
|
As of December 31, 2016, we had the right to borrow up to
$564,348
, bearing interest at either LIBOR + 275 or + 400 basis points (depending on the nature of the financed property), and an unused commitment fee of 50 basis points per year.
|
|
(9)
|
As of December 31, 2016, we had the right to borrow up to
$550,000
, bearing interest at either LIBOR + 250 or 375 basis points (depending on the nature of the financed property), and an unused commitment fee of 50 basis points per year.
|
|
Year
|
|
Principal
|
||
|
2017
|
|
$
|
2,321,585
|
|
|
Total payments
|
|
2,321,585
|
|
|
|
Less deferred financing costs, net
|
|
(6,044
|
)
|
|
|
Total credit facilities, net
|
|
$
|
2,315,541
|
|
|
|
|
|
|
|
|
|
|
Outstanding Principal Balance
(3)
|
||||||
|
|
|
Maturity Date
(1)
|
|
Rate
(2)
|
|
Range of Spreads
|
|
December 31, 2016
(4)
|
|
December 31, 2015
|
||||
|
IH1 2013-1
(5)
|
|
December 9, 2017
|
|
2.45%
|
|
115-365 bps
|
|
$
|
462,431
|
|
|
$
|
469,554
|
|
|
IH1 2014-1
(6)
|
|
June 9, 2017
|
|
2.61%
|
|
100-375 bps
|
|
978,231
|
|
|
993,738
|
|
||
|
IH1 2014-2, net
(7)
|
|
September 9, 2017
|
|
2.67%
|
|
110-400 bps
|
|
710,664
|
|
|
718,610
|
|
||
|
IH1 2014-3, net
(8)
|
|
December 9, 2017
|
|
3.08%
|
|
120-500 bps
|
|
766,753
|
|
|
766,043
|
|
||
|
IH2 2015-1, net
(9)
|
|
March 9, 2018
|
|
3.13%
|
|
145-430 bps
|
|
531,318
|
|
|
536,174
|
|
||
|
IH2 2015-2
(10)
|
|
June 9, 2017
|
|
2.72%
|
|
135-370 bps
|
|
630,283
|
|
|
631,097
|
|
||
|
IH2 2015-3
|
|
August 9, 2017
|
|
2.94%
|
|
130-475 bps
|
|
1,184,314
|
|
|
1,190,695
|
|
||
|
Total Securitizations
|
|
|
|
|
|
|
|
5,263,994
|
|
|
5,305,911
|
|
||
|
Less deferred financing costs, net
|
|
|
|
|
|
|
|
(9,256
|
)
|
|
(41,718
|
)
|
||
|
Total
|
|
|
|
|
|
|
|
$
|
5,254,738
|
|
|
$
|
5,264,193
|
|
|
|
|
(1)
|
Each mortgage loan’s initial maturity term is two years, individually subject to three, one-year extension options at the borrower’s discretion (provided that there is no event of default under the loan agreement and the borrower obtains a replacement interest rate cap agreement in a form reasonably acceptable to the lender). Our IH1 2014-1, IH1 2014-2, IH1 2014-3, and IH2 2015-1 mortgage loans have exercised the first extension options, and IH1 2013-1 has exercised the second extension option. The maturity dates above are reflective of all extensions that have been exercised.
|
|
(2)
|
Interest rates are based on a weighted average spread to LIBOR;
as of
December 31, 2016
, LIBOR was
0.77%
.
|
|
(3)
|
Outstanding Principal Balance is net of discounts and does not include capitalized deferred financing costs, net.
|
|
(4)
|
From January 1, 2017 to
March
24, 2017
, we made repayments of
$16,398
on our mortgage loans related to the disposition of properties.
|
|
(5)
|
On February 6, 2017, the outstanding balance of IH1 2013-1 was repaid in full.
See
Note 14
for subsequent activity related to our mortgage loans.
|
|
(6)
|
On February 6, 2017 and March 9, 2017, we made voluntary repayments of $291,500 and $260,000, respectively
(see
Note 14
).
|
|
(7)
|
Net of unamortized discount of
$0
and
$1,325
as of
December 31, 2016
and
2015
, respectively.
|
|
(8)
|
Net of unamortized discount of
$0
and
$3,279
as of
December 31, 2016
and
2015
, respectively.
|
|
(9)
|
Net of unamortized discount of
$55
and
$351
as of
December 31, 2016
and
2015
, respectively. On February 9, 2017, we exercised our first one-year extension option on IH2 2015-1, extending the maturity from March 9, 2017 to March 9, 2018
(see
Note 14
).
|
|
(10)
|
On March 9, 2017, we submitted a notification to request an extension of the maturity of the IH2 2015-2 mortgage loan from June 9, 2017 to June 9, 2018 upon approval
(s
ee
Note 14
).
|
|
|
|
Number of Homes
(1)
|
|
December 31, 2016
|
|
December 31, 2015
|
|||||
|
IH1 2013-1
|
|
3,185
|
|
|
$
|
533,005
|
|
|
$
|
535,079
|
|
|
IH1 2014-1
|
|
6,326
|
|
|
1,124,069
|
|
|
1,140,370
|
|
||
|
IH1 2014-2
|
|
3,669
|
|
|
785,459
|
|
|
795,784
|
|
||
|
IH1 2014-3
|
|
3,997
|
|
|
850,056
|
|
|
852,067
|
|
||
|
IH2 2015-1
|
|
3,021
|
|
|
594,155
|
|
|
595,494
|
|
||
|
IH2 2015-2
|
|
3,520
|
|
|
744,070
|
|
|
740,547
|
|
||
|
IH2 2015-3
|
|
7,182
|
|
|
1,382,683
|
|
|
1,377,551
|
|
||
|
Total
|
|
30,900
|
|
|
$
|
6,013,497
|
|
|
$
|
6,036,892
|
|
|
|
|
(1)
|
The loans are secured by first priority mortgages on portfolios of single-family residential properties owned by S1 Borrower, S2 Borrower, S3 Borrower, S4 Borrower, S5 Borrower, S6 Borrower, and S7 Borrower. The numbers of homes noted above are as of
December 31, 2016
. As of December 31, 2015, a total of 31,224 homes were secured by the above-mentioned mortgage loans.
|
|
Year
|
|
Principal
(1)
|
||
|
2017
|
|
$
|
4,732,676
|
|
|
2018
|
|
531,373
|
|
|
|
Total payments
|
|
5,264,049
|
|
|
|
Less discounts
|
|
(55
|
)
|
|
|
Less deferred financing costs, net
|
|
(9,256
|
)
|
|
|
Total mortgage loans, net
|
|
$
|
5,254,738
|
|
|
|
|
(1)
|
Each mortgage loan is subject to three one-year extension options at the borrower's discretion, of which the IH1 2014-1, IH1 2014-2 and IH1 2014-3 mortgage loans have exercised the first extension options, and IH1 2013-1 has exercised the second extension option.
|
|
|
|
Origination Date
|
|
Maturity Date
|
|
December 31, 2016
|
|
December 31, 2015
|
||||
|
IH3 warehouse loan
(1)
|
|
March 26, 2014
|
|
December 31, 2017
|
|
$
|
—
|
|
|
$
|
38,137
|
|
|
IH4 warehouse loan
(1)
|
|
May 7, 2014
|
|
May 6, 2015
|
|
—
|
|
|
4,740
|
|
||
|
IH5 warehouse loan
(2)
|
|
April 27, 2015
|
|
April 26, 2016
|
|
—
|
|
|
71,146
|
|
||
|
Total warehouse loans
|
|
|
|
|
|
$
|
—
|
|
|
$
|
114,023
|
|
|
|
|
(1)
|
This loan bore interest at LIBOR + 275 basis points. The loan was repaid in full during the
year ended December 31, 2016
.
|
|
(2)
|
This loan bore interest at LIBOR + 250 basis points. The loan was repaid in full during the
year ended December 31, 2016
.
|
|
Counterparty
|
|
Notional Amount
|
|
Forward Effective Date
|
|
Maturity Date
|
|
Strike Rate
|
|
Index
|
|||
|
Wells Fargo Bank, N.A.
|
|
$
|
750,000
|
|
|
February 28, 2017
|
|
January 31, 2022
|
|
1.97
|
%
|
|
One-month LIBOR
|
|
Bank of America, N.A.
|
|
750,000
|
|
|
February 28, 2017
|
|
January 31, 2022
|
|
1.97
|
%
|
|
One-month LIBOR
|
|
|
|
|
Class B Units
|
|||||||||||||||||||
|
|
|
Employee
|
|
Non-employee
|
|
Total Class B Units
|
|||||||||||||||
|
|
|
Number of Units
|
|
Weighted Average Fair Value
|
|
Number of Units
|
|
Weighted Average Fair Value
|
|
Number of Units
|
|
Weighted Average Fair Value
|
|||||||||
|
Units outstanding January 1, 2014
|
|
8,855
|
|
|
$
|
4.1
|
|
|
15,678
|
|
|
$
|
14.5
|
|
|
24,533
|
|
|
$
|
10.7
|
|
|
Conversion of Class C Units
|
|
378
|
|
|
0.7
|
|
|
—
|
|
|
—
|
|
|
378
|
|
|
0.7
|
|
|||
|
Granted
|
|
1,904
|
|
|
7.4
|
|
|
10,119
|
|
|
2.7
|
|
|
12,023
|
|
|
3.5
|
|
|||
|
Forfeited
|
|
(1,420
|
)
|
|
(4.1
|
)
|
|
(274
|
)
|
|
(12.5
|
)
|
|
(1,694
|
)
|
|
(5.5
|
)
|
|||
|
Units outstanding December 31, 2014
|
|
9,717
|
|
|
4.6
|
|
|
25,523
|
|
|
4.5
|
|
|
35,240
|
|
|
4.5
|
|
|||
|
Granted
|
|
300
|
|
|
10.1
|
|
|
4,321
|
|
|
1.4
|
|
|
4,621
|
|
|
1.9
|
|
|||
|
Forfeited
|
|
(85
|
)
|
|
(9.4
|
)
|
|
(179
|
)
|
|
(2.1
|
)
|
|
(264
|
)
|
|
(4.4
|
)
|
|||
|
Units outstanding December 31, 2015
|
|
9,932
|
|
|
4.6
|
|
|
29,665
|
|
|
3.5
|
|
|
39,597
|
|
|
3.8
|
|
|||
|
Granted
|
|
90
|
|
|
13.1
|
|
|
10,442
|
|
|
0.7
|
|
|
10,532
|
|
|
0.8
|
|
|||
|
Forfeited/Canceled
|
|
(107
|
)
|
|
(4.4
|
)
|
|
(469
|
)
|
|
(0.5
|
)
|
|
(576
|
)
|
|
(1.2
|
)
|
|||
|
Units outstanding December 31, 2016
(1)
|
|
9,915
|
|
|
$
|
4.2
|
|
|
39,638
|
|
|
$
|
2.5
|
|
|
49,553
|
|
|
$
|
2.9
|
|
|
|
|
(1)
|
Included in units outstanding are
6,879
performance-based units at
December 31, 2016
.
|
|
|
|
Class C Units
|
|||||||||||||||||||
|
|
|
Employee
|
|
Non-employee
|
|
Total Class B Units
|
|||||||||||||||
|
|
|
Number of Units
|
|
Weighted Average Fair Value
|
|
Number of Units
|
|
Weighted Average Fair Value
|
|
Number of Units
|
|
Weighted Average Fair Value
|
|||||||||
|
Units outstanding January 1, 2014
|
|
7,100
|
|
|
$
|
2.8
|
|
|
14,250
|
|
|
$
|
3.7
|
|
|
21,350
|
|
|
$
|
3.4
|
|
|
Conversion of Class C Units
|
|
(7,100
|
)
|
|
(2.8
|
)
|
|
(14,250
|
)
|
|
(3.7
|
)
|
|
(21,350
|
)
|
|
(3.4
|
)
|
|||
|
Units outstanding December 31, 2014
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
|
|
December 31, 2016
|
|
December 31, 2015
|
|
Expected volatility
(1)
|
|
30%-42%
|
|
27%-34%
|
|
Risk-free rate
|
|
0.34%
|
|
1.31%
|
|
Expected holding period (years)
|
|
0.3
|
|
3.0
|
|
|
|
(1)
|
Expected volatility is estimated based on the leverage adjusted historical volatility of certain of our peer companies over a historical term commensurate with the remaining expected holding period.
|
|
|
|
|
|
December 31, 2016
|
|
December 31, 2015
|
||||||||||||
|
|
|
|
|
Carrying Value
|
|
Fair Value
|
|
Carrying Value
|
|
Fair Value
|
||||||||
|
Assets carried at historical cost on the combined and consolidated balance sheets
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Investments in debt securities
|
|
Level 2
|
|
$
|
209,337
|
|
|
$
|
209,390
|
|
|
$
|
193,045
|
|
|
$
|
193,045
|
|
|
Interest rate caps
|
|
Level 2
|
|
—
|
|
|
29
|
|
|
101
|
|
|
101
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Liabilities carried at historical cost on the combined and consolidated balance sheets
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Credit facilities
(1)
|
|
Level 3
|
|
$
|
2,321,585
|
|
|
$
|
2,329,551
|
|
|
$
|
2,355,948
|
|
|
$
|
2,324,249
|
|
|
Mortgage loans
(2)
|
|
Level 2
|
|
5,263,994
|
|
|
5,265,180
|
|
|
5,305,911
|
|
|
5,194,530
|
|
||||
|
Warehouse loans
|
|
Level 3
|
|
—
|
|
|
—
|
|
|
114,023
|
|
|
114,023
|
|
||||
|
Interest rate swaps
|
|
Level 2
|
|
8,683
|
|
|
8,683
|
|
|
—
|
|
|
—
|
|
||||
|
|
|
(1)
|
The carrying values of the credit facilities exclude
$6,044
and
$8,207
of deferred financing costs as of
December 31, 2016
and
2015
, respectively.
|
|
(2)
|
The carrying values of the mortgage loans are shown net of discount and exclude
$9,256
and
$41,718
of deferred financing costs as of
December 31, 2016
and
2015
, respectively.
|
|
|
|
Year Ended December 31,
|
||||||||||
|
Investments in single-family residential properties, net held for use (Level 3)
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Pre-impairment amount
|
|
$
|
3,066
|
|
|
$
|
2,230
|
|
|
$
|
467
|
|
|
Total impairments
|
|
(955
|
)
|
|
(1,448
|
)
|
|
(423
|
)
|
|||
|
Fair value
|
|
$
|
2,111
|
|
|
$
|
782
|
|
|
$
|
44
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
Investments in single-family residential properties, net held for sale (Level 3)
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Pre-impairment amount
|
|
$
|
6,938
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Total impairments
|
|
(1,327
|
)
|
|
—
|
|
|
—
|
|
|||
|
Fair value
|
|
$
|
5,611
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Year
|
|
Payments
|
|
|
|
2017
|
|
$
|
1,875
|
|
|
2018
|
|
1,316
|
|
|
|
2019
|
|
1,316
|
|
|
|
2020
|
|
1,316
|
|
|
|
2021
|
|
1,172
|
|
|
|
Thereafter
|
|
239
|
|
|
|
Total
|
|
$
|
7,234
|
|
|
|
Quarter
|
||||||||||
|
2016
|
First
|
|
Second
|
|
Third
|
|
Fourth
|
||||
|
Total revenues
|
$224,502
|
|
$230,496
|
|
$233,038
|
|
$234,551
|
||||
|
Net loss
|
(9,975
|
)
|
|
(19,666
|
)
|
|
(21,949
|
)
|
|
(26,649
|
)
|
|
Net loss attributable to Invitation Homes shareholders
|
(9,975
|
)
|
|
(19,666
|
)
|
|
(21,949
|
)
|
|
(26,649
|
)
|
|
Net loss per share, basic and diluted
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
Shares used in calculation - basic and diluted
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
|
Quarter
|
||||||||||
|
2015
|
First
|
|
Second
|
|
Third
|
|
Fourth
|
||||
|
Total revenues
|
$197,907
|
|
$208,125
|
|
$213,332
|
|
$216,685
|
||||
|
Net loss
|
(44,920
|
)
|
|
(45,411
|
)
|
|
(31,335
|
)
|
|
(38,542
|
)
|
|
Net loss attributable to Invitation Homes shareholders
|
(44,920
|
)
|
|
(45,411
|
)
|
|
(31,335
|
)
|
|
(38,542
|
)
|
|
Net loss per share, basic and diluted
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
Shares used in calculation - basic and diluted
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
•
|
Equity
: On January 31, 2017, Invitation Home Inc. issued
313,666,760
shares of common stock, including underlying restricted stock units that were granted to directors, officers, and employees, and we redeemed the IH2 Series A Preferred Stock for $1,153, inclusive of the redemption premium and accrued and unpaid dividends to that date. As part of the Pre-IPO Transactions, IH1 assigned $11,963, including accrued interest, of Class B Notes Receivable and $136 of Class A subscriptions receivable to a wholly owned subsidiary of the Pre-IPO Owners that was formed in connection with the reorganization described in Note 1.
|
|
•
|
Debt
: On February 6, 2017, we drew $1,500,000 on the term loan component (the “Term Loan Proceeds”) of the New Credit Facility, as defined below. Concurrently with the receipt of the Term Loan Proceeds, we used those funds together with the Net IPO Proceeds and $78,977 of releases from restricted cash reserves to repay the following outstanding indebtedness: (i) the entire balance on our existing credit facilities ($2,321,585 as of December 31, 2016); (ii) the entire balance on the IH1 2013-1 mortgage loan ($462,431 as of December 31, 2016); and (iii) $291,500 of the balance on the IH1 2014-1 mortgage loan. On March 9, 2017, we made an additional $260,000 repayment on the IH1 2014-1 mortgage loan from these same sources of cash.
|
|
•
|
Incentive Units and Other Stock Compensation
: In connection with the Invitation Homes Inc. IPO, common stock or restricted stock units were issued with respect to certain holders of the Class B Units, the Supplemental Bonus Plan, and the IH6 Bonus Awards, as well as to certain directors. In all cases, the number of shares or restricted stock units received was determined in a manner intended to replicate the respective economic value associated with the corresponding dollar value of the award based on a valuation derived from the per share price of common stock sold to the public in the Invitation Homes Inc. IP
O.
|
|
•
|
Class B Units: The Pre-IPO Transactions resulted in accelerated vesting of 6,482 Class B Units, including 5,358 performance-based Class B Units, held by certain unitholders. In connection with the IPO, all of the Units held by current employees of the Manager (except for 3,878 fully vested Units awarded to a certain unitholder) were either converted into shares of Invitation Homes Inc. common stock or canceled based on whether or not the per share price of common stock sold to the public in the IPO created value in the specific profits interests. As such, a total of 3,060 Units were converted into shares of common stock with an initial value of $1,251, and 15,339 Units were canceled. For the Units converted into Invitation Homes Inc. common stock, vesting and other terms of the shares delivered in the conversion have the same vesting and other terms applicable to the corresponding Units converted.
|
|
•
|
Supplemental Bonus Plan: Pursuant to the Supplemental Bonus plan, the awards became payable and the payment amount became determinable upon the completion of the IPO. The $59,580 of awards were settled in time-vesting restricted stock units that will generally vest in three equal annual installments, commencing on the completion of the Invitation Homes Inc. IPO and then on the first and second anniversaries thereafter.
|
|
•
|
IH6 Bonus Awards: Upon completion of the Invitation Homes Inc. IPO, the IH6 Bonus Awards became payable to the recipients, and $4,825 of awards were settled in restricted stock units that were fully vested upon issuance.
|
|
•
|
Director Awards: Invitation Homes Inc. issued $1,398 of restricted stock units to directors that are not our employees or employees of BREP VII. These awards will fully vest on the date scheduled for Invitation Homes Inc.’s 2018 annual stockholders meeting, subject to the director’s continued service on the board of directors through such date.
|
|
•
|
A $1,000,000 revolving credit facility, which will mature four years from the closing date of the New Credit Facility (the “Closing Date”), with a one-year extension option; and
|
|
•
|
A $1,500,000 term loan facility, which will mature five years from the Closing Date.
|
|
|
|
|
|
|
|
|
|
Initial cost to company
|
|
Cost capitalized
subsequent to acquisition
|
|
Gross amount at which
carried at close of period
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
|
Market
|
|
Number of
Properties
(1)
|
|
Number of
Encumbered
Properties
(2)
|
|
Encumbrances
(2)
|
|
Land
|
|
Depreciable
Properties
|
|
Land
|
|
Depreciable
Properties
|
|
Land
|
|
Depreciable
Properties
|
|
Total
(3)
|
|
Accumulated
Depreciation
|
|
Date of
construction
|
|
Date
acquired
|
|
Depreciable
Period
|
||||||||||||||||||||
|
Atlanta
|
|
7,504
|
|
|
7,392
|
|
|
$
|
847,416
|
|
|
$
|
170,885
|
|
|
$
|
771,912
|
|
|
$
|
—
|
|
|
$
|
188,217
|
|
|
$
|
170,885
|
|
|
$
|
960,129
|
|
|
$
|
1,131,014
|
|
|
$
|
(104,586
|
)
|
|
1920-2016
|
|
2012-2016
|
|
7-28.5 years
|
|
Charlotte
|
|
3,097
|
|
|
3,017
|
|
|
369,187
|
|
|
117,348
|
|
|
299,086
|
|
|
—
|
|
|
67,795
|
|
|
117,348
|
|
|
366,881
|
|
|
484,229
|
|
|
(37,702
|
)
|
|
1900-2015
|
|
2012-2016
|
|
7-28.5 years
|
|||||||||
|
Chicago
|
|
2,944
|
|
|
2,930
|
|
|
531,049
|
|
|
181,811
|
|
|
351,188
|
|
|
—
|
|
|
148,370
|
|
|
181,811
|
|
|
499,558
|
|
|
681,369
|
|
|
(54,573
|
)
|
|
1849-2012
|
|
2012-2016
|
|
7-28.5 years
|
|||||||||
|
Jacksonville
|
|
1,977
|
|
|
1,975
|
|
|
293,895
|
|
|
91,450
|
|
|
231,241
|
|
|
—
|
|
|
45,529
|
|
|
91,450
|
|
|
276,770
|
|
|
368,220
|
|
|
(30,780
|
)
|
|
1932-2014
|
|
2012-2016
|
|
7-28.5 years
|
|||||||||
|
Las Vegas
|
|
944
|
|
|
931
|
|
|
147,144
|
|
|
44,621
|
|
|
114,044
|
|
|
—
|
|
|
18,805
|
|
|
44,621
|
|
|
132,849
|
|
|
177,470
|
|
|
(15,978
|
)
|
|
1961-2013
|
|
2012-2016
|
|
7-28.5 years
|
|||||||||
|
Minneapolis
|
|
1,183
|
|
|
1,176
|
|
|
204,485
|
|
|
72,224
|
|
|
148,374
|
|
|
—
|
|
|
49,522
|
|
|
72,224
|
|
|
197,896
|
|
|
270,120
|
|
|
(21,679
|
)
|
|
1886-2015
|
|
2013-2015
|
|
7-28.5 years
|
|||||||||
|
Northern California
|
|
2,867
|
|
|
2,846
|
|
|
527,140
|
|
|
182,668
|
|
|
374,606
|
|
|
—
|
|
|
79,125
|
|
|
182,668
|
|
|
453,731
|
|
|
636,399
|
|
|
(55,301
|
)
|
|
1900-2012
|
|
2012-2016
|
|
7-28.5 years
|
|||||||||
|
Orlando
|
|
3,706
|
|
|
3,645
|
|
|
493,841
|
|
|
137,078
|
|
|
398,254
|
|
|
—
|
|
|
92,281
|
|
|
137,078
|
|
|
490,535
|
|
|
627,613
|
|
|
(55,741
|
)
|
|
1947-2015
|
|
2012-2016
|
|
7-28.5 years
|
|||||||||
|
Phoenix
|
|
5,408
|
|
|
5,219
|
|
|
592,373
|
|
|
175,228
|
|
|
462,365
|
|
|
—
|
|
|
106,883
|
|
|
175,228
|
|
|
569,248
|
|
|
744,476
|
|
|
(74,566
|
)
|
|
1925-2015
|
|
2012-2016
|
|
7-28.5 years
|
|||||||||
|
Seattle
|
|
3,175
|
|
|
3,072
|
|
|
567,205
|
|
|
253,888
|
|
|
413,514
|
|
|
—
|
|
|
116,459
|
|
|
253,888
|
|
|
529,973
|
|
|
783,861
|
|
|
(48,619
|
)
|
|
1890-2015
|
|
2012-2016
|
|
7-28.5 years
|
|||||||||
|
South Florida
|
|
5,575
|
|
|
5,505
|
|
|
1,137,196
|
|
|
531,644
|
|
|
895,237
|
|
|
—
|
|
|
158,083
|
|
|
531,644
|
|
|
1,053,320
|
|
|
1,584,964
|
|
|
(107,204
|
)
|
|
1922-2014
|
|
2012-2016
|
|
7-28.5 years
|
|||||||||
|
Southern California
|
|
4,597
|
|
|
4,492
|
|
|
1,145,440
|
|
|
547,132
|
|
|
701,584
|
|
|
—
|
|
|
174,933
|
|
|
547,132
|
|
|
876,517
|
|
|
1,423,649
|
|
|
(103,935
|
)
|
|
1890-2013
|
|
2012-2016
|
|
7-28.5 years
|
|||||||||
|
Tampa
|
|
4,930
|
|
|
4,903
|
|
|
700,150
|
|
|
197,411
|
|
|
568,621
|
|
|
—
|
|
|
115,429
|
|
|
197,411
|
|
|
684,050
|
|
|
881,461
|
|
|
(81,666
|
)
|
|
1945-2015
|
|
2012-2016
|
|
7-28.5 years
|
|||||||||
|
Total
|
|
47,907
|
|
|
47,103
|
|
|
$
|
7,556,521
|
|
|
$
|
2,703,388
|
|
|
$
|
5,730,026
|
|
|
$
|
—
|
|
|
$
|
1,361,431
|
|
|
$
|
2,703,388
|
|
|
$
|
7,091,457
|
|
|
$
|
9,794,845
|
|
|
$
|
(792,330
|
)
|
|
|
|
|
|
|
|
|
|
(1)
|
Number of properties represents 48,298 total properties owned less 391 properties classified in other assets, net on the combined and consolidated balance sheets.
|
|
(2)
|
Encumbrances include the number of properties pledged under the credit facility and the number of properties secured by first priority mortgages under the mortgage loans, as well as the aggregate value of outstanding debt attributable to such properties. Excluded from this is the original issue discount, deferred financing costs, 345 held for sale properties with an encumbered balance of $26,824, and 23 sold properties with an outstanding balance of $2,289, which was repaid subsequent to
December 31, 2016
.
|
|
(3)
|
The gross aggregate cost of total real estate for federal income tax purposes was approximately $9,796,006 (unaudited) as of
December 31, 2016
.
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Residential Real Estate
|
|
|
|
|
|
|
||||||
|
Balance at beginning of period
|
|
$
|
9,596,399
|
|
|
$
|
8,796,708
|
|
|
$
|
7,049,927
|
|
|
Additions during the period
|
|
|
|
|
|
|
|
|
||||
|
Acquisitions
|
|
284,202
|
|
|
790,467
|
|
|
1,404,686
|
|
|||
|
Improvements, etc.
|
|
53,182
|
|
|
103,765
|
|
|
301,589
|
|
|||
|
Other
|
|
47,877
|
|
|
49,261
|
|
|
54,779
|
|
|||
|
Deductions during the period
|
|
|
|
|
|
|
|
|
||||
|
Dispositions and other
|
|
(136,956
|
)
|
|
(143,802
|
)
|
|
(14,273
|
)
|
|||
|
Reclassifications
|
|
|
|
|
|
|
||||||
|
Properties held for sale
|
|
(49,859
|
)
|
|
—
|
|
|
—
|
|
|||
|
Balance at close of period
|
|
$
|
9,794,845
|
|
|
$
|
9,596,399
|
|
|
$
|
8,796,708
|
|
|
|
|
|
|
|
|
|
||||||
|
Accumulated Depreciation
|
|
|
|
|
|
|
|
|
||||
|
Balance at beginning of period
|
|
$
|
(543,698
|
)
|
|
$
|
(308,155
|
)
|
|
$
|
(101,227
|
)
|
|
Depreciation expense
|
|
(263,093
|
)
|
|
(245,065
|
)
|
|
(207,289
|
)
|
|||
|
Dispositions and other
|
|
9,664
|
|
|
9,522
|
|
|
361
|
|
|||
|
Reclassifications
|
|
|
|
|
|
|
||||||
|
Properties held for sale
|
|
4,797
|
|
|
—
|
|
|
—
|
|
|||
|
Balance at close of period
|
|
$
|
(792,330
|
)
|
|
$
|
(543,698
|
)
|
|
$
|
(308,155
|
)
|
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 |
|---|