|
|
|
|
|
|
|
(Mark One)
|
||
ý
|
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
|
¨
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
|
|
EXCHANGE ACT OF 1934
|
|
|
|
|
|
|
Maryland
|
|
46-1229660
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
|
|
Large accelerated filer
|
ý
|
|
Accelerated filer
|
¨
|
Non-accelerated filer
|
¨
|
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
¨
|
|
|
|
Emerging growth company
|
¨
|
|
|
|
|
Page
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|
||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|
||
|
|
|
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
(Unaudited)
|
|
|
||||
Assets
|
|
|
|
|
|
||
Single-family properties:
|
|
|
|
|
|
||
Land
|
$
|
1,600,906
|
|
|
$
|
1,512,183
|
|
Buildings and improvements
|
7,020,774
|
|
|
6,614,953
|
|
||
Single-family properties held for sale, net
|
50,370
|
|
|
87,430
|
|
||
|
8,672,050
|
|
|
8,214,566
|
|
||
Less: accumulated depreciation
|
(869,551
|
)
|
|
(666,710
|
)
|
||
Single-family properties, net
|
7,802,499
|
|
|
7,547,856
|
|
||
Cash and cash equivalents
|
243,547
|
|
|
118,799
|
|
||
Restricted cash
|
119,574
|
|
|
131,442
|
|
||
Rent and other receivables, net
|
35,429
|
|
|
17,618
|
|
||
Escrow deposits, prepaid expenses and other assets
|
149,366
|
|
|
133,594
|
|
||
Deferred costs and other intangibles, net
|
13,516
|
|
|
11,956
|
|
||
Asset-backed securitization certificates
|
25,666
|
|
|
25,666
|
|
||
Goodwill
|
120,279
|
|
|
120,279
|
|
||
Total assets
|
$
|
8,509,876
|
|
|
$
|
8,107,210
|
|
|
|
|
|
||||
Liabilities
|
|
|
|
|
|
||
Revolving credit facility
|
$
|
—
|
|
|
$
|
—
|
|
Term loan facility, net
|
197,913
|
|
|
321,735
|
|
||
Asset-backed securitizations, net
|
1,981,444
|
|
|
2,442,863
|
|
||
Exchangeable senior notes, net
|
110,771
|
|
|
108,148
|
|
||
Secured note payable
|
49,107
|
|
|
49,828
|
|
||
Accounts payable and accrued expenses
|
263,745
|
|
|
177,206
|
|
||
Participating preferred shares derivative liability
|
68,469
|
|
|
69,810
|
|
||
Total liabilities
|
2,671,449
|
|
|
3,169,590
|
|
||
|
|
|
|
||||
Commitments and contingencies
|
|
|
|
|
|
||
|
|
|
|
||||
Equity
|
|
|
|
|
|
||
Shareholders’ equity:
|
|
|
|
|
|
||
Class A common shares, $0.01 par value per share, 450,000,000 shares authorized, 273,605,703 and 242,740,482 shares issued and outstanding at September 30, 2017, and December 31, 2016, respectively
|
2,736
|
|
|
2,427
|
|
||
Class B common shares, $0.01 par value per share, 50,000,000 shares authorized, 635,075 shares issued and outstanding at September 30, 2017, and December 31, 2016
|
6
|
|
|
6
|
|
||
Preferred shares, $0.01 par value per share, 100,000,000 shares authorized, 47,810,000 and 37,010,000 shares issued and outstanding at September 30, 2017, and December 31, 2016, respectively
|
478
|
|
|
370
|
|
||
Additional paid-in capital
|
5,517,978
|
|
|
4,568,616
|
|
||
Accumulated deficit
|
(417,609
|
)
|
|
(378,578
|
)
|
||
Accumulated other comprehensive income
|
—
|
|
|
95
|
|
||
Total shareholders’ equity
|
5,103,589
|
|
|
4,192,936
|
|
||
|
|
|
|
||||
Noncontrolling interest
|
734,838
|
|
|
744,684
|
|
||
Total equity
|
5,838,427
|
|
|
4,937,620
|
|
||
|
|
|
|
||||
Total liabilities and equity
|
$
|
8,509,876
|
|
|
$
|
8,107,210
|
|
|
For the Three Months Ended
September 30, |
|
For the Nine Months Ended
September 30, |
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Rents from single-family properties
|
$
|
207,490
|
|
|
$
|
197,137
|
|
|
$
|
613,245
|
|
|
$
|
558,623
|
|
Fees from single-family properties
|
2,843
|
|
|
2,898
|
|
|
8,137
|
|
|
7,819
|
|
||||
Tenant charge-backs
|
36,094
|
|
|
30,808
|
|
|
91,849
|
|
|
72,077
|
|
||||
Other
|
409
|
|
|
5,214
|
|
|
4,367
|
|
|
12,811
|
|
||||
Total revenues
|
246,836
|
|
|
236,057
|
|
|
717,598
|
|
|
651,330
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Property operating expenses
|
97,944
|
|
|
92,488
|
|
|
267,203
|
|
|
238,987
|
|
||||
Property management expenses
|
17,447
|
|
|
18,335
|
|
|
52,367
|
|
|
53,177
|
|
||||
General and administrative expense
|
8,525
|
|
|
8,043
|
|
|
26,746
|
|
|
24,544
|
|
||||
Interest expense
|
26,592
|
|
|
32,851
|
|
|
86,873
|
|
|
99,309
|
|
||||
Acquisition fees and costs expensed
|
1,306
|
|
|
1,757
|
|
|
3,814
|
|
|
10,899
|
|
||||
Depreciation and amortization
|
74,790
|
|
|
75,392
|
|
|
221,459
|
|
|
224,513
|
|
||||
Hurricane-related charges, net
|
10,136
|
|
|
—
|
|
|
10,136
|
|
|
—
|
|
||||
Other
|
1,285
|
|
|
3,142
|
|
|
4,202
|
|
|
6,482
|
|
||||
Total expenses
|
238,025
|
|
|
232,008
|
|
|
672,800
|
|
|
657,911
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Gain on sale of single-family properties and other, net
|
1,895
|
|
|
11,682
|
|
|
6,375
|
|
|
12,574
|
|
||||
Loss on early extinguishment of debt
|
—
|
|
|
(13,408
|
)
|
|
(6,555
|
)
|
|
(13,408
|
)
|
||||
Gain on conversion of Series E units
|
—
|
|
|
—
|
|
|
—
|
|
|
11,463
|
|
||||
Remeasurement of participating preferred shares
|
8,391
|
|
|
(2,490
|
)
|
|
1,341
|
|
|
(2,940
|
)
|
||||
|
|
|
|
|
|
|
|
||||||||
Net income (loss)
|
19,097
|
|
|
(167
|
)
|
|
45,959
|
|
|
1,108
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Noncontrolling interest
|
309
|
|
|
7,316
|
|
|
(22
|
)
|
|
10,391
|
|
||||
Dividends on preferred shares
|
17,253
|
|
|
13,669
|
|
|
46,122
|
|
|
26,650
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Net income (loss) attributable to common shareholders
|
$
|
1,535
|
|
|
$
|
(21,152
|
)
|
|
$
|
(141
|
)
|
|
$
|
(35,933
|
)
|
|
|
|
|
|
|
|
|
||||||||
Weighted-average shares outstanding:
|
|
|
|
|
|
|
|
||||||||
Basic
|
266,767,313
|
|
|
238,401,343
|
|
|
256,768,343
|
|
|
232,036,802
|
|
||||
Diluted
|
289,153,060
|
|
|
238,401,343
|
|
|
256,768,343
|
|
|
232,036,802
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Net income (loss) attributable to common shareholders per share:
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
0.01
|
|
|
$
|
(0.09
|
)
|
|
$
|
—
|
|
|
$
|
(0.15
|
)
|
Diluted
|
$
|
—
|
|
|
$
|
(0.09
|
)
|
|
$
|
—
|
|
|
$
|
(0.15
|
)
|
|
|
|
|
|
|
|
|
||||||||
Dividends declared per common share
|
$
|
0.05
|
|
|
$
|
0.05
|
|
|
$
|
0.15
|
|
|
$
|
0.15
|
|
|
For the Three Months Ended
September 30, |
|
For the Nine Months Ended
September 30, |
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Net income (loss)
|
$
|
19,097
|
|
|
$
|
(167
|
)
|
|
$
|
45,959
|
|
|
$
|
1,108
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
||||
Unrealized gain on interest rate cap agreement:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Reclassification adjustment for amortization of interest expense included in net income (loss)
|
—
|
|
|
28
|
|
|
(28
|
)
|
|
130
|
|
||||
Unrealized gain on investment in equity securities:
|
|
|
|
|
|
|
|
|
|
||||||
Reclassification adjustment for realized gain included in net income (loss)
|
—
|
|
|
—
|
|
|
(67
|
)
|
|
—
|
|
||||
Other comprehensive income (loss)
|
—
|
|
|
28
|
|
|
(95
|
)
|
|
130
|
|
||||
Comprehensive income (loss)
|
19,097
|
|
|
(139
|
)
|
|
45,864
|
|
|
1,238
|
|
||||
Comprehensive income (loss) attributable to noncontrolling interests
|
309
|
|
|
7,308
|
|
|
(5
|
)
|
|
10,366
|
|
||||
Dividends on preferred shares
|
17,253
|
|
|
13,669
|
|
|
46,122
|
|
|
26,650
|
|
||||
Comprehensive income (loss) attributable to common shareholders
|
$
|
1,535
|
|
|
$
|
(21,116
|
)
|
|
$
|
(253
|
)
|
|
$
|
(35,778
|
)
|
|
Class A common shares
|
|
Class B common shares
|
|
Preferred shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Number
of shares |
|
Amount
|
|
Number
of shares |
|
Amount
|
|
Number
of shares |
|
Amount
|
|
Additional
paid-in capital |
|
Accumulated
deficit |
|
Accumulated other
comprehensive income |
|
Shareholders’
equity |
|
Noncontrolling
interest |
|
Total
equity |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Balances at December 31, 2016
|
242,740,482
|
|
|
$
|
2,427
|
|
|
635,075
|
|
|
$
|
6
|
|
|
37,010,000
|
|
|
$
|
370
|
|
|
$
|
4,568,616
|
|
|
$
|
(378,578
|
)
|
|
$
|
95
|
|
|
$
|
4,192,936
|
|
|
$
|
744,684
|
|
|
$
|
4,937,620
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Share-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,175
|
|
|
—
|
|
|
—
|
|
|
3,175
|
|
|
—
|
|
|
3,175
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Common shares issued under share-based compensation plans, net of shares withheld for employee taxes
|
89,829
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
629
|
|
|
—
|
|
|
—
|
|
|
630
|
|
|
—
|
|
|
630
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Issuance of Class A common shares, net of offering costs of $10,759
|
30,676,080
|
|
|
307
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
683,700
|
|
|
—
|
|
|
—
|
|
|
684,007
|
|
|
—
|
|
|
684,007
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Issuance of perpetual preferred shares, net of offering costs of $9,355
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10,800,000
|
|
|
108
|
|
|
260,537
|
|
|
—
|
|
|
—
|
|
|
260,645
|
|
|
—
|
|
|
260,645
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Redemptions of Class A units
|
99,312
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,321
|
|
|
—
|
|
|
—
|
|
|
1,322
|
|
|
(1,491
|
)
|
|
(169
|
)
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Distributions to equity holders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Preferred shares
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(46,122
|
)
|
|
—
|
|
|
(46,122
|
)
|
|
—
|
|
|
(46,122
|
)
|
|||||||||
Noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8,333
|
)
|
|
(8,333
|
)
|
|||||||||
Common shares
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(38,890
|
)
|
|
—
|
|
|
(38,890
|
)
|
|
—
|
|
|
(38,890
|
)
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
45,981
|
|
|
—
|
|
|
45,981
|
|
|
(22
|
)
|
|
45,959
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(95
|
)
|
|
(95
|
)
|
|
—
|
|
|
(95
|
)
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Balances at September 30, 2017
|
273,605,703
|
|
|
$
|
2,736
|
|
|
635,075
|
|
|
$
|
6
|
|
|
47,810,000
|
|
|
$
|
478
|
|
|
$
|
5,517,978
|
|
|
$
|
(417,609
|
)
|
|
$
|
—
|
|
|
$
|
5,103,589
|
|
|
$
|
734,838
|
|
|
$
|
5,838,427
|
|
|
For the Nine Months Ended
September 30, |
||||||
|
2017
|
|
2016
|
||||
Operating activities
|
|
|
|
|
|
||
Net income
|
$
|
45,959
|
|
|
$
|
1,108
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
||
Depreciation and amortization
|
221,459
|
|
|
224,513
|
|
||
Noncash amortization of deferred financing costs
|
6,285
|
|
|
7,912
|
|
||
Noncash amortization of discount on exchangeable senior notes
|
2,624
|
|
|
1,955
|
|
||
Noncash amortization of discount on ARP 2014-SFR1 securitization
|
—
|
|
|
1,744
|
|
||
Noncash share-based compensation
|
3,175
|
|
|
2,744
|
|
||
Provision for bad debt
|
5,142
|
|
|
5,092
|
|
||
Hurricane-related charges, net
|
10,136
|
|
|
—
|
|
||
Loss on early extinguishment of debt
|
6,555
|
|
|
13,408
|
|
||
Gain on conversion of Series E units to Series D units
|
—
|
|
|
(11,463
|
)
|
||
Remeasurement of participating preferred shares
|
(1,341
|
)
|
|
2,940
|
|
||
Equity in net earnings of unconsolidated ventures
|
(1,367
|
)
|
|
(418
|
)
|
||
Net gain on sale of single-family properties and other
|
(6,375
|
)
|
|
(12,574
|
)
|
||
Loss on impairment of single-family properties
|
3,786
|
|
|
1,467
|
|
||
Net gain on resolutions of mortgage loans
|
(17
|
)
|
|
(7,205
|
)
|
||
Other changes in operating assets and liabilities:
|
|
|
|
|
|
||
Rent and other receivables
|
(11,929
|
)
|
|
(12,110
|
)
|
||
Prepaid expenses and other assets
|
(5,690
|
)
|
|
(429
|
)
|
||
Deferred leasing costs
|
(5,361
|
)
|
|
(6,199
|
)
|
||
Accounts payable and accrued expenses
|
71,325
|
|
|
47,920
|
|
||
Amounts payable to affiliates
|
5,009
|
|
|
(5,425
|
)
|
||
Net cash provided by operating activities
|
349,375
|
|
|
254,980
|
|
||
|
|
|
|
||||
Investing activities
|
|
|
|
|
|
||
Cash paid for single-family properties
|
(462,875
|
)
|
|
(187,886
|
)
|
||
Change in escrow deposits for purchase of single-family properties
|
(2,710
|
)
|
|
(821
|
)
|
||
Cash acquired in noncash business combinations
|
—
|
|
|
25,020
|
|
||
Payoff of credit facility in connection with ARPI merger
|
—
|
|
|
(350,000
|
)
|
||
Net proceeds received from sales of single-family properties and other
|
68,618
|
|
|
71,894
|
|
||
Net proceeds received from sales of non-performing loans
|
—
|
|
|
44,538
|
|
||
Purchase of commercial office buildings
|
—
|
|
|
(27,105
|
)
|
||
Collections from mortgage financing receivables
|
83
|
|
|
17,687
|
|
||
Distributions from unconsolidated joint ventures
|
5,981
|
|
|
6,400
|
|
||
Renovations to single-family properties
|
(31,208
|
)
|
|
(21,710
|
)
|
||
Other capital expenditures for single-family properties
|
(26,725
|
)
|
|
(22,026
|
)
|
||
Other purchases of productive assets
|
(38,060
|
)
|
|
—
|
|
||
Net cash used for investing activities
|
(486,896
|
)
|
|
(444,009
|
)
|
||
|
|
|
|
||||
Financing activities
|
|
|
|
|
|
||
Proceeds from issuance of Class A common shares
|
694,765
|
|
|
—
|
|
||
Payments of Class A common share issuance costs
|
(10,444
|
)
|
|
—
|
|
||
Proceeds from issuance of perpetual preferred shares
|
270,000
|
|
|
498,750
|
|
||
Payments of perpetual preferred share issuance costs
|
(9,229
|
)
|
|
(15,922
|
)
|
||
Proceeds from exercise of stock options
|
988
|
|
|
2,777
|
|
||
Repurchase of Class A common shares
|
—
|
|
|
(96,098
|
)
|
||
Redemptions of Class A units
|
(169
|
)
|
|
(399
|
)
|
||
Payments on asset-backed securitizations
|
(472,470
|
)
|
|
(374,031
|
)
|
||
Proceeds from revolving credit facility
|
62,000
|
|
|
951,000
|
|
||
Payments on revolving credit facility
|
(112,000
|
)
|
|
(876,000
|
)
|
||
Proceeds from term loan facility
|
25,000
|
|
|
250,000
|
|
||
Payments on term loan facility
|
(100,000
|
)
|
|
—
|
|
||
Payments on secured note payable
|
(721
|
)
|
|
(687
|
)
|
||
Distributions to noncontrolling interests
|
(8,333
|
)
|
|
(8,582
|
)
|
||
Distributions to common shareholders
|
(38,890
|
)
|
|
(35,997
|
)
|
||
Distributions to preferred shareholders
|
(46,122
|
)
|
|
(26,650
|
)
|
||
Deferred financing costs paid
|
(3,974
|
)
|
|
(10,425
|
)
|
||
Net cash provided by financing activities
|
250,401
|
|
|
257,736
|
|
||
|
|
|
|
||||
Net increase in cash, cash equivalents and restricted cash
|
112,880
|
|
|
68,707
|
|
||
Cash, cash equivalents and restricted cash, beginning of period
|
250,241
|
|
|
168,968
|
|
||
Cash, cash equivalents and restricted cash, end of period (see Note 3)
|
$
|
363,121
|
|
|
$
|
237,675
|
|
|
For the Nine Months Ended
September 30, |
||||||
|
2017
|
|
2016
|
||||
Supplemental cash flow information
|
|
|
|
|
|
||
Cash payments for interest, net of amounts capitalized
|
$
|
(77,964
|
)
|
|
$
|
(87,707
|
)
|
|
|
|
|
||||
Supplemental schedule of noncash investing and financing activities
|
|
|
|
|
|
||
Accounts payable and accrued expenses related to property acquisitions and renovations
|
$
|
7,151
|
|
|
$
|
(226
|
)
|
Transfer of term loan borrowings to revolving credit facility
|
$
|
50,000
|
|
|
$
|
—
|
|
Transfer of deferred financing costs from term loan to revolving credit facility
|
$
|
1,524
|
|
|
$
|
—
|
|
Transfers of completed homebuilding deliveries to properties
|
$
|
3,010
|
|
|
$
|
—
|
|
Note receivable related to a bulk sale of properties, net of discount
|
$
|
5,635
|
|
|
$
|
—
|
|
|
|
|
|
||||
Merger with ARPI
|
|
|
|
||||
Single-family properties
|
$
|
—
|
|
|
$
|
1,277,253
|
|
Restricted cash
|
$
|
—
|
|
|
$
|
9,521
|
|
Rent and other receivables, net
|
$
|
—
|
|
|
$
|
843
|
|
Escrow deposits, prepaid expenses and other assets
|
$
|
—
|
|
|
$
|
35,134
|
|
Deferred costs and other intangibles, net
|
$
|
—
|
|
|
$
|
22,696
|
|
Asset-backed securitization
|
$
|
—
|
|
|
$
|
(329,703
|
)
|
Exchangeable senior notes, net
|
$
|
—
|
|
|
$
|
(112,298
|
)
|
Accounts payable and accrued expenses
|
$
|
—
|
|
|
$
|
(38,485
|
)
|
Class A common shares and units issued
|
$
|
—
|
|
|
$
|
(530,460
|
)
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
(Unaudited)
|
|
|
||||
Assets
|
|
|
|
||||
Single-family properties:
|
|
|
|
||||
Land
|
$
|
1,600,906
|
|
|
$
|
1,512,183
|
|
Buildings and improvements
|
7,020,774
|
|
|
6,614,953
|
|
||
Single-family properties held for sale, net
|
50,370
|
|
|
87,430
|
|
||
|
8,672,050
|
|
|
8,214,566
|
|
||
Less: accumulated depreciation
|
(869,551
|
)
|
|
(666,710
|
)
|
||
Single-family properties, net
|
7,802,499
|
|
|
7,547,856
|
|
||
Cash and cash equivalents
|
243,547
|
|
|
118,799
|
|
||
Restricted cash
|
119,574
|
|
|
131,442
|
|
||
Rent and other receivables, net
|
35,429
|
|
|
17,618
|
|
||
Escrow deposits, prepaid expenses and other assets
|
149,184
|
|
|
128,403
|
|
||
Amounts due from affiliates
|
25,848
|
|
|
30,857
|
|
||
Deferred costs and other intangibles, net
|
13,516
|
|
|
11,956
|
|
||
Goodwill
|
120,279
|
|
|
120,279
|
|
||
Total assets
|
$
|
8,509,876
|
|
|
$
|
8,107,210
|
|
|
|
|
|
||||
Liabilities
|
|
|
|
||||
Revolving credit facility
|
$
|
—
|
|
|
$
|
—
|
|
Term loan facility, net
|
197,913
|
|
|
321,735
|
|
||
Asset-backed securitizations, net
|
1,981,444
|
|
|
2,442,863
|
|
||
Exchangeable senior notes, net
|
110,771
|
|
|
108,148
|
|
||
Secured note payable
|
49,107
|
|
|
49,828
|
|
||
Accounts payable and accrued expenses
|
263,745
|
|
|
177,206
|
|
||
Participating preferred units derivative liability
|
68,469
|
|
|
69,810
|
|
||
Total liabilities
|
2,671,449
|
|
|
3,169,590
|
|
||
|
|
|
|
||||
Commitments and contingencies
|
|
|
|
||||
|
|
|
|
||||
Capital
|
|
|
|
||||
Partners' capital:
|
|
|
|
||||
General partner:
|
|
|
|
||||
Common units (274,240,778 and 243,375,557 units issued and outstanding at September 30, 2017, and December 31, 2016, respectively)
|
4,008,095
|
|
|
3,357,992
|
|
||
Preferred units (47,810,000 and 37,010,000 units issued and outstanding at September 30, 2017, and December 31, 2016, respectively)
|
1,095,494
|
|
|
834,849
|
|
||
Limited partners:
|
|
|
|
||||
Common units (55,449,466 and 55,555,960 units issued and outstanding at September 30, 2017, and December 31, 2016, respectively)
|
736,320
|
|
|
746,174
|
|
||
Accumulated other comprehensive income
|
—
|
|
|
95
|
|
||
Total partners' capital
|
5,839,909
|
|
|
4,939,110
|
|
||
|
|
|
|
||||
Noncontrolling interest
|
(1,482
|
)
|
|
(1,490
|
)
|
||
Total capital
|
5,838,427
|
|
|
4,937,620
|
|
||
|
|
|
|
||||
Total liabilities and capital
|
$
|
8,509,876
|
|
|
$
|
8,107,210
|
|
|
For the Three Months Ended
September 30, |
|
For the Nine Months Ended
September 30, |
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Revenues:
|
|
|
|
|
|
|
|
||||||||
Rents from single-family properties
|
$
|
207,490
|
|
|
$
|
197,137
|
|
|
$
|
613,245
|
|
|
$
|
558,623
|
|
Fees from single-family properties
|
2,843
|
|
|
2,898
|
|
|
8,137
|
|
|
7,819
|
|
||||
Tenant charge-backs
|
36,094
|
|
|
30,808
|
|
|
91,849
|
|
|
72,077
|
|
||||
Other
|
409
|
|
|
5,214
|
|
|
4,367
|
|
|
12,811
|
|
||||
Total revenues
|
246,836
|
|
|
236,057
|
|
|
717,598
|
|
|
651,330
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Expenses:
|
|
|
|
|
|
|
|
||||||||
Property operating expenses
|
97,944
|
|
|
92,488
|
|
|
267,203
|
|
|
238,987
|
|
||||
Property management expenses
|
17,447
|
|
|
18,335
|
|
|
52,367
|
|
|
53,177
|
|
||||
General and administrative expense
|
8,525
|
|
|
8,043
|
|
|
26,746
|
|
|
24,544
|
|
||||
Interest expense
|
26,592
|
|
|
32,851
|
|
|
86,873
|
|
|
99,309
|
|
||||
Acquisition fees and costs expensed
|
1,306
|
|
|
1,757
|
|
|
3,814
|
|
|
10,899
|
|
||||
Depreciation and amortization
|
74,790
|
|
|
75,392
|
|
|
221,459
|
|
|
224,513
|
|
||||
Hurricane-related charges, net
|
10,136
|
|
|
—
|
|
|
10,136
|
|
|
—
|
|
||||
Other
|
1,285
|
|
|
3,142
|
|
|
4,202
|
|
|
6,482
|
|
||||
Total expenses
|
238,025
|
|
|
232,008
|
|
|
672,800
|
|
|
657,911
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Gain on sale of single-family properties and other, net
|
1,895
|
|
|
11,682
|
|
|
6,375
|
|
|
12,574
|
|
||||
Loss on early extinguishment of debt
|
—
|
|
|
(13,408
|
)
|
|
(6,555
|
)
|
|
(13,408
|
)
|
||||
Gain on conversion of Series E units
|
—
|
|
|
—
|
|
|
—
|
|
|
11,463
|
|
||||
Remeasurement of participating preferred units
|
8,391
|
|
|
(2,490
|
)
|
|
1,341
|
|
|
(2,940
|
)
|
||||
|
|
|
|
|
|
|
|
||||||||
Net income (loss)
|
19,097
|
|
|
(167
|
)
|
|
45,959
|
|
|
1,108
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Noncontrolling interest
|
(31
|
)
|
|
(226
|
)
|
|
8
|
|
|
(446
|
)
|
||||
Preferred distributions
|
17,253
|
|
|
13,669
|
|
|
46,122
|
|
|
26,650
|
|
||||
Income allocated to Series C and D limited partners
|
—
|
|
|
10,915
|
|
|
—
|
|
|
16,478
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Net income (loss) attributable to common unitholders
|
$
|
1,875
|
|
|
$
|
(24,525
|
)
|
|
$
|
(171
|
)
|
|
$
|
(41,574
|
)
|
|
|
|
|
|
|
|
|
||||||||
Weighted-average common units outstanding:
|
|
|
|
|
|
|
|
||||||||
Basic
|
322,303,138
|
|
|
285,208,489
|
|
|
312,315,728
|
|
|
271,994,345
|
|
||||
Diluted
|
344,688,885
|
|
|
285,208,489
|
|
|
312,315,728
|
|
|
271,994,345
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Net income (loss) attributable to common unitholders per unit:
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
0.01
|
|
|
$
|
(0.09
|
)
|
|
$
|
—
|
|
|
$
|
(0.15
|
)
|
Diluted
|
$
|
—
|
|
|
$
|
(0.09
|
)
|
|
$
|
—
|
|
|
$
|
(0.15
|
)
|
|
For the Three Months Ended
September 30, |
|
For the Nine Months Ended
September 30, |
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Net income (loss)
|
$
|
19,097
|
|
|
$
|
(167
|
)
|
|
$
|
45,959
|
|
|
$
|
1,108
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
||||||||
Unrealized gain on interest rate cap agreement:
|
|
|
|
|
|
|
|
||||||||
Reclassification adjustment for amortization of interest expense included in net income (loss)
|
—
|
|
|
28
|
|
|
(28
|
)
|
|
130
|
|
||||
Unrealized gain on investment in equity securities:
|
|
|
|
|
|
|
|
||||||||
Reclassification adjustment for realized gain included in net income (loss)
|
—
|
|
|
—
|
|
|
(67
|
)
|
|
—
|
|
||||
Other comprehensive income (loss)
|
—
|
|
|
28
|
|
|
(95
|
)
|
|
130
|
|
||||
Comprehensive income (loss)
|
19,097
|
|
|
(139
|
)
|
|
45,864
|
|
|
1,238
|
|
||||
Comprehensive (loss) income attributable to noncontrolling interests
|
(31
|
)
|
|
(226
|
)
|
|
8
|
|
|
(446
|
)
|
||||
Preferred distributions
|
17,253
|
|
|
13,669
|
|
|
46,122
|
|
|
26,650
|
|
||||
Income allocated to Series C and D limited partners
|
—
|
|
|
10,915
|
|
|
—
|
|
|
16,478
|
|
||||
Comprehensive income (loss) attributable to common unitholders
|
$
|
1,875
|
|
|
$
|
(24,497
|
)
|
|
$
|
(266
|
)
|
|
$
|
(41,444
|
)
|
|
General Partner
|
|
Limited Partners
|
|
Accumulated other comprehensive income
|
|
Total partners' capital
|
|
Noncontrolling interest
|
|
Total capital
|
||||||||||||||||||||||
|
Common capital
|
|
Preferred capital amount
|
|
Common capital
|
|
|
|
|
||||||||||||||||||||||||
|
Units
|
|
Amount
|
|
|
Units
|
|
Amount
|
|
|
|
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Balances at December 31, 2016
|
243,375,557
|
|
|
$
|
3,357,992
|
|
|
$
|
834,849
|
|
|
55,555,960
|
|
|
$
|
746,174
|
|
|
$
|
95
|
|
|
$
|
4,939,110
|
|
|
$
|
(1,490
|
)
|
|
$
|
4,937,620
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Share-based compensation
|
—
|
|
|
3,175
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,175
|
|
|
—
|
|
|
3,175
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Common units issued under share-based compensation plans, net of units withheld for employee taxes
|
89,829
|
|
|
630
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
630
|
|
|
—
|
|
|
630
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Issuance of Class A common units, net of offering costs of $10,759
|
30,676,080
|
|
|
684,007
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
684,007
|
|
|
—
|
|
|
684,007
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Issuance of perpetual preferred units, net of offering costs of $9,355
|
—
|
|
|
—
|
|
|
260,645
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
260,645
|
|
|
—
|
|
|
260,645
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Redemptions of Class A units
|
99,312
|
|
|
1,322
|
|
|
—
|
|
|
(106,494
|
)
|
|
(1,491
|
)
|
|
—
|
|
|
(169
|
)
|
|
—
|
|
|
(169
|
)
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Distributions to capital holders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Preferred units
|
—
|
|
|
—
|
|
|
(46,122
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(46,122
|
)
|
|
—
|
|
|
(46,122
|
)
|
|||||||
Noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Common units
|
—
|
|
|
(38,890
|
)
|
|
—
|
|
|
—
|
|
|
(8,333
|
)
|
|
—
|
|
|
(47,223
|
)
|
|
—
|
|
|
(47,223
|
)
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Net income (loss)
|
—
|
|
|
(141
|
)
|
|
46,122
|
|
|
—
|
|
|
(30
|
)
|
|
—
|
|
|
45,951
|
|
|
8
|
|
|
45,959
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Total other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(95
|
)
|
|
(95
|
)
|
|
—
|
|
|
(95
|
)
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Balances at September 30, 2017
|
274,240,778
|
|
|
$
|
4,008,095
|
|
|
$
|
1,095,494
|
|
|
55,449,466
|
|
|
$
|
736,320
|
|
|
$
|
—
|
|
|
$
|
5,839,909
|
|
|
$
|
(1,482
|
)
|
|
$
|
5,838,427
|
|
|
For the Nine Months Ended
September 30, |
||||||
|
2017
|
|
2016
|
||||
Operating activities
|
|
|
|
||||
Net income
|
$
|
45,959
|
|
|
$
|
1,108
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
Depreciation and amortization
|
221,459
|
|
|
224,513
|
|
||
Noncash amortization of deferred financing costs
|
6,285
|
|
|
7,912
|
|
||
Noncash amortization of discount on exchangeable senior notes
|
2,624
|
|
|
1,955
|
|
||
Noncash amortization of discount on ARP 2014-SFR1 securitization
|
—
|
|
|
1,744
|
|
||
Noncash share-based compensation
|
3,175
|
|
|
2,744
|
|
||
Provision for bad debt
|
5,142
|
|
|
5,092
|
|
||
Hurricane-related charges, net
|
10,136
|
|
|
—
|
|
||
Loss on early extinguishment of debt
|
6,555
|
|
|
13,408
|
|
||
Gain on conversion of Series E units to Series D units
|
—
|
|
|
(11,463
|
)
|
||
Remeasurement of participating preferred units
|
(1,341
|
)
|
|
2,940
|
|
||
Equity in net earnings of unconsolidated ventures
|
(1,367
|
)
|
|
(418
|
)
|
||
Net gain on sale of single-family properties and other
|
(6,375
|
)
|
|
(12,574
|
)
|
||
Loss on impairment of single-family properties
|
3,786
|
|
|
1,467
|
|
||
Net gain on resolutions of mortgage loans
|
(17
|
)
|
|
(7,205
|
)
|
||
Other changes in operating assets and liabilities:
|
|
|
|
||||
Rent and other receivables
|
(11,929
|
)
|
|
(12,110
|
)
|
||
Prepaid expenses and other assets
|
(5,690
|
)
|
|
(429
|
)
|
||
Deferred leasing costs
|
(5,361
|
)
|
|
(6,199
|
)
|
||
Accounts payable and accrued expenses
|
71,325
|
|
|
47,920
|
|
||
Amounts payable to affiliates
|
5,009
|
|
|
(5,425
|
)
|
||
Net cash provided by operating activities
|
349,375
|
|
|
254,980
|
|
||
|
|
|
|
||||
Investing activities
|
|
|
|
||||
Cash paid for single-family properties
|
(462,875
|
)
|
|
(187,886
|
)
|
||
Change in escrow deposits for purchase of single-family properties
|
(2,710
|
)
|
|
(821
|
)
|
||
Cash acquired in noncash business combinations
|
—
|
|
|
25,020
|
|
||
Payoff of credit facility in connection with ARPI merger
|
—
|
|
|
(350,000
|
)
|
||
Net proceeds received from sales of single-family properties and other
|
68,618
|
|
|
71,894
|
|
||
Net proceeds received from sales of non-performing loans
|
—
|
|
|
44,538
|
|
||
Purchase of commercial office buildings
|
—
|
|
|
(27,105
|
)
|
||
Collections from mortgage financing receivables
|
83
|
|
|
17,687
|
|
||
Distributions from unconsolidated joint ventures
|
5,981
|
|
|
6,400
|
|
||
Renovations to single-family properties
|
(31,208
|
)
|
|
(21,710
|
)
|
||
Other capital expenditures for single-family properties
|
(26,725
|
)
|
|
(22,026
|
)
|
||
Other purchases of productive assets
|
(38,060
|
)
|
|
—
|
|
||
Net cash used for investing activities
|
(486,896
|
)
|
|
(444,009
|
)
|
||
|
|
|
|
||||
Financing activities
|
|
|
|
||||
Proceeds from issuance of Class A common units
|
694,765
|
|
|
—
|
|
||
Payments of Class A common unit issuance costs
|
(10,444
|
)
|
|
—
|
|
||
Proceeds from issuance of perpetual preferred units
|
270,000
|
|
|
498,750
|
|
||
Payments of perpetual preferred unit issuance costs
|
(9,229
|
)
|
|
(15,922
|
)
|
||
Proceeds from exercise of stock options
|
988
|
|
|
2,777
|
|
||
Repurchase of Class A common units
|
—
|
|
|
(96,098
|
)
|
||
Redemptions of Class A units
|
(169
|
)
|
|
(399
|
)
|
||
Payments on asset-backed securitizations
|
(472,470
|
)
|
|
(374,031
|
)
|
||
Proceeds from revolving credit facility
|
62,000
|
|
|
951,000
|
|
||
Payments on revolving credit facility
|
(112,000
|
)
|
|
(876,000
|
)
|
||
Proceeds from term loan facility
|
25,000
|
|
|
250,000
|
|
||
Payments on term loan facility
|
(100,000
|
)
|
|
—
|
|
||
Payments on secured note payable
|
(721
|
)
|
|
(687
|
)
|
||
Distributions to noncontrolling interests
|
—
|
|
|
(230
|
)
|
||
Distributions to common unitholders
|
(47,223
|
)
|
|
(43,493
|
)
|
||
Distributions to preferred unitholders
|
(46,122
|
)
|
|
(26,650
|
)
|
||
Distributions to Series D convertible unitholders
|
—
|
|
|
(856
|
)
|
||
Deferred financing costs paid
|
(3,974
|
)
|
|
(10,425
|
)
|
||
Net cash provided by financing activities
|
250,401
|
|
|
257,736
|
|
||
|
|
|
|
||||
Net increase in cash, cash equivalents and restricted cash
|
112,880
|
|
|
68,707
|
|
||
Cash, cash equivalents and restricted cash, beginning of period
|
250,241
|
|
|
168,968
|
|
||
Cash, cash equivalents and restricted cash, end of period (see Note 3)
|
$
|
363,121
|
|
|
$
|
237,675
|
|
|
For the Nine Months Ended
September 30, |
||||||
|
2017
|
|
2016
|
||||
Supplemental cash flow information
|
|
|
|
||||
Cash payments for interest, net of amounts capitalized
|
$
|
(77,964
|
)
|
|
$
|
(87,707
|
)
|
|
|
|
|
||||
Supplemental schedule of noncash investing and financing activities
|
|
|
|
||||
Accounts payable and accrued expenses related to property acquisitions and renovations
|
$
|
7,151
|
|
|
$
|
(226
|
)
|
Transfer of term loan borrowings to revolving credit facility
|
$
|
50,000
|
|
|
$
|
—
|
|
Transfer of deferred financing costs from term loan to revolving credit facility
|
$
|
1,524
|
|
|
$
|
—
|
|
Transfers of completed homebuilding deliveries to properties
|
$
|
3,010
|
|
|
$
|
—
|
|
Note receivable related to a bulk sale of properties, net of discount
|
$
|
5,635
|
|
|
$
|
—
|
|
|
|
|
|
||||
Merger with ARPI
|
|
|
|
||||
Single-family properties
|
$
|
—
|
|
|
$
|
1,277,253
|
|
Restricted cash
|
$
|
—
|
|
|
$
|
9,521
|
|
Rent and other receivables, net
|
$
|
—
|
|
|
$
|
843
|
|
Escrow deposits, prepaid expenses and other assets
|
$
|
—
|
|
|
$
|
35,134
|
|
Deferred costs and other intangibles, net
|
$
|
—
|
|
|
$
|
22,696
|
|
Asset-backed securitization
|
$
|
—
|
|
|
$
|
(329,703
|
)
|
Exchangeable senior notes, net
|
$
|
—
|
|
|
$
|
(112,298
|
)
|
Accounts payable and accrued expenses
|
$
|
—
|
|
|
$
|
(38,485
|
)
|
Class A common units issued
|
$
|
—
|
|
|
$
|
(530,460
|
)
|
|
September 30, 2017
|
|
September 30, 2016
|
||||
Balance Sheet:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
243,547
|
|
|
$
|
106,308
|
|
Restricted cash
|
119,574
|
|
|
131,367
|
|
||
Statement of Cash Flows:
|
|
|
|
||||
Cash, cash equivalents and restricted cash
|
$
|
363,121
|
|
|
$
|
237,675
|
|
|
September 30, 2017
|
|||||
|
Number of
properties |
|
Net book
value |
|||
Leased single-family properties
|
46,026
|
|
|
$
|
7,130,878
|
|
Single-family properties being renovated
|
858
|
|
|
179,208
|
|
|
Single-family properties being prepared for re-lease
|
392
|
|
|
49,341
|
|
|
Vacant single-family properties available for lease
|
2,270
|
|
|
392,702
|
|
|
Single-family properties held for sale, net
|
469
|
|
|
50,370
|
|
|
Total
|
50,015
|
|
|
$
|
7,802,499
|
|
|
December 31, 2016
|
|||||
|
Number of
properties |
|
Net book
value |
|||
Leased single-family properties
|
44,798
|
|
|
$
|
7,040,000
|
|
Single-family properties being renovated
|
312
|
|
|
57,200
|
|
|
Single-family properties being prepared for re-lease
|
91
|
|
|
14,453
|
|
|
Vacant single-family properties available for lease
|
2,102
|
|
|
348,773
|
|
|
Single-family properties held for sale, net
|
1,119
|
|
|
87,430
|
|
|
Total
|
48,422
|
|
|
$
|
7,547,856
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
Deferred leasing costs
|
$
|
12,831
|
|
|
$
|
7,470
|
|
Deferred financing costs
|
11,244
|
|
|
6,552
|
|
||
Intangible assets:
|
|
|
|
|
|
||
Value of in-place leases
|
4,623
|
|
|
4,739
|
|
||
Trademark
|
3,100
|
|
|
3,100
|
|
||
Database
|
2,100
|
|
|
2,100
|
|
||
|
33,898
|
|
|
23,961
|
|
||
Less: accumulated amortization
|
(20,382
|
)
|
|
(12,005
|
)
|
||
Total
|
$
|
13,516
|
|
|
$
|
11,956
|
|
Year
|
|
Deferred
Leasing Costs |
|
Deferred
Financing Costs |
|
Value of
In-place Leases |
|
Trademark
|
|
Database
|
||||||||||
Remaining 2017
|
|
$
|
1,240
|
|
|
$
|
495
|
|
|
$
|
31
|
|
|
$
|
165
|
|
|
$
|
75
|
|
2018
|
|
1,835
|
|
|
1,964
|
|
|
21
|
|
|
92
|
|
|
300
|
|
|||||
2019
|
|
—
|
|
|
1,964
|
|
|
2
|
|
|
—
|
|
|
300
|
|
|||||
2020
|
|
—
|
|
|
1,969
|
|
|
—
|
|
|
—
|
|
|
132
|
|
|||||
2021
|
|
—
|
|
|
1,964
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Thereafter
|
|
—
|
|
|
967
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total
|
|
$
|
3,075
|
|
|
$
|
9,323
|
|
|
$
|
54
|
|
|
$
|
257
|
|
|
$
|
807
|
|
|
|
|
|
|
Outstanding Principal Balance
|
||||||
|
Interest Rate (1)
|
|
Maturity Date
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
AH4R 2014-SFR1 securitization (2)
|
N/A
|
|
N/A
|
|
$
|
—
|
|
|
$
|
456,074
|
|
AH4R 2014-SFR2 securitization
|
4.42%
|
|
October 9, 2024
|
|
497,743
|
|
|
501,810
|
|
||
AH4R 2014-SFR3 securitization
|
4.40%
|
|
December 9, 2024
|
|
513,361
|
|
|
517,827
|
|
||
AH4R 2015-SFR1 securitization (3)
|
4.14%
|
|
April 9, 2045
|
|
539,199
|
|
|
543,480
|
|
||
AH4R 2015-SFR2 securitization (4)
|
4.36%
|
|
October 9, 2045
|
|
468,461
|
|
|
472,043
|
|
||
Total asset-backed securitizations
|
|
|
|
|
2,018,764
|
|
|
2,491,234
|
|
||
Exchangeable senior notes
|
3.25%
|
|
November 15, 2018
|
|
115,000
|
|
|
115,000
|
|
||
Secured note payable
|
4.06%
|
|
July 1, 2019
|
|
49,107
|
|
|
49,828
|
|
||
Revolving credit facility (5)
|
2.43%
|
|
June 30, 2022
|
|
—
|
|
|
—
|
|
||
Term loan facility (6)
|
2.58%
|
|
June 30, 2022
|
|
200,000
|
|
|
325,000
|
|
||
Total debt (7)
|
|
|
|
|
2,382,871
|
|
|
2,981,062
|
|
||
Unamortized discount on exchangeable senior notes
|
|
|
|
|
(1,156
|
)
|
|
(1,883
|
)
|
||
Equity component of exchangeable senior notes
|
|
|
|
|
(3,073
|
)
|
|
(4,969
|
)
|
||
Deferred financing costs, net (8)
|
|
|
|
|
(39,407
|
)
|
|
(51,636
|
)
|
||
Total debt per balance sheet
|
|
|
|
|
$
|
2,339,235
|
|
|
$
|
2,922,574
|
|
(1)
|
Interest rates are as of
September 30, 2017
. Unless otherwise stated, interest rates are fixed percentages.
|
(2)
|
The AH4R 2014-SFR1 securitization was paid off in full during the second quarter of 2017.
|
(3)
|
The AH4R 2015-SFR1 securitization has a maturity date of April 9, 2045, with an anticipated repayment date of April 9, 2025.
|
(4)
|
The AH4R 2015-SFR2 securitization has a maturity date of October 9, 2045, with an anticipated repayment date of October 9, 2025.
|
(5)
|
The revolving credit facility provides for a borrowing capacity of up to
$800.0 million
, with a fully extended maturity date of June 2022, and bears interest at a LIBOR rate plus a margin ranging from
0.825%
to
1.55%
or a base rate (generally determined according to a prime rate or federal funds rate) plus a margin ranging from
0.00%
to
0.55%
.
The interest rate stated represents the applicable spread for LIBOR based borrowings as of
September 30, 2017
,
plus 1-month LIBOR.
|
(6)
|
The term loan facility provides for a borrowing capacity of up to
$200.0 million
, with a maturity date of June 2022, and bears interest at a LIBOR rate plus a margin ranging from
0.90%
to
1.75%
or a base rate (generally determined according to a prime rate or federal funds rate) plus a margin ranging from
0.00%
to
0.75%
.
The interest rate stated represents the applicable spread for LIBOR based borrowings as of
September 30, 2017
,
plus 1-month LIBOR.
|
(7)
|
The Company was in compliance with all debt covenants associated with its asset-backed securitizations, secured note payable, revolving credit facility and term loan facility as of
September 30, 2017
, and
December 31, 2016
.
|
(8)
|
Deferred financing costs relate to our asset-backed securitizations and our term loan facility. Amortization of deferred financing costs was
$1.4 million
and
$2.2 million
for the
three months ended September 30, 2017
and
2016
, respectively, and
$5.0 million
and
$6.3 million
for the
nine months ended September 30, 2017
and
2016
, respectively, which has been included in gross interest, prior to interest capitalization.
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
||||||||||||
|
September 30, 2017
|
|
September 30, 2016
|
|
September 30, 2017
|
|
September 30, 2016
|
||||||||
Gross interest
|
$
|
28,125
|
|
|
$
|
33,433
|
|
|
$
|
90,044
|
|
|
$
|
100,886
|
|
Capitalized interest
|
(1,533
|
)
|
|
(582
|
)
|
|
(3,171
|
)
|
|
(1,577
|
)
|
||||
Interest expense
|
$
|
26,592
|
|
|
$
|
32,851
|
|
|
$
|
86,873
|
|
|
$
|
99,309
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
Accounts payable
|
$
|
1,091
|
|
|
$
|
9
|
|
Accrued property taxes
|
110,572
|
|
|
46,091
|
|
||
Other accrued liabilities
|
40,490
|
|
|
31,262
|
|
||
Accrued construction and maintenance liabilities
|
17,107
|
|
|
9,899
|
|
||
Resident security deposits
|
74,285
|
|
|
70,430
|
|
||
Prepaid rent
|
20,200
|
|
|
19,515
|
|
||
Total
|
$
|
263,745
|
|
|
$
|
177,206
|
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
||||||||||||
|
September 30, 2017
|
|
September 30, 2016
|
|
September 30, 2017
|
|
September 30, 2016
|
|
|||||||
Preferred income allocated to Series C convertible units
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,027
|
|
Net income (loss) allocated to Class A units
|
340
|
|
|
(27
|
)
|
|
(30
|
)
|
|
108
|
|
||||
Net income allocated to Series D convertible units
|
—
|
|
|
—
|
|
|
—
|
|
|
133
|
|
||||
Beneficial conversion feature
|
—
|
|
|
7,569
|
|
|
—
|
|
|
7,569
|
|
||||
Net (loss) income allocated to noncontrolling interest in a consolidated subsidiary
|
(31
|
)
|
|
(226
|
)
|
|
8
|
|
|
(446
|
)
|
||||
|
$
|
309
|
|
|
$
|
7,316
|
|
|
$
|
(22
|
)
|
|
$
|
10,391
|
|
(1)
|
Intrinsic value for activities other than exercises is defined as the difference between the grant price and the market value on the last trading day of the period for those stock options where the market value is greater than the exercise price. For exercises, intrinsic value is defined as the difference between the grant price and the market value on the date of exercise.
|
|
2017
|
|
2016
|
||||
Weighted-average fair value
|
$
|
3.82
|
|
|
$
|
2.82
|
|
Expected term (years)
|
|
7.0
|
|
|
|
7.0
|
|
Dividend yield
|
|
3.0
|
%
|
|
|
3.0
|
%
|
Volatility
|
|
21.3
|
%
|
|
|
27.3
|
%
|
Risk-free interest rate
|
|
2.2
|
%
|
|
|
1.5
|
%
|
|
2017
|
|
2016
|
||
Restricted stock units at beginning of period
|
130,150
|
|
|
91,650
|
|
Units awarded
|
174,000
|
|
|
74,100
|
|
Units vested
|
(42,475
|
)
|
|
(27,250
|
)
|
Units forfeited
|
(16,200
|
)
|
|
(6,550
|
)
|
Restricted stock units at end of the period
|
245,475
|
|
|
131,950
|
|
|
For the Three Months Ended
September 30, |
|
For the Nine Months Ended
September 30, |
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Numerator:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income (loss)
|
$
|
19,097
|
|
|
$
|
(167
|
)
|
|
$
|
45,959
|
|
|
$
|
1,108
|
|
Less:
|
|
|
|
|
|
|
|
||||||||
Noncontrolling interest
|
309
|
|
|
7,316
|
|
|
(22
|
)
|
|
10,391
|
|
||||
Dividends on preferred shares
|
17,253
|
|
|
13,669
|
|
|
46,122
|
|
|
26,650
|
|
||||
Allocation to participating securities (1)
|
12
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Numerator for basic income (loss) per common share
|
$
|
1,523
|
|
|
$
|
(21,152
|
)
|
|
$
|
(141
|
)
|
|
$
|
(35,933
|
)
|
Add back:
|
|
|
|
|
|
|
|
||||||||
Dividends on participating preferred shares (2)
|
5,569
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Remeasurement of participating preferred shares (2)
|
(8,391
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Numerator for diluted loss per common share
|
$
|
(1,299
|
)
|
|
$
|
(21,152
|
)
|
|
$
|
(141
|
)
|
|
$
|
(35,933
|
)
|
|
|
|
|
|
|
|
|
||||||||
Denominator:
|
|
|
|
|
|
|
|
||||||||
Weighted-average common shares outstanding–basic
|
266,767,313
|
|
|
238,401,343
|
|
|
256,768,343
|
|
|
232,036,802
|
|
||||
Effect of dilutive securities:
|
|
|
|
|
|
|
|
||||||||
Participating preferred shares (2)
|
22,385,747
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Weighted-average common shares outstanding–diluted
|
289,153,060
|
|
|
238,401,343
|
|
|
256,768,343
|
|
|
232,036,802
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Net income (loss) per common share:
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
0.01
|
|
|
$
|
(0.09
|
)
|
|
$
|
—
|
|
|
$
|
(0.15
|
)
|
Diluted
|
$
|
—
|
|
|
$
|
(0.09
|
)
|
|
$
|
—
|
|
|
$
|
(0.15
|
)
|
(1)
|
Participating securities include unvested restricted stock units that have nonforfeitable rights to participate in dividends declared on common stock.
|
(2)
|
Reflects the dilutive effect of the assumed conversion of the participating preferred shares into Class A common shares.
|
|
For the Three Months Ended
September 30, |
|
For the Nine Months Ended
September 30, |
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Numerator:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income (loss)
|
$
|
19,097
|
|
|
$
|
(167
|
)
|
|
$
|
45,959
|
|
|
$
|
1,108
|
|
Less:
|
|
|
|
|
|
|
|
||||||||
Noncontrolling interest
|
(31
|
)
|
|
(226
|
)
|
|
8
|
|
|
(446
|
)
|
||||
Preferred distributions
|
17,253
|
|
|
13,669
|
|
|
46,122
|
|
|
26,650
|
|
||||
Income allocated to Series C and D limited partners
|
—
|
|
|
10,915
|
|
|
—
|
|
|
16,478
|
|
||||
Allocation to participating securities (1)
|
12
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Numerator for basic income (loss) per common unit
|
$
|
1,863
|
|
|
$
|
(24,525
|
)
|
|
$
|
(171
|
)
|
|
$
|
(41,574
|
)
|
Add back:
|
|
|
|
|
|
|
|
||||||||
Distributions to participating preferred units (2)
|
5,569
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Remeasurement of participating preferred units (2)
|
(8,391
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Numerator for diluted loss per common unit
|
$
|
(959
|
)
|
|
$
|
(24,525
|
)
|
|
$
|
(171
|
)
|
|
$
|
(41,574
|
)
|
|
|
|
|
|
|
|
|
||||||||
Denominator:
|
|
|
|
|
|
|
|
||||||||
Weighted-average common units outstanding–basic
|
322,303,138
|
|
|
285,208,489
|
|
|
312,315,728
|
|
|
271,994,345
|
|
||||
Effect of dilutive securities:
|
|
|
|
|
|
|
|
||||||||
Participating preferred units (2)
|
22,385,747
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Weighted-average common units outstanding–diluted
|
344,688,885
|
|
|
285,208,489
|
|
|
312,315,728
|
|
|
271,994,345
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Net income (loss) per common unit:
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
0.01
|
|
|
$
|
(0.09
|
)
|
|
$
|
—
|
|
|
$
|
(0.15
|
)
|
Diluted
|
$
|
—
|
|
|
$
|
(0.09
|
)
|
|
$
|
—
|
|
|
$
|
(0.15
|
)
|
(1)
|
Participating securities include unvested restricted stock units that have nonforfeitable rights to participate in dividends declared on common stock.
|
(2)
|
Reflects the dilutive effect of the assumed conversion of the participating preferred units into Class A common units.
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||||
|
Carrying Value
|
|
Fair Value
|
|
Carrying Value
|
|
Fair Value
|
||||||||
AH4R 2014-SFR1 securitization
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
456,074
|
|
|
$
|
465,343
|
|
AH4R 2014-SFR2 securitization
|
497,743
|
|
|
506,835
|
|
|
501,810
|
|
|
510,941
|
|
||||
AH4R 2014-SFR3 securitization
|
513,361
|
|
|
523,653
|
|
|
517,827
|
|
|
530,549
|
|
||||
AH4R 2015-SFR1 securitization
|
539,199
|
|
|
546,630
|
|
|
543,480
|
|
|
553,689
|
|
||||
AH4R 2015-SFR2 securitization
|
468,461
|
|
|
477,401
|
|
|
472,043
|
|
|
483,901
|
|
||||
Total asset-backed securitizations (1)
|
2,018,764
|
|
|
2,054,519
|
|
|
2,491,234
|
|
|
2,544,423
|
|
||||
Exchangeable senior notes, net (2)
|
110,771
|
|
|
143,297
|
|
|
108,148
|
|
|
142,808
|
|
||||
Secured note payable
|
49,107
|
|
|
49,383
|
|
|
49,828
|
|
|
50,053
|
|
||||
Term loan facility (3)
|
200,000
|
|
|
200,000
|
|
|
325,000
|
|
|
325,000
|
|
||||
Total debt
|
$
|
2,378,642
|
|
|
$
|
2,447,199
|
|
|
$
|
2,974,210
|
|
|
$
|
3,062,284
|
|
(1)
|
The carrying values of the asset-backed securitizations exclude
$37.3 million
and
$48.4 million
of deferred financing costs as of
September 30, 2017
, and
December 31, 2016
, respectively.
|
(2)
|
The carrying value of the exchangeable senior notes, net is presented net of an unamortized discount.
|
(3)
|
The carrying value of the term loan facility excludes
$2.1 million
and
$3.3 million
of deferred financing costs as of
September 30, 2017
, and
December 31, 2016
, respectively. As our term loan facility bears interest at a floating rate based on an index plus a spread, which is a LIBOR rate plus a margin ranging from
0.90%
to
1.75%
or a base rate (generally determined according to a prime rate or federal funds rate) plus a margin ranging from
0.00%
to
0.75%
, management believes that the carrying value of the term loan facility reasonably approximates fair value.
|
|
|
September 30, 2017
|
||||||||||||||
Description
|
|
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
|
Significant
Other Observable Inputs (Level 2) |
|
Significant
Unobservable Inputs (Level 3) |
|
Total
|
||||||||
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Participating preferred shares derivative liability
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
68,469
|
|
|
$
|
68,469
|
|
|
|
December 31, 2016
|
||||||||||||||
Description
|
|
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
|
Significant
Other Observable Inputs (Level 2) |
|
Significant
Unobservable Inputs (Level 3) |
|
Total
|
||||||||
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Participating preferred shares derivative liability
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
69,810
|
|
|
$
|
69,810
|
|
Description
|
|
January 1, 2017
|
|
Conversions
|
|
Remeasurement included in earnings
|
|
September 30, 2017
|
||||||||
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Participating preferred shares derivative liability
|
|
$
|
69,810
|
|
|
$
|
—
|
|
|
$
|
(1,341
|
)
|
|
$
|
68,469
|
|
Description
|
|
January 1, 2016
|
|
Conversions
|
|
Gain and remeasurement
included in earnings |
|
September 30, 2016
|
||||||||
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Contingently convertible Series E units liability
|
|
$
|
69,957
|
|
|
$
|
(58,494
|
)
|
|
$
|
(11,463
|
)
|
|
$
|
—
|
|
Participating preferred shares derivative liability
|
|
$
|
62,790
|
|
|
$
|
—
|
|
|
$
|
2,940
|
|
|
$
|
65,730
|
|
Market
|
|
Number of Single-family Properties (1)
|
|
% of Total Single-family Properties
|
|
Avg. Gross Book Value
per Property |
|
Avg.
Sq. Ft. |
|
Avg. Property Age
(years) |
|
Avg. Year Purchased
|
||||||
Dallas-Fort Worth, TX
|
|
4,354
|
|
|
8.8
|
%
|
|
$
|
162,364
|
|
|
2,121
|
|
|
13.9
|
|
|
2014
|
Atlanta, GA
|
|
4,319
|
|
|
8.7
|
%
|
|
165,430
|
|
|
2,114
|
|
|
16.4
|
|
|
2014
|
|
Houston, TX
|
|
3,158
|
|
|
6.4
|
%
|
|
159,123
|
|
|
2,113
|
|
|
11.8
|
|
|
2014
|
|
Charlotte, NC
|
|
3,248
|
|
|
6.6
|
%
|
|
181,934
|
|
|
2,064
|
|
|
14.1
|
|
|
2014
|
|
Indianapolis, IN
|
|
2,897
|
|
|
5.8
|
%
|
|
151,377
|
|
|
1,933
|
|
|
15.0
|
|
|
2013
|
|
Phoenix, AZ
|
|
2,768
|
|
|
5.6
|
%
|
|
162,343
|
|
|
1,815
|
|
|
14.9
|
|
|
2014
|
|
Nashville, TN
|
|
2,557
|
|
|
5.2
|
%
|
|
202,594
|
|
|
2,108
|
|
|
13.3
|
|
|
2014
|
|
Greater Chicago area, IL and IN
|
|
2,033
|
|
|
4.1
|
%
|
|
180,753
|
|
|
1,896
|
|
|
16.1
|
|
|
2013
|
|
Cincinnati, OH
|
|
1,993
|
|
|
4.0
|
%
|
|
172,939
|
|
|
1,852
|
|
|
15.3
|
|
|
2013
|
|
Raleigh, NC
|
|
1,968
|
|
|
4.0
|
%
|
|
179,187
|
|
|
1,858
|
|
|
12.9
|
|
|
2014
|
|
All Other (2)
|
|
20,251
|
|
|
40.8
|
%
|
|
179,481
|
|
|
1,904
|
|
|
14.4
|
|
|
2014
|
|
Total / Average
|
|
49,546
|
|
|
100.0
|
%
|
|
$
|
174,014
|
|
|
1,968
|
|
|
14.4
|
|
|
2014
|
(1)
|
Excludes
469
held for sale properties as of
September 30, 2017
.
|
(2)
|
Represents
32
markets in
19
states.
|
|
|
Total Single-family Properties (1)
|
|||||||||||||||
Market
|
|
Leased Percentage (2)
|
|
Occupancy Percentage (2)
|
|
Avg. Contractual Monthly Rent Per Property (2)
|
|
Avg. Original Lease Term (months) (2)
|
|
Avg. Remaining Lease Term (months) (2)
|
|
Avg. Blended Change in Rent (3)
|
|||||
Dallas-Fort Worth, TX
|
|
94.0
|
%
|
|
92.9
|
%
|
|
$
|
1,662
|
|
|
11.9
|
|
6.4
|
|
4.9
|
%
|
Atlanta, GA
|
|
94.0
|
%
|
|
93.5
|
%
|
|
1,465
|
|
|
12.0
|
|
6.8
|
|
5.8
|
%
|
|
Houston, TX
|
|
90.2
|
%
|
|
89.3
|
%
|
|
1,595
|
|
|
12.3
|
|
6.8
|
|
1.5
|
%
|
|
Charlotte, NC
|
|
88.6
|
%
|
|
88.2
|
%
|
|
1,508
|
|
|
12.0
|
|
6.7
|
|
4.1
|
%
|
|
Indianapolis, IN
|
|
95.0
|
%
|
|
94.3
|
%
|
|
1,350
|
|
|
12.8
|
|
6.9
|
|
3.9
|
%
|
|
Phoenix, AZ
|
|
97.7
|
%
|
|
97.3
|
%
|
|
1,238
|
|
|
12.4
|
|
6.6
|
|
6.9
|
%
|
|
Nashville, TN
|
|
92.1
|
%
|
|
91.4
|
%
|
|
1,656
|
|
|
12.1
|
|
6.5
|
|
3.6
|
%
|
|
Greater Chicago area, IL and IN
|
|
95.4
|
%
|
|
94.4
|
%
|
|
1,784
|
|
|
13.0
|
|
7.3
|
|
3.5
|
%
|
|
Cincinnati, OH
|
|
94.5
|
%
|
|
93.8
|
%
|
|
1,519
|
|
|
12.7
|
|
7.2
|
|
3.7
|
%
|
|
Raleigh, NC
|
|
93.6
|
%
|
|
92.7
|
%
|
|
1,456
|
|
|
12.0
|
|
6.7
|
|
3.7
|
%
|
|
All Other (4)
|
|
92.2
|
%
|
|
91.4
|
%
|
|
1,527
|
|
|
12.2
|
|
6.6
|
|
4.0
|
%
|
|
Total / Average
|
|
92.9
|
%
|
|
92.2
|
%
|
|
$
|
1,523
|
|
|
12.2
|
|
6.7
|
|
4.1
|
%
|
(1)
|
Leasing information excludes held for sale properties.
|
(2)
|
Leased percentage, occupancy percentage, average contractual monthly rent per property, average original lease term and average remaining lease term are reflected as of period end.
|
(3)
|
Average blended change in rent represents the percentage change in rent on all non-month-to-month lease renewals and re-leases during the
third
quarter of
2017
, compared to the annual rent of the previously expired non-month-to-month lease for each individual property.
|
(4)
|
Represents
32
markets in
19
states.
|
|
For the Three Months Ended September 30, 2017
|
||||||||||||||||||||||||||
|
Same-Home
Properties (1) |
|
% of Core
Revenue |
|
Non-Same-
Home and Other Properties |
|
% of Core
Revenue |
|
Former ARPI Properties
|
|
% of Core
Revenue |
|
Total
Properties |
|
% of Core
Revenue |
||||||||||||
Rents from single-family properties
|
$
|
158,491
|
|
|
|
|
|
$
|
18,771
|
|
|
|
|
|
$
|
30,228
|
|
|
|
|
$
|
207,490
|
|
|
|
|
|
Fees from single-family properties
|
2,099
|
|
|
|
|
|
313
|
|
|
|
|
|
431
|
|
|
|
|
2,843
|
|
|
|
|
|||||
Bad debt expense
|
(1,755
|
)
|
|
|
|
|
(195
|
)
|
|
|
|
|
(349
|
)
|
|
|
|
(2,299
|
)
|
|
|
|
|||||
Core revenues
|
158,835
|
|
|
|
|
|
18,889
|
|
|
|
|
|
30,310
|
|
|
|
|
208,034
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Property tax expense
|
28,011
|
|
|
17.6
|
%
|
|
3,290
|
|
|
17.4
|
%
|
|
5,317
|
|
|
17.5
|
%
|
|
36,618
|
|
|
17.6
|
%
|
||||
HOA fees, net (2)
|
3,117
|
|
|
2.0
|
%
|
|
398
|
|
|
2.1
|
%
|
|
731
|
|
|
2.4
|
%
|
|
4,246
|
|
|
2.0
|
%
|
||||
R&M and turnover costs, net (2)
|
13,720
|
|
|
8.6
|
%
|
|
1,764
|
|
|
9.4
|
%
|
|
2,482
|
|
|
8.2
|
%
|
|
17,966
|
|
|
8.6
|
%
|
||||
Insurance
|
1,450
|
|
|
0.9
|
%
|
|
231
|
|
|
1.2
|
%
|
|
300
|
|
|
1.0
|
%
|
|
1,981
|
|
|
1.0
|
%
|
||||
Property management expenses, net (3)
|
12,041
|
|
|
7.6
|
%
|
|
1,431
|
|
|
7.6
|
%
|
|
2,298
|
|
|
7.6
|
%
|
|
15,770
|
|
|
7.6
|
%
|
||||
Core property operating expenses
|
58,339
|
|
|
36.7
|
%
|
|
7,114
|
|
|
37.7
|
%
|
|
11,128
|
|
|
36.7
|
%
|
|
76,581
|
|
|
36.8
|
%
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Core NOI
|
$
|
100,496
|
|
|
63.3
|
%
|
|
$
|
11,775
|
|
|
62.3
|
%
|
|
$
|
19,182
|
|
|
63.3
|
%
|
|
$
|
131,453
|
|
|
63.2
|
%
|
|
For the Three Months Ended September 30, 2016
|
||||||||||||||||||||||||||
|
Same-Home
Properties (1) |
|
% of Core
Revenue |
|
Non-Same-
Home and Other Properties |
|
% of Core
Revenue |
|
Former ARPI Properties
|
|
% of Core
Revenue |
|
Total
Properties |
|
% of Core
Revenue |
||||||||||||
Rents from single-family properties
|
$
|
154,610
|
|
|
|
|
|
$
|
13,122
|
|
|
|
|
|
$
|
29,405
|
|
|
|
|
$
|
197,137
|
|
|
|
|
|
Fees from single-family properties
|
2,228
|
|
|
|
|
|
265
|
|
|
|
|
|
405
|
|
|
|
|
2,898
|
|
|
|
|
|||||
Bad debt expense
|
(1,805
|
)
|
|
|
|
|
(457
|
)
|
|
|
|
|
(347
|
)
|
|
|
|
(2,609
|
)
|
|
|
|
|||||
Core revenues
|
155,033
|
|
|
|
|
|
12,930
|
|
|
|
|
|
29,463
|
|
|
|
|
197,426
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Property tax expense
|
27,755
|
|
|
17.9
|
%
|
|
2,656
|
|
|
20.5
|
%
|
|
5,460
|
|
|
18.5
|
%
|
|
35,871
|
|
|
18.2
|
%
|
||||
HOA fees, net (2)
|
3,046
|
|
|
2.0
|
%
|
|
242
|
|
|
1.9
|
%
|
|
743
|
|
|
2.5
|
%
|
|
4,031
|
|
|
2.0
|
%
|
||||
R&M and turnover costs, net (2)
|
13,947
|
|
|
8.9
|
%
|
|
1,525
|
|
|
11.9
|
%
|
|
2,907
|
|
|
9.8
|
%
|
|
18,379
|
|
|
9.3
|
%
|
||||
Insurance
|
1,667
|
|
|
1.1
|
%
|
|
187
|
|
|
1.4
|
%
|
|
372
|
|
|
1.3
|
%
|
|
2,226
|
|
|
1.1
|
%
|
||||
Property management expenses, net (3)
|
12,948
|
|
|
8.4
|
%
|
|
1,079
|
|
|
8.3
|
%
|
|
2,461
|
|
|
8.4
|
%
|
|
16,488
|
|
|
8.4
|
%
|
||||
Core property operating expenses
|
59,363
|
|
|
38.3
|
%
|
|
5,689
|
|
|
44.0
|
%
|
|
11,943
|
|
|
40.5
|
%
|
|
76,995
|
|
|
39.0
|
%
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Core NOI
|
$
|
95,670
|
|
|
61.7
|
%
|
|
$
|
7,241
|
|
|
56.0
|
%
|
|
$
|
17,520
|
|
|
59.5
|
%
|
|
$
|
120,431
|
|
|
61.0
|
%
|
(1)
|
Includes
36,682
properties that have been stabilized longer than 90 days prior to
January 1, 2016
.
|
(2)
|
Presented net of tenant charge-backs. In-house maintenance costs, which were previously presented separately, are included in R&M and turnover costs, net.
|
(3)
|
Presented net of tenant charge-backs and excludes noncash share-based compensation expense related to centralized and field property management employees.
|
|
|||||||
|
2017
|
|
2016
|
||||
|
(Unaudited)
|
|
(Unaudited)
|
||||
Core revenues
|
|
|
|
||||
Total revenues
|
$
|
246,836
|
|
|
$
|
236,057
|
|
Tenant charge-backs
|
(36,094
|
)
|
|
(30,808
|
)
|
||
Bad debt expense
|
(2,299
|
)
|
|
(2,609
|
)
|
||
Other revenues
|
(409
|
)
|
|
(5,214
|
)
|
||
Core revenues
|
$
|
208,034
|
|
|
$
|
197,426
|
|
Core property operating expenses
|
|
|
|
||||
Property operating expenses
|
$
|
97,944
|
|
|
$
|
92,488
|
|
Property management expenses
|
17,447
|
|
|
18,335
|
|
||
Noncash share-based compensation - property management
|
(417
|
)
|
|
(411
|
)
|
||
Expenses reimbursed by tenant charge-backs
|
(36,094
|
)
|
|
(30,808
|
)
|
||
Bad debt expense
|
(2,299
|
)
|
|
(2,609
|
)
|
||
Core property operating expenses
|
$
|
76,581
|
|
|
$
|
76,995
|
|
|
For the Nine Months Ended September 30, 2017
|
||||||||||||||||||||||||||
|
Same-Home
Properties (1) |
|
% of Core
Revenue |
|
Non-Same-
Home and Other Properties |
|
% of Core
Revenue |
|
Former ARPI Properties
|
|
% of Core
Revenue |
|
Total
Properties |
|
% of Core
Revenue |
||||||||||||
Rents from single-family properties
|
$
|
473,441
|
|
|
|
|
$
|
49,242
|
|
|
|
|
$
|
90,562
|
|
|
|
|
$
|
613,245
|
|
|
|
||||
Fees from single-family properties
|
5,948
|
|
|
|
|
920
|
|
|
|
|
1,269
|
|
|
|
|
8,137
|
|
|
|
||||||||
Bad debt expense
|
(3,947
|
)
|
|
|
|
(467
|
)
|
|
|
|
(728
|
)
|
|
|
|
(5,142
|
)
|
|
|
||||||||
Core revenues
|
475,442
|
|
|
|
|
|
49,695
|
|
|
|
|
|
91,103
|
|
|
|
|
616,240
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Property tax expense
|
84,245
|
|
|
17.7
|
%
|
|
9,502
|
|
|
19.1
|
%
|
|
16,305
|
|
|
17.9
|
%
|
|
110,052
|
|
|
17.9
|
%
|
||||
HOA fees, net (2)
|
9,071
|
|
|
1.9
|
%
|
|
995
|
|
|
2.0
|
%
|
|
2,165
|
|
|
2.4
|
%
|
|
12,231
|
|
|
2.0
|
%
|
||||
R&M and turnover costs, net (2)
|
35,240
|
|
|
7.4
|
%
|
|
4,334
|
|
|
8.7
|
%
|
|
6,374
|
|
|
6.9
|
%
|
|
45,948
|
|
|
7.4
|
%
|
||||
Insurance
|
4,423
|
|
|
0.9
|
%
|
|
615
|
|
|
1.2
|
%
|
|
807
|
|
|
0.9
|
%
|
|
5,845
|
|
|
0.9
|
%
|
||||
Property management expenses, net (3)
|
36,455
|
|
|
7.7
|
%
|
|
3,805
|
|
|
7.7
|
%
|
|
6,985
|
|
|
7.7
|
%
|
|
47,245
|
|
|
7.7
|
%
|
||||
Core property operating expenses
|
169,434
|
|
|
35.6
|
%
|
|
19,251
|
|
|
38.7
|
%
|
|
32,636
|
|
|
35.8
|
%
|
|
221,321
|
|
|
35.9
|
%
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Core NOI
|
$
|
306,008
|
|
|
64.4
|
%
|
|
$
|
30,444
|
|
|
61.3
|
%
|
|
$
|
58,467
|
|
|
64.2
|
%
|
|
$
|
394,919
|
|
|
64.1
|
%
|
|
For the Nine Months Ended September 30, 2016
|
||||||||||||||||||||||||||
|
Same-Home
Properties (1) |
|
% of Core
Revenue |
|
Non-Same-
Home and Other Properties |
|
% of Core
Revenue |
|
Former ARPI Properties (4)
|
|
% of Core
Revenue |
|
Total
Properties |
|
% of Core
Revenue |
||||||||||||
Rents from single-family properties
|
$
|
458,279
|
|
|
|
|
$
|
32,595
|
|
|
|
|
$
|
67,749
|
|
|
|
|
$
|
558,623
|
|
|
|
||||
Fees from single-family properties
|
6,156
|
|
|
|
|
812
|
|
|
|
|
851
|
|
|
|
|
7,819
|
|
|
|
||||||||
Bad debt expense
|
(3,907
|
)
|
|
|
|
(657
|
)
|
|
|
|
(528
|
)
|
|
|
|
(5,092
|
)
|
|
|
||||||||
Core revenues
|
460,528
|
|
|
|
|
|
32,750
|
|
|
|
|
|
68,072
|
|
|
|
|
561,350
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Property tax expense
|
83,269
|
|
|
18.1
|
%
|
|
6,756
|
|
|
20.6
|
%
|
|
12,284
|
|
|
18.0
|
%
|
|
102,309
|
|
|
18.2
|
%
|
||||
HOA fees, net (2)
|
8,955
|
|
|
1.9
|
%
|
|
669
|
|
|
2.0
|
%
|
|
1,653
|
|
|
2.4
|
%
|
|
11,277
|
|
|
2.0
|
%
|
||||
R&M and turnover costs, net (2)
|
35,953
|
|
|
7.8
|
%
|
|
3,537
|
|
|
10.9
|
%
|
|
6,145
|
|
|
9.0
|
%
|
|
45,635
|
|
|
8.1
|
%
|
||||
Insurance
|
5,185
|
|
|
1.1
|
%
|
|
551
|
|
|
1.7
|
%
|
|
854
|
|
|
1.3
|
%
|
|
6,590
|
|
|
1.2
|
%
|
||||
Property management expenses, net (3)
|
39,446
|
|
|
8.6
|
%
|
|
2,792
|
|
|
8.5
|
%
|
|
5,780
|
|
|
8.5
|
%
|
|
48,018
|
|
|
8.6
|
%
|
||||
Core property operating expenses
|
172,808
|
|
|
37.5
|
%
|
|
14,305
|
|
|
43.7
|
%
|
|
26,716
|
|
|
39.2
|
%
|
|
213,829
|
|
|
38.1
|
%
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Core NOI
|
$
|
287,720
|
|
|
62.5
|
%
|
|
$
|
18,445
|
|
|
56.3
|
%
|
|
$
|
41,356
|
|
|
60.8
|
%
|
|
$
|
347,521
|
|
|
61.9
|
%
|
(1)
|
Includes
36,682
properties that have been stabilized longer than 90 days prior to
January 1, 2016
.
|
(2)
|
Presented net of tenant charge-backs. In-house maintenance costs, which were previously presented separately, are included in R&M and turnover costs, net.
|
(3)
|
Presented net of tenant charge-backs and excludes noncash share-based compensation expense related to centralized and field property management employees.
|
(4)
|
Former ARPI properties includes the operating activity of properties acquired through the ARPI Merger from the acquisition date of February 29, 2016, through
September 30, 2016
.
|
|
|||||||
|
2017
|
|
2016
|
||||
|
(Unaudited)
|
|
(Unaudited)
|
||||
Core revenues
|
|
|
|
||||
Total revenues
|
$
|
717,598
|
|
|
$
|
651,330
|
|
Tenant charge-backs
|
(91,849
|
)
|
|
(72,077
|
)
|
||
Bad debt expense
|
(5,142
|
)
|
|
(5,092
|
)
|
||
Other revenues
|
(4,367
|
)
|
|
(12,811
|
)
|
||
Core revenues
|
$
|
616,240
|
|
|
$
|
561,350
|
|
Core property operating expenses
|
|
|
|
||||
Property operating expenses
|
$
|
267,203
|
|
|
$
|
238,987
|
|
Property management expenses
|
52,367
|
|
|
53,177
|
|
||
Noncash share-based compensation - property management
|
(1,258
|
)
|
|
(1,166
|
)
|
||
Expenses reimbursed by tenant charge-backs
|
(91,849
|
)
|
|
(72,077
|
)
|
||
Bad debt expense
|
(5,142
|
)
|
|
(5,092
|
)
|
||
Core property operating expenses
|
$
|
221,321
|
|
|
$
|
213,829
|
|
|
For the Nine Months Ended
September 30, |
||||||
|
2017
|
|
2016
|
||||
Net cash provided by operating activities
|
$
|
349,375
|
|
|
$
|
254,980
|
|
Net cash used for investing activities
|
(486,896
|
)
|
|
(444,009
|
)
|
||
Net cash provided by financing activities
|
250,401
|
|
|
257,736
|
|
||
Net increase in cash, cash equivalents and restricted cash
|
$
|
112,880
|
|
|
$
|
68,707
|
|
|
For the Three Months Ended
September 30, |
|
For the Nine Months Ended
September 30, |
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
||||||||
Net income (loss) attributable to common shareholders
|
$
|
1,535
|
|
|
$
|
(21,152
|
)
|
|
$
|
(141
|
)
|
|
$
|
(35,933
|
)
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Noncontrolling interests in the Operating Partnership
|
340
|
|
|
7,542
|
|
|
(30
|
)
|
|
10,838
|
|
||||
Net (gain) on sale / impairment of single-family properties and other
|
(596
|
)
|
|
(11,115
|
)
|
|
(2,589
|
)
|
|
(11,107
|
)
|
||||
Depreciation and amortization of real estate assets
|
73,037
|
|
|
73,790
|
|
|
215,409
|
|
|
220,168
|
|
||||
FFO attributable to common share and unit holders
|
$
|
74,316
|
|
|
$
|
49,065
|
|
|
$
|
212,649
|
|
|
$
|
183,966
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Acquisition fees and costs expensed
|
1,306
|
|
|
1,757
|
|
|
3,814
|
|
|
10,899
|
|
||||
Noncash share-based compensation - general and administrative
|
699
|
|
|
480
|
|
|
1,917
|
|
|
1,578
|
|
||||
Noncash share-based compensation - property management
|
417
|
|
|
411
|
|
|
1,258
|
|
|
1,166
|
|
||||
Noncash interest expense related to acquired debt
|
910
|
|
|
1,474
|
|
|
2,624
|
|
|
3,699
|
|
||||
Hurricane-related charges, net
|
10,136
|
|
|
—
|
|
|
10,136
|
|
|
—
|
|
||||
Loss on early extinguishment of debt
|
—
|
|
|
13,408
|
|
|
6,555
|
|
|
13,408
|
|
||||
Gain on conversion of Series E units
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,463
|
)
|
||||
Remeasurement of participating preferred shares
|
(8,391
|
)
|
|
2,490
|
|
|
(1,341
|
)
|
|
2,940
|
|
||||
Core FFO attributable to common share and unit holders
|
$
|
79,393
|
|
|
$
|
69,085
|
|
|
$
|
237,612
|
|
|
$
|
206,193
|
|
Recurring capital expenditures (1)
|
(11,600
|
)
|
|
(10,411
|
)
|
|
(27,140
|
)
|
|
(25,183
|
)
|
||||
Leasing costs
|
(1,960
|
)
|
|
(2,119
|
)
|
|
(5,361
|
)
|
|
(6,199
|
)
|
||||
Adjusted FFO attributable to common share and unit holders
|
$
|
65,833
|
|
|
$
|
56,555
|
|
|
$
|
205,111
|
|
|
$
|
174,811
|
|
(1)
|
As a portion of our homes are recently acquired and / or renovated, we estimate recurring capital expenditures for our entire portfolio by multiplying (a) current period actual capital expenditures per Same-Home property by (b) our total number of properties, excluding non-stabilized and held for sale properties.
|
|
For the Three Months Ended
September 30, |
|
For the Nine Months Ended
September 30, |
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
||||||||
Net income (loss)
|
$
|
19,097
|
|
|
$
|
(167
|
)
|
|
$
|
45,959
|
|
|
$
|
1,108
|
|
Interest expense
|
26,592
|
|
|
32,851
|
|
|
86,873
|
|
|
99,309
|
|
||||
Depreciation and amortization
|
74,790
|
|
|
75,392
|
|
|
221,459
|
|
|
224,513
|
|
||||
EBITDA
|
$
|
120,479
|
|
|
$
|
108,076
|
|
|
$
|
354,291
|
|
|
$
|
324,930
|
|
|
|
|
|
|
|
|
|
||||||||
Noncash share-based compensation - general and administrative
|
699
|
|
|
480
|
|
|
1,917
|
|
|
1,578
|
|
||||
Noncash share-based compensation - property management
|
417
|
|
|
411
|
|
|
1,258
|
|
|
1,166
|
|
||||
Acquisition fees and costs expensed
|
1,306
|
|
|
1,757
|
|
|
3,814
|
|
|
10,899
|
|
||||
Net (gain) on sale / impairment of single-family properties and other
|
(596
|
)
|
|
(11,115
|
)
|
|
(2,589
|
)
|
|
(11,107
|
)
|
||||
Hurricane-related charges, net
|
10,136
|
|
|
—
|
|
|
10,136
|
|
|
—
|
|
||||
Loss on early extinguishment of debt
|
—
|
|
|
13,408
|
|
|
6,555
|
|
|
13,408
|
|
||||
Gain on conversion of Series E units
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,463
|
)
|
||||
Remeasurement of participating preferred shares
|
(8,391
|
)
|
|
2,490
|
|
|
(1,341
|
)
|
|
2,940
|
|
||||
Adjusted EBITDA
|
$
|
124,050
|
|
|
$
|
115,507
|
|
|
$
|
374,041
|
|
|
$
|
332,351
|
|
(1)
|
Calculation of additional projected annual interest expense as a result of a 100 basis point increase reflects the potential impact of our interest rate cap agreement as of
December 31, 2016
.
|
(2)
|
Calculation of projected decrease in annual interest expense as a result of a 100 basis point decrease is reflective of any LIBOR floors or minimum interest rates stated in the agreements of respective borrowings.
|
Exhibit
Number
|
|
Exhibit Document
|
|
|
|
2.1‡
|
|
|
|
|
|
2.2‡
|
|
|
|
|
|
2.3‡
|
|
|
|
|
|
2.4‡
|
|
|
|
|
|
2.5‡
|
|
|
|
|
|
2.6‡
|
|
|
|
|
|
2.7‡
|
|
|
|
|
|
3.1
|
|
|
|
|
|
3.2
|
|
|
|
|
|
3.3
|
|
|
|
|
|
3.4
|
|
|
|
|
|
3.5
|
|
|
|
|
|
3.6
|
|
|
|
|
|
3.7
|
|
|
|
|
|
3.8
|
|
|
|
|
|
3.9
|
|
|
|
|
|
Exhibit
Number
|
|
Exhibit Document
|
|
|
|
3.10
|
|
|
|
|
|
4.1
|
|
|
|
|
|
4.2
|
|
|
|
|
|
4.3
|
|
|
|
|
|
10.1
|
|
|
|
|
|
12.1
|
|
|
|
|
|
12.2
|
|
|
|
|
|
31.1
|
|
|
|
|
|
31.2
|
|
|
|
|
|
32.1
|
|
|
|
|
|
101.INS
|
|
XBRL Instance Document
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Label Linkbase Document
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
‡
|
The schedules and exhibits to this agreement have been omitted from this filing. The Company will furnish supplementally a copy of any such omitted schedules or exhibits to the SEC upon request.
|
AMERICAN HOMES 4 RENT
|
|
/s/ Diana M. Laing
|
|
Diana M. Laing
|
Chief Financial Officer
|
(Principal Financial Officer and duly authorized signatory of registrant)
|
Date: November 3, 2017
|
|
Nine Months Ended
|
|
Year ended December 31,
|
||||||||||||||||||||
(Amounts in thousands)
|
September 30, 2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013 (1)
|
|
2012
|
||||||||||||
Earnings:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Income (loss) from continuing operations
|
$
|
45,959
|
|
|
$
|
10,446
|
|
|
$
|
(47,948
|
)
|
|
$
|
(33,092
|
)
|
|
$
|
(20,074
|
)
|
|
$
|
(10,236
|
)
|
Less: equity in earnings of joint ventures
|
(1,367
|
)
|
|
(860
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Add: fixed charges
|
90,576
|
|
|
133,783
|
|
|
98,103
|
|
|
33,077
|
|
|
10,016
|
|
|
—
|
|
||||||
Less: capitalized interest
|
(3,171
|
)
|
|
(2,290
|
)
|
|
(8,690
|
)
|
|
(13,196
|
)
|
|
(9,646
|
)
|
|
—
|
|
||||||
Less: gain on remeasurement of equity method investment
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10,945
|
)
|
|
—
|
|
||||||
Less: gain on conversion of Series E units
|
—
|
|
|
(11,463
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Less: remeasurement of Series E units
|
—
|
|
|
—
|
|
|
(2,100
|
)
|
|
5,119
|
|
|
2,057
|
|
|
—
|
|
||||||
Less: remeasurement of participating preferred shares
|
(1,341
|
)
|
|
7,020
|
|
|
4,830
|
|
|
6,158
|
|
|
1,810
|
|
|
—
|
|
||||||
Add: preferred distributions
|
46,122
|
|
|
43,264
|
|
|
41,067
|
|
|
37,528
|
|
|
16,223
|
|
|
—
|
|
||||||
Total earnings
|
$
|
176,778
|
|
|
$
|
179,900
|
|
|
$
|
85,262
|
|
|
$
|
35,594
|
|
|
$
|
(10,559
|
)
|
|
$
|
(10,236
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Combined fixed charges and preferred distributions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest expense (including amortization of loan costs)
|
$
|
86,873
|
|
|
$
|
130,847
|
|
|
$
|
89,413
|
|
|
$
|
19,881
|
|
|
$
|
370
|
|
|
$
|
—
|
|
Capitalized interest
|
3,171
|
|
|
2,290
|
|
|
8,690
|
|
|
13,196
|
|
|
9,646
|
|
|
—
|
|
||||||
Portion of rental expense which represents interest factor
|
532
|
|
|
646
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Fixed charges
|
$
|
90,576
|
|
|
$
|
133,783
|
|
|
$
|
98,103
|
|
|
$
|
33,077
|
|
|
$
|
10,016
|
|
|
$
|
—
|
|
Preferred distributions (2)
|
46,122
|
|
|
43,264
|
|
|
41,067
|
|
|
37,528
|
|
|
16,223
|
|
|
—
|
|
||||||
Combined fixed charges and preferred distributions
|
$
|
136,698
|
|
|
$
|
177,047
|
|
|
$
|
139,170
|
|
|
$
|
70,605
|
|
|
$
|
26,239
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Ratio of earnings to fixed charges
|
1.95
|
|
|
1.34
|
|
|
0.87
|
|
|
1.08
|
|
|
N/A
|
|
|
N/A
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Ratio of earnings to combined fixed charges and preferred distributions
|
1.29
|
|
|
1.02
|
|
|
0.61
|
|
|
0.50
|
|
|
N/A
|
|
|
N/A
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Surplus (deficiency) of earnings to fixed charges
|
$
|
86,202
|
|
|
$
|
46,117
|
|
|
$
|
(12,841
|
)
|
|
$
|
2,517
|
|
|
$
|
(20,575
|
)
|
|
$
|
(10,236
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Surplus (deficiency) of earnings to combined fixed charges and preferred distributions
|
$
|
40,080
|
|
|
$
|
2,853
|
|
|
$
|
(53,908
|
)
|
|
$
|
(35,011
|
)
|
|
$
|
(36,798
|
)
|
|
$
|
(10,236
|
)
|
(1)
|
Excludes discontinued operations.
|
(2)
|
Includes distributions of
$4.7 million
on Series A participating preferred shares,
$4.1 million
on Series B participating preferred shares,
$7.8 million
on Series C participating preferred shares,
$13.1 million
on Series D perpetual preferred shares,
$11.0 million
on Series E perpetual preferred shares,
$4.0 million
on Series F perpetual preferred shares and
$1.4 million
on Series G perpetual preferred shares for the
nine months ended September 30, 2017
. Includes distributions of
$6.3 million
on Series A participating preferred shares,
$5.5 million
on Series B participating preferred shares,
$10.5 million
on Series C participating preferred shares,
$10.6 million
on Series D perpetual preferred shares,
$7.4 million
on Series E perpetual preferred shares and
$3.0 million
on Series C convertible units for the year ended December 31, 2016. Includes distributions of
$6.3 million
on Series A participating preferred shares,
$5.5 million
on Series B participating preferred shares,
$10.5 million
on Series C participating preferred shares and
$18.8 million
on Series C convertible units for the year ended December 31, 2015. Includes distributions of
$6.3 million
on Series A participating preferred shares,
$5.7 million
on Series B participating preferred shares,
$6.9 million
on Series C participating preferred shares and
$18.6 million
on Series C convertible units for the year ended December 31, 2014. Includes distributions of
$1.2 million
on Series A participating preferred shares,
$14.9 million
on Series C convertible units and
$0.2 million
on 3.5% convertible perpetual preferred units for the year ended December 31, 2013.
|
|
Nine Months Ended
|
|
Year ended December 31,
|
||||||||||||||||||||
(Amounts in thousands)
|
September 30, 2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013 (1)
|
|
2012
|
||||||||||||
Earnings:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Income (loss) from continuing operations
|
$
|
45,959
|
|
|
$
|
10,446
|
|
|
$
|
(47,948
|
)
|
|
$
|
(33,092
|
)
|
|
$
|
(20,074
|
)
|
|
$
|
(10,236
|
)
|
Less: equity in earnings of joint ventures
|
(1,367
|
)
|
|
(860
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Add: fixed charges
|
90,576
|
|
|
133,783
|
|
|
98,103
|
|
|
33,077
|
|
|
10,016
|
|
|
—
|
|
||||||
Less: capitalized interest
|
(3,171
|
)
|
|
(2,290
|
)
|
|
(8,690
|
)
|
|
(13,196
|
)
|
|
(9,646
|
)
|
|
—
|
|
||||||
Less: gain on remeasurement of equity method investment
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10,945
|
)
|
|
—
|
|
||||||
Less: gain on conversion of Series E units
|
—
|
|
|
(11,463
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Less: remeasurement of Series E units
|
—
|
|
|
—
|
|
|
(2,100
|
)
|
|
5,119
|
|
|
2,057
|
|
|
—
|
|
||||||
Less: remeasurement of participating preferred units
|
(1,341
|
)
|
|
7,020
|
|
|
4,830
|
|
|
6,158
|
|
|
1,810
|
|
|
—
|
|
||||||
Add: preferred distributions
|
46,122
|
|
|
43,264
|
|
|
41,067
|
|
|
37,528
|
|
|
16,223
|
|
|
—
|
|
||||||
Total earnings
|
$
|
176,778
|
|
|
$
|
179,900
|
|
|
$
|
85,262
|
|
|
$
|
35,594
|
|
|
$
|
(10,559
|
)
|
|
$
|
(10,236
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Combined fixed charges and preferred distributions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest expense (including amortization of loan costs)
|
$
|
86,873
|
|
|
$
|
130,847
|
|
|
$
|
89,413
|
|
|
$
|
19,881
|
|
|
$
|
370
|
|
|
$
|
—
|
|
Capitalized interest
|
3,171
|
|
|
2,290
|
|
|
8,690
|
|
|
13,196
|
|
|
9,646
|
|
|
—
|
|
||||||
Portion of rental expense which represents interest factor
|
532
|
|
|
646
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Fixed charges
|
$
|
90,576
|
|
|
$
|
133,783
|
|
|
$
|
98,103
|
|
|
$
|
33,077
|
|
|
$
|
10,016
|
|
|
$
|
—
|
|
Preferred distributions (2)
|
46,122
|
|
|
43,264
|
|
|
41,067
|
|
|
37,528
|
|
|
16,223
|
|
|
—
|
|
||||||
Combined fixed charges and preferred distributions
|
$
|
136,698
|
|
|
$
|
177,047
|
|
|
$
|
139,170
|
|
|
$
|
70,605
|
|
|
$
|
26,239
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Ratio of earnings to fixed charges
|
1.95
|
|
|
1.34
|
|
|
0.87
|
|
|
1.08
|
|
|
N/A
|
|
|
N/A
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Ratio of earnings to combined fixed charges and preferred distributions
|
1.29
|
|
|
1.02
|
|
|
0.61
|
|
|
0.50
|
|
|
N/A
|
|
|
N/A
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Surplus (deficiency) of earnings to fixed charges
|
$
|
86,202
|
|
|
$
|
46,117
|
|
|
$
|
(12,841
|
)
|
|
$
|
2,517
|
|
|
$
|
(20,575
|
)
|
|
$
|
(10,236
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Surplus (deficiency) of earnings to combined fixed charges and preferred distributions
|
$
|
40,080
|
|
|
$
|
2,853
|
|
|
$
|
(53,908
|
)
|
|
$
|
(35,011
|
)
|
|
$
|
(36,798
|
)
|
|
$
|
(10,236
|
)
|
(1)
|
Excludes discontinued operations.
|
(2)
|
Includes distributions of
$4.7 million
on Series A participating preferred units,
$4.1 million
on Series B participating preferred units,
$7.8 million
on Series C participating preferred units,
$13.1 million
on Series D perpetual preferred units,
$11.0 million
on Series E perpetual preferred units,
$4.0 million
on Series F perpetual preferred units and
$1.4 million
on Series G perpetual preferred units for the
nine months ended September 30, 2017
. Includes distributions of
$6.3 million
on Series A participating preferred units,
$5.5 million
on Series B participating preferred units,
$10.5 million
on Series C participating preferred units,
$10.6 million
on Series D perpetual preferred units,
$7.4 million
on Series E perpetual preferred units and
$3.0 million
on Series C convertible units for the year ended December 31, 2016. Includes distributions of
$6.3 million
on Series A participating preferred units,
$5.5 million
on Series B participating preferred units,
$10.5 million
on Series C participating preferred units and
$18.8 million
on Series C convertible units for the year ended December 31, 2015. Includes distributions of
$6.3 million
on Series A participating preferred units,
$5.7 million
on Series B participating preferred units,
$6.9 million
on Series C participating preferred units and
$18.6 million
on Series C convertible units for the year ended December 31, 2014. Includes distributions of
$1.2 million
on Series A participating preferred units,
$14.9 million
on Series C convertible units and
$0.2 million
on 3.5% convertible perpetual preferred units for the year ended December 31, 2013.
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
|
/s/ David P. Singelyn
|
|
David P. Singelyn
|
|
Chief Executive Officer
|
|
November 3, 2017
|
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
|
/s/ Diana M. Laing
|
|
Diana M. Laing
|
|
Chief Financial Officer
|
|
November 3, 2017
|
|
(1)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
/s/ David P. Singelyn
|
|
David P. Singelyn
|
|
Chief Executive Officer
|
|
|
|
|
|
/s/ Diana M. Laing
|
|
Diana M. Laing
|
|
Chief Financial Officer
|
|