Document



 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
 

 
FORM 10-Q
 
 
 
  
(Mark One)
 
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2016
or
 
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 001-36013
 
 
 
AMERICAN HOMES 4 RENT
(Exact name of registrant as specified in its charter) 
 
 
 
Maryland
 
46-1229660
(State or other jurisdiction of
incorporation or organization)
 
(I.R.S. Employer
Identification No.)
30601 Agoura Road, Suite 200
Agoura Hills, California 91301
(Address of principal executive offices) (Zip Code)
 
(805) 413-5300
(Registrant’s telephone number, including area code)
 
 
 
 
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.     Yes     No
 
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).     Yes    No
 
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer
 
Accelerated filer
Non-accelerated filer
(Do not check if a smaller reporting company)
Smaller reporting company
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).   Yes      No
 
There were 237,740,284 Class A common shares of beneficial interest, $0.01 par value per share, and 635,075 Class B common shares of beneficial interest, $0.01 par value per share, outstanding on August 3, 2016.
 



American Homes 4 Rent
Form 10-Q
INDEX
 
 
 
 
Page
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 



CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
 
Various statements contained in this Quarterly Report on Form 10-Q of American Homes 4 Rent (the “Company,” “we,” “our” and “us”), including those that express a belief, expectation or intention, as well as those that are not statements of historical fact, are forward-looking statements. These forward-looking statements may include projections and estimates concerning the timing and success of specific projects and our future revenues, income and capital spending. Our forward-looking statements are generally accompanied by words such as “estimate,” “project,” “predict,” “believe,” “expect,” “intend,” “anticipate,” “potential,” “plan,” “goal” or other words that convey the uncertainty of future events or outcomes. We have based these forward-looking statements on our current expectations and assumptions about future events. While our management considers these expectations and assumptions to be reasonable, they are inherently subject to significant business, economic, competitive, regulatory and other risks, contingencies and uncertainties, most of which are difficult to predict and many of which are beyond our control. These and other important factors, including those discussed or incorporated by reference under Part II, Item 1A.”Risk Factors”, Part I, Item 2. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and elsewhere in this report and in our Annual Report on Form 10-K for the year ended December 31, 2015, filed with the Securities and Exchange Commission, may cause our actual results, performance or achievements to differ materially from any future results, performance or achievements expressed or implied by these forward-looking statements.
 
While forward-looking statements reflect our good faith beliefs, assumptions and expectations, they are not guarantees of future performance, and you should not unduly rely on them. The forward-looking statements in this Quarterly Report on Form 10-Q speak only as of the date of this report. We are not obligated to update or revise these statements as a result of new information, future events or otherwise, unless required by applicable law.


i


PART I
FINANCIAL INFORMATION
Item 1. Financial Statements.
American Homes 4 Rent
Condensed Consolidated Balance Sheets
(Amounts in thousands, except share and per share data)
 
June 30, 2016
 
December 31, 2015
 
(Unaudited)
 
 
Assets
 

 
 

Single-family properties:
 

 
 

Land
$
1,475,312

 
$
1,229,017

Buildings and improvements
6,450,233

 
5,469,533

Single-family properties held for sale
131,762

 
7,432

 
8,057,307

 
6,705,982

Less: accumulated depreciation
(535,648
)
 
(416,044
)
Single-family properties, net
7,521,659

 
6,289,938

Cash and cash equivalents
270,369

 
57,686

Restricted cash
133,996

 
111,282

Rent and other receivables, net
19,280

 
13,936

Escrow deposits, prepaid expenses and other assets
144,376

 
121,627

Deferred costs and other intangibles, net
16,399

 
10,429

Asset-backed securitization certificates
25,666

 
25,666

Goodwill
120,655

 
120,655

Total assets
$
8,252,400

 
$
6,751,219

 
 
 
 
Liabilities
 

 
 

Credit facility
$
142,000

 
$

Asset-backed securitizations, net
2,795,777

 
2,473,643

Exchangeable senior notes, net
106,434

 

Secured note payable
50,295

 
50,752

Accounts payable and accrued expenses
215,307

 
154,751

Amounts payable to affiliates

 
4,093

Contingently convertible Series E units liability

 
69,957

Preferred shares derivative liability
63,240

 
62,790

Total liabilities
3,373,053

 
2,815,986

 
 
 
 
Commitments and contingencies


 


 
 
 
 
Equity
 

 
 

Shareholders’ equity:
 

 
 

Class A common shares, $0.01 par value per share, 450,000,000 shares authorized, 237,730,284 and 207,235,510 shares issued and outstanding at June 30, 2016, and December 31, 2015, respectively
2,377

 
2,072

Class B common shares, $0.01 par value per share, 50,000,000 shares authorized, 635,075 shares issued and outstanding at June 30, 2016, and December 31, 2015
6

 
6

Preferred shares, $0.01 par value per share, 100,000,000 shares authorized, 37,010,000 and 17,060,000 shares issued and outstanding at June 30, 2016, and December 31, 2015
370

 
171

Additional paid-in capital
4,462,743

 
3,554,063

Accumulated deficit
(335,684
)
 
(296,865
)
Accumulated other comprehensive loss

 
(102
)
Total shareholders’ equity
4,129,812

 
3,259,345

 
 
 
 
Noncontrolling interest
749,535

 
675,888

Total equity
4,879,347

 
3,935,233

 
 
 
 
Total liabilities and equity
$
8,252,400

 
$
6,751,219


The accompanying notes are an integral part of these condensed consolidated financial statements.

1


American Homes 4 Rent
Condensed Consolidated Statements of Operations
(Amounts in thousands, except share and per share data)
(Unaudited)
 
For the Three Months Ended
June 30,
 
For the Six Months Ended
June 30,
 
2016
 
2015
 
2016
 
2015
Revenues:
 

 
 

 
 

 
 

Rents from single-family properties
$
193,491

 
$
137,818

 
$
361,486

 
$
258,498

Fees from single-family properties
2,724

 
2,204

 
4,921

 
3,535

Tenant charge-backs
20,253

 
11,962

 
41,269

 
20,334

Other
4,504

 
1,644

 
8,489

 
3,009

Total revenues
220,972

 
153,628

 
416,165

 
285,376

 
 
 
 
 
 
 
 
Expenses:
 

 
 

 
 

 
 

Property operating expenses
95,585

 
71,439

 
180,586

 
130,647

General and administrative expense
7,346

 
6,276

 
15,403

 
12,407

Interest expense
35,481

 
22,003

 
66,458

 
37,673

Noncash share-based compensation expense
983

 
734

 
1,853

 
1,430

Acquisition fees and costs expensed
3,489

 
4,236

 
9,142

 
10,144

Depreciation and amortization
79,604

 
59,221

 
149,121

 
112,885

Other
2,087

 
840

 
3,340

 
1,534

Total expenses
224,575

 
164,749

 
425,903

 
306,720

 
 
 
 
 
 
 
 
Gain on conversion of Series E units

 

 
11,463

 

Remeasurement of Series E units

 
2,143

 

 
3,981

Remeasurement of preferred shares
(150
)
 
580

 
(450
)
 
700

 
 
 
 
 
 
 
 
Net (loss) income
(3,753
)
 
(8,398
)
 
1,275

 
(16,663
)
 
 
 
 
 
 
 
 
Noncontrolling interest
(761
)
 
3,730

 
3,075

 
7,686

Dividends on preferred shares
7,412

 
5,569

 
12,981

 
11,138

 
 
 
 
 
 
 
 
Net loss attributable to common shareholders
$
(10,404
)
 
$
(17,697
)
 
$
(14,781
)
 
$
(35,487
)
 
 
 
 
 
 
 
 
Weighted-average shares outstanding—basic and diluted
238,481,265

 
211,487,164

 
228,819,566

 
211,484,461

 
 
 
 
 
 
 
 
Net loss attributable to common shareholders per share—basic and diluted
$
(0.04
)
 
$
(0.08
)
 
$
(0.06
)
 
$
(0.17
)
 
The accompanying notes are an integral part of these condensed consolidated financial statements.

2


American Homes 4 Rent
Condensed Consolidated Statements of Comprehensive Income
(Amounts in thousands)
(Unaudited)
 
 
For the Three Months Ended
June 30,
 
For the Six Months Ended
June 30,
 
2016
 
2015
 
2016
 
2015
Net (loss) income
$
(3,753
)
 
$
(8,398
)
 
$
1,275

 
$
(16,663
)
Other comprehensive income:
 

 
 

 
 

 
 

Unrealized gain on interest rate cap agreement:
 

 
 

 
 

 
 

Unrealized interest rate cap agreement gain arising during the period

 
30

 

 
30

Reclassification adjustment for amortization of interest expense included in net (loss) income
62

 

 
102

 

Unrealized gain on interest rate cap agreement
62

 
30

 
102

 
30

 
 
 
 
 
 
 
 
Other comprehensive income
62

 
30

 
102

 
30

Comprehensive (loss) income
(3,691
)
 
(8,368
)
 
1,377

 
(16,633
)
Comprehensive (loss) income attributable to noncontrolling interests
(778
)
 
3,728

 
3,058

 
7,684

Dividends on preferred shares
7,412

 
5,569

 
12,981

 
11,138

Comprehensive loss attributable to common shareholders
$
(10,325
)
 
$
(17,665
)
 
$
(14,662
)
 
$
(35,455
)
 
The accompanying notes are an integral part of these condensed consolidated financial statements.


3


American Homes 4 Rent
Condensed Consolidated Statement of Equity
(Amounts in thousands, except share data)
(Unaudited)
 
Class A common shares
 
Class B common shares
 
Preferred shares
 
 
 
 
 
 
 
 
 
 
 
 
 
Number
of shares
 
Amount
 
Number
of shares
 
Amount
 
Number
of shares
 
Amount
 
Additional
paid-in
capital
 
Accumulated
deficit
 
Accumulated other
comprehensive
loss
 
Shareholders’
equity
 
Noncontrolling
interest
 
Total
equity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balances at December 31, 2015
207,235,510

 
$
2,072

 
635,075

 
$
6

 
17,060,000

 
$
171

 
$
3,554,063

 
$
(296,865
)
 
$
(102
)
 
$
3,259,345

 
$
675,888

 
$
3,935,233

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Share-based compensation

 

 

 

 

 

 
1,853

 

 

 
1,853

 

 
1,853

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Common stock issued under share-based compensation plans, net of shares withheld for employee taxes
123,628

 
2

 

 

 

 

 
1,545

 

 

 
1,547

 

 
1,547

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Issuance of Class A common shares and units in connection with the ARPI merger
36,546,170

 
365

 

 

 

 

 
511,281

 

 

 
511,646

 
18,814

 
530,460

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Issuance of perpetual preferred shares, net of offering costs of $15,996

 

 

 

 
19,950,000

 
199

 
482,527

 

 

 
482,726

 

 
482,726

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Redemptions of Class A units
40,632

 

 

 

 

 

 
540

 

 

 
540

 
(831
)
 
(291
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Repurchases of Class A common shares
(6,215,656
)
 
(62
)
 

 

 

 

 
(96,036
)
 

 

 
(96,098
)
 

 
(96,098
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Assumption of exchangeable senior notes

 

 

 

 

 

 
6,970

 

 

 
6,970

 

 
6,970

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Conversion of Series E units to Series D units

 

 

 

 

 

 

 

 

 

 
58,494

 
58,494

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Distributions to equity holders:
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 


 
 

Preferred shares

 

 

 

 

 

 

 
(12,981
)
 

 
(12,981
)
 

 
(12,981
)
Noncontrolling interests

 

 

 

 

 

 

 

 

 

 
(5,905
)
 
(5,905
)
Common shares

 

 

 

 

 

 

 
(24,038
)
 

 
(24,038
)
 

 
(24,038
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net (loss) income

 

 

 

 

 

 

 
(1,800
)
 

 
(1,800
)
 
3,075

 
1,275

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total other comprehensive income

 

 

 

 

 

 

 

 
102

 
102

 

 
102

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balances at June 30, 2016
237,730,284

 
$
2,377

 
635,075

 
$
6

 
37,010,000

 
$
370

 
$
4,462,743

 
$
(335,684
)
 
$

 
$
4,129,812

 
$
749,535

 
$
4,879,347

 
The accompanying notes are an integral part of these condensed consolidated financial statements.

4


American Homes 4 Rent
Condensed Consolidated Statements of Cash Flows
(Amounts in thousands)
(Unaudited) 
 
For the Six Months Ended
June 30,
 
2016
 
2015
Operating activities
 

 
 

Net income (loss)
$
1,275

 
$
(16,663
)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
 

 
 

Depreciation and amortization
149,121

 
112,885

Noncash amortization of deferred financing costs
5,279

 
3,500

Noncash amortization of discount on exchangeable senior notes
1,106

 

Noncash amortization of discount on ARP 2014-SFR1 securitization
1,119

 

Noncash share-based compensation
1,853

 
1,430

Provision for bad debt
2,483

 
2,785

Gain on conversion of Series E units to Series D units
(11,463
)
 

Remeasurement of Series E units

 
(3,981
)
Remeasurement of preferred shares
450

 
(700
)
Equity in net income of unconsolidated ventures
261

 
273

Net loss on sale / impairment of single-family properties
8

 

Net gain on sale of non-performing loans
(1,656
)
 

Other changes in operating assets and liabilities:
 

 
 

Rent and other receivables
(6,977
)
 
(5,305
)
Restricted cash for resident security deposits
(12,394
)
 
(9,223
)
Prepaid expenses and other assets
3,807

 
2,546

Deferred leasing costs
(4,080
)
 
(5,421
)
Accounts payable and accrued expenses
12,071

 
6,267

Resident security deposit liability
12,370

 
9,223

Amounts payable to affiliates
(5,250
)
 
6,211

Net cash provided by operating activities
149,383

 
103,827

 
 
 
 
Investing activities
 

 
 

Cash paid for single-family properties
(61,966
)
 
(438,689
)
Escrow deposits for purchase of single-family properties
(330
)
 
(3,113
)
Increase in other restricted cash
(799
)
 
(8,416
)
Cash acquired in ARPI merger
15,499

 

Payoff of credit facility assumed in ARPI merger
(350,000
)
 

Net proceeds received from sales of single-family properties
15,493

 

Net proceeds received from sales of non-performing loans
16,405

 

Purchase of commercial office building
(20,056
)
 

Investment in unconsolidated joint ventures

 
(10,003
)
Investments in mortgage financing receivables

 
(7,731
)
Distributions from unconsolidated joint ventures, net
5,770

 

Renovations to single-family properties
(17,529
)
 
(93,655
)
Other capital expenditures for single-family properties
(12,675
)
 
(15,925
)
Net cash used for investing activities
(410,188
)
 
(577,532
)
 
 
 
 
Financing activities
 

 
 

Net proceeds from issuance of Class A common shares
2

 

Net proceeds from issuance of perpetual preferred shares
482,726

 

Proceeds from exercise of stock options
1,682

 

Repurchase of Class A common shares
(96,098
)
 

Redemptions of Class A units
(291
)
 

Proceeds from asset-backed securitizations

 
552,830

Payments on asset-backed securitizations
(12,762
)
 
(8,557
)
Proceeds from credit facility
626,000

 
628,000

Payments on credit facility
(484,000
)
 
(658,000
)
Payments on secured note payable
(457
)
 
(444
)
Distributions to noncontrolling interests
(5,905
)
 
(12,108
)
Distributions to common shareholders
(24,038
)
 
(21,148
)
Distributions to preferred shareholders
(12,981
)
 
(11,138
)
Deferred financing costs paid
(390
)
 
(13,860
)
Net cash provided by financing activities
473,488

 
455,575

 
 
 
 
Net increase (decrease) in cash and cash equivalents
212,683

 
(18,130
)
Cash and cash equivalents, beginning of period
57,686

 
108,787

Cash and cash equivalents, end of period
$
270,369

 
$
90,657



5


American Homes 4 Rent
Condensed Consolidated Statements of Cash Flows (continued)
(Amounts in thousands)
(Unaudited)
 
For the Six Months Ended
June 30,
 
2016
 
2015
Supplemental cash flow information
 

 
 

Cash payments for interest
$
(58,865
)
 
$
(33,431
)
 
 
 
 
Supplemental schedule of noncash investing and financing activities
 

 
 

Accounts payable and accrued expenses related to property acquisitions
$
(1,345
)
 
$
(344
)
Accrued distribution to Series C convertible units
$

 
$
4,698

 
 
 
 
Merger with ARPI (see Note 10)
 
 
 
Single-family properties
$
1,277,253

 
$

Cash and cash equivalents
$
15,499

 
$

Restricted cash
$
9,521

 
$

Rent and other receivables
$
843

 
$

Escrow deposits, prepaid expenses and other assets
$
35,134

 
$

Deferred costs and other intangibles, net
$
22,696

 
$

Credit facility
$
(350,000
)
 
$

Asset-backed securitization
$
(329,703
)
 
$

Exchangeable senior notes, net
$
(112,298
)
 
$

Accounts payable and accrued expenses
$
(38,485
)
 
$

Class A common shares and units issued
$
(530,460
)
 
$


The accompanying notes are an integral part of these condensed consolidated financial statements.

6


American Homes 4 Rent
Notes to Unaudited Condensed Consolidated Financial Statements

Note 1. Organization and Operations

American Homes 4 Rent (the “Company,” “we,” “our” and “us”) is a Maryland real estate investment trust (“REIT”) formed on October 19, 2012. We are focused on acquiring, renovating, leasing and operating single-family homes as rental properties. As of June 30, 2016, the Company held 48,038 single-family properties in 22 states, including 1,582 properties held for sale.

From our formation through June 10, 2013, we were externally managed and advised by American Homes 4 Rent Advisor, LLC (the “Advisor”) and the leasing, managing and advertising of our properties was overseen and directed by American Homes 4 Rent Management Holdings, LLC (the “Property Manager”), both of which were subsidiaries of American Homes 4 Rent, LLC (“AH LLC”). On June 10, 2013, we acquired the Advisor and the Property Manager from AH LLC in exchange for 4,375,000 Series D units and 4,375,000 Series E units in American Homes 4 Rent, L.P. (the “operating partnership”) (the “Management Internalization”). Under the terms of the contribution agreement, all administrative, financial, property management, marketing and leasing personnel, including executive management, became fully dedicated to us. Since the date of the Management Internalization, the Company has consolidated the Advisor and the Property Manager and the results of these operations are reflected in the condensed consolidated financial statements.

Prior to the Management Internalization, AH LLC exercised control over the Company through the contractual rights provided to the Advisor through an advisory management agreement. Accordingly, the contribution of certain properties by AH LLC to the Company prior to the Management Internalization have been deemed to be transactions between entities under common control, and as such, the accounts relating to the properties contributed have been recorded by us as if they had been acquired by us on the dates such properties were acquired by AH LLC. Accordingly, the condensed consolidated financial statements include AH LLC’s historical carrying values of the properties that had been acquired by AH LLC.

Note 2. Significant Accounting Policies
 
Basis of Presentation
 
The condensed consolidated financial statements are unaudited and include the accounts of the Company, the operating partnership and its consolidated subsidiaries. Intercompany accounts and transactions have been eliminated. The Company consolidates real estate partnerships and other entities that are not variable interest entities (“VIEs”) when it owns, directly or indirectly, a majority interest in the entity or is otherwise able to control the entity. The Company consolidates VIEs in accordance with Accounting Standards Codification (“ASC”) No. 810, Consolidation, if it is the primary beneficiary of the VIE as determined by its power to direct the VIE’s activities and the obligation to absorb its losses or the right to receive its benefits, which are potentially significant to the VIE. Entities for which the Company owns an interest, but does not consolidate, are accounted for under the equity method of accounting as an investment in unconsolidated subsidiary and are included in escrow deposits, prepaid expenses and other assets within the condensed consolidated balance sheets. Ownership interests in certain consolidated subsidiaries of the Company held by outside parties are included in noncontrolling interest within the condensed consolidated financial statements.

The condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and in conjunction with the rules and regulations of the Securities and Exchange Commission (“SEC”). Certain information and footnote disclosures required for annual financial statements have been condensed or excluded pursuant to SEC rules and regulations. Accordingly, the condensed consolidated financial statements do not include all of the information and footnotes required by GAAP for complete financial statements and should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2015. In the opinion of management, all adjustments of a normal and recurring nature necessary for a fair presentation of the condensed consolidated financial statements for the interim periods have been made. The preparation of condensed consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the condensed consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Effective January 1, 2016, in accordance with Accounting Standards Update (“ASU”) No. 2015-03, Interest-Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs, deferred financing costs, net of amortization, related to our asset-backed securitizations have been classified in asset-backed securitizations, net within the condensed consolidated balance sheets. Prior to January 1, 2016, these costs were included in deferred costs and other intangibles, net within the condensed consolidated balance sheets. All prior period amounts have been reclassified to conform to the current presentation. This resulted in the reclassification of $56.6 million of deferred financing costs, net of amortization, from deferred costs and other intangibles, net to

7


asset-backed securitizations, net as of December 31, 2015, in the condensed consolidated balance sheets.

Effective January 1, 2016, due to the stabilization of our portfolio and the majority of our properties having been initially leased, vacant single-family properties and other expenses have been reclassified in the condensed consolidated statements of operations, with vacant single-family property operating expenses combined with leased single-family property operating expenses, which are both included in property operating expenses within the condensed consolidated statements of operations, and other expenses reclassified to other expenses within the condensed consolidated statements of operations. This resulted in the reclassification of the $4.5 million and $10.4 million, respectively, of vacant single-family properties and other expenses for the three and six months ended June 30, 2015, with $3.6 million and $8.9 million, respectively, of vacant single-family property operating expenses reclassified to property operating expenses and $0.9 million and $1.5 million, respectively, of other expenses reclassified to other expenses in the condensed consolidated statements of operations.

There have been no other changes to our significant accounting policies that have had a material impact on our condensed consolidated financial statements and related notes, compared to those policies disclosed in our Annual Report on Form 10-K for the fiscal year ended December 31, 2015. Therefore, notes to the condensed consolidated financial statements that would substantially duplicate the disclosures contained in our most recent audited consolidated financial statements have been omitted.

Recent Accounting Pronouncements

In June 2016, the Financial Accounting Standards Board ("FASB") issued ASU No. 2016-13, Financial Instruments—Credit Losses (Topic 326), to amend the accounting for credit losses for certain financial instruments by requiring companies to recognize an estimate of expected credit losses as an allowance in order to recognize such losses more timely than under previous guidance that had allowed companies to wait until it was probable such losses had been incurred. The guidance will be effective for the Company for annual reporting periods beginning after December 15, 2019, and for interim periods within those annual periods. Early adoption is permitted for annual reporting periods beginning after December 15, 2018, and interim periods within those annual periods. The Company is currently assessing the impact of the guidance on our financial statements.

In March 2016, the FASB issued ASU No. 2016-09, Compensation — Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting (Topic 718), which simplifies several aspects of the accounting for share-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities, and classification on the statement of cash flows. The guidance will be effective for the Company for annual reporting periods beginning after December 15, 2016, and for interim periods within those annual periods, with early adoption permitted. The Company is currently assessing the impact of the guidance on our financial statements.

In February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842), which will require lessees to recognize assets and liabilities on the balance sheet for the rights and obligations created by all leases with terms of more than one year. Lessor accounting will remain similar to lessor accounting under previous GAAP, while aligning with the FASB's new revenue recognition guidance. The guidance will be effective for the Company for annual reporting periods beginning after December 15, 2018, and for interim periods within those annual periods, with early adoption permitted. The Company is currently assessing the impact of the guidance on our financial statements.

In January 2016, the FASB issued ASU No. 2016-01, Recognition and Measurement of Financial Assets and Financial Liabilities, which amends certain aspects of recognition, measurement, presentation and disclosure of financial instruments, including the requirement to measure certain equity investments at fair value with changes in fair value recognized in net income. The guidance will be effective for the Company for annual reporting periods beginning after December 15, 2017, and for interim periods within those annual periods. The Company is currently assessing the impact of the guidance on our financial statements.

In May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606), which provides guidance on revenue recognition and supersedes the revenue recognition requirements in Topic 605, Revenue Recognition, most industry-specific guidance and some cost guidance included in Subtopic 605-35, “Revenue Recognition—Construction-Type and Production-Type Contracts.” The standard’s core principle is that a company will recognize revenue when it transfers promised goods or services to customers in an amount that reflects the consideration to which the company expects to be entitled in exchange for those goods or services. In doing so, companies will need to use more judgment and make more estimates than under current guidance. These judgments may include identifying performance obligations in the contract, estimating the amount of variable consideration to include in the transaction price and allocating the transaction price to each separate performance obligation. The guidance will be effective for the Company for annual reporting periods beginning after December 15, 2017, and for interim periods within those annual periods. At that time, the Company may adopt the full retrospective approach or the modified retrospective approach. Early adoption is not permitted. The Company is currently evaluating the method of adoption of this guidance and does not anticipate that the adoption of this guidance will have a material impact on our financial statements.

8


Note 3. Single-Family Properties
 
Single-family properties, net, consisted of the following as of June 30, 2016, and December 31, 2015 (dollars in thousands):
 
June 30, 2016
 
Number of
properties
 
Net book
value
Leased single-family properties
44,729

 
$
7,110,033

Single-family properties being renovated
183

 
30,719

Single-family properties being prepared for re-lease
177

 
27,311

Vacant single-family properties available for lease
1,367

 
221,834

Single-family properties held for sale
1,582

 
131,762

Total
48,038

 
$
7,521,659

 
December 31, 2015
 
Number of
properties
 
Net book
value
Leased single-family properties
36,403

 
$
5,895,482

Single-family properties being renovated
476

 
75,055

Single-family properties being prepared for re-lease
178

 
28,525

Vacant single-family properties available for lease
1,678

 
283,444

Single-family properties held for sale
45

 
7,432

Total
38,780

 
$
6,289,938


Single-family properties, net increased $1.2 billion to $7.5 billion as of June 30, 2016, compared to $6.3 billion as of December 31, 2015, primarily related to the acquisition of 8,936 properties in connection with the Merger with American Residential Properties, Inc. ("ARPI") (see Note 10). Single-family properties, net at June 30, 2016, and December 31, 2015, included $8.0 million and $8.5 million, respectively, related to properties for which the recorded grant deed had not been received. For these properties, the trustee or seller has warranted that all legal rights of ownership have been transferred to us on the date of the sale, but there was a delay for the deeds to be recorded.
 
Depreciation expense related to single-family properties was $66.2 million and $53.2 million for the three months ended June 30, 2016 and 2015, respectively, and $127.0 million and $101.9 million for the six months ended June 30, 2016 and 2015, respectively.
 
Note 4. Rent and Other Receivables
 
Included in rent and other receivables, net is an allowance for doubtful accounts of $2.7 million and $3.0 million as of June 30, 2016, and December 31, 2015, respectively. Also included in rent and other receivables, net, are non-tenant receivables, which totaled $2.0 million and $1.0 million as of June 30, 2016, and December 31, 2015, respectively.
 
Note 5. Deferred Costs and Other Intangibles
 
Deferred costs and other intangibles, net, consisted of the following as of June 30, 2016, and December 31, 2015 (in thousands):
 
June 30, 2016
 
December 31, 2015
Deferred leasing costs
$
12,866

 
$
8,692

Deferred financing costs
12,804

 
12,454

Intangible assets:
 

 
 

In-place lease values
22,754

 
152

Trademark
3,100

 
3,100

Database
2,100

 
2,100

 
53,624

 
26,498

Less: accumulated amortization
(37,225
)
 
(16,069
)
Total
$
16,399

 
$
10,429


Deferred costs and other intangibles, net increased $6.0 million to $16.4 million as of June 30, 2016, compared to $10.4 million as of December 31, 2015, primarily related to the acquisition of $22.7 million of in-place leases in connection with the Merger

9


with ARPI (see Note 10).

Amortization expense related to deferred leasing costs, the value of in-place leases, trademark and database was $12.3 million and $4.0 million for the three months ended June 30, 2016 and 2015, respectively, and $19.8 million and $7.2 million for the six months ended June 30, 2016 and 2015, respectively, which has been included in depreciation and amortization within the condensed consolidated statements of operations. Deferred financing costs relate to our credit facility. Amortization of deferred financing costs was $0.7 million and $0.6 million for the three months ended June 30, 2016 and 2015, respectively, and $1.3 million and $1.2 million for the six months ended June 30, 2016 and 2015, respectively, which has been included in gross interest, prior to interest capitalization (see Note 6).
 
The following table sets forth the estimated annual amortization expense related to deferred costs and other intangibles, net as of June 30, 2016, for future periods (in thousands):
Year
 
Deferred
Leasing
Costs
 
Deferred
Financing
Costs
 
Value of
In-place
Leases
 
Trademark
 
Database
Remaining 2016
 
$
2,682

 
$
1,515

 
$
6,213

 
$
330

 
$
150

2017
 
745

 
1,017

 
1,435

 
660

 
300

2018
 

 
519

 
9

 
92

 
300

2019
 

 

 

 

 
300

2020
 

 

 

 

 
132

Total
 
$
3,427

 
$
3,051

 
$
7,657

 
$
1,082

 
$
1,182



10


Note 6. Debt
 
The following table presents the Company’s debt as of June 30, 2016, and December 31, 2015 (in thousands):
 
 
 
 
 
Outstanding Principal Balance
 
Interest Rate (1)
 
Maturity Date
 
June 30, 2016
 
December 31, 2015
AH4R 2014-SFR1 securitization (2)
2.01
%
 
June 9, 2019
 
$
471,351

 
$
473,755

ARP 2014-SFR1 securitization (3)
2.58
%
 
September 9, 2019
 
342,115

 

AH4R 2014-SFR2 securitization
4.42
%
 
October 9, 2024
 
504,739

 
507,305

AH4R 2014-SFR3 securitization
4.40
%
 
December 9, 2024
 
520,468

 
523,109

AH4R 2015-SFR1 securitization (4)
4.14
%
 
April 9, 2045
 
546,358

 
549,121

AH4R 2015-SFR2 securitization (5)
4.36
%
 
October 9, 2045
 
474,532

 
476,920

Total asset-backed securitizations
 

 
 
 
2,859,563

 
2,530,210

Exchangeable senior notes
3.25
%
 
November 15, 2018
 
115,000

 

Secured note payable
4.06
%
 
July 1, 2019
 
50,295

 
50,752

Credit facility (6)
3.22
%
 
September 30, 2018
 
142,000

 

Total debt (7)
 

 
 
 
3,166,858

 
2,580,962

Unamortized discount on ARP 2014-SFR1 securitization
 
 
 
 
(11,293
)
 

Unamortized discount on exchangeable senior notes
 
 
 
 
(2,382
)
 

Equity component of exchangeable senior notes
 
 
 
 
(6,184
)
 

Deferred financing costs, net (8)
 
 
 
 
(52,493
)
 
(56,567
)
Total debt per balance sheet
 
 
 
 
$
3,094,506

 
$
2,524,395


(1)
Interest rates are as of June 30, 2016. Unless otherwise stated, interest rates are fixed percentages.
(2)
The AH4R 2014-SFR1 securitization bears interest at a duration-weighted blended interest rate of 1-month LIBOR plus 1.54%, subject to a LIBOR floor of 0.25%. The maturity date of June 9, 2019, reflects the fully extended maturity date based on an initial two-year loan term and three, 12-month extension options, at the Company’s election, provided there is no event of default and compliance with certain other terms.
(3)
The ARP 2014-SFR1 securitization bears interest at an effective weighted-average interest rate of 1-month LIBOR plus 2.11%. The maturity date of September 9, 2019, reflects the fully extended maturity date based on an initial two-year term and three, 12-month extension options, at the Company's election, provided there is no event of default and compliance with certain other terms.
(4)
The AH4R 2015-SFR1 securitization has a maturity date of April 9, 2045, with an anticipated repayment date of April 9, 2025.
(5)
The AH4R 2015-SFR2 securitization has a maturity date of October 9, 2045, with an anticipated repayment date of October 9, 2025.
(6)
The credit facility provides for a borrowing capacity of up to $800.0 million through September 2016 and bears interest at 1-month LIBOR plus 2.75% (3.125% beginning in March 2017). Any outstanding borrowings upon expiration of the credit facility period in September 2016 will become due in September 2018.
(7)
The Company was in compliance with all debt covenants associated with its asset-backed securitizations, exchangeable senior notes, secured note payable and credit facility as of June 30, 2016, and December 31, 2015.
(8)
Deferred financing costs relate to our AH4R asset-backed securitizations. Amortization of deferred financing costs was $2.1 million and $1.8 million for the three months ended June 30, 2016 and 2015, respectively, and $4.1 million and $3.2 million for the six months ended June 30, 2016 and 2015, respectively, which has been included in gross interest, prior to interest capitalization.

Asset-Backed Securitization

In connection with the merger with ARPI on February 29, 2016 (see Note 10), the Company assumed a securitization loan (the "ARP 2014-SFR1 securitization”), which involved the issuance and sale of single-family rental pass-through certificates that represent beneficial ownership interests in a loan secured by 2,875 homes held by a special purpose entity, ARP 2014-1 Borrower, LLC (the “Borrower”). The Borrower under the loan is wholly owned by another special purpose entity (the “Equity Owner”) and the Equity Owner is wholly owned by the operating partnership. The loan, at the time of its origination by ARPI in August 2014, had an original principal amount of $342.2 million and an initial term of two years, with three, 12-month extension options, resulting in a fully extended maturity date of September 9, 2019. It is comprised of six floating rate components computed monthly based on 1-month LIBOR for each interest period plus a fixed component spread for each of the six components resulting in an effective weighted-average interest rate of 1-month LIBOR plus 2.11%. Interest on the loan is paid monthly.

The 2,875 homes securing the loan are substantially similar to the other properties owned by the Company and are leased to

11


tenants underwritten on substantially the same basis as the tenants in the Company’s other properties. During the duration of the loan, the Borrower’s properties may not generally be transferred, sold or otherwise securitized, the Company can substitute properties only if a property owned by the Borrower becomes a disqualified property under the terms of the loan, and the Borrower is limited in its ability to incur any additional indebtedness.

The loan is also secured by a security interest in all of the Borrower’s personal property and a pledge of all of the assets of the Equity Owner, including a security interest in its membership interest in the Borrower. The Company provides a limited guaranty (i) for certain losses arising out of designated acts of intentional misconduct and (ii) for the principal amount of the loan and all other obligations under the loan agreement in the event of insolvency or bankruptcy proceedings. The loan requires that we maintain certain covenants, including but not limited to, a minimum debt yield on the collateral pool of properties. We were in compliance with all covenants as of June 30, 2016.

The Company consolidates, at the historical cost basis, which was adjusted to fair value at the time of the merger, the 2,875 properties placed as collateral for the loan and has recognized a $342.1 million asset-backed securitization liability, representing the principal balance outstanding on the loan as of June 30, 2016. The principal outstanding balance is presented net of an unamortized discount of $11.3 million and is included in asset-backed securitizations, net within the condensed consolidated balance sheets. The 2,875 collateral homes had a net book value of $454.7 million as of June 30, 2016.

We also assumed an interest rate cap agreement in connection with the assumption of the asset-backed securitization loan that has a LIBOR-based strike rate equal to 3.12% for the initial two-year term of the loan, based on ARPI’s issuance date of the loan in August 2014, to hedge against interest rate fluctuations. The fair value of the interest rate cap agreement is estimated to be zero as of June 30, 2016.

Exchangeable Senior Notes, Net

In connection with the merger with ARPI on February 29, 2016 (see Note 10), the Company assumed 3.25% exchangeable senior notes due 2018 that have a $115.0 million aggregate principal amount and a fair value at assumption of $112.3 million. The exchangeable senior notes are senior unsecured obligations of the operating partnership and rank equally in right of payment with all other existing and future senior unsecured indebtedness of the operating partnership. Interest is payable in arrears on May 15 and November 15 of each year, beginning May 15, 2016, until the maturity date of November 15, 2018. The operating partnership’s obligations under the exchangeable senior notes are fully and unconditionally guaranteed by the Company. The exchangeable senior notes bear interest at a rate of 3.25% per annum and contain an exchange settlement feature, which provides that the exchangeable senior notes may, under certain circumstances, be exchangeable for cash, shares of our common stock or a combination of cash and shares of our common stock, at the option of the operating partnership, based on an initial exchange rate of 46.9423 shares of ARPI's common stock per $1,000 principal amount of the notes. The adjusted initial exchange rate would be 53.2795 shares of our common stock per $1,000 principal amount of the notes, based on the 1.135 exchange ratio of ARPI shares to our shares resulting from our merger with ARPI. The current exchange rate as of June 30, 2016, was 54.3357 shares of our common stock per $1,000 principal amount of the notes. The exchange rate changes over time based on our common share price and distributions to common shareholders.

Prior to the close of business on the business day immediately preceding August 15, 2018, the notes will be exchangeable at the option of the holders only under the following circumstances: (1) during any calendar quarter beginning after December 31, 2013 (and only during such quarter) if the closing sale price per share of our common stock is more than 130% of the then-current exchange price for at least 20 trading days (whether or not consecutive) in the period of 30 consecutive trading days ending on the last trading day of the preceding calendar quarter; (2) during the five consecutive business-day period following any five consecutive trading-day period in which the trading price per $1,000 principal amount of notes was less than 98% of the product of the closing sale price per share of our common stock multiplied by the then-current exchange rate; or (3) upon the occurrence of specified corporate transactions described in the indenture. On or after August 15, 2018, the notes will be exchangeable at any time prior to the close of business on the second business day immediately preceding the maturity date. Subject to its election to satisfy its exchange obligations entirely in shares of our common stock, upon exchange, the operating partnership will pay or deliver, as the case may be, to exchanging holders in respect of each $1,000 principal amount of notes being exchanged a settlement amount either solely in cash, solely in common shares or in a combination of cash and shares of our common stock.

The fair value of the exchangeable senior notes, which was calculated using a straight-debt rate of 6.7% at the time of assumption, was $112.3 million, which represents the $115.0 million face value less a discount of $2.7 million, which will be amortized using the effective interest method over the term of the notes. The amount recorded to exchangeable senior notes, net at the time of assumption was $105.3 million, which represents the fair value of $112.3 million, less the fair value of the exchange settlement feature of the notes of $7.0 million, which was recorded in additional paid-in capital. The fair value of the exchange settlement feature will be amortized using the effective interest method over the term of the notes.


12


As of June 30, 2016, the exchangeable senior notes, net had a balance of $106.4 million in the condensed consolidated balance sheets, which was net of an unamortized discount of $2.4 million and $6.2 million of unamortized fair value of the exchange settlement feature, which was included in additional paid-in capital within the condensed consolidated balance sheets.

Credit Facility
 
In March 2013, the Company entered into a $500.0 million senior secured revolving credit facility with a financial institution, which was subsequently amended in September 2013 to, among other things, expand our borrowing capacity to $800.0 million and extend the repayment period to September 30, 2018. Borrowings under the credit facility are available through September 7, 2016, at which point, any outstanding borrowings will convert to a term loan through September 30, 2018. We are in the process of extending or replacing this credit facility. All borrowings under the credit facility bear interest at 1-month LIBOR plus 2.75% until March 2017, and thereafter at 1-month LIBOR plus 3.125%. The credit facility is secured by our operating partnership’s membership interests in entities that own certain of our single-family properties and requires that we maintain certain financial covenants. As of June 30, 2016 and December 31, 2015, the Company was in compliance with all loan covenants. The Company had $142.0 million of borrowings outstanding under the credit facility as of June 30, 2016, compared to no borrowings outstanding under the credit facility at December 31, 2015. In July 2016, the Company paid off the $142.0 million of borrowings that had been outstanding on our credit facility as of June 30, 2016, using proceeds from our 6.35% Series E perpetual preferred share offering.
 
Interest Expense
 
The following table displays our total gross interest, which includes unused commitment and other fees on our credit facility and amortization of deferred financing costs, the discount on the ARP 2014-SFR1 securitization and the fair value of the exchange settlement feature of the exchangeable senior notes, and capitalized interest for the three and six months ended June 30, 2016 and 2015 (in thousands):
 
For the Three Months Ended
 
For the Six Months Ended
 
June 30, 2016
 
June 30, 2015
 
June 30, 2016
 
June 30, 2015
Gross interest
$
35,840

 
$
23,913

 
$
67,453

 
$
44,152

Capitalized interest
(359
)
 
(1,910
)
 
(995
)
 
(6,479
)
Interest expense
$
35,481

 
$
22,003


$
66,458

 
$
37,673


Note 7. Accounts Payable and Accrued Expenses
 
The following table summarizes accounts payable and accrued expenses as of June 30, 2016, and December 31, 2015 (in thousands):
 
June 30, 2016
 
December 31, 2015
Accounts payable
$
288

 
$
1,173

Accrued property taxes
85,039

 
46,024

Other accrued liabilities
33,279

 
26,031

Accrued construction and maintenance liabilities
10,418

 
11,429

Resident security deposits
70,344

 
53,819

Prepaid rent
15,939

 
16,275

Total
$
215,307

 
$
154,751


Accounts payable and accrued expenses rose $60.5 million to $215.3 million as of June 30, 2016, compared to $154.8 million as of December 31, 2015, primarily due to increases in accrued property taxes and resident security deposits, which are primarily related to the acquisition of 8,936 properties in connection with the Merger with ARPI (see Note 10).
 
Note 8. Shareholders’ Equity
 
Issuance of Class A Common Shares and Class A Units

In February 2016, the Company issued 36,546,170 Class A common shares, $0.01 par value per share, and 1,343,843 Class A units in connection with the merger with ARPI (see Note 10). Class A units represent voting equity interests in our operating partnership. Holders of Class A units in our operating partnership have the right to redeem the units for cash or, at the election of the Company, exchange the units for the Company's Class A common shares on a one-for-one basis.


13


Perpetual Preferred Shares

Perpetual preferred shares represent non-voting preferred equity interests in the Company and entitle holders to a cumulative annual cash dividend equal to 6.5% for Series D cumulative redeemable perpetual preferred shares ("Series D perpetual preferred shares") and 6.35% for Series E cumulative redeemable perpetual preferred shares ("Series E perpetual preferred shares"), which is applied to the liquidation preference at issuance of $25 per share. The Company may, at its option, redeem the perpetual preferred shares for cash, in whole or in part, from time to time, at any time on or after May 24, 2021, for the Series D perpetual preferred shares and June 29, 2021, for the Series E perpetual preferred shares or within 120 days after the occurrence of a change in control at a redemption price equal to the $25 per share liquidation preference, plus any accumulated and unpaid dividends.

During May 2016, the Company issued 10,750,000 6.5% Series D perpetual preferred shares in an underwritten public offering and concurrent private placement, raising gross proceeds of $268.8 million before offering costs of $8.5 million.

During June 2016, the Company issued 9,200,000 6.35% Series E perpetual preferred shares in an underwritten public offering, raising gross proceeds of $230.0 million before offering costs of $7.5 million.

Participating Preferred Shares
 
As of June 30, 2016, the initial liquidation preference on the Company’s participating preferred shares, as adjusted by an amount equal to 50% of the cumulative change in value of an index based on the purchase prices of single-family properties located in our top 20 markets, for all of the Company’s outstanding 5.0% Series A participating preferred shares, 5.0% Series B participating preferred shares and 5.5% Series C participating preferred shares was $460.2 million.

Conversion of Series C Convertible Units into Class A Units

The Series C convertible units represented voting equity interests in our operating partnership owned by AH LLC. On February 28, 2016, the third anniversary of their original issue date, the 31,085,974 Series C convertible units converted into Class A units on a one-for-one basis in accordance with their terms.

Conversion of Series E Convertible Units into Series D Convertible Units

The Series E convertible units represented non-voting equity interests in our operating partnership. Series E convertible units did not participate in any distributions and were convertible into Series D convertible units on February 29, 2016, subject to an earn-out provision based on the level of pro forma annualized EBITDA contribution, as defined, of the Advisor and the Property Manager. The terms of the earn-out provision were met in full and, therefore, the 4,375,000 Series E convertible units were converted into Series D convertible units on a one-for-one basis on February 29, 2016. The fair value of the Series D convertible units was estimated using a Monte Carlo simulation model, which was primarily driven by the most recent trading price of the Company’s Class A common shares into which the Series D convertible units are ultimately convertible. Based on this valuation, the conversion of Series E convertible units into Series D convertible units resulted in a gain of $11.5 million which was recorded in gain on conversion of Series E units within the condensed consolidated statements of operations. As of June 30, 2016, AH LLC owned all of the 8,750,000 outstanding Series D convertible units.

Distributions
 
Our board of trustees declared distributions that totaled $0.05 per share on our Class A and Class B common shares during the quarters ended June 30, 2016 and 2015. Distributions declared on our 5.000% Series A participating preferred shares, 5.000% Series B participating preferred shares and 5.500% Series C participating preferred shares during the quarters ended June 30, 2016 and 2015, totaled $0.3125 per share, $0.3125 per share and $0.34375 per share, respectively. Distributions declared on our 6.5% Series D perpetual preferred shares were for a pro-rated amount of $0.17153 per share during the quarter ended June 30, 2016. Our board of trustees declared distributions that totaled zero and $0.15113 per share on our Series C convertible units during the quarters ended June 30, 2016 and 2015, respectively. Distributions declared on our Series D convertible units totaled $0.035 per unit for the quarter ended June 30, 2016, which represents 70% of distributions declared on Class A units.
 
Noncontrolling Interest
 
Noncontrolling interest as reflected in the Company’s condensed consolidated balance sheets primarily consists of the interest held by AH LLC in units in the Company’s operating partnership. AH LLC owned 45,526,644 and 14,440,670, or approximately 16.0% and 6.5%, of the total 285,176,519 and 222,311,255 Class A units in the operating partnership as of June 30, 2016, and December 31, 2015, respectively. Additionally, AH LLC owned zero and all 31,085,974 of the Series C convertible units and owned all 8,750,000 and 4,375,000 of the Series D convertible units in the operating partnership as of June 30, 2016, and December 31, 2015,

14


respectively. Noncontrolling interest also includes interests held by former ARPI employees in Class A units of the Company's operating partnership, which were issued in connection with the merger with ARPI in February 2016. Former ARPI Class A unit holders owned 1,284,516, or approximately 0.5% of the total 285,176,519 Class A units in the operating partnership as of June 30, 2016. Also included in noncontrolling interest is the outside ownership interest in a consolidated subsidiary of the Company.

Noncontrolling interest as reflected in the Company’s condensed consolidated statements of operations for the three and six months ended June 30, 2016, totaled a net loss of $0.8 million and net income of $3.1 million, respectively, which consisted of zero and $3.0 million, respectively, of preferred income allocated to Series C convertible units prior to their conversion into Class A units on February 28, 2016, $0.6 million of net loss and $0.2 million of net income, respectively, allocated to Class A units, zero and $0.1 million, respectively, of net income allocated to Series D convertible units and $0.2 million of net loss allocated to the noncontrolling interest in a consolidated subsidiary of the Company. Noncontrolling interest for the three and six months ended June 30, 2015, totaled $3.7 million and $7.7 million, respectively, which consisted of $4.7 million and $9.4 million, respectively, of preferred income allocated to Series C convertible units, $0.8 million and $1.6 million, respectively, of net loss allocated to Class A units and $0.2 million and $0.1 million, respectively, of net loss allocated to noncontrolling interests in certain of the Company’s consolidated subsidiaries.
 
2012 Equity Incentive Plan
 
During the six months ended June 30, 2016 and 2015, the Company granted stock options for 698,000 and 588,500 Class A common shares, respectively, and 74,100 and 44,000 restricted stock units, respectively, to certain employees of the Company under the 2012 Equity Incentive Plan (the “Plan”). The options and restricted stock units granted during the six months ended June 30, 2016 and 2015, vest over four years and expire 10 years from the date of grant.
 
The following table summarizes stock option activity under the Plan for the six months ended June 30, 2016 and 2015:
 
Shares
 
Weighted-
Average
Exercise Price
 
Weighted-
Average
Remaining
Contractual 
Life (in years)
 
Aggregate
Intrinsic
Value (1)
(in thousands)
Options outstanding at January 1, 2015
2,165,000

 
$
16.17

 
8.8
 
$
1,890

Granted
588,500

 
16.49

 
 
 
 

Exercised

 

 
 
 

Forfeited
(125,500
)
 
16.57

 
 
 
 

Options outstanding at June 30, 2015
2,628,000

 
$
16.23

 
8.5
 
$
535

Options exercisable at June 30, 2015
661,250

 
$
15.93

 
7.7
 
$
274

 
 
 
 
 
 
 
 
Options outstanding at January 1, 2016
2,484,400

 
$
16.22

 
8.0
 
$
1,225

Granted
698,000

 
14.04

 
 
 
 

Exercised
(105,750
)
 
15.92

 
 
 
298

Forfeited
(95,650
)
 
16.35

 
 
 
 

Options outstanding at June 30, 2016
2,981,000

 
$
15.71

 
7.9
 
$
14,211

Options exercisable at June 30, 2016
1,117,625

 
$
16.07

 
7.2
 
$
4,934


(1)
Intrinsic value for activities other than exercises is defined as the difference between the grant price and the market value on the last trading day of the period for those stock options where the market value is greater than the exercise price. For exercises, intrinsic value is defined as the difference between the grant price and the market value on the date of exercise.

The following table summarizes the Black-Scholes Option Pricing Model inputs used for valuation of the stock options for Class A common shares issued during the six months ended June 30, 2016 and 2015:
 
2016
 
2015
Weighted-average fair value
$
2.81

 
$
4.57

Expected term (years)
7.0

 
7.0

Dividend yield
3.0
%
 
3.0
%
Volatility
27.4
%
 
35.9
%
Risk-free interest rate
1.5
%
 
1.9
%
  

15


The following table summarizes the activity that relates to the Company’s restricted stock units under the Plan for the six months ended June 30, 2016 and 2015:
 
2016
 
2015
Restricted stock units at beginning of period
91,650

 
85,000

Units awarded
74,100

 
44,000

Units vested
(27,250
)
 
(21,250
)
Units forfeited
(3,550
)
 
(7,400
)
Restricted stock units at end of the period
134,950


100,350

 
Total non-cash share-based compensation expense related to stock options and restricted stock units was $1.0 million and $0.7 million for the three months ended June 30, 2016 and 2015, respectively, and $1.9 million and $1.4 million for the six months ended June 30, 2016 and 2015, respectively.

Share Repurchase Program
 
On September 21, 2015, the Company announced that our Board of Trustees approved a share repurchase program authorizing us to repurchase up to $300.0 million of our outstanding Class A common shares from time to time in the open market or in privately negotiated transactions. The program does not have an expiration date, but may be suspended or discontinued at any time without notice. All repurchased shares are constructively retired and returned to an authorized and unissued status. In addition, the excess of the purchase price over the par value of shares repurchased is recorded as a reduction to additional paid-in capital. During the six months ended June 30, 2016, we repurchased and retired approximately 6.2 million of our Class A common shares, on a settlement date basis, in accordance with the program at a weighted-average price of $15.44 per share and a total price of $96.0 million. As of June 30, 2016, we had a remaining repurchase authorization of $146.7 million under the program.

Note 9. Related Party Transactions
 
As of June 30, 2016, and December 31, 2015, AH LLC owned approximately 2.9% and 3.3%, respectively, of our outstanding Class A common shares. On a fully-diluted basis, AH LLC held (including consideration of 635,075 Class B common shares as of June 30, 2016, and December 31, 2015, 45,526,644 and 14,440,670 Class A common units as of June 30, 2016, and December 31, 2015, respectively, zero and 31,085,974 Series C convertible units as of June 30, 2016, and December 31, 2015, respectively, 8,750,000 and 4,375,000 Series D convertible units as of June 30, 2016, and December 31, 2015, respectively, and zero and 4,375,000 Series E convertible units as of June 30, 2016, and December 31, 2015, respectively) an approximate 18.7% and 22.1% interest at June 30, 2016, and December 31, 2015, respectively.
 
As of June 30, 2016, the Company had a net receivable of $1.2 million due from affiliates primarily related to expense reimbursements due from a joint venture, which was included in escrow deposits, prepaid expenses and other assets within the condensed consolidated balance sheets. As of December 31, 2015, the Company had a net payable of $4.1 million payable to affiliates related to declared and unpaid distributions on the Series C units, partially offset by expense reimbursements from affiliates, which was included in amounts payable to affiliates within the condensed consolidated balance sheets.

In June 2014, the Company and the Alaska Permanent Fund Corporation ("APFC") formed a joint venture (the "Alaska Joint Venture II"). As of June 30, 2016, and December 31, 2015, we had contributed $40.0 million to the Alaska Joint Venture II and APFC had contributed $160.0 million. During the quarter ended June 30, 2016, the Alaska Joint Venture II paid distributions totaling $6.0 million and $24.0 million to us and APFC, respectively. The Company accounts for its investment in the joint venture under the equity method of accounting as an investment in an unconsolidated subsidiary, which is included in escrow deposits, prepaid expenses and other assets within the condensed consolidated balance sheets, as we do not have a majority interest or the ability to control the entity. The Company has a promoted interest in the Alaska Joint Venture II in addition to owning 20% of its equity.

Note 10. Acquisitions

Merger with American Residential Properties, Inc.

On February 29, 2016, the Company completed a merger with ARPI, in which ARPI merged with and into a wholly owned subsidiary of us in a stock-for-stock transaction, with our subsidiary continuing as the surviving entity (the "Merger"). The purpose of this acquisition was to solidify our position as the largest public owner and operator of single-family rental properties, increase scale and achieve operating synergies. ARPI’s portfolio is substantially similar to our own, meets our high quality portfolio standards and the acquisition of their portfolio has allowed us to add density in key markets. As a result of the Merger, each holder of ARPI common stock received 1.135 of our Class A common shares for each share of ARPI common stock and each holder of limited partnership

16


interests in ARPI’s operating partnership received 1.135 Class A units of our operating partnership. We issued 36,546,170 Class A common shares and 1,343,843 Class A units in connection with the Merger, representing 12.7% of the total Class A common shares, Class B common shares and units of our operating partnership, collectively, as of the acquisition date. The equity transaction consideration of $530.5 million was calculated based on the 36,546,170 Class A common shares and 1,343,843 Class A units issued in connection with the Merger valued at the Company’s closing share price on the acquisition date of $14.00 per share. Transaction costs incurred by the Company related to the Merger totaled $7.2 million, of which $1.9 million was incurred during the second quarter of 2016.

The following table summarizes the preliminary estimated fair values of the assets and liabilities acquired as part of the Merger as of the acquisition date (in thousands):
Net assets acquired
 
 
Land
 
$
262,396

Buildings and improvements
 
1,014,857

Cash and cash equivalents
 
15,499

Restricted cash
 
9,521

Rent and other receivables
 
843

Escrow deposits, prepaid expenses and other assets
 
35,134

In-place leases
 
22,696

Accounts payable and accrued expenses
 
(38,485
)
Net assets acquired
 
1,322,461

 
 
 
Debt assumed
 
 
Credit facility
 
350,000

Exchangeable senior notes
 
112,298

Asset-backed securitization
 
329,703

Total debt assumed
 
792,001

 
 
 
Equity transaction consideration
 
530,460

 
 
 
Total transaction consideration
 
$
1,322,461


Since the completion of the Merger, the Company has consolidated the 8,936 single-family properties acquired as part of the transaction and the related results of these operations are reflected in the Company’s condensed consolidated financial statements.

The following table presents the total revenues and net loss attributable to the Merger that are included in our condensed consolidated statements of operations for the three and six months ended June 30, 2016 (in thousands):
 
 
For the Three Months Ended
June 30, 2016
 
For the Period from February 29, 2016 to June 30, 2016
Total revenues
 
$
34,743

 
$
45,882

Net loss
 
$
(3,056
)
 
$
(5,627
)

Pro Forma Supplemental Information
    
The following table presents the Company’s supplemental consolidated pro forma total revenues and net loss as if the Merger had occurred on January 1, 2015 (in thousands):
 
 
For the Three Months Ended
 
For the Six Months Ended
 
 
June 30, 2016
 
June 30, 2015
 
June 30, 2016
 
June 30, 2015
Pro forma total revenues (1)
 
$
220,972

 
$
185,678

 
$
438,234

 
$
344,928

Pro forma net loss (1)
 
$
(3,753
)
 
$
(8,597
)
 
$
(17,926
)
 
$
(19,308
)
Pro forma net loss per share (1)
 
$
(0.04
)
 
$
(0.07
)
 
$
(0.13
)
 
$
(0.15
)

(1)
This pro forma supplemental information does not purport to be indicative of what the Company's operating results would have been had the Merger occurred on January 1, 2015.


17


Note 11. Earnings per Share
 
The following table reflects the computation of net loss per share on a basic and diluted basis for the three and six months ended June 30, 2016 and 2015 (in thousands, except share data): 
 
For the Three Months Ended
June 30,
 
For the Six Months Ended
June 30,
 
2016
 
2015
 
2016
 
2015
Income (loss) (numerator):
 

 
 

 
 

 
 

Net (loss) income
$
(3,753
)
 
$
(8,398
)
 
$
1,275

 
$
(16,663
)
Noncontrolling interest
(761
)
 
3,730

 
3,075

 
7,686

Dividends on preferred shares
7,412

 
5,569

 
12,981

 
11,138

Net loss attributable to common shareholders
$
(10,404
)
 
$
(17,697
)
 
$
(14,781
)
 
$
(35,487
)
 
 
 
 
 
 
 
 
Weighted-average shares (denominator)
238,481,265

 
211,487,164

 
228,819,566

 
211,484,461

 
 
 
 
 
 
 
 
Net loss per share—basic and diluted
$
(0.04
)
 
$
(0.08
)
 
$
(0.06
)
 
$
(0.17
)
 
Total weighted-average shares for the three and six months ended June 30, 2016, excludes an aggregate of 95,712,110, and for the three and six months ended June 30, 2015, excludes an aggregate of 74,064,994, of shares or units in our operating partnership, Series A, B and C preferred shares, common shares issuable upon exercise of stock options, and restricted stock units because they were antidilutive.
 
Note 12. Commitments and Contingencies
 
We are involved in various legal and administrative proceedings that are incidental to our business. We believe these matters will not have a materially adverse effect on our financial position.

Note 13. Noncash Transactions
 
On February 29, 2016 we completed our Merger with ARPI in a stock-for-stock transaction. Each holder of ARPI common stock received 1.135 of our Class A common shares for each share of ARPI common stock and each holder of limited partnership interests in ARPI's operating partnership received 1.135 Class A units of our operating partnership. We issued 36,546,170 Class A common shares and 1,343,843 Class A units in connection with the Merger, representing 12.7% of the total Class A common shares, Class B common shares and units of our operating partnership, collectively, as of the acquisition date (see Note 10).

Note 14. Fair Value
 
The carrying amount of rents and other receivables, restricted cash, escrow deposits, prepaid expenses and other assets, and accounts payable and accrued expenses approximate fair value because of the short maturity of these amounts. The Company’s interest rate cap agreement and preferred shares derivative liability are the only financial instruments recorded at fair value on a recurring basis in the condensed consolidated financial statements.


18


Our credit facility, asset-backed securitizations, exchangeable senior notes and secured note payable are also financial instruments, which are classified as Level 3 in the fair value hierarchy as they were estimated by using unobservable inputs. We estimated their fair values by modeling the contractual cash flows required under the instruments and discounting them back to their present values using estimates of current market rates. The following table displays the carrying values and fair values of our debt instruments as of June 30, 2016, and December 31, 2015 (in thousands):
 
June 30, 2016
 
December 31, 2015
 
Carrying Value
 
Fair Value
 
Carrying Value
 
Fair Value
AH4R 2014-SFR1 securitization
$
471,351

 
$
473,227

 
$
473,755

 
$
472,258

ARP 2014-SFR1 securitization (1)
330,822

 
330,822

 

 

AH4R 2014-SFR2 securitization
504,739

 
512,232

 
507,305

 
476,952

AH4R 2014-SFR3 securitization
520,468

 
532,360

 
523,109

 
489,448

AH4R 2015-SFR1 securitization
546,358

 
554,836

 
549,121

 
496,673

AH4R 2015-SFR2 securitization
474,532

 
485,061

 
476,920

 
433,633

Total asset-backed securitizations, net (2)
2,848,270

 
2,888,538

 
2,530,210

 
2,368,964

Exchangeable senior notes, net (1)
106,434

 
106,434

 

 

Secured note payable
50,295

 
50,351

 
50,752

 
48,631

Credit facility (3)
142,000

 
142,000

 

 

Total debt
$
3,146,999

 
$
3,187,323

 
$
2,580,962

 
$
2,417,595

(1)
The ARP 2014-SFR1 securitization and exchangeable senior notes, net are presented net of unamortized discounts. As they were recently acquired in connection with the Merger with ARPI in February 2016, we believe their fair values approximate their carrying values.
(2)
The carrying values of the asset-backed securitizations exclude $52.5 million and $56.6 million of deferred financing costs as of June 30, 2016, and December 31, 2015, respectively.
(3)
As our credit facility bears interest at a floating rate based on an index plus a spread, which is 1-month LIBOR plus 2.75%, and the credit spread is consistent with those demanded in the market for credit facilities with similar risks and maturities, management believes that the carrying value of the credit facility as of June 30, 2016, reasonably approximates fair value, which has been estimated by discounting future cash flows at market rates.

Valuation of the preferred shares derivative liability considers scenarios in which the preferred shares would be redeemed or converted into Class A common shares by the Company and the subsequent payoffs under those scenarios. The valuation also considers certain variables such as the risk-free rate matching the assumed timing of either redemption or conversion, volatility of the underlying home price appreciation index, dividend payments, conversion rates, the assumed timing of either redemption or conversion and an assumed drift factor in home price appreciation across certain metropolitan statistical areas, or MSAs, as outlined in the agreement.
 
The fair value of our interest rate cap agreement is determined using the market standard methodology of discounting the future expected cash receipts that would occur if variable interest rates rise above the strike rate of the interest rate cap. The variable interest rates used in the calculation of projected receipts on the cap are based on an expectation of future interest rates derived from observable market interest rate curves and volatilities. To comply with the provisions of ASC 820, Fair Value Measurements and Disclosures, the Company incorporates credit valuation adjustments to appropriately reflect the respective counterparty’s nonperformance risk in the fair value measurements.
 

19


The following table sets forth the fair value of our interest rate cap agreement, the contingently convertible Series E units liability and preferred shares derivative liability as of June 30, 2016, and December 31, 2015 (in thousands):
 
 
June 30, 2016
Description
 
Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)
 
Significant
Other
Observable
Inputs
(Level 2)
 
Significant
Unobservable
Inputs
(Level 3)
 
Total
Assets:
 
 

 
 

 
 

 
 

Interest rate cap agreement
 
$

 
$

 
$

 
$

 
 
 
 
 
 
 
 
 
Liabilities:
 
 

 
 

 
 

 
 

Preferred shares derivative liability
 
$

 
$

 
$
63,240

 
$
63,240

 
 
December 31, 2015
Description
 
Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)
 
Significant
Other
Observable
Inputs
(Level 2)
 
Significant
Unobservable
Inputs
(Level 3)
 
Total
Assets:
 
 

 
 

 
 

 
 

Interest rate cap agreement
 
$

 
$

 
$

 
$

 
 
 
 
 
 
 
 
 
Liabilities:
 
 

 
 

 
 

 
 

Contingently convertible Series E units liability
 
$

 
$

 
$
69,957

 
$
69,957

Preferred shares derivative liability
 
$

 
$

 
$
62,790

 
$
62,790


The following table presents changes in the fair values of our Level 3 financial instruments, consisting of our contingently convertible series E units liability and preferred shares derivative liability, which are measured on a recurring basis with changes in fair value recognized in remeasurement of Series E units and remeasurement of preferred shares, respectively, in the condensed consolidated statements of operations for the six months ended June 30, 2016 and 2015 (in thousands):
Description
 
January 1, 2016
 
Issuances
 
Conversions
 
Remeasurement
included in
earnings
 
June 30, 2016
Liabilities:
 
 

 
 

 
 
 
 

 
 

Contingently convertible Series E units liability
 
$
69,957

 
$

 
$
(69,957
)
 
$

 
$

Preferred shares derivative liability
 
$
62,790

 
$

 
$

 
$
450

 
$
63,240

Description
 
January 1, 2015
 
Issuances
 
Conversions
 
Remeasurement
included in
earnings
 
June 30, 2015
Liabilities:
 
 

 
 

 
 
 
 

 
 

Contingently convertible Series E units liability
 
$
72,057

 
$

 
$

 
$
(3,981
)
 
$
68,076

Preferred shares derivative liability
 
$
57,960

 
$

 
$

 
$
(700
)
 
$
57,260

    
Changes in inputs or assumptions used to value the preferred shares derivative liability may have a material impact on the resulting valuation.
 
Note 15. Subsequent Events
 
Credit Facility

In July 2016, the Company paid off the $142.0 million of borrowings that had been outstanding on our credit facility as of June 30, 2016, using proceeds from our 6.35% Series E perpetual preferred share offering.

Subsequent Dispositions
 
From July 1, 2016, through July 31, 2016, we disposed of 180 properties for aggregate net proceeds of approximately $14.0 million. These dispositions are primarily related to properties obtained through the ARPI merger that had been classified as held for sale as they did not meet our portfolio criteria.


20


Subsequent Acquisitions
 
From July 1, 2016, through July 31, 2016, we acquired 157 properties for an aggregate purchase price of approximately $32.9 million.

Declaration of Dividends
 
On August 2, 2016, our board of trustees declared quarterly dividends of $0.05 per Class A common share payable on September 30, 2016, to shareholders of record on September 15, 2016, and $0.05 per Class B common share payable on September 30, 2016, to shareholders of record on September 15, 2016. Additionally, our board of trustees also declared quarterly dividends of $0.3125 per share on the Company’s 5.000% Series A participating preferred shares payable on September 30, 2016, to shareholders of record on September 15, 2016, $0.3125 per share on the Company’s 5.000% Series B participating preferred shares payable on September 30, 2016, to shareholders of record on September 15, 2016, $0.34375 per share on the Company’s 5.500% Series C participating preferred shares payable on September 30, 2016, to shareholders of record on September 15, 2016, $0.40625 per share on the Company’s 6.5% Series D perpetual preferred shares payable on September 30, 2016, to shareholders of record on September 15, 2016 and $0.405690 per share on the Company’s 6.35% Series E perpetual preferred shares payable on September 30, 2016, to shareholders of record on September 15, 2016.





21


Item 2.      Management’s Discussion and Analysis of Financial Condition and Results of Operations.
 
The following discussion of our financial condition and results of operations should be read in conjunction with the financial statements and related notes appearing elsewhere in this Quarterly Report on Form 10-Q.
 
Overview
 
We are a Maryland REIT focused on acquiring, renovating, leasing and operating single-family homes as rental properties. We commenced operations in November 2012 to continue the investment activities of AH LLC, which was founded by our chairman, B. Wayne Hughes, in 2011 to take advantage of the dislocation in the single-family home market.
 
As of June 30, 2016, we owned 48,038 single-family properties, in selected sub-markets of MSAs in 22 states, including 1,582 properties held for sale, of which 1,288 properties were former ARPI properties, compared to 38,780 single-family properties in 22 states, including 45 properties held for sale, as of December 31, 2015, and 37,491 single-family properties in 22 states, including 44 properties held for sale, as of June 30, 2015. As of June 30, 2016, 44,729, or 96.3%, of our total properties (excluding held for sale properties) were leased, compared to 36,403, or 94.0%, of our total properties (excluding held for sale properties) as of December 31, 2015, and 34,903, or 93.2%, of our total properties (excluding held for sale properties) as of June 30, 2015. As of June 30, 2016, our portfolio of single-family properties was internally managed through our proprietary property management platform.
 
Our Properties and Key Operating Metrics
 
The following table provides a summary of our single-family properties as of June 30, 2016:
Market
 
Number of Single-family Properties (1)
 
% of Total Single-family Properties
 
Avg. Gross Book Value
per Property
 
Avg.
Sq. Ft.
 
Avg. Property Age
(years)
 
Avg. Year Purchased
Dallas-Fort Worth, TX
 
4,346

 
9.4
%
 
$
161,010

 
2,120

 
12.7

 
2014
Atlanta, GA
 
3,891

 
8.4
%
 
162,923

 
2,108

 
15.5

 
2014
Houston, TX
 
3,155

 
6.8
%
 
162,097

 
2,114

 
10.6

 
2014
Indianapolis, IN
 
2,901

 
6.2
%
 
150,828

 
1,933

 
13.7

 
2013
Phoenix, AZ
 
2,783

 
6.0
%
 
160,942

 
1,814

 
13.8

 
2014
Charlotte, NC
 
2,734

 
5.9
%
 
172,017

 
2,017

 
13.0

 
2014
Nashville, TN
 
2,350

 
5.1
%
 
196,266

 
2,084

 
12.0

 
2014
Greater Chicago area, IL and IN
 
2,068

 
4.5
%
 
179,972

 
1,898

 
15.0

 
2013
Cincinnati, OH
 
1,953

 
4.2
%
 
171,777

 
1,846

 
14.1

 
2013
Raleigh, NC
 
1,834

 
3.9
%
 
175,353

 
1,844

 
11.8

 
2014
All Other (2)
 
18,441

 
39.6
%
 
175,382

 
1,893

 
13.4

 
2014
Total / Average
 
46,456

 
100.0
%
 
$
170,603

 
1,958

 
13.3

 
2014

(1)
Excludes 1,582 held for sale properties as of June 30, 2016.
(2)
Represents 32 markets in 19 states.



22


The following table summarizes certain key leasing metrics as of June 30, 2016:
 
 
Total Single-family Properties (1)
Market
 
Leased Percentage (2)
 
Occupancy Percentage (2)
 
Avg. Contractual Monthly Rent Per Property (2)
 
Avg. Original Lease Term (months) (2)
 
Avg. Remaining Lease Term (months) (2)
Dallas-Fort Worth, TX
 
97.1
%
 
95.5
%
 
$
1,587

 
12.1
 
9.8
Atlanta, GA
 
94.8
%
 
93.8
%
 
1,383

 
12.0
 
9.7
Houston, TX
 
95.1
%
 
93.0
%
 
1,579

 
12.2
 
9.6
Indianapolis, IN
 
95.9
%
 
93.8
%
 
1,311

 
13.0
 
9.8
Phoenix, AZ
 
98.5
%
 
97.0
%
 
1,158

 
12.4
 
10.3
Charlotte, NC
 
97.3
%
 
96.1
%
 
1,427

 
12.1
 
9.4
Nashville, TN
 
98.1
%
 
97.2
%
 
1,584

 
12.1
 
10.5
Greater Chicago area, IL and IN
 
96.3
%
 
95.1
%
 
1,730

 
13.2
 
9.8
Cincinnati, OH
 
96.9
%
 
95.0
%
 
1,472

 
12.8
 
10.1
Raleigh, NC
 
96.3
%
 
94.3
%
 
1,392

 
12.0
 
9.8
All Other (3)
 
95.9
%
 
94.4
%
 
1,463

 
12.2
 
9.6
Total / Average
 
96.3
%
 
94.8
%
 
$
1,461

 
12.3
 
9.7

(1) 
Leasing information excludes held for sale properties.
(2) 
Leased percentage, occupancy percentage, average contractual monthly rent per property, average original lease term and average remaining lease term are reflected as of period end.
(3) 
Represents 32 markets in 19 states.
 
Merger with American Residential Properties, Inc.

On February 29, 2016, the Company completed its Merger with ARPI, in which ARPI merged with and into a wholly owned subsidiary of us in a stock-for-stock transaction, with our subsidiary continuing as the surviving entity. As a result of the Merger, each holder of ARPI common stock received 1.135 of our Class A common shares for each share of ARPI common stock and each holder of limited partnership interests in ARPI’s operating partnership received 1.135 Class A units of our operating partnership. We issued 36,546,170 Class A common shares and 1,343,843 Class A units in connection with the Merger, representing 12.7% of the total Class A common shares, Class B common shares and units of our operating partnership, collectively, as of the acquisition date (see Note 10).

Factors That Affect Our Results of Operations and Financial Condition
 
Our results of operations and financial condition are affected by numerous factors, many of which are beyond our control. Key factors that impact our results of operations and financial condition include our ability to identify and acquire properties; our pace of property acquisitions; the time and cost required to gain access to the properties and then to renovate and lease a newly acquired property at acceptable rental rates; occupancy levels; rates of tenant turnover; the length of vacancy in properties between tenant leases; our expense ratios; our ability to raise capital; and our capital structure.
 
Property Acquisitions and Dispositions
 
Since our formation, we have rapidly but systematically grown our portfolio of single-family homes. Our ability to identify and acquire single-family homes that meet our investment criteria is impacted by home prices in our target markets, the inventory of properties available-for-sale through our acquisition channels, competition for our target assets and our available capital. Our level of acquisition activity has fluctuated based on the number of suitable investments and the level of capital available to invest. Our acquisition pace for individually acquired properties has decreased over the past year. During the quarter ended June 30, 2016, our total portfolio increased by 83 homes, including 149 homes acquired through trustee acquisitions, 3 homes acquired through broker acquisitions and net of 69 homes sold or rescinded, of which 28 properties were former ARPI properties.
 
Property Operations
 
The acquisition of properties involves expenditures in addition to payment of the purchase price, including property inspections, closing costs, liens, title insurance, transfer taxes, recording fees, broker commissions, property taxes and homeowner association (“HOA”) fees, when applicable. In addition, we typically incur costs between $5,000 and $25,000 to renovate a home to prepare it for rental. Renovation work varies, but may include paint, flooring, carpeting, cabinetry, appliances, plumbing hardware and other items required to prepare the home for rental. The time and cost involved in initially accessing our homes to prepare them for rental can impact our financial performance and varies among properties based on several factors, including the source of acquisition

23


channel, whether the property is located in a judicial or non-judicial foreclosure state, if applicable, and whether or not the home is occupied at the time of acquisition. This process of finalizing the acquisition and gaining initial access to the home can range from immediate access to multiple months and, on average, takes approximately 15 to 25 days. Additionally, after gaining access to the home, the time to renovate a property can vary significantly among properties and is most impacted by the age and condition of the property. On average, it takes approximately 60 to 70 days to complete the renovation process after gaining initial access to the home. Our operating results are also impacted by the amount of time it takes to market and lease a property, which can vary greatly among properties, and is impacted by local demand, our marketing techniques and the size of our available inventory. On average, it takes approximately 20 to 30 days to lease a property after completing the renovation process. Lastly, our operating results are impacted by the length of stay of our tenants and the amount of time it takes to prepare and re-lease a property after a tenant vacates. This process, which we refer to as “turnover,” is impacted by numerous factors, including the condition of the home upon move-out of the previous tenant, and by local demand, our marketing techniques and the size of our available inventory at the time of the turnover. On average, it takes approximately 50 to 60 days to complete the turnover process.
 
Revenue
 
Our revenue is derived primarily from rents collected under lease agreements with tenants for our single-family properties. These include short-term leases that we enter into directly with our tenants, which typically have a term of one year. Our rental rates and occupancy levels are affected by macroeconomic factors and local and property-level factors, including market conditions, seasonality and tenant defaults, and the amount of time it takes to renovate and re-lease properties when tenants vacate. We generally do not offer free rent or other concessions in connection with leasing our properties. Additionally, our ability to collect revenues and related operating results are impacted by the credit worthiness and quality of our tenants. On average, our tenants have household incomes ranging from $70,000 to $100,000 and primarily consist of families with approximately two adults and one or more children.
 
In addition to rental revenues, we receive fees and other reimbursements, referred to as “tenant charge-backs”, from our tenants, which are primarily designed to recover costs for certain items, such as utilities, damages and maintenance. In accordance with GAAP, these fees and tenant charge-backs are presented gross in the condensed consolidated statements of operations.
 
As our total portfolio occupancy continues to stabilize, our ability to maintain and grow revenues will be dependent on our ability to retain tenants and increase rental rates. We believe that our platform will allow us to achieve strong tenant retention and lease renewal rates at our properties. The average increase in rent for renewals was 4.1% and 2.4%, respectively, and the average increase in rent for re-leases was 7.5% and 4.6%, respectively, for the three months ended June 30, 2016 and 2015. Based on our Same-Home population of properties, we experienced retention rates of 69.5% and 68.6%, respectively, for the three months ended June 30, 2016 and 2015. The average increase in rent for renewals was 4.1% and 2.9%, respectively, and the average increase in rent for re-leases was 6.3% and 3.1%, respectively, for the six months ended June 30, 2016 and 2015. Based on our Same-Home population of properties, we experienced retention rates of 68.8% and 69.2%, respectively, for the six months ended June 30, 2016 and 2015.
 
Expenses
 
We monitor the following categories of expenses that we believe most significantly affect our results of operations.
     
Property Operating Expenses
 
Once a property is available for lease, which we refer to as “rent-ready,” we incur ongoing property-related expenses, primarily HOA fees (when applicable); property taxes; insurance; marketing expenses; repairs and maintenance; and turnover costs, which may not be subject to our control.
 
Property Management Expenses
 
As we internally manage our portfolio of single-family properties through our proprietary property management platform, we incur costs such as salary expenses for property management personnel, lease expenses for property management offices and technology expenses for maintaining the property management platform. As part of developing our property management platform, we have made significant investments in our infrastructure, systems and technology. We believe that these investments will enable the costs of our property management platform to become more efficient over time and as our overall portfolio grows in size.
 
Seasonality
 
We believe that our business and related operating results will be impacted by seasonal factors throughout the year. In particular, we have experienced higher levels of tenant move-outs during the summer months, which impacts both our rental revenues and related turnover costs. Further, our property operating costs are seasonally impacted in certain markets for expenses such as HVAC repairs, turn costs and landscaping expenses during the summer season.

24


     General and Administrative Expense
 
General and administrative expense primarily consists of payroll and personnel costs, trustees’ and officers’ insurance expenses, audit and tax fees, state taxes, trustee fees and other expenses associated with our corporate and administrative functions.
 
Results of Operations
 
Net loss attributable to common shareholders decreased to $10.4 million, or $0.04 per basic and diluted share, for the three months ended June 30, 2016, compared to a net loss attributable to common shareholders of $17.7 million, or $0.08 per basic and diluted share, for the three months ended June 30, 2015. This decrease was primarily attributable to higher revenues, partially offset by increases in property operating and depreciation expenses resulting from growth in our property count and a rise in interest expense due to higher outstanding borrowings.

Net loss attributable to common shareholders decreased to $14.8 million, or $0.06 per basic and diluted share, for the six months ended June 30, 2016 from a net loss attributable to common shareholders of $35.5 million, or $0.17 per basic and diluted share, for the six months ended June 30, 2015. This decrease was primarily attributable to higher revenues and a gain on the conversion of Series E convertible units to Series D convertible units, partially offset by increases in property operating and depreciation expenses resulting from growth in our property count and a rise in interest expense due to higher outstanding borrowings.

As we continue to grow our portfolio with many of our homes still recently acquired and/or renovated, we distinguish our portfolio of homes between Same-Home properties, Non-Same-Home and Other properties and Former ARPI properties in evaluating our operating performance. We classify a property as Same-Home if it has been stabilized longer than 90 days prior to the beginning of the earliest period presented under comparison, which allows the performance of these properties to be compared between periods. Single-family properties that we acquire individually (i.e., not through a bulk purchase) are classified as either stabilized or non-stabilized. A property is classified as stabilized once it has been renovated and then initially leased or available for rent for a period greater than 90 days. We classify a property as Former ARPI if it was acquired through the ARPI merger and is not classified as held for sale as of the end of the current period. All other properties, including those classified as held for sale, are classified as Non-Same-Home and Other.
 
One of the primary financial measures we use in evaluating the operating performance of our single-family properties is core net operating income (“Core NOI”), which we define as rents and fees from single-family properties, net of bad debt expense, less property operating expenses for single-family properties, excluding expenses reimbursed by tenant charge-backs and bad debt expense.  We use Core NOI as a primary financial measure as it reflects the economic operating performance of our single-family properties without the impact of certain tenant reimbursed operating expenses that are presented gross in the condensed consolidated statements of operations in accordance with GAAP.


25


Comparison of the Three Months Ended June 30, 2016, to the Three Months Ended June 30, 2015
 
The following table presents a summary of Core NOI for our Same-Home properties, Non-Same-Home and Other properties, Former ARPI properties and total properties for the three months ended June 30, 2016 and 2015 (in thousands):
 
For the Three Months Ended June 30, 2016
 
Same-Home
Properties (1)
 
% of
Revenue
 
Non-Same-
Home and Other
Properties
 
% of
Revenue
 
Former ARPI Properties
 
% of
Revenue
 
Total
Properties
 
% of
Revenue
Rents from single-family properties
$
106,057

 
 

 
$
58,193

 
 

 
$
29,241

 
 
 
$
193,491

 
 

Fees from single-family properties
1,356

 
 

 
979

 
 

 
389

 
 
 
2,724

 
 

Bad debt
(713
)
 
 

 
(529
)
 
 

 
(172
)
 
 
 
(1,414
)
 
 

Core revenues from single-family properties
106,700

 
 

 
58,643

 
 

 
29,458

 
 
 
194,801

 
 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property operating expenses:
 

 
 

 
 

 
 

 
 
 
 
 
 

 
 

Property tax expense
20,095

 
18.8
%
 
10,805

 
18.4
%
 
5,418

 
18.4
%
 
36,318

 
18.6
%
HOA fees, net of tenant charge-backs
2,001

 
1.9
%
 
1,136

 
1.9
%
 
686

 
2.3
%
 
3,823

 
2.0
%
Maintenance and turnover costs, net of tenant charge-backs
7,539

 
7.0
%
 
3,964

 
6.9
%
 
2,571

 
8.7
%
 
14,074

 
7.1
%
In-house maintenance
726

 
0.7
%
 
377

 
0.6
%
 
266

 
0.9
%
 
1,369

 
0.7
%
Insurance
1,134

 
1.1
%
 
757

 
1.3
%
 
370

 
1.3
%
 
2,261

 
1.2
%
Property management expenses
8,804

 
8.3
%
 
4,838

 
8.2
%
 
2,431

 
8.3
%
 
16,073

 
8.3
%
Core property operating expenses
40,299

 
37.8
%
 
21,877

 
37.3
%
 
11,742

 
39.9
%
 
73,918

 
37.9
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Core net operating income
$
66,401

 
62.2
%
 
$
36,766

 
62.7
%
 
$
17,716

 
60.1
%
 
$
120,883

 
62.1
%
 
For the Three Months Ended June 30, 2015
 
Same-Home
Properties (1)
 
% of
Revenue
 
Non-Same-
Home and Other
Properties
 
% of
Revenue
 
Former ARPI Properties
 
% of
Revenue
 
Total
Properties
 
% of
Revenue
Rents from single-family properties
$
100,930

 
 

 
$
36,888

 
 

 
$

 
 
 
$
137,818

 
 

Fees from single-family properties
1,385

 
 

 
819

 
 

 

 
 
 
2,204

 
 

Bad debt
(1,085
)
 
 

 
(429
)
 
 

 

 
 
 
(1,514
)
 
 

Core revenues from single-family properties
101,230

 
 

 
37,278

 
 

 

 
 
 
138,508

 
 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property operating expenses:
 

 
 

 
 

 
 

 
 
 
 
 
 

 
 

Property tax expense
18,211

 
18.0
%
 
6,159

 
16.5
%
 

 
%
 
24,370

 
17.6
%
HOA fees, net of tenant charge-backs
2,069

 
2.0
%
 
856

 
2.3
%
 

 
%
 
2,925

 
2.1
%
Maintenance and turnover costs, net of tenant charge-backs
10,095

 
10.0
%
 
3,105

 
8.3
%
 

 
%
 
13,200

 
9.5
%
In-house maintenance

 
%
 

 
%
 

 
%
 

 
%
Insurance
1,174

 
1.2
%
 
506

 
1.4
%
 

 
%
 
1,680

 
1.2
%
Property management expenses
8,896

 
8.8
%
 
3,276

 
8.8
%
 

 
%
 
12,172

 
8.8
%
Core property operating expenses
40,445

 
40.0
%
 
13,902

 
37.3
%
 

 
%
 
54,347

 
39.2
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Core net operating income
$
60,785

 
60.0
%
 
$
23,376

 
62.7
%
 
$

 
%
 
$
84,161

 
60.8
%

(1) 
Includes 25,288 properties that have been stabilized longer than 90 days prior to January 1, 2015.
 
A reconciliation of Core NOI to net income or loss as determined in accordance with GAAP is located at the end of this Item 2— Management’s Discussion and Analysis of Financial Condition and Results of Operations.
 

26


Core Revenues from Single-Family Properties
 
Same-Home Properties
 
Core property revenues from Same-Home properties for the three months ended June 30, 2016, increased $5.5 million, or 5.4%, to $106.7 million from $101.2 million for the three months ended June 30, 2015. This rise was primarily attributable to higher average monthly rental rates, which increased to $1,482 per month as of June 30, 2016, compared to $1,433 per month as of June 30, 2015, and to higher average occupancy levels, which increased to 95.7% as of June 30, 2016, from 94.4% as of June 30, 2015.
 
Non-Same Home and Other Properties
 
Core property revenues from Non-Same-Home and Other properties were $58.6 million and $37.3 million for the three months ended June 30, 2016 and 2015, respectively. This increase was primarily attributable to growth in our average number of leased Non-Same-Home and Other properties, which rose to 12,811 leased properties for the three months ended June 30, 2016, from 8,962 leased properties for the three months ended June 30, 2015.
 
Core Property Operating Expenses
 
Core property operating expenses consist of direct property operating expenses, net of tenant charge-backs, and property management costs.
 
Same-Home Properties
 
Core property operating expenses from Same-Home properties for the three months ended June 30, 2016, decreased $0.1 million, or 0.4%, to $40.3 million from $40.4 million for the three months ended June 30, 2015. Same-Home core property operating expenses as a percentage of total Same-Home core revenues from single-family properties decreased to 37.8% for the three months ended June 30, 2016, from 40.0% for the three months ended June 30, 2015. This decrease was primarily attributable to lower maintenance and turnover costs, net of tenant charge-backs, reduced property management expenses and higher core revenues from Same-Home properties.
 
Non-Same-Home and Other Properties
 
Core property operating expenses from Non-Same-Home and Other properties were $21.9 million and $13.9 million for the three months ended June 30, 2016 and 2015, respectively. This increase was primarily attributable to growth in our average number of Non-Same-Home and Other properties, which rose to 13,166 properties for the three months ended June 30, 2016, from 9,414 properties for the three months ended June 30, 2015.
  
General and Administrative Expense
 
General and administrative expense, which primarily consists of payroll and personnel costs, trustees’ and officers’ insurance expense, audit and tax fees, state taxes, trustee fees and other expenses associated with our corporate and administrative functions, was $7.3 million for the three months ended June 30, 2016, compared to $6.3 million for the same period in 2015. This rise was primarily related to a $0.5 million increase in state taxes related to the growth of our portfolio. Annualized general and administrative expense for the three months ended June 30, 2016, was 0.36% of total quarter-end assets, compared to annualized general and administrative expense of 0.38% of total quarter-end assets for the same period in 2015.
 
Interest Expense
 
Interest expense was $35.5 million and $22.0 million for the three months ended June 30, 2016 and 2015, respectively. This increase was primarily due to a rise in aggregate borrowings to $3.1 billion at June 30, 2016, from $2.3 billion at June 30, 2015.
 
Acquisition Fees and Costs Expensed
 
All costs of our internal acquisition function are expensed in accordance with GAAP. For the three months ended June 30, 2016, acquisition fees and costs expensed totaled $3.5 million, including $1.9 million of transaction costs related to the ARPI Merger and $1.6 million of other acquisition fees and costs expensed. For the three months ended June 30, 2015, acquisition fees and costs expensed totaled $4.2 million, including $4.1 million of costs associated with purchases of single-family properties and $0.1 million of transaction costs related to portfolio and bulk transactions.

27


Depreciation and Amortization
 
Depreciation and amortization expense consists primarily of depreciation of buildings. Depreciation of our assets is calculated over their useful lives on a straight-line basis over 5 to 30 years. Our intangible assets are amortized on a straight-line basis over the asset’s estimated economic useful life. Depreciation and amortization expense was $79.6 million and $59.2 million for the three months ended June 30, 2016 and 2015, respectively. This increase was attributable to growth in our average number of depreciable properties.


28


Comparison of the Six Months Ended June 30, 2016, to the Six Months Ended June 30, 2015
 
The following table presents a summary of Core NOI for our Same-Home properties, Non-Same-Home properties and total properties for the six months ended June 30, 2016 and 2015 (in thousands):
 
For the Six Months Ended June 30, 2016
 
Same-Home
Properties (1)
 
% of
Revenue
 
Non-Same-
Home and Other
Properties
 
% of
Revenue
 
Former ARPI Properties (2)
 
% of
Revenue
 
Total
Properties
 
% of
Revenue
Rents from single-family properties
$
210,543

 
 
 
$
111,789

 
 
 
$
39,154

 
 
 
$
361,486

 
 
Fees from single-family properties
2,663

 
 
 
1,801

 
 
 
457

 
 
 
4,921

 
 
Bad debt
(1,334
)
 
 
 
(957
)
 
 
 
(192
)
 
 
 
(2,483
)
 
 
Core revenues from single-family properties
211,872

 
 

 
112,633

 
 

 
39,419

 
 
 
363,924

 
 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property operating expenses:
 

 
 

 
 

 
 

 
 
 
 
 
 

 
 

Property tax expense
39,324

 
18.6
%
 
20,289

 
18.0
%
 
7,046

 
17.9
%
 
66,659

 
18.3
%
HOA fees, net of tenant charge-backs
4,047

 
1.9
%
 
2,271

 
2.0
%
 
928

 
2.4
%
 
7,246

 
2.0
%
Maintenance and turnover costs, net of tenant charge-backs
14,966

 
7.1
%
 
7,277

 
6.6
%
 
3,183

 
8.0
%
 
25,426

 
7.0
%
In-house maintenance
1,224

 
0.6
%
 
613

 
0.5
%
 
326

 
0.8
%
 
2,163

 
0.6
%
Insurance
2,352

 
1.1
%
 
1,513

 
1.3
%
 
499

 
1.3
%
 
4,364

 
1.2
%
Property management expenses
18,071

 
8.5
%
 
9,596

 
8.5
%
 
3,309

 
8.4
%
 
30,976

 
8.5
%
Core property operating expenses
79,984

 
37.8
%
 
41,559

 
36.9
%
 
15,291

 
38.8
%
 
136,834

 
37.6
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Core net operating income
$
131,888

 
62.2
%
 
$
71,074

 
63.1
%
 
$
24,128

 
61.2
%
 
$
227,090

 
62.4
%
 
For the Six Months Ended June 30, 2015
 
Same-Home
Properties (1)
 
% of
Revenue
 
Non-Same-
Home and Other
Properties
 
% of
Revenue
 
Former ARPI Properties (2)
 
% of
Revenue
 
Total
Properties
 
% of
Revenue
Rents from single-family properties
$
199,837

 
 
 
$
58,661

 
 
 
$

 
 
 
$
258,498

 
 
Fees from single-family properties
2,218

 
 
 
1,317

 
 
 

 
 
 
3,535

 
 
Bad debt
(2,189
)
 
 
 
(596
)
 
 
 

 
 
 
(2,785
)
 
 
Core revenues from single-family properties
199,866

 
 

 
59,382

 
 

 

 
 
 
259,248

 
 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property operating expenses:
 

 
 

 
 

 
 

 
 
 
 
 
 

 
 

Property tax expense
35,582

 
17.8
%
 
9,656

 
16.3
%
 

 
%
 
45,238

 
17.4
%
HOA fees, net of tenant charge-backs
4,186

 
2.1
%
 
1,483

 
2.5
%
 

 
%
 
5,669

 
2.2
%
Maintenance and turnover costs, net of tenant charge-backs
16,851

 
8.5
%
 
4,654

 
7.8
%
 

 
%
 
21,505

 
8.3
%
In-house maintenance

 
%
 

 
%
 

 
%
 

 
%
Insurance
2,684

 
1.3
%
 
954

 
1.6
%
 

 
%
 
3,638

 
1.4
%
Property management expenses
17,402

 
8.7
%
 
5,182

 
8.7
%
 

 
%
 
22,584

 
8.7
%
Core property operating expenses
76,705

 
38.4
%
 
21,929

 
36.9
%
 

 
%
 
98,634

 
38.0
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Core net operating income
$
123,161

 
61.6
%
 
$
37,453

 
63.1
%
 
$

 
%
 
$
160,614

 
62.0
%

(1) 
Includes 25,288 properties that have been stabilized longer than 90 days prior to January 1, 2015.
(2) 
Former ARPI properties includes the operating activity of properties acquired through the ARPI Merger from the acquisition date of February 29, 2016, through June 30, 2016.
    
A reconciliation of Core NOI to net income or loss as determined in accordance with GAAP is located at the end of this Item 2— Management’s Discussion and Analysis of Financial Condition and Results of Operations.


29


Core Revenues from Single-Family Properties
 
Same-Home Properties
 
Core property revenues from Same-Home properties for the six months ended June 30, 2016, increased $12.0 million, or 6.0%, to $211.9 million from $199.9 million for the six months ended June 30, 2015. This rise was primarily attributable to higher average monthly rental rates, which increased to $1,482 per month as of June 30, 2016, compared to $1,433 per month as of June 30, 2015, and to higher average occupancy levels, which increased to 94.9% as of June 30, 2016, from 93.7% as of June 30, 2015.
 
Non-Same Home and Other Properties
 
Core property revenues from Non-Same-Home and Other properties were $112.6 million and $59.4 million for the six months ended June 30, 2016 and 2015, respectively. This increase was primarily attributable to growth in our average number of leased Non-Same-Home and Other properties, which rose to 12,636 leased properties for the six months ended June 30, 2016, from 5,568 leased properties for the six months ended June 30, 2015.
 
Core Property Operating Expenses
 
Core property operating expenses consist of direct property operating expenses, net of tenant charge-backs, and property management costs.
 
Same-Home Properties
 
Core property operating expenses from Same-Home properties for the six months ended June 30, 2016, increased $3.3 million, or 4.3%, to $80.0 million from $76.7 million for the six months ended June 30, 2015. Same-Home core property operating expenses as a percentage of total Same-Home core revenues from single-family properties decreased to 37.8% for the six months ended June 30, 2016, from 38.4% for the six months ended June 30, 2015. This decrease was primarily attributable to lower maintenance and turnover costs, net of charge-backs, as well as to higher core revenues from Same-Home properties.
 
Non-Same-Home and Other Properties
 
Core property operating expenses from Non-Same-Home and Other properties were $41.6 million and $21.9 million for the six months ended June 30, 2016 and 2015, respectively. This increase was primarily attributable to growth in our average number of Non-Same-Home and Other properties, which rose to 10,495 properties for the six months ended June 30, 2016, from 7,908 properties for the six months ended June 30, 2015.
 
General and Administrative Expense
 
General and administrative expense, which primarily consists of payroll and personnel costs, trustees’ and officers’ insurance expense, audit and tax fees, state taxes, trustee fees and other expenses associated with our corporate and administrative functions, was $15.4 million for the six months ended June 30, 2016, compared to $12.4 million for the same period in 2015. This rise was primarily related to a $1.1 million increase in state taxes related to the growth of our portfolio. Annualized general and administrative expense for the six months ended June 30, 2016 and 2015, was 0.37% of total quarter-end assets.

Interest Expense
 
Interest expense was $66.5 million and $37.7 million for the six months ended June 30, 2016 and 2015, respectively. This increase was primarily due to a rise in aggregate borrowings to $3.1 billion at June 30, 2016, from $2.3 billion at June 30, 2015.
 
Acquisition Fees and Costs Expensed
 
All costs of our internal acquisition function are expensed in accordance with GAAP. For the six months ended June 30, 2016, acquisition fees and costs expensed totaled $9.1 million, including $5.6 million of transactions costs related to the ARPI Merger and $3.5 million of other acquisition fees and costs expensed. For the six months ended June 30, 2015, acquisition fees and costs expensed totaled $10.1 million, including $9.2 million of costs associated with purchases of single-family properties and $0.9 million of transaction costs related to portfolio and bulk transactions.
 

30


Depreciation and Amortization
 
Depreciation and amortization expense consists primarily of depreciation of buildings. Depreciation of our assets is calculated over their useful lives on a straight-line basis over 5 to 30 years. Our intangible assets are amortized on a straight-line basis over the asset’s estimated economic useful life. Depreciation and amortization expense was $149.1 million and $112.9 million for the six months ended June 30, 2016 and 2015, respectively. This increase was attributable to growth in our average number of depreciable properties.

Critical Accounting Policies and Estimates
 
Our critical accounting policies are included in Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations, of our Annual Report on Form 10-K for the year ended December 31, 2015. There have been no significant changes to our policies during the three and six months ended June 30, 2016. For a discussion of recent accounting pronouncements, see “Note 2—Significant Accounting Policies.”
 
Income Taxes
 
We have elected to be taxed as a REIT under Sections 856 to 860 of the Internal Revenue Code of 1986, as amended (the “Code”), which commenced with our taxable year ended December 31, 2012. We believe that we have operated, and continue to operate, in such a manner as to satisfy the requirements for qualification as a REIT. Accordingly, we will not be subject to federal income tax, provided that we qualify as a REIT and our distributions to our shareholders equal or exceed our REIT taxable income.
 
However, qualification and taxation as a REIT depends upon our ability to meet the various qualification tests imposed under the Code, including tests related to the percentage of income that we earn from specified sources and the percentage of our earnings that we distribute to our shareholders. Accordingly, no assurance can be given that we will continue to be organized or be able to operate in a manner so as to remain qualified as a REIT. If we fail to qualify as a REIT in any taxable year, we will be subject to federal and state income tax (including any applicable alternative minimum tax) on our taxable income at regular corporate tax rates, and we may be ineligible to qualify as a REIT for four subsequent tax years. Even if we qualify as a REIT, we may be subject to certain state or local income and capital taxes and U.S. federal income and excise taxes on our undistributed taxable income, if any. Our taxable REIT subsidiaries ("TRS") will be subject to federal, state and local taxes on their income at regular corporate rates. The tax years from 2012 through 2015 remain open to examination by the taxing jurisdictions to which the Company is subject.
 
ASC 740-10, Income Taxes, requires recognition of deferred tax assets for the expected future tax consequences of events that have been included in the financial statements or tax returns. Under this method, deferred tax assets and liabilities are determined based on the differences between the financial reporting and tax bases of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse. We recognize tax benefits of uncertain tax positions only if it is more likely than not that the tax position will be sustained, based solely on its technical merits, with the taxing authority having full authority of all relevant information. The measurement of a tax benefit for an uncertain tax position that meets the more likely than not threshold is based on a cumulative probability model under which the largest amount of tax benefit recognized is the amount with a greater than 50% likelihood of being realized upon ultimate settlement with the taxing authority having full knowledge of all the relevant information. As of June 30, 2016, there were no deferred tax assets and liabilities or unrecognized tax benefits recorded. We do not anticipate a significant change in unrecognized tax benefits within the next 12 months.
 
Liquidity and Capital Resources
 
Our liquidity and capital resources as of June 30, 2016, included cash and cash equivalents of $270.4 million. Additionally, as of June 30, 2016, $142.0 million was outstanding under our credit facility, which provides for maximum borrowings of up to $800.0 million.
     
Liquidity is a measure of our ability to meet potential cash requirements, maintain our assets, fund our operations, make distributions to our shareholders and meet other general requirements of our business. Our liquidity, to a certain extent, is subject to general economic, financial, competitive and other factors beyond our control. Our liquidity requirements consist primarily of funds necessary to pay for the acquisition, renovation and maintenance of our properties, HOA fees (as applicable), real estate taxes, non-recurring capital expenditures, interest and principal payments on our indebtedness, general and administrative expenses, payment of quarterly dividends on our preferred shares, and payment of distributions to our Class A common shareholders.
 
We seek to satisfy our liquidity needs through cash provided by operations, long-term secured and unsecured borrowings, issuances of debt and equity securities (including OP units), asset-backed securitizations, property dispositions and joint venture transactions. We have financed our operations and acquisitions to date through the issuance of equity securities, borrowings under our credit facility and asset-backed securitizations. Going forward, we expect to meet our operating liquidity requirements generally

31


through cash on hand and cash provided by operations. We believe our rental income, net of operating expenses and recurring capital expenditures, will generally provide cash flow sufficient to fund our operations and dividend distributions. However, our real estate assets are illiquid in nature. A timely liquidation of assets might not be a viable source of short-term liquidity should a cash flow shortfall arise, and we may need to source liquidity from other financing alternatives.
 
To qualify as a REIT, we are required to distribute annually to our shareholders at least 90% of our REIT taxable income, without regard to the deduction for dividends paid and excluding net capital gains, and to pay tax at regular corporate rates to the extent that we annually distribute less than 100% of our net taxable income. We intend to pay quarterly dividends to our shareholders, which in the aggregate are approximately equal to or exceed our net taxable income in the relevant year.
 
Cash Flows
 
Our cash flows provided by operating activities depend on numerous factors, including the occupancy level of our properties, the rental rates achieved on our leases, the collection of rent from our tenants and the level of property operating expenses, property management operating expenses and general and administrative expenses.
 
During the six months ended June 30, 2016, net cash provided by operating activities was $149.4 million, which included inflows of $148.6 million from noncash adjustments to net income and net income of $1.3 million, partially offset by outflows of $0.5 million from other changes in operating assets and liabilities. Net cash used for investing activities was $410.2 million, which primarily consisted of cash outflows of $350.0 million related to the payoff of the credit facility assumed in the ARPI Merger, $62.3 million related to the acquisition of properties, $20.1 million for the purchase of commercial real estate and $17.5 million of renovation costs to prepare our properties for rental. These costs typically include paint, flooring, appliances, landscaping and other improvements. Net cash provided by financing activities was $473.5 million, which primarily consisted of cash inflows including $482.7 million of net proceeds from the issuance of perpetual preferred shares and $142.0 million of net proceeds from borrowings under our credit facility, partially offset by cash outflows of $96.1 million for repurchases of our Class A common shares. Net increase in cash and cash equivalents during the six months ended June 30, 2016, was $212.7 million.
 
During the six months ended June 30, 2015, net cash provided by operating activities was $103.8 million, which included inflows of $116.2 million from noncash adjustments to net loss and $4.3 million from other changes in operating assets and liabilities, partially offset by outflows of a net loss of $16.7 million. Net cash used for investing activities was $577.5 million, which primarily consisted of cash outflows of $441.8 million related to the acquisition of properties and $93.7 million of renovation costs to prepare our properties for rental. These costs typically include paint, flooring, appliances, landscaping and other improvements. Net cash provided by financing activities was $455.6 million, which primarily consisted of cash inflows of $552.8 million in proceeds from the AH4R 2015-SFR1 securitization, partially offset by net repayments of borrowings under our credit facility of $30.0 million. Net decrease in cash and cash equivalents during the six months ended June 30, 2015, was $18.1 million.

Credit Facility
 
In March 2013, the Company entered into a $500.0 million senior secured revolving credit facility with a financial institution, which was subsequently amended in September 2013 to, among other things, expand our borrowing capacity to $800.0 million and extend the repayment period to September 30, 2018. Borrowings under the credit facility are available through September 7, 2016, at which point, any outstanding borrowings will convert to a term loan through September 30, 2018. We are in the process of extending or replacing this credit facility. All borrowings under the credit facility bear interest at 1-month LIBOR plus 2.75% until March 2017, and thereafter at 1-month LIBOR plus 3.125%. The credit facility is secured by our operating partnership’s membership interests in entities that own certain of our single-family properties and requires that we maintain certain financial covenants. As of June 30, 2016, and December 31, 2015, the Company was in compliance with all loan covenants. The Company had $142.0 million of borrowings outstanding under the credit facility as of June 30, 2016, compared to no outstanding borrowings under the credit facility at December 31, 2015. In July 2016, the Company paid off the $142.0 million of borrowings that had been outstanding on our credit facility as of June 30, 2016, using proceeds from our 6.35% Series E perpetual preferred share offering.
 
Asset-Backed Securitization

In connection with the Merger with ARPI on February 29, 2016 (see Note 10), the Company assumed a securitization loan (the "ARP 2014-SFR1 securitization”), which involved the issuance and sale of single-family rental pass-through certificates that represent beneficial ownership interests in a loan secured by 2,875 homes held by a special purpose entity, ARP 2014-1 Borrower, LLC (the “Borrower”). The Borrower under the loan is wholly owned by another special purpose entity (the “Equity Owner”) and the Equity Owner is wholly owned by the operating partnership. The loan, at the time of its origination by ARPI in August 2014, had an original principal amount of $342.2 million and an initial term of two years, with three, 12-month extension options, resulting in a fully extended maturity date of September 9, 2019. It is comprised of six floating rate components computed monthly based on 1-

32


month LIBOR for each interest period plus a fixed component spread for each of the six components resulting in an effective weighted-average interest rate of 1-month LIBOR plus 2.11%. Interest on the loan is paid monthly.

The Company consolidates, at the historical cost basis, which was adjusted to fair value at the time of the Merger, the 2,875 properties placed as collateral for the loan and has recognized a $342.1 million asset-backed securitization liability, representing the principal balance outstanding on the loan as of June 30, 2016. The principal outstanding balance is presented net of an unamortized discount of $11.3 million and is included in asset-backed securitizations, net within the condensed consolidated balance sheets. The 2,875 collateral homes had a net book value of $454.7 million as of June 30, 2016.

We also assumed an interest rate cap agreement in connection with the assumption of the asset-backed securitization loan that has a LIBOR-based strike rate equal to 3.12% for the initial two-year term of the loan, based on ARPI’s issuance date of the loan in August 2014, to hedge against interest rate fluctuations. The fair value of the interest rate cap agreement is estimated to be zero as of June 30, 2016.

Exchangeable Senior Notes, Net

In connection with the Merger with ARPI on February 29, 2016 (see Note 10), the Company assumed 3.25% exchangeable senior notes due 2018 that have a $115.0 million aggregate principal amount and a fair value at assumption of $112.3 million. The exchangeable senior notes are senior unsecured obligations of the operating partnership and rank equally in right of payment with all other existing and future senior unsecured indebtedness of the operating partnership. Interest is payable in arrears on May 15 and November 15 of each year, beginning May 15, 2016, until the maturity date of November 15, 2018. The operating partnership’s obligations under the exchangeable senior notes are fully and unconditionally guaranteed by the Company. The exchangeable senior notes bear interest at a rate of 3.25% per annum and contain an exchange settlement feature, which provides that the exchangeable senior notes may, under certain circumstances, be exchangeable for cash, shares of our common stock or a combination of cash and shares of our common stock, at the option of the operating partnership, based on an initial exchange rate of 46.9423 shares of ARPI's common stock per $1,000 principal amount of the notes. The adjusted initial exchange rate would be 53.2795 shares of our common stock per $1,000 principal amount of the notes, based on the 1.135 exchange ratio of ARPI shares to our shares resulting from our merger with ARPI. The current exchange rate as of June 30, 2016, was 54.3357 shares of our common stock per $1,000 principal amount of the notes. The exchange rate changes over time based on our common share price and distributions to common shareholders. The exchangeable senior notes will be exchangeable for our common shares based on certain triggering events (see Note 6).

The fair value of the exchangeable senior notes, which was calculated using a straight-debt rate of 6.7% at the time of assumption, was $112.3 million, which represents the $115.0 million face value less a discount of $2.7 million, which will be amortized using the effective interest method over the term of the notes. The amount recorded to exchangeable senior notes, net at the time of assumption was $105.3 million, which represents the fair value of $112.3 million, less the fair value of the exchange settlement feature of the notes of $7.0 million, which was recorded in additional paid-in capital. The fair value of the exchange settlement feature will be amortized using the effective interest method over the term of the notes.

As of June 30, 2016, the exchangeable senior notes, net had a balance of $106.4 million in the condensed consolidated balance sheets, which was net of an unamortized discount of $2.4 million and $6.2 million of unamortized fair value of the exchange settlement feature, which was included in additional paid-in capital within the condensed consolidated balance sheets.

Share Repurchase Program
 
On September 21, 2015, the Company announced that our Board of Trustees approved a share repurchase program authorizing us to repurchase up to $300.0 million of our outstanding Class A common shares from time to time in the open market or in privately negotiated transactions. We repurchased and retired 6.2 million of our Class A common shares, on a settlement date basis, at a weighted-average price of $15.44 per share and a total price of $96.0 million during the six months ended June 30, 2016, in accordance with the program. As of June 30, 2016, we had a remaining repurchase authorization of $146.7 million under the program (see Note 8).

Off-Balance Sheet Arrangements
 
We have no obligations, assets or liabilities that would be considered off-balance sheet arrangements.
 

33


Non-GAAP Measures
 
Core Net Operating Income ("Core NOI"), Same-Home Core NOI and Same-Home Core NOI after capital expenditures
 
Core NOI and Same-Home Core NOI are supplemental non-GAAP financial measures that we define as rents and fees from single-family properties, net of bad debt expense, less property operating expenses for single-family properties, excluding expenses reimbursed by tenant charge-backs and bad debt expense. A property is classified as Same-Home if it has been stabilized longer than 90 days prior to the beginning of the earliest period presented under comparison. A property is removed from Same-Home if it has been classified as held for sale or has been taken out of service as a result of a casualty loss. Single-family properties that we acquire individually (i.e., not through a bulk purchase) are classified as either stabilized or non-stabilized. A property is classified as stabilized once it has been renovated and then initially leased or available for rent for a period greater than 90 days.

Core NOI and Same-Home Core NOI also excludes (1) noncash fair value adjustments associated with remeasuring our Series E convertible units liability and preferred shares derivative liability to fair value, (2) noncash gain or loss on conversion of convertible units, (3) depreciation and amortization, (4) acquisition fees and costs expensed incurred with recent business combinations and the acquisition of individual properties, (5) noncash share-based compensation expense, (6) interest expense, (7) general and administrative expense, (8) other expenses and (9) other revenues. We further adjust Same-Home Core NOI by subtracting capital expenditures to calculate Same-Home Core NOI after capital expenditures, which we believe is a meaningful supplemental non-GAAP financial measure because it more fully reflects our operating performance after the impact of all property-level expenditures, regardless of whether they are capitalized or expensed.

We consider Core NOI, Same-Home Core NOI and Same-Home Core NOI after capital expenditures to be meaningful financial measures because we believe they are helpful to investors in understanding the operating performance of our single-family properties without the impact of certain operating expenses that are reimbursed through tenant charge-backs.

Core NOI, Same-Home Core NOI and Same-Home Core NOI after capital expenditures should be considered only as supplements to net income (loss) as a measure of our performance. Core NOI, Same-Home Core NOI and Same-Home Core NOI after capital expenditures should not be used as measures of our liquidity, nor are they indicative of funds available to fund our cash needs, including our ability to pay dividends or make distributions. Core NOI, Same-Home Core NOI and Same-Home Core NOI after capital expenditures also should not be used as substitutes for net income (loss) or net cash flows from operating activities (as computed in accordance with GAAP).

34


The following is a reconciliation of Core NOI, Same-Home Core NOI and Same-Home Core NOI after capital expenditures to net loss attributable to common shareholders as determined in accordance with GAAP for the three and six months ended June 30, 2016 and 2015 (in thousands):

 
For the Three Months Ended
June 30,
 
For the Six Months Ended
June 30,
 
2016
 
2015
 
2016
 
2015
 
(Unaudited)
 
(Unaudited)
 
(Unaudited)
 
(Unaudited)
Net loss attributable to common shareholders
$
(10,404
)
 
$
(17,697
)
 
$
(14,781
)
 
$
(35,487
)
Dividends on preferred shares
7,412

 
5,569

 
12,981

 
11,138

Noncontrolling interest
(761
)
 
3,730

 
3,075

 
7,686

Net (loss) income
(3,753
)
 
(8,398
)
 
1,275

 
(16,663
)
Remeasurement of preferred shares
150

 
(580
)
 
450

 
(700
)
Remeasurement of Series E units

 
(2,143
)
 

 
(3,981
)
Gain on conversion of Series E units

 

 
(11,463
)
 

Depreciation and amortization
79,604

 
59,221

 
149,121

 
112,885

Acquisition fees and costs expensed
3,489

 
4,236

 
9,142

 
10,144

Noncash share-based compensation expense
983

 
734

 
1,853

 
1,430

Interest expense
35,481

 
22,003

 
66,458

 
37,673

General and administrative expense
7,346

 
6,276

 
15,403

 
12,407

Property operating expenses for vacant single-family properties (1)

 
3,616

 

 
8,894

Other expenses
2,087

 
840

 
3,340

 
1,534

Other revenues
(4,504
)
 
(1,644
)
 
(8,489
)
 
(3,009
)
Tenant charge-backs
20,253

 
11,962

 
41,269

 
20,334

Expenses reimbursed by tenant charge-backs
(20,253
)
 
(11,962
)
 
(41,269
)
 
(20,334
)
Bad debt expense excluded from operating expenses
1,414

 
1,514

 
2,483

 
2,785

Bad debt expense included in revenues
(1,414
)
 
(1,514
)
 
(2,483
)
 
(2,785
)
Core net operating income
120,883

 
84,161

 
227,090

 
160,614

Less: Non-Same-Home core net operating income
54,482

 
23,376

 
95,202

 
37,453

Same-Home core net operating income
66,401

 
60,785

 
131,888

 
123,161

Same-Home capital expenditures
4,837

 
7,161

 
8,165

 
13,111

Same-Home core net operating income after capital expenditures
$
61,564

 
$
53,624

 
$
123,723

 
$
110,050

 (1)
Beginning January 1, 2016, property operating expenses for vacant single-family properties have been included in property operating expenses and other expenses have been included in other expenses in the condensed consolidated statements of operations.

FFO / Core FFO / Adjusted FFO attributable to common share and unit holders
 
FFO attributable to common share and unit holders is a non-GAAP financial measure that we calculate in accordance with the White Paper on FFO approved by the Board of Governors of the National Association of Real Estate Investment Trusts (“NAREIT”), which defines FFO as net income or loss calculated in accordance with GAAP, excluding extraordinary items, as defined by GAAP, gains and losses from sales or impairment of real estate, plus real estate-related depreciation and amortization (excluding amortization of deferred financing costs and depreciation of non-real estate assets), and after adjustment for unconsolidated partnerships and joint ventures.

Core FFO attributable to common share and unit holders is a non-GAAP financial measure that we use as a supplemental measure of our performance. We compute this metric by adjusting FFO attributable to common share and unit holders for (1) acquisition fees and costs expensed incurred with recent business combinations and the acquisition of individual properties, (2) noncash share-based compensation expense, (3) noncash interest expense related to acquired debt, (4) noncash gain or loss on conversion of convertible units and (5) noncash fair value adjustments associated with remeasuring our Series E convertible units liability and preferred shares derivative liability to fair value.

Adjusted FFO attributable to common share and unit holders is a non-GAAP financial measure that we use as a supplemental measure of our performance. We compute this metric by adjusting Core FFO attributable to common share and unit holders for (1) recurring capital expenditures that are necessary to help preserve the value and maintain functionality of our properties and (2) actual leasing costs incurred during the period. As many of our homes are still recently acquired and / or renovated, we estimate recurring capital

35


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.

We present FFO attributable to common share and unit holders, as well as on a per FFO share and unit basis, because we consider this metric to be an important measure of the performance of real estate companies, as do many analysts in evaluating the Company. We believe that FFO attributable to common share and unit holders is a helpful measure of a REIT’s performance since this metric excludes depreciation, which is included in computing net income and assumes the value of real estate diminishes predictably over time. We believe that real estate values fluctuate due to market conditions and in response to inflation.

We also believe that Core FFO and Adjusted FFO attributable to common share and unit holders, as well as on a per FFO share and unit basis, are helpful to investors as supplemental measures of the operating performance of the Company as they allow investors to compare our operating performance to prior reporting periods without the effect of certain items that, by nature, are not comparable from period to period.

FFO, Core FFO and Adjusted FFO attributable to common share and unit holders are not a substitute for net cash flow provided by operating activities or net income (loss) per share, as determined in accordance with GAAP, as a measure of our liquidity, operating performance or ability to pay dividends. These metrics also are not necessarily indicative of cash available to fund future cash needs. Because other REITs may not compute these measures in the same manner, they may not be comparable among REITs.


36


The following is a reconciliation of net loss attributable to common shareholders, determined in accordance with GAAP, to FFO attributable to common share and unit holders, Core FFO attributable to common share and unit holders and Adjusted FFO attributable to common share and unit holders for the three and six months ended June 30, 2016 and 2015 (amounts in thousands, except share and per share data):
 
For the Three Months Ended
June 30,
 
For the Six Months Ended
June 30,
 
2016
 
2015
 
2016
 
2015
 
(Unaudited)
 
(Unaudited)
 
(Unaudited)
 
(Unaudited)
Net loss attributable to common shareholders
$
(10,404
)
 
$
(17,697
)
 
$
(14,781
)
 
$
(35,487
)
Adjustments:
 

 
 

 
 

 
 

Noncontrolling interests in the Operating Partnership
(616
)
 
3,861

 
3,296

 
7,730

Net loss on sale / impairment of single-family properties
68

 

 
8

 

Depreciation and amortization of real estate assets
78,216

 
56,866

 
146,378

 
108,070

FFO attributable to common share and unit holders
$
67,264

 
$
43,030

 
$
134,901

 
$
80,313

Adjustments:
 

 
 

 
 

 
 

Acquisition fees and costs expensed
3,489

 
4,236

 
9,142

 
10,144

Noncash share-based compensation expense
983

 
734

 
1,853

 
1,430

Noncash interest expense related to acquired debt
1,649

 

 
2,225

 

Gain on conversion of Series E units

 

 
(11,463
)
 

Remeasurement of Series E units

 
(2,143
)
 

 
(3,981
)
Remeasurement of preferred shares
150

 
(580
)
 
450

 
(700
)
Core FFO attributable to common share and unit holders
$
73,535

 
$
45,277

 
$
137,108

 
$
87,206

Recurring capital expenditures
(8,755
)
 
(10,200
)
 
(14,772
)
 
(17,985
)
Leasing costs
(2,151
)
 
(3,011
)
 
(4,080
)
 
(5,421
)
Adjusted FFO attributable to common share and unit holders
$
62,629

 
$
32,066

 
$
118,256

 
$
63,800

 
 
 
 
 
 
 
 
Per FFO share and unit:
 

 
 

 
 

 
 

FFO attributable to common share and unit holders
$
0.23

 
$
0.16

 
$
0.48

 
$
0.30

Core FFO attributable to common share and unit holders
$
0.25

 
$
0.17

 
$
0.48

 
$
0.33

Adjusted FFO attributable to common share and unit holders
$
0.21

 
$
0.12

 
$
0.42

 
$
0.24

 
 
 
 
 
 
 
 
Weighted-average FFO shares and units:
 
 
 
 
 
 
 
Common shares outstanding
238,481,265

 
211,487,164

 
228,819,566

 
211,484,461

Class A units
46,812,904

 
14,440,670

 
36,489,875

 
14,440,670

Series C units

 
31,085,974

 
9,906,519

 
31,085,974

Series D units
8,750,000

 
4,375,000

 
7,331,731

 
4,375,000

Series E units

 
4,375,000

 
1,418,269

 
4,375,000

Total weighted-average FFO shares and units
294,044,169

 
265,763,808

 
283,965,960

 
265,761,105


EBITDA / Adjusted EBITDA

EBITDA is defined as earnings before interest, taxes, depreciation and amortization. EBITDA is a non-GAAP financial measure and is used by us and others as a supplemental measure of performance. Adjusted EBITDA is a supplemental non-GAAP financial measure calculated by adjusting EBITDA for (1) acquisition fees and costs expensed incurred with recent business combinations and the acquisition of individual properties, (2) noncash share-based compensation expense, (3) gain or loss on conversion of convertible units and (4) noncash fair value adjustments associated with remeasuring our Series E convertible units liability and preferred shares derivative liability to fair value. We consider Adjusted EBITDA to be a meaningful financial measure of operating performance because it excludes the impact of various income and expense items that are not indicative of operating performance.


37


The following is a reconciliation of net loss attributable to common shareholders, determined in accordance with GAAP, to EBITDA and Adjusted EBITDA for the three and six months ended June 30, 2016 and 2015 (amounts in thousands):
 
 
For the Three Months Ended
June 30,
 
For the Six Months Ended
June 30,
 
 
2016
 
2015
 
2016
 
2015
 
 
(Unaudited)
 
(Unaudited)
 
(Unaudited)
 
(Unaudited)
Net loss attributable to common shareholders
 
$
(10,404
)
 
$
(17,697
)
 
$
(14,781
)
 
$
(35,487
)
Dividends on preferred shares
 
7,412

 
5,569

 
12,981

 
11,138

Noncontrolling interest
 
(761
)
 
3,730

 
3,075

 
7,686

Net (loss) income
 
(3,753
)
 
(8,398
)
 
1,275

 
(16,663
)
Interest expense
 
35,481

 
22,003

 
66,458

 
37,673

Depreciation and amortization
 
79,604

 
59,221

 
149,121

 
112,885

EBITDA
 
$
111,332

 
$
72,826

 
$
216,854

 
$
133,895

 
 
 
 
 
 
 
 
 
Noncash share-based compensation expense
 
983

 
734

 
1,853

 
1,430

Acquisition fees and costs expensed
 
3,489

 
4,236

 
9,142

 
10,144

Gain on conversion of Series E units
 

 

 
(11,463
)
 

Remeasurement of Series E units
 

 
(2,143
)
 

 
(3,981
)
Remeasurement of preferred shares
 
150

 
(580
)
 
450

 
(700
)
Adjusted EBITDA
 
$
115,954

 
$
75,073

 
$
216,836

 
$
140,788



38


ITEM 3.                         Quantitative and Qualitative Disclosures about Market Risk
 
Interest Rate Risk
 
The primary market risk to which we believe we are exposed is interest rate risk, which may result from many factors, including government monetary and tax policies, domestic and international economic and political considerations, and other factors that are beyond our control. We may incur additional variable rate debt in the future, including additional amounts that we may borrow under our credit facility. In addition, decreases in interest rates may lead to additional competition for the acquisition of single-family homes, which may lead to future acquisitions being costlier and resulting in lower yields on single-family homes targeted for acquisition. Significant increases in interest rates may also have an adverse impact on our earnings if we are unable to acquire single-family homes with rental rates high enough to offset the increase in interest rates on our borrowings.
 
As of June 30, 2016 and December 31, 2015, the total outstanding balance of our variable-rate debt was comprised of borrowings on our credit facility of $142.0 million and zero, respectively, AH4R 2014-SFR1 securitization of $471.4 million and $473.8 million, respectively, and ARP 2014-SFR-1 securitization of $342.1 million and zero, respectively.  All borrowings under our credit facility bears interest at 1-month LIBOR plus 2.75% until March 2017, and thereafter at 1-month LIBOR plus 3.125%, the AH4R 2014-SFR1 securitization bears interest at a duration-weighted blended interest rate of 1-month LIBOR plus 1.54%, and the ARP 2014-SFR1 securitization bear interest at a duration-weighted blended interest rate of 1-month LIBOR plus 2.11%. Assuming no change in the outstanding balance of our existing variable-rate debt, the following table illustrates the effect of a 100 basis point increase or decrease in the LIBOR rate on our projected annual interest expense as of June 30, 2016, and December 31, 2015 (in thousands):
 
June 30, 2016
 
December 31, 2015
Impact to future earnings due to variable rate debt, before the effect of capitalization:
 

 
 

Rate increase of 1% (1)
$
9,555

 
$
4,738

Rate decrease of 1% (2)
$
(3,093
)
 
$
(384
)

(1)
Calculation of additional projected annual interest expense as a result of a 100 basis point increase reflects the potential impact of our interest rate cap agreement as of June 30, 2016.
(2)
Calculation of projected decrease in annual interest expense as a result of a 100 basis point decrease is reflective of any LIBOR floors or minimum interest rates stated in the agreements of respective borrowings.
 
These analyses do not consider the effects of the reduced level of overall economic activity that could exist in such an environment. Further, in the event of a change of such magnitude, we would consider taking actions to further mitigate our exposure to the change. However, because of the uncertainty of the specific actions that would be taken and their possible effects, the sensitivity analysis assumes no changes in our capital structure.
 
ITEM 4.                         Controls and Procedures
 
Disclosure Controls and Procedures
 
We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in reports we file and submit under the Securities Exchange Act of 1934, as amended (the “Exchange Act”) is recorded, processed, summarized and reported within the time periods specified in accordance with SEC guidelines and that such information is communicated to our management, including our Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure based on the definition of “disclosure controls and procedures” in Rules 13a-15(e) and 15d-15(e) of the Exchange Act. In designing and evaluating the disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives and management necessarily is required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures in reaching that level of reasonable assurance.
 
Under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, we evaluated the effectiveness of our disclosure controls and procedures, as required by Exchange Act Rule 13a-15(b), as of the end of the period covered by this report. Based on that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective, at a reasonable assurance level.
 
Internal Control over Financial Reporting
 
There were no changes in our internal control over financial reporting during the quarter ended June 30, 2016, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

39


PART II
OTHER INFORMATION
 
Item 1.                                  Legal Proceedings
 
The Company currently is not subject to any material litigation nor, to management’s knowledge, is any material litigation currently threatened against the Company other than routine litigation and administrative proceedings arising in the ordinary course of business.
 
Item 1A.                         Risk Factors
 
In addition to the other information in this Quarterly Report on Form 10-Q, you should carefully consider the risks described in our Annual Report on Form 10-K filed for the year ended December 31, 2015, in Part I, Item 1A, Risk Factors, and in our other filings with the SEC, together with the additional risk factor set forth below.  These factors may materially affect our business, financial condition and operating results and could cause our actual results to differ materially from expectations.  

There have been no material changes to our risk factors from those disclosed in the section entitled “Risk Factors” of our Annual Report on Form 10-K for the year ended December 31, 2015, except that the following risk factor is added:

The “fast-pay stock” rules could apply if we issue preferred shares in a reopening.
 
We have, and may continue to have, series of preferred shares outstanding with respect to which we have the ability to issue additional preferred shares of that series without shareholder approval (referred to as a “reopening” of the preferred shares). For example, we have the ability to reopen our Series B participating preferred shares of beneficial interest (“Series B preferred shares”), our Series C participating preferred shares of beneficial interest (“Series C preferred shares”), our Series D cumulative redeemable perpetual preferred shares of beneficial interest, and our Series E cumulative redeemable perpetual preferred shares of beneficial interest. We may issue additional series of preferred shares in the future with the reopening feature.

If we issue preferred shares in a reopening at a price that exceeds the redemption price of such preferred shares by more than a de minimis amount, then those shares could be considered to be “fast-pay stock” under the applicable U.S. Treasury Regulations. Whether those regulations would apply would depend upon all of the facts and circumstances. If (i) the redemption (and conversion) price for the preferred shares issued in a reopening is less than the issue price for such shares and (ii) the Company expects that during the entire period that such shares are redeemable (or subject to conversion) the redemption (or conversion) price will be less than the issue price, it may be difficult to determine whether the fast-pay stock rules would apply. In the case of the Series B and Series C preferred shares, a factor that would need to be considered in the fast-pay stock analysis is whether the amount that the Series B or Series C preferred shares may be redeemed or converted includes the “HPA Adjustment.” The Company believes that, if at the time the Series B or Series C preferred shares are issued in a reopening (i) the redemption (and conversion) price (including any HPA Adjustment) for such shares is equal to or greater than the issue price for such shares and (ii) the Company expects that during the entire period that such shares are redeemable (or subject to conversion) the redemption (or conversion) price (including any HPA Adjustment) will equal or exceed the issue price, it is likely that the fast-pay stock rules would not apply. However, under a facts and circumstances analysis, there can be no assurance that the fast-pay stock rules would not be determined to apply.
 
If the fast-pay stock rules were determined to apply to the issuance of preferred shares in a reopening, then the consequences could include:
 
The holders of our common shares and other preferred shares (including preferred shares not subject to the fast-pay stock rules) being treated as collectively having acquired from us financial instruments (which may be treated as debt or equity for U.S. federal income tax purposes, depending on the facts) with the same terms as the additional shares of preferred shares being issued, with the result that they will be taxed on payments made on those shares as and when made, even though they will not receive those payments.
 
The holders of the additional shares of preferred shares issued instead having acquired, for U.S. federal income tax purposes, financial instruments (as described above) issued directly to them by the holders of our common shares and other preferred shares in exchange for the price paid for those shares, rather than our shares, with the holders of our common shares and other preferred shares making payments to them with respect to those financial instruments as and when the payments with respect to the additional preferred shares are made.
 
There is virtually no guidance as to the consequences to the purchasers of the preferred shares in a reopening of payments deemed to be coming to them from the holders of our common shares and other preferred shares with respect to the deemed financial instruments

40


that they purchased from such holders, instead of the payments being considered made by us to them with respect to our preferred shares.
 
Item 2.                                 Unregistered Sales of Equity Securities and Use of Proceeds
 
The following table summarizes the Company’s repurchases of our outstanding Class A common shares during the three months ended June 30, 2016 (in thousands, except share and per share data):
Period
 
Total Number of Shares Purchased
 
Average Price Paid per Share
 
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
 
Approximate Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs
April 1, 2016 to April 30, 2016
 
1,284,873

 
$
15.59

 
1,284,873

 
$
146,746

May 1, 2016 to May 31, 2016
 

 

 

 
146,746

June 1, 2016 to June 30, 2016
 

 

 

 
146,746

Total
 
1,284,873

 
$
15.59

 
1,284,873

 
$
146,746


On September 21, 2015, the Company announced that our Board of Trustees approved a share repurchase program authorizing us to repurchase up to $300.0 million of our outstanding Class A common shares from time to time in the open market or in privately negotiated transactions. The program does not have an expiration date, but may be suspended or discontinued at any time without notice. All repurchased shares are constructively retired and returned to an authorized and unissued status. We repurchased and retired approximately 1.3 million of our Class A common shares, on a settlement date basis, during the three months ended June 30, 2016, in accordance with the program. As of June 30, 2016, we had a remaining repurchase authorization of $146.7 million under the program.

Item 3.                                  Defaults upon Senior Securities
 
None.
 
Item 4.                                  Mine Safety Disclosures
 
Not applicable.
 
Item 5.                                 Other Information
 
None.
 
Item 6.                                  Exhibits
 
Exhibits required by Item 601 of Regulation S-K are filed herewith or incorporated herein by reference and are listed in the attached Exhibit Index which is incorporated herein by reference.


41


SIGNATURES
 
Pursuant to the requirement of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


AMERICAN HOMES 4 RENT
 
/s/ Diana M. Laing
 
Diana M. Laing
Chief Financial Officer
(Principal financial officer and duly authorized accounting officer)
Date: August 5, 2016


42


Exhibit Index
 
Exhibit
Number
 
Exhibit Document
 
 
 
2.1‡
 
Amended and Restated Contribution Agreement, dated December 28, 2012, by and among American Homes 4 Rent, American Homes 4 Rent, L.P., American Homes 4 Rent Properties One, LLC and American Homes 4 Rent, LLC (Incorporated by reference to Exhibit 2.1 to Amendment No. 1 to the Company’s Registration Statement on Form S-11 (Registration Number 333-189103) filed June 25, 2013.)
 
 
 
2.2‡
 
First Amendment to Amended and Restated Contribution Agreement, dated January 30, 2013, by and among American Homes 4 Rent, American Homes 4 Rent, L.P., American Homes 4 Rent Properties One, LLC and American Homes 4 Rent, LLC (Incorporated by reference to Exhibit 2.2 to Amendment No. 1 to the Company’s Registration Statement on Form S-11 (Registration Number 333-189103) filed June 25, 2013.)
 
 
 
2.3‡
 
Second Amendment to Amended and Restated Contribution Agreement, dated March 18, 2013, by and among American Homes 4 Rent, American Homes 4 Rent, L.P., American Homes 4 Rent Properties One, LLC and American Homes 4 Rent, LLC (Incorporated by reference to Exhibit 2.3 to Amendment No. 1 to the Company’s Registration Statement on Form S-11 (Registration Number 333-189103) filed June 25, 2013.)
 
 
 
2.4‡
 
Contribution Agreement, dated February 25, 2013, by and among American Homes 4 Rent, LLC, American Homes 4 Rent, American Homes 4 Rent, L.P. and AH4R Properties Holdings, LLC (Incorporated by reference to Exhibit 2.4 to Amendment No. 1 to the Company’s Registration Statement on Form S-11 (Registration Number 333-189103) filed June 25, 2013.)
 
 
 
2.5‡
 
Contribution Agreement, dated May 28, 2013, by and among American Homes 4 Rent, LLC, American Homes 4 Rent and American Homes 4 Rent, L.P. (Incorporated by reference to Exhibit 2.5 to Amendment No. 1 to the Company’s Registration Statement on Form S-11 (Registration Number 333-189103) filed June 25, 2013.)
 
 
 
2.6‡
 
Contribution Agreement, dated June 11, 2013, by and among American Homes 4 Rent, American Homes 4 Rent, LLC, Alaska Permanent Fund Corporation, American Homes 4 Rent, L.P., American Homes 4 Rent I, LLC and American Homes 4 Rent TRS, LLC (Incorporated by reference to Exhibit 2.6 to Amendment No. 1 to the Company’s Registration Statement on Form S-11 (Registration Number 333-189103) filed June 25, 2013.)
 
 
 
2.7‡
 
Agreement and Plan of Merger, dated July 1, 2014, by and among American Homes 4 Rent, AMH Portfolio One, LLC, Beazer Pre-Owned Rental Homes, Inc. and KKR Fund Holdings L.P. (Incorporated by reference to Exhibit 2.1 to the Company’s Current Report on Form 8-K filed July 7, 2014.)
 
 
 
2.8‡
 
Agreement and Plan of Merger by and among American Homes 4 Rent, Sunrise Merger Sub, LLC, American Homes 4 Rent, L.P., OP Merger Sub, LLC, American Residential Properties, Inc., American Residential Properties, O.P., L.P. and American Residential GP, LLC, dated December 3, 2015 (Incorporated by reference to Exhibit 2.1 to the Company's Current Report on Form 8-K filed December 4, 2015)
 
 
 
3.1
 
Articles of Amendment and Restatement of Declaration of Trust of American Homes 4 Rent (Incorporated by reference to Exhibit 3.1 to Amendment No. 1 to the Company’s Registration Statement on Form S-11 (Registration Number 333-189103) filed June 25, 2013.)
 
 
 
3.2
 
First Articles of Amendment to Articles of Amendment and Restatement of Declaration of Trust of American Homes 4 Rent (Incorporated by reference to Exhibit 3.2 to Amendment No. 2 to the Company’s Registration Statement on Form S-11 (Registration Number 333-189103) filed July 19, 2013.)
 
 
 
3.3
 
Articles Supplementary for American Homes 4 Rent 5.000% Series A Participating Preferred Shares (Incorporated by reference to Exhibit 3.3 to Post-Effective Amendment No. 1 to the Company’s Registration Statement on Form S-11 (Registration Number 333-191015) filed October 25, 2013.)
 
 
 
3.4
 
Articles Supplementary for American Homes 4 Rent 5.000% Series B Participating Preferred Shares (Incorporated by reference to Exhibit 3.4 to Post-Effective Amendment No. 1 to the Company’s Registration Statement on Form S-11 (Registration Number 333-192592) filed December 27, 2013.)
 
 
 
3.5
 
Articles Supplementary for American Homes 4 Rent 5.500% Series C Participating Preferred Shares (Incorporated by reference to Exhibit 3.5 to Post-Effective Amendment No. 1 to the Company’s Registration Statement on Form S-11 (Registration Number 333-195575) filed May 1, 2014.)
 
 
 
3.6
 
Articles Supplementary for American Homes 4 Rent 6.500% Series D Cumulative Redeemable Perpetual Preferred Shares (Incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed on May 17, 2016.)
 
 
 
3.7
 
Articles Supplementary for American Homes 4 Rent 6.350% Series E Cumulative Redeemable Perpetual Preferred Shares (Incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed on June 22, 2016.)
 
 
 
3.8
 
Amended and Restated Bylaws of American Homes 4 Rent (Incorporated by reference to Exhibit 3.3 to Amendment No. 2 to the Company’s Registration Statement on Form S-11 (Registration Number 333-189103) filed July 19, 2013.)
 
 
 



Exhibit
Number
 
Exhibit Document
 
 
 
4.1
 
Indenture, dated November 27, 2013, among American Residential OP, L.P., as issuer, American Residential Properties, Inc., as guarantor, and U.S. Bank National Association, as trustee (Incorporated by reference to Exhibit 4.1 to American Residential Properties, Inc.’s Current Report on Form 8-K filed November 27, 2013.)
 
 
 
4.2
 
First Supplemental Indenture, dated February 29, 2016, among American Homes 4 Rent, ARPI REIT, LLC, American Residential Properties OP, L.P. and U.S. Bank National Association, as trustee (Incorporated by reference to Exhibit 4.2 to the Company's Current Report on Form 8-K filed March 4, 2016.)
 
 
 
4.3
 
Form of Global Note representing American Residential Properties OP, L.P.’s 3.25% Exchangeable Senior Notes due 2018 (Incorporated by reference to Exhibit 4.1 to American Residential Properties, Inc.’s Current Report on Form 8-K filed November 27, 2013.)
 
 
 
10.1
 
Amendment Number Seven, dated as of June 7, 2016, to the Master Loan and Security Agreement dated as of March 7, 2013, among J.P. Morgan Chase Bank, N.A. and Wells Fargo Bank, National Association, as lenders, and American Homes 4 Rent, L.P., and certain subsidiaries of American Homes 4 Rent identified therein as borrowers (Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed June 9, 2016.)
 
 
 
10.2
 
Share Purchase Agreement dated May 17, 2016 between American Homes 4 Rent and Tamara Hughes Gustavson (Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed May 17, 2016.)
 
 
 
10.3
 
Eleventh Amendment to Agreement of Limited Partnership of American Homes 4 Rent, L.P. (Incorporated by reference to Exhibit 10.2 to the Company's Current Report on Form 8-K filed May 17, 2016.)
 
 
 
10.4
 
Twelfth Amendment to Agreement of Limited Partnership of American Homes 4 Rent, L.P. (Incorporated by reference to Exhibit 10.1 to the Company's Current Report on Form 8-K filed June 22, 2016.)
 
 
 
31.1
 
Certification of Chief Executive Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934. Filed herewith.
 
 
 
31.2
 
Certification of Chief Financial Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934. Filed herewith.
 
 
 
32.1
 
Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. 1350. Filed herewith.
 
 
 
101.INS
 
XBRL Instance Document
 
 
 
101.SCH
 
XBRL Taxonomy Extension Schema Document
 
 
 
101.CAL
 
XBRL Taxonomy Extension Calculation Linkbase Document
 
 
 
101.DEF
 
XBRL Taxonomy Extension Definition Linkbase Document
 
 
 
101.LAB
 
XBRL Taxonomy Label Linkbase Document
 
 
 
101.PRE
 
XBRL Taxonomy Extension Presentation Linkbase Document

The schedules and exhibits to this agreement have been omitted from this filing. The Company will furnish supplementally a copy of any such omitted schedules or exhibits to the SEC upon request.