EX-99.3 4 amh1231188kexhibit993.htm EXHIBIT 99.3 Exhibit
a4q18suppcoverfina001.jpg



American Homes 4 Rent


Table of Contents
Summary
 
Earnings Press Release
Fact Sheet
 
 
Financial Information
 
Consolidated Statements of Operations
Funds from Operations
Core Net Operating Income – Total Portfolio
Same-Home Results – Quarterly and Full Year Comparisons
Same-Home Results – Sequential Quarterly Results
Same-Home Results – Sequential Quarterly Metrics
Same-Home Results – Operating Metrics by Market
15
Consolidated Balance Sheets
Debt Summary, Maturity Schedule and Interest Expense Reconciliation
Capital Structure and Credit Metrics
 
 
Property Information
 
Top 20 Markets Summary
Leasing Performance
Scheduled Lease Expirations
Top 20 Markets Home Price Appreciation Trends
 
 
Other Information
 
Disposition Summary
Share Repurchase and ATM Share Issuance History
2019 Guidance
Defined Terms and Non-GAAP Reconciliations


 
 
 
 
 
2



 
American Homes 4 Rent

 

Earnings Press Release


American Homes 4 Rent Reports Fourth Quarter and Full Year 2018 Financial and Operating Results
AGOURA HILLS, Calif., Feb. 21, 2019—American Homes 4 Rent (NYSE: AMH) (the “Company”), a leading provider of high quality single-family homes for rent, today announced its financial and operating results for the quarter and full year ended December 31, 2018.
Highlights
Total revenues increased 11.3% to $270.3 million for the fourth quarter of 2018 from $242.8 million for the fourth quarter of 2017.
Net income attributable to common shareholders totaled $17.6 million, or $0.06 income per diluted share, for the fourth quarter of 2018, compared to a net loss attributable to common shareholders of $22.0 million, or a $0.08 loss per diluted share, for the fourth quarter of 2017.
Core Funds from Operations attributable to common share and unit holders for the fourth quarter of 2018 was $98.5 million, or $0.28 per FFO share and unit, compared to $89.4 million, or $0.26 per FFO share and unit, for the same period in 2017, which represents a 7.0% increase on a per share and unit basis.
Adjusted Funds from Operations attributable to common share and unit holders for the fourth quarter of 2018 was $86.9 million, or $0.25 per FFO share and unit, compared to $79.8 million, or $0.23 per FFO share and unit, for the same period in 2017.
Core Net Operating Income ("Core NOI") margin on Same-Home properties was 65.6% for the fourth quarter of 2018, compared to 65.5% for the same period in 2017.
Core NOI after capital expenditures from Same-Home properties increased by 3.6% year-over-year for the fourth quarter of 2018.
Same-Home portfolio Average Occupied Days Percentage increased to 94.8% for the fourth quarter of 2018, compared to 94.0% for the fourth quarter of 2017, while achieving 3.4% growth in Average Monthly Realized Rent per property for the same comparable periods.
In November 2018, paid off the $115.0 million exchangeable senior notes (see “Capital Activities and Balance Sheet”).
In January 2019, issued $400.0 million of 4.90% unsecured senior notes due 2029 (see “Capital Activities and Balance Sheet”).

“American Homes 4 Rent had a strong finish to 2018, with a 3.6% growth in fourth quarter Core NOI after capital expenditures from Same-Home properties, fueled by an 80 basis point increase in average occupied days percentage and 3.4% growth in average monthly realized rent per property,” stated David Singelyn, American Homes 4 Rent’s Chief Executive Officer. “We are entering 2019 in a position of strength, with 2018 year-end portfolio occupancy 260 basis points higher than a year ago. Our teams have never been stronger and, coupled with the continued strong demand for single-family rentals, we are ideally positioned for profitable growth in 2019 and to create long-term value for our shareholders.”
Fourth Quarter 2018 Financial Results
Net income attributable to common shareholders totaled $17.6 million, or $0.06 income per diluted share, for the fourth quarter of 2018, compared to a net loss attributable to common shareholders of $22.0 million, or a $0.08 loss per diluted share, for the fourth quarter of 2017. This increase was primarily attributable to higher revenues resulting from a larger number of leased properties and higher rental rates, as well as the redemption of the Series A and Series B participating preferred shares through a conversion into Class A common shares during the fourth quarter of 2017.
Total revenues increased 11.3% to $270.3 million for the fourth quarter of 2018 from $242.8 million for the fourth quarter of 2017. Revenue growth was primarily driven by continued strong acquisition and leasing activity, as our average leased portfolio

 
 
 
 
 
3



 
American Homes 4 Rent

 

Earnings Press Release (continued)

grew to 47,991 homes for the quarter ended December 31, 2018, compared to 46,511 homes for the quarter ended December 31, 2017, as well as higher rental rates.
Core NOI on our total portfolio increased 10.8% to $151.6 million for the fourth quarter of 2018, compared to $136.8 million for the fourth quarter of 2017. This increase was primarily due to growth in rental income resulting from a larger number of leased properties and higher rental rates.
Core revenues from Same-Home properties increased 4.1% to $172.4 million for the fourth quarter of 2018, compared to $165.6 million for the fourth quarter of 2017. This growth was primarily driven by a 3.4% increase in Average Monthly Realized Rent and an increase in Average Occupied Days Percentage to 94.8% from 94.0%. Core property operating expenses from Same-Home properties increased 4.0% from $57.1 million for the fourth quarter of 2017 to $59.3 million for the fourth quarter of 2018, which was primarily attributable to property tax expense growth and an increase in HOA fees, net.
Core NOI from Same-Home properties increased 4.2% to $113.0 million for the fourth quarter of 2018, compared to $108.5 million for the fourth quarter of 2017. After capital expenditures, Core NOI from Same-Home properties increased 3.6% to $106.5 million for the fourth quarter of 2018, compared to $102.7 million for the fourth quarter of 2017. The increase in Core NOI from Same-Home properties was primarily attributable to an increase in rental revenue driven by higher Average Monthly Realized Rent and Average Occupied Days Percentage during the fourth quarter of 2018. The resulting increase in Core NOI After Capital Expenditures from Same-Home properties was offset, in part, by higher Recurring Capital Expenditures resulting from expansion of our strategic preventative maintenance program.
Core Funds from Operations attributable to common share and unit holders ("Core FFO attributable to common share and unit holders") was $98.5 million, or $0.28 per FFO share and unit, for the fourth quarter of 2018, compared to $89.4 million, or $0.26 per FFO share and unit, for the fourth quarter of 2017. Adjusted Funds from Operations attributable to common share and unit holders ("Adjusted FFO attributable to common share and unit holders") for the fourth quarter of 2018 was $86.9 million, or $0.25 per FFO share and unit, compared to $79.8 million, or $0.23 per FFO share and unit, for the fourth quarter of 2017. This improvement was primarily attributable to increases in rental revenue driven by a larger number of leased properties and higher rental rates.
Full Year 2018 Financial Results
Net income attributable to common shareholders totaled $23.5 million, or $0.08 income per diluted share, for the year ended December 31, 2018, compared to a net loss attributable to common shareholders of $22.1 million, or a $0.08 loss per diluted share, for the year ended December 31, 2017. This increase was primarily attributable to higher revenues resulting from a larger number of leased properties and higher rental rates.
Total revenues increased 11.7% to $1.1 billion for the year ended December 31, 2018, from $960.4 million for the year ended December 31, 2017. Revenue growth was primarily driven by continued strong leasing activity, as our average leased portfolio grew to 47,735 homes for the year ended December 31, 2018, compared to 45,839 homes for the year ended December 31, 2017, as well as higher rental rates.
Core NOI on our total portfolio increased 9.2% to $580.6 million for the year ended December 31, 2018, compared to $531.7 million for the year ended December 31, 2017. This increase was primarily due to growth in rental income resulting from a larger number of leased properties and higher rental rates.
Core revenues from Same-Home properties increased 3.9% to $683.1 million for the year ended December 31, 2018, compared to $657.5 million for the year ended December 31, 2017. This growth was primarily driven by a 3.6% increase in Average

 
 
 
 
 
4



 
American Homes 4 Rent

 

Earnings Press Release (continued)

Monthly Realized Rent. Core property operating expenses from Same-Home properties increased 5.8% from $229.8 million for the year ended December 31, 2017, to $243.2 million for the year ended December 31, 2018, which was primarily attributable to temporarily elevated turnover costs through April 2018, incurred as part of the Company's initiative to strengthen occupancy.
Core NOI from Same-Home properties increased 2.8% to $439.9 million for the year ended December 31, 2018, compared to $427.7 million for the year ended December 31, 2017. After capital expenditures, Core NOI from Same-Home properties increased 2.7% to $412.4 million for the year ended December 31, 2018, from $401.7 million for the year ended December 31, 2017. The increases in Core NOI from Same-Home properties and Core NOI After Capital Expenditures from Same-Home properties were primarily attributable to increases in rental revenue driven by higher Average Monthly Realized Rent and Average Occupied Days Percentage, during the year ended December 31, 2018, offset by higher R&M, turnover costs and Recurring Capital Expenditures during the year ended December 31, 2018.
Core FFO attributable to common share and unit holders was $371.6 million, or $1.06 per FFO share and unit, for the year ended December 31, 2018, compared to $327.0 million, or $1.02 per FFO share and unit, for the year ended December 31, 2017. Adjusted FFO attributable to common share and unit holders for the year ended December 31, 2018, was $323.1 million, or $0.92 per FFO share and unit, compared to $287.0 million, or $0.90 per FFO share and unit, for the year ended December 31, 2017.
Portfolio
As of December 31, 2018, the Company had a total leased percentage of 94.8%, compared to 95.2% as of September 30, 2018. The leased percentage on Same-Home properties was 96.4% as of December 31, 2018, compared to 96.3% as of September 30, 2018.
Investments
As of December 31, 2018, the Company's total portfolio consisted of 52,783 homes, including 1,945 properties to be disposed, compared to 52,464 homes as of September 30, 2018, including 2,266 properties to be disposed, an increase of 319 homes, which included 479 homes acquired through traditional acquisition channels, 220 newly constructed properties delivered through our AMH Development and National Builder Programs and 380 homes sold.
Capital Activities and Balance Sheet
In November 2018, the Company extinguished the $115.0 million exchangeable senior notes by electing the cash settlement option, which resulted in an aggregate payment of $135.1 million to the holders of the notes based on the exchange value formula as described in the indenture with respect to the notes.
As of December 31, 2018, the Company had cash and cash equivalents of $30.3 million and had total outstanding debt of $2.8 billion, excluding unamortized discounts and unamortized deferred loan costs, with a weighted-average stated interest rate of 4.21% and a weighted-average term to maturity of 13.4 years. The Company had $250.0 million of outstanding borrowings on our $800.0 million revolving credit facility and had $100.0 million of outstanding borrowings on our term loan facility at the end of the year.
In January 2019, the Operating Partnership issued $400.0 million of 4.90% unsecured senior notes with a maturity date of February 15, 2029. Interest on the notes is payable semi-annually in arrears on February 15 and August 15 of each year, commencing on August 15, 2019. The Operating Partnership received net proceeds of $395.3 million from this offering, after underwriting fees of approximately $2.6 million and a $2.1 million discount, and before estimated offering costs of $1.0 million. The Operating Partnership used the net proceeds from this issuance to repay amounts outstanding on our revolving credit facility

 
 
 
 
 
5



 
American Homes 4 Rent

 

Earnings Press Release (continued)

and intends to use the remaining net proceeds for general corporate purposes, including, without limitation, acquisition of additional properties, the repayment of outstanding indebtedness, capital expenditures, the expansion, redevelopment and/or improvement of our properties in our portfolio, working capital and other general purposes, including repurchases of securities.
2019 Guidance
Guidance Summary
 
 
Full Year 2019
Core FFO attributable to common share and unit holders
 
$1.06 - $1.14
 
 
 
Same-Home
 
 
Core revenues growth
 
3.2% - 4.2%
Core property operating expenses growth
 
3.5% - 4.5%
Core NOI After Capital Expenditures growth
 
2.6% - 3.6%

Reconciliation of Core FFO attributable to common share and unit holders from 2018 to 2019 Guidance Midpoint

 
Per FFO Share
and Unit
2018 Core FFO attributable to common share and unit holders, as reported
 
$
1.06

Change in accounting principle (1)
 
(0.02
)
2018 Pro Forma Core FFO attributable to common share and unit holders
 
$
1.04

 
 
 
Same-Home Core NOI growth
 
0.05

Non-Same-Home Core NOI growth (2)
 
0.05

General and administrative expense growth
 
(0.01
)
Interest expense and preferred dividends increase
 
(0.02
)
Share count increase
 
(0.01
)
 
 
 
2019 Core FFO attributable to common share and unit holders - Guidance Midpoint
 
$
1.10

(1)
Represents impact related to the Company's January 1, 2019 adoption of the new GAAP leasing standard as if adopted on January 1, 2018, and as discussed in the Defined Terms and Non-GAAP reconciliations section.
(2)
Reflects NOI from Non-Same-Home properties including contribution from 2018 and projected 2019 net acquisitions and dispositions. For 2019, we expect to add between $300.0 million and $500.0 million of properties to our portfolio, the timing of which is expected to be more heavily weighted towards the second half of the year.
Note: The Company does not provide guidance for the most comparable GAAP financial measures of net income or loss, total revenues and property operating expenses, or a reconciliation of the above-listed forward-looking non-GAAP financial measures to the comparable GAAP financial measures because we are unable to reasonably predict certain items contained in the GAAP measures, including non-recurring and infrequent items that are not indicative of the Company's ongoing operations. Such items include, but are not limited to, net gain or loss on sales and impairment of single-family properties, casualty loss, Non-Same-Home revenues and Non-Same-Home property operating expenses. These items are uncertain, depend on various factors and could have a material impact on our GAAP results for the guidance period.

 
 
 
 
 
6



 
American Homes 4 Rent

 

Earnings Press Release (continued)

Additional Information
A copy of the Company’s Fourth Quarter 2018 Earnings Release and Supplemental Information Package and this press release are available on our website at www.americanhomes4rent.com. This information has also been furnished to the SEC in a current report on Form 8-K.
Conference Call
A conference call is scheduled on Friday, February 22, 2019, at 11:00 a.m. Eastern Time to discuss the Company’s financial results for the quarter and full year ended December 31, 2018, and to provide an update on its business. The domestic dial-in number is (877) 451-6152 (for U.S. and Canada) and the international dial-in number is (201) 389-0879 (passcode not required). A simultaneous audio webcast may be accessed by using the link at www.americanhomes4rent.com, under “For Investors.” A replay of the conference call may be accessed through Friday, March 8, 2019, by calling (844) 512-2921 (U.S. and Canada) or (412) 317-6671 (international), replay passcode number 13686527#, or by using the link at www.americanhomes4rent.com, under “For Investors.”
About American Homes 4 Rent
American Homes 4 Rent (NYSE: AMH) is a leader in the single-family home rental industry and “American Homes 4 Rent” is fast becoming a nationally recognized brand for rental homes, known for high quality, good value and tenant satisfaction. We are an internally managed Maryland real estate investment trust, or REIT, focused on acquiring, renovating, leasing, and operating attractive, single-family homes as rental properties. As of December 31, 2018, we owned 52,783 single-family properties in selected submarkets in 22 states.
Forward-Looking Statements
This press release contains “forward-looking statements.” These forward-looking statements relate to beliefs, expectations or intentions and similar statements concerning matters that are not of historical fact and are generally accompanied by words such as “estimate,” “project,” “predict,” “believe,” “expect,” “anticipate,” “intend,” “potential,” “plan,” “goal,” “outlook,” “guidance” or other words that convey the uncertainty of future events or outcomes. Examples of forward-looking statements contained in this press release include, among others, our belief that there will be continued strong demand for single-family rentals and we will continue to optimize operations to create long-term shareholder value. The Company has based these forward-looking statements on its current expectations and assumptions about future events. While the Company's management considers these expectations to be reasonable, they are inherently subject to risks, contingencies and uncertainties, most of which are difficult to predict and many of which are beyond the Company’s control and could cause actual results to differ materially from any future results, performance or achievements expressed or implied by these forward-looking statements. Investors should not place undue reliance on these forward-looking statements, which speak only as of the date of this press release. The Company undertakes no obligation to update any forward-looking statements to conform to actual results or changes in its expectations, unless required by applicable law. For a further description of the risks and uncertainties that could cause actual results to differ from those expressed in these forward-looking statements, as well as risks relating to the business of the Company in general, see the “Risk Factors” disclosed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2017, and in the Company’s subsequent filings with the SEC.

 
 
 
 
 
7



American Homes 4 Rent


Fact Sheet
(Amounts in thousands, except per share and property data)
(Unaudited)
 
For the Three Months Ended
Dec 31,
 
For the Years Ended
Dec 31,
 
2018
 
2017
 
2018
 
2017
Operating Data
 
 
 
 
 
 
 
Net income (loss) attributable to common shareholders
$
17,632

 
$
(21,994
)
 
$
23,472

 
$
(22,135
)
Core revenues
$
232,659

 
$
211,182

 
$
911,150

 
$
827,422

Core NOI
$
151,580

 
$
136,775

 
$
580,555

 
$
531,694

Core NOI margin
65.2
%
 
64.8
%
 
63.7
%
 
64.3
%
Platform Efficiency Percentage
11.7
%
 
11.7
%
 
12.5
%
 
12.3
%
Adjusted EBITDAre after Capex and Leasing Costs
$
132,741

 
$
121,197

 
$
502,337

 
$
464,822

Adjusted EBITDAre after Capex and Leasing Costs Margin
56.2
%
 
56.5
%
 
54.2
%
 
55.3
%
Per FFO share and unit:
 
 
 
 
 
 
 
FFO attributable to common share and unit holders
$
0.27

 
$
0.14

 
$
0.94

 
$
0.81

Core FFO attributable to common share and unit holders
$
0.28

 
$
0.26

 
$
1.06

 
$
1.02

Adjusted FFO attributable to common share and unit holders
$
0.25

 
$
0.23

 
$
0.92

 
$
0.90

 
Dec 31,
2018
 
Sep 30,
201
8
 
Jun 30,
201
8
 
Mar 31,
201
8
 
Dec 31,
201
7
Selected Balance Sheet Information - end of period
 
 
 
 
 
 
 
 
 
Single-family properties in operation, net
$
8,020,597

 
$
7,959,006

 
$
7,899,909

 
$
7,967,387

 
$
8,029,177

Total assets
$
9,001,481

 
$
8,971,426

 
$
8,830,448

 
$
8,958,033

 
$
8,608,768

Outstanding borrowings under credit facilities, net
$
349,232

 
$
99,176

 
$
99,120

 
$
198,132

 
$
338,023

Total Debt
$
2,842,510

 
$
2,712,688

 
$
2,717,867

 
$
2,871,649

 
$
2,517,216

Total Market Capitalization
$
10,712,794

 
$
11,299,123

 
$
11,279,968

 
$
10,693,963

 
$
10,975,663

Total Debt to Total Market Capitalization
26.5
%
 
24.0
%
 
24.1
%
 
26.9
%
 
22.9
%
Net Debt to Adjusted EBITDAre
5.0 x

 
4.7 x

 
5.0 x

 
5.1 x

 
4.8 x

NYSE AMH Class A common share closing price
$
19.85

 
$
21.89

 
$
22.18

 
$
20.08

 
$
21.84

Portfolio Data - end of period
 
 
 
 
 
 
 
 
 
Leased single-family properties
48,206

 
47,776

 
48,020

 
47,677

 
46,996

Occupied single-family properties
47,823

 
47,551

 
47,758

 
47,095

 
46,614

Single-family properties newly acquired and being renovated
308

 
345

 
223

 
503

 
980

Single-family properties being prepared for re-lease
396

 
430

 
332

 
289

 
372

Vacant single-family properties available for re-lease
1,459

 
1,452

 
1,116

 
1,221

 
1,902

Vacant single-family properties available for initial lease
469

 
195

 
149

 
258

 
679

Total single-family properties, excluding properties to be disposed
50,838

 
50,198

 
49,840

 
49,948

 
50,929

Single-family properties to be disposed (1)
1,945

 
2,266

 
2,209

 
1,892

 
310

Total single-family properties
52,783

 
52,464

 
52,049

 
51,840

 
51,239

Total leased percentage (2)
94.8
%
 
95.2
%
 
96.3
%
 
95.5
%
 
92.3
%
Total Average Occupied Days Percentage
94.0
%
 
94.3
%
 
94.8
%
 
91.4
%
 
90.8
%
Same-Home leased percentage (38,054 properties)
96.4
%
 
96.3
%
 
97.1
%
 
97.2
%
 
95.8
%
Same-Home Average Occupied Days Percentage (38,054 properties)
94.8
%
 
95.2
%
 
95.4
%
 
94.7
%
 
94.0
%
Other Data
 
 
 
 
 
 
 
 
 
Distributions declared per common share
$
0.05

 
$
0.05

 
$
0.05

 
$
0.05

 
$
0.05

Distributions declared per Series D perpetual preferred share
$
0.41

 
$
0.41

 
$
0.41

 
$
0.41

 
$
0.41

Distributions declared per Series E perpetual preferred share
$
0.40

 
$
0.40

 
$
0.40

 
$
0.40

 
$
0.40

Distributions declared per Series F perpetual preferred share
$
0.37

 
$
0.37

 
$
0.37

 
$
0.37

 
$
0.37

Distributions declared per Series G perpetual preferred share
$
0.37

 
$
0.37

 
$
0.37

 
$
0.37

 
$
0.37

Distributions declared per Series H perpetual preferred share (3)
$
0.44

 
$

 
$

 
$

 
$

(1)
The Company’s disposition program is comprised of properties classified as held for sale and properties identified for future sale. As of December 31, 2018, all 1,945 properties identified as part of our disposition program were classified as held for sale.
(2)
Leased percentage is calculated based on total single-family properties, excluding properties to be disposed.
(3)
Series H perpetual preferred shares offering close date and initial dividend start date was September 19, 2018, with an initial dividend declared in the fourth quarter of 2018.

 
 
 
Refer to "Defined Terms and Non-GAAP Reconciliations" for definitions of metrics and reconciliations to GAAP.
 
8


American Homes 4 Rent


Consolidated Statements of Operations
(Amounts in thousands, except share and per share data)

 
For the Three Months Ended
Dec 31,
 
For the Years Ended
Dec 31,
 
2018
 
2017
 
2018
 
2017
 
(Unaudited)
 
(Unaudited)
 
(Unaudited)
 
 
Revenues:
 
 
 
 
 
 
 
Rents from single-family properties
$
232,378

 
$
210,778

 
$
908,936

 
$
824,023

Fees from single-family properties
2,648

 
2,590

 
10,946

 
10,727

Tenant charge-backs
33,917

 
28,232

 
146,793

 
120,081

Other
1,373

 
1,201

 
6,180

 
5,568

Total revenues
270,316

 
242,801

 
1,072,855

 
960,399

 
 
 
 
 
 
 
 
Expenses:
 
 
 
 
 
 
 
Property operating expenses
99,475

 
87,871

 
412,905

 
355,074

Property management expenses
18,105

 
17,345

 
74,573

 
69,712

General and administrative expense
8,402

 
7,986

 
36,575

 
34,732

Interest expense
30,691

 
25,747

 
122,900

 
112,620

Acquisition fees and costs expensed
1,538

 
809

 
5,225

 
4,623

Depreciation and amortization
81,123

 
75,831

 
318,685

 
297,290

Hurricane-related charges, net

 
(2,173
)
 

 
7,963

Other
3,745

 
803

 
7,265

 
5,005

Total expenses
243,079

 
214,219

 
978,128

 
887,019

 
 
 
 
 
 
 
 
Gain on sale of single-family properties and other, net
7,497

 
451

 
17,946

 
6,826

Loss on early extinguishment of debt

 

 
(1,447
)
 
(6,555
)
Remeasurement of participating preferred shares

 
1,500

 
1,212

 
2,841

 
 
 
 
 
 
 
 
Net income
34,734

 
30,533

 
112,438

 
76,492

 
 
 
 
 
 
 
 
Noncontrolling interest
3,320

 
(4,485
)
 
4,165

 
(4,507
)
Dividends on preferred shares
13,782

 
14,596

 
52,586

 
60,718

Redemption of participating preferred shares

 
42,416

 
32,215

 
42,416

 
 
 
 
 
 
 
 
Net income (loss) attributable to common shareholders
$
17,632

 
$
(21,994
)
 
$
23,472

 
$
(22,135
)
 
 
 
 
 
 
 
 
Weighted-average shares outstanding:
 
 
 
 
 
 
 
Basic
296,559,183

 
286,469,724

 
293,640,500

 
264,254,718

Diluted
297,067,211

 
286,469,724

 
294,268,330

 
264,254,718

 
 
 
 
 
 
 
 
Net income (loss) attributable to common shareholders per share:
 
 
 
 
 
 
 
Basic
$
0.06

 
$
(0.08
)
 
$
0.08

 
$
(0.08
)
Diluted
$
0.06

 
$
(0.08
)
 
$
0.08

 
$
(0.08
)


 
 
 
Refer to "Defined Terms and Non-GAAP Reconciliations" for definitions of metrics and reconciliations to GAAP.
 
9


American Homes 4 Rent


Funds from Operations
(Amounts in thousands, except share and per share data)
(Unaudited)
 
For the Three Months Ended
Dec 31,
 
For the Years Ended
Dec 31,
 
2018
 
2017
 
2018
 
2017
Net income (loss) attributable to common shareholders
$
17,632

 
$
(21,994
)
 
$
23,472

 
$
(22,135
)
Adjustments:
 
 
 
 
 
 
 
Noncontrolling interests in the Operating Partnership
3,320

 
(4,618
)
 
4,424

 
(4,648
)
Net (gain) loss on sale / impairment of single-family properties and other
(4,435
)
 
443

 
(12,088
)
 
(2,146
)
Depreciation and amortization
81,123

 
75,831

 
318,685

 
297,290

Less: depreciation and amortization of non-real estate assets
(1,890
)
 
(1,797
)
 
(7,352
)
 
(7,847
)
FFO attributable to common share and unit holders
$
95,750

 
$
47,865

 
$
327,141

 
$
260,514

Adjustments:
 
 
 
 
 
 
 
Acquisition fees and costs expensed
1,538

 
809

 
5,225

 
4,623

Noncash share-based compensation - general and administrative
466

 
646

 
2,075

 
2,563

Noncash share-based compensation - property management
217

 
391

 
1,358

 
1,649

Noncash interest expense related to acquired debt
493

 
925

 
3,303

 
3,549

Hurricane-related charges, net

 
(2,173
)
 

 
7,963

Loss on early extinguishment of debt

 

 
1,447

 
6,555

Remeasurement of participating preferred shares

 
(1,500
)
 
(1,212
)
 
(2,841
)
Redemption of participating preferred shares

 
42,416

 
32,215

 
42,416

Core FFO attributable to common share and unit holders
$
98,464

 
$
89,379

 
$
371,552

 
$
326,991

Recurring capital expenditures (1)
(8,546
)
 
(7,501
)
 
(35,888
)
 
(32,556
)
Leasing costs
(3,047
)
 
(2,029
)
 
(12,603
)
 
(7,390
)
Adjusted FFO attributable to common share and unit holders
$
86,871

 
$
79,849

 
$
323,061

 
$
287,045

 
 
 
 
 
 
 
 
Per FFO share and unit:
 
 
 
 
 
 
 
FFO attributable to common share and unit holders
$
0.27

 
$
0.14

 
$
0.94

 
$
0.81

Core FFO attributable to common share and unit holders
$
0.28

 
$
0.26

 
$
1.06

 
$
1.02

Adjusted FFO attributable to common share and unit holders
$
0.25

 
$
0.23

 
$
0.92

 
$
0.90

 
 
 
 
 
 
 
 
Weighted-average FFO shares and units:
 
 
 
 
 
 
 
Common shares outstanding
296,559,183

 
286,469,724

 
293,640,500

 
264,254,718

Share-based compensation plan (2)
508,028

 
696,037

 
627,830

 
735,415

Operating partnership units
55,349,791

 
55,353,391

 
55,350,062

 
55,498,488

Total weighted-average FFO shares and units
352,417,002

 
342,519,152

 
349,618,392

 
320,488,621

(1)
As a portion of our homes are recently acquired and / or renovated, we estimate recurring capital expenditures for our entire portfolio by multiplying (a) current period actual recurring capital expenditures per Same-Home property by (b) our total number of properties, excluding non-stabilized properties and properties identified as part of our disposition program, comprised of properties classified as held for sale and properties identified for future sale.
(2)
Reflects the effect of potentially dilutive securities issuable upon the assumed vesting / exercise of restricted stock units and stock options.



 
 
 
Refer to "Defined Terms and Non-GAAP Reconciliations" for definitions of metrics and reconciliations to GAAP.
 
10


American Homes 4 Rent


Core Net Operating Income - Total Portfolio
(Amounts in thousands)
(Unaudited)
 
For the Three Months Ended
Dec 31,
 
For the Years Ended
Dec 31,
 
2018
 
2017
 
2018
 
2017
Rents from single-family properties
$
232,378

 
$
210,778

 
$
908,936

 
$
824,023

Fees from single-family properties
2,648

 
2,590

 
10,946

 
10,727

Bad debt expense
(2,367
)
 
(2,186
)
 
(8,732
)
 
(7,328
)
Core revenues
232,659

 
211,182

 
911,150

 
827,422

 
 
 
 
 
 
 
 
Property tax expense
40,941

 
37,602

 
160,649

 
147,654

HOA fees, net (1)
5,453

 
4,425

 
20,073

 
16,656

R&M and turnover costs, net (1)
16,016

 
14,645

 
73,398

 
60,593

Insurance
2,202

 
2,071

 
8,368

 
7,916

Property management expenses, net (2)
16,467

 
15,664

 
68,107

 
62,909

Core property operating expenses
81,079

 
74,407

 
330,595

 
295,728

 
 
 
 
 
 
 
 
Core NOI
$
151,580

 
$
136,775

 
$
580,555

 
$
531,694

Core NOI margin
65.2
%
 
64.8
%
 
63.7
%
 
64.3
%

 
For the Three Months Ended
Dec 31, 2018
 
Same-Home Properties
 
Stabilized,
Non-Same-Home
Properties
 
Non-Stabilized
Former ARPI
Properties
 
Subtotal Same-Home, Stabilized and ARPI
 
Other &
Held for Sale
Properties (3)
 
Total
Single-Family
Properties
Property count
38,054

 
9,245

 
2,102

 
49,401

 
3,382

 
52,783

 
 
 
 
 
 
 
 
 
 
 
 
Rents from single-family properties
$
172,155

 
$
42,462

 
$
8,771

 
$
223,388

 
$
8,990

 
$
232,378

Fees from single-family properties
1,898

 
450

 
126

 
2,474

 
174

 
2,648

Bad debt expense
(1,674
)
 
(470
)
 
(50
)
 
(2,194
)
 
(173
)
 
(2,367
)
Core revenues
172,379

 
42,442

 
8,847

 
223,668

 
8,991

 
232,659

 
 
 
 
 
 
 
 
 
 
 
 
Property tax expense
30,036

 
6,507

 
1,557

 
38,100

 
2,841

 
40,941

HOA fees, net (1)
4,092

 
768

 
232

 
5,092

 
361

 
5,453

R&M and turnover costs, net (1)
11,638

 
2,480

 
676

 
14,794

 
1,222

 
16,016

Insurance
1,549

 
435

 
84

 
2,068

 
134

 
2,202

Property management expenses, net (2)
12,026

 
2,922

 
664

 
15,612

 
855

 
16,467

Core property operating expenses
59,341

 
13,112

 
3,213

 
75,666

 
5,413

 
81,079

 
 
 
 
 
 
 
 
 
 
 
 
Core NOI
$
113,038

 
$
29,330

 
$
5,634

 
$
148,002

 
$
3,578

 
$
151,580

Core NOI margin
65.6
%
 
69.1
%
 
63.7
%
 
66.2
%
 
39.8
%
 
65.2
%
(1)
Presented net of tenant charge-backs.
(2)
Presented net of tenant charge-backs and excludes noncash share-based compensation expense related to centralized and field property management employees.
(3)
Includes 1,437 non-stabilized properties and 1,945 properties classified as held for sale.



 
 
 
Refer to "Defined Terms and Non-GAAP Reconciliations" for definitions of metrics and reconciliations to GAAP.
 
11


American Homes 4 Rent


Same-Home Results – Quarterly and Full Year Comparisons
(Amounts in thousands, except property and per property data)
(Unaudited)
 
For the Three Months Ended
Dec 31,
 
 
 
For the Years Ended
Dec 31,
 
 
 
2018
 
2017
 
Change
 
2018
 
2017
 
Change
Number of Same-Home properties
38,054
 
38,054
 
 
 
38,054
 
38,054
 
 
Leased percentage as of period end
96.4
%
 
95.8
%
 
0.6
 %
 
96.4
%
 
95.8
%
 
0.6
 %
Occupancy percentage as of period end
95.8
%
 
95.0
%
 
0.8
 %
 
95.8
%
 
95.0
%
 
0.8
 %
Average Occupied Days Percentage
94.8
%
 
94.0
%
 
0.8
 %
 
95.0
%
 
94.6
%
 
0.4
 %
Average Monthly Realized Rent per property
$
1,591

 
$
1,539

 
3.4
 %
 
$
1,571

 
$
1,516

 
3.6
 %
Turnover Rate
7.8
%
 
7.8
%
 
 %
 
37.7
%
 
39.4
%
 
(1.7
)%
 
 
 
 
 
 
 
 
 
 
 
 
Core NOI:
 
 
 
 
 
 
 
 
 
 
 
Rents from single-family properties
$
172,155

 
$
165,243

 
4.2
 %
 
$
681,519

 
$
655,034

 
4.0
 %
Fees from single-family properties
1,898

 
1,935

 
(1.9
)%
 
7,834

 
8,106

 
(3.4
)%
Bad debt expense
(1,674
)
 
(1,594
)
 
5.0
 %
 
(6,258
)
 
(5,615
)
 
11.5
 %
Core revenues
172,379

 
165,584

 
4.1
 %
 
683,095

 
657,525

 
3.9
 %
 
 
 
 
 
 
 
 
 
 
 
 
Property tax expense
30,036

 
28,851

 
4.1
 %
 
118,675

 
114,587

 
3.6
 %
HOA fees, net (1)
4,092

 
3,335

 
22.7
 %
 
14,607

 
12,831

 
13.8
 %
R&M and turnover costs, net (1) (2)
11,638

 
11,257

 
3.4
 %
 
53,507

 
46,828

 
14.3
 %
Insurance
1,549

 
1,551

 
(0.1
)%
 
6,109

 
6,184

 
(1.2
)%
Property management expenses, net (3)
12,026

 
12,076

 
(0.4
)%
 
50,311

 
49,375

 
1.9
 %
Core property operating expenses
59,341

 
57,070

 
4.0
 %
 
243,209

 
229,805

 
5.8
 %
 
 
 
 
 
 
 
 
 
 
 
 
Core NOI
$
113,038

 
$
108,514

 
4.2
 %
 
$
439,886

 
$
427,720

 
2.8
 %
Core NOI margin
65.6
%
 
65.5
%
 
 
 
64.4
%
 
65.0
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Recurring Capital Expenditures
6,582

 
5,772

 
14.0
 %
 
27,506

 
26,052

 
5.6
 %
Core NOI After Capital Expenditures
$
106,456

 
$
102,742

 
3.6
 %
 
$
412,380

 
$
401,668

 
2.7
 %
 
 
 
 
 
 
 
 
 
 
 
 
Property Enhancing Capex
 
 
 
 
 
 
 
 
 
 
 
Resilient flooring program
$
2,819

 
$
1,497

 

 
$
9,683

 
$
3,078

 

 
 
 
 
 
 
 
 
 
 
 
 
Per property:
 
 
 
 
 
 
 
 
 
 
 
Average Recurring Capital Expenditures
$
173

 
$
152

 
14.0
 %
 
$
723

 
$
685

 
5.6
 %
Average R&M and turnover costs, net, plus Recurring Capital Expenditures
$
480

 
$
447

 
7.4
 %
 
$
2,129

 
$
1,915

 
11.2
 %
(1)
Presented net of tenant charge-backs.
(2)
For the fourth quarter of 2018, includes repair costs of $0.2 million related to Hurricane Michael. For the full year 2018, includes a total of $0.5 million of repair costs related to Hurricane Michael and Hurricane Florence.
(3)
Presented net of tenant charge-backs and excludes noncash share-based compensation expense related to centralized and field property management employees.



 
 
 
Refer to "Defined Terms and Non-GAAP Reconciliations" for definitions of metrics and reconciliations to GAAP.
 
12


American Homes 4 Rent


Same-Home Results – Sequential Quarterly Results
(Amounts in thousands, except per property data)
(Unaudited)
 
For the Three Months Ended
 
Dec 31,
2018
 
Sep 30,
2018
 
Jun 30,
2018
 
Mar 31,
2018
 
Dec 31,
2017
Core NOI:
 
 
 
 
 
 
 
 
 
Rents from single-family properties
$
172,155

 
$
171,550

 
$
170,136

 
$
167,678

 
$
165,243

Fees from single-family properties
1,898

 
2,005

 
1,980

 
1,951

 
1,935

Bad debt expense
(1,674
)
 
(1,938
)
 
(1,166
)
 
(1,480
)
 
(1,594
)
Core revenues
172,379

 
171,617

 
170,950

 
168,149

 
165,584

 
 
 
 
 
 
 
 
 
 
Property tax expense
30,036

 
29,946

 
29,548

 
29,145

 
28,851

HOA fees, net (1)
4,092

 
3,732

 
3,490

 
3,293

 
3,335

R&M and turnover costs, net (1) (2)
11,638

 
14,829

 
13,780

 
13,260

 
11,257

Insurance
1,549

 
1,555

 
1,506

 
1,499

 
1,551

Property management expenses, net (3)
12,026

 
12,623

 
12,555

 
13,107

 
12,076

Core property operating expenses
59,341

 
62,685

 
60,879

 
60,304

 
57,070

 
 
 
 
 
 
 
 
 
 
Core NOI
$
113,038

 
$
108,932

 
$
110,071

 
$
107,845

 
$
108,514

Core NOI margin
65.6
%
 
63.5
%
 
64.4
%
 
64.1
%
 
65.5
%
 
 
 
 
 
 
 
 
 
 
Recurring Capital Expenditures
6,582

 
8,857

 
6,422

 
5,645

 
5,772

Core NOI After Capital Expenditures
$
106,456

 
$
100,075

 
$
103,649

 
$
102,200

 
$
102,742

 
 
 
 
 
 
 
 
 
 
Property Enhancing Capex
 
 
 
 
 
 
 
 
 
Resilient flooring program
$
2,819

 
$
3,146

 
$
2,418

 
$
1,300

 
$
1,497

 
 
 
 
 
 
 
 
 
 
Per property:
 
 
 
 
 
 
 
 
 
Average Recurring Capital Expenditures
$
173

 
$
233

 
$
169

 
$
148

 
$
152

Average R&M and turnover costs, net, plus Recurring Capital Expenditures
$
480

 
$
622

 
$
531

 
$
496

 
$
447

(1)
Presented net of tenant charge-backs.
(2)
Includes repair costs related to Hurricanes Florence and Michael that totaled $0.3 million and $0.2 million in the third and fourth quarters of 2018, respectively.
(3)
Presented net of tenant charge-backs and excludes noncash share-based compensation expense related to centralized and field property management employees.


 
 
 
Refer to "Defined Terms and Non-GAAP Reconciliations" for definitions of metrics and reconciliations to GAAP.
 
13


American Homes 4 Rent


Same-Home Results – Sequential Quarterly Metrics

Average Occupied Days Percentage
 
 For the Three Months Ended
 
Dec 31,
2018
 
Sep 30,
201
8
 
Jun 30,
201
8
 
Mar 31,
201
8
 
Dec 31,
201
7
Dallas-Fort Worth, TX
94.1
%
 
94.1
%
 
95.3
%
 
94.5
%
 
93.3
%
Atlanta, GA
95.5
%
 
95.8
%
 
96.1
%
 
95.1
%
 
95.6
%
Indianapolis, IN
93.5
%
 
94.2
%
 
94.9
%
 
94.3
%
 
94.3
%
Charlotte, NC
94.5
%
 
95.0
%
 
94.4
%
 
93.5
%
 
92.5
%
Houston, TX
93.9
%
 
94.3
%
 
95.1
%
 
94.7
%
 
93.6
%
Cincinnati, OH
95.2
%
 
95.0
%
 
95.0
%
 
94.5
%
 
94.0
%
Greater Chicago area, IL and IN
95.6
%
 
96.1
%
 
96.3
%
 
96.6
%
 
94.9
%
Phoenix, AZ
96.4
%
 
96.2
%
 
97.0
%
 
96.5
%
 
95.1
%
Nashville, TN
92.7
%
 
94.7
%
 
94.5
%
 
92.9
%
 
92.6
%
Tampa, FL
94.6
%
 
94.8
%
 
95.0
%
 
94.8
%
 
93.5
%
Raleigh, NC
94.8
%
 
95.1
%
 
93.9
%
 
93.6
%
 
93.8
%
Jacksonville, FL
95.0
%
 
95.9
%
 
96.7
%
 
95.6
%
 
95.5
%
Columbus, OH
96.6
%
 
97.0
%
 
96.0
%
 
93.7
%
 
92.5
%
Orlando, FL
95.7
%
 
97.1
%
 
96.3
%
 
96.9
%
 
96.7
%
Salt Lake City, UT
93.1
%
 
95.0
%
 
95.1
%
 
95.2
%
 
93.2
%
Las Vegas, NV
96.3
%
 
97.2
%
 
97.7
%
 
96.6
%
 
96.3
%
San Antonio, TX
93.4
%
 
94.9
%
 
95.0
%
 
94.3
%
 
92.8
%
Charleston, SC
94.0
%
 
92.1
%
 
90.8
%
 
92.3
%
 
93.7
%
Denver, CO
94.4
%
 
93.9
%
 
96.0
%
 
97.0
%
 
95.2
%
Greenville, SC
93.4
%
 
94.1
%
 
91.5
%
 
90.6
%
 
91.1
%
All Other (1)
95.5
%
 
95.8
%
 
95.9
%
 
95.0
%
 
94.0
%
Total / Average
94.8
%
 
95.2
%
 
95.4
%
 
94.7
%
 
94.0
%

Average Monthly Realized Rent per property
 
 For the Three Months Ended
 
Dec 31,
2018
 
Sep 30,
201
8
 
Jun 30,
201
8
 
Mar 31,
201
8
 
Dec 31,
201
7
Dallas-Fort Worth, TX
$
1,726

 
$
1,710

 
$
1,690

 
$
1,677

 
$
1,665

Atlanta, GA
1,552

 
1,539

 
1,525

 
1,496

 
1,483

Indianapolis, IN
1,381

 
1,379

 
1,377

 
1,366

 
1,357

Charlotte, NC
1,555

 
1,535

 
1,526

 
1,521

 
1,522

Houston, TX
1,662

 
1,651

 
1,622

 
1,615

 
1,622

Cincinnati, OH
1,575

 
1,562

 
1,548

 
1,536

 
1,517

Greater Chicago area, IL and IN
1,837

 
1,825

 
1,812

 
1,787

 
1,777

Phoenix, AZ
1,362

 
1,348

 
1,318

 
1,299

 
1,282

Nashville, TN
1,727

 
1,707

 
1,699

 
1,702

 
1,682

Tampa, FL
1,714

 
1,713

 
1,678

 
1,671

 
1,667

Raleigh, NC
1,510

 
1,499

 
1,492

 
1,485

 
1,477

Jacksonville, FL
1,511

 
1,494

 
1,475

 
1,465

 
1,446

Columbus, OH
1,572

 
1,561

 
1,544

 
1,540

 
1,526

Orlando, FL
1,655

 
1,629

 
1,603

 
1,578

 
1,578

Salt Lake City, UT
1,698

 
1,683

 
1,667

 
1,643

 
1,627

Las Vegas, NV
1,515

 
1,498

 
1,488

 
1,467

 
1,450

San Antonio, TX
1,514

 
1,500

 
1,491

 
1,482

 
1,481

Charleston, SC
1,632

 
1,616

 
1,607

 
1,592

 
1,609

Denver, CO
2,159

 
2,157

 
2,134

 
2,110

 
2,081

Greenville, SC
1,551

 
1,519

 
1,523

 
1,527

 
1,523

All Other (1)
1,520

 
1,509

 
1,493

 
1,485

 
1,467

Total / Average
$
1,591

 
$
1,578

 
$
1,562

 
$
1,550

 
$
1,539

(1)
Represents 15 markets in 15 states.


 
 
 
Refer to "Defined Terms and Non-GAAP Reconciliations" for definitions of metrics and reconciliations to GAAP.
 
14


American Homes 4 Rent


Same-Home Results – Operating Metrics by Market

 
Number of Properties
 
Gross Book Value per Property
 
% of 4Q18 NOI
 
Avg. Change in Rent for Renewals (1)
 
Avg. Change in Rent for Re-Leases (1)
 
Avg. Blended Change in Rent (1)
Dallas-Fort Worth, TX
3,367

 
$
162,396

 
8.0
%
 
4.6
%
 
0.8
 %
 
3.0
%
Atlanta, GA
3,030

 
165,454

 
8.0
%
 
5.2
%
 
3.7
 %
 
4.5
%
Indianapolis, IN
2,779

 
153,580

 
6.3
%
 
3.7
%
 
(0.3
)%
 
1.5
%
Charlotte, NC
2,429

 
175,717

 
6.9
%
 
3.3
%
 
(0.6
)%
 
1.6
%
Houston, TX
2,123

 
170,620

 
4.9
%
 
3.8
%
 
(3.0
)%
 
1.1
%
Cincinnati, OH
1,875

 
173,887

 
5.0
%
 
4.0
%
 
1.7
 %
 
3.0
%
Greater Chicago area, IL and IN
1,752

 
181,240

 
4.4
%
 
2.7
%
 
1.4
 %
 
2.1
%
Phoenix, AZ
1,807

 
164,364

 
4.4
%
 
6.3
%
 
7.5
 %
 
6.8
%
Nashville, TN
1,712

 
206,455

 
5.7
%
 
4.4
%
 
(2.7
)%
 
1.3
%
Tampa, FL
1,585

 
188,476

 
3.9
%
 
3.8
%
 
0.6
 %
 
2.4
%
Raleigh, NC
1,586

 
180,005

 
4.3
%
 
3.6
%
 
0.8
 %
 
2.4
%
Jacksonville, FL
1,580

 
154,100

 
3.8
%
 
3.6
%
 
2.7
 %
 
3.2
%
Columbus, OH
1,429

 
155,950

 
3.9
%
 
4.6
%
 
2.6
 %
 
3.9
%
Orlando, FL
1,239

 
170,217

 
3.1
%
 
5.5
%
 
4.4
 %
 
5.0
%
Salt Lake City, UT
1,045

 
221,603

 
3.5
%
 
4.7
%
 
3.7
 %
 
4.2
%
Las Vegas, NV
970

 
176,544

 
2.7
%
 
5.3
%
 
3.7
 %
 
4.8
%
San Antonio, TX
873

 
155,980

 
1.9
%
 
3.7
%
 
(0.6
)%
 
2.1
%
Charleston, SC
667

 
180,254

 
1.8
%
 
3.5
%
 
0.2
 %
 
1.7
%
Denver, CO
650

 
275,567

 
2.7
%
 
4.1
%
 
2.2
 %
 
3.3
%
Greenville, SC
633

 
172,642

 
1.6
%
 
5.0
%
 
0.2
 %
 
2.7
%
All Other (2)
4,923

 
170,746

 
13.2
%
 
4.4
%
 
2.6
 %
 
3.6
%
Total / Average
38,054

 
$
173,639

 
100.0
%
 
4.3
%
 
1.4
 %
 
3.0
%

 
 Average Occupied Days Percentage
 
 Average Monthly Realized Rent per property
 
4Q18 QTD
 
4Q17 QTD
 
Change
 
4Q18 QTD
 
4Q17 QTD
 
Change
Dallas-Fort Worth, TX
94.1
%
 
93.3
%
 
0.8
 %
 
$
1,726

 
$
1,665

 
3.7
%
Atlanta, GA
95.5
%
 
95.6
%
 
(0.1
)%
 
1,552

 
1,483

 
4.7
%
Indianapolis, IN
93.5
%
 
94.3
%
 
(0.8
)%
 
1,381

 
1,357

 
1.8
%
Charlotte, NC
94.5
%
 
92.5
%
 
2.0
 %
 
1,555

 
1,522

 
2.2
%
Houston, TX
93.9
%
 
93.6
%
 
0.3
 %
 
1,662

 
1,622

 
2.5
%
Cincinnati, OH
95.2
%
 
94.0
%
 
1.2
 %
 
1,575

 
1,517

 
3.8
%
Greater Chicago area, IL and IN
95.6
%
 
94.9
%
 
0.7
 %
 
1,837

 
1,777

 
3.4
%
Phoenix, AZ
96.4
%
 
95.1
%
 
1.3
 %
 
1,362

 
1,282

 
6.2
%
Nashville, TN
92.7
%
 
92.6
%
 
0.1
 %
 
1,727

 
1,682

 
2.7
%
Tampa, FL
94.6
%
 
93.5
%
 
1.1
 %
 
1,714

 
1,667

 
2.8
%
Raleigh, NC
94.8
%
 
93.8
%
 
1.0
 %
 
1,510

 
1,477

 
2.2
%
Jacksonville, FL
95.0
%
 
95.5
%
 
(0.5
)%
 
1,511

 
1,446

 
4.5
%
Columbus, OH
96.6
%
 
92.5
%
 
4.1
 %
 
1,572

 
1,526

 
3.0
%
Orlando, FL
95.7
%
 
96.7
%
 
(1.0
)%
 
1,655

 
1,578

 
4.9
%
Salt Lake City, UT
93.1
%
 
93.2
%
 
(0.1
)%
 
1,698

 
1,627

 
4.4
%
Las Vegas, NV
96.3
%
 
96.3
%
 
 %
 
1,515

 
1,450

 
4.5
%
San Antonio, TX
93.4
%
 
92.8
%
 
0.6
 %
 
1,514

 
1,481

 
2.2
%
Charleston, SC
94.0
%
 
93.7
%
 
0.3
 %
 
1,632

 
1,609

 
1.4
%
Denver, CO
94.4
%
 
95.2
%
 
(0.8
)%
 
2,159

 
2,081

 
3.7
%
Greenville, SC
93.4
%
 
91.1
%
 
2.3
 %
 
1,551

 
1,523

 
1.8
%
All Other (2)
95.5
%
 
94.0
%
 
1.5
 %
 
1,520

 
1,467

 
3.6
%
Total / Average
94.8
%
 
94.0
%
 
0.8
 %
 
$
1,591

 
$
1,539

 
3.4
%
(1)
Reflected for the three months ended December 31, 2018.
(2)
Represents 15 markets in 15 states.


 
 
 
Refer to "Defined Terms and Non-GAAP Reconciliations" for definitions of metrics and reconciliations to GAAP.
 
15


American Homes 4 Rent


Consolidated Balance Sheets
(Amounts in thousands)
 
Dec 31, 2018
 
Dec 31, 2017
 
(Unaudited)
 
 
Assets
 
 
 
Single-family properties:
 
 
 
Land
$
1,713,496

 
$
1,665,631

Buildings and improvements
7,483,600

 
7,303,270

 
9,197,096

 
8,968,901

Less: accumulated depreciation
(1,176,499
)
 
(939,724
)
Single-family properties in operation, net
8,020,597

 
8,029,177

Single-family properties under development and development land
153,651

 
51,938

Single-family properties held for sale, net
318,327

 
35,803

Total real estate assets, net
8,492,575

 
8,116,918

Cash and cash equivalents
30,284

 
46,156

Restricted cash
144,930

 
136,667

Rent and other receivables, net
29,027

 
30,144

Escrow deposits, prepaid expenses and other assets
146,034

 
119,913

Deferred costs and other intangibles, net
12,686

 
13,025

Asset-backed securitization certificates
25,666

 
25,666

Goodwill
120,279

 
120,279

Total assets
$
9,001,481

 
$
8,608,768

 
 
 
 
Liabilities
 
 
 
Revolving credit facility
$
250,000

 
$
140,000

Term loan facility, net
99,232

 
198,023

Asset-backed securitizations, net
1,961,511

 
1,977,308

Unsecured senior notes, net
492,800

 

Exchangeable senior notes, net

 
111,697

Secured note payable

 
48,859

Accounts payable and accrued expenses
219,229

 
222,867

Amounts payable to affiliates
4,967

 
4,720

Participating preferred shares derivative liability

 
29,470

Total liabilities
3,027,739

 
2,732,944

 
 
 
 
Commitments and contingencies
 
 
 
 
 
 
 
Equity
 
 
 
Shareholders' equity:
 
 
 
Class A common shares
2,960

 
2,861

Class B common shares
6

 
6

Preferred shares
354

 
384

Additional paid-in capital
5,732,466

 
5,600,256

Accumulated deficit
(491,214
)
 
(453,953
)
Accumulated other comprehensive income
7,393

 
75

Total shareholders' equity
5,251,965

 
5,149,629

Noncontrolling interest
721,777

 
726,195

Total equity
5,973,742

 
5,875,824

 
 
 
 
Total liabilities and equity
$
9,001,481

 
$
8,608,768


 
 
 
Refer to "Defined Terms and Non-GAAP Reconciliations" for definitions of metrics and reconciliations to GAAP.
 
16


American Homes 4 Rent


Debt Summary and Maturity Schedule as of December 31, 2018
(Amounts in thousands)
 
 
Secured
 
Unsecured
 
Total Balance
 
% of Total
 
Interest
Rate (1)
 
Years to Maturity (2)
Floating rate debt:
 
 
 
 
 
 
 
 
 
 
 
 
Revolving credit facility (3)
 
$

 
$
250,000

 
$
250,000

 
8.8
%
 
3.70
%
 
3.5
Term loan facility (3)
 

 
100,000

 
100,000

 
3.5
%
 
3.85
%
 
3.5
Total floating rate debt
 

 
350,000

 
350,000

 
12.3
%
 
3.74
%
 
3.5
 
 
 
 
 
 
 
 
 
 
 
 
 
Fixed rate debt:
 
 
 
 
 
 
 
 
 
 
 
 
AH4R 2014-SFR2
 
491,195

 

 
491,195

 
17.3
%
 
4.42
%
 
5.8
AH4R 2014-SFR3
 
506,760

 

 
506,760

 
17.8
%
 
4.40
%
 
5.9
AH4R 2015-SFR1
 
532,197

 

 
532,197

 
18.7
%
 
4.14
%
 
26.3
AH4R 2015-SFR2
 
462,358

 

 
462,358

 
16.3
%
 
4.36
%
 
26.8
2028 unsecured senior notes (4)
 

 
500,000

 
500,000

 
17.6
%
 
4.08
%
 
9.1
Total fixed rate debt
 
1,992,510

 
500,000

 
2,492,510

 
87.7
%
 
4.28
%
 
14.8
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Debt
 
$
1,992,510

 
$
850,000

 
$
2,842,510

 
100.0
%
 
4.21
%
 
13.4
 
 
 
 
 
 
 
 
 
 
 
 
 
Unamortized discounts and loan costs
 
 
 
 
 
(38,967
)
 
 
 
 
 
 
Total debt per balance sheet
 
 
 
 
 
$
2,803,543

 
 
 
 
 
 
Year (2)
 
Floating Rate
 
Fixed Rate
 
Total
 
% of Total
2019
 
$

 
$
20,714

 
$
20,714

 
0.7
%
2020
 

 
20,714

 
20,714

 
0.7
%
2021
 

 
20,714

 
20,714

 
0.7
%
2022
 
350,000

 
20,714

 
370,714

 
13.0
%
2023
 

 
20,714

 
20,714

 
0.7
%
2024
 

 
956,197

 
956,197

 
33.6
%
2025
 

 
10,302

 
10,302

 
0.4
%
2026
 

 
10,302

 
10,302

 
0.4
%
2027
 

 
10,302

 
10,302

 
0.4
%
2028
 

 
510,302

 
510,302

 
18.0
%
Thereafter
 

 
891,535

 
891,535

 
31.4
%
Total
 
$
350,000

 
$
2,492,510

 
$
2,842,510

 
100.0
%
(1)     Interest rates on floating rate debt reflect stated rates as of period end.
(2)
Years to maturity and maturity schedule reflect all debt on a fully extended basis.
(3)
The interest rates shown above reflect the Company's LIBOR-based borrowing rates, based on 1-month LIBOR and applicable margin as of period end. Balances reflect borrowings outstanding as of December 31, 2018.
(4)
The stated interest rate on the 2028 unsecured senior notes is 4.25%, which was effectively hedged to yield an interest rate of 4.08%.


Interest Expense Reconciliation
 
For the Three Months Ended
Dec 31,
 
For the Years Ended
Dec 31,
(Amounts in thousands)
2018
 
2017
 
2018
 
2017
Interest expense per income statement
$
30,691

 
$
25,747

 
$
122,900

 
$
112,620

Less: noncash interest expense related to acquired debt
(493
)
 
(925
)
 
(3,303
)
 
(3,549
)
Interest expense included in Core FFO attributable to common share and unit holders
30,198

 
24,822

 
119,597

 
109,071

Less: amortization of discounts, loan costs and cash flow hedge
(1,780
)
 
(1,878
)
 
(7,190
)
 
(8,163
)
Add: capitalized interest
1,458

 
2,485

 
6,671

 
5,656

Cash interest
$
29,876

 
$
25,429

 
$
119,078

 
$
106,564



 
 
 
Refer to "Defined Terms and Non-GAAP Reconciliations" for definitions of metrics and reconciliations to GAAP.
 
17


American Homes 4 Rent


Capital Structure and Credit Metrics as of December 31, 2018
(Amounts in thousands, except share and per share data)

Total Capitalization
Total Debt
 
 
$
2,842,510

 
26.5
%
 
 
 
 
 
 
Total preferred shares
 
 
883,750

 
8.2
%
 
 
 
 
 
 
Common equity at market value:
 
 
 
 
 
Common shares outstanding
296,649,621

 
 
 
 
Operating partnership units
55,316,826

 
 
 
 
Total shares and units
351,966,447

 
 
 
 
NYSE AMH Class A common share closing price at December 31, 2018
$
19.85

 
 
 
 
Market value of common shares and operating partnership units
 
 
6,986,534

 
65.3
%
 
 
 
 
 
 
Total Market Capitalization
 
 
$
10,712,794

 
100.0
%

Preferred Shares
 
 
Earliest
Redemption Date
 
Outstanding Shares
 
Per Share
 
Total
 
Annual Dividend Per Share
 
Annual Dividend Amount
Series
 
 
 
 
 
 
6.500% Series D Perpetual Preferred Shares
 
5/24/2021
 
10,750,000

 
$
25.00

 
$
268,750

 
$
1.625

 
$
17,469

6.350% Series E Perpetual Preferred Shares
 
6/29/2021
 
9,200,000

 
$
25.00

 
230,000

 
$
1.588

 
14,605

5.875% Series F Perpetual Preferred Shares
 
4/24/2022
 
6,200,000

 
$
25.00

 
155,000

 
$
1.469

 
9,106

5.875% Series G Perpetual Preferred Shares
 
7/17/2022
 
4,600,000

 
$
25.00

 
115,000

 
$
1.469

 
6,756

6.250% Series H Perpetual Preferred Shares
 
9/19/2023
 
4,600,000

 
$
25.00

 
115,000

 
$
1.563

 
7,188

Total preferred shares
 
 
 
35,350,000

 
 
 
$
883,750

 
 
 
$
55,124


Credit Ratios
 
 
Credit Ratings
 
 
 
 
 
 
 
 
 
 
 
 
Net Debt to Adjusted EBITDAre
5.0 x

 
Rating Agency
 
Rating
 
Outlook
Debt and Preferred Shares to Adjusted EBITDAre
6.8 x

 
Moody's Investor Service
 
Baa3
 
Stable
Fixed Charge Coverage
3.2 x

 
S&P Global Ratings
 
BBB-
 
Stable
Unencumbered Core NOI percentage
64.8
%
 
 
 
 
 
 
Unsecured Senior Notes Covenant Ratios
Requirement
 
Actual
 
 
 
 
 
Ratio of Indebtedness to Total Assets
<
60.0%
 
28.4
%
Ratio of Secured Debt to Total Assets
<
40.0%
 
19.9
%
Ratio of Unencumbered Assets to Unsecured Debt
>
150.0%
 
820.5
%
Ratio of Consolidated Income Available for Debt Service to Interest Expense
>
1.50 x
 
4.58 x

Unsecured Credit Facility Covenant Ratios
Requirement
 
Actual
 
 
 
 
 
Ratio of Total Indebtedness to Total Asset Value
<
60.0%
 
28.6
%
Ratio of Secured Indebtedness to Total Asset Value
<
40.0%
 
19.1
%
Ratio of Unsecured Indebtedness to Unencumbered Asset Value
<
60.0%
 
15.7
%
Ratio of EBITDA to Fixed Charges
>
1.75 x
 
2.88 x

Ratio of Unencumbered NOI to Unsecured Interest Expense
>
1.75 x
 
12.97 x


 
 
 
Refer to "Defined Terms and Non-GAAP Reconciliations" for definitions of metrics and reconciliations to GAAP.
 
18


American Homes 4 Rent


Top 20 Markets Summary as of December 31, 2018
Property Information (1)
Market
 
Number of
Properties
 
Percentage
of Total
Properties
 
Gross Book
Value per
Property
 
Avg.
Sq. Ft.
 
Avg. Age
(years)
Atlanta, GA
 
4,779
 
9.4
%
 
$
175,255

 
2,154

 
16.9
Dallas-Fort Worth, TX
 
4,337
 
8.5
%
 
164,044

 
2,118

 
14.9
Charlotte, NC
 
3,603
 
7.1
%
 
189,589

 
2,086

 
15.1
Houston, TX
 
3,095
 
6.1
%
 
162,605

 
2,099

 
13.1
Phoenix, AZ
 
3,072
 
6.0
%
 
172,278

 
1,834

 
15.3
Indianapolis, IN
 
2,886
 
5.7
%
 
152,343

 
1,933

 
16.2
Nashville, TN
 
2,675
 
5.3
%
 
208,074

 
2,115

 
14.4
Jacksonville, FL
 
2,141
 
4.2
%
 
171,122

 
1,939

 
14.2
Tampa, FL
 
2,141
 
4.2
%
 
194,786

 
1,949

 
14.6
Raleigh, NC
 
2,049
 
4.0
%
 
182,569

 
1,874

 
14.1
Cincinnati, OH
 
1,983
 
3.9
%
 
173,999

 
1,853

 
16.5
Columbus, OH
 
2,007
 
3.9
%
 
169,638

 
1,869

 
17.1
Greater Chicago area, IL and IN
 
1,772
 
3.5
%
 
181,670

 
1,870

 
17.3
Orlando, FL
 
1,697
 
3.3
%
 
177,577

 
1,890

 
17.5
Salt Lake City, UT
 
1,337
 
2.6
%
 
239,735

 
2,167

 
17.4
Las Vegas, NV
 
1,022
 
2.0
%
 
175,993

 
1,840

 
15.9
San Antonio, TX
 
1,029
 
2.0
%
 
159,330

 
2,018

 
15.1
Charleston, SC
 
1,012
 
2.0
%
 
191,992

 
1,946

 
12.4
Savannah/Hilton Head, SC
 
839
 
1.7
%
 
177,306

 
1,850

 
12.0
Winston Salem, NC
 
815
 
1.6
%
 
154,136

 
1,749

 
14.9
All Other (4)
 
6,547
 
13.0
%
 
204,076

 
1,920

 
15.0
Total / Average
 
50,838
 
100.0
%
 
$
180,894

 
1,984

 
15.3
Leasing Information (1)
Market
 
Leased
Percentage (2)
 
Avg. Occupied Days
Percentage (3)
 
Avg. Monthly Realized Rent
per property (3)
 
Avg. Change in Rent for Renewals (3)
 
Avg. Change in Rent for Re-Leases (3)
 
Avg. Blended Change in
Rent (3)
Atlanta, GA
 
95.3
%
 
94.6
%
 
$
1,552

 
5.2
%
 
3.7
 %
 
4.5
%
Dallas-Fort Worth, TX
 
95.2
%
 
93.4
%
 
1,725

 
4.6
%
 
0.5
 %
 
2.9
%
Charlotte, NC
 
95.1
%
 
94.1
%
 
1,568

 
3.4
%
 
(0.2
)%
 
1.8
%
Houston, TX
 
93.9
%
 
91.3
%
 
1,621

 
3.9
%
 
(2.2
)%
 
1.3
%
Phoenix, AZ
 
95.0
%
 
94.7
%
 
1,356

 
6.3
%
 
7.2
 %
 
6.6
%
Indianapolis, IN
 
95.2
%
 
93.4
%
 
1,378

 
3.8
%
 
(0.2
)%
 
1.5
%
Nashville, TN
 
93.7
%
 
92.9
%
 
1,702

 
4.5
%
 
(2.2
)%
 
1.8
%
Jacksonville, FL
 
95.6
%
 
94.5
%
 
1,540

 
3.6
%
 
2.7
 %
 
3.2
%
Tampa, FL
 
93.9
%
 
93.1
%
 
1,700

 
4.0
%
 
0.6
 %
 
2.5
%
Raleigh, NC
 
96.3
%
 
94.7
%
 
1,505

 
3.7
%
 
1.1
 %
 
2.6
%
Cincinnati, OH
 
95.7
%
 
95.2
%
 
1,576

 
4.1
%
 
1.8
 %
 
3.0
%
Columbus, OH
 
96.5
%
 
96.6
%
 
1,586

 
4.6
%
 
2.0
 %
 
3.7
%
Greater Chicago area, IL and IN
 
96.2
%
 
95.3
%
 
1,839

 
2.7
%
 
1.2
 %
 
2.0
%
Orlando, FL
 
96.0
%
 
95.3
%
 
1,647

 
5.6
%
 
4.6
 %
 
5.2
%
Salt Lake City, UT
 
93.3
%
 
93.7
%
 
1,710

 
4.8
%
 
3.6
 %
 
4.2
%
Las Vegas, NV
 
97.2
%
 
95.9
%
 
1,509

 
5.3
%
 
3.8
 %
 
4.8
%
San Antonio, TX
 
92.6
%
 
92.4
%
 
1,516

 
3.8
%
 
(0.8
)%
 
2.1
%
Charleston, SC
 
96.3
%
 
94.6
%
 
1,652

 
3.7
%
 
0.6
 %
 
2.2
%
Savannah/Hilton Head, SC
 
96.2
%
 
94.6
%
 
1,518

 
3.8
%
 
1.3
 %
 
2.6
%
Winston Salem, NC
 
98.8
%
 
95.6
%
 
1,330

 
4.2
%
 
3.8
 %
 
4.0
%
All Other (4)
 
92.3
%
 
93.0
%
 
1,649

 
4.6
%
 
2.6
 %
 
3.7
%
Total / Average
 
94.8
%
 
94.0
%
 
$
1,590

 
4.4
%
 
1.5
 %
 
3.2
%
(1)
Property and leasing information excludes held for sale properties.
(2)
Reflected as of period end.
(3)
Reflected for the three months ended December 31, 2018.
(4)
Represents 16 markets in 14 states.

 
 
 
Refer to "Defined Terms and Non-GAAP Reconciliations" for definitions of metrics and reconciliations to GAAP.
 
19


American Homes 4 Rent


Leasing Performance
 
4Q18
 
3Q18
 
2Q18
 
1Q18
 
4Q17
Average Change in Rent for Renewals
4.4
%
 
4.1
%
 
3.9
%
 
3.9
%
 
4.2
%
Average Change in Rent for Re-leases
1.5
%
 
4.3
%
 
6.3
%
 
3.6
%
 
1.6
%
Average Blended Change in Rent
3.2
%
 
4.2
%
 
4.9
%
 
3.7
%
 
3.0
%

Scheduled Lease Expirations
 
MTM
 
1Q19
 
2Q19
 
3Q19
 
4Q19
 
Thereafter
Lease expirations
1,861

 
11,099

 
13,636

 
12,052

 
8,660

 
898


Top 20 Markets Home Price Appreciation Trends

The table below summarizes historic changes in the House Price Index of the Federal Housing Finance Agency (“FHFA”), known as the Quarterly Purchase-Only Index, specifically the non-seasonally adjusted “Purchase-Only Index” for the “100 Largest Metropolitan Statistical Areas”.
 
 
HPA Index (1)
 
 
 
HPA Index Change
 
 
Dec 31, 2012
 
Dec 31, 2013
 
Dec 31, 2014
 
Dec 31, 2015
 
Dec 31,
2016
 
Dec 31,
2017
 
Mar 31,
2018
 
Jun 30, 2018
 
Sep 30, 2018
 
Market
 
 
 
 
 
 
 
 
 
 
Atlanta, GA
 
100.0

 
114.2

 
122.3

 
132.0

 
143.0

 
152.6

 
156.4

 
163.0

 
167.3

 
67.3
%
Dallas-Fort Worth, TX (2)
 
100.0

 
108.4

 
115.2

 
127.6

 
140.1

 
153.7

 
157.3

 
160.8

 
160.0

 
60.0
%
Charlotte, NC
 
100.0

 
113.4

 
118.8

 
126.8

 
136.6

 
148.2

 
150.7

 
155.5

 
155.9

 
55.9
%
Houston, TX
 
100.0

 
110.8

 
123.1

 
130.1

 
133.0

 
137.0

 
137.5

 
141.3

 
141.1

 
41.1
%
Phoenix, AZ
 
100.0

 
118.0

 
123.3

 
135.9

 
146.1

 
157.2

 
160.9

 
164.8

 
166.8

 
66.8
%
Indianapolis, IN
 
100.0

 
106.4

 
112.3

 
117.8

 
124.5

 
134.2

 
135.0

 
142.3

 
143.6

 
43.6
%
Nashville, TN
 
100.0

 
111.0

 
117.4

 
131.1

 
141.1

 
156.6

 
157.0

 
161.1

 
165.9

 
65.9
%
Jacksonville, FL
 
100.0

 
114.2

 
121.7

 
127.7

 
142.3

 
150.6

 
157.0

 
163.7

 
166.1

 
66.1
%
Tampa, FL
 
100.0

 
113.0

 
121.1

 
132.3

 
149.1

 
160.4

 
165.3

 
171.7

 
173.1

 
73.1
%
Raleigh, NC
 
100.0

 
106.7

 
111.6

 
120.0

 
130.8

 
135.8

 
140.1

 
143.7

 
144.2

 
44.2
%
Cincinnati, OH
 
100.0

 
104.9

 
111.2

 
115.7

 
121.4

 
128.3

 
130.5

 
133.4

 
137.6

 
37.6
%
Columbus, OH
 
100.0

 
108.9

 
114.5

 
120.8

 
131.5

 
141.8

 
143.1

 
149.2

 
150.4

 
50.4
%
Greater Chicago area, IL and IN
 
100.0

 
111.0

 
115.1

 
118.8

 
126.3

 
130.5

 
130.4

 
134.6

 
135.3

 
35.3
%
Orlando, FL
 
100.0

 
110.3

 
123.5

 
135.4

 
144.9

 
158.9

 
162.3

 
168.3

 
171.6

 
71.6
%
Salt Lake City, UT
 
100.0

 
109.4

 
114.5

 
123.2

 
133.0

 
146.5

 
150.5

 
158.0

 
160.1

 
60.1
%
Las Vegas, NV
 
100.0

 
125.1

 
141.3

 
149.0

 
161.5

 
182.0

 
193.1

 
201.1

 
209.8

 
109.8
%
San Antonio, TX
 
100.0

 
101.1

 
108.0

 
113.9

 
124.7

 
133.8

 
133.9

 
134.4

 
140.1

 
40.1
%
Charleston, SC (3)
 
100.0

 
109.4

 
119.9

 
137.0

 
148.0

 
165.5

 
162.5

 
169.6

 
170.4

 
70.4
%
Savannah/Hilton Head, SC (3)
 
100.0

 
109.4

 
119.9

 
137.0

 
148.0

 
165.5

 
162.5

 
169.6

 
170.4

 
70.4
%
Winston Salem, NC
 
100.0

 
99.7

 
96.6

 
105.6

 
112.7

 
117.7

 
121.0

 
121.0

 
126.6

 
26.6
%
Average
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
57.8
%
(1)
Updates to the Quarterly Purchase-Only Index are released by the FHFA on approximately the 20th day of the second month following quarter-end. Accordingly, information in the above table has been presented through September 30, 2018. For the illustrative purposes of this table, the HPA Index has been indexed as of December 31, 2012, and, as such, HPA Index values presented are relative measures calculated in relation to the baseline index value of 100.0 as of December 31, 2012.
(2)
Our Dallas-Fort Worth, TX market is comprised of the Dallas-Plano-Irving and Fort Worth-Arlington Metropolitan Divisions.
(3)
Our Charleston, SC and Savannah/Hilton Head, SC markets are both indexed to the Charleston-North Charleston Metropolitan Division.

 
 
 
Refer to "Defined Terms and Non-GAAP Reconciliations" for definitions of metrics and reconciliations to GAAP.
 
20


American Homes 4 Rent


Disposition Summary
(Amounts in thousands, except property data)
 
 
Single-Family Properties Held for Sale (1)
 
Single-Family Properties Sold 4Q18
Market
 
 
Number
of Properties
 
Net Proceeds
Oklahoma City, OK
 
370

 
19

 
$
2,816

Greater Chicago area, IL and IN
 
274

 
22

 
1,667

Augusta, GA
 
228

 
26

 
4,573

Corpus Christi, TX
 
220

 
9

 
1,665

Central Valley, CA
 
146

 
18

 
4,011

Bay Area, CA
 
116

 
1

 
384

Austin, TX
 
110

 
12

 
1,481

Inland Empire, CA
 
87

 
3

 
958

Dallas-Fort Worth, TX
 
69

 

 

Houston, TX
 
61

 
2

 
344

Atlanta, GA
 
48

 
4

 
565

Columbia, SC
 
43

 
246

 
36,424

Tampa, FL
 
29

 
1

 
295

Miami, FL
 
22

 

 

Phoenix, AZ
 
14

 
2

 
368

Nashville, TN
 
11

 
1

 
176

Cincinnati, OH
 
10

 
2

 
344

Columbus, OH
 
9

 
2

 
328

San Antonio, TX
 
9

 
1

 
151

Raleigh, NC
 
9

 
2

 
413

All Other (2)
 
60

 
7

 
1,436

Total
 
1,945

 
380

 
$
58,399

(1)
As of December 31, 2018.
(2)
Represents 15 markets in 10 states.

Share Repurchase and ATM Share Issuance History
(Amounts in thousands, except share and per share data)
 
 
Share Repurchases
 
ATM Share Issuances
Quarterly Period
 
Common Shares Repurchased
 
Purchase Price
 
Avg. Price Paid Per Share
 
Common Shares Issued
 
Gross Proceeds
 
Avg. Issuance Price Per Share
1Q17
 

 
$

 
$

 
629,532

 
$
14,304

 
$
22.72

2Q17
 

 

 

 
222,073

 
5,066

 
22.81

3Q17
 

 

 

 
1,181,493

 
26,855

 
22.73

4Q17
 

 

 

 

 

 

1Q18
 
1,804,163

 
34,933

 
19.36

 

 

 

2Q18
 

 

 

 

 

 

3Q18
 

 

 

 

 

 

4Q18
 

 

 

 

 

 

Total
 
1,804,163

 
$
34,933

 
$
19.36

 
2,033,098

 
$
46,225

 
$
22.74

 
 
 Remaining authorization:
 
$
265,067

 
 
 
 Remaining authorization:

 
$
500,000

 
 



 
 
 
Refer to "Defined Terms and Non-GAAP Reconciliations" for definitions of metrics and reconciliations to GAAP.
 
21


American Homes 4 Rent


2019 Guidance
Guidance Summary
 
 
Full Year 2019
Core FFO attributable to common share and unit holders
 
$1.06 - $1.14
 
 
 
Same-Home
 
 
Core revenues growth
 
3.2% - 4.2%
Core property operating expenses growth
 
3.5% - 4.5%
Core NOI After Capital Expenditures growth
 
2.6% - 3.6%

Reconciliation of Core FFO attributable to common share and unit holders from 2018 to 2019 Guidance Midpoint

 
Per FFO Share
and Unit
2018 Core FFO attributable to common share and unit holders, as reported
 
$
1.06

Change in accounting principle (1)
 
(0.02
)
2018 Pro Forma Core FFO attributable to common share and unit holders
 
$
1.04

 
 
 
Same-Home Core NOI growth
 
0.05

Non-Same-Home Core NOI growth (2)
 
0.05

General and administrative expense growth
 
(0.01
)
Interest expense and preferred dividends increase
 
(0.02
)
Share count increase
 
(0.01
)
 
 
 
2019 Core FFO attributable to common share and unit holders - Guidance Midpoint
 
$
1.10

(1)
Represents impact related to the Company's January 1, 2019 adoption of the new GAAP leasing standard as if adopted on January 1, 2018, and as discussed in the Defined Terms and Non-GAAP reconciliations section.
(2)
Reflects NOI from Non-Same-Home properties including contribution from 2018 and projected 2019 net acquisitions and dispositions. For 2019, we expect to add between $300.0 million and $500.0 million of properties to our portfolio, the timing of which is expected to be more heavily weighted towards the second half of the year.
Note: The Company does not provide guidance for the most comparable GAAP financial measures of net income or loss, total revenues and property operating expenses, or a reconciliation of the above-listed forward-looking non-GAAP financial measures to the comparable GAAP financial measures because we are unable to reasonably predict certain items contained in the GAAP measures, including non-recurring and infrequent items that are not indicative of the Company's ongoing operations. Such items include, but are not limited to, net gain or loss on sales and impairment of single-family properties, casualty loss, Non-Same-Home revenues and Non-Same-Home property operating expenses. These items are uncertain, depend on various factors and could have a material impact on our GAAP results for the guidance period.


 
 
 
Refer to "Defined Terms and Non-GAAP Reconciliations" for definitions of metrics and reconciliations to GAAP.
 
22


American Homes 4 Rent


Defined Terms and Non-GAAP Reconciliations
(Unaudited)

Average Blended Change in Rent
The percentage change in rent on all non-month-to-month lease renewals and re-leases during the period, compared to the annual rent of the previous expired non-month-to-month lease for each individual property.

Average Change in Rent for Re-Leases
The percentage change in annual rent on properties re-leased during the period, compared to the annual rent of the previous expired lease for each individual property.

Average Change in Rent for Renewals
The percentage change in rent on non-month-to-month lease renewals during the period.

Average Monthly Realized Rent
For the related period, Average Monthly Realized Rent is calculated as rents from single-family properties divided by the product of (a) number of properties and (b) Average Occupied Days Percentage, divided by the number of months. For properties partially owned during the period, this calculation is adjusted to reflect the number of days of ownership.

Average Occupied Days Percentage
The number of days a property is occupied in the period divided by the total number of days the property is owned during the same period. This calculation excludes properties identified as part of the Company's disposition program, comprised of properties classified as held for sale and properties identified for future sale.

Core Net Operating Income ("Core NOI") and Same-Home Core NOI After Capital Expenditures
Core NOI, which we also present separately for our Same-Home, unencumbered and encumbered portfolios, is a supplemental non-GAAP financial measure that we define as core revenues, which is calculated as rents and fees from single-family properties, net of bad debt expense, less core property operating expenses, which is calculated as property operating and property management expenses, excluding noncash share-based compensation expense, expenses reimbursed by tenant charge-backs and bad debt expense.

Core NOI also excludes (1) noncash fair value adjustments associated with remeasuring our participating preferred shares derivative liability to fair value, (2) noncash gain or loss on conversion of shares or units, (3) gain or loss on early extinguishment of debt, (4) hurricane-related charges, net, (5) gain or loss on sales of single-family properties and other, (6) depreciation and amortization, (7) acquisition fees and costs expensed incurred with business combinations and the acquisition of properties, (8) noncash share-based compensation expense, (9) interest expense, (10) general and administrative expense, (11) other expenses and (12) other revenues. We believe Core NOI provides useful information to investors about the operating performance of our single-family properties without the impact of certain operating expenses that are reimbursed through tenant charge-backs. We further adjust Core NOI for our Same-Home portfolio by subtracting recurring capital expenditures to calculate Same-Home Core NOI After Capital Expenditures, which we believe provides useful information to investors because it more fully reflects our operating performance after the impact of all property-level expenditures, regardless of whether they are capitalized or expensed.

Core NOI and Same-Home Core NOI After Capital Expenditures should be considered only as supplements to net income or loss as a measure of our performance and 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. Additionally, these metrics should not be used as substitutes for net income or loss or net cash flows from operating activities (as computed in accordance with GAAP).



 
 
 
 
 
23



American Homes 4 Rent


Defined Terms and Non-GAAP Reconciliations (continued)
(Unaudited)

The following are reconciliations of core revenues, core property operating expenses, Core NOI, Same-Home Core NOI, Same-Home Core NOI After Capital Expenditures, Unencumbered Core NOI and Encumbered Core NOI to their respective GAAP metrics for the quarters and years ended December 31, 2018 and 2017 (amounts in thousands):
 
For the Three Months Ended
Dec 31,
 
For the Years Ended
Dec 31,
 
2018
 
2017
 
2018
 
2017
Core revenues
 
 
 
 
 
 
 
Total revenues
$
270,316

 
$
242,801

 
$
1,072,855

 
$
960,399

Tenant charge-backs
(33,917
)
 
(28,232
)
 
(146,793
)
 
(120,081
)
Bad debt expense
(2,367
)
 
(2,186
)
 
(8,732
)
 
(7,328
)
Other revenues
(1,373
)
 
(1,201
)
 
(6,180
)
 
(5,568
)
Core revenues
$
232,659

 
$
211,182

 
$
911,150

 
$
827,422

Core property operating expenses
 
 
 
 
 
 
 
Property operating expenses
$
99,475

 
$
87,871

 
$
412,905

 
$
355,074

Property management expenses
18,105

 
17,345

 
74,573

 
69,712

Noncash share-based compensation - property management
(217
)
 
(391
)
 
(1,358
)
 
(1,649
)
Expenses reimbursed by tenant charge-backs
(33,917
)
 
(28,232
)
 
(146,793
)
 
(120,081
)
Bad debt expense
(2,367
)
 
(2,186
)
 
(8,732
)
 
(7,328
)
Core property operating expenses
$
81,079

 
$
74,407

 
$
330,595

 
$
295,728

Core NOI, Same-Home Core NOI and Same-Home Core NOI After Capital Expenditures
 
 
 
 
Net income
$
34,734

 
$
30,533

 
$
112,438

 
$
76,492

Remeasurement of participating preferred shares

 
(1,500
)
 
(1,212
)
 
(2,841
)
Loss on early extinguishment of debt

 

 
1,447

 
6,555

Hurricane-related charges, net

 
(2,173
)
 

 
7,963

Gain on sale of single-family properties and other, net
(7,497
)
 
(451
)
 
(17,946
)
 
(6,826
)
Depreciation and amortization
81,123

 
75,831

 
318,685

 
297,290

Acquisition fees and costs expensed
1,538

 
809

 
5,225

 
4,623

Noncash share-based compensation - property management
217

 
391

 
1,358

 
1,649

Interest expense
30,691

 
25,747

 
122,900

 
112,620

General and administrative expense
8,402

 
7,986

 
36,575

 
34,732

Other expenses
3,745

 
803

 
7,265

 
5,005

Other revenues
(1,373
)
 
(1,201
)
 
(6,180
)
 
(5,568
)
Core NOI
151,580

 
136,775

 
580,555

 
531,694

Less: Non-Same-Home Core NOI
38,542

 
28,261

 
140,669

 
103,974

Same-Home Core NOI
113,038

 
108,514

 
439,886

 
427,720

Less: Same-Home recurring capital expenditures
6,582

 
5,772

 
27,506

 
26,052

Same-Home Core NOI After Capital Expenditures
$
106,456

 
$
102,742

 
$
412,380

 
$
401,668

Unencumbered Core NOI and Encumbered Core NOI
 
 
 
 
 
 
 
Core NOI
$
151,580

 
$
136,775

 
$
580,555

 
$
531,694

Less: Encumbered Core NOI
53,359

 
51,905

 
207,248

 
203,609

Unencumbered Core NOI
$
98,221

 
$
84,870

 
$
373,307

 
$
328,085


 
 
 
 
 
24



American Homes 4 Rent


Defined Terms and Non-GAAP Reconciliations (continued)
(Unaudited)

The following are reconciliations of core revenues, core property operating expenses, Core NOI, Same-Home Core NOI and Same-Home Core NOI After Capital Expenditures to their respective GAAP metrics for the trailing five quarters (amounts in thousands):
 
For the Three Months Ended
 
Dec 31,
2018
 
Sep 30,
201
8
 
Jun 30,
201
8
 
Mar 31,
201
8
 
Dec 31,
201
7
Core revenues
 
 
 
 
 
 
 
 
 
Total revenues
$
270,316

 
$
280,052

 
$
264,483

 
$
258,004

 
$
242,801

Tenant charge-backs
(33,917
)
 
(44,152
)
 
(32,917
)
 
(35,807
)
 
(28,232
)
Bad debt expense
(2,367
)
 
(2,749
)
 
(1,616
)
 
(2,000
)
 
(2,186
)
Other revenues
(1,373
)
 
(1,865
)
 
(1,601
)
 
(1,341
)
 
(1,201
)
Core revenues
$
232,659

 
$
231,286

 
$
228,349

 
$
218,856

 
$
211,182

Core property operating expenses
 
 
 
 
 
 
 
 
 
Property operating expenses
$
99,475

 
$
113,600

 
$
98,843

 
$
100,987

 
$
87,871

Property management expenses
18,105

 
18,865

 
18,616

 
18,987

 
17,345

Noncash share-based compensation - property management
(217
)
 
(341
)
 
(423
)
 
(377
)
 
(391
)
Expenses reimbursed by tenant charge-backs
(33,917
)
 
(44,152
)
 
(32,917
)
 
(35,807
)
 
(28,232
)
Bad debt expense
(2,367
)
 
(2,749
)
 
(1,616
)
 
(2,000
)
 
(2,186
)
Core property operating expenses
$
81,079

 
$
85,223

 
$
82,503

 
$
81,790

 
$
74,407

Core NOI, Same-Home Core NOI and Same-Home Core NOI After Capital Expenditures
Net income
$
34,734

 
$
30,281

 
$
25,898

 
$
21,525

 
$
30,533

Remeasurement of participating preferred shares

 

 

 
(1,212
)
 
(1,500
)
Loss on early extinguishment of debt

 

 
1,447

 

 

Hurricane-related charges, net

 

 

 

 
(2,173
)
Gain on sale of single-family properties and other, net
(7,497
)
 
(4,953
)
 
(3,240
)
 
(2,256
)
 
(451
)
Depreciation and amortization
81,123

 
79,940

 
78,319

 
79,303

 
75,831

Acquisition fees and costs expensed
1,538

 
1,055

 
1,321

 
1,311

 
809

Noncash share-based compensation - property management
217

 
341

 
423

 
377

 
391

Interest expense
30,691

 
30,930

 
31,978

 
29,301

 
25,747

General and administrative expense
8,402

 
9,265

 
9,677

 
9,231

 
7,986

Other expenses
3,745

 
1,069

 
1,624

 
827

 
803

Other revenues
(1,373
)
 
(1,865
)
 
(1,601
)
 
(1,341
)
 
(1,201
)
Core NOI
151,580

 
146,063

 
145,846

 
137,066

 
136,775

Less: Non-Same-Home Core NOI
38,542

 
37,131

 
35,775

 
29,221

 
28,261

Same-Home Core NOI
113,038

 
108,932

 
110,071

 
107,845

 
108,514

Less: Same-Home recurring capital expenditures
6,582

 
8,857

 
6,422

 
5,645

 
5,722

Same-Home Core NOI After Capital Expenditures
$
106,456

 
$
100,075

 
$
103,649

 
$
102,200

 
$
102,792





 
 
 
 
 
25



American Homes 4 Rent


Defined Terms and Non-GAAP Reconciliations (continued)
(Unaudited)
Credit Ratios
We present the following selected metrics because we believe they are helpful as supplemental measures in assessing the Company’s ability to service its financing obligations and in evaluating balance sheet leverage against that of other real estate companies. The tables below reconcile these metrics, which are calculated in part based on several non-GAAP financial measures.

Debt and Preferred Shares to Adjusted EBITDAre
(Amounts in thousands)
 
Dec 31,
2018
Total Debt
 
$
2,842,510

Preferred shares at liquidation value
 
883,750

Total Debt and preferred shares
 
3,726,260

 
 
 
Adjusted EBITDAre - TTM
 
$
550,828

 
 
 
Debt and Preferred Shares to Adjusted EBITDAre
 
6.8 x


Fixed Charge Coverage
(Amounts in thousands)
 
For the Trailing Twelve Months Ended Dec 31, 2018
Interest expense per income statement
 
$
122,900

Less: noncash interest expense related to acquired debt
 
(3,303
)
Less: amortization of discounts, loan costs and cash flow hedge
 
(7,190
)
Add: capitalized interest
 
6,671

Cash interest
 
119,078

Dividends on preferred shares
 
52,586

Fixed charges
 
171,664

 
 
 
Adjusted EBITDAre
 
$
550,828

 
 
 
Fixed Charge Coverage
 
3.2 x


Net Debt to Adjusted EBITDAre
(Amounts in thousands)
 
Dec 31,
2018
 
Sep 30,
201
8
 
Jun 30,
201
8
 
Mar 31,
201
8
 
Dec 31,
201
7
Total Debt
 
$
2,842,510

 
$
2,712,688

 
$
2,717,867

 
$
2,871,649

 
$
2,517,216

Less: cash and cash equivalents
 
(30,284
)
 
(110,138
)
 
(53,504
)
 
(203,883
)
 
(46,156
)
Less: asset-backed securitization certificates
 
(25,666
)
 
(25,666
)
 
(25,666
)
 
(25,666
)
 
(25,666
)
Less: restricted cash related to securitizations
 
(45,716
)
 
(45,478
)
 
(47,890
)
 
(46,384
)
 
(46,203
)
Net debt
 
$
2,740,844

 
$
2,531,406

 
$
2,590,807

 
$
2,595,716

 
$
2,399,191

 
 
 
 
 
 
 
 
 
 
 
Adjusted EBITDAre - TTM
 
$
550,828

 
$
537,221

 
$
522,626

 
$
510,430

 
$
504,768

 
 
 
 
 
 
 
 
 
 
 
Net Debt to Adjusted EBITDAre
 
5.0 x

 
4.7 x

 
5.0 x

 
5.1 x

 
4.8 x


 
 
 
 
 
26



American Homes 4 Rent


Defined Terms and Non-GAAP Reconciliations (continued)
(Unaudited)

Unencumbered Core NOI Percentage
(Amounts in thousands)
For the Three Months Ended
Dec 31, 2018
Unencumbered Core NOI
$
98,221

Core NOI
$
151,580

Unencumbered Core NOI Percentage
64.8
%

EBITDA / EBITDAre / Adjusted EBITDAre / Adjusted EBITDAre after Capex and Leasing Costs / Adjusted EBITDAre Margin / Adjusted EBITDAre after Capex and Leasing Costs Margin
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. EBITDAre is a supplemental non-GAAP financial measure, which we calculate in accordance with the definition approved by the National Association of Real Estate Investment Trusts ("NAREIT") in the September 2017 White Paper by adjusting EBITDA for the net gain or loss on sales / impairment of single-family properties and other. Adjusted EBITDAre is a supplemental non-GAAP financial measure calculated by adjusting EBITDAre for (1) acquisition fees and costs expensed incurred with business combinations and the acquisition of properties, (2) noncash share-based compensation expense, (3) hurricane-related charges, net, (4) gain or loss on early extinguishment of debt, (5) gain or loss on conversion of shares and units and (6) noncash fair value adjustments associated with remeasuring our participating preferred shares derivative liability to fair value. Adjusted EBITDAre after Capex and Leasing Costs is a supplemental non-GAAP financial measure calculated by adjusting Adjusted EBITDAre for (1) recurring capital expenditures and (2) leasing costs. Adjusted EBITDAre Margin is a supplemental non-GAAP financial measure calculated as Adjusted EBITDAre divided by total revenues, net of tenant charge-backs. Adjusted EBITDAre after Capex and Leasing Costs Margin is a supplemental non-GAAP financial measure calculated as Adjusted EBITDAre after Capex and Leasing Costs divided by total revenues, net of tenant charge-backs. We believe these metrics provide useful information to investors because they exclude the impact of various income and expense items that are not indicative of operating performance.

 
 
 
 
 
27



American Homes 4 Rent


Defined Terms and Non-GAAP Reconciliations (continued)
(Unaudited)

The following is a reconciliation of net income or loss, as determined in accordance with GAAP, to EBITDA, EBITDAre, Adjusted EBITDAre, Adjusted EBITDAre after Capex and Leasing Costs, Adjusted EBITDAre Margin and Adjusted EBITDAre after Capex and Leasing Costs Margin for the quarters and years ended December 31, 2018 and 2017 (amounts in thousands):
 
For the Three Months Ended
Dec 31,
 
For the Years Ended
Dec 31,
 
2018
 
2017
 
2018
 
2017
Net income
$
34,734

 
$
30,533

 
$
112,438

 
$
76,492

Interest expense
30,691

 
25,747

 
122,900

 
112,620

Depreciation and amortization
81,123

 
75,831

 
318,685

 
297,290

EBITDA
$
146,548

 
$
132,111

 
$
554,023

 
$
486,402

 
 
 
 
 
 
 
 
Net (gain) loss on sale / impairment of single-family properties and other
(4,435
)
 
443

 
(12,088
)
 
(2,146
)
EBITDAre
142,113

 
132,554

 
541,935

 
484,256

 
 
 
 
 
 
 
 
Noncash share-based compensation - general and administrative
466

 
646

 
2,075

 
2,563

Noncash share-based compensation - property management
217

 
391

 
1,358

 
1,649

Acquisition fees and costs expensed
1,538

 
809

 
5,225

 
4,623

Hurricane-related charges, net

 
(2,173
)
 

 
7,963

Loss on early extinguishment of debt

 

 
1,447

 
6,555

Remeasurement of participating preferred shares

 
(1,500
)
 
(1,212
)
 
(2,841
)
Adjusted EBITDAre
$
144,334

 
$
130,727

 
$
550,828

 
$
504,768

 
 
 
 
 
 
 
 
Recurring capital expenditures (1)
(8,546
)
 
(7,501
)
 
(35,888
)
 
(32,556
)
Leasing costs
(3,047
)
 
(2,029
)
 
(12,603
)
 
(7,390
)
Adjusted EBITDAre after Capex and Leasing Costs
$
132,741

 
$
121,197

 
$
502,337

 
$
464,822

 
 
 
 
 
 
 
 
Total revenues
270,316

 
242,801

 
1,072,855

 
960,399

Less: tenant charge-backs
(33,917
)
 
(28,232
)
 
(146,793
)
 
(120,081
)
Total revenues, net of tenant charge-backs
236,399

 
214,569

 
926,062

 
840,318

 
 
 
 
 
 
 
 
Adjusted EBITDAre Margin
61.1
%
 
60.9
%
 
59.5
%
 
60.1
%
 
 
 
 
 
 
 
 
Adjusted EBITDAre after Capex and Leasing Costs Margin
56.2
%
 
56.5
%
 
54.2
%
 
55.3
%
(1)
As a portion of our homes are recently acquired and / or renovated, we estimate recurring capital expenditures for our entire portfolio by multiplying (a) current period actual recurring capital expenditures per Same-Home property by (b) our total number of properties, excluding non-stabilized properties and properties identified as part of our disposition program, comprised of properties classified as held for sale and properties identified for future sale.


 
 
 
 
 
28



American Homes 4 Rent


Defined Terms and Non-GAAP Reconciliations (continued)
(Unaudited)

The following is a reconciliation of net income or loss, as determined in accordance with GAAP, to EBITDA, EBITDAre and Adjusted EBITDAre for the following trailing twelve-month periods (amounts in thousands):
 
For the Trailing Twelve Months Ended
 
Dec 31,
2018
 
Sep 30,
201
8
 
Jun 30,
201
8
 
Mar 31,
201
8
 
Dec 31,
201
7
Net income
$
112,438

 
$
108,237

 
$
97,053

 
$
86,221

 
$
76,492

Interest expense
122,900

 
117,956

 
113,618

 
110,032

 
112,620

Depreciation and amortization
318,685

 
313,393

 
308,243

 
302,640

 
297,290

EBITDA
554,023

 
539,586

 
518,914

 
498,893

 
486,402

 
 
 
 
 
 
 
 
 
 
Net (gain) on sale / impairment of single-family properties and other
(12,088
)
 
(7,210
)
 
(3,413
)
 
(2,605
)
 
(2,146
)
EBITDAre
541,935

 
532,376

 
515,501

 
496,288

 
484,256

 
 
 
 
 
 
 
 
 
 
Noncash share-based compensation - general and administrative
2,075

 
2,255

 
2,463

 
2,640

 
2,563

Noncash share-based compensation - property management
1,358

 
1,532

 
1,608

 
1,609

 
1,649

Acquisition fees and costs expensed
5,225

 
4,496

 
4,747

 
4,838

 
4,623

Hurricane-related charges, net

 
(2,173
)
 
7,963

 
7,963

 
7,963

Loss on early extinguishment of debt
1,447

 
1,447

 
1,447

 
6,555

 
6,555

Remeasurement of participating preferred shares
(1,212
)
 
(2,712
)
 
(11,103
)
 
(9,463
)
 
(2,841
)
Adjusted EBITDAre
$
550,828

 
$
537,221

 
$
522,626

 
$
510,430

 
$
504,768


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 NAREIT, which defines FFO as net income or loss calculated in accordance with GAAP, excluding 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 adjustments for unconsolidated partnerships and joint ventures calculated to reflect FFO on the same basis.

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 business combinations and the acquisition of properties, (2) noncash share-based compensation expense, (3) noncash interest expense related to acquired debt, (4) hurricane-related charges, net, (5) gain or loss on early extinguishment of debt, (6) noncash fair value adjustments associated with remeasuring our participating preferred shares derivative liability to fair value, and (7) the allocation of income to our participating preferred shares in connection with their redemption.

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 a portion of our homes are recently acquired and/or renovated, we estimate recurring capital expenditures for our entire portfolio by multiplying (a) current period actual recurring capital expenditures per Same-Home Property by (b) our total number of properties, excluding non-stabilized properties and properties identified as part of our disposition program, which is comprised of properties classified as held for sale and properties identified for future sale.


 
 
 
 
 
29



American Homes 4 Rent


Defined Terms and Non-GAAP Reconciliations (continued)
(Unaudited)

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 investors and analysts in evaluating the Company. We believe that FFO attributable to common share and unit holders provides useful information to investors because 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, provide useful information to investors because 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 income or loss per share or net cash provided by operating activities, each as determined in accordance with GAAP, as a measure of our operating performance, liquidity 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.

Refer to Funds from Operations for a reconciliation of these metrics to net income or loss attributable to common shareholders, determined in accordance with GAAP.


 
 
 
 
 
30



American Homes 4 Rent


Defined Terms and Non-GAAP Reconciliations (continued)
(Unaudited)

Pro forma FFO / Core FFO / Adjusted FFO attributable to common share and unit holders
The following reconciliations of previously reported net income (loss) attributable to common shareholders to FFO / Core FFO / Adjusted FFO attributable to common share and unit holders include 2018 pro forma reclassifications to reflect the new lease accounting standard, ASU 2016-02, adopted by the Company on January 1, 2019, as if it were adopted on January 1, 2018. Change in accounting principle amounts included in the below reconciliation represent the portion of leasing costs that were previously capitalized and treated as a reduction to Adjusted FFO attributable to common share and unit holders, that would be expensed under the new lease accounting standard.
 
For the Year Ended
 
For the Three Months Ended
(amounts in thousands)
Dec 31,
2018
 
Dec 31,
2018
 
Sep 30,
2018
 
Jun 30,
2018
 
Mar 31,
2018
Net income (loss) attributable to common shareholders
23,472

 
17,632

 
15,177

 
(15,151
)
 
5,814

Change in accounting principle
(7,984
)
 
(2,171
)
 
(2,451
)
 
(1,773
)
 
(1,589
)
Adjustments:
 
 
 
 
 
 
 
 
 
Noncontrolling interests in the Operating Partnership
4,424

 
3,320

 
2,881

 
(2,902
)
 
1,125

Net (gain) on sale / impairment of single-family properties and other
(12,088
)
 
(4,435
)
 
(4,393
)
 
(1,704
)
 
(1,556
)
Depreciation and amortization
318,685

 
81,123

 
79,940

 
78,319

 
79,303

Less: depreciation and amortization of non-real estate assets
(7,352
)
 
(1,890
)
 
(1,845
)
 
(1,787
)
 
(1,830
)
Pro forma FFO attributable to common share and unit holders
$
319,157

 
$
93,579

 
$
89,309

 
$
55,002

 
$
81,267

Adjustments:
 
 
 
 
 
 
 
 
 
Acquisition fees and costs expensed
5,225

 
1,538

 
1,055

 
1,321

 
1,311

Noncash share-based compensation - general and administrative
2,075

 
466

 
491

 
520

 
598

Noncash share-based compensation - property management
1,358

 
217

 
341

 
423

 
377

Noncash interest expense related to acquired debt
3,303

 
493

 
973

 
937

 
900

Loss on early extinguishment of debt
1,447

 

 

 
1,447

 

Remeasurement of participating preferred shares
(1,212
)
 

 

 

 
(1,212
)
Redemption of participating preferred shares
32,215

 

 

 
32,215

 

Pro forma core FFO attributable to common share and unit holders
$
363,568

 
$
96,293

 
$
92,169

 
$
91,865

 
$
83,241

Recurring capital expenditures
(35,888
)
 
(8,546
)
 
(11,467
)
 
(8,489
)
 
(7,386
)
Leasing costs
(12,603
)
 
(3,047
)
 
(3,722
)
 
(3,111
)
 
(2,723
)
Change in accounting principle
7,984

 
2,171

 
2,451

 
1,773

 
1,589

Pro forma adjusted FFO attributable to common share and unit holders
$
323,061

 
$
86,871

 
$
79,431

 
$
82,038

 
$
74,721

 
 
 
 
 
 
 
 
 
 
Per FFO share and unit:
 
 
 
 
 
 
 
 
 
Pro forma FFO attributable to common share and unit holders
$
0.91

 
$
0.27

 
$
0.25

 
$
0.16

 
$
0.24

Pro forma core FFO attributable to common share and unit holders
$
1.04

 
$
0.27

 
$
0.26

 
$
0.26

 
$
0.24

Pro forma adjusted FFO attributable to common share and unit holders
$
0.92

 
$
0.25

 
$
0.23

 
$
0.23

 
$
0.22

 
 
 
 
 
 
 
 
 
 
Weighted-average FFO shares and units:
 
 
 
 
 
 
 
 
 
Common shares outstanding
293,640,500

 
296,559,183

 
296,214,509

 
295,462,572

 
286,183,429

Share-based compensation plan
627,830

 
508,028

 
753,140

 
587,270

 
544,434

Operating partnership units
55,350,062

 
55,349,791

 
55,350,153

 
55,350,153

 
55,350,153

Total weighted-average FFO shares and units
349,618,392

 
352,417,002

 
352,317,802

 
351,399,995

 
342,078,016



 
 
 
 
 
31



American Homes 4 Rent


Defined Terms and Non-GAAP Reconciliations (continued)
(Unaudited)

FFO Shares and Units
Includes weighted-average common shares and operating partnership units outstanding, as well as potentially dilutive securities.

Leased Property
A property is classified as leased upon the execution (i.e., signature) of a lease agreement.

Occupied Property
A property is classified as occupied upon commencement (i.e., start date) of a lease agreement, which can occur contemporaneously with or subsequent to execution (i.e., signature).

Platform Efficiency Percentage
Management costs, including (1) property management expenses, net of tenant charge-backs and excluding noncash share-based compensation expense, (2) general and administrative expense, excluding noncash share-based compensation expense and (3) leasing costs, as a percentage of total portfolio rents and fees.
 
For the Three Months Ended
Dec 31,
 
For the Years Ended
Dec 31,
(Amounts in thousands)
2018
 
2017
 
2018
 
2017
Property management expenses
$
18,105

 
$
17,345

 
$
74,573

 
$
69,712

Less: tenant charge-backs
(1,421
)
 
(1,290
)
 
(5,109
)
 
(5,154
)
Less: noncash share-based compensation - property management
(217
)
 
(391
)
 
(1,358
)
 
(1,649
)
Property management expenses, net
16,467

 
15,664

 
68,107

 
62,909

 
 
 
 
 
 
 
 
General and administrative expense
8,402

 
7,986

 
36,575

 
34,732

Less: noncash share-based compensation - general and administrative
(466
)
 
(646
)
 
(2,075
)
 
(2,563
)
General and administrative expense, net
7,936

 
7,340

 
34,500

 
32,169

 
 
 
 
 
 
 
 
Leasing costs
3,047

 
2,029

 
12,603

 
7,390

Platform costs
$
27,450

 
$
25,033

 
$
115,210

 
$
102,468

 
 
 
 
 
 
 
 
Rents from single-family properties
$
232,378

 
$
210,778

 
$
908,936

 
$
824,023

Fees from single-family properties
2,648

 
2,590

 
10,946

 
10,727

Total portfolio rents and fees
$
235,026

 
$
213,368

 
$
919,882

 
$
834,750

 
 
 
 
 
 
 
 
Platform Efficiency Percentage
11.7
%
 
11.7
%
 
12.5
%
 
12.3
%

Property Enhancing Capex
Includes elective capital expenditures to enhance the operating profile of a property, such as investments to increase future revenues or reduce maintenance expenditures.

Recurring Capital Expenditures
For our Same-Home portfolio, recurring capital expenditures includes replacement costs and other capital expenditures recorded during the period that are necessary to help preserve the value and maintain functionality of our properties. For our total portfolio, we calculate recurring capital expenditures by multiplying (a) current period actual recurring capital expenditures per Same-Home property by (b) our total number of properties, excluding non-stabilized properties and properties identified as part of our disposition program, which is comprised of properties classified as held for sale and properties identified for future sale.

Same-Home Property
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, identified for future sale as part of the Company’s disposition program, or has been taken out of service as a result of a casualty loss.

 
 
 
 
 
32



American Homes 4 Rent


Defined Terms and Non-GAAP Reconciliations (continued)
(Unaudited)

Stabilized Property
A property acquired individually (i.e., not through a bulk purchase) is classified as stabilized once it has been renovated or newly constructed and then initially leased or available for rent for a period greater than 90 days. Properties acquired through a bulk purchase are first considered non-stabilized, as an entire group, until (1) we have owned them for an adequate period of time to allow for complete on-boarding to our operating platform, and (2) a substantial portion of the properties have experienced tenant turnover at least once under our ownership, providing the opportunity for renovations and improvements to meet our property standards. After such time has passed, properties acquired through a bulk purchase are then evaluated on an individual property basis under our standard stabilization criteria.

Total Debt
Includes principal balances on asset-backed securitizations, unsecured senior notes, exchangeable senior notes, secured notes payable and borrowings outstanding under our revolving credit facility and term loan facility as of period end, and excludes unamortized discounts, the value of exchangeable senior notes classified within equity and unamortized deferred financing costs.

Total Market Capitalization
Includes the market value of all outstanding common shares and operating partnership units (based on the NYSE AMH Class A common share closing price as of period end), the current liquidation value of preferred shares as of period end and Total Debt.

Turnover Rate
The number of tenant move-outs during the period, divided by the total number of properties.

Unsecured Senior Notes Covenant Ratios and Unsecured Credit Facility Covenant Ratios
Debt covenant compliance ratios for the 2028 Unsecured Senior Notes covenants show the Company's compliance with selected covenants provided in the Indenture dated as of February 7, 2018, as supplemented by the First Supplemental Indenture dated as of February 7, 2018, which have been filed as exhibits to the Company’s SEC reports. The ratios for the Unsecured Credit Facility covenants show the Company's compliance with selected covenants provided in the Credit Agreement dated as of August 17, 2016, as amended by Amendment No. 1 to Credit Agreement dated as of June 30, 2017, which have been filed as exhibits to the Company’s SEC reports.

The debt covenant compliance ratios are provided only to show the Company’s compliance with certain covenants contained in the Indenture governing its unsecured debt securities and in the Credit Agreement, as of the date reported. These ratios should not be used for any other purpose, including without limitation to evaluate the Company’s financial condition or results of operations, nor do they indicate the Company’s covenant compliance as of any other date or for any other period. The capitalized terms in the disclosure are defined in the Indenture or the Credit Agreement, and may differ materially from similar terms used elsewhere in this document and used by other companies that present information about their covenant compliance. For risks related to failure to comply with these covenants, see “Risk Factors – Risks Related to Our Business” and other risks discussed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2017, and in the Company’s subsequent filings with the SEC.


 
 
 
 
 
33



Executive Management
 
 
 
David P. Singelyn
 
Jack Corrigan
Chief Executive Officer
 
Chief Operating Officer
 
 
 
Christopher C. Lau
 
Sara H. Vogt-Lowell
Chief Financial Officer
 
Chief Legal Officer
 
 
 
David Goldberg
 
Stephanie G. Heim
Executive Vice President
 
Executive Vice President - Counsel & Assistant Secretary
 
 
 
Bryan Smith
 
 
Executive Vice President - President of Property Management
 
 
 
 
 
Corporate Information
 
Investor Relations
 
 
 
American Homes 4 Rent
 
(855) 794-AH4R (2447)
30601 Agoura Road, Suite 200
 
investors@ah4r.com
Agoura Hills, CA 91301
 
 
(805) 413-5300
 
 
www.americanhomes4rent.com
 
 
ah4rpmmapusedinsuppa09.jpg
Analyst Coverage (1)
 
 
 
 
 
 
 
B. Riley FBR, Inc.
Bank of America Merrill Lynch
BTIG
Citi
Alex Rygiel
Jeff Spector
Ryan Gilbert
Michael Bilerman
arygiel@brileyfbr.com
jeff.spector@baml.com
rgilbert@btig.com
michael.bilerman@citi.com
 
 
 
 
Credit Suisse
Evercore ISI
Green Street Advisors
GS Global Investment Research
Douglas Harter
Steve Sakwa
John Pawlowski
Andrew Rosivach
douglas.harter@credit-suisse.com
steve.sakwa@evercoreisi.com
jpawlowski@greenst.com
andrew.rosivach@gs.com
 
 
 
 
JMP Securities
JP Morgan Securities
Keefe, Bruyette & Woods, Inc.
Mizuho Securities USA Inc.
Aaron Hecht
Anthony Paolone
Jade Rahmani
Haendel St. Juste
ahecht@jmpsecurities.com
anthony.paolone@jpmorgan.com
jrahmani@kbw.com
haendel.st.juste@mizuho-sc.com
 
 
 
 
Morgan Stanley
Raymond James & Associates, Inc.
Robert W. Baird & Co.
Wells Fargo Securities
Richard Hill
Buck Horne
Andrew Babin
Jeff Donnelly
richard.hill1@morganstanley.com
buck.horne@raymondjames.com
dbabin@rwbaird.com
jeff.donnelly@wellsfargo.com
 
 
 
 
Zelman & Associates
 
 
 
Dennis McGill
 
 
 
dennis@zelmanassociates.com
 
 
 

(1)
The sell-side analysts listed above follow American Homes 4 Rent ("AMH"). Any opinions, estimates or forecasts regarding AMH's performance made by these analysts are theirs alone and do not represent the opinions, forecasts or predictions of AMH or its management. AMH does not by its reference above or distribution imply its endorsement of or concurrence with such information, conclusions, or recommendations. The above list may not be complete and is subject to change as firms add or discontinue coverage.