EX-99.2 3 amh0331198kexhibit992.htm Exhibit
a1q19suppreportcoverfina001.jpg



American Homes 4 Rent


Table of Contents
Summary
 
Earnings Press Release
Fact Sheet
 
 
Financial Information
 
Condensed Consolidated Statements of Operations
Funds from Operations
Core Net Operating Income - Total Portfolio
Same-Home Results
Condensed Consolidated Balance Sheets
Debt Summary
Capital Structure and Credit Metrics
 
 
Property and Other Information
 
Top 20 Markets Summary
Property Additions and Dispositions
Lease Expirations, Share Repurchase / ATM Issuance History and Home Price Appreciation Trends
2019 Guidance
Defined Terms and Non-GAAP Reconciliations


 
 
 
2


American Homes 4 Rent


Earnings Press Release

American Homes 4 Rent Reports First Quarter 2019 Financial and Operating Results
AGOURA HILLS, Calif., May 2, 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 ended March 31, 2019.
Highlights
Total revenues increased 8.2% to $279.2 million for the first quarter of 2019 from $258.0 million for the first quarter of 2018.
Net income attributable to common shareholders totaled $16.3 million, or $0.05 per diluted share, for the first quarter of 2019, compared to net income attributable to common shareholders of $5.8 million, or $0.02 per diluted share, for the first quarter of 2018.
Core Funds from Operations attributable to common share and unit holders for the first quarter of 2019 was $95.7 million, or $0.27 per FFO share and unit, compared to $83.2 million, or $0.24 per FFO share and unit, for the same period in 2018, which represents an 11.6% increase on a per share and unit basis.
Adjusted Funds from Operations attributable to common share and unit holders for the first quarter of 2019 was $86.9 million, or $0.25 per FFO share and unit, compared to $74.7 million, or $0.22 per FFO share and unit, for the same period in 2018.
Core Net Operating Income ("Core NOI") margin on Same-Home properties was 64.5% for the first quarter of 2019, compared to 63.8% for the same period in 2018.
Core NOI after capital expenditures from Same-Home properties increased by 5.3% year-over-year for the first quarter of 2019.
Same-Home portfolio Average Occupied Days Percentage increased to 95.5% for the first quarter of 2019, compared to 94.8% for the first quarter of 2018, while achieving 3.2% growth in Average Monthly Realized Rent per property for the same comparable periods.
In January 2019 we issued $400.0 million of 4.90% unsecured senior notes due 2029 (see "Capital Activities and Balance Sheet").

“American Homes 4 Rent is off to a great start for 2019 with strong operational execution driving a nearly 12% year-over-year increase in Core FFO per share," stated David Singelyn, American Homes 4 Rent's Chief Executive Officer. "I am proud of our team's hard work and dedication, which is evident in our robust 5.3% year-over-year growth in quarterly Core NOI after capital expenditures from Same-Home properties. With the strength of our best-in-class operating platform and solid start to the year, we are ideally positioned to capture the upcoming wave of spring leasing season demand and are confident in our ability to continue delivering consistent operating results for our shareholders.”
First Quarter 2019 Financial Results
On January 1, 2019, the Company adopted the new lease accounting standard, ASU No. 2016-2, which prospectively results in a larger portion of internal leasing costs being expensed that were previously capitalized. For purposes of comparability, applicable prior period non-GAAP financial metrics have been conformed to reflect the new lease accounting standard. Refer to "Defined Terms and Non-GAAP Reconciliations" for further information.
Net income attributable to common shareholders totaled $16.3 million, or $0.05 per diluted share, for the first quarter of 2019, compared to net income attributable to common shareholders of $5.8 million, or $0.02 per diluted share, for the first quarter of 2018. This increase was primarily attributable to higher revenues resulting from a larger number of occupied properties and higher rental rates, partially offset by increases in property operating and depreciation expense resulting from growth in our property count and higher interest expense.

 
 
 
3


American Homes 4 Rent


Earnings Press Release (continued)

Total revenues increased 8.2% to $279.2 million for the first quarter of 2019 from $258.0 million for the first quarter of 2018. Revenue growth was primarily driven by continued strong acquisition and leasing activity, as our average occupied portfolio grew to 48,345 homes for the quarter ended March 31, 2019, compared to 46,855 homes for the quarter ended March 31, 2018, as well as higher rental rates.
Core NOI on our total portfolio increased 11.2% to $150.6 million for the first quarter of 2019, compared to $135.5 million for the first quarter of 2018. This increase was primarily due to growth in rental income resulting from a larger number of occupied properties, partially offset by higher property tax expense.
Core revenues from Same-Home properties increased 4.2% to $187.8 million for the first quarter of 2019, compared to $180.2 million for the first quarter of 2018. This growth was primarily driven by a 3.2% increase in Average Monthly Realized Rent and an increase in Average Occupied Days Percentage to 95.5% from 94.8%. Core property operating expenses from Same-Home properties increased 2.1% from $65.3 million for the first quarter of 2018 to $66.7 million for the first quarter of 2019, which was primarily attributable to annual increases in property tax expense and higher HOA fees, net. These increases were offset partially by year-over-year savings in repairs and maintenance and turnover costs, net and property management expenses, net due to lower turnover costs on improved tenant retention and above average levels of expenditures in the first quarter of 2018. As a result, Core NOI from Same-Home properties increased 5.4% to $121.1 million for the first quarter of 2019, compared to $114.9 million for the first quarter of 2018. After capital expenditures, which reflect the expansion of our strategic preventative maintenance program, Core NOI from Same-Home properties increased 5.3% to $114.7 million for the first quarter of 2019, compared to $108.9 million for the first quarter of 2018.
Core Funds from Operations attributable to common share and unit holders ("Core FFO attributable to common share and unit holders") was $95.7 million, or $0.27 per FFO share and unit, for the first quarter of 2019, compared to $83.2 million, or $0.24 per FFO share and unit, for the first quarter of 2018. Adjusted Funds from Operations attributable to common share and unit holders ("Adjusted FFO attributable to common share and unit holders") for the first quarter of 2019 was $86.9 million, or $0.25 per FFO share and unit, compared to $74.7 million, or $0.22 per FFO share and unit, for the first quarter of 2018. This improvement was primarily attributable to increases in rental revenue driven by a larger number of leased properties and higher rental rates, partially offset by higher property tax expense.
Portfolio
As of March 31, 2019, the Company had an occupancy percentage of 95.6%, compared to 94.1% as of December 31, 2018. The occupancy percentage on Same-Home properties was 96.7% as of March 31, 2019, compared to 95.8% as of December 31, 2018.
Investments
As of March 31, 2019, the Company’s total portfolio consisted of 52,923 homes, including 1,793 properties held for sale, compared to 52,783 homes as of December 31, 2018, including 1,945 properties held for sale, an increase of 140 homes, which included 219 properties acquired through traditional acquisition channels and 101 newly constructed properties delivered through our AMH Development and National Builder Programs, offset by 180 homes sold or rescinded.
Capital Activities and Balance Sheet
In January 2019, the Operating Partnership issued $400.0 million of 4.9% 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

 
 
 
4


American Homes 4 Rent


Earnings Press Release (continued)

million. The Operating Partnership used the net proceeds from this issuance to repay amounts outstanding on our revolving credit facility 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.
As of March 31, 2019, the Company had cash and cash equivalents of $154.6 million and had total outstanding debt of $3.0 billion, excluding unamortized discounts and unamortized deferred financing costs, with a weighted-average interest rate of 4.3% and a weighted-average term to maturity of 13.5 years. The Company had no 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 quarter.
2019 Guidance
Guidance Summary

As the Company's heaviest leasing and tenant turnover seasons are still ahead, no changes have been made to previous Full Year 2019 guidance ranges.
 
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 growth
3.0% - 4.0%
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 previously reported
 
$
1.06

Internal leasing costs (1)
 
(0.02
)
2018 Core FFO attributable to common share and unit holders, as conformed for internal leasing costs
 
$
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)
Adjustment amount reflects 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 ASU 2016-02, adopted by the Company on January 1, 2019.
(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

 
 
 
5


American Homes 4 Rent


Earnings Press Release (continued)

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.
Additional Information
A copy of the Company’s First Quarter 2019 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, May 3, 2019, at 11:00 a.m. Eastern Time to discuss the Company’s financial results for the quarter ended March 31, 2019, 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, May 17, 2019, by calling (844) 512-2921 (U.S. and Canada) or (412) 317-6671 (international), replay passcode number 13689541#, 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, developing, renovating, leasing, and operating attractive, single-family homes as rental properties. As of March 31, 2019, we owned 52,923 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 2019 Guidance and our belief that there will be continued strong demand for single-family rentals and our ability to continue to deliver consistent operating results. 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, 2018, and in the Company’s subsequent filings with the SEC.

 
 
 
6


American Homes 4 Rent


Earnings Press Release (continued)

Fact Sheet
(Amounts in thousands, except per share and property data)
(Unaudited)
 
For the Three Months Ended
Mar 31,
 
2019
 
2018
Operating Data (1)
 
 
 
Net income attributable to common shareholders
$
16,283

 
$
5,814

Core revenues
$
237,742

 
$
218,856

Core NOI
$
150,594

 
$
135,477

Core NOI margin
63.3
%
 
61.9
%
Platform Efficiency Percentage
12.1
%
 
13.2
%
Adjusted EBITDAre after Capex and Leasing Costs
$
134,503

 
$
119,538

Adjusted EBITDAre after Capex and Leasing Costs Margin
56.1
%
 
54.3
%
Per FFO share and unit:
 
 
 
FFO attributable to common share and unit holders
$
0.27

 
$
0.24

Core FFO attributable to common share and unit holders
$
0.27

 
$
0.24

Adjusted FFO attributable to common share and unit holders
$
0.25

 
$
0.22

 
Mar 31,
2019
 
Dec 31,
2018
 
Sep 30,
2018
 
Jun 30,
2018
 
Mar 31,
2018
Selected Balance Sheet Information - end of period
 
 
 
 
 
 
 
 
 
Single-family properties in operation, net
$
8,040,577

 
$
8,020,597

 
$
7,959,006

 
$
7,899,909

 
$
7,967,387

Total assets
$
9,191,038

 
$
9,001,481

 
$
8,971,426

 
$
8,830,448

 
$
8,958,033

Outstanding borrowings under credit facilities, net
$
99,286

 
$
349,232

 
$
99,176

 
$
99,120

 
$
198,132

Total Debt
$
2,986,953

 
$
2,842,510

 
$
2,712,688

 
$
2,717,867

 
$
2,871,649

Total Market Capitalization
$
11,869,149

 
$
10,712,794

 
$
11,299,123

 
$
11,279,968

 
$
10,693,963

Total Debt to Total Market Capitalization
25.2
%
 
26.5
%
 
24.0
%
 
24.1
%
 
26.9
%
Net Debt to Adjusted EBITDAre
4.9 x

 
5.0 x

 
4.7 x

 
5.0 x

 
5.1 x

NYSE AMH Class A common share closing price
$
22.72

 
$
19.85

 
$
21.89

 
$
22.18

 
$
20.08

Portfolio Data - end of period
 
 
 
 
 
 
 
 
 
 
Occupied single-family properties
 
48,867

 
47,823

 
47,551

 
47,758

 
47,095

Single-family properties recently acquired
 
366

 
777

 
540

 
372

 
761

Single-family properties in turnover process
 
1,441

 
1,855

 
1,882

 
1,448

 
1,510

Single-family properties leased, not yet occupied
 
456

 
383

 
225

 
262

 
582

Total single-family properties, excluding properties held for sale
 
51,130

 
50,838

 
50,198

 
49,840

 
49,948

Single-family properties held for sale (2)
 
1,793

 
1,945

 
2,266

 
2,209

 
1,892

Total single-family properties
 
52,923

 
52,783

 
52,464

 
52,049

 
51,840

Total occupancy percentage (3)
 
95.6
%
 
94.1
%
 
94.7
%
 
95.8
%
 
94.3
%
Total Average Occupied Days Percentage
 
94.0
%
 
94.0
%
 
94.3
%
 
94.8
%
 
91.4
%
Same-Home occupancy percentage (40,781 properties)
 
96.7
%
 
95.8
%
 
95.8
%
 
96.5
%
 
96.0
%
Same-Home Average Occupied Days Percentage (40,781 properties)
 
95.5
%
 
94.5
%
 
95.2
%
 
95.3
%
 
94.8
%
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 (4)
$
0.39

 
$
0.44

 
$

 
$

 
$

(1)
For the 2018 period, certain metrics include conforming adjustments under the new lease accounting standard adopted by the Company on January 1, 2019, as if it were adopted on January 1, 2018.
(2)
Periods ending March 31, 2018, June 30, 2018 and September 30, 2018 include 574, 371 and 401 properties, respectively, that were identified for future sale as part of the Company's disposition program.
(3)
Occupancy percentage is calculated based on total single-family properties, excluding properties held for sale.
(4)
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.
 
7



American Homes 4 Rent


Condensed Consolidated Statements of Operations
(Amounts in thousands, except share and per share data)
(Unaudited)
 
For the Three Months Ended
Mar 31,
 
2019
 
2018
Revenues:
 
 
 
Rents and other single-family property revenues
$
277,694

 
$
256,663

Other
1,510

 
1,341

Total revenues
279,204

 
258,004

 
 
 
 
Expenses:
 
 
 
Property operating expenses
106,684

 
100,987

Property management expenses
20,709

 
18,987

General and administrative expense
9,435

 
9,231

Interest expense
31,915

 
29,301

Acquisition fees and costs expensed
834

 
1,311

Depreciation and amortization
81,161

 
79,303

Other
1,024

 
827

Total expenses
251,762

 
239,947

 
 
 
 
Gain on sale of single-family properties and other, net
5,649

 
2,256

Remeasurement of participating preferred shares

 
1,212

 
 
 
 
Net income
33,091

 
21,525

 
 
 
 
Noncontrolling interest
3,026

 
1,114

Dividends on preferred shares
13,782

 
14,597

 
 
 
 
Net income attributable to common shareholders
$
16,283

 
$
5,814

 
 
 
 
Weighted-average shares outstanding:
 
 
 
Basic
296,833,755
 
286,183,429
Diluted
297,444,941
 
286,727,863
 
 
 
 
Net income attributable to common shareholders per share:
 
 
 
Basic
$
0.05

 
$
0.02

Diluted
$
0.05

 
$
0.02



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



American Homes 4 Rent


Funds from Operations
(Amounts in thousands, except share and per share data)
(Unaudited)
 
For the Three Months Ended
Mar 31,
 
2019
 
2018
Net income attributable to common shareholders
$
16,283

 
$
5,814

Adjustments:
 
 
 
Noncontrolling interests in the Operating Partnership
3,026

 
1,125

Net (gain) on sale / impairment of single-family properties and other
(5,145
)
 
(1,556
)
Adjustments for unconsolidated joint ventures
554

 

Depreciation and amortization
81,161

 
79,303

Less: depreciation and amortization of non-real estate assets
(1,940
)
 
(1,830
)
FFO attributable to common share and unit holders
$
93,939

 
$
82,856

Adjustments:
 
 
 
Internal leasing costs (1)

 
(1,589
)
Acquisition fees and costs expensed
834

 
1,311

Noncash share-based compensation - general and administrative
659

 
598

Noncash share-based compensation - property management
293

 
377

Noncash interest expense related to acquired debt

 
900

Remeasurement of participating preferred shares

 
(1,212
)
Core FFO attributable to common share and unit holders
$
95,725

 
$
83,241

Recurring capital expenditures (2)
(7,860
)
 
(7,386
)
Leasing costs
(999
)
 
(2,723
)
Internal leasing costs (1)

 
1,589

Adjusted FFO attributable to common share and unit holders
$
86,866

 
$
74,721

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

 
$
0.24

Core FFO attributable to common share and unit holders
$
0.27

 
$
0.24

Adjusted FFO attributable to common share and unit holders
$
0.25

 
$
0.22

 
 
 
 
Weighted-average FFO shares and units:
 
 
 
Common shares outstanding
296,833,755

 
286,183,429

Share-based compensation plan (3)
611,186

 
544,434

Operating partnership units
55,166,826

 
55,350,153

Total weighted-average FFO shares and units
352,611,767

 
342,078,016

(1)
Adjustment amount reflects 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 ASU 2016-02, adopted by the Company on January 1, 2019.
(2)
As a portion of our homes are recently developed, 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 newly acquired non-stabilized properties and properties classified as held for sale.
(3)
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.
 
9



American Homes 4 Rent


Core Net Operating Income - Total Portfolio
(Amounts in thousands)
(Unaudited)
 
For the Three Months Ended
Mar 31,
 
2019
 
2018
Rents from single-family properties
$
236,497

 
$
218,023

Fees from single-family properties
3,013

 
2,833

Bad debt expense
(1,768
)
 
(2,000
)
Core revenues
237,742

 
218,856

 
 
 
 
Property tax expense
42,371

 
39,090

HOA fees, net (1)
5,967

 
4,477

R&M and turnover costs, net (1)
17,563

 
18,739

Insurance
2,193

 
2,047

Property management expenses, net (2)
19,054

 
19,026

Core property operating expenses
87,148

 
83,379

 
 
 
 
Core NOI
$
150,594

 
$
135,477

Core NOI margin
63.3
%
 
61.9
%

 
For the Three Months Ended
Mar 31, 2019
 
Same-Home Properties
 
Stabilized
Properties
 
Non-Stabilized Properties (3)
 
Held for Sale Properties
 
Total
Single-Family
Properties
Property count
40,781

 
5,563

 
4,786

 
1,793

 
52,923

Average Occupied Days Percentage
95.5
%
 
95.2
%
 
79.7
%
 
73.6
%
 
93.3
%
 
 
 
 
 
 
 
 
 
 
Rents from single-family properties
$
186,894

 
$
25,972

 
$
17,060

 
$
6,571

 
$
236,497

Fees from single-family properties
2,216

 
333

 
418

 
46

 
3,013

Bad debt expense
(1,317
)
 
(200
)
 
(198
)
 
(53
)
 
(1,768
)
Core revenues
187,793

 
26,105

 
17,280

 
6,564

 
237,742

 
 
 
 
 
 
 
 
 
 
Property tax expense
32,326

 
4,242

 
3,714

 
2,089

 
42,371

HOA fees, net (1)
4,452

 
739

 
557

 
219

 
5,967

R&M and turnover costs, net (1)
13,456

 
1,479

 
1,856

 
772

 
17,563

Insurance
1,669

 
260

 
175

 
89

 
2,193

Property management expenses, net (2)
14,778

 
2,016

 
1,583

 
677

 
19,054

Core property operating expenses
66,681

 
8,736

 
7,885

 
3,846

 
87,148

 
 
 
 
 
 
 
 
 
 
Core NOI
$
121,112

 
$
17,369

 
$
9,395

 
$
2,718

 
$
150,594

Core NOI margin
64.5
%
 
66.5
%
 
54.4
%
 
41.4
%
 
63.3
%
(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.Property management expenses, net for the 2018 period also includes an adjustment for the portion of leasing costs that were previously capitalized, that would be expensed under the new lease accounting standard ASU 2016-02, adopted by the Company on January 1, 2019.
(3)
Includes 1,068 newly acquired properties that do not meet the definition of Stabilized Property at the start of the quarter, 2,907 legacy-tenant properties which have not experienced tenant turnover under our ownership (the majority of which were acquired through bulk acquisitions, such as the ARPI merger) and 811 properties that were recently substituted out of our securitization collateral pools, which are currently being evaluated for potential sale, as well as properties currently out of service due to a casualty loss.


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



American Homes 4 Rent


Same-Home Results – Quarterly Comparisons
(Amounts in thousands, except property and per property data)
(Unaudited)
 
For the Three Months Ended
Mar 31,
 
 
 
2019
 
2018
 
Change
Number of Same-Home properties
40,781

 
40,781

 
 
Occupancy percentage as of period end
96.7
%
 
96.0
%
 
0.7
 %
Average Occupied Days Percentage
95.5
%
 
94.8
%
 
0.7
 %
Average Monthly Realized Rent per property
$
1,600

 
$
1,550

 
3.2
 %
Turnover Rate
7.7
%
 
8.7
%
 
(1.0
)%
Turnover Rate - TTM
37.5
%
 
N/A

 
 
 
 
 
 
 
 
Core NOI:
 
 
 
 
Rents from single-family properties
$
186,894

 
$
179,760

 
4.0
 %
Fees from single-family properties
2,216

 
2,084

 
6.3
 %
Bad debt expense
(1,317
)
 
(1,622
)
 
(18.8
)%
Core revenues
187,793

 
180,222

 
4.2
 %
 
 
 
 
 
 
Property tax expense
32,326

 
30,833

 
4.8
 %
HOA fees, net (1)
4,452

 
3,522

 
26.4
 %
R&M and turnover costs, net (1)
13,456

 
13,986

 
(3.8
)%
Insurance
1,669

 
1,625

 
2.7
 %
Property management expenses, net (2)
14,778

 
15,324

 
(3.6
)%
Core property operating expenses
66,681

 
65,290

 
2.1
 %
 
 
 
 
 
 
Core NOI
$
121,112

 
$
114,932

 
5.4
 %
Core NOI margin
64.5
%
 
63.8
%
 
 
 
 
 
 
 
 
Recurring Capital Expenditures
6,402

 
5,991

 
6.9
 %
Core NOI After Capital Expenditures
$
114,710

 
$
108,941

 
5.3
 %
 
 
 
 
 
 
Property Enhancing Capex
 
 
 
 
 
Resilient flooring program
$
4,173

 
$
1,297

 

 
 
 
 
 
 
Per property:
 
 
 
 
 
Average Recurring Capital Expenditures
$
157

 
$
147

 
6.9
 %
Average R&M and turnover costs, net, plus Recurring Capital Expenditures
$
487

 
$
490

 
(0.6
)%
(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. Property management expenses, net for the 2018 period also includes an adjustment for the portion of leasing costs that were previously capitalized, that would be expensed under the new lease accounting standard ASU 2016-02, adopted by the Company on January 1, 2019.

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



American Homes 4 Rent


Same-Home Results – Sequential Quarterly Results
(Amounts in thousands, except per property data)
(Unaudited)
 
For the Three Months Ended
 
Mar 31,
2019
 
Dec 31,
2018
 
Sep 30,
2018
 
Jun 30,
2018
 
Mar 31,
2018
Occupancy percentage as of period end
96.7
%
 
95.8
%
 
95.8
%
 
96.5
%
 
96.0
%
Average Occupied Days Percentage
95.5
%
 
94.5
%
 
95.2
%
 
95.3
%
 
94.8
%
Average Monthly Realized Rent per property
$
1,600

 
$
1,595

 
$
1,578

 
$
1,562

 
$
1,550

 
 
 
 
 
 
 
 
 
 
Average Change in Rent for Renewals
4.1
%
 
4.3
%
 
4.0
%
 
3.9
%
 
3.8
%
Average Change in Rent for Re-Leases
3.5
%
 
1.5
%
 
4.3
%
 
6.5
%
 
3.7
%
Average Blended Change in Rent
3.9
%
 
3.1
%
 
4.1
%
 
4.9
%
 
3.8
%
 
 
 
 
 
 
 
 
 
 
Core NOI:
 
 
 
 
 
 
 
 
 
Rents from single-family properties
$
186,894

 
$
184,464

 
$
183,684

 
$
182,019

 
$
179,760

Fees from single-family properties
2,216

 
2,035

 
2,142

 
2,134

 
2,084

Bad debt expense
(1,317
)
 
(1,829
)
 
(2,177
)
 
(1,332
)
 
(1,622
)
Core revenues
187,793

 
184,670

 
183,649

 
182,821

 
180,222

 
 
 
 
 
 
 
 
 
 
Property tax expense
32,326

 
31,721

 
31,652

 
31,279

 
30,833

HOA fees, net (1)
4,452

 
4,302

 
4,033

 
3,761

 
3,522

R&M and turnover costs, net (1)
13,456

 
12,430

 
15,788

 
14,622

 
13,986

Insurance
1,669

 
1,682

 
1,688

 
1,528

 
1,625

Property management expenses, net (2)
14,778

 
14,587

 
15,454

 
14,859

 
15,324

Core property operating expenses
66,681

 
64,722

 
68,615

 
66,049

 
65,290

 
 
 
 
 
 
 
 
 
 
Core NOI
$
121,112

 
$
119,948

 
$
115,034

 
$
116,772

 
$
114,932

Core NOI margin
64.5
%
 
65.0
%
 
62.6
%
 
63.9
%
 
63.8
%
 
 
 
 
 
 
 
 
 
 
Recurring Capital Expenditures
6,402

 
6,955

 
9,413

 
7,041

 
5,991

Core NOI After Capital Expenditures
$
114,710

 
$
112,993

 
$
105,621

 
$
109,731

 
$
108,941

 
 
 
 
 
 
 
 
 
 
Property Enhancing Capex
 
 
 
 
 
 
 
 
 
Resilient flooring program
$
4,173

 
$
2,928

 
$
3,404

 
$
2,498

 
$
1,297

 
 
 
 
 
 
 
 
 
 
Per property:
 
 
 
 
 
 
 
 
 
Average Recurring Capital Expenditures
$
157

 
$
171

 
$
231

 
$
173

 
$
147

Average R&M and turnover costs, net, plus Recurring Capital Expenditures
$
487

 
$
475

 
$
618

 
$
531

 
$
490

(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. Property management expenses, net for the 2018 period also includes an adjustment for the portion of leasing costs that were previously capitalized, that would be expensed under the new lease accounting standard ASU 2016-02, adopted by the Company on January 1, 2019.


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



American Homes 4 Rent


Same-Home Results – Operating Metrics by Market

 
Number of Properties
 
Gross Book Value per Property
 
% of 1Q19 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
3,516

 
$
161,635

 
7.7
%
 
4.1
%
 
3.0
 %
 
3.7
%
Atlanta, GA
3,471

 
167,080

 
8.5
%
 
4.8
%
 
5.6
 %
 
5.1
%
Indianapolis, IN
2,766

 
152,667

 
5.6
%
 
3.6
%
 
2.3
 %
 
3.1
%
Charlotte, NC
2,747

 
181,455

 
7.0
%
 
3.8
%
 
2.1
 %
 
3.1
%
Houston, TX
2,287

 
166,067

 
4.7
%
 
3.5
%
 
(0.1
)%
 
2.5
%
Nashville, TN
2,028

 
206,888

 
6.3
%
 
3.6
%
 
0.7
 %
 
2.2
%
Phoenix, AZ
1,939

 
164,196

 
4.5
%
 
6.2
%
 
10.3
 %
 
7.7
%
Cincinnati, OH
1,905

 
174,047

 
4.7
%
 
4.1
%
 
4.0
 %
 
4.1
%
Jacksonville, FL
1,738

 
158,037

 
4.0
%
 
3.8
%
 
4.2
 %
 
4.0
%
Tampa, FL
1,709

 
188,379

 
4.0
%
 
4.1
%
 
2.0
 %
 
3.3
%
Raleigh, NC
1,706

 
179,357

 
4.3
%
 
3.5
%
 
1.3
 %
 
2.6
%
Greater Chicago area, IL and IN
1,688

 
181,559

 
4.0
%
 
2.7
%
 
1.8
 %
 
2.4
%
Columbus, OH
1,626

 
160,197

 
4.0
%
 
5.0
%
 
3.2
 %
 
4.4
%
Orlando, FL
1,306

 
171,393

 
3.1
%
 
4.7
%
 
4.6
 %
 
4.7
%
Salt Lake City, UT
1,044

 
221,954

 
3.4
%
 
4.3
%
 
4.2
 %
 
4.2
%
Las Vegas, NV
941

 
176,703

 
2.5
%
 
5.0
%
 
6.5
 %
 
5.4
%
San Antonio, TX
893

 
156,970

 
1.8
%
 
3.4
%
 
0.5
 %
 
2.1
%
Charleston, SC
822

 
184,549

 
2.0
%
 
3.3
%
 
3.9
 %
 
3.6
%
Savannah/Hilton Head, SC
667

 
169,494

 
1.6
%
 
3.6
%
 
3.9
 %
 
3.7
%
Denver, CO
643

 
276,341

 
2.6
%
 
4.0
%
 
3.7
 %
 
3.9
%
All Other (1)
5,339

 
175,325

 
13.7
%
 
4.2
%
 
5.0
 %
 
4.5
%
Total / Average
40,781

 
$
174,795

 
100.0
%
 
4.1
%
 
3.5
 %
 
3.9
%

 
 Average Occupied Days Percentage
 
 Average Monthly Realized Rent per property
 
1Q19 QTD
 
1Q18 QTD
 
Change
 
1Q19 QTD
 
1Q18 QTD
 
Change
Dallas-Fort Worth, TX
94.9
%
 
94.7
%
 
0.2
 %
 
$
1,732

 
$
1,670

 
3.7
%
Atlanta, GA
95.9
%
 
95.2
%
 
0.7
 %
 
1,566

 
1,496

 
4.7
%
Indianapolis, IN
94.4
%
 
94.6
%
 
(0.2
)%
 
1,405

 
1,360

 
3.3
%
Charlotte, NC
94.8
%
 
93.9
%
 
0.9
 %
 
1,567

 
1,540

 
1.8
%
Houston, TX
95.2
%
 
94.8
%
 
0.4
 %
 
1,642

 
1,592

 
3.1
%
Nashville, TN
94.3
%
 
93.2
%
 
1.1
 %
 
1,719

 
1,696

 
1.4
%
Phoenix, AZ
97.0
%
 
96.2
%
 
0.8
 %
 
1,395

 
1,304

 
7.0
%
Cincinnati, OH
95.4
%
 
94.6
%
 
0.8
 %
 
1,572

 
1,534

 
2.5
%
Jacksonville, FL
95.9
%
 
95.5
%
 
0.4
 %
 
1,524

 
1,476

 
3.3
%
Tampa, FL
95.1
%
 
94.8
%
 
0.3
 %
 
1,698

 
1,655

 
2.6
%
Raleigh, NC
95.3
%
 
93.7
%
 
1.6
 %
 
1,506

 
1,478

 
1.9
%
Greater Chicago area, IL and IN
96.6
%
 
97.0
%
 
(0.4
)%
 
1,838

 
1,791

 
2.6
%
Columbus, OH
96.2
%
 
93.9
%
 
2.3
 %
 
1,591

 
1,543

 
3.1
%
Orlando, FL
95.8
%
 
96.6
%
 
(0.8
)%
 
1,662

 
1,576

 
5.5
%
Salt Lake City, UT
95.2
%
 
95.2
%
 
 %
 
1,714

 
1,643

 
4.3
%
Las Vegas, NV
96.2
%
 
96.6
%
 
(0.4
)%
 
1,538

 
1,468

 
4.8
%
San Antonio, TX
93.3
%
 
94.4
%
 
(1.1
)%
 
1,533

 
1,489

 
3.0
%
Charleston, SC
95.7
%
 
92.7
%
 
3.0
 %
 
1,642

 
1,604

 
2.4
%
Savannah/Hilton Head, SC
95.9
%
 
91.8
%
 
4.1
 %
 
1,510

 
1,478

 
2.2
%
Denver, CO
95.6
%
 
96.9
%
 
(1.3
)%
 
2,187

 
2,116

 
3.4
%
All Other (1)
96.1
%
 
94.8
%
 
1.3
 %
 
1,545

 
1,500

 
3.0
%
Total / Average
95.5
%
 
94.8
%
 
0.7
 %
 
$
1,600

 
$
1,550

 
3.2
%
(1)
Reflected for the three months ended March 31, 2019.
(2)
Represents 15 markets in 14 states.

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



American Homes 4 Rent


Condensed Consolidated Balance Sheets
(Amounts in thousands)
 
Mar 31, 2019
 
Dec 31, 2018
 
(Unaudited)
 
 
Assets
 
 
 
Single-family properties:
 
 
 
Land
$
1,729,528

 
$
1,713,496

Buildings and improvements
7,561,372

 
7,483,600

 
9,290,900

 
9,197,096

Less: accumulated depreciation
(1,250,323
)
 
(1,176,499
)
Single-family properties in operation, net
8,040,577

 
8,020,597

Single-family properties under development and development land
205,046

 
153,651

Single-family properties held for sale, net
297,317

 
318,327

Total real estate assets, net
8,542,940

 
8,492,575

Cash and cash equivalents
154,584

 
30,284

Restricted cash
158,163

 
144,930

Rent and other receivables, net
32,813

 
29,027

Escrow deposits, prepaid expenses and other assets
145,940

 
146,034

Deferred costs and other intangibles, net
10,653

 
12,686

Asset-backed securitization certificates
25,666

 
25,666

Goodwill
120,279

 
120,279

Total assets
$
9,191,038

 
$
9,001,481

 
 
 
 
Liabilities
 
 
 
Revolving credit facility
$

 
$
250,000

Term loan facility, net
99,286

 
99,232

Asset-backed securitizations, net
1,957,200

 
1,961,511

Unsecured senior notes, net
887,439

 
492,800

Accounts payable and accrued expenses
266,797

 
219,229

Amounts payable to affiliates
4,944

 
4,967

Total liabilities
3,215,666

 
3,027,739

 
 
 
 
Commitments and contingencies
 
 
 
 
 
 
 
Equity
 
 
 
Shareholders’ equity:
 
 
 
Class A common shares
2,966

 
2,960

Class B common shares
6

 
6

Preferred shares
354

 
354

Additional paid-in capital
5,739,162

 
5,732,466

Accumulated deficit
(489,820
)
 
(491,214
)
Accumulated other comprehensive income
7,202

 
7,393

Total shareholders’ equity
5,259,870

 
5,251,965

Noncontrolling interest
715,502

 
721,777

Total equity
5,975,372

 
5,973,742

 
 
 
 
Total liabilities and equity
$
9,191,038

 
$
9,001,481



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



American Homes 4 Rent


Debt Summary as of March 31, 2019
(Amounts in thousands)
 
Secured
 
Unsecured
 
Total Balance
 
 % of Total
 
 Interest
Rate (1)
 
 Years to Maturity (2)
Floating rate debt:
 
 
 
 
 
 
 
 
 
 
 
Revolving credit facility (3)
$

 
$

 
$

 
%
 
3.69
%
 
3.3
Term loan facility (3)

 
100,000

 
100,000

 
3.3
%
 
3.84
%
 
3.3
Total floating rate debt

 
100,000

 
100,000

 
3.3
%
 
3.84
%
 
3.3
 
 
 
 
 
 
 
 
 
 
 
 
Fixed rate debt:
 
 
 
 
 
 
 
 
 
 
 
AH4R 2014-SFR2
489,801

 

 
489,801

 
16.4
%
 
4.42
%
 
5.5
AH4R 2014-SFR3
505,439

 

 
505,439

 
16.9
%
 
4.40
%
 
5.7
AH4R 2015-SFR1
530,816

 

 
530,816

 
17.9
%
 
4.14
%
 
26.0
AH4R 2015-SFR2
460,897

 

 
460,897

 
15.4
%
 
4.36
%
 
26.5
2028 unsecured senior notes (4)

 
500,000

 
500,000

 
16.7
%
 
4.08
%
 
8.9
2029 unsecured senior notes

 
400,000

 
400,000

 
13.4
%
 
4.90
%
 
9.9
Total fixed rate debt
1,986,953

 
900,000

 
2,886,953

 
96.7
%
 
4.36
%
 
13.9
 
 
 
 
 
 
 
 
 
 
 
 
Total Debt
$
1,986,953

 
$
1,000,000

 
$
2,986,953

 
100.0
%
 
4.34
%
 
13.5
 
 
 
 
 
 
 
 
 
 
 
 
Unamortized discounts and loan costs
 
 
 
 
(43,028
)
 
 
 
 
 
 
Total debt per balance sheet
 
 
 
 
$
2,943,925

 
 
 
 
 
 
Maturity Schedule by Year (2)
 
Total Debt
 
% of Total
Remaining 2019
 
$
15,536

 
0.5
%
2020
 
20,714

 
0.7
%
2021
 
20,714

 
0.7
%
2022
 
120,714

 
4.0
%
2023
 
20,714

 
0.7
%
2024
 
956,085

 
32.1
%
2025
 
10,302

 
0.3
%
2026
 
10,302

 
0.3
%
2027
 
10,302

 
0.3
%
2028
 
510,302

 
17.1
%
Thereafter
 
1,291,268

 
43.3
%
Total
 
$
2,986,953

 
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 March 31, 2019.
(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
Mar 31,
(Amounts in thousands)
2019
 
2018
Interest expense per income statement
$
31,915

 
$
29,301

Less: noncash interest expense related to acquired debt

 
(900
)
Interest expense included in Core FFO attributable to common share and unit holders
31,915

 
28,401

Less: amortization of discount, loan costs and cash flow hedge
(1,810
)
 
(1,815
)
Add: capitalized interest
2,697

 
2,436

Cash interest
$
32,802

 
$
29,022



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



American Homes 4 Rent


Capital Structure and Credit Metrics as of March 31, 2019
(Amounts in thousands, except share and per share data)

Total Capitalization
Total Debt
 
 
 
$
2,986,953

 
25.2
%
 
 
 
 
 
 
 
Total preferred shares
 
 
 
883,750

 
7.4
%
 
 
 
 
 
 
 
Common equity at market value:
 
 
 
 
 
 
Common shares outstanding
 
297,227,451

 
 
 
 
Operating partnership units
 
54,816,826

 
 
 
 
Total shares and units
 
352,044,277

 
 
 
 
NYSE AMH Class A common share closing price at March 31, 2019
 
$
22.72

 
 
 
 
Market value of common shares and operating partnership units
 
 
 
7,998,446

 
67.4
%
 
 
 
 
 
 
 
Total Market Capitalization
 
 
 
$
11,869,149

 
100.0
%
Preferred Shares
 
 
Earliest Redemption Date
 
Outstanding Shares
 
 
 
 
 
Annual Dividend
Per Share
 
Annual Dividend
Amount
Series
 
 
 
Per Share
 
Total
 
 
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
4.9 x

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

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

 
S&P Global Ratings
 
BBB-
 
Stable
Unencumbered Core NOI percentage
65.1
%
 
 
 
 
 
 
Unsecured Senior Notes Covenant Ratios
 
Requirement
 
Actual
 
 
 
 
 
 
Ratio of Indebtedness to Total Assets
 
<
60.0
%
 
29.1
%
Ratio of Secured Debt to Total Assets
 
<
40.0
%
 
19.3
%
Ratio of Unencumbered Assets to Unsecured Debt
 
>
150.0
%
 
720.0
%
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
%
 
29.4
%
Ratio of Secured Indebtedness to Total Asset Value
 
<
40.0
%
 
18.5
%
Ratio of Unsecured Indebtedness to Unencumbered Asset Value
 
<
60.0
%
 
16.9
%
Ratio of EBITDA to Fixed Charges
 
>
1.75 x

 
 2.93 x

Ratio of Unencumbered NOI to Unsecured Interest Expense
 
>
1.75 x

 
11.59 x



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



American Homes 4 Rent


Top 20 Markets Summary as of March 31, 2019
Property Information (1)
Market
 
Number of
Properties
 
Percentage
of Total
Properties
 
Gross Book
Value per
Property
 
Avg.
Sq. Ft.
 
Avg. Age
(years)
Atlanta, GA
 
4,831
 
9.4
%
 
$
176,290

 
2,155

 
17.0
Dallas-Fort Worth, TX
 
4,336
 
8.5
%
 
164,318

 
2,118

 
15.1
Charlotte, NC
 
3,628
 
7.1
%
 
190,272

 
2,088

 
15.3
Phoenix, AZ
 
3,097
 
6.1
%
 
173,481

 
1,834

 
15.6
Houston, TX
 
3,093
 
6.0
%
 
162,904

 
2,098

 
13.3
Indianapolis, IN
 
2,883
 
5.6
%
 
152,544

 
1,933

 
16.5
Nashville, TN
 
2,706
 
5.3
%
 
209,148

 
2,115

 
14.5
Jacksonville, FL
 
2,190
 
4.3
%
 
172,856

 
1,937

 
14.3
Tampa, FL
 
2,154
 
4.2
%
 
195,175

 
1,947

 
14.9
Raleigh, NC
 
2,049
 
4.0
%
 
182,705

 
1,874

 
14.3
Columbus, OH
 
2,013
 
3.9
%
 
170,118

 
1,869

 
17.3
Cincinnati, OH
 
1,983
 
3.9
%
 
174,222

 
1,853

 
16.7
Greater Chicago area, IL and IN
 
1,772
 
3.5
%
 
181,825

 
1,870

 
17.6
Orlando, FL
 
1,703
 
3.3
%
 
178,199

 
1,888

 
17.7
Salt Lake City, UT
 
1,369
 
2.7
%
 
242,019

 
2,166

 
17.6
San Antonio, TX
 
1,030
 
2.0
%
 
159,830

 
2,020

 
15.4
Las Vegas, NV
 
1,021
 
2.0
%
 
176,317

 
1,841

 
16.2
Charleston, SC
 
1,013
 
2.0
%
 
192,343

 
1,947

 
12.7
Savannah/Hilton Head, SC
 
848
 
1.7
%
 
178,424

 
1,853

 
12.1
Winston Salem, NC
 
814
 
1.6
%
 
154,376

 
1,748

 
15.2
All Other (3)
 
6,597
 
12.9
%
 
205,351

 
1,919

 
15.2
Total / Average
 
51,130
 
100.0
%
 
$
181,711

 
1,984

 
15.5
Leasing Information (1)
Market
 
Avg. Occupied Days
Percentage (2)
 
Avg. Monthly Realized Rent
per property (2)
 
Avg. Change in Rent for Renewals (2)
 
Avg. Change in Rent for Re-Leases (2)
 
Avg. Blended Change in
Rent (2)
Atlanta, GA
 
94.5
%
 
$
1,573

 
4.9
%
 
5.6
%
 
5.1
%
Dallas-Fort Worth, TX
 
94.0
%
 
1,746

 
4.1
%
 
3.0
%
 
3.7
%
Charlotte, NC
 
94.1
%
 
1,571

 
3.9
%
 
2.3
%
 
3.3
%
Phoenix, AZ
 
94.0
%
 
1,380

 
6.4
%
 
10.6
%
 
7.8
%
Houston, TX
 
92.4
%
 
1,637

 
3.6
%
 
0.8
%
 
2.8
%
Indianapolis, IN
 
94.4
%
 
1,412

 
3.7
%
 
2.4
%
 
3.2
%
Nashville, TN
 
93.7
%
 
1,712

 
3.7
%
 
0.7
%
 
2.5
%
Jacksonville, FL
 
94.2
%
 
1,538

 
3.9
%
 
4.3
%
 
4.0
%
Tampa, FL
 
93.1
%
 
1,686

 
4.1
%
 
1.9
%
 
3.3
%
Raleigh, NC
 
95.1
%
 
1,518

 
3.5
%
 
1.5
%
 
2.8
%
Columbus, OH
 
95.5
%
 
1,612

 
5.1
%
 
3.6
%
 
4.6
%
Cincinnati, OH
 
95.2
%
 
1,581

 
4.1
%
 
3.9
%
 
4.1
%
Greater Chicago area, IL and IN
 
96.2
%
 
1,848

 
2.8
%
 
1.9
%
 
2.5
%
Orlando, FL
 
94.8
%
 
1,649

 
4.7
%
 
5.3
%
 
4.9
%
Salt Lake City, UT
 
92.8
%
 
1,726

 
4.5
%
 
4.4
%
 
4.4
%
San Antonio, TX
 
91.8
%
 
1,538

 
3.5
%
 
1.2
%
 
2.5
%
Las Vegas, NV
 
95.7
%
 
1,528

 
5.0
%
 
6.7
%
 
5.5
%
Charleston, SC
 
95.5
%
 
1,662

 
3.6
%
 
4.1
%
 
3.8
%
Savannah/Hilton Head, SC
 
94.8
%
 
1,535

 
3.7
%
 
4.3
%
 
3.9
%
Winston Salem, NC
 
96.1
%
 
1,330

 
4.1
%
 
6.2
%
 
4.7
%
All Other (3)
 
92.6
%
 
1,664

 
4.3
%
 
4.7
%
 
4.4
%
Total / Average
 
94.0
%
 
$
1,604

 
4.2
%
 
3.7
%
 
4.0
%
(1)
Property and leasing information excludes held for sale properties.
(2)
Reflected for the three months ended March 31, 2019.
(3)
Represents 15 markets in 14 states.

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



American Homes 4 Rent


Property Additions
 
 
1Q19 Additions
Market
 
Number of Properties
 
Average
Cost Per
Property (2)
Atlanta, GA
 
56

 
$
238,898

Jacksonville, FL
 
49

 
241,595

Salt Lake City, UT
 
33

 
327,246

Nashville, TN
 
31

 
273,727

Phoenix, AZ
 
29

 
266,743

Charlotte, NC
 
25

 
246,645

Boise, ID
 
18

 
253,822

Tampa, FL
 
17

 
227,002

Denver, CO
 
16

 
355,754

Seattle, WA
 
15

 
319,583

Orlando, FL
 
11

 
234,361

Savannah/Hilton Head, SC
 
9

 
246,616

Columbus, OH
 
6

 
242,358

Portland, OR
 
2

 
394,604

Austin, TX
 
1

 
222,355

All Other (1)
 
2

 
286,898

Total/Average
 
320

 
$
266,104

(1)
Represents 2 markets in 2 states.
(2)
Reflects Estimated Total Investment Cost of traditional channel acquisitions and purchase price, including closing costs, or total internal development costs of newly constructed homes.

Property Dispositions
 
 
 
 
1Q19 Dispositions
Market
 
Mar 31, 2019 Single-Family Properties Held for Sale
 
Number of
Properties
 
Average Net Proceeds Per Property
Oklahoma City, OK
 
301

 
68

 
$
151,574

Greater Chicago area, IL and IN
 
261

 
13

 
170,385

Corpus Christi, TX
 
219

 
1

 
151,000

Augusta, GA
 
210

 
18

 
159,222

Central Valley, CA
 
126

 
20

 
224,850

Bay Area, CA
 
109

 
7

 
381,429

Austin, TX
 
97

 
13

 
124,154

Inland Empire, CA
 
83

 
4

 
304,500

Dallas-Fort Worth, TX
 
68

 
2

 
204,500

Houston, TX
 
57

 
6

 
176,833

Atlanta, GA
 
46

 
6

 
184,167

Columbia, SC
 
41

 
2

 
133,000

Tampa, FL
 
31

 
2

 
191,000

Miami, FL
 
21

 
1

 
280,000

Phoenix, AZ
 
14

 
4

 
206,750

All Other (2)
 
109

 
13

 
211,846

Total/Average
 
1,793

 
180

 
$
181,233

(1)
Represents 21 markets in 14 states.

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



American Homes 4 Rent


Lease Expirations
 
 
MTM
 
2Q19
 
3Q19
 
4Q19
 
1Q20
 
Thereafter
Lease expirations
 
2,284
 
13,511
 
12,321
 
8,550
 
11,477
 
724

Share Repurchase / ATM 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
1Q18
 
1,804,163

 
$
34,933

 
$
19.36

 

 
$

 
$

2Q18
 

 

 

 

 



3Q18
 

 

 

 

 



4Q18
 

 

 

 

 

 

1Q19
 

 

 

 

 

 

Total
 
1,804,163

 
34,933

 
19.36

 

 

 

 
 
 Remaining authorization:

 
$
265,067

 
 
 
 Remaining authorization:

 
$
500,000

 
 

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
Market (2)
 
Dec 31,
2012
 
Dec 31,
2013
 
Dec 31,
2014
 
Dec 31,
2015
 
Dec 31,
2016
 
Dec 31,
2017
 
Dec 31,
2018
 
Atlanta, GA
 
100.0

 
114.2

 
122.3

 
132.0

 
143.0

 
152.6

 
165.1

 
65.1
%
Dallas-Fort Worth, TX (3)
 
100.0

 
108.4

 
115.2

 
127.6

 
140.1

 
153.7

 
160.7

 
60.7
%
Charlotte, NC
 
100.0

 
113.4

 
118.8

 
126.8

 
136.6

 
148.2

 
157.5

 
57.5
%
Phoenix, AZ
 
100.0

 
118.0

 
123.3

 
135.9

 
146.1

 
157.2

 
170.2

 
70.2
%
Houston, TX
 
100.0

 
110.8

 
123.1

 
130.1

 
133.0

 
137.0

 
139.7

 
39.7
%
Indianapolis, IN
 
100.0

 
106.4

 
112.3

 
117.8

 
124.5

 
134.2

 
142.3

 
42.3
%
Nashville, TN
 
100.0

 
111.0

 
117.4

 
131.1

 
141.1

 
156.6

 
165.0

 
65.0
%
Jacksonville, FL
 
100.0

 
114.2

 
121.7

 
127.7

 
142.3

 
150.6

 
166.7

 
66.7
%
Tampa, FL
 
100.0

 
113.0

 
121.1

 
132.3

 
149.1

 
160.4

 
173.4

 
73.4
%
Raleigh, NC
 
100.0

 
106.7

 
111.6

 
120.0

 
130.8

 
135.8

 
146.0

 
46.0
%
Columbus, OH
 
100.0

 
108.9

 
114.5

 
120.8

 
131.5

 
141.8

 
148.9

 
48.9
%
Cincinnati, OH
 
100.0

 
104.9

 
111.2

 
115.7

 
121.4

 
128.3

 
136.2

 
36.2
%
Greater Chicago area, IL and IN
 
100.0

 
111.0

 
115.1

 
118.8

 
126.3

 
130.5

 
133.7

 
33.7
%
Orlando, FL
 
100.0

 
110.3

 
123.5

 
135.4

 
144.9

 
158.9

 
168.6

 
68.6
%
Salt Lake City, UT
 
100.0

 
109.4

 
114.5

 
123.2

 
133.0

 
146.5

 
158.8

 
58.8
%
San Antonio, TX
 
100.0

 
101.1

 
108.0

 
113.9

 
124.7

 
133.8

 
137.7

 
37.7
%
Las Vegas, NV
 
100.0

 
125.1

 
141.3

 
149.0

 
161.5

 
182.0

 
207.9

 
107.9
%
Charleston, SC (4)
 
100.0

 
109.4

 
119.9

 
137.0

 
148.0

 
165.5

 
165.8

 
65.8
%
Savannah/Hilton Head, SC (4)
 
100.0

 
109.4

 
119.9

 
137.0

 
148.0

 
165.5

 
165.8

 
65.8
%
Winston Salem, NC
 
100.0

 
99.7

 
96.6

 
105.6

 
112.7

 
117.7

 
125.7

 
25.7
%
Average
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
56.8
%
(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 December 31, 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)
Reflects top 20 markets as of 3/31/2019.
(3)
Our Dallas-Fort Worth, TX market is comprised of the Dallas-Plano-Irving and Fort Worth-Arlington Metropolitan Divisions.
(4)
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.
 
19



American Homes 4 Rent


2019 Guidance
Guidance Summary

As the Company's heaviest leasing and tenant turnover seasons are still ahead, no changes have been made to previous Full Year 2019 guidance ranges.
 
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 growth
3.0% - 4.0%
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 previously reported
 
$
1.06

Internal leasing costs (1)
 
(0.02
)
2018 Core FFO attributable to common share and unit holders, as conformed for internal leasing costs
 
$
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)
Adjustment amount reflects 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 ASU 2016-02, adopted by the Company on January 1, 2019.
(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.
 
20



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 classified as held for 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 total revenues, excluding expenses reimbursed by tenant charge-backs and other revenues, less core property operating expenses, which is calculated as property operating and property management expenses, excluding noncash share-based compensation expense and expenses reimbursed by tenant charge-backs.

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).

 
 
 
21


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 three months ended March 31, 2019 and 2018 (amounts in thousands):
 
For the Three Months Ended
Mar 31,
 
2019
 
2018
Core revenues
 
 
 
Total revenues
$
279,204

 
$
258,004

Tenant charge-backs
(39,952
)
 
(35,807
)
Bad debt expense

 
(2,000
)
Other revenues
(1,510
)
 
(1,341
)
Core revenues
$
237,742

 
$
218,856

Core property operating expenses
 
 
 
Property operating expenses
$
106,684

 
$
100,987

Property management expenses
20,709

 
18,987

Noncash share-based compensation - property management
(293
)
 
(377
)
Expenses reimbursed by tenant charge-backs
(39,952
)
 
(35,807
)
Bad debt expense

 
(2,000
)
Internal leasing costs (1)

 
1,589

Core property operating expenses
$
87,148

 
$
83,379

Core NOI, Same-Home Core NOI and Same-Home Core NOI After Capital Expenditures
Net income
$
33,091

 
$
21,525

Remeasurement of participating preferred shares

 
(1,212
)
Gain on sale of single-family properties and other, net
(5,649
)
 
(2,256
)
Depreciation and amortization
81,161

 
79,303

Acquisition fees and costs expensed
834

 
1,311

Noncash share-based compensation - property management
293

 
377

Interest expense
31,915

 
29,301

General and administrative expense
9,435

 
9,231

Other expenses
1,024

 
827

Other revenues
(1,510
)
 
(1,341
)
Internal leasing costs (1)

 
(1,589
)
Core NOI
150,594

 
135,477

Less: Non-Same-Home Core NOI
29,482

 
20,545

Same-Home Core NOI
121,112

 
114,932

Less: Same-Home recurring capital expenditures
6,402

 
5,991

Same-Home Core NOI After Capital Expenditures
$
114,710

 
$
108,941

Unencumbered Core NOI and Encumbered Core NOI
 
 
 
Core NOI
$
150,594

 
$
135,477

Less: Encumbered Core NOI
52,624

 
50,847

Unencumbered Core NOI
$
97,970

 
$
84,630

(1)
Adjustment amount reflects the portion of leasing costs that were previously capitalized, that would be expensed under the new lease accounting standard ASU 2016-02, adopted by the Company on January 1, 2019.


 
 
 
22


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
 
Mar 31,
2019
 
Dec 31,
2018
 
Sep 30,
2018
 
Jun 30,
2018
 
Mar 31,
2018
Core revenues
 
 
 
 
 
 
 
 
 
Total revenues
$
279,204

 
$
270,316

 
$
280,052

 
$
264,483

 
$
258,004

Tenant charge-backs
(39,952
)
 
(33,917
)
 
(44,152
)
 
(32,917
)
 
(35,807
)
Bad debt expense

 
(2,367
)
 
(2,749
)
 
(1,616
)
 
(2,000
)
Other revenues
(1,510
)
 
(1,373
)
 
(1,865
)
 
(1,601
)
 
(1,341
)
Core revenues
$
237,742

 
$
232,659

 
$
231,286

 
$
228,349

 
$
218,856

Core property operating expenses
 
 
 
 
 
 
 
 
 
Property operating expenses
$
106,684

 
$
99,475

 
$
113,600

 
$
98,843

 
$
100,987

Property management expenses
20,709

 
18,105

 
18,865

 
18,616

 
18,987

Noncash share-based compensation - property management
(293
)
 
(217
)
 
(341
)
 
(423
)
 
(377
)
Expenses reimbursed by tenant charge-backs
(39,952
)
 
(33,917
)
 
(44,152
)
 
(32,917
)
 
(35,807
)
Bad debt expense

 
(2,367
)
 
(2,749
)
 
(1,616
)
 
(2,000
)
Internal leasing costs (1)

 
2,171

 
2,451

 
1,773

 
1,589

Core property operating expenses
$
87,148

 
$
83,250

 
$
87,674

 
$
84,276

 
$
83,379

Core NOI, Same-Home Core NOI and Same-Home Core NOI After Capital Expenditures
Net income
$
33,091

 
$
34,734

 
$
30,281

 
$
25,898

 
$
21,525

Remeasurement of participating preferred shares

 

 

 

 
(1,212
)
Loss on early extinguishment of debt

 

 

 
1,447

 

Gain on sale of single-family properties and other, net
(5,649
)
 
(7,497
)
 
(4,953
)
 
(3,240
)
 
(2,256
)
Depreciation and amortization
81,161

 
81,123

 
79,940

 
78,319

 
79,303

Acquisition fees and costs expensed
834

 
1,538

 
1,055

 
1,321

 
1,311

Noncash share-based compensation - property management
293

 
217

 
341

 
423

 
377

Interest expense
31,915

 
30,691

 
30,930

 
31,978

 
29,301

General and administrative expense
9,435

 
8,402

 
9,265

 
9,677

 
9,231

Other expenses
1,024

 
3,745

 
1,069

 
1,624

 
827

Other revenues
(1,510
)
 
(1,373
)
 
(1,865
)
 
(1,601
)
 
(1,341
)
Internal leasing costs (1)

 
(2,171
)
 
(2,451
)
 
(1,773
)
 
(1,589
)
Core NOI
150,594

 
149,409

 
143,612

 
144,073

 
135,477

Less: Non-Same-Home Core NOI
29,482

 
29,461

 
28,577

 
27,301

 
20,545

Same-Home Core NOI
121,112

 
119,948

 
115,034

 
116,772

 
114,932

Less: Same-Home recurring capital expenditures
6,402

 
6,955

 
9,413

 
7,041

 
5,991

Same-Home Core NOI After Capital Expenditures
$
114,710

 
$
112,993

 
$
105,621

 
$
109,731

 
$
108,941

(1)
Adjustment amount reflects the portion of leasing costs that were previously capitalized, that would be expensed under the new lease accounting standard ASU 2016-02, adopted by the Company on January 1, 2019.


 
 
 
23


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)
 
Mar 31,
2019
Total Debt
 
$
2,986,953

Preferred shares at liquidation value
 
883,750

Total Debt and preferred shares
 
3,870,703

 
 
 
Adjusted EBITDAre - TTM
 
$
564,543

 
 
 
Debt and Preferred Shares to Adjusted EBITDAre
 
6.9 x


Fixed Charge Coverage
(Amounts in thousands)
 
For the Trailing Twelve Months Ended
Mar 31, 2019
Interest expense per income statement
 
$
125,514

Less: noncash interest expense related to acquired debt
 
(2,403
)
Less: amortization of discount, loan costs and cash flow hedge
 
(7,185
)
Add: capitalized interest
 
6,932

Cash interest
 
122,858

Dividends on preferred shares
 
51,771

Fixed charges
 
174,629

 
 
 
Adjusted EBITDAre
 
$
564,543

 
 
 
Fixed Charge Coverage
 
3.2 x

 
Net Debt to Adjusted EBITDAre
(Amounts in thousands)
 
Mar 31,
2019
 
Dec 31,
2018
 
Sep 30,
2018
 
Jun 30,
2018
 
Mar 31,
2018
Total Debt
 
$
2,986,953

 
$
2,842,510

 
$
2,712,688

 
$
2,717,867

 
$
2,871,649

Less: cash and cash equivalents
 
(154,584
)
 
(30,284
)
 
(110,138
)
 
(53,504
)
 
(203,883
)
Less: asset-backed securitization certificates
 
(25,666
)
 
(25,666
)
 
(25,666
)
 
(25,666
)
 
(25,666
)
Less: restricted cash related to securitizations
 
(43,535
)
 
(45,716
)
 
(45,478
)
 
(47,890
)
 
(46,384
)
Net debt
 
$
2,763,168

 
$
2,740,844

 
$
2,531,406

 
$
2,590,807

 
$
2,595,716

 
 
 
 
 
 
 
 
 
 
 
Adjusted EBITDAre - TTM
 
$
564,543

 
$
550,828

 
$
537,221

 
$
522,626

 
$
510,430

 
 
 
 
 
 
 
 
 
 
 
Net Debt to Adjusted EBITDAre
 
4.9 x

 
5.0 x

 
4.7 x

 
5.0 x

 
5.1 x


 
 
 
24


American Homes 4 Rent


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

Unencumbered Core NOI Percentage
(Amounts in thousands)
For the Three Months Ended
Mar 31, 2019
Unencumbered Core NOI
$
97,970

Core NOI
$
150,594

Unencumbered Core NOI Percentage
65.1
%

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 and adjusting for unconsolidated partnerships and joint ventures on the same basis. 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 individual 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 and adjusted for unconsolidated joint ventures. 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 and adjusted for unconsolidated joint ventures. 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.


 
 
 
25


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 three months ended March 31, 2019 and 2018 (amounts in thousands):
 
For the Three Months Ended
Mar 31,
 
2019
 
2018
Net income
$
33,091

 
$
21,525

Interest expense
31,915

 
29,301

Depreciation and amortization
81,161

 
79,303

EBITDA
$
146,167

 
$
130,129

 
 
 
 
Net (gain) on sale / impairment of single-family properties and other
(5,145
)
 
(1,556
)
Adjustments for unconsolidated joint ventures
554

 

EBITDAre
$
141,576

 
$
128,573

 
 
 
 
Noncash share-based compensation - general and administrative
659

 
598

Noncash share-based compensation - property management
293

 
377

Acquisition fees and costs expensed
834

 
1,311

Remeasurement of participating preferred shares

 
(1,212
)
Adjusted EBITDAre
$
143,362

 
$
129,647

 
 
 
 
Recurring capital expenditures (1)
(7,860
)
 
(7,386
)
Leasing costs
(999
)
 
(2,723
)
Adjusted EBITDAre after Capex and Leasing Costs
$
134,503

 
$
119,538

 
 
 
 
Total revenues
$
279,204

 
$
258,004

Less: tenant charge-backs
(39,952
)
 
(35,807
)
Adjustments for unconsolidated joint ventures
554

 

Bad debt expense

 
(2,000
)
Total revenues, net of tenant charge-backs and adjustments for unconsolidated joint ventures
$
239,806

 
$
220,197

 
 
 
 
Adjusted EBITDAre Margin
59.8
%
 
58.9
%
 
 
 
 
Adjusted EBITDAre after Capex and Leasing Costs Margin
56.1
%
 
54.3
%
(1)
As a portion of our homes are recently developed, 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 newly acquired non-stabilized properties and properties classified as held for sale


 
 
 
26


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
 
Mar 31,
2019
 
Dec 31,
2018
 
Sep 30,
2018
 
Jun 30,
2018
 
Mar 31,
2018
Net income
$
124,004

 
$
112,438

 
$
108,237

 
$
97,053

 
$
86,221

Interest expense
125,514

 
122,900

 
117,956

 
113,618

 
110,032

Depreciation and amortization
320,543

 
318,685

 
313,393

 
308,243

 
302,640

EBITDA
570,061

 
554,023

 
539,586

 
518,914

 
498,893

 
 
 
 
 
 
 
 
 
 
Net (gain) on sale / impairment of single-family properties and other
(15,677
)
 
(12,088
)
 
(7,210
)
 
(3,413
)
 
(2,605
)
Adjustments for unconsolidated joint ventures
554

 

 

 

 

EBITDAre
$
554,938

 
$
541,935

 
$
532,376

 
$
515,501

 
$
496,288

 
 
 
 
 
 
 
 
 
 
Noncash share-based compensation - general and administrative
2,136

 
2,075

 
2,255

 
2,463

 
2,640

Noncash share-based compensation - property management
1,274

 
1,358

 
1,532

 
1,608

 
1,609

Acquisition fees and costs expensed
4,748

 
5,225

 
4,496

 
4,747

 
4,838

Hurricane-related charges, net

 

 
(2,173
)
 
7,963

 
7,963

Loss on early extinguishment of debt
1,447

 
1,447

 
1,447

 
1,447

 
6,555

Remeasurement of participating preferred shares

 
(1,212
)
 
(2,712
)
 
(11,103
)
 
(9,463
)
Adjusted EBITDAre
$
564,543

 
$
550,828

 
$
537,221

 
$
522,626

 
$
510,430


Estimated Total Investment Cost
Represents the sum of purchase price, closing costs and if applicable, estimated initial renovation costs for homes purchased through traditional Broker and Trustee channels.

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 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) capitalized leasing costs incurred during the period. As a portion of our homes are recently developed, 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 newly acquired non-stabilized properties and properties classified as held for sale.

 
 
 
27


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 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.


 
 
 
28


American Homes 4 Rent


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

Historical 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 conforming adjustments for the new lease accounting standard ASU 2016-02, adopted by the Company on January 1, 2019.
 
For the Year Ended
 
For the Three Months Ended
 
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

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
)
FFO attributable to common share and unit holders
$
327,141

 
$
95,750

 
$
91,760

 
$
56,775

 
$
82,856

Adjustments:
 
 
 
 
 
 
 
 
 
Internal leasing costs (1)
(7,984
)
 
(2,171
)
 
(2,451
)
 
(1,773
)
 
(1,589
)
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

 

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
)
Internal leasing costs (1)
7,984

 
2,171

 
2,451

 
1,773

 
1,589

Adjusted FFO attributable to common share and unit holders
$
323,061

 
$
86,871

 
$
79,431

 
$
82,038

 
$
74,721

 
 
 
 
 
 
 
 
 
 
Per FFO share and unit:
 
 
 
 
 
 
 
 
 
FFO attributable to common share and unit holders
$
0.94

 
$
0.27

 
$
0.26

 
$
0.16

 
$
0.24

Core FFO attributable to common share and unit holders
$
1.04

 
$
0.27

 
$
0.26

 
$
0.26

 
$
0.24

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

(1)
Adjustment amount reflects 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 ASU 2016-02, adopted by the Company on January 1, 2019.


 
 
 
29


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.

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. The following table is a reconciliation of Platform Efficiency Percentage to its respective GAAP metrics for the trailing five quarters (amounts in thousands):
 
 
For the Three Months Ended
(amounts in thousands)
 
Mar 31,
2019
 
Dec 31,
2018
 
Sep 30,
2018
 
Jun 30,
2018
 
Mar 31,
2018
Property management expenses
 
$
20,709

 
$
18,105

 
$
18,865

 
$
18,616

 
$
18,987

Less: tenant charge-backs
 
(1,362
)
 
(1,421
)
 
(1,310
)
 
(1,205
)
 
(1,173
)
Less: noncash share-based compensation - property management
 
(293
)
 
(217
)
 
(341
)
 
(423
)
 
(377
)
Add: internal leasing costs (1)
 

 
2,171

 
2,451

 
1,773

 
1,589

Property management expenses, net
 
19,054

 
18,638

 
19,665

 
18,761

 
19,026

 
 
 
 
 
 
 
 
 
 
 
General and administrative expense
 
9,435

 
8,402

 
9,265

 
9,677

 
9,231

Less: noncash share-based compensation - general and administrative
 
(659
)
 
(466
)
 
(491
)
 
(520
)
 
(598
)
General and administrative expense, net
 
8,776

 
7,936

 
8,774

 
9,157

 
8,633

 
 
 
 
 
 
 
 
 
 
 
Leasing costs
 
999

 
3,047

 
3,722

 
3,111

 
2,723

Less: internal leasing costs (1)
 

 
(2,171
)
 
(2,451
)
 
(1,773
)
 
(1,589
)
Leasing costs, net
 
$
999

 
$
876

 
$
1,271

 
$
1,338

 
$
1,134

 
 
 
 
 
 
 
 
 
 
 
Platform costs
 
$
28,829

 
$
27,450

 
$
29,710

 
$
29,256

 
$
28,793

 
 
 
 
 
 
 
 
 
 
 
Total revenues
 
$
279,204

 
$
270,316

 
$
280,052

 
$
264,483

 
$
258,004

Less: tenant charge-backs
 
(39,952
)
 
(33,917
)
 
(44,152
)
 
(32,917
)
 
(35,807
)
Less: other
 
(1,510
)
 
(1,373
)
 
(1,865
)
 
(1,601
)
 
(1,341
)
Add: bad debt expense
 

 
(2,367
)
 
(2,749
)
 
(1,616
)
 
(2,000
)
Total portfolio rents and fees
 
$
237,742

 
$
232,659

 
$
231,286

 
$
228,349

 
$
218,856

 
 
 
 
 
 
 
 
 
 
 
Platform Efficiency Percentage
 
12.1
%
 
11.8
%
 
12.8
%
 
12.8
%
 
13.2
%
(1)
Adjustment amount reflects the portion of leasing costs that were previously capitalized, that would be expensed under the new lease accounting standard ASU 2016-02, adopted by the Company on January 1, 2019.




 
 
 
30


American Homes 4 Rent


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

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 newly acquired non-stabilized properties and properties classified as held for 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 or has been taken out of service as a result of a casualty loss.

Stabilized Property
A property acquired individually (i.e., not through a bulk purchase) is classified as stabilized once it has been renovated by the Company 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 unsecured senior notes show the Company's compliance with selected covenants on the 2028 Unsecured Senior Notes 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, and the 2029 Unsecured Senior Notes provided in the Indenture dated as of February 7, 2018, as supplemented by the Second Supplemental Indenture dated as of January 23, 2019, 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.

 
 
 
31


American Homes 4 Rent


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

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, 2018, and in the Company’s subsequent filings with the SEC.

 
 
 
32


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
 
 
ah4rpmmapusedinsuppa10.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.