Condensed Consolidating Financial Statements | Condensed Consolidating Financial Statements American Homes 4 Rent, L.P. The 2028 Notes issued by American Homes 4 Rent, L.P. (the “Parent Company”) have been initially guaranteed by American Residential Properties OP, L.P. (the “Guarantor Subsidiary”), a 100% owned subsidiary of the Parent Company, but such guarantee will be automatically released at the time that the Subsidiary Guarantor no longer guarantees our credit facility. The Parent Company’s other subsidiaries, including, but not limited to, the subsidiaries that own substantially all of our properties (collectively, the “Combined Non-Guarantor Subsidiaries”), have not provided a guarantee of the 2028 Notes. Pursuant to Rule 3-10 of Regulation S-X, the following condensed consolidating financial information is provided for the Operating Partnership, including the Parent Company, the Guarantor Subsidiary and the Combined Non-Guarantor Subsidiaries. This summarized financial information may not necessarily be indicative of the results of operations or financial position had the Parent Company, the Guarantor Subsidiary or the Combined Non-Guarantor Subsidiaries operated as independent entities. All intercompany balances and transactions between the Parent Company, the Guarantor Subsidiary and the Non-Guarantor Subsidiaries have been eliminated as shown in the “Consolidating Adjustments” column. All assets and liabilities have been allocated to the Parent Company, the Guarantor Subsidiary and the Combined Non-Guarantor Subsidiaries based on legal entity ownership. Condensed Consolidating Balance Sheets (Amounts in thousands) As of March 31, 2018 American Homes 4 Rent, L.P. American Residential Properties OP, L.P. Combined Consolidating Adjustments Consolidated Total Assets Single-family properties, net $ — $ 934 $ 8,168,146 $ — $ 8,169,080 Cash and cash equivalents 174,161 — 29,722 — 203,883 Restricted cash 29,071 30 127,171 — 156,272 Rent and other receivables, net 147 3 27,965 — 28,115 Intercompany receivables 218,777 — — (218,777 ) — Escrow deposits, prepaid expenses and other assets, including due from affiliates 58,483 163 208,727 — 267,373 Investments in subsidiaries 5,979,193 116,533 — (6,095,726 ) — Deferred costs and other intangibles, net 9,001 — 4,030 — 13,031 Goodwill 120,279 — — — 120,279 Total assets $ 6,589,112 $ 117,663 $ 8,565,761 $ (6,314,503 ) $ 8,958,033 Liabilities Revolving credit facility $ — $ — $ — $ — $ — Term loan facility, net 198,132 — — — 198,132 Asset-backed securitizations, net — — 1,973,242 — 1,973,242 Unsecured senior notes, net 492,282 — — — 492,282 Exchangeable senior notes, net — 112,597 — — 112,597 Secured note payable — — 48,604 — 48,604 Accounts payable and accrued expenses 33,399 3,661 225,207 — 262,267 Amounts payable to affiliates 2,001 — — — 2,001 Intercompany payables — 8,391 210,386 (218,777 ) — Participating preferred units derivative liability 28,258 — — — 28,258 Total liabilities 754,072 124,649 2,457,439 (218,777 ) 3,117,383 Capital Partners' capital: General partner: Common units 4,198,313 (6,986 ) 6,109,682 (6,095,726 ) 4,205,283 Preferred units 901,318 — — — 901,318 Limited partner: Common units 725,901 — — — 725,901 Accumulated other comprehensive income 9,508 — — — 9,508 Total partners' capital: 5,835,040 (6,986 ) 6,109,682 (6,095,726 ) 5,842,010 Noncontrolling interest — — (1,360 ) — (1,360 ) Total capital 5,835,040 (6,986 ) 6,108,322 (6,095,726 ) 5,840,650 Total liabilities and capital $ 6,589,112 $ 117,663 $ 8,565,761 $ (6,314,503 ) $ 8,958,033 Condensed Consolidating Balance Sheets (continued) (Amounts in thousands) As of December 31, 2017 American Homes 4 Rent, L.P. American Residential Properties OP, L.P. Combined Consolidating Adjustments Consolidated Total Assets Single-family properties, net $ — $ 1,732 $ 8,063,248 $ — $ 8,064,980 Cash and cash equivalents 22,157 — 23,999 — 46,156 Restricted cash 14,742 31 121,894 — 136,667 Rent and other receivables, net 114 57 29,973 — 30,144 Intercompany receivables 154,621 — — (154,621 ) — Escrow deposits, prepaid expenses and other assets, including due from affiliates 59,271 164 138,082 — 197,517 Investments in subsidiaries 5,889,146 115,303 — (6,004,449 ) — Deferred costs and other intangibles, net 9,652 — 3,373 — 13,025 Goodwill 120,279 — — — 120,279 Total assets $ 6,269,982 $ 117,287 $ 8,380,569 $ (6,159,070 ) $ 8,608,768 Liabilities Revolving credit facility $ 140,000 $ — $ — $ — $ 140,000 Term loan facility, net 198,023 — — — 198,023 Asset-backed securitizations, net — — 1,977,308 — 1,977,308 Exchangeable senior notes, net — 111,697 — — 111,697 Secured note payable — — 48,859 — 48,859 Accounts payable and accrued expenses 27,566 2,757 192,544 — 222,867 Amounts payable to affiliates 4,720 — — — 4,720 Intercompany payables — 8,428 146,193 (154,621 ) — Participating preferred units derivative liability 29,470 — — — 29,470 Total liabilities 399,779 122,882 2,364,904 (154,621 ) 2,732,944 Capital Partners' capital: General partner: Common units 4,241,266 (5,595 ) 6,017,014 (6,004,449 ) 4,248,236 Preferred units 901,318 — — — 901,318 Limited partner: Common units 727,544 — — — 727,544 Accumulated other comprehensive income 75 — — — 75 Total partners' capital: 5,870,203 (5,595 ) 6,017,014 (6,004,449 ) 5,877,173 Noncontrolling interest — — (1,349 ) — (1,349 ) Total capital 5,870,203 (5,595 ) 6,015,665 (6,004,449 ) 5,875,824 Total liabilities and capital $ 6,269,982 $ 117,287 $ 8,380,569 $ (6,159,070 ) $ 8,608,768 Condensed Consolidating Statements of Operations (Amounts in thousands) For the Three Months Ended March 31, 2018 American Homes 4 Rent, L.P. American Residential Properties OP, L.P. Combined Consolidating Adjustments Consolidated Total Revenues: Rents from single-family properties $ — $ 22 $ 218,001 $ — $ 218,023 Fees from single-family properties — — 2,833 — 2,833 Tenant charge-backs — 3 35,804 — 35,807 Other 334 — 1,007 — 1,341 Total revenues 334 25 257,645 — 258,004 Expenses: Property operating expenses — 3 100,984 — 100,987 Property management expenses — 3 18,984 — 18,987 General and administrative expense 5,937 1 3,293 — 9,231 Interest expense 6,257 1,835 21,209 — 29,301 Acquisition fees and costs expensed — — 1,311 — 1,311 Depreciation and amortization 297 — 79,006 — 79,303 Hurricane-related charges, net — — — — — Other expense 95 9 723 — 827 Total expenses 12,586 1,851 225,510 — 239,947 Intercompany income 451 — 57 (508 ) — Intercompany expenses (57 ) — (451 ) 508 — Gain on sale of single-family properties and other, net — 435 1,821 — 2,256 Remeasurement of participating preferred units 1,212 — — — 1,212 Equity in income of subsidiaries 32,182 10,232 — (42,414 ) — Net income 21,536 8,841 33,562 (42,414 ) 21,525 Noncontrolling interest — — (11 ) — (11 ) Preferred distributions 14,597 — — — 14,597 Redemption of participating preferred units — — — — — Net income attributable to common unitholders $ 6,939 $ 8,841 $ 33,573 $ (42,414 ) $ 6,939 Condensed Consolidating Statements of Operations (continued) (Amounts in thousands) For the Three Months Ended March 31, 2017 American Homes 4 Rent, L.P. American Residential Properties OP, L.P. Combined Consolidating Adjustments Consolidated Total Revenues: Rents from single-family properties $ — $ 102 $ 201,005 $ — $ 201,107 Fees from single-family properties — 1 2,603 — 2,604 Tenant charge-backs — 7 28,366 — 28,373 Other 386 — 1,284 — 1,670 Total revenues 386 110 233,258 — 233,754 Expenses: Property operating expenses — 48 83,257 — 83,305 Property management expenses — 6 17,472 — 17,478 General and administrative expense 4,994 2 4,299 — 9,295 Interest expense 3,328 1,774 26,787 — 31,889 Acquisition fees and costs expensed 355 — 741 — 1,096 Depreciation and amortization 409 2 73,542 — 73,953 Other 99 1 1,458 — 1,558 Total expenses 9,185 1,833 207,556 — 218,574 Intercompany income 76 — 148 (224 ) — Intercompany expenses (148 ) — (76 ) 224 — Gain on sale of single-family properties and other, net 3,031 (1,460 ) 455 — 2,026 Remeasurement of participating preferred units (5,410 ) — — — (5,410 ) Equity in income of subsidiaries 23,008 9,237 — (32,245 ) — Net income (loss) 11,758 6,054 26,229 (32,245 ) 11,796 Noncontrolling interest — — 38 — 38 Preferred distributions 13,587 — — — 13,587 Net (loss) income attributable to common unitholders $ (1,829 ) $ 6,054 $ 26,191 $ (32,245 ) $ (1,829 ) Condensed Consolidating Statements of Comprehensive Income (Loss) (Amounts in thousands) For the Three Months Ended March 31, 2018 American Homes 4 Rent, L.P. American Residential Properties OP, L.P. Combined Consolidating Adjustments Consolidated Total Net income $ 21,536 $ 8,841 $ 33,562 $ (42,414 ) $ 21,525 Other comprehensive income: Gain on cash flow hedging instrument: Gain on settlement of cash flow hedging instrument 9,553 — — — 9,553 Reclassification adjustment for amortization of interest expense included in net income (120 ) — — — (120 ) Other comprehensive income 9,433 — — — 9,433 Comprehensive income 30,969 8,841 33,562 (42,414 ) 30,958 Comprehensive loss attributable to noncontrolling interests — — (11 ) — (11 ) Preferred distributions 14,597 — — — 14,597 Comprehensive income attributable to common unitholders $ 16,372 $ 8,841 $ 33,573 $ (42,414 ) $ 16,372 For the Three Months Ended March 31, 2017 American Homes 4 Rent, L.P. American Residential Properties OP, L.P. Combined Consolidating Adjustments Consolidated Total Net income $ 11,758 $ 6,054 $ 26,229 $ (32,245 ) $ 11,796 Other comprehensive loss: Gain on cash flow hedging instrument: Reclassification adjustment for amortization of interest expense included in net income — — (28 ) — (28 ) Unrealized gain on investment in equity securities: Reclassification adjustment for realized gain included in net income (67 ) — — — (67 ) Other comprehensive loss (67 ) — (28 ) — (95 ) Comprehensive income 11,691 6,054 26,201 (32,245 ) 11,701 Comprehensive income attributable to noncontrolling interests — — 38 — 38 Preferred distributions 13,587 — — — 13,587 Comprehensive (loss) income attributable to common unitholders $ (1,896 ) $ 6,054 $ 26,163 $ (32,245 ) $ (1,924 ) Condensed Consolidating Statements of Cash Flows (Amounts in thousands) For the Three Months Ended March 31, 2018 American Homes 4 Rent, L.P. American Residential Properties OP, L.P. Combined Consolidating Adjustments Consolidated Total Operating activities Net cash (used for) provided by operating activities $ (68,398 ) $ 12 $ 180,877 $ — $ 112,491 Investing activities Cash paid for single-family properties — — (149,674 ) — (149,674 ) Change in escrow deposits for purchase of single-family properties — — (4,115 ) — (4,115 ) Net proceeds received from sales of single-family properties and other — 1,422 10,545 — 11,967 Proceeds received from hurricane-related insurance claims — — 4,000 — 4,000 Distributions from joint ventures 180 — 1,050 — 1,230 (Investment in) return of investment in subsidiaries (57,488 ) 9,002 — 48,486 — Initial renovations to single-family properties — — (20,400 ) — (20,400 ) Recurring and other capital expenditures for single-family properties — (205 ) (10,962 ) — (11,167 ) Other purchases of productive assets — — (53,472 ) — (53,472 ) Net cash (used for) provided by investing activities (57,308 ) 10,219 (223,028 ) 48,486 (221,631 ) Financing activities Repurchase of Class A units (34,969 ) — — — (34,969 ) Share-based compensation payments, net (414 ) — — — (414 ) Payments on asset-backed securitizations — — (5,312 ) — (5,312 ) Proceeds from revolving credit facility 100,000 — — — 100,000 Payments on revolving credit facility (240,000 ) — — — (240,000 ) Payments on secured note payable — — (255 ) — (255 ) Proceeds from unsecured senior notes, net of discount 497,210 — — — 497,210 Settlement of cash flow hedging instrument 9,628 — — — 9,628 Intercompany financing and distributions to parent — (10,232 ) 58,718 (48,486 ) — Distributions to common unitholders (19,794 ) — — — (19,794 ) Distributions to preferred unitholders (14,597 ) — — — (14,597 ) Deferred financing costs paid (5,025 ) — — — (5,025 ) Net cash provided by (used for) financing activities 292,039 (10,232 ) 53,151 (48,486 ) 286,472 Net increase (decrease) in cash, cash equivalents and restricted cash 166,333 (1 ) 11,000 — 177,332 Cash, cash equivalents and restricted cash, beginning of period 36,899 31 145,893 — 182,823 Cash, cash equivalents and restricted cash, end of period $ 203,232 $ 30 $ 156,893 $ — $ 360,155 Supplemental cash flow information Cash payments for interest, net of amounts capitalized $ (2,708 ) $ — $ (19,982 ) $ — $ (22,690 ) Supplemental schedule of noncash investing and financing activities Accounts payable and accrued expenses related to property acquisitions, renovations and construction $ — $ (12 ) $ 9,387 $ — $ 9,375 Transfers of completed homebuilding deliveries to properties $ — $ — $ 8,693 $ — $ 8,693 Accrued distributions to affiliates $ (2,719 ) $ — $ — $ — $ (2,719 ) Accrued distributions to non-affiliates $ 25 $ — $ — $ — $ 25 Condensed Consolidating Statements of Cash Flows (continued) (Amounts in thousands) For the Three Months Ended March 31, 2017 American Homes 4 Rent, L.P. American Residential Properties OP, L.P. Combined Consolidating Adjustments Consolidated Total Operating activities Net cash (used for) provided by operating activities $ (7,999 ) $ (4,271 ) $ 122,307 $ — $ 110,037 Investing activities Cash paid for single-family properties — — (73,622 ) — (73,622 ) Change in escrow deposits for purchase of single-family properties — — (1,072 ) — (1,072 ) Net proceeds received from sales of single-family properties and other 14,265 199 16,842 — 31,306 Collections from mortgage financing receivables — — 70 — 70 Distributions from unconsolidated joint ventures 280 — 912 — 1,192 Collections from intercompany notes 2,857 — — (2,857 ) — Return of investment in subsidiaries 32,162 15,757 — (47,919 ) — Initial renovations to single-family properties — (1,549 ) (6,128 ) — (7,677 ) Recurring and other capital expenditures for single-family properties — — (6,484 ) — (6,484 ) Other purchases of productive assets (6,657 ) — (7,053 ) — (13,710 ) Net cash provided by (used for) investing activities 42,907 14,407 (76,535 ) (50,776 ) (69,997 ) Financing activities Proceeds from issuance of Class A units 350,612 — — — 350,612 Payments of Class A unit issuance costs (236 ) — — — (236 ) Proceeds from exercise of stock options, net of tax withholding 258 — — — 258 Payments on asset-backed securitizations — — (6,231 ) — (6,231 ) Proceeds from term loan facility 25,000 — — — 25,000 Payments on secured note payable — — (245 ) — (245 ) Payments on intercompany notes borrowed — — (2,857 ) 2,857 — Intercompany financing and distributions to parent — (9,237 ) (38,682 ) 47,919 — Distributions to common unitholders (14,993 ) — — — (14,993 ) Distributions to preferred unitholders (13,587 ) — — — (13,587 ) Net cash provided by (used for) financing activities 347,054 (9,237 ) (48,015 ) 50,776 340,578 Net increase (decrease) in cash, cash equivalents and restricted cash 381,962 899 (2,243 ) — 380,618 Cash, cash equivalents and restricted cash, beginning of period 76,913 62 173,266 — 250,241 Cash, cash equivalents and restricted cash, end of period $ 458,875 $ 961 $ 171,023 $ — $ 630,859 Supplemental cash flow information Cash payments for interest, net of amounts capitalized $ (2,749 ) $ (934 ) $ (24,804 ) $ — $ (28,487 ) Supplemental schedule of noncash investing and financing activities Accounts payable and accrued expenses related to property acquisitions and renovations $ — $ 26 $ (977 ) $ — $ (951 ) Note receivable related to a bulk sale of properties, net of discount $ 5,483 $ — $ — $ — $ 5,483 |