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 June 30, 2018 American Homes 4 Rent, L.P. American Residential Properties OP, L.P. Combined Consolidating Adjustments Consolidated Total Assets Single-family properties, net $ — $ 656 $ 8,183,265 $ — $ 8,183,921 Cash and cash equivalents 32,521 — 20,983 — 53,504 Restricted cash 26,910 30 132,070 — 159,010 Rent and other receivables, net 186 2 27,861 — 28,049 Intercompany receivables 255,388 — — (255,388 ) — Escrow deposits, prepaid expenses and other assets, including due from affiliates 58,231 172 214,140 — 272,543 Investments in subsidiaries 5,988,782 115,663 — (6,104,445 ) — Deferred costs and other intangibles, net 8,436 — 4,706 — 13,142 Goodwill 120,279 — — — 120,279 Total assets $ 6,490,733 $ 116,523 $ 8,583,025 $ (6,359,833 ) $ 8,830,448 Liabilities Revolving credit facility $ — $ — $ — $ — $ — Term loan facility, net 99,120 — — — 99,120 Asset-backed securitizations, net — — 1,969,322 — 1,969,322 Unsecured senior notes, net 492,406 — — — 492,406 Exchangeable senior notes, net — 113,533 — — 113,533 Accounts payable and accrued expenses 32,844 2,648 247,242 — 282,734 Amounts payable to affiliates 4,571 — — — 4,571 Intercompany payables — 9,011 246,377 (255,388 ) — Total liabilities 628,941 125,192 2,462,941 (255,388 ) 2,961,686 Capital Partners' capital: General partner: Common units 4,388,836 (8,669 ) 6,120,084 (6,104,445 ) 4,395,806 Preferred units 743,457 — — — 743,457 Limited partner: Common units 720,232 — — — 720,232 Accumulated other comprehensive income 9,267 — — — 9,267 Total partners' capital: 5,861,792 (8,669 ) 6,120,084 (6,104,445 ) 5,868,762 Total capital 5,861,792 (8,669 ) 6,120,084 (6,104,445 ) 5,868,762 Total liabilities and capital $ 6,490,733 $ 116,523 $ 8,583,025 $ (6,359,833 ) $ 8,830,448 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 June 30, 2018 American Homes 4 Rent, L.P. American Residential Properties OP, L.P. Combined Consolidating Adjustments Consolidated Total Revenues: Rents from single-family properties $ — $ 18 $ 227,193 $ — $ 227,211 Fees from single-family properties — 1 2,753 — 2,754 Tenant charge-backs — 1 32,916 — 32,917 Other 400 — 1,201 — 1,601 Total revenues 400 20 264,063 — 264,483 Expenses: Property operating expenses — 1 98,842 — 98,843 Property management expenses — — 18,616 — 18,616 General and administrative expense 6,014 1 3,662 — 9,677 Interest expense 7,972 1,870 22,136 — 31,978 Acquisition fees and costs expensed — — 1,321 — 1,321 Depreciation and amortization 204 — 78,115 — 78,319 Other expense 80 — 1,544 — 1,624 Total expenses 14,270 1,872 224,236 — 240,378 Intercompany income 575 — 85 (660 ) — Intercompany expenses (85 ) — (575 ) 660 — Gain on sale of single-family properties and other, net — 169 3,071 — 3,240 Loss on early extinguishment of debt (879 ) — (568 ) — (1,447 ) Equity in income of subsidiaries 40,405 11,035 — (51,440 ) — Net income 26,146 9,352 41,840 (51,440 ) 25,898 Noncontrolling interest — — (248 ) — (248 ) Preferred distributions 11,984 — — — 11,984 Redemption of participating preferred units 32,215 — — — 32,215 Net (loss) income attributable to common unitholders $ (18,053 ) $ 9,352 $ 42,088 $ (51,440 ) $ (18,053 ) Condensed Consolidating Statements of Operations (continued) (Amounts in thousands) For the Three Months Ended June 30, 2017 American Homes 4 Rent, L.P. American Residential Properties OP, L.P. Combined Consolidating Adjustments Consolidated Total Revenues: Rents from single-family properties $ — $ 64 $ 204,584 $ — $ 204,648 Fees from single-family properties — 1 2,689 — 2,690 Tenant charge-backs — 7 27,375 — 27,382 Other 333 — 1,955 — 2,288 Total revenues 333 72 236,603 — 237,008 Expenses: Property operating expenses — 54 85,900 — 85,954 Property management expenses — 5 17,437 — 17,442 General and administrative expense 5,020 — 3,906 — 8,926 Interest expense 3,187 1,809 23,396 — 28,392 Acquisition fees and costs expensed 3 — 1,409 — 1,412 Depreciation and amortization 369 4 72,343 — 72,716 Other 81 50 1,228 — 1,359 Total expenses 8,660 1,922 205,619 — 216,201 Intercompany income 45 — 179 (224 ) — Intercompany expenses (179 ) — (45 ) 224 — Gain on sale of single-family properties and other, net — 285 2,169 — 2,454 Loss on early extinguishment of debt — — (6,555 ) — (6,555 ) Remeasurement of participating preferred units (1,640 ) — — — (1,640 ) Equity in income of subsidiaries 25,166 9,251 — (34,417 ) — Net income 15,065 7,686 26,732 (34,417 ) 15,066 Noncontrolling interest — — 1 — 1 Preferred distributions 15,282 — — — 15,282 Net (loss) income attributable to common unitholders $ (217 ) $ 7,686 $ 26,731 $ (34,417 ) $ (217 ) Condensed Consolidating Statements of Operations (continued) (Amounts in thousands) For the Six Months Ended June 30, 2018 American Homes 4 Rent, L.P. American Residential Properties OP, L.P. Combined Consolidating Adjustments Consolidated Total Revenues: Rents from single-family properties $ — $ 40 $ 445,194 $ — $ 445,234 Fees from single-family properties — 1 5,586 — 5,587 Tenant charge-backs — 4 68,720 — 68,724 Other 734 — 2,208 — 2,942 Total revenues 734 45 521,708 — 522,487 Expenses: Property operating expenses — 4 199,826 — 199,830 Property management expenses — 3 37,600 — 37,603 General and administrative expense 11,951 2 6,955 — 18,908 Interest expense 14,229 3,705 43,345 — 61,279 Acquisition fees and costs expensed — — 2,632 — 2,632 Depreciation and amortization 501 — 157,121 — 157,622 Other expense 175 9 2,267 — 2,451 Total expenses 26,856 3,723 449,746 — 480,325 Intercompany income 1,026 — 142 (1,168 ) — Intercompany expenses (142 ) — (1,026 ) 1,168 — Gain on sale of single-family properties and other, net — 604 4,892 — 5,496 Loss on early extinguishment of debt (879 ) — (568 ) — (1,447 ) Remeasurement of participating preferred units 1,212 — — — 1,212 Equity in income of subsidiaries 72,587 21,267 — (93,854 ) — Net income 47,682 18,193 75,402 (93,854 ) 47,423 Noncontrolling interest — — (259 ) — (259 ) Preferred distributions 26,581 — — — 26,581 Redemption of participating preferred units 32,215 — — — 32,215 Net (loss) income attributable to common unitholders $ (11,114 ) $ 18,193 $ 75,661 $ (93,854 ) $ (11,114 ) Condensed Consolidating Statements of Operations (continued) (Amounts in thousands) For the Six Months Ended June 30, 2017 American Homes 4 Rent, L.P. American Residential Properties OP, L.P. Combined Consolidating Adjustments Consolidated Total Revenues: Rents from single-family properties $ — $ 166 $ 405,589 $ — $ 405,755 Fees from single-family properties — 2 5,292 — 5,294 Tenant charge-backs — 14 55,741 — 55,755 Other 719 — 3,239 — 3,958 Total revenues 719 182 469,861 — 470,762 Expenses: Property operating expenses — 102 169,157 — 169,259 Property management expenses — 11 34,909 — 34,920 General and administrative expense 10,014 2 8,205 — 18,221 Interest expense 6,515 3,583 50,183 — 60,281 Acquisition fees and costs expensed 358 — 2,150 — 2,508 Depreciation and amortization 778 6 145,885 — 146,669 Other 180 51 2,686 — 2,917 Total expenses 17,845 3,755 413,175 — 434,775 Intercompany income 121 — 327 (448 ) — Intercompany expenses (327 ) — (121 ) 448 — Gain (loss) on sale of single-family properties and other, net 3,031 (1,175 ) 2,624 — 4,480 Loss on early extinguishment of debt — — (6,555 ) — (6,555 ) Remeasurement of participating preferred units (7,050 ) — — — (7,050 ) Equity in income of subsidiaries 48,174 18,488 — (66,662 ) — Net income 26,823 13,740 52,961 (66,662 ) 26,862 Noncontrolling interest — — 39 — 39 Preferred distributions 28,869 — — — 28,869 Net (loss) income attributable to common unitholders $ (2,046 ) $ 13,740 $ 52,922 $ (66,662 ) $ (2,046 ) Condensed Consolidating Statements of Comprehensive Income (Loss) (Amounts in thousands) For the Three Months Ended June 30, 2018 American Homes 4 Rent, L.P. American Residential Properties OP, L.P. Combined Consolidating Adjustments Consolidated Total Net income $ 26,146 $ 9,352 $ 41,840 $ (51,440 ) $ 25,898 Other comprehensive loss: Gain on cash flow hedging instrument: Reclassification adjustment for amortization of interest expense included in net income (241 ) — — — (241 ) Other comprehensive loss (241 ) — — — (241 ) Comprehensive income 25,905 9,352 41,840 (51,440 ) 25,657 Comprehensive loss attributable to noncontrolling interests — — (248 ) — (248 ) Preferred distributions 11,984 — — — 11,984 Redemption of participating preferred units 32,215 — — — 32,215 Comprehensive (loss) income attributable to common unitholders $ (18,294 ) $ 9,352 $ 42,088 $ (51,440 ) $ (18,294 ) For the Three Months Ended June 30, 2017 American Homes 4 Rent, L.P. American Residential Properties OP, L.P. Combined Consolidating Adjustments Consolidated Total Net income $ 15,065 $ 7,686 $ 26,732 $ (34,417 ) $ 15,066 Comprehensive income 15,065 7,686 26,732 (34,417 ) 15,066 Comprehensive income attributable to noncontrolling interests — — 1 — 1 Preferred distributions 15,282 — — — 15,282 Comprehensive (loss) income attributable to common unitholders $ (217 ) $ 7,686 $ 26,731 $ (34,417 ) $ (217 ) Condensed Consolidating Statements of Comprehensive Income (Loss) (continued) (Amounts in thousands) For the Six Months Ended June 30, 2018 American Homes 4 Rent, L.P. American Residential Properties OP, L.P. Combined Consolidating Adjustments Consolidated Total Net income $ 47,682 $ 18,193 $ 75,402 $ (93,854 ) $ 47,423 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 (361 ) — — — (361 ) Other comprehensive income 9,192 — — — 9,192 Comprehensive income 56,874 18,193 75,402 (93,854 ) 56,615 Comprehensive loss attributable to noncontrolling interests — — (259 ) — (259 ) Preferred distributions 26,581 — — — 26,581 Redemption of participating preferred units 32,215 — — — 32,215 Comprehensive (loss) income attributable to common unitholders $ (1,922 ) $ 18,193 $ 75,661 $ (93,854 ) $ (1,922 ) For the Six Months Ended June 30, 2017 American Homes 4 Rent, L.P. American Residential Properties OP, L.P. Combined Consolidating Adjustments Consolidated Total Net income $ 26,823 $ 13,740 $ 52,961 $ (66,662 ) $ 26,862 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 26,756 13,740 52,933 (66,662 ) 26,767 Comprehensive income attributable to noncontrolling interests — — 39 — 39 Preferred distributions 28,869 — — — 28,869 Comprehensive (loss) income attributable to common unitholders $ (2,113 ) $ 13,740 $ 52,894 $ (66,662 ) $ (2,141 ) Condensed Consolidating Statements of Cash Flows (Amounts in thousands) For the Six Months Ended June 30, 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 $ (115,080 ) $ (1,305 ) $ 366,350 $ — $ 249,965 Investing activities Cash paid for single-family properties — — (206,137 ) — (206,137 ) Change in escrow deposits for purchase of single-family properties — — (4,357 ) — (4,357 ) Net proceeds received from sales of single-family properties and other — 2,165 27,977 — 30,142 Proceeds received from hurricane-related insurance claims — — 4,000 — 4,000 Distributions from joint ventures 440 — 2,000 — 2,440 (Investment in) return of investment in subsidiaries (28,098 ) 20,907 — 7,191 — Initial renovations to single-family properties — — (33,030 ) — (33,030 ) Recurring and other capital expenditures for single-family properties — (501 ) (22,830 ) — (23,331 ) Other purchases of productive assets — — (95,354 ) — (95,354 ) Net cash (used for) provided by investing activities (27,658 ) 22,571 (327,731 ) 7,191 (325,627 ) Financing activities Repurchase of Class A units (34,969 ) — — — (34,969 ) Share-based compensation proceeds, net 1,933 — — — 1,933 Payments on asset-backed securitizations — — (10,490 ) — (10,490 ) Proceeds from revolving credit facility 100,000 — — — 100,000 Payments on revolving credit facility (240,000 ) — — — (240,000 ) Payments on term loan facility (100,000 ) — — — (100,000 ) Payments on secured note payable — — (49,427 ) — (49,427 ) 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 — (21,267 ) 28,458 (7,191 ) — Distributions to common unitholders (34,238 ) — — — (34,238 ) Distributions to preferred unitholders (29,194 ) — — — (29,194 ) Deferred financing costs paid (5,100 ) — — — (5,100 ) Net cash provided by (used for) financing activities 165,270 (21,267 ) (31,459 ) (7,191 ) 105,353 Net increase (decrease) in cash, cash equivalents and restricted cash 22,532 (1 ) 7,160 — 29,691 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 $ 59,431 $ 30 $ 153,053 $ — $ 212,514 Supplemental cash flow information Cash payments for interest, net of amounts capitalized $ (4,799 ) $ (1,869 ) $ (40,995 ) $ — $ (47,663 ) Supplemental schedule of noncash investing and financing activities Accounts payable and accrued expenses related to property acquisitions, renovations and construction $ — $ (12 ) $ 991 $ — $ 979 Transfers of completed homebuilding deliveries to properties $ — $ — $ 37,541 $ — $ 37,541 Redemption of participating preferred units $ (28,258 ) $ — $ — $ — $ (28,258 ) Accrued distributions to affiliates $ (149 ) $ — $ — $ — $ (149 ) Accrued distributions to non-affiliates $ (1,995 ) $ — $ — $ — $ (1,995 ) Condensed Consolidating Statements of Cash Flows (continued) (Amounts in thousands) For the Six Months Ended June 30, 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 $ (31,632 ) $ (4,980 ) $ 261,818 $ — $ 225,206 Investing activities Cash paid for single-family properties — — (226,937 ) — (226,937 ) Change in escrow deposits for purchase of single-family properties — — (1,708 ) — (1,708 ) Net proceeds received from sales of single-family properties and other 14,265 949 39,018 — 54,232 Collections from mortgage financing receivables — — 78 — 78 Distributions from joint ventures 480 — 1,664 — 2,144 Collections from intercompany notes 9,507 — — (9,507 ) — (Investment in) return of investment in subsidiaries (444,589 ) 24,064 — 420,525 — Initial renovations to single-family properties — (1,565 ) (16,786 ) — (18,351 ) Recurring and other capital expenditures for single-family properties — — (15,038 ) — (15,038 ) Other purchases of productive assets (6,657 ) — (10,279 ) — (16,936 ) Net cash (used for) provided by investing activities (426,994 ) 23,448 (229,988 ) 411,018 (222,516 ) Financing activities Proceeds from issuance of Class A units 355,589 — — — 355,589 Payments of Class A unit issuance costs (350 ) — — — (350 ) Proceeds from issuance of perpetual preferred units 155,000 — — — 155,000 Payments of perpetual preferred unit issuance costs (5,209 ) — — — (5,209 ) Share-based compensation proceeds, net 1,858 — — — 1,858 Redemptions of Class A units (169 ) — — — (169 ) Payments on asset-backed securitizations — — (466,793 ) — (466,793 ) Proceeds from revolving credit facility 62,000 — — — 62,000 Payments on revolving credit facility (20,000 ) — — — (20,000 ) Proceeds from term loan facility 25,000 — — — 25,000 Payments on term loan facility (100,000 ) — — — (100,000 ) Payments on secured note payable — — (482 ) — (482 ) Payments on intercompany notes borrowed — — (9,507 ) 9,507 — Intercompany financing and distributions to parent — (18,488 ) 439,013 (420,525 ) — Distributions to common unitholders (30,727 ) — — — (30,727 ) Distributions to preferred unitholders (28,869 ) — — — (28,869 ) Deferred financing costs paid (3,930 ) — — — (3,930 ) Net cash provided by (used for) financing activities 410,193 (18,488 ) (37,769 ) (411,018 ) (57,082 ) Net decrease in cash, cash equivalents and restricted cash (48,433 ) (20 ) (5,939 ) — (54,392 ) 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 $ 28,480 $ 42 $ 167,327 $ — $ 195,849 Supplemental cash flow information Cash payments for interest, net of amounts capitalized $ (5,347 ) $ (1,869 ) $ (46,941 ) $ — $ (54,157 ) Supplemental schedule of noncash investing and financing activities Accounts payable and accrued expenses related to property acquisitions and renovations $ — $ 21 $ 3,901 $ — $ 3,922 Transfer of term loan borrowings to revolving credit facility $ 50,000 $ — $ — $ — $ 50,000 Transfer of deferred financing costs from term loan to revolving credit facility $ 1,354 $ — $ — $ — $ 1,354 Note receivable related to a bulk sale of properties, net of discount $ 5,559 $ — $ — $ — $ 5,559 |