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 September 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 $ 8,257,901 $ — $ 8,258,557 Cash and cash equivalents 92,343 — 17,795 — 110,138 Restricted cash 26,935 29 129,062 — 156,026 Rent and other receivables, net — 56 36,022 — 36,078 Intercompany receivables 280,514 — — (280,514 ) — Escrow deposits, prepaid expenses and other assets, including due from affiliates 71,364 170 205,377 — 276,911 Investments in subsidiaries 6,009,862 115,619 — (6,125,481 ) — Deferred costs and other intangibles, net 7,866 — 5,571 — 13,437 Goodwill 120,279 — — — 120,279 Total assets $ 6,609,163 $ 116,530 $ 8,651,728 $ (6,405,995 ) $ 8,971,426 Liabilities Revolving credit facility $ — $ — $ — $ — $ — Term loan facility, net 99,176 — — — 99,176 Asset-backed securitizations, net — — 1,965,417 — 1,965,417 Unsecured senior notes, net 492,603 — — — 492,603 Exchangeable senior notes, net — 114,507 — — 114,507 Accounts payable and accrued expenses 30,566 3,524 271,845 — 305,935 Amounts payable to affiliates 4,784 — — — 4,784 Intercompany payables — 9,071 271,443 (280,514 ) — Total liabilities 627,129 127,102 2,508,705 (280,514 ) 2,982,422 Capital Partners' capital: General partner: Common units 4,398,228 (10,572 ) 6,143,023 (6,125,481 ) 4,405,198 Preferred units 854,435 — — — 854,435 Limited partner: Common units 720,345 — — — 720,345 Accumulated other comprehensive income 9,026 — — — 9,026 Total partners' capital: 5,982,034 (10,572 ) 6,143,023 (6,125,481 ) 5,989,004 Total capital 5,982,034 (10,572 ) 6,143,023 (6,125,481 ) 5,989,004 Total liabilities and capital $ 6,609,163 $ 116,530 $ 8,651,728 $ (6,405,995 ) $ 8,971,426 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 September 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 $ — $ 20 $ 231,304 $ — $ 231,324 Fees from single-family properties — — 2,711 — 2,711 Tenant charge-backs — 2 44,150 — 44,152 Other 380 — 1,485 — 1,865 Total revenues 380 22 279,650 — 280,052 Expenses: Property operating expenses — 12 113,588 — 113,600 Property management expenses — — 18,865 — 18,865 General and administrative expense 5,546 — 3,719 — 9,265 Interest expense 7,355 1,908 21,667 — 30,930 Acquisition fees and costs expensed — — 1,055 — 1,055 Depreciation and amortization 204 — 79,736 — 79,940 Other expense 527 — 542 — 1,069 Total expenses 13,632 1,920 239,172 — 254,724 Intercompany income 38 — 253 (291 ) — Intercompany expenses (253 ) — (38 ) 291 — Gain on sale of single-family properties and other, net — (3 ) 4,956 — 4,953 Equity in income of subsidiaries 43,748 11,009 — (54,757 ) — Net income 30,281 9,108 45,649 (54,757 ) 30,281 Preferred distributions 12,223 — — — 12,223 Net income attributable to common unitholders $ 18,058 $ 9,108 $ 45,649 $ (54,757 ) $ 18,058 Condensed Consolidating Statements of Operations (continued) (Amounts in thousands) For the Three Months Ended September 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 $ — $ 48 $ 207,442 $ — $ 207,490 Fees from single-family properties — — 2,843 — 2,843 Tenant charge-backs — 3 36,091 — 36,094 Other 310 — 99 — 409 Total revenues 310 51 246,475 — 246,836 Expenses: Property operating expenses — 27 97,917 — 97,944 Property management expenses — 3 17,444 — 17,447 General and administrative expense 5,170 — 3,355 — 8,525 Interest expense 2,490 1,844 22,258 — 26,592 Acquisition fees and costs expensed — — 1,306 — 1,306 Depreciation and amortization 369 2 74,419 — 74,790 Hurricane-related charges, net — — 10,136 — 10,136 Other 110 60 1,115 — 1,285 Total expenses 8,139 1,936 227,950 — 238,025 Intercompany income 69 — 86 (155 ) — Intercompany expenses (86 ) — (69 ) 155 — Gain on sale of single-family properties and other, net — 685 1,210 — 1,895 Remeasurement of participating preferred units 8,391 — — — 8,391 Equity in income of subsidiaries 18,583 8,655 — (27,238 ) — Net income 19,128 7,455 19,752 (27,238 ) 19,097 Noncontrolling interest — — (31 ) — (31 ) Preferred distributions 17,253 — — — 17,253 Net income attributable to common unitholders $ 1,875 $ 7,455 $ 19,783 $ (27,238 ) $ 1,875 Condensed Consolidating Statements of Operations (continued) (Amounts in thousands) For the Nine Months Ended September 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 $ — $ 60 $ 676,498 $ — $ 676,558 Fees from single-family properties — 1 8,297 — 8,298 Tenant charge-backs — 6 112,870 — 112,876 Other 1,114 — 3,693 — 4,807 Total revenues 1,114 67 801,358 — 802,539 Expenses: Property operating expenses — 16 313,414 — 313,430 Property management expenses — 3 56,465 — 56,468 General and administrative expense 17,497 2 10,674 — 28,173 Interest expense 21,584 5,613 65,012 — 92,209 Acquisition fees and costs expensed — — 3,687 — 3,687 Depreciation and amortization 705 — 236,857 — 237,562 Other expense 702 9 2,809 — 3,520 Total expenses 40,488 5,643 688,918 — 735,049 Intercompany income 1,064 — 395 (1,459 ) — Intercompany expenses (395 ) — (1,064 ) 1,459 — Gain on sale of single-family properties and other, net — 601 9,848 — 10,449 Loss on early extinguishment of debt (879 ) — (568 ) — (1,447 ) Remeasurement of participating preferred units 1,212 — — — 1,212 Equity in income of subsidiaries 116,335 32,276 — (148,611 ) — Net income 77,963 27,301 121,051 (148,611 ) 77,704 Noncontrolling interest — — (259 ) — (259 ) Preferred distributions 38,804 — — — 38,804 Redemption of participating preferred units 32,215 — — — 32,215 Net income attributable to common unitholders $ 6,944 $ 27,301 $ 121,310 $ (148,611 ) $ 6,944 Condensed Consolidating Statements of Operations (continued) (Amounts in thousands) For the Nine Months Ended September 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 $ — $ 214 $ 613,031 $ — $ 613,245 Fees from single-family properties — 2 8,135 — 8,137 Tenant charge-backs — 17 91,832 — 91,849 Other 1,029 — 3,338 — 4,367 Total revenues 1,029 233 716,336 — 717,598 Expenses: Property operating expenses — 129 267,074 — 267,203 Property management expenses — 14 52,353 — 52,367 General and administrative expense 15,184 2 11,560 — 26,746 Interest expense 9,005 5,427 72,441 — 86,873 Acquisition fees and costs expensed 358 — 3,456 — 3,814 Depreciation and amortization 1,147 8 220,304 — 221,459 Hurricane-related charges, net — — 10,136 — 10,136 Other 290 111 3,801 — 4,202 Total expenses 25,984 5,691 641,125 — 672,800 Intercompany income 190 — 413 (603 ) — Intercompany expenses (413 ) — (190 ) 603 — Gain (loss) on sale of single-family properties and other, net 3,031 (490 ) 3,834 — 6,375 Loss on early extinguishment of debt — — (6,555 ) — (6,555 ) Remeasurement of participating preferred units 1,341 — — — 1,341 Equity in income of subsidiaries 66,757 27,143 — (93,900 ) — Net income 45,951 21,195 72,713 (93,900 ) 45,959 Noncontrolling interest — — 8 — 8 Preferred distributions 46,122 — — — 46,122 Net (loss) income attributable to common unitholders $ (171 ) $ 21,195 $ 72,705 $ (93,900 ) $ (171 ) Condensed Consolidating Statements of Comprehensive Income (Loss) (Amounts in thousands) For the Three Months Ended September 30, 2018 American Homes 4 Rent, L.P. American Residential Properties OP, L.P. Combined Consolidating Adjustments Consolidated Total Net income $ 30,281 $ 9,108 $ 45,649 $ (54,757 ) $ 30,281 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 30,040 9,108 45,649 (54,757 ) 30,040 Preferred distributions 12,223 — — — 12,223 Comprehensive income attributable to common unitholders $ 17,817 $ 9,108 $ 45,649 $ (54,757 ) $ 17,817 For the Three Months Ended September 30, 2017 American Homes 4 Rent, L.P. American Residential Properties OP, L.P. Combined Consolidating Adjustments Consolidated Total Net income $ 19,128 $ 7,201 $ 20,006 $ (27,238 ) $ 19,097 Comprehensive income 19,128 7,201 20,006 (27,238 ) 19,097 Comprehensive loss attributable to noncontrolling interests — — (31 ) — (31 ) Preferred distributions 17,253 — — — 17,253 Comprehensive income attributable to common unitholders $ 1,875 $ 7,201 $ 20,037 $ (27,238 ) $ 1,875 Condensed Consolidating Statements of Comprehensive Income (Loss) (continued) (Amounts in thousands) For the Nine Months Ended September 30, 2018 American Homes 4 Rent, L.P. American Residential Properties OP, L.P. Combined Consolidating Adjustments Consolidated Total Net income $ 77,963 $ 27,301 $ 121,051 $ (148,611 ) $ 77,704 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 (602 ) — — — (602 ) Other comprehensive income 8,951 — — — 8,951 Comprehensive income 86,914 27,301 121,051 (148,611 ) 86,655 Comprehensive loss attributable to noncontrolling interests — — (259 ) — (259 ) Preferred distributions 38,804 — — — 38,804 Redemption of participating preferred units 32,215 — — — 32,215 Comprehensive income attributable to common unitholders $ 15,895 $ 27,301 $ 121,310 $ (148,611 ) $ 15,895 For the Nine Months Ended September 30, 2017 American Homes 4 Rent, L.P. American Residential Properties OP, L.P. Combined Consolidating Adjustments Consolidated Total Net income $ 45,951 $ 21,195 $ 72,713 $ (93,900 ) $ 45,959 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 45,884 21,195 72,685 (93,900 ) 45,864 Comprehensive income attributable to noncontrolling interests — — 8 — 8 Preferred distributions 46,122 — — — 46,122 Comprehensive (loss) income attributable to common unitholders $ (238 ) $ 21,195 $ 72,677 $ (93,900 ) $ (266 ) Condensed Consolidating Statements of Cash Flows (Amounts in thousands) For the Nine Months Ended September 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 $ (198,097 ) $ (1,345 ) $ 575,905 $ — $ 376,463 Investing activities Cash paid for single-family properties — — (333,082 ) — (333,082 ) Change in escrow deposits for purchase of single-family properties — — (2,194 ) — (2,194 ) Net proceeds received from sales of single-family properties and other — 2,165 45,592 — 47,757 Proceeds received from hurricane-related insurance claims — — 4,000 — 4,000 Investment in unconsolidated joint venture (3,800 ) — — — (3,800 ) Distributions from joint ventures 33,680 — 2,571 — 36,251 Collections from intercompany notes 1,800 — — (1,800 ) — (Investment in) return of investment in subsidiaries (5,089 ) 31,958 — (26,869 ) — Initial renovations to single-family properties — — (40,898 ) — (40,898 ) Recurring and other capital expenditures for single-family properties — (504 ) (39,966 ) — (40,470 ) Other purchases of productive assets — — (149,475 ) — (149,475 ) Net cash provided by (used for) investing activities 26,591 33,619 (513,452 ) (28,669 ) (481,911 ) Financing activities Proceeds from issuance of perpetual preferred units 115,000 — — — 115,000 Payments of perpetual preferred unit issuance costs (3,750 ) — — — (3,750 ) Repurchase of Class A units (34,969 ) — — — (34,969 ) Share-based compensation proceeds, net 8,871 — — — 8,871 Payments on asset-backed securitizations — — (15,669 ) — (15,669 ) Proceeds from revolving credit facility 155,000 — — — 155,000 Payments on revolving credit facility (295,000 ) — — — (295,000 ) 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 Payments on intercompany notes borrowed — — (1,800 ) 1,800 — Intercompany financing and distributions to parent — (32,276 ) 5,407 26,869 — Distributions to common unitholders (51,827 ) — — — (51,827 ) Distributions to preferred unitholders (41,178 ) — — — (41,178 ) Deferred financing costs paid (5,100 ) — — — (5,100 ) Net cash provided by (used for) financing activities 253,885 (32,276 ) (61,489 ) 28,669 188,789 Net increase (decrease) in cash, cash equivalents and restricted cash 82,379 (2 ) 964 — 83,341 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 $ 119,278 $ 29 $ 146,857 $ — $ 266,164 Supplemental cash flow information Cash payments for interest, net of amounts capitalized $ (17,667 ) $ (1,869 ) $ (61,406 ) $ — $ (80,942 ) Supplemental schedule of noncash investing and financing activities Accounts payable and accrued expenses related to property acquisitions, renovations and construction $ — $ (12 ) $ (95 ) $ — $ (107 ) Transfers of completed homebuilding deliveries to properties $ — $ — $ 64,867 $ — $ 64,867 Property and land contributions to an unconsolidated joint venture $ — $ — $ (40,942 ) $ — $ (40,942 ) Redemption of participating preferred units $ (28,258 ) $ — $ — $ — $ (28,258 ) Accrued distributions to affiliates $ (129 ) $ — $ — $ — $ (129 ) Accrued distributions to non-affiliates $ (1,773 ) $ — $ — $ — $ (1,773 ) Condensed Consolidating Statements of Cash Flows (continued) (Amounts in thousands) For the Nine Months Ended September 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 $ (45,914 ) $ (3,563 ) $ 398,852 $ — $ 349,375 Investing activities Cash paid for single-family properties — — (462,875 ) — (462,875 ) Change in escrow deposits for purchase of single-family properties — — (2,710 ) — (2,710 ) Net proceeds received from sales of single-family properties and other 14,265 2,821 51,532 — 68,618 Collections from mortgage financing receivables — — 83 — 83 Distributions from joint ventures 680 — 5,301 — 5,981 Collections from intercompany notes 9,507 — — (9,507 ) — (Investment in) return of investment in subsidiaries (575,754 ) 29,453 — 546,301 — Initial renovations to single-family properties — (1,591 ) (29,617 ) — (31,208 ) Recurring and other capital expenditures for single-family properties — — (26,725 ) — (26,725 ) Other purchases of productive assets (6,657 ) — (31,403 ) — (38,060 ) Net cash (used for) provided by investing activities (557,959 ) 30,683 (496,414 ) 536,794 (486,896 ) Financing activities Proceeds from issuance of Class A units 694,765 — — — 694,765 Payments of Class A unit issuance costs (10,444 ) — — — (10,444 ) Proceeds from issuance of perpetual preferred units 270,000 — — — 270,000 Payments of perpetual preferred unit issuance costs (9,229 ) — — — (9,229 ) Share-based compensation proceeds, net 988 — — — 988 Redemptions of Class A units (169 ) — — — (169 ) Payments on asset-backed securitizations — — (472,470 ) — (472,470 ) Proceeds from revolving credit facility 62,000 — — — 62,000 Payments on revolving credit facility (112,000 ) — — — (112,000 ) Proceeds from term loan facility 25,000 — — — 25,000 Payments on term loan facility (100,000 ) — — — (100,000 ) Payments on secured note payable — — (721 ) — (721 ) Payments on intercompany notes borrowed — — (9,507 ) 9,507 — Intercompany financing and distributions to parent — (27,143 ) 573,444 (546,301 ) — Distributions to common unitholders (47,223 ) — — — (47,223 ) Distributions to preferred unitholders (46,122 ) — — — (46,122 ) Deferred financing costs paid (3,974 ) — — — (3,974 ) Net cash provided by (used for) financing activities 723,592 (27,143 ) 90,746 (536,794 ) 250,401 Net increase (decrease) in cash, cash equivalents and restricted cash 119,719 (23 ) (6,816 ) — 112,880 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 $ 196,632 $ 39 $ 166,450 $ — $ 363,121 Supplemental cash flow information Cash payments for interest, net of amounts capitalized $ (7,235 ) $ (2,803 ) $ (67,926 ) $ — $ (77,964 ) Supplemental schedule of noncash investing and financing activities Accounts payable and accrued expenses related to property acquisitions and renovations $ — $ 12 $ 7,139 $ — $ 7,151 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 $ 1,524 $ — $ — $ — $ 1,524 Transfers of completed homebuilding deliveries to properties $ — $ — $ 3,010 $ — $ 3,010 Note receivable related to a bulk sale of properties, net of discount $ 5,635 $ — $ — $ — $ 5,635 |