Table of Contents
|
| |
Summary | |
Earnings Press Release | |
Fact Sheet | |
| |
Financial Information | |
Consolidated Statements of Operations | |
Funds from Operations | |
Core Net Operating Income – Total Portfolio | |
Same-Home Results – Quarterly and Full Year Comparisons | |
Same-Home Results – Sequential Quarterly Results | |
Same-Home Results – Sequential Quarterly Metrics | |
Same-Home Results – Operating Metrics by Market | 15 |
Consolidated Balance Sheets | |
Debt Summary, Maturity Schedule and Interest Expense Reconciliation | |
Capital Structure and Credit Metrics | |
| |
Property Information | |
Top 20 Markets Summary | |
Leasing Performance | |
Scheduled Lease Expirations | |
Top 20 Markets Home Price Appreciation Trends | |
| |
Other Information | |
Disposition Summary | |
Share Repurchase and ATM Share Issuance History | |
2019 Guidance | |
Defined Terms and Non-GAAP Reconciliations | |
American Homes 4 Rent Reports Fourth Quarter and Full Year 2018 Financial and Operating Results
AGOURA HILLS, Calif., Feb. 21, 2019—American Homes 4 Rent (NYSE: AMH) (the “Company”), a leading provider of high quality single-family homes for rent, today announced its financial and operating results for the quarter and full year ended December 31, 2018.
Highlights
| |
• | Total revenues increased 11.3% to $270.3 million for the fourth quarter of 2018 from $242.8 million for the fourth quarter of 2017. |
| |
• | Net income attributable to common shareholders totaled $17.6 million, or $0.06 income per diluted share, for the fourth quarter of 2018, compared to a net loss attributable to common shareholders of $22.0 million, or a $0.08 loss per diluted share, for the fourth quarter of 2017. |
| |
• | Core Funds from Operations attributable to common share and unit holders for the fourth quarter of 2018 was $98.5 million, or $0.28 per FFO share and unit, compared to $89.4 million, or $0.26 per FFO share and unit, for the same period in 2017, which represents a 7.0% increase on a per share and unit basis. |
| |
• | Adjusted Funds from Operations attributable to common share and unit holders for the fourth quarter of 2018 was $86.9 million, or $0.25 per FFO share and unit, compared to $79.8 million, or $0.23 per FFO share and unit, for the same period in 2017. |
| |
• | Core Net Operating Income ("Core NOI") margin on Same-Home properties was 65.6% for the fourth quarter of 2018, compared to 65.5% for the same period in 2017. |
| |
• | Core NOI after capital expenditures from Same-Home properties increased by 3.6% year-over-year for the fourth quarter of 2018. |
| |
• | Same-Home portfolio Average Occupied Days Percentage increased to 94.8% for the fourth quarter of 2018, compared to 94.0% for the fourth quarter of 2017, while achieving 3.4% growth in Average Monthly Realized Rent per property for the same comparable periods. |
| |
• | In November 2018, paid off the $115.0 million exchangeable senior notes (see “Capital Activities and Balance Sheet”). |
| |
• | In January 2019, issued $400.0 million of 4.90% unsecured senior notes due 2029 (see “Capital Activities and Balance Sheet”). |
“American Homes 4 Rent had a strong finish to 2018, with a 3.6% growth in fourth quarter Core NOI after capital expenditures from Same-Home properties, fueled by an 80 basis point increase in average occupied days percentage and 3.4% growth in average monthly realized rent per property,” stated David Singelyn, American Homes 4 Rent’s Chief Executive Officer. “We are entering 2019 in a position of strength, with 2018 year-end portfolio occupancy 260 basis points higher than a year ago. Our teams have never been stronger and, coupled with the continued strong demand for single-family rentals, we are ideally positioned for profitable growth in 2019 and to create long-term value for our shareholders.”
Fourth Quarter 2018 Financial Results
Net income attributable to common shareholders totaled $17.6 million, or $0.06 income per diluted share, for the fourth quarter of 2018, compared to a net loss attributable to common shareholders of $22.0 million, or a $0.08 loss per diluted share, for the fourth quarter of 2017. This increase was primarily attributable to higher revenues resulting from a larger number of leased properties and higher rental rates, as well as the redemption of the Series A and Series B participating preferred shares through a conversion into Class A common shares during the fourth quarter of 2017.
Total revenues increased 11.3% to $270.3 million for the fourth quarter of 2018 from $242.8 million for the fourth quarter of 2017. Revenue growth was primarily driven by continued strong acquisition and leasing activity, as our average leased portfolio
Earnings Press Release (continued)
grew to 47,991 homes for the quarter ended December 31, 2018, compared to 46,511 homes for the quarter ended December 31, 2017, as well as higher rental rates.
Core NOI on our total portfolio increased 10.8% to $151.6 million for the fourth quarter of 2018, compared to $136.8 million for the fourth quarter of 2017. This increase was primarily due to growth in rental income resulting from a larger number of leased properties and higher rental rates.
Core revenues from Same-Home properties increased 4.1% to $172.4 million for the fourth quarter of 2018, compared to $165.6 million for the fourth quarter of 2017. This growth was primarily driven by a 3.4% increase in Average Monthly Realized Rent and an increase in Average Occupied Days Percentage to 94.8% from 94.0%. Core property operating expenses from Same-Home properties increased 4.0% from $57.1 million for the fourth quarter of 2017 to $59.3 million for the fourth quarter of 2018, which was primarily attributable to property tax expense growth and an increase in HOA fees, net.
Core NOI from Same-Home properties increased 4.2% to $113.0 million for the fourth quarter of 2018, compared to $108.5 million for the fourth quarter of 2017. After capital expenditures, Core NOI from Same-Home properties increased 3.6% to $106.5 million for the fourth quarter of 2018, compared to $102.7 million for the fourth quarter of 2017. The increase in Core NOI from Same-Home properties was primarily attributable to an increase in rental revenue driven by higher Average Monthly Realized Rent and Average Occupied Days Percentage during the fourth quarter of 2018. The resulting increase in Core NOI After Capital Expenditures from Same-Home properties was offset, in part, by higher Recurring Capital Expenditures resulting from expansion of our strategic preventative maintenance program.
Core Funds from Operations attributable to common share and unit holders ("Core FFO attributable to common share and unit holders") was $98.5 million, or $0.28 per FFO share and unit, for the fourth quarter of 2018, compared to $89.4 million, or $0.26 per FFO share and unit, for the fourth quarter of 2017. Adjusted Funds from Operations attributable to common share and unit holders ("Adjusted FFO attributable to common share and unit holders") for the fourth quarter of 2018 was $86.9 million, or $0.25 per FFO share and unit, compared to $79.8 million, or $0.23 per FFO share and unit, for the fourth quarter of 2017. This improvement was primarily attributable to increases in rental revenue driven by a larger number of leased properties and higher rental rates.
Full Year 2018 Financial Results
Net income attributable to common shareholders totaled $23.5 million, or $0.08 income per diluted share, for the year ended December 31, 2018, compared to a net loss attributable to common shareholders of $22.1 million, or a $0.08 loss per diluted share, for the year ended December 31, 2017. This increase was primarily attributable to higher revenues resulting from a larger number of leased properties and higher rental rates.
Total revenues increased 11.7% to $1.1 billion for the year ended December 31, 2018, from $960.4 million for the year ended December 31, 2017. Revenue growth was primarily driven by continued strong leasing activity, as our average leased portfolio grew to 47,735 homes for the year ended December 31, 2018, compared to 45,839 homes for the year ended December 31, 2017, as well as higher rental rates.
Core NOI on our total portfolio increased 9.2% to $580.6 million for the year ended December 31, 2018, compared to $531.7 million for the year ended December 31, 2017. This increase was primarily due to growth in rental income resulting from a larger number of leased properties and higher rental rates.
Core revenues from Same-Home properties increased 3.9% to $683.1 million for the year ended December 31, 2018, compared to $657.5 million for the year ended December 31, 2017. This growth was primarily driven by a 3.6% increase in Average
Earnings Press Release (continued)
Monthly Realized Rent. Core property operating expenses from Same-Home properties increased 5.8% from $229.8 million for the year ended December 31, 2017, to $243.2 million for the year ended December 31, 2018, which was primarily attributable to temporarily elevated turnover costs through April 2018, incurred as part of the Company's initiative to strengthen occupancy.
Core NOI from Same-Home properties increased 2.8% to $439.9 million for the year ended December 31, 2018, compared to $427.7 million for the year ended December 31, 2017. After capital expenditures, Core NOI from Same-Home properties increased 2.7% to $412.4 million for the year ended December 31, 2018, from $401.7 million for the year ended December 31, 2017. The increases in Core NOI from Same-Home properties and Core NOI After Capital Expenditures from Same-Home properties were primarily attributable to increases in rental revenue driven by higher Average Monthly Realized Rent and Average Occupied Days Percentage, during the year ended December 31, 2018, offset by higher R&M, turnover costs and Recurring Capital Expenditures during the year ended December 31, 2018.
Core FFO attributable to common share and unit holders was $371.6 million, or $1.06 per FFO share and unit, for the year ended December 31, 2018, compared to $327.0 million, or $1.02 per FFO share and unit, for the year ended December 31, 2017. Adjusted FFO attributable to common share and unit holders for the year ended December 31, 2018, was $323.1 million, or $0.92 per FFO share and unit, compared to $287.0 million, or $0.90 per FFO share and unit, for the year ended December 31, 2017.
Portfolio
As of December 31, 2018, the Company had a total leased percentage of 94.8%, compared to 95.2% as of September 30, 2018. The leased percentage on Same-Home properties was 96.4% as of December 31, 2018, compared to 96.3% as of September 30, 2018.
Investments
As of December 31, 2018, the Company's total portfolio consisted of 52,783 homes, including 1,945 properties to be disposed, compared to 52,464 homes as of September 30, 2018, including 2,266 properties to be disposed, an increase of 319 homes, which included 479 homes acquired through traditional acquisition channels, 220 newly constructed properties delivered through our AMH Development and National Builder Programs and 380 homes sold.
Capital Activities and Balance Sheet
In November 2018, the Company extinguished the $115.0 million exchangeable senior notes by electing the cash settlement option, which resulted in an aggregate payment of $135.1 million to the holders of the notes based on the exchange value formula as described in the indenture with respect to the notes.
As of December 31, 2018, the Company had cash and cash equivalents of $30.3 million and had total outstanding debt of $2.8 billion, excluding unamortized discounts and unamortized deferred loan costs, with a weighted-average stated interest rate of 4.21% and a weighted-average term to maturity of 13.4 years. The Company had $250.0 million of outstanding borrowings on our $800.0 million revolving credit facility and had $100.0 million of outstanding borrowings on our term loan facility at the end of the year.
In January 2019, the Operating Partnership issued $400.0 million of 4.90% unsecured senior notes with a maturity date of February 15, 2029. Interest on the notes is payable semi-annually in arrears on February 15 and August 15 of each year, commencing on August 15, 2019. The Operating Partnership received net proceeds of $395.3 million from this offering, after underwriting fees of approximately $2.6 million and a $2.1 million discount, and before estimated offering costs of $1.0 million. The Operating Partnership used the net proceeds from this issuance to repay amounts outstanding on our revolving credit facility
Earnings Press Release (continued)
and intends to use the remaining net proceeds for general corporate purposes, including, without limitation, acquisition of additional properties, the repayment of outstanding indebtedness, capital expenditures, the expansion, redevelopment and/or improvement of our properties in our portfolio, working capital and other general purposes, including repurchases of securities.
2019 Guidance
Guidance Summary
|
| | |
| | Full Year 2019 |
Core FFO attributable to common share and unit holders | | $1.06 - $1.14 |
| | |
Same-Home | | |
Core revenues growth | | 3.2% - 4.2% |
Core property operating expenses growth | | 3.5% - 4.5% |
Core NOI After Capital Expenditures growth | | 2.6% - 3.6% |
Reconciliation of Core FFO attributable to common share and unit holders from 2018 to 2019 Guidance Midpoint
|
| | | | |
| | Per FFO Share and Unit |
2018 Core FFO attributable to common share and unit holders, as reported | | $ | 1.06 |
|
Change in accounting principle (1) | | (0.02 | ) |
2018 Pro Forma Core FFO attributable to common share and unit holders | | $ | 1.04 |
|
| | |
Same-Home Core NOI growth | | 0.05 |
|
Non-Same-Home Core NOI growth (2) | | 0.05 |
|
General and administrative expense growth | | (0.01 | ) |
Interest expense and preferred dividends increase | | (0.02 | ) |
Share count increase | | (0.01 | ) |
| | |
2019 Core FFO attributable to common share and unit holders - Guidance Midpoint | | $ | 1.10 |
|
| |
(1) | Represents impact related to the Company's January 1, 2019 adoption of the new GAAP leasing standard as if adopted on January 1, 2018, and as discussed in the Defined Terms and Non-GAAP reconciliations section. |
| |
(2) | Reflects NOI from Non-Same-Home properties including contribution from 2018 and projected 2019 net acquisitions and dispositions. For 2019, we expect to add between $300.0 million and $500.0 million of properties to our portfolio, the timing of which is expected to be more heavily weighted towards the second half of the year. |
Note: The Company does not provide guidance for the most comparable GAAP financial measures of net income or loss, total revenues and property operating expenses, or a reconciliation of the above-listed forward-looking non-GAAP financial measures to the comparable GAAP financial measures because we are unable to reasonably predict certain items contained in the GAAP measures, including non-recurring and infrequent items that are not indicative of the Company's ongoing operations. Such items include, but are not limited to, net gain or loss on sales and impairment of single-family properties, casualty loss, Non-Same-Home revenues and Non-Same-Home property operating expenses. These items are uncertain, depend on various factors and could have a material impact on our GAAP results for the guidance period.
Earnings Press Release (continued)
Additional Information
A copy of the Company’s Fourth Quarter 2018 Earnings Release and Supplemental Information Package and this press release are available on our website at www.americanhomes4rent.com. This information has also been furnished to the SEC in a current report on Form 8-K.
Conference Call
A conference call is scheduled on Friday, February 22, 2019, at 11:00 a.m. Eastern Time to discuss the Company’s financial results for the quarter and full year ended December 31, 2018, and to provide an update on its business. The domestic dial-in number is (877) 451-6152 (for U.S. and Canada) and the international dial-in number is (201) 389-0879 (passcode not required). A simultaneous audio webcast may be accessed by using the link at www.americanhomes4rent.com, under “For Investors.” A replay of the conference call may be accessed through Friday, March 8, 2019, by calling (844) 512-2921 (U.S. and Canada) or (412) 317-6671 (international), replay passcode number 13686527#, or by using the link at www.americanhomes4rent.com, under “For Investors.”
About American Homes 4 Rent
American Homes 4 Rent (NYSE: AMH) is a leader in the single-family home rental industry and “American Homes 4 Rent” is fast becoming a nationally recognized brand for rental homes, known for high quality, good value and tenant satisfaction. We are an internally managed Maryland real estate investment trust, or REIT, focused on acquiring, renovating, leasing, and operating attractive, single-family homes as rental properties. As of December 31, 2018, we owned 52,783 single-family properties in selected submarkets in 22 states.
Forward-Looking Statements
This press release contains “forward-looking statements.” These forward-looking statements relate to beliefs, expectations or intentions and similar statements concerning matters that are not of historical fact and are generally accompanied by words such as “estimate,” “project,” “predict,” “believe,” “expect,” “anticipate,” “intend,” “potential,” “plan,” “goal,” “outlook,” “guidance” or other words that convey the uncertainty of future events or outcomes. Examples of forward-looking statements contained in this press release include, among others, our belief that there will be continued strong demand for single-family rentals and we will continue to optimize operations to create long-term shareholder value. The Company has based these forward-looking statements on its current expectations and assumptions about future events. While the Company's management considers these expectations to be reasonable, they are inherently subject to risks, contingencies and uncertainties, most of which are difficult to predict and many of which are beyond the Company’s control and could cause actual results to differ materially from any future results, performance or achievements expressed or implied by these forward-looking statements. Investors should not place undue reliance on these forward-looking statements, which speak only as of the date of this press release. The Company undertakes no obligation to update any forward-looking statements to conform to actual results or changes in its expectations, unless required by applicable law. For a further description of the risks and uncertainties that could cause actual results to differ from those expressed in these forward-looking statements, as well as risks relating to the business of the Company in general, see the “Risk Factors” disclosed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2017, and in the Company’s subsequent filings with the SEC.
Fact Sheet
(Amounts in thousands, except per share and property data)
(Unaudited)
|
| | | | | | | | | | | | | | | |
| For the Three Months Ended Dec 31, | | For the Years Ended Dec 31, |
| 2018 | | 2017 | | 2018 | | 2017 |
Operating Data | | | | | | | |
Net income (loss) attributable to common shareholders | $ | 17,632 |
| | $ | (21,994 | ) | | $ | 23,472 |
| | $ | (22,135 | ) |
Core revenues | $ | 232,659 |
| | $ | 211,182 |
| | $ | 911,150 |
| | $ | 827,422 |
|
Core NOI | $ | 151,580 |
| | $ | 136,775 |
| | $ | 580,555 |
| | $ | 531,694 |
|
Core NOI margin | 65.2 | % | | 64.8 | % | | 63.7 | % | | 64.3 | % |
Platform Efficiency Percentage | 11.7 | % | | 11.7 | % | | 12.5 | % | | 12.3 | % |
Adjusted EBITDAre after Capex and Leasing Costs | $ | 132,741 |
| | $ | 121,197 |
| | $ | 502,337 |
| | $ | 464,822 |
|
Adjusted EBITDAre after Capex and Leasing Costs Margin | 56.2 | % | | 56.5 | % | | 54.2 | % | | 55.3 | % |
Per FFO share and unit: | | | | | | | |
FFO attributable to common share and unit holders | $ | 0.27 |
| | $ | 0.14 |
| | $ | 0.94 |
| | $ | 0.81 |
|
Core FFO attributable to common share and unit holders | $ | 0.28 |
| | $ | 0.26 |
| | $ | 1.06 |
| | $ | 1.02 |
|
Adjusted FFO attributable to common share and unit holders | $ | 0.25 |
| | $ | 0.23 |
| | $ | 0.92 |
| | $ | 0.90 |
|
|
| | | | | | | | | | | | | | | | | | | |
| Dec 31, 2018 | | Sep 30, 2018 | | Jun 30, 2018 | | Mar 31, 2018 | | Dec 31, 2017 |
Selected Balance Sheet Information - end of period | | | | | | | | | |
Single-family properties in operation, net | $ | 8,020,597 |
| | $ | 7,959,006 |
| | $ | 7,899,909 |
| | $ | 7,967,387 |
| | $ | 8,029,177 |
|
Total assets | $ | 9,001,481 |
| | $ | 8,971,426 |
| | $ | 8,830,448 |
| | $ | 8,958,033 |
| | $ | 8,608,768 |
|
Outstanding borrowings under credit facilities, net | $ | 349,232 |
| | $ | 99,176 |
| | $ | 99,120 |
| | $ | 198,132 |
| | $ | 338,023 |
|
Total Debt | $ | 2,842,510 |
| | $ | 2,712,688 |
| | $ | 2,717,867 |
| | $ | 2,871,649 |
| | $ | 2,517,216 |
|
Total Market Capitalization | $ | 10,712,794 |
| | $ | 11,299,123 |
| | $ | 11,279,968 |
| | $ | 10,693,963 |
| | $ | 10,975,663 |
|
Total Debt to Total Market Capitalization | 26.5 | % | | 24.0 | % | | 24.1 | % | | 26.9 | % | | 22.9 | % |
Net Debt to Adjusted EBITDAre | 5.0 x |
| | 4.7 x |
| | 5.0 x |
| | 5.1 x |
| | 4.8 x |
|
NYSE AMH Class A common share closing price | $ | 19.85 |
| | $ | 21.89 |
| | $ | 22.18 |
| | $ | 20.08 |
| | $ | 21.84 |
|
|
| | | | | | | | | | | | | | |
Portfolio Data - end of period | | | | | | | | | |
Leased single-family properties | 48,206 |
| | 47,776 |
| | 48,020 |
| | 47,677 |
| | 46,996 |
|
Occupied single-family properties | 47,823 |
| | 47,551 |
| | 47,758 |
| | 47,095 |
| | 46,614 |
|
Single-family properties newly acquired and being renovated | 308 |
| | 345 |
| | 223 |
| | 503 |
| | 980 |
|
Single-family properties being prepared for re-lease | 396 |
| | 430 |
| | 332 |
| | 289 |
| | 372 |
|
Vacant single-family properties available for re-lease | 1,459 |
| | 1,452 |
| | 1,116 |
| | 1,221 |
| | 1,902 |
|
Vacant single-family properties available for initial lease | 469 |
| | 195 |
| | 149 |
| | 258 |
| | 679 |
|
Total single-family properties, excluding properties to be disposed | 50,838 |
| | 50,198 |
| | 49,840 |
| | 49,948 |
| | 50,929 |
|
Single-family properties to be disposed (1) | 1,945 |
| | 2,266 |
| | 2,209 |
| | 1,892 |
| | 310 |
|
Total single-family properties | 52,783 |
| | 52,464 |
| | 52,049 |
| | 51,840 |
| | 51,239 |
|
Total leased percentage (2) | 94.8 | % | | 95.2 | % | | 96.3 | % | | 95.5 | % | | 92.3 | % |
Total Average Occupied Days Percentage | 94.0 | % | | 94.3 | % | | 94.8 | % | | 91.4 | % | | 90.8 | % |
Same-Home leased percentage (38,054 properties) | 96.4 | % | | 96.3 | % | | 97.1 | % | | 97.2 | % | | 95.8 | % |
Same-Home Average Occupied Days Percentage (38,054 properties) | 94.8 | % | | 95.2 | % | | 95.4 | % | | 94.7 | % | | 94.0 | % |
|
| | | | | | | | | | | | | | | | | | | |
Other Data | | | | | | | | | |
Distributions declared per common share | $ | 0.05 |
| | $ | 0.05 |
| | $ | 0.05 |
| | $ | 0.05 |
| | $ | 0.05 |
|
Distributions declared per Series D perpetual preferred share | $ | 0.41 |
| | $ | 0.41 |
| | $ | 0.41 |
| | $ | 0.41 |
| | $ | 0.41 |
|
Distributions declared per Series E perpetual preferred share | $ | 0.40 |
| | $ | 0.40 |
| | $ | 0.40 |
| | $ | 0.40 |
| | $ | 0.40 |
|
Distributions declared per Series F perpetual preferred share | $ | 0.37 |
| | $ | 0.37 |
| | $ | 0.37 |
| | $ | 0.37 |
| | $ | 0.37 |
|
Distributions declared per Series G perpetual preferred share | $ | 0.37 |
| | $ | 0.37 |
| | $ | 0.37 |
| | $ | 0.37 |
| | $ | 0.37 |
|
Distributions declared per Series H perpetual preferred share (3) | $ | 0.44 |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | — |
|
| |
(1) | The Company’s disposition program is comprised of properties classified as held for sale and properties identified for future sale. As of December 31, 2018, all 1,945 properties identified as part of our disposition program were classified as held for sale. |
| |
(2) | Leased percentage is calculated based on total single-family properties, excluding properties to be disposed. |
| |
(3) | Series H perpetual preferred shares offering close date and initial dividend start date was September 19, 2018, with an initial dividend declared in the fourth quarter of 2018. |
|
| | |
| | |
Refer to "Defined Terms and Non-GAAP Reconciliations" for definitions of metrics and reconciliations to GAAP. | | 8 |
Consolidated Statements of Operations
(Amounts in thousands, except share and per share data)
|
| | | | | | | | | | | | | | | |
| For the Three Months Ended Dec 31, | | For the Years Ended Dec 31, |
| 2018 | | 2017 | | 2018 | | 2017 |
| (Unaudited) | | (Unaudited) | | (Unaudited) | | |
Revenues: | | | | | | | |
Rents from single-family properties | $ | 232,378 |
| | $ | 210,778 |
| | $ | 908,936 |
| | $ | 824,023 |
|
Fees from single-family properties | 2,648 |
| | 2,590 |
| | 10,946 |
| | 10,727 |
|
Tenant charge-backs | 33,917 |
| | 28,232 |
| | 146,793 |
| | 120,081 |
|
Other | 1,373 |
| | 1,201 |
| | 6,180 |
| | 5,568 |
|
Total revenues | 270,316 |
| | 242,801 |
| | 1,072,855 |
| | 960,399 |
|
| | | | | | | |
Expenses: | | | | | | | |
Property operating expenses | 99,475 |
| | 87,871 |
| | 412,905 |
| | 355,074 |
|
Property management expenses | 18,105 |
| | 17,345 |
| | 74,573 |
| | 69,712 |
|
General and administrative expense | 8,402 |
| | 7,986 |
| | 36,575 |
| | 34,732 |
|
Interest expense | 30,691 |
| | 25,747 |
| | 122,900 |
| | 112,620 |
|
Acquisition fees and costs expensed | 1,538 |
| | 809 |
| | 5,225 |
| | 4,623 |
|
Depreciation and amortization | 81,123 |
| | 75,831 |
| | 318,685 |
| | 297,290 |
|
Hurricane-related charges, net | — |
| | (2,173 | ) | | — |
| | 7,963 |
|
Other | 3,745 |
| | 803 |
| | 7,265 |
| | 5,005 |
|
Total expenses | 243,079 |
| | 214,219 |
| | 978,128 |
| | 887,019 |
|
| | | | | | | |
Gain on sale of single-family properties and other, net | 7,497 |
| | 451 |
| | 17,946 |
| | 6,826 |
|
Loss on early extinguishment of debt | — |
| | — |
| | (1,447 | ) | | (6,555 | ) |
Remeasurement of participating preferred shares | — |
| | 1,500 |
| | 1,212 |
| | 2,841 |
|
| | | | | | | |
Net income | 34,734 |
| | 30,533 |
| | 112,438 |
| | 76,492 |
|
| | | | | | | |
Noncontrolling interest | 3,320 |
| | (4,485 | ) | | 4,165 |
| | (4,507 | ) |
Dividends on preferred shares | 13,782 |
| | 14,596 |
| | 52,586 |
| | 60,718 |
|
Redemption of participating preferred shares | — |
| | 42,416 |
| | 32,215 |
| | 42,416 |
|
| | | | | | | |
Net income (loss) attributable to common shareholders | $ | 17,632 |
| | $ | (21,994 | ) | | $ | 23,472 |
| | $ | (22,135 | ) |
| | | | | | | |
Weighted-average shares outstanding: | | | | | | | |
Basic | 296,559,183 |
| | 286,469,724 |
| | 293,640,500 |
| | 264,254,718 |
|
Diluted | 297,067,211 |
| | 286,469,724 |
| | 294,268,330 |
| | 264,254,718 |
|
| | | | | | | |
Net income (loss) attributable to common shareholders per share: | | | | | | | |
Basic | $ | 0.06 |
| | $ | (0.08 | ) | | $ | 0.08 |
| | $ | (0.08 | ) |
Diluted | $ | 0.06 |
| | $ | (0.08 | ) | | $ | 0.08 |
| | $ | (0.08 | ) |
|
| | |
| | |
Refer to "Defined Terms and Non-GAAP Reconciliations" for definitions of metrics and reconciliations to GAAP. | | 9 |
Funds from Operations
(Amounts in thousands, except share and per share data)
(Unaudited)
|
| | | | | | | | | | | | | | | |
| For the Three Months Ended Dec 31, | | For the Years Ended Dec 31, |
| 2018 | | 2017 | | 2018 | | 2017 |
Net income (loss) attributable to common shareholders | $ | 17,632 |
| | $ | (21,994 | ) | | $ | 23,472 |
| | $ | (22,135 | ) |
Adjustments: | | | | | | | |
Noncontrolling interests in the Operating Partnership | 3,320 |
| | (4,618 | ) | | 4,424 |
| | (4,648 | ) |
Net (gain) loss on sale / impairment of single-family properties and other | (4,435 | ) | | 443 |
| | (12,088 | ) | | (2,146 | ) |
Depreciation and amortization | 81,123 |
| | 75,831 |
| | 318,685 |
| | 297,290 |
|
Less: depreciation and amortization of non-real estate assets | (1,890 | ) | | (1,797 | ) | | (7,352 | ) | | (7,847 | ) |
FFO attributable to common share and unit holders | $ | 95,750 |
| | $ | 47,865 |
| | $ | 327,141 |
| | $ | 260,514 |
|
Adjustments: | | | | | | | |
Acquisition fees and costs expensed | 1,538 |
| | 809 |
| | 5,225 |
| | 4,623 |
|
Noncash share-based compensation - general and administrative | 466 |
| | 646 |
| | 2,075 |
| | 2,563 |
|
Noncash share-based compensation - property management | 217 |
| | 391 |
| | 1,358 |
| | 1,649 |
|
Noncash interest expense related to acquired debt | 493 |
| | 925 |
| | 3,303 |
| | 3,549 |
|
Hurricane-related charges, net | — |
| | (2,173 | ) | | — |
| | 7,963 |
|
Loss on early extinguishment of debt | — |
| | — |
| | 1,447 |
| | 6,555 |
|
Remeasurement of participating preferred shares | — |
| | (1,500 | ) | | (1,212 | ) | | (2,841 | ) |
Redemption of participating preferred shares | — |
| | 42,416 |
| | 32,215 |
| | 42,416 |
|
Core FFO attributable to common share and unit holders | $ | 98,464 |
| | $ | 89,379 |
| | $ | 371,552 |
| | $ | 326,991 |
|
Recurring capital expenditures (1) | (8,546 | ) | | (7,501 | ) | | (35,888 | ) | | (32,556 | ) |
Leasing costs | (3,047 | ) | | (2,029 | ) | | (12,603 | ) | | (7,390 | ) |
Adjusted FFO attributable to common share and unit holders | $ | 86,871 |
| | $ | 79,849 |
| | $ | 323,061 |
| | $ | 287,045 |
|
| | | | | | | |
Per FFO share and unit: | | | | | | | |
FFO attributable to common share and unit holders | $ | 0.27 |
| | $ | 0.14 |
| | $ | 0.94 |
| | $ | 0.81 |
|
Core FFO attributable to common share and unit holders | $ | 0.28 |
| | $ | 0.26 |
| | $ | 1.06 |
| | $ | 1.02 |
|
Adjusted FFO attributable to common share and unit holders | $ | 0.25 |
| | $ | 0.23 |
| | $ | 0.92 |
| | $ | 0.90 |
|
| | | | | | | |
Weighted-average FFO shares and units: | | | | | | | |
Common shares outstanding | 296,559,183 |
| | 286,469,724 |
| | 293,640,500 |
| | 264,254,718 |
|
Share-based compensation plan (2) | 508,028 |
| | 696,037 |
| | 627,830 |
| | 735,415 |
|
Operating partnership units | 55,349,791 |
| | 55,353,391 |
| | 55,350,062 |
| | 55,498,488 |
|
Total weighted-average FFO shares and units | 352,417,002 |
| | 342,519,152 |
| | 349,618,392 |
| | 320,488,621 |
|
| |
(1) | As a portion of our homes are recently acquired and / or renovated, we estimate recurring capital expenditures for our entire portfolio by multiplying (a) current period actual recurring capital expenditures per Same-Home property by (b) our total number of properties, excluding non-stabilized properties and properties identified as part of our disposition program, comprised of properties classified as held for sale and properties identified for future sale. |
| |
(2) | Reflects the effect of potentially dilutive securities issuable upon the assumed vesting / exercise of restricted stock units and stock options. |
|
| | |
| | |
Refer to "Defined Terms and Non-GAAP Reconciliations" for definitions of metrics and reconciliations to GAAP. | | 10 |
Core Net Operating Income - Total Portfolio
(Amounts in thousands)
(Unaudited)
|
| | | | | | | | | | | | | | | |
| For the Three Months Ended Dec 31, | | For the Years Ended Dec 31, |
| 2018 | | 2017 | | 2018 | | 2017 |
Rents from single-family properties | $ | 232,378 |
| | $ | 210,778 |
| | $ | 908,936 |
| | $ | 824,023 |
|
Fees from single-family properties | 2,648 |
| | 2,590 |
| | 10,946 |
| | 10,727 |
|
Bad debt expense | (2,367 | ) | | (2,186 | ) | | (8,732 | ) | | (7,328 | ) |
Core revenues | 232,659 |
| | 211,182 |
| | 911,150 |
| | 827,422 |
|
| | | | | | | |
Property tax expense | 40,941 |
| | 37,602 |
| | 160,649 |
| | 147,654 |
|
HOA fees, net (1) | 5,453 |
| | 4,425 |
| | 20,073 |
| | 16,656 |
|
R&M and turnover costs, net (1) | 16,016 |
| | 14,645 |
| | 73,398 |
| | 60,593 |
|
Insurance | 2,202 |
| | 2,071 |
| | 8,368 |
| | 7,916 |
|
Property management expenses, net (2) | 16,467 |
| | 15,664 |
| | 68,107 |
| | 62,909 |
|
Core property operating expenses | 81,079 |
| | 74,407 |
| | 330,595 |
| | 295,728 |
|
| | | | | | | |
Core NOI | $ | 151,580 |
| | $ | 136,775 |
| | $ | 580,555 |
| | $ | 531,694 |
|
Core NOI margin | 65.2 | % | | 64.8 | % | | 63.7 | % | | 64.3 | % |
|
| | | | | | | | | | | | | | | | | | | | | | | |
| For the Three Months Ended Dec 31, 2018 |
| Same-Home Properties | | Stabilized, Non-Same-Home Properties | | Non-Stabilized Former ARPI Properties | | Subtotal Same-Home, Stabilized and ARPI | | Other & Held for Sale Properties (3) | | Total Single-Family Properties |
Property count | 38,054 |
| | 9,245 |
| | 2,102 |
| | 49,401 |
| | 3,382 |
| | 52,783 |
|
| | | | | | | | | | | |
Rents from single-family properties | $ | 172,155 |
| | $ | 42,462 |
| | $ | 8,771 |
| | $ | 223,388 |
| | $ | 8,990 |
| | $ | 232,378 |
|
Fees from single-family properties | 1,898 |
| | 450 |
| | 126 |
| | 2,474 |
| | 174 |
| | 2,648 |
|
Bad debt expense | (1,674 | ) | | (470 | ) | | (50 | ) | | (2,194 | ) | | (173 | ) | | (2,367 | ) |
Core revenues | 172,379 |
| | 42,442 |
| | 8,847 |
| | 223,668 |
| | 8,991 |
| | 232,659 |
|
| | | | | | | | | | | |
Property tax expense | 30,036 |
| | 6,507 |
| | 1,557 |
| | 38,100 |
| | 2,841 |
| | 40,941 |
|
HOA fees, net (1) | 4,092 |
| | 768 |
| | 232 |
| | 5,092 |
| | 361 |
| | 5,453 |
|
R&M and turnover costs, net (1) | 11,638 |
| | 2,480 |
| | 676 |
| | 14,794 |
| | 1,222 |
| | 16,016 |
|
Insurance | 1,549 |
| | 435 |
| | 84 |
| | 2,068 |
| | 134 |
| | 2,202 |
|
Property management expenses, net (2) | 12,026 |
| | 2,922 |
| | 664 |
| | 15,612 |
| | 855 |
| | 16,467 |
|
Core property operating expenses | 59,341 |
| | 13,112 |
| | 3,213 |
| | 75,666 |
| | 5,413 |
| | 81,079 |
|
| | | | | | | | | | | |
Core NOI | $ | 113,038 |
| | $ | 29,330 |
| | $ | 5,634 |
| | $ | 148,002 |
| | $ | 3,578 |
| | $ | 151,580 |
|
Core NOI margin | 65.6 | % | | 69.1 | % | | 63.7 | % | | 66.2 | % | | 39.8 | % | | 65.2 | % |
| |
(1) | Presented net of tenant charge-backs. |
| |
(2) | Presented net of tenant charge-backs and excludes noncash share-based compensation expense related to centralized and field property management employees. |
| |
(3) | Includes 1,437 non-stabilized properties and 1,945 properties classified as held for sale. |
|
| | |
| | |
Refer to "Defined Terms and Non-GAAP Reconciliations" for definitions of metrics and reconciliations to GAAP. | | 11 |
Same-Home Results – Quarterly and Full Year Comparisons
(Amounts in thousands, except property and per property data)
(Unaudited)
|
| | | | | | | | | | | | | | | | | | | | | |
| For the Three Months Ended Dec 31, | | | | For the Years Ended Dec 31, | | |
| 2018 | | 2017 | | Change | | 2018 | | 2017 | | Change |
Number of Same-Home properties | 38,054 | | 38,054 | | | | 38,054 | | 38,054 | | |
Leased percentage as of period end | 96.4 | % | | 95.8 | % | | 0.6 | % | | 96.4 | % | | 95.8 | % | | 0.6 | % |
Occupancy percentage as of period end | 95.8 | % | | 95.0 | % | | 0.8 | % | | 95.8 | % | | 95.0 | % | | 0.8 | % |
Average Occupied Days Percentage | 94.8 | % | | 94.0 | % | | 0.8 | % | | 95.0 | % | | 94.6 | % | | 0.4 | % |
Average Monthly Realized Rent per property | $ | 1,591 |
| | $ | 1,539 |
| | 3.4 | % | | $ | 1,571 |
| | $ | 1,516 |
| | 3.6 | % |
Turnover Rate | 7.8 | % | | 7.8 | % | | — | % | | 37.7 | % | | 39.4 | % | | (1.7 | )% |
| | | | | | | | | | | |
Core NOI: | | | | | | | | | | | |
Rents from single-family properties | $ | 172,155 |
| | $ | 165,243 |
| | 4.2 | % | | $ | 681,519 |
| | $ | 655,034 |
| | 4.0 | % |
Fees from single-family properties | 1,898 |
| | 1,935 |
| | (1.9 | )% | | 7,834 |
| | 8,106 |
| | (3.4 | )% |
Bad debt expense | (1,674 | ) | | (1,594 | ) | | 5.0 | % | | (6,258 | ) | | (5,615 | ) | | 11.5 | % |
Core revenues | 172,379 |
| | 165,584 |
| | 4.1 | % | | 683,095 |
| | 657,525 |
| | 3.9 | % |
| | | | | | | | | | | |
Property tax expense | 30,036 |
| | 28,851 |
| | 4.1 | % | | 118,675 |
| | 114,587 |
| | 3.6 | % |
HOA fees, net (1) | 4,092 |
| | 3,335 |
| | 22.7 | % | | 14,607 |
| | 12,831 |
| | 13.8 | % |
R&M and turnover costs, net (1) (2) | 11,638 |
| | 11,257 |
| | 3.4 | % | | 53,507 |
| | 46,828 |
| | 14.3 | % |
Insurance | 1,549 |
| | 1,551 |
| | (0.1 | )% | | 6,109 |
| | 6,184 |
| | (1.2 | )% |
Property management expenses, net (3) | 12,026 |
| | 12,076 |
| | (0.4 | )% | | 50,311 |
| | 49,375 |
| | 1.9 | % |
Core property operating expenses | 59,341 |
| | 57,070 |
| | 4.0 | % | | 243,209 |
| | 229,805 |
| | 5.8 | % |
| | | | | | | | | | | |
Core NOI | $ | 113,038 |
| | $ | 108,514 |
| | 4.2 | % | | $ | 439,886 |
| | $ | 427,720 |
| | 2.8 | % |
Core NOI margin | 65.6 | % | | 65.5 | % | | | | 64.4 | % | | 65.0 | % | | |
| | | | | | | | | | | |
Recurring Capital Expenditures | 6,582 |
| | 5,772 |
| | 14.0 | % | | 27,506 |
| | 26,052 |
| | 5.6 | % |
Core NOI After Capital Expenditures | $ | 106,456 |
| | $ | 102,742 |
| | 3.6 | % | | $ | 412,380 |
| | $ | 401,668 |
| | 2.7 | % |
| | | | | | | | | | | |
Property Enhancing Capex | | | | | | | | | | | |
Resilient flooring program | $ | 2,819 |
| | $ | 1,497 |
| |
| | $ | 9,683 |
| | $ | 3,078 |
| |
|
| | | | | | | | | | | |
Per property: | | | | | | | | | | | |
Average Recurring Capital Expenditures | $ | 173 |
| | $ | 152 |
| | 14.0 | % | | $ | 723 |
| | $ | 685 |
| | 5.6 | % |
Average R&M and turnover costs, net, plus Recurring Capital Expenditures | $ | 480 |
| | $ | 447 |
| | 7.4 | % | | $ | 2,129 |
| | $ | 1,915 |
| | 11.2 | % |
| |
(1) | Presented net of tenant charge-backs. |
| |
(2) | For the fourth quarter of 2018, includes repair costs of $0.2 million related to Hurricane Michael. For the full year 2018, includes a total of $0.5 million of repair costs related to Hurricane Michael and Hurricane Florence. |
| |
(3) | Presented net of tenant charge-backs and excludes noncash share-based compensation expense related to centralized and field property management employees. |
|
| | |
| | |
Refer to "Defined Terms and Non-GAAP Reconciliations" for definitions of metrics and reconciliations to GAAP. | | 12 |
Same-Home Results – Sequential Quarterly Results
(Amounts in thousands, except per property data)
(Unaudited)
|
| | | | | | | | | | | | | | | | | | | |
| For the Three Months Ended |
| Dec 31, 2018 | | Sep 30, 2018 | | Jun 30, 2018 | | Mar 31, 2018 | | Dec 31, 2017 |
Core NOI: | | | | | | | | | |
Rents from single-family properties | $ | 172,155 |
| | $ | 171,550 |
| | $ | 170,136 |
| | $ | 167,678 |
| | $ | 165,243 |
|
Fees from single-family properties | 1,898 |
| | 2,005 |
| | 1,980 |
| | 1,951 |
| | 1,935 |
|
Bad debt expense | (1,674 | ) | | (1,938 | ) | | (1,166 | ) | | (1,480 | ) | | (1,594 | ) |
Core revenues | 172,379 |
| | 171,617 |
| | 170,950 |
| | 168,149 |
| | 165,584 |
|
| | | | | | | | | |
Property tax expense | 30,036 |
| | 29,946 |
| | 29,548 |
| | 29,145 |
| | 28,851 |
|
HOA fees, net (1) | 4,092 |
| | 3,732 |
| | 3,490 |
| | 3,293 |
| | 3,335 |
|
R&M and turnover costs, net (1) (2) | 11,638 |
| | 14,829 |
| | 13,780 |
| | 13,260 |
| | 11,257 |
|
Insurance | 1,549 |
| | 1,555 |
| | 1,506 |
| | 1,499 |
| | 1,551 |
|
Property management expenses, net (3) | 12,026 |
| | 12,623 |
| | 12,555 |
| | 13,107 |
| | 12,076 |
|
Core property operating expenses | 59,341 |
| | 62,685 |
| | 60,879 |
| | 60,304 |
| | 57,070 |
|
| | | | | | | | | |
Core NOI | $ | 113,038 |
| | $ | 108,932 |
| | $ | 110,071 |
| | $ | 107,845 |
| | $ | 108,514 |
|
Core NOI margin | 65.6 | % | | 63.5 | % | | 64.4 | % | | 64.1 | % | | 65.5 | % |
| | | | | | | | | |
Recurring Capital Expenditures | 6,582 |
| | 8,857 |
| | 6,422 |
| | 5,645 |
| | 5,772 |
|
Core NOI After Capital Expenditures | $ | 106,456 |
| | $ | 100,075 |
| | $ | 103,649 |
| | $ | 102,200 |
| | $ | 102,742 |
|
| | | | | | | | | |
Property Enhancing Capex | | | | | | | | | |
Resilient flooring program | $ | 2,819 |
| | $ | 3,146 |
| | $ | 2,418 |
| | $ | 1,300 |
| | $ | 1,497 |
|
| | | | | | | | | |
Per property: | | | | | | | | | |
Average Recurring Capital Expenditures | $ | 173 |
| | $ | 233 |
| | $ | 169 |
| | $ | 148 |
| | $ | 152 |
|
Average R&M and turnover costs, net, plus Recurring Capital Expenditures | $ | 480 |
| | $ | 622 |
| | $ | 531 |
| | $ | 496 |
| | $ | 447 |
|
| |
(1) | Presented net of tenant charge-backs. |
| |
(2) | Includes repair costs related to Hurricanes Florence and Michael that totaled $0.3 million and $0.2 million in the third and fourth quarters of 2018, respectively. |
| |
(3) | Presented net of tenant charge-backs and excludes noncash share-based compensation expense related to centralized and field property management employees. |
|
| | |
| | |
Refer to "Defined Terms and Non-GAAP Reconciliations" for definitions of metrics and reconciliations to GAAP. | | 13 |
Same-Home Results – Sequential Quarterly Metrics
Average Occupied Days Percentage
|
| | | | | | | | | | | | | | |
| For the Three Months Ended |
| Dec 31, 2018 | | Sep 30, 2018 | | Jun 30, 2018 | | Mar 31, 2018 | | Dec 31, 2017 |
Dallas-Fort Worth, TX | 94.1 | % | | 94.1 | % | | 95.3 | % | | 94.5 | % | | 93.3 | % |
Atlanta, GA | 95.5 | % | | 95.8 | % | | 96.1 | % | | 95.1 | % | | 95.6 | % |
Indianapolis, IN | 93.5 | % | | 94.2 | % | | 94.9 | % | | 94.3 | % | | 94.3 | % |
Charlotte, NC | 94.5 | % | | 95.0 | % | | 94.4 | % | | 93.5 | % | | 92.5 | % |
Houston, TX | 93.9 | % | | 94.3 | % | | 95.1 | % | | 94.7 | % | | 93.6 | % |
Cincinnati, OH | 95.2 | % | | 95.0 | % | | 95.0 | % | | 94.5 | % | | 94.0 | % |
Greater Chicago area, IL and IN | 95.6 | % | | 96.1 | % | | 96.3 | % | | 96.6 | % | | 94.9 | % |
Phoenix, AZ | 96.4 | % | | 96.2 | % | | 97.0 | % | | 96.5 | % | | 95.1 | % |
Nashville, TN | 92.7 | % | | 94.7 | % | | 94.5 | % | | 92.9 | % | | 92.6 | % |
Tampa, FL | 94.6 | % | | 94.8 | % | | 95.0 | % | | 94.8 | % | | 93.5 | % |
Raleigh, NC | 94.8 | % | | 95.1 | % | | 93.9 | % | | 93.6 | % | | 93.8 | % |
Jacksonville, FL | 95.0 | % | | 95.9 | % | | 96.7 | % | | 95.6 | % | | 95.5 | % |
Columbus, OH | 96.6 | % | | 97.0 | % | | 96.0 | % | | 93.7 | % | | 92.5 | % |
Orlando, FL | 95.7 | % | | 97.1 | % | | 96.3 | % | | 96.9 | % | | 96.7 | % |
Salt Lake City, UT | 93.1 | % | | 95.0 | % | | 95.1 | % | | 95.2 | % | | 93.2 | % |
Las Vegas, NV | 96.3 | % | | 97.2 | % | | 97.7 | % | | 96.6 | % | | 96.3 | % |
San Antonio, TX | 93.4 | % | | 94.9 | % | | 95.0 | % | | 94.3 | % | | 92.8 | % |
Charleston, SC | 94.0 | % | | 92.1 | % | | 90.8 | % | | 92.3 | % | | 93.7 | % |
Denver, CO | 94.4 | % | | 93.9 | % | | 96.0 | % | | 97.0 | % | | 95.2 | % |
Greenville, SC | 93.4 | % | | 94.1 | % | | 91.5 | % | | 90.6 | % | | 91.1 | % |
All Other (1) | 95.5 | % | | 95.8 | % | | 95.9 | % | | 95.0 | % | | 94.0 | % |
Total / Average | 94.8 | % | | 95.2 | % | | 95.4 | % | | 94.7 | % | | 94.0 | % |
Average Monthly Realized Rent per property
|
| | | | | | | | | | | | | | | | | | | |
| For the Three Months Ended |
| Dec 31, 2018 | | Sep 30, 2018 | | Jun 30, 2018 | | Mar 31, 2018 | | Dec 31, 2017 |
Dallas-Fort Worth, TX | $ | 1,726 |
| | $ | 1,710 |
| | $ | 1,690 |
| | $ | 1,677 |
| | $ | 1,665 |
|
Atlanta, GA | 1,552 |
| | 1,539 |
| | 1,525 |
| | 1,496 |
| | 1,483 |
|
Indianapolis, IN | 1,381 |
| | 1,379 |
| | 1,377 |
| | 1,366 |
| | 1,357 |
|
Charlotte, NC | 1,555 |
| | 1,535 |
| | 1,526 |
| | 1,521 |
| | 1,522 |
|
Houston, TX | 1,662 |
| | 1,651 |
| | 1,622 |
| | 1,615 |
| | 1,622 |
|
Cincinnati, OH | 1,575 |
| | 1,562 |
| | 1,548 |
| | 1,536 |
| | 1,517 |
|
Greater Chicago area, IL and IN | 1,837 |
| | 1,825 |
| | 1,812 |
| | 1,787 |
| | 1,777 |
|
Phoenix, AZ | 1,362 |
| | 1,348 |
| | 1,318 |
| | 1,299 |
| | 1,282 |
|
Nashville, TN | 1,727 |
| | 1,707 |
| | 1,699 |
| | 1,702 |
| | 1,682 |
|
Tampa, FL | 1,714 |
| | 1,713 |
| | 1,678 |
| | 1,671 |
| | 1,667 |
|
Raleigh, NC | 1,510 |
| | 1,499 |
| | 1,492 |
| | 1,485 |
| | 1,477 |
|
Jacksonville, FL | 1,511 |
| | 1,494 |
| | 1,475 |
| | 1,465 |
| | 1,446 |
|
Columbus, OH | 1,572 |
| | 1,561 |
| | 1,544 |
| | 1,540 |
| | 1,526 |
|
Orlando, FL | 1,655 |
| | 1,629 |
| | 1,603 |
| | 1,578 |
| | 1,578 |
|
Salt Lake City, UT | 1,698 |
| | 1,683 |
| | 1,667 |
| | 1,643 |
| | 1,627 |
|
Las Vegas, NV | 1,515 |
| | 1,498 |
| | 1,488 |
| | 1,467 |
| | 1,450 |
|
San Antonio, TX | 1,514 |
| | 1,500 |
| | 1,491 |
| | 1,482 |
| | 1,481 |
|
Charleston, SC | 1,632 |
| | 1,616 |
| | 1,607 |
| | 1,592 |
| | 1,609 |
|
Denver, CO | 2,159 |
| | 2,157 |
| | 2,134 |
| | 2,110 |
| | 2,081 |
|
Greenville, SC | 1,551 |
| | 1,519 |
| | 1,523 |
| | 1,527 |
| | 1,523 |
|
All Other (1) | 1,520 |
| | 1,509 |
| | 1,493 |
| | 1,485 |
| | 1,467 |
|
Total / Average | $ | 1,591 |
| | $ | 1,578 |
| | $ | 1,562 |
| | $ | 1,550 |
| | $ | 1,539 |
|
| |
(1) | Represents 15 markets in 15 states. |
|
| | |
| | |
Refer to "Defined Terms and Non-GAAP Reconciliations" for definitions of metrics and reconciliations to GAAP. | | 14 |
Same-Home Results – Operating Metrics by Market
|
| | | | | | | | | | | | | | | | | | |
| Number of Properties | | Gross Book Value per Property | | % of 4Q18 NOI | | Avg. Change in Rent for Renewals (1) | | Avg. Change in Rent for Re-Leases (1) | | Avg. Blended Change in Rent (1) |
Dallas-Fort Worth, TX | 3,367 |
| | $ | 162,396 |
| | 8.0 | % | | 4.6 | % | | 0.8 | % | | 3.0 | % |
Atlanta, GA | 3,030 |
| | 165,454 |
| | 8.0 | % | | 5.2 | % | | 3.7 | % | | 4.5 | % |
Indianapolis, IN | 2,779 |
| | 153,580 |
| | 6.3 | % | | 3.7 | % | | (0.3 | )% | | 1.5 | % |
Charlotte, NC | 2,429 |
| | 175,717 |
| | 6.9 | % | | 3.3 | % | | (0.6 | )% | | 1.6 | % |
Houston, TX | 2,123 |
| | 170,620 |
| | 4.9 | % | | 3.8 | % | | (3.0 | )% | | 1.1 | % |
Cincinnati, OH | 1,875 |
| | 173,887 |
| | 5.0 | % | | 4.0 | % | | 1.7 | % | | 3.0 | % |
Greater Chicago area, IL and IN | 1,752 |
| | 181,240 |
| | 4.4 | % | | 2.7 | % | | 1.4 | % | | 2.1 | % |
Phoenix, AZ | 1,807 |
| | 164,364 |
| | 4.4 | % | | 6.3 | % | | 7.5 | % | | 6.8 | % |
Nashville, TN | 1,712 |
| | 206,455 |
| | 5.7 | % | | 4.4 | % | | (2.7 | )% | | 1.3 | % |
Tampa, FL | 1,585 |
| | 188,476 |
| | 3.9 | % | | 3.8 | % | | 0.6 | % | | 2.4 | % |
Raleigh, NC | 1,586 |
| | 180,005 |
| | 4.3 | % | | 3.6 | % | | 0.8 | % | | 2.4 | % |
Jacksonville, FL | 1,580 |
| | 154,100 |
| | 3.8 | % | | 3.6 | % | | 2.7 | % | | 3.2 | % |
Columbus, OH | 1,429 |
| | 155,950 |
| | 3.9 | % | | 4.6 | % | | 2.6 | % | | 3.9 | % |
Orlando, FL | 1,239 |
| | 170,217 |
| | 3.1 | % | | 5.5 | % | | 4.4 | % | | 5.0 | % |
Salt Lake City, UT | 1,045 |
| | 221,603 |
| | 3.5 | % | | 4.7 | % | | 3.7 | % | | 4.2 | % |
Las Vegas, NV | 970 |
| | 176,544 |
| | 2.7 | % | | 5.3 | % | | 3.7 | % | | 4.8 | % |
San Antonio, TX | 873 |
| | 155,980 |
| | 1.9 | % | | 3.7 | % | | (0.6 | )% | | 2.1 | % |
Charleston, SC | 667 |
| | 180,254 |
| | 1.8 | % | | 3.5 | % | | 0.2 | % | | 1.7 | % |
Denver, CO | 650 |
| | 275,567 |
| | 2.7 | % | | 4.1 | % | | 2.2 | % | | 3.3 | % |
Greenville, SC | 633 |
| | 172,642 |
| | 1.6 | % | | 5.0 | % | | 0.2 | % | | 2.7 | % |
All Other (2) | 4,923 |
| | 170,746 |
| | 13.2 | % | | 4.4 | % | | 2.6 | % | | 3.6 | % |
Total / Average | 38,054 |
| | $ | 173,639 |
| | 100.0 | % | | 4.3 | % | | 1.4 | % | | 3.0 | % |
|
| | | | | | | | | | | | | | | | | | | |
| Average Occupied Days Percentage | | Average Monthly Realized Rent per property |
| 4Q18 QTD | | 4Q17 QTD | | Change | | 4Q18 QTD | | 4Q17 QTD | | Change |
Dallas-Fort Worth, TX | 94.1 | % | | 93.3 | % | | 0.8 | % | | $ | 1,726 |
| | $ | 1,665 |
| | 3.7 | % |
Atlanta, GA | 95.5 | % | | 95.6 | % | | (0.1 | )% | | 1,552 |
| | 1,483 |
| | 4.7 | % |
Indianapolis, IN | 93.5 | % | | 94.3 | % | | (0.8 | )% | | 1,381 |
| | 1,357 |
| | 1.8 | % |
Charlotte, NC | 94.5 | % | | 92.5 | % | | 2.0 | % | | 1,555 |
| | 1,522 |
| | 2.2 | % |
Houston, TX | 93.9 | % | | 93.6 | % | | 0.3 | % | | 1,662 |
| | 1,622 |
| | 2.5 | % |
Cincinnati, OH | 95.2 | % | | 94.0 | % | | 1.2 | % | | 1,575 |
| | 1,517 |
| | 3.8 | % |
Greater Chicago area, IL and IN | 95.6 | % | | 94.9 | % | | 0.7 | % | | 1,837 |
| | 1,777 |
| | 3.4 | % |
Phoenix, AZ | 96.4 | % | | 95.1 | % | | 1.3 | % | | 1,362 |
| | 1,282 |
| | 6.2 | % |
Nashville, TN | 92.7 | % | | 92.6 | % | | 0.1 | % | | 1,727 |
| | 1,682 |
| | 2.7 | % |
Tampa, FL | 94.6 | % | | 93.5 | % | | 1.1 | % | | 1,714 |
| | 1,667 |
| | 2.8 | % |
Raleigh, NC | 94.8 | % | | 93.8 | % | | 1.0 | % | | 1,510 |
| | 1,477 |
| | 2.2 | % |
Jacksonville, FL | 95.0 | % | | 95.5 | % | | (0.5 | )% | | 1,511 |
| | 1,446 |
| | 4.5 | % |
Columbus, OH | 96.6 | % | | 92.5 | % | | 4.1 | % | | 1,572 |
| | 1,526 |
| | 3.0 | % |
Orlando, FL | 95.7 | % | | 96.7 | % | | (1.0 | )% | | 1,655 |
| | 1,578 |
| | 4.9 | % |
Salt Lake City, UT | 93.1 | % | | 93.2 | % | | (0.1 | )% | | 1,698 |
| | 1,627 |
| | 4.4 | % |
Las Vegas, NV | 96.3 | % | | 96.3 | % | | — | % | | 1,515 |
| | 1,450 |
| | 4.5 | % |
San Antonio, TX | 93.4 | % | | 92.8 | % | | 0.6 | % | | 1,514 |
| | 1,481 |
| | 2.2 | % |
Charleston, SC | 94.0 | % | | 93.7 | % | | 0.3 | % | | 1,632 |
| | 1,609 |
| | 1.4 | % |
Denver, CO | 94.4 | % | | 95.2 | % | | (0.8 | )% | | 2,159 |
| | 2,081 |
| | 3.7 | % |
Greenville, SC | 93.4 | % | | 91.1 | % | | 2.3 | % | | 1,551 |
| | 1,523 |
| | 1.8 | % |
All Other (2) | 95.5 | % | | 94.0 | % | | 1.5 | % | | 1,520 |
| | 1,467 |
| | 3.6 | % |
Total / Average | 94.8 | % | | 94.0 | % | | 0.8 | % | | $ | 1,591 |
| | $ | 1,539 |
| | 3.4 | % |
| |
(1) | Reflected for the three months ended December 31, 2018. |
| |
(2) | Represents 15 markets in 15 states. |
|
| | |
| | |
Refer to "Defined Terms and Non-GAAP Reconciliations" for definitions of metrics and reconciliations to GAAP. | | 15 |
Consolidated Balance Sheets
(Amounts in thousands)
|
| | | | | | | |
| Dec 31, 2018 | | Dec 31, 2017 |
| (Unaudited) | | |
Assets | | | |
Single-family properties: | | | |
Land | $ | 1,713,496 |
| | $ | 1,665,631 |
|
Buildings and improvements | 7,483,600 |
| | 7,303,270 |
|
| 9,197,096 |
| | 8,968,901 |
|
Less: accumulated depreciation | (1,176,499 | ) | | (939,724 | ) |
Single-family properties in operation, net | 8,020,597 |
| | 8,029,177 |
|
Single-family properties under development and development land | 153,651 |
| | 51,938 |
|
Single-family properties held for sale, net | 318,327 |
| | 35,803 |
|
Total real estate assets, net | 8,492,575 |
| | 8,116,918 |
|
Cash and cash equivalents | 30,284 |
| | 46,156 |
|
Restricted cash | 144,930 |
| | 136,667 |
|
Rent and other receivables, net | 29,027 |
| | 30,144 |
|
Escrow deposits, prepaid expenses and other assets | 146,034 |
| | 119,913 |
|
Deferred costs and other intangibles, net | 12,686 |
| | 13,025 |
|
Asset-backed securitization certificates | 25,666 |
| | 25,666 |
|
Goodwill | 120,279 |
| | 120,279 |
|
Total assets | $ | 9,001,481 |
| | $ | 8,608,768 |
|
| | | |
Liabilities | | | |
Revolving credit facility | $ | 250,000 |
| | $ | 140,000 |
|
Term loan facility, net | 99,232 |
| | 198,023 |
|
Asset-backed securitizations, net | 1,961,511 |
| | 1,977,308 |
|
Unsecured senior notes, net | 492,800 |
| | — |
|
Exchangeable senior notes, net | — |
| | 111,697 |
|
Secured note payable | — |
| | 48,859 |
|
Accounts payable and accrued expenses | 219,229 |
| | 222,867 |
|
Amounts payable to affiliates | 4,967 |
| | 4,720 |
|
Participating preferred shares derivative liability | — |
| | 29,470 |
|
Total liabilities | 3,027,739 |
| | 2,732,944 |
|
| | | |
Commitments and contingencies | | | |
| | | |
Equity | | | |
Shareholders' equity: | | | |
Class A common shares | 2,960 |
| | 2,861 |
|
Class B common shares | 6 |
| | 6 |
|
Preferred shares | 354 |
| | 384 |
|
Additional paid-in capital | 5,732,466 |
| | 5,600,256 |
|
Accumulated deficit | (491,214 | ) | | (453,953 | ) |
Accumulated other comprehensive income | 7,393 |
| | 75 |
|
Total shareholders' equity | 5,251,965 |
| | 5,149,629 |
|
Noncontrolling interest | 721,777 |
| | 726,195 |
|
Total equity | 5,973,742 |
| | 5,875,824 |
|
| | | |
Total liabilities and equity | $ | 9,001,481 |
| | $ | 8,608,768 |
|
|
| | |
| | |
Refer to "Defined Terms and Non-GAAP Reconciliations" for definitions of metrics and reconciliations to GAAP. | | 16 |
Debt Summary and Maturity Schedule as of December 31, 2018
(Amounts in thousands)
|
| | | | | | | | | | | | | | | | | | | | |
| | Secured | | Unsecured | | Total Balance | | % of Total | | Interest Rate (1) | | Years to Maturity (2) |
Floating rate debt: | | | | | | | | | | | | |
Revolving credit facility (3) | | $ | — |
| | $ | 250,000 |
| | $ | 250,000 |
| | 8.8 | % | | 3.70 | % | | 3.5 |
Term loan facility (3) | | — |
| | 100,000 |
| | 100,000 |
| | 3.5 | % | | 3.85 | % | | 3.5 |
Total floating rate debt | | — |
| | 350,000 |
| | 350,000 |
| | 12.3 | % | | 3.74 | % | | 3.5 |
| | | | | | | | | | | | |
Fixed rate debt: | | | | | | | | | | | | |
AH4R 2014-SFR2 | | 491,195 |
| | — |
| | 491,195 |
| | 17.3 | % | | 4.42 | % | | 5.8 |
AH4R 2014-SFR3 | | 506,760 |
| | — |
| | 506,760 |
| | 17.8 | % | | 4.40 | % | | 5.9 |
AH4R 2015-SFR1 | | 532,197 |
| | — |
| | 532,197 |
| | 18.7 | % | | 4.14 | % | | 26.3 |
AH4R 2015-SFR2 | | 462,358 |
| | — |
| | 462,358 |
| | 16.3 | % | | 4.36 | % | | 26.8 |
2028 unsecured senior notes (4) | | — |
| | 500,000 |
| | 500,000 |
| | 17.6 | % | | 4.08 | % | | 9.1 |
Total fixed rate debt | | 1,992,510 |
| | 500,000 |
| | 2,492,510 |
| | 87.7 | % | | 4.28 | % | | 14.8 |
| | | | | | | | | | | | |
Total Debt | | $ | 1,992,510 |
| | $ | 850,000 |
| | $ | 2,842,510 |
| | 100.0 | % | | 4.21 | % | | 13.4 |
| | | | | | | | | | | | |
Unamortized discounts and loan costs | | | | | | (38,967 | ) | | | | | | |
Total debt per balance sheet | | | | | | $ | 2,803,543 |
| | | | | | |
|
| | | | | | | | | | | | | | | |
Year (2) | | Floating Rate | | Fixed Rate | | Total | | % of Total |
2019 | | $ | — |
| | $ | 20,714 |
| | $ | 20,714 |
| | 0.7 | % |
2020 | | — |
| | 20,714 |
| | 20,714 |
| | 0.7 | % |
2021 | | — |
| | 20,714 |
| | 20,714 |
| | 0.7 | % |
2022 | | 350,000 |
| | 20,714 |
| | 370,714 |
| | 13.0 | % |
2023 | | — |
| | 20,714 |
| | 20,714 |
| | 0.7 | % |
2024 | | — |
| | 956,197 |
| | 956,197 |
| | 33.6 | % |
2025 | | — |
| | 10,302 |
| | 10,302 |
| | 0.4 | % |
2026 | | — |
| | 10,302 |
| | 10,302 |
| | 0.4 | % |
2027 | | — |
| | 10,302 |
| | 10,302 |
| | 0.4 | % |
2028 | | — |
| | 510,302 |
| | 510,302 |
| | 18.0 | % |
Thereafter | | — |
| | 891,535 |
| | 891,535 |
| | 31.4 | % |
Total | | $ | 350,000 |
| | $ | 2,492,510 |
| | $ | 2,842,510 |
| | 100.0 | % |
(1) Interest rates on floating rate debt reflect stated rates as of period end.
| |
(2) | Years to maturity and maturity schedule reflect all debt on a fully extended basis. |
| |
(3) | The interest rates shown above reflect the Company's LIBOR-based borrowing rates, based on 1-month LIBOR and applicable margin as of period end. Balances reflect borrowings outstanding as of December 31, 2018. |
| |
(4) | The stated interest rate on the 2028 unsecured senior notes is 4.25%, which was effectively hedged to yield an interest rate of 4.08%. |
Interest Expense Reconciliation
|
| | | | | | | | | | | | | | | |
| For the Three Months Ended Dec 31, | | For the Years Ended Dec 31, |
(Amounts in thousands) | 2018 | | 2017 | | 2018 | | 2017 |
Interest expense per income statement | $ | 30,691 |
| | $ | 25,747 |
| | $ | 122,900 |
| | $ | 112,620 |
|
Less: noncash interest expense related to acquired debt | (493 | ) | | (925 | ) | | (3,303 | ) | | (3,549 | ) |
Interest expense included in Core FFO attributable to common share and unit holders | 30,198 |
| | 24,822 |
| | 119,597 |
| | 109,071 |
|
Less: amortization of discounts, loan costs and cash flow hedge | (1,780 | ) | | (1,878 | ) | | (7,190 | ) | | (8,163 | ) |
Add: capitalized interest | 1,458 |
| | 2,485 |
| | 6,671 |
| | 5,656 |
|
Cash interest | $ | 29,876 |
| | $ | 25,429 |
| | $ | 119,078 |
| | $ | 106,564 |
|
|
| | |
| | |
Refer to "Defined Terms and Non-GAAP Reconciliations" for definitions of metrics and reconciliations to GAAP. | | 17 |
Capital Structure and Credit Metrics as of December 31, 2018
(Amounts in thousands, except share and per share data)
Total Capitalization
|
| | | | | | | | | | |
Total Debt | | | $ | 2,842,510 |
| | 26.5 | % |
| | | | | |
Total preferred shares | | | 883,750 |
| | 8.2 | % |
| | | | | |
Common equity at market value: | | | | | |
Common shares outstanding | 296,649,621 |
| | | | |
Operating partnership units | 55,316,826 |
| | | | |
Total shares and units | 351,966,447 |
| | | | |
NYSE AMH Class A common share closing price at December 31, 2018 | $ | 19.85 |
| | | | |
Market value of common shares and operating partnership units | | | 6,986,534 |
| | 65.3 | % |
| | | | | |
Total Market Capitalization | | | $ | 10,712,794 |
| | 100.0 | % |
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | |
| | Earliest Redemption Date | | Outstanding Shares | | Per Share | | Total | | Annual Dividend Per Share | | Annual Dividend Amount |
Series | | | | | | |
6.500% Series D Perpetual Preferred Shares | | 5/24/2021 | | 10,750,000 |
| | $ | 25.00 |
| | $ | 268,750 |
| | $ | 1.625 |
| | $ | 17,469 |
|
6.350% Series E Perpetual Preferred Shares | | 6/29/2021 | | 9,200,000 |
| | $ | 25.00 |
| | 230,000 |
| | $ | 1.588 |
| | 14,605 |
|
5.875% Series F Perpetual Preferred Shares | | 4/24/2022 | | 6,200,000 |
| | $ | 25.00 |
| | 155,000 |
| | $ | 1.469 |
| | 9,106 |
|
5.875% Series G Perpetual Preferred Shares | | 7/17/2022 | | 4,600,000 |
| | $ | 25.00 |
| | 115,000 |
| | $ | 1.469 |
| | 6,756 |
|
6.250% Series H Perpetual Preferred Shares | | 9/19/2023 | | 4,600,000 |
| | $ | 25.00 |
| | 115,000 |
| | $ | 1.563 |
| | 7,188 |
|
Total preferred shares | | | | 35,350,000 |
| | | | $ | 883,750 |
| | | | $ | 55,124 |
|
|
| | | | | | | | |
Credit Ratios | | | Credit Ratings | | | | |
| | | | | | | |
Net Debt to Adjusted EBITDAre | 5.0 x |
| | Rating Agency | | Rating | | Outlook |
Debt and Preferred Shares to Adjusted EBITDAre | 6.8 x |
| | Moody's Investor Service | | Baa3 | | Stable |
Fixed Charge Coverage | 3.2 x |
| | S&P Global Ratings | | BBB- | | Stable |
Unencumbered Core NOI percentage | 64.8 | % | | | | | | |
|
| | | | | |
Unsecured Senior Notes Covenant Ratios | Requirement | | Actual |
| | | | |
Ratio of Indebtedness to Total Assets | < | 60.0% | | 28.4 | % |
Ratio of Secured Debt to Total Assets | < | 40.0% | | 19.9 | % |
Ratio of Unencumbered Assets to Unsecured Debt | > | 150.0% | | 820.5 | % |
Ratio of Consolidated Income Available for Debt Service to Interest Expense | > | 1.50 x | | 4.58 x |
|
|
| | | | | |
Unsecured Credit Facility Covenant Ratios | Requirement | | Actual |
| | | | |
Ratio of Total Indebtedness to Total Asset Value | < | 60.0% | | 28.6 | % |
Ratio of Secured Indebtedness to Total Asset Value | < | 40.0% | | 19.1 | % |
Ratio of Unsecured Indebtedness to Unencumbered Asset Value | < | 60.0% | | 15.7 | % |
Ratio of EBITDA to Fixed Charges | > | 1.75 x | | 2.88 x |
|
Ratio of Unencumbered NOI to Unsecured Interest Expense | > | 1.75 x | | 12.97 x |
|
|
| | |
| | |
Refer to "Defined Terms and Non-GAAP Reconciliations" for definitions of metrics and reconciliations to GAAP. | | 18 |
Top 20 Markets Summary as of December 31, 2018
Property Information (1)
|
| | | | | | | | | | | | | | |
Market | | Number of Properties | | Percentage of Total Properties | | Gross Book Value per Property | | Avg. Sq. Ft. | | Avg. Age (years) |
Atlanta, GA | | 4,779 | | 9.4 | % | | $ | 175,255 |
| | 2,154 |
| | 16.9 |
Dallas-Fort Worth, TX | | 4,337 | | 8.5 | % | | 164,044 |
| | 2,118 |
| | 14.9 |
Charlotte, NC | | 3,603 | | 7.1 | % | | 189,589 |
| | 2,086 |
| | 15.1 |
Houston, TX | | 3,095 | | 6.1 | % | | 162,605 |
| | 2,099 |
| | 13.1 |
Phoenix, AZ | | 3,072 | | 6.0 | % | | 172,278 |
| | 1,834 |
| | 15.3 |
Indianapolis, IN | | 2,886 | | 5.7 | % | | 152,343 |
| | 1,933 |
| | 16.2 |
Nashville, TN | | 2,675 | | 5.3 | % | | 208,074 |
| | 2,115 |
| | 14.4 |
Jacksonville, FL | | 2,141 | | 4.2 | % | | 171,122 |
| | 1,939 |
| | 14.2 |
Tampa, FL | | 2,141 | | 4.2 | % | | 194,786 |
| | 1,949 |
| | 14.6 |
Raleigh, NC | | 2,049 | | 4.0 | % | | 182,569 |
| | 1,874 |
| | 14.1 |
Cincinnati, OH | | 1,983 | | 3.9 | % | | 173,999 |
| | 1,853 |
| | 16.5 |
Columbus, OH | | 2,007 | | 3.9 | % | | 169,638 |
| | 1,869 |
| | 17.1 |
Greater Chicago area, IL and IN | | 1,772 | | 3.5 | % | | 181,670 |
| | 1,870 |
| | 17.3 |
Orlando, FL | | 1,697 | | 3.3 | % | | 177,577 |
| | 1,890 |
| | 17.5 |
Salt Lake City, UT | | 1,337 | | 2.6 | % | | 239,735 |
| | 2,167 |
| | 17.4 |
Las Vegas, NV | | 1,022 | | 2.0 | % | | 175,993 |
| | 1,840 |
| | 15.9 |
San Antonio, TX | | 1,029 | | 2.0 | % | | 159,330 |
| | 2,018 |
| | 15.1 |
Charleston, SC | | 1,012 | | 2.0 | % | | 191,992 |
| | 1,946 |
| | 12.4 |
Savannah/Hilton Head, SC | | 839 | | 1.7 | % | | 177,306 |
| | 1,850 |
| | 12.0 |
Winston Salem, NC | | 815 | | 1.6 | % | | 154,136 |
| | 1,749 |
| | 14.9 |
All Other (4) | | 6,547 | | 13.0 | % | | 204,076 |
| | 1,920 |
| | 15.0 |
Total / Average | | 50,838 | | 100.0 | % | | $ | 180,894 |
| | 1,984 |
| | 15.3 |
Leasing Information (1)
|
| | | | | | | | | | | | | | | | | | | |
Market | | Leased Percentage (2) | | Avg. Occupied Days Percentage (3) | | Avg. Monthly Realized Rent per property (3) | | Avg. Change in Rent for Renewals (3) | | Avg. Change in Rent for Re-Leases (3) | | Avg. Blended Change in Rent (3) |
Atlanta, GA | | 95.3 | % | | 94.6 | % | | $ | 1,552 |
| | 5.2 | % | | 3.7 | % | | 4.5 | % |
Dallas-Fort Worth, TX | | 95.2 | % | | 93.4 | % | | 1,725 |
| | 4.6 | % | | 0.5 | % | | 2.9 | % |
Charlotte, NC | | 95.1 | % | | 94.1 | % | | 1,568 |
| | 3.4 | % | | (0.2 | )% | | 1.8 | % |
Houston, TX | | 93.9 | % | | 91.3 | % | | 1,621 |
| | 3.9 | % | | (2.2 | )% | | 1.3 | % |
Phoenix, AZ | | 95.0 | % | | 94.7 | % | | 1,356 |
| | 6.3 | % | | 7.2 | % | | 6.6 | % |
Indianapolis, IN | | 95.2 | % | | 93.4 | % | | 1,378 |
| | 3.8 | % | | (0.2 | )% | | 1.5 | % |
Nashville, TN | | 93.7 | % | | 92.9 | % | | 1,702 |
| | 4.5 | % | | (2.2 | )% | | 1.8 | % |
Jacksonville, FL | | 95.6 | % | | 94.5 | % | | 1,540 |
| | 3.6 | % | | 2.7 | % | | 3.2 | % |
Tampa, FL | | 93.9 | % | | 93.1 | % | | 1,700 |
| | 4.0 | % | | 0.6 | % | | 2.5 | % |
Raleigh, NC | | 96.3 | % | | 94.7 | % | | 1,505 |
| | 3.7 | % | | 1.1 | % | | 2.6 | % |
Cincinnati, OH | | 95.7 | % | | 95.2 | % | | 1,576 |
| | 4.1 | % | | 1.8 | % | | 3.0 | % |
Columbus, OH | | 96.5 | % | | 96.6 | % | | 1,586 |
| | 4.6 | % | | 2.0 | % | | 3.7 | % |
Greater Chicago area, IL and IN | | 96.2 | % | | 95.3 | % | | 1,839 |
| | 2.7 | % | | 1.2 | % | | 2.0 | % |
Orlando, FL | | 96.0 | % | | 95.3 | % | | 1,647 |
| | 5.6 | % | | 4.6 | % | | 5.2 | % |
Salt Lake City, UT | | 93.3 | % | | 93.7 | % | | 1,710 |
| | 4.8 | % | | 3.6 | % | | 4.2 | % |
Las Vegas, NV | | 97.2 | % | | 95.9 | % | | 1,509 |
| | 5.3 | % | | 3.8 | % | | 4.8 | % |
San Antonio, TX | | 92.6 | % | | 92.4 | % | | 1,516 |
| | 3.8 | % | | (0.8 | )% | | 2.1 | % |
Charleston, SC | | 96.3 | % | | 94.6 | % | | 1,652 |
| | 3.7 | % | | 0.6 | % | | 2.2 | % |
Savannah/Hilton Head, SC | | 96.2 | % | | 94.6 | % | | 1,518 |
| | 3.8 | % | | 1.3 | % | | 2.6 | % |
Winston Salem, NC | | 98.8 | % | | 95.6 | % | | 1,330 |
| | 4.2 | % | | 3.8 | % | | 4.0 | % |
All Other (4) | | 92.3 | % | | 93.0 | % | | 1,649 |
| | 4.6 | % | | 2.6 | % | | 3.7 | % |
Total / Average | | 94.8 | % | | 94.0 | % | | $ | 1,590 |
| | 4.4 | % | | 1.5 | % | | 3.2 | % |
| |
(1) | Property and leasing information excludes held for sale properties. |
| |
(2) | Reflected as of period end. |
| |
(3) | Reflected for the three months ended December 31, 2018. |
| |
(4) | Represents 16 markets in 14 states. |
|
| | |
| | |
Refer to "Defined Terms and Non-GAAP Reconciliations" for definitions of metrics and reconciliations to GAAP. | | 19 |
Leasing Performance
|
| | | | | | | | | | | | | | |
| 4Q18 | | 3Q18 | | 2Q18 | | 1Q18 | | 4Q17 |
Average Change in Rent for Renewals | 4.4 | % | | 4.1 | % | | 3.9 | % | | 3.9 | % | | 4.2 | % |
Average Change in Rent for Re-leases | 1.5 | % | | 4.3 | % | | 6.3 | % | | 3.6 | % | | 1.6 | % |
Average Blended Change in Rent | 3.2 | % | | 4.2 | % | | 4.9 | % | | 3.7 | % | | 3.0 | % |
Scheduled Lease Expirations
|
| | | | | | | | | | | | | | | | | |
| MTM | | 1Q19 | | 2Q19 | | 3Q19 | | 4Q19 | | Thereafter |
Lease expirations | 1,861 |
| | 11,099 |
| | 13,636 |
| | 12,052 |
| | 8,660 |
| | 898 |
|
Top 20 Markets Home Price Appreciation Trends
The table below summarizes historic changes in the House Price Index of the Federal Housing Finance Agency (“FHFA”), known as the Quarterly Purchase-Only Index, specifically the non-seasonally adjusted “Purchase-Only Index” for the “100 Largest Metropolitan Statistical Areas”.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | HPA Index (1) | | | | HPA Index Change |
| | Dec 31, 2012 | | Dec 31, 2013 | | Dec 31, 2014 | | Dec 31, 2015 | | Dec 31, 2016 | | Dec 31, 2017 | | Mar 31, 2018 | | Jun 30, 2018 | | Sep 30, 2018 | |
Market | | | | | | | | | | |
Atlanta, GA | | 100.0 |
| | 114.2 |
| | 122.3 |
| | 132.0 |
| | 143.0 |
| | 152.6 |
| | 156.4 |
| | 163.0 |
| | 167.3 |
| | 67.3 | % |
Dallas-Fort Worth, TX (2) | | 100.0 |
| | 108.4 |
| | 115.2 |
| | 127.6 |
| | 140.1 |
| | 153.7 |
| | 157.3 |
| | 160.8 |
| | 160.0 |
| | 60.0 | % |
Charlotte, NC | | 100.0 |
| | 113.4 |
| | 118.8 |
| | 126.8 |
| | 136.6 |
| | 148.2 |
| | 150.7 |
| | 155.5 |
| | 155.9 |
| | 55.9 | % |
Houston, TX | | 100.0 |
| | 110.8 |
| | 123.1 |
| | 130.1 |
| | 133.0 |
| | 137.0 |
| | 137.5 |
| | 141.3 |
| | 141.1 |
| | 41.1 | % |
Phoenix, AZ | | 100.0 |
| | 118.0 |
| | 123.3 |
| | 135.9 |
| | 146.1 |
| | 157.2 |
| | 160.9 |
| | 164.8 |
| | 166.8 |
| | 66.8 | % |
Indianapolis, IN | | 100.0 |
| | 106.4 |
| | 112.3 |
| | 117.8 |
| | 124.5 |
| | 134.2 |
| | 135.0 |
| | 142.3 |
| | 143.6 |
| | 43.6 | % |
Nashville, TN | | 100.0 |
| | 111.0 |
| | 117.4 |
| | 131.1 |
| | 141.1 |
| | 156.6 |
| | 157.0 |
| | 161.1 |
| | 165.9 |
| | 65.9 | % |
Jacksonville, FL | | 100.0 |
| | 114.2 |
| | 121.7 |
| | 127.7 |
| | 142.3 |
| | 150.6 |
| | 157.0 |
| | 163.7 |
| | 166.1 |
| | 66.1 | % |
Tampa, FL | | 100.0 |
| | 113.0 |
| | 121.1 |
| | 132.3 |
| | 149.1 |
| | 160.4 |
| | 165.3 |
| | 171.7 |
| | 173.1 |
| | 73.1 | % |
Raleigh, NC | | 100.0 |
| | 106.7 |
| | 111.6 |
| | 120.0 |
| | 130.8 |
| | 135.8 |
| | 140.1 |
| | 143.7 |
| | 144.2 |
| | 44.2 | % |
Cincinnati, OH | | 100.0 |
| | 104.9 |
| | 111.2 |
| | 115.7 |
| | 121.4 |
| | 128.3 |
| | 130.5 |
| | 133.4 |
| | 137.6 |
| | 37.6 | % |
Columbus, OH | | 100.0 |
| | 108.9 |
| | 114.5 |
| | 120.8 |
| | 131.5 |
| | 141.8 |
| | 143.1 |
| | 149.2 |
| | 150.4 |
| | 50.4 | % |
Greater Chicago area, IL and IN | | 100.0 |
| | 111.0 |
| | 115.1 |
| | 118.8 |
| | 126.3 |
| | 130.5 |
| | 130.4 |
| | 134.6 |
| | 135.3 |
| | 35.3 | % |
Orlando, FL | | 100.0 |
| | 110.3 |
| | 123.5 |
| | 135.4 |
| | 144.9 |
| | 158.9 |
| | 162.3 |
| | 168.3 |
| | 171.6 |
| | 71.6 | % |
Salt Lake City, UT | | 100.0 |
| | 109.4 |
| | 114.5 |
| | 123.2 |
| | 133.0 |
| | 146.5 |
| | 150.5 |
| | 158.0 |
| | 160.1 |
| | 60.1 | % |
Las Vegas, NV | | 100.0 |
| | 125.1 |
| | 141.3 |
| | 149.0 |
| | 161.5 |
| | 182.0 |
| | 193.1 |
| | 201.1 |
| | 209.8 |
| | 109.8 | % |
San Antonio, TX | | 100.0 |
| | 101.1 |
| | 108.0 |
| | 113.9 |
| | 124.7 |
| | 133.8 |
| | 133.9 |
| | 134.4 |
| | 140.1 |
| | 40.1 | % |
Charleston, SC (3) | | 100.0 |
| | 109.4 |
| | 119.9 |
| | 137.0 |
| | 148.0 |
| | 165.5 |
| | 162.5 |
| | 169.6 |
| | 170.4 |
| | 70.4 | % |
Savannah/Hilton Head, SC (3) | | 100.0 |
| | 109.4 |
| | 119.9 |
| | 137.0 |
| | 148.0 |
| | 165.5 |
| | 162.5 |
| | 169.6 |
| | 170.4 |
| | 70.4 | % |
Winston Salem, NC | | 100.0 |
| | 99.7 |
| | 96.6 |
| | 105.6 |
| | 112.7 |
| | 117.7 |
| | 121.0 |
| | 121.0 |
| | 126.6 |
| | 26.6 | % |
Average | | | | | | | | | | | | | | | | | | | | 57.8 | % |
| |
(1) | Updates to the Quarterly Purchase-Only Index are released by the FHFA on approximately the 20th day of the second month following quarter-end. Accordingly, information in the above table has been presented through September 30, 2018. For the illustrative purposes of this table, the HPA Index has been indexed as of December 31, 2012, and, as such, HPA Index values presented are relative measures calculated in relation to the baseline index value of 100.0 as of December 31, 2012. |
| |
(2) | Our Dallas-Fort Worth, TX market is comprised of the Dallas-Plano-Irving and Fort Worth-Arlington Metropolitan Divisions. |
| |
(3) | Our Charleston, SC and Savannah/Hilton Head, SC markets are both indexed to the Charleston-North Charleston Metropolitan Division. |
|
| | |
| | |
Refer to "Defined Terms and Non-GAAP Reconciliations" for definitions of metrics and reconciliations to GAAP. | | 20 |
Disposition Summary
(Amounts in thousands, except property data)
|
| | | | | | | | | | |
| | Single-Family Properties Held for Sale (1) | | Single-Family Properties Sold 4Q18 |
Market | | | Number of Properties | | Net Proceeds |
Oklahoma City, OK | | 370 |
| | 19 |
| | $ | 2,816 |
|
Greater Chicago area, IL and IN | | 274 |
| | 22 |
| | 1,667 |
|
Augusta, GA | | 228 |
| | 26 |
| | 4,573 |
|
Corpus Christi, TX | | 220 |
| | 9 |
| | 1,665 |
|
Central Valley, CA | | 146 |
| | 18 |
| | 4,011 |
|
Bay Area, CA | | 116 |
| | 1 |
| | 384 |
|
Austin, TX | | 110 |
| | 12 |
| | 1,481 |
|
Inland Empire, CA | | 87 |
| | 3 |
| | 958 |
|
Dallas-Fort Worth, TX | | 69 |
| | — |
| | — |
|
Houston, TX | | 61 |
| | 2 |
| | 344 |
|
Atlanta, GA | | 48 |
| | 4 |
| | 565 |
|
Columbia, SC | | 43 |
| | 246 |
| | 36,424 |
|
Tampa, FL | | 29 |
| | 1 |
| | 295 |
|
Miami, FL | | 22 |
| | — |
| | — |
|
Phoenix, AZ | | 14 |
| | 2 |
| | 368 |
|
Nashville, TN | | 11 |
| | 1 |
| | 176 |
|
Cincinnati, OH | | 10 |
| | 2 |
| | 344 |
|
Columbus, OH | | 9 |
| | 2 |
| | 328 |
|
San Antonio, TX | | 9 |
| | 1 |
| | 151 |
|
Raleigh, NC | | 9 |
| | 2 |
| | 413 |
|
All Other (2) | | 60 |
| | 7 |
| | 1,436 |
|
Total | | 1,945 |
| | 380 |
| | $ | 58,399 |
|
| |
(1) | As of December 31, 2018. |
| |
(2) | Represents 15 markets in 10 states. |
Share Repurchase and ATM Share Issuance History
(Amounts in thousands, except share and per share data)
|
| | | | | | | | | | | | | | | | | | | | | | |
| | Share Repurchases | | ATM Share Issuances |
Quarterly Period | | Common Shares Repurchased | | Purchase Price | | Avg. Price Paid Per Share | | Common Shares Issued | | Gross Proceeds | | Avg. Issuance Price Per Share |
1Q17 | | — |
| | $ | — |
| | $ | — |
| | 629,532 |
| | $ | 14,304 |
| | $ | 22.72 |
|
2Q17 | | — |
| | — |
| | — |
| | 222,073 |
| | 5,066 |
| | 22.81 |
|
3Q17 | | — |
| | — |
| | — |
| | 1,181,493 |
| | 26,855 |
| | 22.73 |
|
4Q17 | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
1Q18 | | 1,804,163 |
| | 34,933 |
| | 19.36 |
| | — |
| | — |
| | — |
|
2Q18 | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
3Q18 | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
4Q18 | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Total | | 1,804,163 |
| | $ | 34,933 |
| | $ | 19.36 |
| | 2,033,098 |
| | $ | 46,225 |
| | $ | 22.74 |
|
| | Remaining authorization: | | $ | 265,067 |
| | | | Remaining authorization: |
| | $ | 500,000 |
| | |
|
| | |
| | |
Refer to "Defined Terms and Non-GAAP Reconciliations" for definitions of metrics and reconciliations to GAAP. | | 21 |
2019 Guidance
Guidance Summary |
| | |
| | Full Year 2019 |
Core FFO attributable to common share and unit holders | | $1.06 - $1.14 |
| | |
Same-Home | | |
Core revenues growth | | 3.2% - 4.2% |
Core property operating expenses growth | | 3.5% - 4.5% |
Core NOI After Capital Expenditures growth | | 2.6% - 3.6% |
Reconciliation of Core FFO attributable to common share and unit holders from 2018 to 2019 Guidance Midpoint
|
| | | | |
| | Per FFO Share and Unit |
2018 Core FFO attributable to common share and unit holders, as reported | | $ | 1.06 |
|
Change in accounting principle (1) | | (0.02 | ) |
2018 Pro Forma Core FFO attributable to common share and unit holders | | $ | 1.04 |
|
| | |
Same-Home Core NOI growth | | 0.05 |
|
Non-Same-Home Core NOI growth (2) | | 0.05 |
|
General and administrative expense growth | | (0.01 | ) |
Interest expense and preferred dividends increase | | (0.02 | ) |
Share count increase | | (0.01 | ) |
| | |
2019 Core FFO attributable to common share and unit holders - Guidance Midpoint | | $ | 1.10 |
|
| |
(1) | Represents impact related to the Company's January 1, 2019 adoption of the new GAAP leasing standard as if adopted on January 1, 2018, and as discussed in the Defined Terms and Non-GAAP reconciliations section. |
| |
(2) | Reflects NOI from Non-Same-Home properties including contribution from 2018 and projected 2019 net acquisitions and dispositions. For 2019, we expect to add between $300.0 million and $500.0 million of properties to our portfolio, the timing of which is expected to be more heavily weighted towards the second half of the year. |
Note: The Company does not provide guidance for the most comparable GAAP financial measures of net income or loss, total revenues and property operating expenses, or a reconciliation of the above-listed forward-looking non-GAAP financial measures to the comparable GAAP financial measures because we are unable to reasonably predict certain items contained in the GAAP measures, including non-recurring and infrequent items that are not indicative of the Company's ongoing operations. Such items include, but are not limited to, net gain or loss on sales and impairment of single-family properties, casualty loss, Non-Same-Home revenues and Non-Same-Home property operating expenses. These items are uncertain, depend on various factors and could have a material impact on our GAAP results for the guidance period.
|
| | |
| | |
Refer to "Defined Terms and Non-GAAP Reconciliations" for definitions of metrics and reconciliations to GAAP. | | 22 |
Defined Terms and Non-GAAP Reconciliations
(Unaudited)
Average Blended Change in Rent
The percentage change in rent on all non-month-to-month lease renewals and re-leases during the period, compared to the annual rent of the previous expired non-month-to-month lease for each individual property.
Average Change in Rent for Re-Leases
The percentage change in annual rent on properties re-leased during the period, compared to the annual rent of the previous expired lease for each individual property.
Average Change in Rent for Renewals
The percentage change in rent on non-month-to-month lease renewals during the period.
Average Monthly Realized Rent
For the related period, Average Monthly Realized Rent is calculated as rents from single-family properties divided by the product of (a) number of properties and (b) Average Occupied Days Percentage, divided by the number of months. For properties partially owned during the period, this calculation is adjusted to reflect the number of days of ownership.
Average Occupied Days Percentage
The number of days a property is occupied in the period divided by the total number of days the property is owned during the same period. This calculation excludes properties identified as part of the Company's disposition program, comprised of properties classified as held for sale and properties identified for future sale.
Core Net Operating Income ("Core NOI") and Same-Home Core NOI After Capital Expenditures
Core NOI, which we also present separately for our Same-Home, unencumbered and encumbered portfolios, is a supplemental non-GAAP financial measure that we define as core revenues, which is calculated as rents and fees from single-family properties, net of bad debt expense, less core property operating expenses, which is calculated as property operating and property management expenses, excluding noncash share-based compensation expense, expenses reimbursed by tenant charge-backs and bad debt expense.
Core NOI also excludes (1) noncash fair value adjustments associated with remeasuring our participating preferred shares derivative liability to fair value, (2) noncash gain or loss on conversion of shares or units, (3) gain or loss on early extinguishment of debt, (4) hurricane-related charges, net, (5) gain or loss on sales of single-family properties and other, (6) depreciation and amortization, (7) acquisition fees and costs expensed incurred with business combinations and the acquisition of properties, (8) noncash share-based compensation expense, (9) interest expense, (10) general and administrative expense, (11) other expenses and (12) other revenues. We believe Core NOI provides useful information to investors about the operating performance of our single-family properties without the impact of certain operating expenses that are reimbursed through tenant charge-backs. We further adjust Core NOI for our Same-Home portfolio by subtracting recurring capital expenditures to calculate Same-Home Core NOI After Capital Expenditures, which we believe provides useful information to investors because it more fully reflects our operating performance after the impact of all property-level expenditures, regardless of whether they are capitalized or expensed.
Core NOI and Same-Home Core NOI After Capital Expenditures should be considered only as supplements to net income or loss as a measure of our performance and should not be used as measures of our liquidity, nor are they indicative of funds available to fund our cash needs, including our ability to pay dividends or make distributions. Additionally, these metrics should not be used as substitutes for net income or loss or net cash flows from operating activities (as computed in accordance with GAAP).
Defined Terms and Non-GAAP Reconciliations (continued)
(Unaudited)
The following are reconciliations of core revenues, core property operating expenses, Core NOI, Same-Home Core NOI, Same-Home Core NOI After Capital Expenditures, Unencumbered Core NOI and Encumbered Core NOI to their respective GAAP metrics for the quarters and years ended December 31, 2018 and 2017 (amounts in thousands): |
| | | | | | | | | | | | | | | |
| For the Three Months Ended Dec 31, | | For the Years Ended Dec 31, |
| 2018 | | 2017 | | 2018 | | 2017 |
Core revenues | | | | | | | |
Total revenues | $ | 270,316 |
| | $ | 242,801 |
| | $ | 1,072,855 |
| | $ | 960,399 |
|
Tenant charge-backs | (33,917 | ) | | (28,232 | ) | | (146,793 | ) | | (120,081 | ) |
Bad debt expense | (2,367 | ) | | (2,186 | ) | | (8,732 | ) | | (7,328 | ) |
Other revenues | (1,373 | ) | | (1,201 | ) | | (6,180 | ) | | (5,568 | ) |
Core revenues | $ | 232,659 |
| | $ | 211,182 |
| | $ | 911,150 |
| | $ | 827,422 |
|
|
| | | | | | | | | | | | | | | |
Core property operating expenses | | | | | | | |
Property operating expenses | $ | 99,475 |
| | $ | 87,871 |
| | $ | 412,905 |
| | $ | 355,074 |
|
Property management expenses | 18,105 |
| | 17,345 |
| | 74,573 |
| | 69,712 |
|
Noncash share-based compensation - property management | (217 | ) | | (391 | ) | | (1,358 | ) | | (1,649 | ) |
Expenses reimbursed by tenant charge-backs | (33,917 | ) | | (28,232 | ) | | (146,793 | ) | | (120,081 | ) |
Bad debt expense | (2,367 | ) | | (2,186 | ) | | (8,732 | ) | | (7,328 | ) |
Core property operating expenses | $ | 81,079 |
| | $ | 74,407 |
| | $ | 330,595 |
| | $ | 295,728 |
|
|
| | | | | | | | | | | | | | | |
Core NOI, Same-Home Core NOI and Same-Home Core NOI After Capital Expenditures | | | | |
Net income | $ | 34,734 |
| | $ | 30,533 |
| | $ | 112,438 |
| | $ | 76,492 |
|
Remeasurement of participating preferred shares | — |
| | (1,500 | ) | | (1,212 | ) | | (2,841 | ) |
Loss on early extinguishment of debt | — |
| | — |
| | 1,447 |
| | 6,555 |
|
Hurricane-related charges, net | — |
| | (2,173 | ) | | — |
| | 7,963 |
|
Gain on sale of single-family properties and other, net | (7,497 | ) | | (451 | ) | | (17,946 | ) | | (6,826 | ) |
Depreciation and amortization | 81,123 |
| | 75,831 |
| | 318,685 |
| | 297,290 |
|
Acquisition fees and costs expensed | 1,538 |
| | 809 |
| | 5,225 |
| | 4,623 |
|
Noncash share-based compensation - property management | 217 |
| | 391 |
| | 1,358 |
| | 1,649 |
|
Interest expense | 30,691 |
| | 25,747 |
| | 122,900 |
| | 112,620 |
|
General and administrative expense | 8,402 |
| | 7,986 |
| | 36,575 |
| | 34,732 |
|
Other expenses | 3,745 |
| | 803 |
| | 7,265 |
| | 5,005 |
|
Other revenues | (1,373 | ) | | (1,201 | ) | | (6,180 | ) | | (5,568 | ) |
Core NOI | 151,580 |
| | 136,775 |
| | 580,555 |
| | 531,694 |
|
Less: Non-Same-Home Core NOI | 38,542 |
| | 28,261 |
| | 140,669 |
| | 103,974 |
|
Same-Home Core NOI | 113,038 |
| | 108,514 |
| | 439,886 |
| | 427,720 |
|
Less: Same-Home recurring capital expenditures | 6,582 |
| | 5,772 |
| | 27,506 |
| | 26,052 |
|
Same-Home Core NOI After Capital Expenditures | $ | 106,456 |
| | $ | 102,742 |
| | $ | 412,380 |
| | $ | 401,668 |
|
|
| | | | | | | | | | | | | | | |
Unencumbered Core NOI and Encumbered Core NOI | | | | | | | |
Core NOI | $ | 151,580 |
| | $ | 136,775 |
| | $ | 580,555 |
| | $ | 531,694 |
|
Less: Encumbered Core NOI | 53,359 |
| | 51,905 |
| | 207,248 |
| | 203,609 |
|
Unencumbered Core NOI | $ | 98,221 |
| | $ | 84,870 |
| | $ | 373,307 |
| | $ | 328,085 |
|
Defined Terms and Non-GAAP Reconciliations (continued)
(Unaudited)
The following are reconciliations of core revenues, core property operating expenses, Core NOI, Same-Home Core NOI and Same-Home Core NOI After Capital Expenditures to their respective GAAP metrics for the trailing five quarters (amounts in thousands):
|
| | | | | | | | | | | | | | | | | | | |
| For the Three Months Ended |
| Dec 31, 2018 | | Sep 30, 2018 | | Jun 30, 2018 | | Mar 31, 2018 | | Dec 31, 2017 |
Core revenues | | | | | | | | | |
Total revenues | $ | 270,316 |
| | $ | 280,052 |
| | $ | 264,483 |
| | $ | 258,004 |
| | $ | 242,801 |
|
Tenant charge-backs | (33,917 | ) | | (44,152 | ) | | (32,917 | ) | | (35,807 | ) | | (28,232 | ) |
Bad debt expense | (2,367 | ) | | (2,749 | ) | | (1,616 | ) | | (2,000 | ) | | (2,186 | ) |
Other revenues | (1,373 | ) | | (1,865 | ) | | (1,601 | ) | | (1,341 | ) | | (1,201 | ) |
Core revenues | $ | 232,659 |
| | $ | 231,286 |
| | $ | 228,349 |
| | $ | 218,856 |
| | $ | 211,182 |
|
|
| | | | | | | | | | | | | | | | | | | |
Core property operating expenses | | | | | | | | | |
Property operating expenses | $ | 99,475 |
| | $ | 113,600 |
| | $ | 98,843 |
| | $ | 100,987 |
| | $ | 87,871 |
|
Property management expenses | 18,105 |
| | 18,865 |
| | 18,616 |
| | 18,987 |
| | 17,345 |
|
Noncash share-based compensation - property management | (217 | ) | | (341 | ) | | (423 | ) | | (377 | ) | | (391 | ) |
Expenses reimbursed by tenant charge-backs | (33,917 | ) | | (44,152 | ) | | (32,917 | ) | | (35,807 | ) | | (28,232 | ) |
Bad debt expense | (2,367 | ) | | (2,749 | ) | | (1,616 | ) | | (2,000 | ) | | (2,186 | ) |
Core property operating expenses | $ | 81,079 |
| | $ | 85,223 |
| | $ | 82,503 |
| | $ | 81,790 |
| | $ | 74,407 |
|
|
| | | | | | | | | | | | | | | | | | | |
Core NOI, Same-Home Core NOI and Same-Home Core NOI After Capital Expenditures |
Net income | $ | 34,734 |
| | $ | 30,281 |
| | $ | 25,898 |
| | $ | 21,525 |
| | $ | 30,533 |
|
Remeasurement of participating preferred shares | — |
| | — |
| | — |
| | (1,212 | ) | | (1,500 | ) |
Loss on early extinguishment of debt | — |
| | — |
| | 1,447 |
| | — |
| | — |
|
Hurricane-related charges, net | — |
| | — |
| | — |
| | — |
| | (2,173 | ) |
Gain on sale of single-family properties and other, net | (7,497 | ) | | (4,953 | ) | | (3,240 | ) | | (2,256 | ) | | (451 | ) |
Depreciation and amortization | 81,123 |
| | 79,940 |
| | 78,319 |
| | 79,303 |
| | 75,831 |
|
Acquisition fees and costs expensed | 1,538 |
| | 1,055 |
| | 1,321 |
| | 1,311 |
| | 809 |
|
Noncash share-based compensation - property management | 217 |
| | 341 |
| | 423 |
| | 377 |
| | 391 |
|
Interest expense | 30,691 |
| | 30,930 |
| | 31,978 |
| | 29,301 |
| | 25,747 |
|
General and administrative expense | 8,402 |
| | 9,265 |
| | 9,677 |
| | 9,231 |
| | 7,986 |
|
Other expenses | 3,745 |
| | 1,069 |
| | 1,624 |
| | 827 |
| | 803 |
|
Other revenues | (1,373 | ) | | (1,865 | ) | | (1,601 | ) | | (1,341 | ) | | (1,201 | ) |
Core NOI | 151,580 |
| | 146,063 |
| | 145,846 |
| | 137,066 |
| | 136,775 |
|
Less: Non-Same-Home Core NOI | 38,542 |
| | 37,131 |
| | 35,775 |
| | 29,221 |
| | 28,261 |
|
Same-Home Core NOI | 113,038 |
| | 108,932 |
| | 110,071 |
| | 107,845 |
| | 108,514 |
|
Less: Same-Home recurring capital expenditures | 6,582 |
| | 8,857 |
| | 6,422 |
| | 5,645 |
| | 5,722 |
|
Same-Home Core NOI After Capital Expenditures | $ | 106,456 |
| | $ | 100,075 |
| | $ | 103,649 |
| | $ | 102,200 |
| | $ | 102,792 |
|
Defined Terms and Non-GAAP Reconciliations (continued)
(Unaudited)
Credit Ratios
We present the following selected metrics because we believe they are helpful as supplemental measures in assessing the Company’s ability to service its financing obligations and in evaluating balance sheet leverage against that of other real estate companies. The tables below reconcile these metrics, which are calculated in part based on several non-GAAP financial measures.
Debt and Preferred Shares to Adjusted EBITDAre
|
| | | | |
(Amounts in thousands) | | Dec 31, 2018 |
Total Debt | | $ | 2,842,510 |
|
Preferred shares at liquidation value | | 883,750 |
|
Total Debt and preferred shares | | 3,726,260 |
|
| | |
Adjusted EBITDAre - TTM | | $ | 550,828 |
|
| | |
Debt and Preferred Shares to Adjusted EBITDAre | | 6.8 x |
|
Fixed Charge Coverage
|
| | | | |
(Amounts in thousands) | | For the Trailing Twelve Months Ended Dec 31, 2018 |
Interest expense per income statement | | $ | 122,900 |
|
Less: noncash interest expense related to acquired debt | | (3,303 | ) |
Less: amortization of discounts, loan costs and cash flow hedge | | (7,190 | ) |
Add: capitalized interest | | 6,671 |
|
Cash interest | | 119,078 |
|
Dividends on preferred shares | | 52,586 |
|
Fixed charges | | 171,664 |
|
| | |
Adjusted EBITDAre | | $ | 550,828 |
|
| | |
Fixed Charge Coverage | | 3.2 x |
|
Net Debt to Adjusted EBITDAre
|
| | | | | | | | | | | | | | | | | | | | |
(Amounts in thousands) | | Dec 31, 2018 | | Sep 30, 2018 | | Jun 30, 2018 | | Mar 31, 2018 | | Dec 31, 2017 |
Total Debt | | $ | 2,842,510 |
| | $ | 2,712,688 |
| | $ | 2,717,867 |
| | $ | 2,871,649 |
| | $ | 2,517,216 |
|
Less: cash and cash equivalents | | (30,284 | ) | | (110,138 | ) | | (53,504 | ) | | (203,883 | ) | | (46,156 | ) |
Less: asset-backed securitization certificates | | (25,666 | ) | | (25,666 | ) | | (25,666 | ) | | (25,666 | ) | | (25,666 | ) |
Less: restricted cash related to securitizations | | (45,716 | ) | | (45,478 | ) | | (47,890 | ) | | (46,384 | ) | | (46,203 | ) |
Net debt | | $ | 2,740,844 |
| | $ | 2,531,406 |
| | $ | 2,590,807 |
| | $ | 2,595,716 |
| | $ | 2,399,191 |
|
| | | | | | | | | | |
Adjusted EBITDAre - TTM | | $ | 550,828 |
| | $ | 537,221 |
| | $ | 522,626 |
| | $ | 510,430 |
| | $ | 504,768 |
|
| | | | | | | | | | |
Net Debt to Adjusted EBITDAre | | 5.0 x |
| | 4.7 x |
| | 5.0 x |
| | 5.1 x |
| | 4.8 x |
|
Defined Terms and Non-GAAP Reconciliations (continued)
(Unaudited)
Unencumbered Core NOI Percentage
|
| | | |
(Amounts in thousands) | For the Three Months Ended Dec 31, 2018 |
Unencumbered Core NOI | $ | 98,221 |
|
Core NOI | $ | 151,580 |
|
Unencumbered Core NOI Percentage | 64.8 | % |
EBITDA / EBITDAre / Adjusted EBITDAre / Adjusted EBITDAre after Capex and Leasing Costs / Adjusted EBITDAre Margin / Adjusted EBITDAre after Capex and Leasing Costs Margin
EBITDA is defined as earnings before interest, taxes, depreciation and amortization. EBITDA is a non-GAAP financial measure and is used by us and others as a supplemental measure of performance. EBITDAre is a supplemental non-GAAP financial measure, which we calculate in accordance with the definition approved by the National Association of Real Estate Investment Trusts ("NAREIT") in the September 2017 White Paper by adjusting EBITDA for the net gain or loss on sales / impairment of single-family properties and other. Adjusted EBITDAre is a supplemental non-GAAP financial measure calculated by adjusting EBITDAre for (1) acquisition fees and costs expensed incurred with business combinations and the acquisition of properties, (2) noncash share-based compensation expense, (3) hurricane-related charges, net, (4) gain or loss on early extinguishment of debt, (5) gain or loss on conversion of shares and units and (6) noncash fair value adjustments associated with remeasuring our participating preferred shares derivative liability to fair value. Adjusted EBITDAre after Capex and Leasing Costs is a supplemental non-GAAP financial measure calculated by adjusting Adjusted EBITDAre for (1) recurring capital expenditures and (2) leasing costs. Adjusted EBITDAre Margin is a supplemental non-GAAP financial measure calculated as Adjusted EBITDAre divided by total revenues, net of tenant charge-backs. Adjusted EBITDAre after Capex and Leasing Costs Margin is a supplemental non-GAAP financial measure calculated as Adjusted EBITDAre after Capex and Leasing Costs divided by total revenues, net of tenant charge-backs. We believe these metrics provide useful information to investors because they exclude the impact of various income and expense items that are not indicative of operating performance.
Defined Terms and Non-GAAP Reconciliations (continued)
(Unaudited)
The following is a reconciliation of net income or loss, as determined in accordance with GAAP, to EBITDA, EBITDAre, Adjusted EBITDAre, Adjusted EBITDAre after Capex and Leasing Costs, Adjusted EBITDAre Margin and Adjusted EBITDAre after Capex and Leasing Costs Margin for the quarters and years ended December 31, 2018 and 2017 (amounts in thousands):
|
| | | | | | | | | | | | | | | |
| For the Three Months Ended Dec 31, | | For the Years Ended Dec 31, |
| 2018 | | 2017 | | 2018 | | 2017 |
Net income | $ | 34,734 |
| | $ | 30,533 |
| | $ | 112,438 |
| | $ | 76,492 |
|
Interest expense | 30,691 |
| | 25,747 |
| | 122,900 |
| | 112,620 |
|
Depreciation and amortization | 81,123 |
| | 75,831 |
| | 318,685 |
| | 297,290 |
|
EBITDA | $ | 146,548 |
| | $ | 132,111 |
| | $ | 554,023 |
| | $ | 486,402 |
|
| | | | | | | |
Net (gain) loss on sale / impairment of single-family properties and other | (4,435 | ) | | 443 |
| | (12,088 | ) | | (2,146 | ) |
EBITDAre | 142,113 |
| | 132,554 |
| | 541,935 |
| | 484,256 |
|
| | | | | | | |
Noncash share-based compensation - general and administrative | 466 |
| | 646 |
| | 2,075 |
| | 2,563 |
|
Noncash share-based compensation - property management | 217 |
| | 391 |
| | 1,358 |
| | 1,649 |
|
Acquisition fees and costs expensed | 1,538 |
| | 809 |
| | 5,225 |
| | 4,623 |
|
Hurricane-related charges, net | — |
| | (2,173 | ) | | — |
| | 7,963 |
|
Loss on early extinguishment of debt | — |
| | — |
| | 1,447 |
| | 6,555 |
|
Remeasurement of participating preferred shares | — |
| | (1,500 | ) | | (1,212 | ) | | (2,841 | ) |
Adjusted EBITDAre | $ | 144,334 |
| | $ | 130,727 |
| | $ | 550,828 |
| | $ | 504,768 |
|
| | | | | | | |
Recurring capital expenditures (1) | (8,546 | ) | | (7,501 | ) | | (35,888 | ) | | (32,556 | ) |
Leasing costs | (3,047 | ) | | (2,029 | ) | | (12,603 | ) | | (7,390 | ) |
Adjusted EBITDAre after Capex and Leasing Costs | $ | 132,741 |
| | $ | 121,197 |
| | $ | 502,337 |
| | $ | 464,822 |
|
| | | | | | | |
Total revenues | 270,316 |
| | 242,801 |
| | 1,072,855 |
| | 960,399 |
|
Less: tenant charge-backs | (33,917 | ) | | (28,232 | ) | | (146,793 | ) | | (120,081 | ) |
Total revenues, net of tenant charge-backs | 236,399 |
| | 214,569 |
| | 926,062 |
| | 840,318 |
|
| | | | | | | |
Adjusted EBITDAre Margin | 61.1 | % | | 60.9 | % | | 59.5 | % | | 60.1 | % |
| | | | | | | |
Adjusted EBITDAre after Capex and Leasing Costs Margin | 56.2 | % | | 56.5 | % | | 54.2 | % | | 55.3 | % |
| |
(1) | As a portion of our homes are recently acquired and / or renovated, we estimate recurring capital expenditures for our entire portfolio by multiplying (a) current period actual recurring capital expenditures per Same-Home property by (b) our total number of properties, excluding non-stabilized properties and properties identified as part of our disposition program, comprised of properties classified as held for sale and properties identified for future sale. |
Defined Terms and Non-GAAP Reconciliations (continued)
(Unaudited)
The following is a reconciliation of net income or loss, as determined in accordance with GAAP, to EBITDA, EBITDAre and Adjusted EBITDAre for the following trailing twelve-month periods (amounts in thousands):
|
| | | | | | | | | | | | | | | | | | | |
| For the Trailing Twelve Months Ended |
| Dec 31, 2018 | | Sep 30, 2018 | | Jun 30, 2018 | | Mar 31, 2018 | | Dec 31, 2017 |
Net income | $ | 112,438 |
| | $ | 108,237 |
| | $ | 97,053 |
| | $ | 86,221 |
| | $ | 76,492 |
|
Interest expense | 122,900 |
| | 117,956 |
| | 113,618 |
| | 110,032 |
| | 112,620 |
|
Depreciation and amortization | 318,685 |
| | 313,393 |
| | 308,243 |
| | 302,640 |
| | 297,290 |
|
EBITDA | 554,023 |
| | 539,586 |
| | 518,914 |
| | 498,893 |
| | 486,402 |
|
| | | | | | | | | |
Net (gain) on sale / impairment of single-family properties and other | (12,088 | ) | | (7,210 | ) | | (3,413 | ) | | (2,605 | ) | | (2,146 | ) |
EBITDAre | 541,935 |
| | 532,376 |
| | 515,501 |
| | 496,288 |
| | 484,256 |
|
| | | | | | | | | |
Noncash share-based compensation - general and administrative | 2,075 |
| | 2,255 |
| | 2,463 |
| | 2,640 |
| | 2,563 |
|
Noncash share-based compensation - property management | 1,358 |
| | 1,532 |
| | 1,608 |
| | 1,609 |
| | 1,649 |
|
Acquisition fees and costs expensed | 5,225 |
| | 4,496 |
| | 4,747 |
| | 4,838 |
| | 4,623 |
|
Hurricane-related charges, net | — |
| | (2,173 | ) | | 7,963 |
| | 7,963 |
| | 7,963 |
|
Loss on early extinguishment of debt | 1,447 |
| | 1,447 |
| | 1,447 |
| | 6,555 |
| | 6,555 |
|
Remeasurement of participating preferred shares | (1,212 | ) | | (2,712 | ) | | (11,103 | ) | | (9,463 | ) | | (2,841 | ) |
Adjusted EBITDAre | $ | 550,828 |
| | $ | 537,221 |
| | $ | 522,626 |
| | $ | 510,430 |
| | $ | 504,768 |
|
FFO / Core FFO / Adjusted FFO attributable to common share and unit holders
FFO attributable to common share and unit holders is a non-GAAP financial measure that we calculate in accordance with the White Paper on FFO approved by NAREIT, which defines FFO as net income or loss calculated in accordance with GAAP, excluding gains and losses from sales or impairment of real estate, plus real estate-related depreciation and amortization (excluding amortization of deferred financing costs and depreciation of non-real estate assets), and after adjustments for unconsolidated partnerships and joint ventures calculated to reflect FFO on the same basis.
Core FFO attributable to common share and unit holders is a non-GAAP financial measure that we use as a supplemental measure of our performance. We compute this metric by adjusting FFO attributable to common share and unit holders for (1) acquisition fees and costs expensed incurred with business combinations and the acquisition of properties, (2) noncash share-based compensation expense, (3) noncash interest expense related to acquired debt, (4) hurricane-related charges, net, (5) gain or loss on early extinguishment of debt, (6) noncash fair value adjustments associated with remeasuring our participating preferred shares derivative liability to fair value, and (7) the allocation of income to our participating preferred shares in connection with their redemption.
Adjusted FFO attributable to common share and unit holders is a non-GAAP financial measure that we use as a supplemental measure of our performance. We compute this metric by adjusting Core FFO attributable to common share and unit holders for (1) recurring capital expenditures that are necessary to help preserve the value and maintain functionality of our properties and (2) actual leasing costs incurred during the period. As a portion of our homes are recently acquired and/or renovated, we estimate recurring capital expenditures for our entire portfolio by multiplying (a) current period actual recurring capital expenditures per Same-Home Property by (b) our total number of properties, excluding non-stabilized properties and properties identified as part of our disposition program, which is comprised of properties classified as held for sale and properties identified for future sale.
Defined Terms and Non-GAAP Reconciliations (continued)
(Unaudited)
We present FFO attributable to common share and unit holders, as well as on a per FFO share and unit basis, because we consider this metric to be an important measure of the performance of real estate companies, as do many investors and analysts in evaluating the Company. We believe that FFO attributable to common share and unit holders provides useful information to investors because this metric excludes depreciation, which is included in computing net income and assumes the value of real estate diminishes predictably over time. We believe that real estate values fluctuate due to market conditions and in response to inflation. We also believe that Core FFO and Adjusted FFO attributable to common share and unit holders, as well as on a per FFO share and unit basis, provide useful information to investors because they allow investors to compare our operating performance to prior reporting periods without the effect of certain items that, by nature, are not comparable from period to period.
FFO, Core FFO and Adjusted FFO attributable to common share and unit holders are not a substitute for net income or loss per share or net cash provided by operating activities, each as determined in accordance with GAAP, as a measure of our operating performance, liquidity or ability to pay dividends. These metrics also are not necessarily indicative of cash available to fund future cash needs. Because other REITs may not compute these measures in the same manner, they may not be comparable among REITs.
Refer to Funds from Operations for a reconciliation of these metrics to net income or loss attributable to common shareholders, determined in accordance with GAAP.
Defined Terms and Non-GAAP Reconciliations (continued)
(Unaudited)
Pro forma FFO / Core FFO / Adjusted FFO attributable to common share and unit holders
The following reconciliations of previously reported net income (loss) attributable to common shareholders to FFO / Core FFO / Adjusted FFO attributable to common share and unit holders include 2018 pro forma reclassifications to reflect the new lease accounting standard, ASU 2016-02, adopted by the Company on January 1, 2019, as if it were adopted on January 1, 2018. Change in accounting principle amounts included in the below reconciliation represent the portion of leasing costs that were previously capitalized and treated as a reduction to Adjusted FFO attributable to common share and unit holders, that would be expensed under the new lease accounting standard.
|
| | | | | | | | | | | | | | | | | | | |
| For the Year Ended | | For the Three Months Ended |
(amounts in thousands) | Dec 31, 2018 | | Dec 31, 2018 | | Sep 30, 2018 | | Jun 30, 2018 | | Mar 31, 2018 |
Net income (loss) attributable to common shareholders | 23,472 |
| | 17,632 |
| | 15,177 |
| | (15,151 | ) | | 5,814 |
|
Change in accounting principle | (7,984 | ) | | (2,171 | ) | | (2,451 | ) | | (1,773 | ) | | (1,589 | ) |
Adjustments: | | | | | | | | | |
Noncontrolling interests in the Operating Partnership | 4,424 |
| | 3,320 |
| | 2,881 |
| | (2,902 | ) | | 1,125 |
|
Net (gain) on sale / impairment of single-family properties and other | (12,088 | ) | | (4,435 | ) | | (4,393 | ) | | (1,704 | ) | | (1,556 | ) |
Depreciation and amortization | 318,685 |
| | 81,123 |
| | 79,940 |
| | 78,319 |
| | 79,303 |
|
Less: depreciation and amortization of non-real estate assets | (7,352 | ) | | (1,890 | ) | | (1,845 | ) | | (1,787 | ) | | (1,830 | ) |
Pro forma FFO attributable to common share and unit holders | $ | 319,157 |
| | $ | 93,579 |
| | $ | 89,309 |
| | $ | 55,002 |
| | $ | 81,267 |
|
Adjustments: | | | | | | | | | |
Acquisition fees and costs expensed | 5,225 |
| | 1,538 |
| | 1,055 |
| | 1,321 |
| | 1,311 |
|
Noncash share-based compensation - general and administrative | 2,075 |
| | 466 |
| | 491 |
| | 520 |
| | 598 |
|
Noncash share-based compensation - property management | 1,358 |
| | 217 |
| | 341 |
| | 423 |
| | 377 |
|
Noncash interest expense related to acquired debt | 3,303 |
| | 493 |
| | 973 |
| | 937 |
| | 900 |
|
Loss on early extinguishment of debt | 1,447 |
| | — |
| | — |
| | 1,447 |
| | — |
|
Remeasurement of participating preferred shares | (1,212 | ) | | — |
| | — |
| | — |
| | (1,212 | ) |
Redemption of participating preferred shares | 32,215 |
| | — |
| | — |
| | 32,215 |
| | — |
|
Pro forma core FFO attributable to common share and unit holders | $ | 363,568 |
| | $ | 96,293 |
| | $ | 92,169 |
| | $ | 91,865 |
| | $ | 83,241 |
|
Recurring capital expenditures | (35,888 | ) | | (8,546 | ) | | (11,467 | ) | | (8,489 | ) | | (7,386 | ) |
Leasing costs | (12,603 | ) | | (3,047 | ) | | (3,722 | ) | | (3,111 | ) | | (2,723 | ) |
Change in accounting principle | 7,984 |
| | 2,171 |
| | 2,451 |
| | 1,773 |
| | 1,589 |
|
Pro forma adjusted FFO attributable to common share and unit holders | $ | 323,061 |
| | $ | 86,871 |
| | $ | 79,431 |
| | $ | 82,038 |
| | $ | 74,721 |
|
| | | | | | | | | |
Per FFO share and unit: | | | | | | | | | |
Pro forma FFO attributable to common share and unit holders | $ | 0.91 |
| | $ | 0.27 |
| | $ | 0.25 |
| | $ | 0.16 |
| | $ | 0.24 |
|
Pro forma core FFO attributable to common share and unit holders | $ | 1.04 |
| | $ | 0.27 |
| | $ | 0.26 |
| | $ | 0.26 |
| | $ | 0.24 |
|
Pro forma adjusted FFO attributable to common share and unit holders | $ | 0.92 |
| | $ | 0.25 |
| | $ | 0.23 |
| | $ | 0.23 |
| | $ | 0.22 |
|
| | | | | | | | | |
Weighted-average FFO shares and units: | | | | | | | | | |
Common shares outstanding | 293,640,500 |
| | 296,559,183 |
| | 296,214,509 |
| | 295,462,572 |
| | 286,183,429 |
|
Share-based compensation plan | 627,830 |
| | 508,028 |
| | 753,140 |
| | 587,270 |
| | 544,434 |
|
Operating partnership units | 55,350,062 |
| | 55,349,791 |
| | 55,350,153 |
| | 55,350,153 |
| | 55,350,153 |
|
Total weighted-average FFO shares and units | 349,618,392 |
| | 352,417,002 |
| | 352,317,802 |
| | 351,399,995 |
| | 342,078,016 |
|
Defined Terms and Non-GAAP Reconciliations (continued)
(Unaudited)
FFO Shares and Units
Includes weighted-average common shares and operating partnership units outstanding, as well as potentially dilutive securities.
Leased Property
A property is classified as leased upon the execution (i.e., signature) of a lease agreement.
Occupied Property
A property is classified as occupied upon commencement (i.e., start date) of a lease agreement, which can occur contemporaneously with or subsequent to execution (i.e., signature).
Platform Efficiency Percentage
Management costs, including (1) property management expenses, net of tenant charge-backs and excluding noncash share-based compensation expense, (2) general and administrative expense, excluding noncash share-based compensation expense and (3) leasing costs, as a percentage of total portfolio rents and fees.
|
| | | | | | | | | | | | | | | |
| For the Three Months Ended Dec 31, | | For the Years Ended Dec 31, |
(Amounts in thousands) | 2018 | | 2017 | | 2018 | | 2017 |
Property management expenses | $ | 18,105 |
| | $ | 17,345 |
| | $ | 74,573 |
| | $ | 69,712 |
|
Less: tenant charge-backs | (1,421 | ) | | (1,290 | ) | | (5,109 | ) | | (5,154 | ) |
Less: noncash share-based compensation - property management | (217 | ) | | (391 | ) | | (1,358 | ) | | (1,649 | ) |
Property management expenses, net | 16,467 |
| | 15,664 |
| | 68,107 |
| | 62,909 |
|
| | | | | | | |
General and administrative expense | 8,402 |
| | 7,986 |
| | 36,575 |
| | 34,732 |
|
Less: noncash share-based compensation - general and administrative | (466 | ) | | (646 | ) | | (2,075 | ) | | (2,563 | ) |
General and administrative expense, net | 7,936 |
| | 7,340 |
| | 34,500 |
| | 32,169 |
|
| | | | | | | |
Leasing costs | 3,047 |
| | 2,029 |
| | 12,603 |
| | 7,390 |
|
Platform costs | $ | 27,450 |
| | $ | 25,033 |
| | $ | 115,210 |
| | $ | 102,468 |
|
| | | | | | | |
Rents from single-family properties | $ | 232,378 |
| | $ | 210,778 |
| | $ | 908,936 |
| | $ | 824,023 |
|
Fees from single-family properties | 2,648 |
| | 2,590 |
| | 10,946 |
| | 10,727 |
|
Total portfolio rents and fees | $ | 235,026 |
| | $ | 213,368 |
| | $ | 919,882 |
| | $ | 834,750 |
|
| | | | | | | |
Platform Efficiency Percentage | 11.7 | % | | 11.7 | % | | 12.5 | % | | 12.3 | % |
Property Enhancing Capex
Includes elective capital expenditures to enhance the operating profile of a property, such as investments to increase future revenues or reduce maintenance expenditures.
Recurring Capital Expenditures
For our Same-Home portfolio, recurring capital expenditures includes replacement costs and other capital expenditures recorded during the period that are necessary to help preserve the value and maintain functionality of our properties. For our total portfolio, we calculate recurring capital expenditures by multiplying (a) current period actual recurring capital expenditures per Same-Home property by (b) our total number of properties, excluding non-stabilized properties and properties identified as part of our disposition program, which is comprised of properties classified as held for sale and properties identified for future sale.
Same-Home Property
A property is classified as Same-Home if it has been stabilized longer than 90 days prior to the beginning of the earliest period presented under comparison. A property is removed from Same-Home if it has been classified as held for sale, identified for future sale as part of the Company’s disposition program, or has been taken out of service as a result of a casualty loss.
Defined Terms and Non-GAAP Reconciliations (continued)
(Unaudited)
Stabilized Property
A property acquired individually (i.e., not through a bulk purchase) is classified as stabilized once it has been renovated or newly constructed and then initially leased or available for rent for a period greater than 90 days. Properties acquired through a bulk purchase are first considered non-stabilized, as an entire group, until (1) we have owned them for an adequate period of time to allow for complete on-boarding to our operating platform, and (2) a substantial portion of the properties have experienced tenant turnover at least once under our ownership, providing the opportunity for renovations and improvements to meet our property standards. After such time has passed, properties acquired through a bulk purchase are then evaluated on an individual property basis under our standard stabilization criteria.
Total Debt
Includes principal balances on asset-backed securitizations, unsecured senior notes, exchangeable senior notes, secured notes payable and borrowings outstanding under our revolving credit facility and term loan facility as of period end, and excludes unamortized discounts, the value of exchangeable senior notes classified within equity and unamortized deferred financing costs.
Total Market Capitalization
Includes the market value of all outstanding common shares and operating partnership units (based on the NYSE AMH Class A common share closing price as of period end), the current liquidation value of preferred shares as of period end and Total Debt.
Turnover Rate
The number of tenant move-outs during the period, divided by the total number of properties.
Unsecured Senior Notes Covenant Ratios and Unsecured Credit Facility Covenant Ratios
Debt covenant compliance ratios for the 2028 Unsecured Senior Notes covenants show the Company's compliance with selected covenants provided in the Indenture dated as of February 7, 2018, as supplemented by the First Supplemental Indenture dated as of February 7, 2018, which have been filed as exhibits to the Company’s SEC reports. The ratios for the Unsecured Credit Facility covenants show the Company's compliance with selected covenants provided in the Credit Agreement dated as of August 17, 2016, as amended by Amendment No. 1 to Credit Agreement dated as of June 30, 2017, which have been filed as exhibits to the Company’s SEC reports.
The debt covenant compliance ratios are provided only to show the Company’s compliance with certain covenants contained in the Indenture governing its unsecured debt securities and in the Credit Agreement, as of the date reported. These ratios should not be used for any other purpose, including without limitation to evaluate the Company’s financial condition or results of operations, nor do they indicate the Company’s covenant compliance as of any other date or for any other period. The capitalized terms in the disclosure are defined in the Indenture or the Credit Agreement, and may differ materially from similar terms used elsewhere in this document and used by other companies that present information about their covenant compliance. For risks related to failure to comply with these covenants, see “Risk Factors – Risks Related to Our Business” and other risks discussed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2017, and in the Company’s subsequent filings with the SEC.
|
| | |
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 | | |
|
| | | |
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. |