XML 81 R66.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidating Financial Statements - Statements of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Revenues:        
Total revenues $ 264,483 $ 237,008 $ 522,487 $ 470,762
Expenses:        
General and administrative expense 9,677 8,926 18,908 18,221
Interest expense 31,978 28,392 61,279 60,281
Acquisition fees and costs expensed 1,321 1,412 2,632 2,508
Depreciation and amortization 78,319 72,716 157,622 146,669
Other 1,624 1,359 2,451 2,917
Total expenses 240,378 216,201 480,325 434,775
Gain on sale of single-family properties and other, net 3,240 2,454 5,496 4,480
Loss on early extinguishment of debt (1,447) (6,555) (1,447) (6,555)
Remeasurement of participating preferred units 0 (1,640) 1,212 (7,050)
Net income 25,898 15,066 47,423 26,862
Noncontrolling interest (3,150) (30) (2,036) (331)
Preferred distributions 11,984 15,282 26,581 28,869
Net income (loss) attributable to common shareholders/unitholders (15,151) (186) (9,337) (1,676)
Rents from single-family properties        
Revenues:        
Total revenues 227,211 204,648 445,234 405,755
Fees from single-family properties        
Revenues:        
Total revenues 2,754 2,690 5,587 5,294
Tenant charge-backs        
Revenues:        
Total revenues 32,917 27,382 68,724 55,755
Other        
Revenues:        
Total revenues 1,601 2,288 2,942 3,958
Property Operating Expenses        
Expenses:        
Cost of goods and services sold 98,843 85,954 199,830 169,259
Property Management Expenses        
Expenses:        
Cost of goods and services sold 18,616 17,442 37,603 34,920
American Homes 4 Rent, L.P.        
Revenues:        
Total revenues 264,483 237,008 522,487 470,762
Expenses:        
General and administrative expense 9,677 8,926 18,908 18,221
Interest expense 31,978 28,392 61,279 60,281
Acquisition fees and costs expensed 1,321 1,412 2,632 2,508
Depreciation and amortization 78,319 72,716 157,622 146,669
Other 1,624 1,359 2,451 2,917
Total expenses 240,378 216,201 480,325 434,775
Intercompany income 0 0 0 0
Intercompany expenses 0 0 0 0
Gain on sale of single-family properties and other, net 3,240 2,454 5,496 4,480
Loss on early extinguishment of debt (1,447) (6,555) (1,447) (6,555)
Remeasurement of participating preferred units 0 (1,640) 1,212 (7,050)
Equity in income of subsidiaries 0 0 0 0
Net income 25,898 15,066 47,423 26,862
Noncontrolling interest (248) 1 (259) 39
Preferred distributions 11,984 15,282 26,581 28,869
Redemption of participating preferred units 32,215   32,215  
Net income (loss) attributable to common shareholders/unitholders (18,053) (217) (11,114) (2,046)
American Homes 4 Rent, L.P. | Rents from single-family properties        
Revenues:        
Total revenues 227,211 204,648 445,234 405,755
American Homes 4 Rent, L.P. | Fees from single-family properties        
Revenues:        
Total revenues 2,754 2,690 5,587 5,294
American Homes 4 Rent, L.P. | Tenant charge-backs        
Revenues:        
Total revenues 32,917 27,382 68,724 55,755
American Homes 4 Rent, L.P. | Other        
Revenues:        
Total revenues 1,601 2,288 2,942 3,958
American Homes 4 Rent, L.P. | Property Operating Expenses        
Expenses:        
Cost of goods and services sold 98,843 85,954 199,830 169,259
American Homes 4 Rent, L.P. | Property Management Expenses        
Expenses:        
Cost of goods and services sold 18,616 17,442 37,603 34,920
American Homes 4 Rent, L.P. | Reportable Legal Entities | American Homes 4 Rent, L.P. (Parent Company)        
Revenues:        
Total revenues 400 333 734 719
Expenses:        
General and administrative expense 6,014 5,020 11,951 10,014
Interest expense 7,972 3,187 14,229 6,515
Acquisition fees and costs expensed 0 3 0 358
Depreciation and amortization 204 369 501 778
Other 80 81 175 180
Total expenses 14,270 8,660 26,856 17,845
Intercompany income 575 45 1,026 121
Intercompany expenses (85) (179) (142) (327)
Gain on sale of single-family properties and other, net 0 0 0 3,031
Loss on early extinguishment of debt (879) 0 (879) 0
Remeasurement of participating preferred units   (1,640) 1,212 (7,050)
Equity in income of subsidiaries 40,405 25,166 72,587 48,174
Net income 26,146 15,065 47,682 26,823
Noncontrolling interest 0 0 0 0
Preferred distributions 11,984 15,282 26,581 28,869
Redemption of participating preferred units 32,215   32,215  
Net income (loss) attributable to common shareholders/unitholders (18,053) (217) (11,114) (2,046)
American Homes 4 Rent, L.P. | Reportable Legal Entities | American Homes 4 Rent, L.P. (Parent Company) | Rents from single-family properties        
Revenues:        
Total revenues 0 0 0 0
American Homes 4 Rent, L.P. | Reportable Legal Entities | American Homes 4 Rent, L.P. (Parent Company) | Fees from single-family properties        
Revenues:        
Total revenues 0 0 0 0
American Homes 4 Rent, L.P. | Reportable Legal Entities | American Homes 4 Rent, L.P. (Parent Company) | Tenant charge-backs        
Revenues:        
Total revenues 0 0 0 0
American Homes 4 Rent, L.P. | Reportable Legal Entities | American Homes 4 Rent, L.P. (Parent Company) | Other        
Revenues:        
Total revenues 400 333 734 719
American Homes 4 Rent, L.P. | Reportable Legal Entities | American Homes 4 Rent, L.P. (Parent Company) | Property Operating Expenses        
Expenses:        
Cost of goods and services sold 0 0 0 0
American Homes 4 Rent, L.P. | Reportable Legal Entities | American Homes 4 Rent, L.P. (Parent Company) | Property Management Expenses        
Expenses:        
Cost of goods and services sold 0 0 0 0
American Homes 4 Rent, L.P. | Reportable Legal Entities | American Residential Properties OP, L.P. (Guarantor Subsidiary)        
Revenues:        
Total revenues 20 72 45 182
Expenses:        
General and administrative expense 1 0 2 2
Interest expense 1,870 1,809 3,705 3,583
Acquisition fees and costs expensed 0 0 0 0
Depreciation and amortization 0 4 0 6
Other 0 50 9 51
Total expenses 1,872 1,922 3,723 3,755
Intercompany income 0 0 0 0
Intercompany expenses 0 0 0 0
Gain on sale of single-family properties and other, net 169 285 604 (1,175)
Loss on early extinguishment of debt 0 0 0 0
Remeasurement of participating preferred units   0 0 0
Equity in income of subsidiaries 11,035 9,251 21,267 18,488
Net income 9,352 7,686 18,193 13,740
Noncontrolling interest 0 0 0 0
Preferred distributions 0 0 0 0
Redemption of participating preferred units 0   0  
Net income (loss) attributable to common shareholders/unitholders 9,352 7,686 18,193 13,740
American Homes 4 Rent, L.P. | Reportable Legal Entities | American Residential Properties OP, L.P. (Guarantor Subsidiary) | Rents from single-family properties        
Revenues:        
Total revenues 18 64 40 166
American Homes 4 Rent, L.P. | Reportable Legal Entities | American Residential Properties OP, L.P. (Guarantor Subsidiary) | Fees from single-family properties        
Revenues:        
Total revenues 1 1 1 2
American Homes 4 Rent, L.P. | Reportable Legal Entities | American Residential Properties OP, L.P. (Guarantor Subsidiary) | Tenant charge-backs        
Revenues:        
Total revenues 1 7 4 14
American Homes 4 Rent, L.P. | Reportable Legal Entities | American Residential Properties OP, L.P. (Guarantor Subsidiary) | Other        
Revenues:        
Total revenues 0 0 0 0
American Homes 4 Rent, L.P. | Reportable Legal Entities | American Residential Properties OP, L.P. (Guarantor Subsidiary) | Property Operating Expenses        
Expenses:        
Cost of goods and services sold 1 54 4 102
American Homes 4 Rent, L.P. | Reportable Legal Entities | American Residential Properties OP, L.P. (Guarantor Subsidiary) | Property Management Expenses        
Expenses:        
Cost of goods and services sold 0 5 3 11
American Homes 4 Rent, L.P. | Reportable Legal Entities | Combined Non-Guarantor Subsidiaries        
Revenues:        
Total revenues 264,063 236,603 521,708 469,861
Expenses:        
General and administrative expense 3,662 3,906 6,955 8,205
Interest expense 22,136 23,396 43,345 50,183
Acquisition fees and costs expensed 1,321 1,409 2,632 2,150
Depreciation and amortization 78,115 72,343 157,121 145,885
Other 1,544 1,228 2,267 2,686
Total expenses 224,236 205,619 449,746 413,175
Intercompany income 85 179 142 327
Intercompany expenses (575) (45) (1,026) (121)
Gain on sale of single-family properties and other, net 3,071 2,169 4,892 2,624
Loss on early extinguishment of debt (568) (6,555) (568) (6,555)
Remeasurement of participating preferred units   0 0 0
Equity in income of subsidiaries 0 0 0 0
Net income 41,840 26,732 75,402 52,961
Noncontrolling interest (248) 1 (259) 39
Preferred distributions 0 0 0 0
Redemption of participating preferred units 0   0  
Net income (loss) attributable to common shareholders/unitholders 42,088 26,731 75,661 52,922
American Homes 4 Rent, L.P. | Reportable Legal Entities | Combined Non-Guarantor Subsidiaries | Rents from single-family properties        
Revenues:        
Total revenues 227,193 204,584 445,194 405,589
American Homes 4 Rent, L.P. | Reportable Legal Entities | Combined Non-Guarantor Subsidiaries | Fees from single-family properties        
Revenues:        
Total revenues 2,753 2,689 5,586 5,292
American Homes 4 Rent, L.P. | Reportable Legal Entities | Combined Non-Guarantor Subsidiaries | Tenant charge-backs        
Revenues:        
Total revenues 32,916 27,375 68,720 55,741
American Homes 4 Rent, L.P. | Reportable Legal Entities | Combined Non-Guarantor Subsidiaries | Other        
Revenues:        
Total revenues 1,201 1,955 2,208 3,239
American Homes 4 Rent, L.P. | Reportable Legal Entities | Combined Non-Guarantor Subsidiaries | Property Operating Expenses        
Expenses:        
Cost of goods and services sold 98,842 85,900 199,826 169,157
American Homes 4 Rent, L.P. | Reportable Legal Entities | Combined Non-Guarantor Subsidiaries | Property Management Expenses        
Expenses:        
Cost of goods and services sold 18,616 17,437 37,600 34,909
American Homes 4 Rent, L.P. | Consolidating Adjustments        
Revenues:        
Total revenues 0 0 0 0
Expenses:        
General and administrative expense 0 0 0 0
Interest expense 0 0 0 0
Acquisition fees and costs expensed 0 0 0 0
Depreciation and amortization 0 0 0 0
Other 0 0 0 0
Total expenses 0 0 0 0
Intercompany income (660) (224) (1,168) (448)
Intercompany expenses 660 224 1,168 448
Gain on sale of single-family properties and other, net 0 0 0 0
Loss on early extinguishment of debt 0 0 0 0
Remeasurement of participating preferred units   0 0 0
Equity in income of subsidiaries (51,440) (34,417) (93,854) (66,662)
Net income (51,440) (34,417) (93,854) (66,662)
Noncontrolling interest 0 0 0 0
Preferred distributions 0 0 0 0
Redemption of participating preferred units 0   0  
Net income (loss) attributable to common shareholders/unitholders (51,440) (34,417) (93,854) (66,662)
American Homes 4 Rent, L.P. | Consolidating Adjustments | Rents from single-family properties        
Revenues:        
Total revenues 0 0 0 0
American Homes 4 Rent, L.P. | Consolidating Adjustments | Fees from single-family properties        
Revenues:        
Total revenues 0 0 0 0
American Homes 4 Rent, L.P. | Consolidating Adjustments | Tenant charge-backs        
Revenues:        
Total revenues 0 0 0 0
American Homes 4 Rent, L.P. | Consolidating Adjustments | Other        
Revenues:        
Total revenues 0 0 0 0
American Homes 4 Rent, L.P. | Consolidating Adjustments | Property Operating Expenses        
Expenses:        
Cost of goods and services sold 0 0 0 0
American Homes 4 Rent, L.P. | Consolidating Adjustments | Property Management Expenses        
Expenses:        
Cost of goods and services sold $ 0 $ 0 $ 0 $ 0