XML 81 R68.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidating Financial Statements - Statements of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Revenues:        
Total revenues $ 280,052 $ 246,836 $ 802,539 $ 717,598
Expenses:        
General and administrative expense 9,265 8,525 28,173 26,746
Interest expense 30,930 26,592 92,209 86,873
Acquisition fees and costs expensed 1,055 1,306 3,687 3,814
Depreciation and amortization 79,940 74,790 237,562 221,459
Hurricane-related charges, net 0 10,136 0 10,136
Other 1,069 1,285 3,520 4,202
Total expenses 254,724 238,025 735,049 672,800
Gain on sale of single-family properties and other, net 4,953 1,895 10,449 6,375
Loss on early extinguishment of debt 0 0 (1,447) (6,555)
Remeasurement of participating preferred units 0 8,391 1,212 1,341
Net income 30,281 19,097 77,704 45,959
Noncontrolling interest 2,881 309 845 (22)
Preferred distributions 12,223 17,253 38,804 46,122
Net income (loss) attributable to common shareholders/unitholders 15,177 1,535 5,840 (141)
Rents from single-family properties        
Revenues:        
Total revenues 231,324 207,490 676,558 613,245
Fees from single-family properties        
Revenues:        
Total revenues 2,711 2,843 8,298 8,137
Tenant charge-backs        
Revenues:        
Total revenues 44,152 36,094 112,876 91,849
Other        
Revenues:        
Total revenues 1,865 409 4,807 4,367
Property operating expenses        
Expenses:        
Cost of goods and services sold 113,600 97,944 313,430 267,203
Property management expenses        
Expenses:        
Cost of goods and services sold 18,865 17,447 56,468 52,367
American Homes 4 Rent, L.P.        
Revenues:        
Total revenues 280,052 246,836 802,539 717,598
Expenses:        
General and administrative expense 9,265 8,525 28,173 26,746
Interest expense 30,930 26,592 92,209 86,873
Acquisition fees and costs expensed 1,055 1,306 3,687 3,814
Depreciation and amortization 79,940 74,790 237,562 221,459
Hurricane-related charges, net 0 10,136 0 10,136
Other 1,069 1,285 3,520 4,202
Total expenses 254,724 238,025 735,049 672,800
Intercompany income 0 0 0 0
Intercompany expenses 0 0 0 0
Gain on sale of single-family properties and other, net 4,953 1,895 10,449 6,375
Loss on early extinguishment of debt 0 0 (1,447) (6,555)
Remeasurement of participating preferred units 0 8,391 1,212 1,341
Equity in income of subsidiaries 0 0 0 0
Net income 30,281 19,097 77,704 45,959
Noncontrolling interest 0 (31) (259) 8
Preferred distributions 12,223 17,253 38,804 46,122
Redemption of participating preferred units     32,215  
Net income (loss) attributable to common shareholders/unitholders 18,058 1,875 6,944 (171)
American Homes 4 Rent, L.P. | Rents from single-family properties        
Revenues:        
Total revenues 231,324 207,490 676,558 613,245
American Homes 4 Rent, L.P. | Fees from single-family properties        
Revenues:        
Total revenues 2,711 2,843 8,298 8,137
American Homes 4 Rent, L.P. | Tenant charge-backs        
Revenues:        
Total revenues 44,152 36,094 112,876 91,849
American Homes 4 Rent, L.P. | Other        
Revenues:        
Total revenues 1,865 409 4,807 4,367
American Homes 4 Rent, L.P. | Property operating expenses        
Expenses:        
Cost of goods and services sold 113,600 97,944 313,430 267,203
American Homes 4 Rent, L.P. | Property management expenses        
Expenses:        
Cost of goods and services sold 18,865 17,447 56,468 52,367
American Homes 4 Rent, L.P. | Reportable Legal Entities | American Homes 4 Rent, L.P. (Parent Company)        
Revenues:        
Total revenues 380 310 1,114 1,029
Expenses:        
General and administrative expense 5,546 5,170 17,497 15,184
Interest expense 7,355 2,490 21,584 9,005
Acquisition fees and costs expensed 0 0 0 358
Depreciation and amortization 204 369 705 1,147
Hurricane-related charges, net   0   0
Other 527 110 702 290
Total expenses 13,632 8,139 40,488 25,984
Intercompany income 38 69 1,064 190
Intercompany expenses (253) (86) (395) (413)
Gain on sale of single-family properties and other, net 0 0 0 3,031
Loss on early extinguishment of debt     (879) 0
Remeasurement of participating preferred units   8,391 1,212 1,341
Equity in income of subsidiaries 43,748 18,583 116,335 66,757
Net income 30,281 19,128 77,963 45,951
Noncontrolling interest   0 0 0
Preferred distributions 12,223 17,253 38,804 46,122
Redemption of participating preferred units     32,215  
Net income (loss) attributable to common shareholders/unitholders 18,058 1,875 6,944 (171)
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 380 310 1,114 1,029
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 22 51 67 233
Expenses:        
General and administrative expense 0 0 2 2
Interest expense 1,908 1,844 5,613 5,427
Acquisition fees and costs expensed 0 0 0 0
Depreciation and amortization 0 2 0 8
Hurricane-related charges, net   0   0
Other 0 60 9 111
Total expenses 1,920 1,936 5,643 5,691
Intercompany income 0 0 0 0
Intercompany expenses 0 0 0 0
Gain on sale of single-family properties and other, net (3) 685 601 (490)
Loss on early extinguishment of debt     0 0
Remeasurement of participating preferred units   0 0 0
Equity in income of subsidiaries 11,009 8,655 32,276 27,143
Net income 9,108 7,455 27,301 21,195
Noncontrolling interest   0 0 0
Preferred distributions 0 0 0 0
Redemption of participating preferred units     0  
Net income (loss) attributable to common shareholders/unitholders 9,108 7,455 27,301 21,195
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 20 48 60 214
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 0 0 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 2 3 6 17
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 12 27 16 129
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 3 3 14
American Homes 4 Rent, L.P. | Reportable Legal Entities | Combined Non-Guarantor Subsidiaries        
Revenues:        
Total revenues 279,650 246,475 801,358 716,336
Expenses:        
General and administrative expense 3,719 3,355 10,674 11,560
Interest expense 21,667 22,258 65,012 72,441
Acquisition fees and costs expensed 1,055 1,306 3,687 3,456
Depreciation and amortization 79,736 74,419 236,857 220,304
Hurricane-related charges, net   10,136   10,136
Other 542 1,115 2,809 3,801
Total expenses 239,172 227,950 688,918 641,125
Intercompany income 253 86 395 413
Intercompany expenses (38) (69) (1,064) (190)
Gain on sale of single-family properties and other, net 4,956 1,210 9,848 3,834
Loss on early extinguishment of debt     (568) (6,555)
Remeasurement of participating preferred units   0 0 0
Equity in income of subsidiaries 0 0 0 0
Net income 45,649 19,752 121,051 72,713
Noncontrolling interest   (31) (259) 8
Preferred distributions 0 0 0 0
Redemption of participating preferred units     0  
Net income (loss) attributable to common shareholders/unitholders 45,649 19,783 121,310 72,705
American Homes 4 Rent, L.P. | Reportable Legal Entities | Combined Non-Guarantor Subsidiaries | Rents from single-family properties        
Revenues:        
Total revenues 231,304 207,442 676,498 613,031
American Homes 4 Rent, L.P. | Reportable Legal Entities | Combined Non-Guarantor Subsidiaries | Fees from single-family properties        
Revenues:        
Total revenues 2,711 2,843 8,297 8,135
American Homes 4 Rent, L.P. | Reportable Legal Entities | Combined Non-Guarantor Subsidiaries | Tenant charge-backs        
Revenues:        
Total revenues 44,150 36,091 112,870 91,832
American Homes 4 Rent, L.P. | Reportable Legal Entities | Combined Non-Guarantor Subsidiaries | Other        
Revenues:        
Total revenues 1,485 99 3,693 3,338
American Homes 4 Rent, L.P. | Reportable Legal Entities | Combined Non-Guarantor Subsidiaries | Property operating expenses        
Expenses:        
Cost of goods and services sold 113,588 97,917 313,414 267,074
American Homes 4 Rent, L.P. | Reportable Legal Entities | Combined Non-Guarantor Subsidiaries | Property management expenses        
Expenses:        
Cost of goods and services sold 18,865 17,444 56,465 52,353
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
Hurricane-related charges, net   0   0
Other 0 0 0 0
Total expenses 0 0 0 0
Intercompany income (291) (155) (1,459) (603)
Intercompany expenses 291 155 1,459 603
Gain on sale of single-family properties and other, net 0 0 0 0
Loss on early extinguishment of debt     0 0
Remeasurement of participating preferred units   0 0 0
Equity in income of subsidiaries (54,757) (27,238) (148,611) (93,900)
Net income (54,757) (27,238) (148,611) (93,900)
Noncontrolling interest   0 0 0
Preferred distributions 0 0 0 0
Redemption of participating preferred units     0  
Net income (loss) attributable to common shareholders/unitholders (54,757) (27,238) (148,611) (93,900)
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