American Homes 4 Rent(NYSE:AMH)
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 ...
Website: http://www.americanhomes4rent.com
Founded: 2012
Full Time Employees: 1,324
Sector: Real Estate
Industry: REIT-Residential
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
rents and other single-family property revenues | 454,991,000 | 478,464,000 | 457,503,000 | 459,276,000 | 436,593,000 | 445,055,000 | 423,494,000 | 423,555,000 | 408,657,000 | 421,697,000 | 395,548,000 | 397,703,000 | 380,926,000 | 391,627,000 | 361,876,000 | 356,105,000 | 338,092,000 | 339,563,000 | 313,654,000 | 312,573,000 | 296,551,000 | 307,932,000 | 280,689,000 | 287,342,000 | 281,465,000 | 293,064,000 | 279,914,000 | 277,694,000 | |||||||||||||||||||
expenses: | |||||||||||||||||||||||||||||||||||||||||||||||
property operating expenses | 154,731,000 | 181,604,000 | 160,089,000 | 167,530,000 | 148,455,000 | 172,031,000 | 149,470,000 | 155,927,000 | 142,797,000 | 167,041,000 | 142,553,000 | 147,068,000 | 137,113,000 | 152,065,000 | 129,270,000 | 133,643,000 | 120,239,000 | 134,694,000 | 116,578,000 | 118,694,000 | 106,160,000 | 126,174,000 | 110,436,000 | 107,497,000 | 102,788,000 | 119,791,000 | 104,591,000 | 106,684,000 | 99,475,000 | 113,600,000 | 98,843,000 | 100,987,000 | 87,871,000 | 97,944,000 | 85,954,000 | 83,305,000 | 95,476,000 | 110,412,000 | 95,585,000 | 85,001,000 | |||||||
property management expenses | 32,831,000 | 33,384,000 | 34,412,000 | 34,181,000 | 33,564,000 | 31,973,000 | 32,382,000 | 31,402,000 | 31,112,000 | 30,785,000 | 30,666,000 | 30,800,000 | 28,157,000 | 29,739,000 | 28,768,000 | 26,034,000 | 26,188,000 | 24,562,000 | 22,416,000 | 23,699,000 | 22,380,000 | 21,976,000 | 22,260,000 | 23,276,000 | 21,822,000 | 22,727,000 | 21,650,000 | 20,709,000 | 18,105,000 | 18,865,000 | 18,616,000 | 18,987,000 | 17,345,000 | 17,447,000 | 17,442,000 | 17,478,000 | |||||||||||
general and administrative expense | 22,824,000 | 20,503,000 | 20,008,000 | 19,671,000 | 20,765,000 | 19,247,000 | 21,693,000 | 21,885,000 | 18,487,000 | 18,336,000 | 19,937,000 | 17,855,000 | 14,942,000 | 16,986,000 | 18,847,000 | 17,282,000 | 15,799,000 | 12,647,000 | 12,793,000 | 15,205,000 | 13,188,000 | 12,570,000 | 11,493,000 | 11,266,000 | 12,178,000 | 11,107,000 | 10,486,000 | 9,435,000 | 8,402,000 | 9,265,000 | 9,677,000 | 9,231,000 | 7,986,000 | 8,525,000 | 8,926,000 | 9,295,000 | 8,026,000 | 7,563,000 | 7,346,000 | 8,057,000 | 6,409,000 | 6,090,000 | 6,276,000 | 6,131,000 | 3,667,000 | 2,742,000 | 811,000 |
interest expense | 45,270,000 | 48,199,000 | 46,303,000 | 45,426,000 | 44,485,000 | 43,611,000 | 38,678,000 | 38,577,000 | 35,091,000 | 34,381,000 | 34,844,000 | 35,882,000 | 36,249,000 | 36,254,000 | 34,801,000 | 27,567,000 | 28,263,000 | 31,097,000 | 27,528,000 | 28,005,000 | 28,498,000 | 29,267,000 | 29,558,000 | 29,715,000 | 31,163,000 | 31,465,000 | 32,571,000 | 31,915,000 | 30,691,000 | 30,930,000 | 31,978,000 | 29,301,000 | 25,747,000 | 26,592,000 | 28,392,000 | 31,889,000 | 31,538,000 | 32,851,000 | 35,481,000 | 30,977,000 | 27,874,000 | 23,866,000 | 22,003,000 | 15,670,000 | |||
acquisition and other transaction costs | 2,882,000 | 3,661,000 | 2,655,000 | 3,061,000 | 3,326,000 | 2,605,000 | 2,937,000 | 3,324,000 | 4,260,000 | 3,399,000 | 4,175,000 | 5,076,000 | 5,338,000 | 4,482,000 | 7,658,000 | 5,974,000 | 4,656,000 | 3,279,000 | 2,968,000 | 4,846,000 | 3,579,000 | 1,616,000 | 1,956,000 | 2,147,000 | 769,000 | 651,000 | |||||||||||||||||||||
depreciation and amortization | 125,818,000 | 126,656,000 | 126,939,000 | 124,928,000 | 123,990,000 | 119,691,000 | 117,603,000 | 115,726,000 | 115,771,000 | 114,863,000 | 113,199,000 | 112,717,000 | 112,843,000 | 109,319,000 | 104,415,000 | 99,954,000 | 97,166,000 | 94,494,000 | 91,117,000 | 90,071,000 | 88,500,000 | 86,996,000 | 84,836,000 | 82,821,000 | 83,219,000 | 82,073,000 | 82,840,000 | 81,161,000 | 81,123,000 | 79,940,000 | 78,319,000 | 79,303,000 | 75,831,000 | 74,790,000 | 72,716,000 | 73,953,000 | 74,164,000 | 75,392,000 | 79,604,000 | 69,517,000 | 62,163,000 | 67,800,000 | 59,221,000 | 53,664,000 | 33,160,000 | 24,043,000 | 10,879,000 |
hurricane-related charges | 4,980,000 | 3,904,000 | 6,133,000 | -2,173,000 | 10,136,000 | ||||||||||||||||||||||||||||||||||||||||||
total expenses | 384,356,000 | 414,007,000 | 390,406,000 | 394,797,000 | 379,565,000 | 393,062,000 | 362,763,000 | 366,841,000 | 347,518,000 | 368,805,000 | 345,374,000 | 349,398,000 | 334,642,000 | 354,978,000 | 323,759,000 | 310,454,000 | 292,311,000 | 300,773,000 | 273,400,000 | 280,520,000 | 264,349,000 | 283,078,000 | 261,942,000 | 262,832,000 | 253,524,000 | 270,424,000 | 254,622,000 | 251,762,000 | 243,079,000 | 254,724,000 | 240,378,000 | 239,947,000 | 214,219,000 | 238,025,000 | 216,201,000 | 218,574,000 | 216,136,000 | 232,008,000 | 224,575,000 | 201,328,000 | 180,048,000 | 189,026,000 | 164,749,000 | 141,971,000 | 70,932,000 | 52,886,000 | 28,928,000 |
gain on sale and impairment of single-family properties and other | 69,916,000 | 47,620,000 | 51,908,000 | 62,016,000 | 80,266,000 | 32,697,000 | 43,892,000 | 68,901,000 | 29,082,000 | 33,335,000 | 62,758,000 | 84,659,000 | 57,407,000 | 24,197,000 | 32,811,000 | 22,044,000 | 13,295,000 | 9,572,000 | 10,760,000 | 16,069,000 | |||||||||||||||||||||||||||
loss on early extinguishment of debt | -180,000 | -216,000 | -5,306,000 | -63,000 | -954,000 | -659,000 | -1,447,000 | -6,555,000 | -13,408,000 | ||||||||||||||||||||||||||||||||||||||
other income and expense | 3,703,000 | 4,904,000 | 4,619,000 | 2,434,000 | 6,579,000 | 8,256,000 | 3,974,000 | 3,434,000 | 716,000 | 1,865,000 | 2,482,000 | 4,735,000 | 100,000 | 819,000 | 3,627,000 | 2,319,000 | 2,247,000 | 139,000 | 800,000 | 799,000 | |||||||||||||||||||||||||||
net income | 144,254,000 | 116,801,000 | 123,624,000 | 128,713,000 | 143,873,000 | 87,640,000 | 108,534,000 | 128,095,000 | 90,937,000 | 88,092,000 | 115,414,000 | 137,699,000 | 103,791,000 | 61,665,000 | 74,555,000 | 70,014,000 | 61,323,000 | 48,501,000 | 51,814,000 | 48,921,000 | 45,342,000 | 40,153,000 | 31,807,000 | 37,527,000 | 41,464,000 | 41,401,000 | 40,304,000 | 33,091,000 | 34,734,000 | 30,281,000 | 25,898,000 | 21,525,000 | 30,533,000 | 19,097,000 | 15,066,000 | 11,796,000 | 9,338,000 | -167,000 | -3,753,000 | 5,028,000 | -11,347,000 | -19,938,000 | -9,471,000 | -3,861,000 | 1,123,000 | ||
yoy | 0.26% | 33.27% | 13.90% | 0.48% | 58.21% | -0.51% | -5.96% | -6.97% | -12.38% | 42.86% | 54.80% | 96.67% | 69.25% | 27.14% | 43.89% | 43.12% | 35.25% | 20.79% | 62.90% | 30.36% | 9.35% | -3.01% | -21.08% | 13.41% | 19.38% | 36.72% | 55.63% | 53.73% | 13.76% | 58.56% | 71.90% | 82.48% | 226.98% | -11535.33% | -501.44% | 134.61% | -182.29% | -99.16% | 19.81% | 416.39% | |||||||
qoq | 23.50% | -5.52% | -3.95% | -10.54% | 64.16% | -19.25% | -15.27% | 40.86% | 3.23% | -23.67% | -16.18% | 32.67% | 68.31% | -17.29% | 6.49% | 14.17% | 26.44% | -6.39% | 5.91% | 7.89% | 12.92% | 26.24% | -15.24% | -9.49% | 0.15% | 2.72% | 21.80% | -4.73% | 14.71% | 16.92% | 20.32% | -29.50% | 59.88% | 26.76% | 27.72% | 26.32% | -5691.62% | -95.55% | -174.64% | -144.31% | -43.09% | 145.30% | -443.81% | ||||
net income margin % | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | 15.15% | 12.92% | 11.24% | 12.96% | 14.60% | 13.88% | 14.30% | 11.85% | 12.85% | 10.81% | 9.79% | 8.34% | 12.58% | 7.74% | 6.36% | 5.05% | 4.10% | -0.07% | -1.70% | 2.58% | -6.57% | -11.55% | 0% | 0% | -14.60% | -7.81% | 6.20% |
noncontrolling interest | 16,960,000 | 13,618,000 | 14,585,000 | 15,255,000 | 17,157,000 | 10,333,000 | 12,906,000 | 15,320,000 | 10,834,000 | 10,493,000 | 13,899,000 | 16,748,000 | 12,768,000 | 7,464,000 | 8,343,000 | 8,312,000 | 7,455,000 | 5,869,000 | 3,218,000 | 4,925,000 | 4,479,000 | 3,819,000 | 2,656,000 | 3,501,000 | 4,092,000 | 4,099,000 | 4,004,000 | 3,026,000 | 3,320,000 | 2,881,000 | -3,150,000 | 1,114,000 | -4,485,000 | 309,000 | -30,000 | -301,000 | -6,640,000 | 7,316,000 | -761,000 | 3,836,000 | 3,558,000 | 3,109,000 | 3,730,000 | 3,956,000 | 3,888,000 | 3,798,000 | 4,664,000 |
dividends on preferred shares | 3,486,000 | 3,486,000 | 3,486,000 | 3,486,000 | 3,486,000 | 3,486,000 | 3,486,000 | 3,486,000 | 3,486,000 | 3,486,000 | 3,486,000 | 3,486,000 | 3,486,000 | 3,486,000 | 4,346,000 | 5,763,000 | 5,763,000 | 5,763,000 | 12,615,000 | 13,782,000 | 13,782,000 | 13,782,000 | 13,782,000 | 13,782,000 | 13,782,000 | 13,782,000 | 13,782,000 | 13,782,000 | 13,782,000 | 12,223,000 | 11,984,000 | 14,597,000 | 14,596,000 | 17,253,000 | 15,282,000 | 13,587,000 | 13,587,000 | 13,669,000 | 7,412,000 | 5,569,000 | 5,569,000 | 5,569,000 | 5,569,000 | 5,569,000 | |||
net income attributable to common shareholders | 123,808,000 | 99,697,000 | 105,553,000 | 109,972,000 | 123,230,000 | 73,821,000 | 92,142,000 | 109,289,000 | 76,617,000 | 74,113,000 | 98,029,000 | 117,465,000 | 87,537,000 | 50,715,000 | 56,590,000 | 55,939,000 | 48,105,000 | 36,869,000 | 20,102,000 | 30,214,000 | 27,081,000 | 22,552,000 | 15,369,000 | 20,244,000 | 23,590,000 | 23,520,000 | 22,518,000 | 16,283,000 | 17,632,000 | 15,177,000 | 5,814,000 | -21,994,000 | 1,535,000 | -186,000 | -1,490,000 | 2,391,000 | -21,152,000 | -10,404,000 | -4,377,000 | -20,474,000 | -28,616,000 | -17,697,000 | -17,790,000 | ||||
weighted-average common shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||
basic | 370,556,400,000 | 371,248,842,000 | 370,692,250,000 | 370,372,388,000 | 367,454,012,000 | 366,981,466,000 | 366,778,333,000 | 366,513,257,000 | 362,024,968,000 | 362,426,273,000 | 362,148,911,000 | 360,353,124,000 | 349,290,848,000 | 348,944,055,000 | 348,484,158,000 | 345,742,526,000 | 324,245,168,000 | 324,002,538,000 | 319,752,730,000 | 316,982,460,000 | 306,613,197,000 | 308,080,226,000 | 301,011,545,000 | 300,813,069,000 | 299,415,397,000 | 300,580,978,000 | 299,466,526,000 | 296,833,755,000 | 293,640,500,000 | 296,214,509,000 | 286,183,429,000 | 266,767,313,000 | |||||||||||||||
diluted | 370,906,582,000 | 371,580,911,000 | 371,059,970,000 | 370,761,741,000 | 367,989,537,000 | 367,600,636,000 | 367,312,955,000 | 366,972,293,000 | 362,477,216,000 | 362,924,932,000 | 362,479,942,000 | 360,674,370,000 | 349,787,092,000 | 349,344,541,000 | 349,002,624,000 | 346,480,823,000 | 325,518,291,000 | 326,206,423,000 | 320,808,996,000 | 317,441,397,000 | 307,074,747,000 | 308,541,502,000 | 301,412,243,000 | 301,305,068,000 | 299,918,966,000 | 301,032,855,000 | 299,991,084,000 | 297,444,941,000 | 294,268,330,000 | 296,967,649,000 | 286,727,863,000 | 289,153,060,000 | |||||||||||||||
net income attributable to common shareholders per share: | |||||||||||||||||||||||||||||||||||||||||||||||
basic | 0.33 | 0.27 | 0.28 | 0.3 | 0.33 | 0.2 | 0.25 | 0.3 | 0.21 | 0.2 | 0.27 | 0.33 | 0.25 | 0.14 | 0.16 | 0.16 | 0.15 | 0.11 | 0.06 | 0.1 | 0.09 | 0.07 | 0.05 | 0.07 | 0.08 | 0.08 | 0.08 | 0.05 | 0.06 | 0.05 | 0.02 | 0.01 | |||||||||||||||
diluted | 0.33 | 0.27 | 0.28 | 0.3 | 0.33 | 0.2 | 0.25 | 0.3 | 0.21 | 0.2 | 0.27 | 0.32 | 0.24 | 0.14 | 0.16 | 0.16 | 0.14 | 0.11 | 0.06 | 0.09 | 0.09 | 0.07 | 0.05 | 0.07 | 0.08 | 0.08 | 0.08 | 0.05 | 0.06 | 0.05 | 0.02 | ||||||||||||||||
redemption of perpetual preferred shares | 5,276,000 | 15,879,000 | |||||||||||||||||||||||||||||||||||||||||||||
revenues: | |||||||||||||||||||||||||||||||||||||||||||||||
other | 2,784,000 | 2,877,000 | 2,409,000 | 2,252,000 | 2,545,000 | 5,240,000 | 1,946,000 | 1,510,000 | 1,373,000 | 1,865,000 | 1,601,000 | 1,341,000 | 1,201,000 | 409,000 | 2,288,000 | 1,670,000 | 2,987,000 | 5,214,000 | 4,504,000 | 3,985,000 | 1,885,000 | 1,771,000 | 1,644,000 | 1,365,000 | -172,000 | 720,000 | 535,000 | ||||||||||||||||||||
total revenues | 299,335,000 | 310,809,000 | 283,098,000 | 289,594,000 | 284,010,000 | 298,304,000 | 281,860,000 | 279,204,000 | 270,316,000 | 280,052,000 | 264,483,000 | 258,004,000 | 242,801,000 | 246,836,000 | 237,008,000 | 233,754,000 | 227,559,000 | 236,057,000 | 220,972,000 | 195,193,000 | 172,587,000 | 172,613,000 | 153,628,000 | 131,748,000 | 64,890,000 | 49,463,000 | 18,120,000 | ||||||||||||||||||||
yoy | 5.40% | 4.19% | 0.44% | 3.72% | 5.07% | 6.52% | 6.57% | 8.22% | 11.33% | 13.46% | 11.59% | 10.37% | 6.70% | 4.57% | 7.26% | 19.76% | 31.85% | 36.76% | 43.84% | 48.16% | 165.97% | 248.97% | 747.84% | ||||||||||||||||||||||||
qoq | -3.69% | 9.79% | -2.24% | 1.97% | -4.79% | 5.83% | 0.95% | 3.29% | -3.48% | 5.89% | 2.51% | 6.26% | -1.63% | 4.15% | 1.39% | 2.72% | -3.60% | 6.83% | 13.21% | 13.10% | -0.02% | 12.36% | 16.61% | 103.03% | 31.19% | 172.97% | |||||||||||||||||||||
gain on sale of single-family properties and other | 10,356,000 | 12,422,000 | 10,651,000 | 10,765,000 | 10,978,000 | 13,521,000 | 13,725,000 | 5,649,000 | 7,497,000 | 4,953,000 | 3,240,000 | 2,256,000 | 451,000 | 1,895,000 | 2,454,000 | 2,026,000 | |||||||||||||||||||||||||||||||
remeasurement of participating preferred shares | 1,212,000 | 1,500,000 | 8,391,000 | -1,640,000 | -5,410,000 | ||||||||||||||||||||||||||||||||||||||||||
redemption of participating preferred shares | 32,215,000 | ||||||||||||||||||||||||||||||||||||||||||||||
acquisition fees and costs expensed | 970,000 | 834,000 | 1,538,000 | 1,055,000 | 1,321,000 | 1,311,000 | 809,000 | 1,306,000 | 1,412,000 | 1,096,000 | 544,000 | 1,757,000 | 3,489,000 | 5,653,000 | 5,280,000 | 4,153,000 | 4,236,000 | 5,908,000 | 814,000 | 496,000 | 2,099,000 | ||||||||||||||||||||||||||
weighted-average shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||
basic | 370,556,400,000 | 371,248,842,000 | 370,692,250,000 | 370,372,388,000 | 367,454,012,000 | 366,981,466,000 | 366,778,333,000 | 366,513,257,000 | 362,024,968,000 | 362,426,273,000 | 362,148,911,000 | 360,353,124,000 | 349,290,848,000 | 348,944,055,000 | 348,484,158,000 | 345,742,526,000 | 324,245,168,000 | 324,002,538,000 | 319,752,730,000 | 316,982,460,000 | 306,613,197,000 | 308,080,226,000 | 301,011,545,000 | 300,813,069,000 | 299,415,397,000 | 300,580,978,000 | 299,466,526,000 | 296,833,755,000 | 293,640,500,000 | 296,214,509,000 | 286,183,429,000 | 266,767,313,000 | |||||||||||||||
diluted | 370,906,582,000 | 371,580,911,000 | 371,059,970,000 | 370,761,741,000 | 367,989,537,000 | 367,600,636,000 | 367,312,955,000 | 366,972,293,000 | 362,477,216,000 | 362,924,932,000 | 362,479,942,000 | 360,674,370,000 | 349,787,092,000 | 349,344,541,000 | 349,002,624,000 | 346,480,823,000 | 325,518,291,000 | 326,206,423,000 | 320,808,996,000 | 317,441,397,000 | 307,074,747,000 | 308,541,502,000 | 301,412,243,000 | 301,305,068,000 | 299,918,966,000 | 301,032,855,000 | 299,991,084,000 | 297,444,941,000 | 294,268,330,000 | 296,967,649,000 | 286,727,863,000 | 289,153,060,000 | |||||||||||||||
rents from single-family properties | 232,378,000 | 231,324,000 | 227,211,000 | 218,023,000 | 210,778,000 | 207,490,000 | 204,648,000 | 201,107,000 | 198,980,000 | 197,137,000 | 193,491,000 | 167,995,000 | 152,406,000 | 148,815,000 | 137,818,000 | 120,680,000 | 59,835,000 | 48,743,000 | 17,585,000 | ||||||||||||||||||||||||||||
fees from single-family properties | 2,648,000 | 2,711,000 | 2,754,000 | 2,833,000 | 2,590,000 | 2,843,000 | 2,690,000 | 2,604,000 | 2,415,000 | 2,898,000 | 2,724,000 | 2,197,000 | 1,965,000 | 2,146,000 | 2,204,000 | 1,331,000 | |||||||||||||||||||||||||||||||
tenant charge-backs | 33,917,000 | 44,152,000 | 32,917,000 | 35,807,000 | 28,232,000 | 36,094,000 | 27,382,000 | 28,373,000 | 23,177,000 | 30,808,000 | 20,253,000 | 21,016,000 | 16,331,000 | 19,881,000 | 11,962,000 | 8,372,000 | |||||||||||||||||||||||||||||||
dividends declared per common share | 0.038 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | |||||||||||||||||||||||||||||||||||||
net loss attributable to common shareholders | -15,151,000 | -14,519,000 | -7,659,000 | -13,997,000 | |||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding─basic and diluted | 295,462,572,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to common shareholders per share─basic and diluted | -0.05 | ||||||||||||||||||||||||||||||||||||||||||||||
gain on conversion of series e units | 11,463,000 | ||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding—basic and diluted | 258,900,456,000 | 244,391,368,000 | 238,401,343,000 | 238,481,265,000 | 219,157,870,000 | 210,600,111,000 | 211,414,368,000 | 211,487,164,000 | 211,481,727,000 | 123,592,086,000 | 95,971,706,000 | ||||||||||||||||||||||||||||||||||||
net income attributable to common shareholders per share—basic and diluted | -0.01 | -0.038 | -0.09 | -0.04 | -0.02 | -0.08 | |||||||||||||||||||||||||||||||||||||||||
noncash share-based compensation expense | 892,000 | 891,000 | 983,000 | 870,000 | 782,000 | 913,000 | 734,000 | 696,000 | 473,000 | 153,000 | 279,000 | ||||||||||||||||||||||||||||||||||||
gain on sale of single-family properties | 1,995,000 | 11,682,000 | |||||||||||||||||||||||||||||||||||||||||||||
remeasurement of series e units | -1,356,000 | -525,000 | 2,143,000 | 1,838,000 | -1,619,000 | -438,000 | |||||||||||||||||||||||||||||||||||||||||
remeasurement of preferred shares | -4,080,000 | -2,490,000 | -150,000 | -300,000 | -2,530,000 | -3,000,000 | 580,000 | 120,000 | |||||||||||||||||||||||||||||||||||||||
leased single-family properties | 75,472,000 | 83,682,000 | 67,823,000 | 53,930,000 | 24,470,000 | 17,579,000 | 6,859,000 | ||||||||||||||||||||||||||||||||||||||||
vacant single-family properties and other | 2,068,000 | 2,522,000 | 4,456,000 | 5,972,000 | 8,348,000 | 7,873,000 | |||||||||||||||||||||||||||||||||||||||||
net income attributable to common shareholders per share- basic and diluted | -0.075 | -0.14 | |||||||||||||||||||||||||||||||||||||||||||||
net income attributable to common shareholders per | |||||||||||||||||||||||||||||||||||||||||||||||
share—basic and diluted | -80 | ||||||||||||||||||||||||||||||||||||||||||||||
advisory fees | 3,610,000 | ||||||||||||||||||||||||||||||||||||||||||||||
gain on remeasurement of equity method investment | 10,945,000 | ||||||||||||||||||||||||||||||||||||||||||||||
loss from continuing operations | -9,471,000 | -3,861,000 | -0.16 | ||||||||||||||||||||||||||||||||||||||||||||
discontinued operations | 0.003 | 0.01 | |||||||||||||||||||||||||||||||||||||||||||||
gain on disposition of assets | 226,000 | 904,000 | |||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations | 82,000 | ||||||||||||||||||||||||||||||||||||||||||||||
total income from discontinued operations | 986,000 | ||||||||||||||||||||||||||||||||||||||||||||||
conversion of preferred units | 10,456,000 | ||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding - basic and diluted | 162,725,150,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net income per share | |||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to common shareholders per share - basic and diluted | -0.073 | -0.05 | |||||||||||||||||||||||||||||||||||||||||||||
vacant single-family properties | 4,391,000 | ||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations | 137,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to common shareholders per share—basic and diluted | -0.15 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||||||||
single-family properties: | |||||||||||||||||||||||||||||||||||||||||||||||
land | 2,406,467,000 | 2,404,153,000 | 2,387,155,000 | 2,383,321,000 | 2,370,006,000 | 2,279,188,000 | 2,263,275,000 | 2,248,041,000 | 2,234,301,000 | 2,225,477,000 | 2,208,667,000 | 2,193,499,000 | 2,197,233,000 | 2,190,724,000 | 2,177,263,000 | 2,122,442,000 | 2,062,039,000 | 2,001,598,000 | 1,911,697,000 | 1,860,879,000 | 1,836,798,000 | 1,813,951,000 | 1,794,943,000 | 1,784,804,000 | 1,756,504,000 | 1,736,130,000 | 1,727,940,000 | 1,729,528,000 | 1,713,496,000 | 1,689,207,000 | 1,670,214,000 | 1,670,599,000 | 1,665,631,000 | 1,600,906,000 | 1,553,214,000 | 1,523,551,000 | 1,512,183,000 | 1,497,681,000 | 1,475,312,000 | 1,474,902,000 | 1,229,017,000 | 1,218,547,000 | 1,192,335,000 | 1,166,186,000 | 728,362,000 | 668,336,000 | 580,433,000 |
buildings and improvements | 11,971,961,000 | 11,930,388,000 | 11,778,460,000 | 11,689,380,000 | 11,559,461,000 | 11,081,984,000 | 10,928,442,000 | 10,775,882,000 | 10,651,388,000 | 10,545,835,000 | 10,351,621,000 | 10,186,856,000 | 10,127,891,000 | 10,024,700,000 | 9,888,113,000 | 9,583,889,000 | 9,258,387,000 | 8,947,009,000 | 8,548,603,000 | 8,301,797,000 | 8,163,023,000 | 8,022,817,000 | 7,904,656,000 | 7,814,877,000 | 7,691,877,000 | 7,612,612,000 | 7,566,498,000 | 7,561,372,000 | 7,483,600,000 | 7,385,387,000 | 7,276,606,000 | 7,286,264,000 | 7,303,270,000 | 7,020,774,000 | 6,815,409,000 | 6,672,252,000 | 6,614,953,000 | 6,542,708,000 | 6,450,233,000 | 6,434,859,000 | 5,469,533,000 | 5,401,857,000 | 5,263,599,000 | 5,117,269,000 | 3,188,693,000 | 2,896,559,000 | 2,472,921,000 |
single-family properties in operation | 14,378,428,000 | 14,334,541,000 | 14,165,615,000 | 14,072,701,000 | 13,929,467,000 | 13,361,172,000 | 13,191,717,000 | 13,023,923,000 | 12,885,689,000 | 12,771,312,000 | 12,560,288,000 | 12,380,355,000 | 12,325,124,000 | 12,215,424,000 | 12,065,376,000 | 11,706,331,000 | 11,320,426,000 | 10,948,607,000 | 10,460,300,000 | 10,162,676,000 | 9,999,821,000 | 9,836,768,000 | 9,699,599,000 | 9,599,681,000 | 9,448,381,000 | 9,348,742,000 | 9,294,438,000 | 8,040,577,000 | 8,020,597,000 | ||||||||||||||||||
less: accumulated depreciation | -3,366,795,000 | -3,298,648,000 | -3,217,919,000 | -3,139,741,000 | -3,048,868,000 | -2,962,482,000 | -2,896,586,000 | -2,806,637,000 | -2,719,970,000 | -2,639,127,000 | -2,552,998,000 | -2,463,232,000 | -2,386,452,000 | -2,310,014,000 | -2,228,095,000 | -2,148,145,000 | -2,072,933,000 | -1,993,507,000 | -1,913,648,000 | -1,832,510,000 | -1,754,433,000 | -1,677,831,000 | -1,603,376,000 | -1,532,306,000 | -1,462,105,000 | -1,389,216,000 | -1,316,920,000 | -1,250,323,000 | -1,176,499,000 | -1,115,588,000 | -1,046,911,000 | -989,476,000 | -939,724,000 | -869,551,000 | -800,076,000 | -732,529,000 | -666,710,000 | -600,299,000 | -535,648,000 | -472,147,000 | -416,044,000 | -359,412,000 | -62,202,000 | -34,773,000 | -13,850,000 | ||
single-family properties under development and development land | 1,233,586,000 | 1,215,323,000 | 1,309,824,000 | 1,253,962,000 | 1,272,284,000 | 1,205,372,000 | 1,228,534,000 | 1,359,339,000 | 1,409,424,000 | 1,334,992,000 | 1,339,508,000 | 1,279,089,000 | 1,187,221,000 | 1,123,183,000 | 1,063,906,000 | 972,034,000 | 882,159,000 | 733,260,000 | 647,979,000 | 554,765,000 | 510,365,000 | 449,867,000 | 453,127,000 | 407,456,000 | 355,427,000 | 262,138,000 | 235,508,000 | 205,046,000 | 153,651,000 | ||||||||||||||||||
single-family properties and land held for sale | 225,861,000 | 219,637,000 | 242,402,000 | 247,375,000 | 212,808,000 | 218,969,000 | 201,930,000 | 229,431,000 | 182,082,000 | 160,328,000 | 154,190,000 | 171,448,000 | |||||||||||||||||||||||||||||||||||
total real estate assets | 12,471,080,000 | 12,470,853,000 | 12,499,922,000 | 12,434,297,000 | 12,365,691,000 | 11,823,031,000 | 11,725,595,000 | 11,806,056,000 | 11,757,225,000 | 11,627,505,000 | 11,500,988,000 | 11,367,660,000 | 11,324,609,000 | 11,218,584,000 | 11,060,430,000 | 10,670,847,000 | 10,244,559,000 | 9,794,592,000 | 9,301,994,000 | 9,000,925,000 | 8,884,779,000 | 8,755,251,000 | 8,720,972,000 | 8,646,876,000 | 8,551,531,000 | 8,469,193,000 | 8,489,607,000 | 8,542,940,000 | 8,492,575,000 | ||||||||||||||||||
cash and cash equivalents | 108,516,000 | 45,631,000 | 323,258,000 | 69,698,000 | 199,413,000 | 162,477,000 | 718,380,000 | 124,826,000 | 59,385,000 | 69,514,000 | 199,601,000 | 255,559,000 | 69,155,000 | 97,244,000 | 70,375,000 | 56,626,000 | 48,198,000 | 63,997,000 | 40,585,000 | 75,237,000 | 137,060,000 | 315,808,000 | 32,010,000 | 33,108,000 | 37,575,000 | 171,209,000 | 119,176,000 | 154,584,000 | 30,284,000 | 110,138,000 | 53,504,000 | 203,883,000 | 46,156,000 | 243,547,000 | 67,325,000 | 495,802,000 | 118,799,000 | 106,308,000 | 270,369,000 | 71,438,000 | 57,686,000 | 238,417,000 | 90,657,000 | 115,693,000 | 148,989,000 | 158,065,000 | 251,406,000 |
restricted cash | 122,174,000 | 130,104,000 | 143,342,000 | 149,160,000 | 150,803,000 | 155,372,000 | 163,266,000 | 158,465,000 | 162,476,000 | 173,133,000 | 162,169,000 | 153,256,000 | 148,805,000 | 160,476,000 | 151,790,000 | 150,354,000 | 143,569,000 | 137,997,000 | 142,951,000 | 136,867,000 | 128,017,000 | 126,219,000 | 129,235,000 | 128,621,000 | 126,544,000 | 126,801,000 | 165,734,000 | 158,163,000 | 144,930,000 | 156,026,000 | 159,010,000 | 156,272,000 | 136,667,000 | 119,574,000 | 128,524,000 | 135,057,000 | 131,442,000 | 131,367,000 | 133,996,000 | 132,082,000 | 111,282,000 | 106,973,000 | 94,837,000 | 86,446,000 | |||
rent and other receivables | 43,119,000 | 56,493,000 | 50,444,000 | 52,035,000 | 48,452,000 | 49,727,000 | 43,456,000 | 44,752,000 | 42,823,000 | 53,773,000 | 45,911,000 | 49,424,000 | 47,752,000 | 50,395,000 | 38,001,000 | 43,869,000 | 41,587,000 | 53,414,000 | 50,916,000 | 49,714,000 | 41,544,000 | 46,908,000 | 32,331,000 | 29,956,000 | 29,618,000 | 36,302,000 | 31,988,000 | 32,813,000 | 29,027,000 | 36,078,000 | 28,049,000 | 28,115,000 | 30,144,000 | 35,429,000 | 19,262,000 | 18,721,000 | 17,618,000 | 21,818,000 | 19,280,000 | 16,998,000 | 13,936,000 | 17,527,000 | 12,184,000 | 11,289,000 | 6,863,000 | 6,758,000 | 7,644,000 |
escrow deposits, prepaid expenses and other assets | 228,017,000 | 268,120,000 | 307,238,000 | 302,990,000 | 337,379,000 | 378,402,000 | 382,836,000 | 392,147,000 | 406,138,000 | 372,157,000 | 359,473,000 | 339,502,000 | 331,446,000 | 315,789,000 | 273,039,000 | 263,883,000 | 216,625,000 | 198,836,000 | 182,701,000 | 177,936,000 | 163,171,000 | 135,251,000 | 141,302,000 | 151,326,000 | 202,056,000 | 182,894,000 | 181,187,000 | 145,940,000 | 146,034,000 | 251,245,000 | 246,877,000 | 241,707,000 | 171,851,000 | 149,366,000 | 137,496,000 | 142,745,000 | 133,594,000 | 120,609,000 | 144,376,000 | 142,828,000 | 121,627,000 | 118,444,000 | 118,516,000 | 114,179,000 | 39,212,000 | 23,861,000 | 27,936,000 |
investments in unconsolidated joint ventures | 148,935,000 | 161,986,000 | 147,835,000 | 160,764,000 | 159,134,000 | 154,997,000 | 150,128,000 | 114,567,000 | 114,198,000 | 117,350,000 | 108,351,000 | 108,667,000 | 107,347,000 | 110,409,000 | 115,172,000 | 109,861,000 | 121,950,000 | 110,586,000 | 103,634,000 | 100,077,000 | 93,109,000 | 74,981,000 | 69,979,000 | 65,533,000 | |||||||||||||||||||||||
goodwill | 120,279,000 | 120,279,000 | 120,279,000 | 120,279,000 | 120,279,000 | 120,279,000 | 120,279,000 | 120,279,000 | 120,279,000 | 120,279,000 | 120,279,000 | 120,279,000 | 120,279,000 | 120,279,000 | 120,279,000 | 120,279,000 | 120,279,000 | 120,279,000 | 120,279,000 | 120,279,000 | 120,279,000 | 120,279,000 | 120,279,000 | 120,279,000 | 120,279,000 | 120,279,000 | 120,279,000 | 120,279,000 | 120,279,000 | 120,279,000 | 120,279,000 | 120,279,000 | 120,279,000 | 120,279,000 | 120,279,000 | 120,279,000 | 120,279,000 | 120,317,000 | 120,655,000 | 120,655,000 | 120,655,000 | 120,655,000 | 120,655,000 | 120,655,000 | 120,655,000 | 120,655,000 | 120,655,000 |
total assets | 13,242,120,000 | 13,253,466,000 | 13,592,318,000 | 13,289,223,000 | 13,381,151,000 | 12,844,285,000 | 13,303,940,000 | 12,761,092,000 | 12,688,190,000 | 12,559,377,000 | 12,522,438,000 | 12,420,013,000 | 12,175,059,000 | 12,098,842,000 | 11,854,752,000 | 11,441,385,000 | 10,962,433,000 | 10,505,367,000 | 9,968,726,000 | 9,686,701,000 | 9,593,625,000 | 9,600,363,000 | 9,271,774,000 | 9,201,365,000 | 9,100,109,000 | 9,140,121,000 | 9,142,623,000 | 9,191,038,000 | 9,001,481,000 | 8,971,426,000 | 8,830,448,000 | 8,958,033,000 | 8,608,768,000 | 8,509,876,000 | 8,146,307,000 | 8,490,605,000 | 8,107,210,000 | 8,086,499,000 | 8,252,400,000 | 8,097,710,000 | 6,807,786,000 | 6,965,816,000 | 6,686,962,000 | 6,576,550,000 | 4,224,144,000 | 3,885,261,000 | 3,482,695,000 |
liabilities | |||||||||||||||||||||||||||||||||||||||||||||||
revolving credit facility | 360,000,000 | 110,000,000 | 410,000,000 | 90,000,000 | 130,000,000 | 410,000,000 | 350,000,000 | 620,000,000 | 80,000,000 | 130,000,000 | 105,000,000 | 250,000,000 | 140,000,000 | 92,000,000 | |||||||||||||||||||||||||||||||||
asset-backed securitizations | 427,275,000 | 428,479,000 | 924,344,000 | 927,099,000 | 1,402,488,000 | 1,407,380,000 | 1,871,421,000 | 1,876,087,000 | 1,880,348,000 | 1,885,322,000 | 1,890,842,000 | 1,895,269,000 | 1,899,602,000 | 1,903,715,000 | 1,908,346,000 | 1,913,322,000 | 1,917,833,000 | 1,922,734,000 | 1,927,607,000 | 1,931,725,000 | 1,935,800,000 | 1,940,869,000 | 1,945,044,000 | 1,949,002,000 | 1,953,280,000 | 1,957,200,000 | 1,961,511,000 | 1,965,417,000 | 1,969,322,000 | 1,973,242,000 | 1,977,308,000 | 1,981,444,000 | 1,985,847,000 | 2,438,616,000 | 2,442,863,000 | 2,447,898,000 | 2,795,777,000 | 2,799,267,000 | 2,530,210,000 | 2,536,192,000 | 2,063,663,000 | 2,068,389,000 | |||||
unsecured senior notes | 4,735,735,000 | 4,733,543,000 | 4,731,334,000 | 4,088,223,000 | 4,086,418,000 | 3,591,714,000 | 3,590,102,000 | 3,095,733,000 | 2,500,226,000 | 2,498,959,000 | 2,497,691,000 | 2,496,423,000 | 2,495,156,000 | 2,493,898,000 | 2,492,610,000 | 1,622,806,000 | 1,622,132,000 | 1,621,342,000 | 890,481,000 | 890,143,000 | 889,805,000 | 889,467,000 | 889,129,000 | 888,791,000 | 888,453,000 | 888,113,000 | 887,777,000 | 887,439,000 | 492,800,000 | 492,603,000 | 492,406,000 | 492,282,000 | |||||||||||||||
accounts payable and accrued expenses | 436,879,000 | 571,956,000 | 588,166,000 | 520,410,000 | 521,759,000 | 629,868,000 | 599,363,000 | 553,248,000 | 573,660,000 | 633,795,000 | 594,154,000 | 520,364,000 | 484,403,000 | 567,240,000 | 498,279,000 | 394,085,000 | 343,526,000 | 388,048,000 | 366,907,000 | 307,644,000 | 298,949,000 | 324,732,000 | 287,036,000 | 241,950,000 | 243,193,000 | 295,544,000 | 301,219,000 | 266,797,000 | 219,229,000 | 305,935,000 | 282,734,000 | 262,267,000 | 222,867,000 | 263,745,000 | 222,990,000 | 199,693,000 | 177,206,000 | 241,067,000 | 215,307,000 | 200,946,000 | 154,751,000 | 234,651,000 | 158,037,000 | 141,382,000 | 103,397,000 | 91,637,000 | 75,318,000 |
total liabilities | 5,532,614,000 | 5,415,499,000 | 5,746,775,000 | 5,447,112,000 | 5,532,521,000 | 5,148,681,000 | 5,591,953,000 | 5,056,361,000 | 5,035,307,000 | 5,008,841,000 | 4,972,193,000 | 4,902,109,000 | 5,000,401,000 | 4,956,407,000 | 4,890,491,000 | 4,330,606,000 | 4,224,004,000 | 3,922,712,000 | 3,795,221,000 | 3,200,521,000 | 3,121,195,000 | 3,145,924,000 | 3,241,965,000 | 3,176,610,000 | 3,081,319,000 | 3,132,932,000 | 3,147,100,000 | 3,215,666,000 | 3,027,739,000 | 2,982,422,000 | 2,961,686,000 | 3,117,383,000 | 2,732,944,000 | 2,671,449,000 | 2,734,553,000 | 3,219,009,000 | 3,169,590,000 | 3,233,618,000 | 3,373,053,000 | 3,657,443,000 | 2,872,553,000 | 2,950,684,000 | 2,577,099,000 | 2,436,856,000 | 573,485,000 | 395,968,000 | 831,359,000 |
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||||||||||
equity | |||||||||||||||||||||||||||||||||||||||||||||||
shareholders' equity: | |||||||||||||||||||||||||||||||||||||||||||||||
class a common shares | 3,660,000 | 3,705,000 | 3,702,000 | 3,695,000 | 3,690,000 | 3,659,000 | 3,659,000 | 3,657,000 | 3,643,000 | 3,614,000 | 3,614,000 | 3,611,000 | 3,529,000 | 3,528,000 | 3,477,000 | 3,476,000 | 3,374,000 | 3,338,000 | 3,222,000 | 3,166,000 | 3,160,000 | 3,156,000 | 3,005,000 | 3,003,000 | 3,001,000 | 3,000,000 | 2,998,000 | ||||||||||||||||||||
class b common shares | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | ||||||||||||||||||||
preferred shares | 92,000 | 92,000 | 92,000 | 92,000 | 92,000 | 92,000 | 92,000 | 92,000 | 92,000 | 92,000 | 92,000 | 92,000 | 92,000 | 92,000 | 92,000 | 154,000 | 154,000 | 154,000 | 154,000 | 354,000 | 354,000 | 354,000 | 354,000 | 354,000 | 354,000 | 354,000 | 354,000 | ||||||||||||||||||||
additional paid-in capital | 7,411,003,000 | 7,550,962,000 | 7,542,892,000 | 7,526,294,000 | 7,529,008,000 | 7,412,232,000 | 7,406,098,000 | 7,394,461,000 | 7,357,848,000 | 7,251,465,000 | 7,244,204,000 | 7,232,191,000 | 6,931,819,000 | 6,926,629,000 | 6,734,292,000 | 6,873,257,000 | 6,492,933,000 | 6,353,611,000 | 5,949,615,000 | 6,234,456,000 | 6,223,256,000 | 6,214,149,000 | 5,797,384,000 | 5,792,418,000 | 5,790,775,000 | 5,788,950,000 | 5,784,398,000 | 5,739,162,000 | 5,732,466,000 | 5,750,309,000 | 5,630,321,000 | 5,565,871,000 | 5,600,256,000 | 5,517,978,000 | 5,075,460,000 | 4,919,315,000 | 4,568,616,000 | 4,464,792,000 | 4,462,743,000 | 3,997,747,000 | 3,554,063,000 | 3,566,892,000 | 3,619,503,000 | 3,618,769,000 | 2,996,478,000 | 2,809,829,000 | 1,965,413,000 |
accumulated deficit | -387,643,000 | -400,445,000 | -388,735,000 | -382,384,000 | -380,632,000 | -407,251,000 | -385,298,000 | -381,508,000 | -394,908,000 | -391,452,000 | -385,434,000 | -403,303,000 | -440,791,000 | -464,444,000 | -452,155,000 | -445,709,000 | -438,710,000 | -452,949,000 | -457,404,000 | -445,103,000 | -443,522,000 | -454,697,000 | -461,435,000 | -461,706,000 | -465,368,000 | -473,893,000 | -482,354,000 | -489,820,000 | -491,214,000 | -493,995,000 | -494,326,000 | -462,504,000 | -453,953,000 | -417,609,000 | -405,426,000 | -392,282,000 | -378,578,000 | -368,795,000 | -335,684,000 | -313,364,000 | -296,865,000 | -265,988,000 | -63,479,000 | -39,686,000 | -32,027,000 | ||
accumulated other comprehensive income | 6,630,000 | 6,944,000 | 7,249,000 | 6,186,000 | 7,852,000 | 2,756,000 | 597,000 | 721,000 | 843,000 | 965,000 | 1,090,000 | 1,212,000 | 1,332,000 | 1,455,000 | 1,575,000 | 1,698,000 | 1,814,000 | 1,933,000 | 1,991,000 | 13,576,000 | 5,840,000 | 6,041,000 | 6,247,000 | 6,452,000 | 6,658,000 | 6,862,000 | 7,062,000 | 7,202,000 | 7,393,000 | 9,026,000 | 9,267,000 | 9,508,000 | 75,000 | 95,000 | 28,000 | ||||||||||||
total shareholders' equity | 7,033,748,000 | 7,160,016,000 | 6,967,524,000 | 6,495,987,000 | 6,059,571,000 | 5,789,094,000 | 5,335,426,000 | 5,251,965,000 | 5,149,629,000 | 4,192,936,000 | 3,259,345,000 | ||||||||||||||||||||||||||||||||||||
noncontrolling interest | 675,758,000 | 676,703,000 | 680,337,000 | 688,222,000 | 688,614,000 | 684,110,000 | 686,833,000 | 687,302,000 | 685,359,000 | 685,846,000 | 686,673,000 | 684,095,000 | 678,671,000 | 675,169,000 | 676,974,000 | 677,897,000 | 678,858,000 | 676,562,000 | 675,921,000 | 679,725,000 | 683,336,000 | 685,430,000 | 684,248,000 | 684,228,000 | 683,364,000 | 681,910,000 | 683,059,000 | 715,502,000 | 721,777,000 | 720,345,000 | 720,232,000 | 724,541,000 | 726,195,000 | 734,838,000 | 738,697,000 | 741,604,000 | 744,684,000 | 754,102,000 | 749,535,000 | 753,380,000 | 675,888,000 | 712,125,000 | 715,071,000 | 717,395,000 | 715,715,000 | 717,296,000 | 716,650,000 |
total equity | 7,709,506,000 | 7,837,967,000 | 7,845,543,000 | 7,842,111,000 | 7,848,630,000 | 7,695,604,000 | 7,711,987,000 | 7,704,731,000 | 7,652,883,000 | 7,550,536,000 | 7,550,245,000 | 7,517,904,000 | 7,174,658,000 | 7,142,435,000 | 6,964,261,000 | 7,110,779,000 | 6,738,429,000 | 6,582,655,000 | 6,173,505,000 | 6,486,180,000 | 6,472,430,000 | 6,454,439,000 | 6,029,809,000 | 6,024,755,000 | 6,018,790,000 | 6,007,189,000 | 5,995,523,000 | 5,975,372,000 | 5,973,742,000 | 5,989,004,000 | 5,868,762,000 | 5,840,650,000 | 5,875,824,000 | 5,838,427,000 | 5,411,754,000 | 5,271,596,000 | 4,937,620,000 | 4,852,881,000 | 4,879,347,000 | 4,440,267,000 | 3,935,233,000 | 4,015,132,000 | 4,109,863,000 | 4,139,694,000 | 3,650,659,000 | 3,489,293,000 | 2,651,336,000 |
total liabilities and equity | 13,242,120,000 | 13,253,466,000 | 13,592,318,000 | 13,289,223,000 | 13,381,151,000 | 12,844,285,000 | 13,303,940,000 | 12,761,092,000 | 12,688,190,000 | 12,559,377,000 | 12,522,438,000 | 12,420,013,000 | 12,175,059,000 | 12,098,842,000 | 11,854,752,000 | 11,441,385,000 | 10,962,433,000 | 10,505,367,000 | 9,968,726,000 | 9,686,701,000 | 9,593,625,000 | 9,600,363,000 | 9,271,774,000 | 9,201,365,000 | 9,100,109,000 | 9,140,121,000 | 9,142,623,000 | 9,191,038,000 | 9,001,481,000 | 8,971,426,000 | 8,830,448,000 | 8,958,033,000 | 8,608,768,000 | 8,509,876,000 | 8,146,307,000 | 8,490,605,000 | 8,107,210,000 | 8,086,499,000 | 8,252,400,000 | 8,097,710,000 | 6,807,786,000 | 6,965,816,000 | 6,686,962,000 | 6,576,550,000 | 4,224,144,000 | 3,885,261,000 | 3,482,695,000 |
shareholders’ equity: | |||||||||||||||||||||||||||||||||||||||||||||||
total shareholders’ equity | 7,161,264,000 | 7,165,206,000 | 7,153,889,000 | 7,011,494,000 | 7,025,154,000 | 7,017,429,000 | 6,864,690,000 | 6,863,572,000 | 6,833,809,000 | 6,467,266,000 | 6,287,287,000 | 6,432,882,000 | 5,906,093,000 | 5,497,584,000 | 5,806,455,000 | 5,769,009,000 | 5,345,561,000 | 5,340,527,000 | 5,325,279,000 | 5,312,464,000 | 5,259,870,000 | 5,268,659,000 | 5,148,530,000 | 5,116,109,000 | 5,103,589,000 | 4,673,057,000 | 4,529,992,000 | 4,098,779,000 | 4,129,812,000 | 3,686,887,000 | 3,303,007,000 | 3,394,792,000 | 3,422,299,000 | 2,934,944,000 | 2,771,997,000 | 1,934,686,000 | |||||||||||
asset-backed securitization certificates | 25,666,000 | 25,666,000 | 25,666,000 | 25,666,000 | 25,666,000 | 25,666,000 | 25,666,000 | 25,666,000 | 25,666,000 | 25,666,000 | 25,666,000 | 25,666,000 | 25,666,000 | 25,666,000 | 25,666,000 | 25,666,000 | 25,666,000 | 25,666,000 | 25,666,000 | 25,666,000 | 25,666,000 | 25,666,000 | 25,666,000 | 25,666,000 | 25,666,000 | 25,666,000 | 25,666,000 | 25,666,000 | 25,666,000 | 25,666,000 | 25,666,000 | 25,666,000 | 25,666,000 | 25,666,000 | 25,666,000 | 25,666,000 | |||||||||||
single-family properties held for sale | 198,716,000 | 189,991,000 | 159,243,000 | 140,627,000 | 114,907,000 | 106,232,000 | 107,363,000 | 115,994,000 | 129,026,000 | 146,447,000 | 171,622,000 | 172,045,000 | 209,828,000 | 247,529,000 | 276,581,000 | 297,317,000 | 318,327,000 | 299,551,000 | 284,012,000 | 201,693,000 | 35,803,000 | 50,370,000 | 65,237,000 | 78,922,000 | 87,430,000 | 105,308,000 | 131,762,000 | 123,575,000 | 7,432,000 | 6,472,000 | 6,387,000 | 5,428,000 | 6,569,000 | ||||||||||||||
amounts payable to affiliates | 4,834,000 | 4,629,000 | 273,000 | 4,824,000 | 4,944,000 | 4,967,000 | 4,784,000 | 4,571,000 | 2,001,000 | 4,720,000 | 4,093,000 | 1,863,000 | 2,609,000 | 1,012,000 | 21,160,000 | ||||||||||||||||||||||||||||||||
deferred costs and other intangibles | 6,840,000 | 7,777,000 | 8,986,000 | 10,653,000 | 12,686,000 | 13,437,000 | 13,142,000 | 13,031,000 | 13,025,000 | 13,516,000 | 13,971,000 | 10,139,000 | 11,956,000 | 15,016,000 | 16,399,000 | 26,854,000 | 66,996,000 | 70,670,000 | 62,299,000 | 65,267,000 | 20,573,000 | 24,518,000 | 21,978,000 | ||||||||||||||||||||||||
term loan facility | 99,286,000 | 99,232,000 | 99,176,000 | 99,120,000 | 198,132,000 | 198,023,000 | 197,913,000 | 197,648,000 | 346,909,000 | 321,735,000 | 246,575,000 | ||||||||||||||||||||||||||||||||||||
single-family properties: - sum | 9,290,900,000 | 9,230,832,000 | |||||||||||||||||||||||||||||||||||||||||||||
class a common shares, 0.01 par value per share... | 2,966,000 | 2,960,000 | 2,959,000 | 2,954,000 | 2,844,000 | 2,861,000 | 2,736,000 | 2,585,000 | 2,583,000 | 2,427,000 | 2,378,000 | 2,377,000 | 2,389,000 | 2,072,000 | 2,074,000 | 2,108,000 | 2,108,000 | 1,848,000 | 1,848,000 | 1,294,000 | |||||||||||||||||||||||||||
class b common shares, 0.01 par value per share... | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | |||||||||||||||||||||||||||
preferred shares, 0.01 par value per share... | 354,000 | 354,000 | 354,000 | 308,000 | 384,000 | 384,000 | 478,000 | 432,000 | 370,000 | 370,000 | 370,000 | 370,000 | 171,000 | 171,000 | 171,000 | 171,000 | 171,000 | 91,000 | |||||||||||||||||||||||||||||
exchangeable senior notes | 114,507,000 | 113,533,000 | 112,597,000 | 111,697,000 | 110,771,000 | 109,862,000 | 108,988,000 | 108,148,000 | 107,283,000 | 106,434,000 | 105,618,000 | ||||||||||||||||||||||||||||||||||||
secured note payable | 48,604,000 | 48,859,000 | 49,107,000 | 49,346,000 | 49,583,000 | 49,828,000 | 50,065,000 | 50,295,000 | 50,522,000 | 50,752,000 | 50,980,000 | 51,200,000 | 51,417,000 | ||||||||||||||||||||||||||||||||||
participating preferred shares derivative liability | 28,258,000 | 29,470,000 | 68,469,000 | 76,860,000 | 75,220,000 | ||||||||||||||||||||||||||||||||||||||||||
single-family properties | 8,258,557,000 | 8,183,921,000 | 8,169,080,000 | 8,064,980,000 | 7,802,499,000 | 7,633,784,000 | 7,542,196,000 | 7,547,856,000 | 7,545,398,000 | 7,521,659,000 | 7,561,189,000 | 6,289,938,000 | 6,267,464,000 | 6,162,148,000 | 6,037,355,000 | 3,861,422,000 | 3,530,122,000 | 3,039,504,000 | |||||||||||||||||||||||||||||
revolving credit facilities | 75,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||
contingently convertible series e units liability | 69,957,000 | 68,601,000 | 68,076,000 | 70,219,000 | 66,938,000 | 65,319,000 | 64,881,000 | ||||||||||||||||||||||||||||||||||||||||
preferred shares derivative liability | 69,810,000 | 65,730,000 | 63,240,000 | 63,090,000 | 62,790,000 | 60,260,000 | 57,260,000 | 57,840,000 | 28,150,000 | ||||||||||||||||||||||||||||||||||||||
credit facility | 142,000,000 | 438,000,000 | 177,000,000 | 45,000,000 | 375,000,000 | 238,000,000 | 670,000,000 | ||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -62,000 | -102,000 | -148,000 | ||||||||||||||||||||||||||||||||||||||||||||
restricted cash for resident security deposits | 26,430,000 | 21,282,000 | 13,572,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2013-12-31 | 2013-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | ||||||||||||||||||||||||||||||||||||||||||||
net income | 144,254,000 | 116,801,000 | 123,624,000 | 128,713,000 | 143,873,000 | 87,640,000 | 108,534,000 | 128,095,000 | 90,937,000 | 88,092,000 | 115,414,000 | 137,699,000 | 103,791,000 | 61,665,000 | 74,555,000 | 70,014,000 | 61,323,000 | 48,501,000 | 51,814,000 | 48,921,000 | 45,342,000 | 40,153,000 | 31,807,000 | 37,527,000 | 41,464,000 | 41,401,000 | 40,304,000 | 33,091,000 | 34,734,000 | 30,281,000 | 25,898,000 | 21,525,000 | 30,533,000 | 19,097,000 | 15,066,000 | 11,796,000 | 9,338,000 | -167,000 | -3,753,000 | 5,028,000 | -11,347,000 | -19,938,000 | ||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 125,818,000 | 126,656,000 | 126,939,000 | 124,928,000 | 123,990,000 | 119,691,000 | 117,603,000 | 115,726,000 | 115,771,000 | 114,863,000 | 113,199,000 | 112,717,000 | 112,843,000 | 109,319,000 | 104,415,000 | 99,954,000 | 97,166,000 | 94,494,000 | 91,117,000 | 90,071,000 | 88,500,000 | 86,996,000 | 84,836,000 | 82,821,000 | 83,219,000 | 82,073,000 | 82,840,000 | 81,161,000 | 81,123,000 | 79,940,000 | 78,319,000 | 79,303,000 | 75,831,000 | 74,790,000 | 72,716,000 | 73,953,000 | 74,164,000 | 75,392,000 | 79,604,000 | 69,517,000 | 62,163,000 | 67,800,000 | 33,160,000 | 24,043,000 |
noncash amortization of deferred financing costs, debt discounts and cash flow hedging instruments | 2,421,000 | 2,670,000 | 2,463,000 | 2,485,000 | 2,523,000 | 3,006,000 | 2,904,000 | 3,056,000 | 3,086,000 | 3,085,000 | 3,065,000 | 3,043,000 | 3,085,000 | 3,086,000 | 3,049,000 | 2,453,000 | ||||||||||||||||||||||||||||
noncash share-based compensation | 5,456,000 | 6,225,000 | 6,473,000 | 7,661,000 | 4,832,000 | 5,743,000 | 10,484,000 | 9,925,000 | 4,622,000 | 6,416,000 | 8,508,000 | 5,824,000 | 3,580,000 | 5,680,000 | 10,643,000 | 7,405,000 | 3,473,000 | 3,058,000 | 3,151,000 | 8,110,000 | 3,766,000 | 2,170,000 | 2,090,000 | 1,808,000 | 1,299,000 | 1,288,000 | 1,269,000 | 952,000 | 683,000 | 832,000 | 943,000 | 975,000 | 1,037,000 | 1,116,000 | 1,121,000 | 938,000 | 892,000 | 891,000 | 983,000 | 870,000 | 782,000 | 913,000 | 473,000 | 153,000 |
loss on early extinguishment of debt | 0 | 180,000 | 0 | 216,000 | 0 | 5,306,000 | 63,000 | 954,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||
equity in net loss of unconsolidated entities | -290,000 | 10,000 | -955,000 | 915,000 | -448,000 | -480,000 | ||||||||||||||||||||||||||||||||||||||
return on investment from unconsolidated joint ventures | 670,000 | 1,300,000 | 0 | 1,659,000 | 0 | 942,000 | 1,557,000 | 0 | 934,000 | 791,000 | 1,388,000 | 2,598,000 | ||||||||||||||||||||||||||||||||
gain on sale and impairment of single-family properties and other | -69,916,000 | -47,620,000 | -51,908,000 | -62,016,000 | -80,266,000 | -32,697,000 | -43,892,000 | -68,901,000 | -29,082,000 | -33,335,000 | -62,758,000 | -84,659,000 | -57,407,000 | -24,197,000 | -32,811,000 | -22,044,000 | -13,295,000 | -9,572,000 | -10,760,000 | -16,069,000 | ||||||||||||||||||||||||
other changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||
rent and other receivables | 11,786,000 | -8,481,000 | 1,591,000 | -3,583,000 | 5,194,000 | -6,271,000 | 1,296,000 | -1,929,000 | 9,085,000 | -10,047,000 | 3,513,000 | -1,672,000 | 2,643,000 | -12,394,000 | 5,416,000 | -3,811,000 | 8,978,000 | -4,491,000 | -1,202,000 | -8,170,000 | 5,364,000 | -14,577,000 | -2,674,000 | -3,746,000 | 6,684,000 | -2,984,000 | -915,000 | -5,569,000 | 4,142,000 | -10,792,000 | -1,636,000 | -3,886,000 | 909,000 | -7,432,000 | -1,840,000 | -2,657,000 | 2,406,000 | -5,133,000 | -3,700,000 | -3,277,000 | 2,529,000 | -1,905,000 | 508,000 | |
prepaid expenses and other assets | 2,352,000 | 13,440,000 | -6,576,000 | 12,739,000 | -6,721,000 | 9,222,000 | 16,025,000 | -7,325,000 | -17,939,000 | -1,489,000 | -6,426,000 | 4,309,000 | -10,716,000 | 7,496,000 | 2,606,000 | -6,530,000 | -10,782,000 | 4,377,000 | 1,128,000 | 5,742,000 | -5,227,000 | 10,009,000 | 3,850,000 | -5,980,000 | -7,429,000 | 5,399,000 | -7,044,000 | -1,096,000 | -10,020,000 | 4,740,000 | 1,309,000 | -13,476,000 | -5,605,000 | 1,750,000 | 916,000 | -8,356,000 | -5,567,000 | -4,236,000 | 3,148,000 | 659,000 | -3,072,000 | -7,686,000 | -13,445,000 | -2,318,000 |
deferred leasing costs | -521,000 | -765,000 | -1,098,000 | -1,239,000 | -1,134,000 | -995,000 | -1,042,000 | -795,000 | -745,000 | -792,000 | -768,000 | -808,000 | -718,000 | -689,000 | -644,000 | -535,000 | -750,000 | -792,000 | -905,000 | -975,000 | -1,011,000 | -1,157,000 | -992,000 | -910,000 | -851,000 | -1,115,000 | -1,130,000 | -999,000 | -3,047,000 | -3,722,000 | -3,111,000 | -2,723,000 | -2,029,000 | -1,960,000 | -1,919,000 | -1,482,000 | -1,806,000 | -2,119,000 | -2,151,000 | -1,929,000 | -1,844,000 | -3,362,000 | -3,151,000 | |
accounts payable and accrued expenses | -75,850,000 | 13,193,000 | 70,911,000 | 9,906,000 | -91,426,000 | 42,653,000 | 60,217,000 | 22,918,000 | -60,406,000 | 42,159,000 | 38,585,000 | 23,926,000 | -90,622,000 | 60,350,000 | 62,642,000 | 11,245,000 | -50,959,000 | 29,132,000 | 43,097,000 | 23,242,000 | -82,208,000 | 35,624,000 | 42,380,000 | 18,397,000 | -78,094,000 | 21,009,000 | 32,483,000 | 42,010,000 | -75,666,000 | 26,377,000 | 31,911,000 | 29,150,000 | -61,511,000 | 30,358,000 | 18,917,000 | 22,050,000 | -61,211,000 | 35,849,000 | 16,082,000 | -4,011,000 | -21,557,000 | 20,917,000 | 7,834,000 | 9,083,000 |
amounts due from related parties | -368,000 | -355,000 | 394,000 | 1,019,000 | 1,770,000 | -192,000 | 754,000 | -828,000 | -1,925,000 | -384,000 | 460,000 | 1,428,000 | 1,248,000 | 7,363,000 | -10,026,000 | -529,000 | 88,000 | -548,000 | 645,000 | -338,000 | 736,000 | -545,000 | ||||||||||||||||||||||
net cash from operating activities | 145,812,000 | 223,254,000 | 271,858,000 | 223,403,000 | 102,187,000 | 233,568,000 | 274,000,000 | 201,780,000 | 115,315,000 | 207,698,000 | 215,209,000 | 200,467,000 | 68,730,000 | 217,792,000 | 220,254,000 | 158,742,000 | 97,007,000 | 166,406,000 | 179,790,000 | 151,997,000 | 46,689,000 | 148,207,000 | 152,708,000 | 126,496,000 | 37,472,000 | 132,923,000 | 139,556,000 | 147,936,000 | 34,419,000 | 126,498,000 | 137,474,000 | 112,491,000 | 36,586,000 | 124,169,000 | 115,169,000 | 110,037,000 | 35,946,000 | 93,538,000 | 93,980,000 | 55,403,000 | 45,416,000 | 52,122,000 | 11,850,000 | 2,283,000 |
capital expenditures | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
free cash flows | 145,812,000 | 223,254,000 | 271,858,000 | 223,403,000 | 102,187,000 | 233,568,000 | 274,000,000 | 201,780,000 | 115,315,000 | 207,698,000 | 215,209,000 | 200,467,000 | 68,730,000 | 217,792,000 | 220,254,000 | 158,742,000 | 97,007,000 | 166,406,000 | 179,790,000 | 151,997,000 | 46,689,000 | 148,207,000 | 152,708,000 | 126,496,000 | 37,472,000 | 132,923,000 | 139,556,000 | 147,936,000 | 34,419,000 | 126,498,000 | 137,474,000 | 112,491,000 | 36,586,000 | 124,169,000 | 115,169,000 | 110,037,000 | 35,946,000 | 93,538,000 | 93,980,000 | 55,403,000 | 45,416,000 | 52,122,000 | 11,850,000 | 2,283,000 |
investing activities | ||||||||||||||||||||||||||||||||||||||||||||
cash paid for single-family properties | -4,558,000 | -13,471,000 | -1,549,000 | -4,009,000 | -483,899,000 | -5,047,000 | -2,483,000 | -4,483,000 | -6,922,000 | -2,681,000 | -258,000 | -2,923,000 | -12,729,000 | -51,193,000 | -242,530,000 | -288,719,000 | -216,277,000 | -354,778,000 | -196,898,000 | -82,118,000 | -98,640,000 | -33,861,000 | -34,197,000 | -102,575,000 | -42,604,000 | -6,522,000 | -13,621,000 | -57,740,000 | -156,543,000 | -126,945,000 | -56,463,000 | -149,674,000 | -321,791,000 | -235,938,000 | -153,315,000 | -73,622,000 | -64,955,000 | -125,920,000 | -27,785,000 | -34,181,000 | -56,008,000 | -299,858,000 | -418,374,000 | |
change in escrow deposits for purchase of single-family properties | 644,000 | -248,000 | 350,000 | -3,241,000 | 11,352,000 | -11,486,000 | -68,000 | 5,684,000 | 2,120,000 | 2,250,000 | -430,000 | 988,000 | 11,939,000 | 2,267,000 | -10,000 | 6,235,000 | -6,187,000 | -17,659,000 | -3,818,000 | -5,341,000 | -2,978,000 | -740,000 | 1,085,000 | 2,259,000 | -2,628,000 | -4,345,000 | 672,000 | -870,000 | 4,012,000 | 2,163,000 | -242,000 | -4,115,000 | -6,227,000 | -1,002,000 | -636,000 | -1,072,000 | 509,000 | |||||||
net proceeds received from sales of single-family properties and other | 208,114,000 | 141,945,000 | 138,165,000 | 142,128,000 | 190,261,000 | 103,101,000 | 123,718,000 | 156,102,000 | 85,120,000 | 72,465,000 | 127,368,000 | 184,510,000 | 129,214,000 | 50,293,000 | 61,595,000 | 51,407,000 | 30,661,000 | 26,960,000 | 28,147,000 | 46,304,000 | 43,533,000 | 56,150,000 | 47,626,000 | 81,257,000 | 70,428,000 | 64,330,000 | 54,253,000 | 32,919,000 | 58,400,000 | 17,615,000 | 18,175,000 | 11,967,000 | 18,445,000 | 14,386,000 | 22,926,000 | 31,306,000 | ||||||||
proceeds received from storm-related insurance claims | 1,588,000 | 1,865,000 | 0 | 0 | 452,000 | 1,529,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from notes receivable related to the sale of properties | 0 | 81,000 | 115,000 | 19,000 | 170,000 | 72,000 | 168,000 | 130,000 | 35,000 | 314,000 | 325,000 | 24,000 | 76,000 | 828,000 | ||||||||||||||||||||||||||||||
investment in unconsolidated joint ventures | -2,500,000 | -4,401,000 | -4,841,000 | -3,336,000 | -4,142,000 | -5,826,000 | -8,596,000 | -1,116,000 | -95,000 | -8,241,000 | -8,005,000 | -4,549,000 | -7,465,000 | -5,294,000 | -8,518,000 | -6,146,000 | -6,606,000 | -7,990,000 | -14,167,000 | -10,512,000 | -4,155,000 | -1,000,000 | -8,346,000 | -2,503,000 | -9,997,000 | |||||||||||||||||||
distributions from unconsolidated entities | 14,846,000 | 45,310,000 | 17,583,000 | 963,000 | ||||||||||||||||||||||||||||||||||||||||
renovations to single-family properties | -10,347,000 | -8,725,000 | -14,117,000 | -7,456,000 | -4,281,000 | -8,241,000 | -10,726,000 | -10,804,000 | -16,251,000 | -8,995,000 | -6,156,000 | -8,735,000 | -17,407,000 | -25,651,000 | -33,240,000 | -21,721,000 | -19,447,000 | -14,924,000 | -4,241,000 | -9,069,000 | -5,946,000 | -2,976,000 | -7,188,000 | -858,000 | -2,551,000 | -12,857,000 | -10,674,000 | -7,677,000 | -18,202,000 | -4,181,000 | -5,411,000 | -12,118,000 | ||||||||||||
recurring and other capital expenditures for single-family properties | -24,377,000 | -32,145,000 | -30,747,000 | -30,942,000 | -40,554,000 | -31,180,000 | -26,213,000 | -23,804,000 | -27,804,000 | -38,808,000 | -35,859,000 | -31,705,000 | -40,016,000 | -44,993,000 | -29,585,000 | -24,185,000 | -32,138,000 | -33,834,000 | -30,546,000 | -26,033,000 | -25,742,000 | -32,642,000 | -25,211,000 | -21,224,000 | -19,414,000 | -18,736,000 | -17,628,000 | -15,703,000 | -13,995,000 | -17,139,000 | -12,164,000 | -11,167,000 | ||||||||||||
cash paid for development activity | -222,651,000 | -175,405,000 | -218,755,000 | -193,696,000 | -194,083,000 | -218,873,000 | -223,418,000 | -209,477,000 | -271,025,000 | -255,856,000 | -239,369,000 | -213,598,000 | -213,659,000 | -234,127,000 | -229,016,000 | -244,621,000 | -299,363,000 | -215,178,000 | -168,088,000 | -141,618,000 | -143,745,000 | -148,826,000 | -132,713,000 | -138,957,000 | -146,873,000 | -96,676,000 | -59,732,000 | -79,990,000 | ||||||||||||||||
cash paid for deposits on land option contracts | 0 | 0 | -3,862,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from asset-backed securitization certificates | 0 | 0 | 0 | 25,666,000 | ||||||||||||||||||||||||||||||||||||||||
other investing activities | -8,295,000 | -7,599,000 | -6,920,000 | -8,119,000 | -8,554,000 | -6,999,000 | -7,448,000 | -6,157,000 | -7,689,000 | -10,182,000 | -8,465,000 | -12,416,000 | -13,549,000 | |||||||||||||||||||||||||||||||
net cash from investing activities | -47,536,000 | -52,226,000 | -120,716,000 | -107,689,000 | -532,828,000 | -184,736,000 | -40,166,000 | -68,146,000 | -227,262,000 | -227,494,000 | -164,910,000 | -72,912,000 | -157,848,000 | -314,143,000 | -440,747,000 | -512,764,000 | -542,004,000 | -606,303,000 | -376,928,000 | -208,230,000 | -205,833,000 | -114,626,000 | -143,252,000 | -179,214,000 | -152,770,000 | -54,063,000 | -39,164,000 | -130,869,000 | -192,497,000 | -156,284,000 | -103,996,000 | -221,631,000 | -350,583,000 | -264,380,000 | -152,519,000 | -69,997,000 | -70,363,000 | -41,847,000 | -33,868,000 | -376,320,000 | -141,016,000 | -362,275,000 | -503,649,000 | |
financing activities | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of class a common shares | 109,825,000 | 0 | 0 | 33,249,000 | 100,228,000 | 0 | 0 | 298,372,000 | 0 | 185,632,000 | 0 | 375,840,000 | 135,770,000 | 399,000,000 | 0 | 0 | 339,176,000 | 4,977,000 | 350,612,000 | |||||||||||||||||||||||||
payments of class a common share issuance costs | -223,000 | 0 | 0 | -34,000 | 0 | 0 | 0 | -200,000 | 0 | 0 | 0 | -193,000 | -10,094,000 | -114,000 | -236,000 | |||||||||||||||||||||||||||||
repurchases of class a common shares | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuances under share-based compensation plans | 1,988,000 | 30,000 | 3,603,000 | 445,000 | 2,547,000 | 424,000 | 2,028,000 | 1,423,000 | 2,086,000 | 873,000 | 3,549,000 | 31,000 | 1,612,000 | 1,807,000 | 77,000 | 1,439,000 | ||||||||||||||||||||||||||||
payments related to tax withholding for share-based compensation | -21,000 | -187,000 | -828,000 | -10,815,000 | -174,000 | -33,000 | -873,000 | -7,936,000 | -124,000 | -28,000 | -41,000 | -3,773,000 | -1,000 | -731,000 | -22,000 | -4,058,000 | -16,000 | -10,000 | -14,000 | -2,642,000 | -13,000 | -12,000 | -14,000 | -1,612,000 | 0 | 1,909,000 | ||||||||||||||||||
payments on asset-backed securitizations | 0 | -427,708,000 | -1,486,000 | -496,593,000 | -3,379,000 | -476,773,000 | -5,894,000 | -466,145,000 | -5,937,000 | -5,534,000 | -6,234,000 | -6,765,000 | -5,699,000 | -5,607,000 | -5,401,000 | -5,876,000 | -6,250,000 | -5,783,000 | -6,160,000 | -6,118,000 | -5,391,000 | -5,347,000 | -6,328,000 | -5,435,000 | -5,230,000 | -5,551,000 | -5,180,000 | -5,556,000 | -5,178,000 | -5,179,000 | -5,178,000 | -5,312,000 | -5,409,000 | -5,677,000 | -460,562,000 | -6,231,000 | -7,086,000 | -361,269,000 | -6,381,000 | -6,381,000 | -5,982,000 | |||
proceeds from revolving credit facility | 250,000,000 | 110,000,000 | 0 | 410,000,000 | 130,000,000 | 70,000,000 | 0 | 420,000,000 | 350,000,000 | 270,000,000 | 710,000,000 | 80,000,000 | 0 | 0 | 25,000,000 | 105,000,000 | 250,000,000 | 55,000,000 | 0 | 100,000,000 | 0 | |||||||||||||||||||||||
payments on revolving credit facility | 0 | 0 | -400,000,000 | 0 | 0 | -90,000,000 | -110,000,000 | 0 | 0 | -130,000,000 | 0 | -70,000,000 | -410,000,000 | -360,000,000 | 0 | -890,000,000 | 0 | 0 | 0 | 0 | -250,000,000 | 0 | -55,000,000 | 0 | -240,000,000 | -92,000,000 | ||||||||||||||||||
proceeds from unsecured senior notes, net of discount | 0 | 0 | 497,419,000 | 0 | 497,275,000 | 599,358,000 | 0 | 0 | 0 | 0 | 0 | 0 | 397,944,000 | 0 | 0 | 0 | 497,210,000 | |||||||||||||||||||||||||||
settlement of cash flow hedging instruments | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||
payments related to liabilities to repurchase consolidated land not owned | -15,862,000 | -13,560,000 | -5,746,000 | -18,868,000 | -34,138,000 | -11,481,000 | -12,200,000 | -24,182,000 | ||||||||||||||||||||||||||||||||||||
distributions to noncontrolling interests | -15,182,000 | -15,176,000 | -15,231,000 | -15,383,000 | -13,322,000 | -13,329,000 | -13,318,000 | -13,318,000 | -11,297,000 | -11,263,000 | -11,263,000 | -11,248,000 | -9,241,000 | -9,218,000 | -9,088,000 | -9,306,000 | -5,137,000 | -5,137,000 | -5,138,000 | -7,758,000 | 0 | -2,602,000 | -2,601,000 | -5,178,000 | 0 | -5,212,000 | -2,741,000 | -2,748,000 | -2,768,000 | -2,767,000 | -79,000 | -5,457,000 | 0 | -2,778,000 | -2,776,000 | -2,779,000 | -2,778,000 | -2,677,000 | -2,914,000 | -2,991,000 | -5,420,000 | -5,332,000 | -639,000 | |
distributions to common shareholders | -110,665,000 | -111,651,000 | -111,604,000 | -112,372,000 | -96,409,000 | -95,608,000 | -95,604,000 | -95,914,000 | -79,909,000 | -79,889,000 | -79,869,000 | -79,831,000 | -63,817,000 | -62,908,000 | -63,146,000 | -62,635,000 | -33,965,000 | -32,397,000 | -32,320,000 | -47,561,000 | -32,000 | -15,814,000 | -15,107,000 | -30,114,000 | 0 | -30,111,000 | -14,889,000 | -14,832,000 | -14,846,000 | -14,822,000 | -14,365,000 | -14,337,000 | -11,000 | -13,718,000 | -12,958,000 | -12,214,000 | -12,174,000 | -11,959,000 | -11,916,000 | -12,122,000 | -10,403,000 | |||
distributions to preferred shareholders | -3,486,000 | -3,486,000 | -3,486,000 | -3,486,000 | -3,486,000 | -3,486,000 | -3,486,000 | -3,486,000 | -3,486,000 | -3,486,000 | -3,486,000 | -3,486,000 | -3,486,000 | -3,486,000 | -4,346,000 | -5,763,000 | -5,763,000 | -5,763,000 | -12,615,000 | -13,782,000 | -13,782,000 | -13,782,000 | -13,782,000 | -13,782,000 | -13,782,000 | -27,564,000 | -26,005,000 | -11,984,000 | -14,597,000 | -14,597,000 | 0 | -17,253,000 | -15,282,000 | -13,587,000 | -13,587,000 | -13,669,000 | -7,412,000 | -5,569,000 | -5,569,000 | |||||
deferred financing costs paid | 0 | -155,000 | -4,247,000 | -12,343,000 | -3,407,000 | -5,219,000 | -10,000 | 21,000 | 0 | -6,815,000 | 0 | 0 | 0 | -3,572,000 | 0 | 0 | -75,000 | -5,025,000 | 0 | -44,000 | -51,000 | -10,035,000 | -350,000 | -40,000 | -172,000 | |||||||||||||||||||
net cash from financing activities | -43,321,000 | -461,893,000 | 96,600,000 | -247,072,000 | 463,008,000 | -612,629,000 | 364,521,000 | -72,204,000 | 91,161,000 | -99,327,000 | -97,344,000 | 63,300,000 | 49,358,000 | 131,906,000 | 235,678,000 | 369,235,000 | 434,770,000 | 458,355,000 | 168,570,000 | 3,260,000 | -17,806,000 | 247,201,000 | -9,940,000 | 50,328,000 | -18,593,000 | -65,760,000 | -128,229,000 | 120,466,000 | 67,128,000 | 83,436,000 | -181,119,000 | 286,472,000 | 133,699,000 | 307,483,000 | -397,660,000 | 340,578,000 | 67,068,000 | -215,752,000 | 138,819,000 | 334,669,000 | -85,131,000 | 262,032,000 | 341,349,000 | 408,025,000 |
net increase in cash, cash equivalents and restricted cash | 54,955,000 | -290,865,000 | 247,742,000 | -131,358,000 | 32,367,000 | -563,797,000 | 598,355,000 | 61,430,000 | -20,786,000 | -119,123,000 | -47,045,000 | 190,855,000 | -39,760,000 | 35,555,000 | 15,185,000 | 15,213,000 | -10,227,000 | -176,950,000 | 280,782,000 | -484,000 | -2,390,000 | 13,100,000 | -27,837,000 | 137,533,000 | -90,950,000 | 53,650,000 | -147,641,000 | 177,332,000 | -180,298,000 | 167,272,000 | -435,010,000 | 380,618,000 | ||||||||||||
cash, cash equivalents and restricted cash, beginning of period | 0 | 0 | 0 | 350,216,000 | 0 | 0 | 0 | 221,861,000 | 0 | 0 | 0 | 217,960,000 | 0 | 0 | 0 | 191,767,000 | 0 | 0 | 0 | 265,077,000 | 0 | 0 | 0 | 164,119,000 | 0 | 0 | 0 | 175,214,000 | 0 | 0 | 0 | 182,823,000 | 0 | 0 | 0 | 250,241,000 | ||||||||
cash, cash equivalents and restricted cash, end of period | 54,955,000 | -290,865,000 | 247,742,000 | 218,858,000 | 32,367,000 | -563,797,000 | 598,355,000 | 283,291,000 | -20,786,000 | -119,123,000 | -47,045,000 | 408,815,000 | -39,760,000 | 35,555,000 | 15,185,000 | 206,980,000 | -10,227,000 | 18,458,000 | -28,568,000 | 212,104,000 | -176,950,000 | 280,782,000 | -484,000 | 161,729,000 | -133,891,000 | 13,100,000 | -27,837,000 | 312,747,000 | -90,950,000 | 53,650,000 | -147,641,000 | 360,155,000 | -180,298,000 | 167,272,000 | -435,010,000 | 630,859,000 | ||||||||
distributions from joint ventures | 902,000 | 396,000 | 114,900,000 | 113,000 | 13,384,000 | 21,197,000 | 2,212,000 | 10,943,000 | 10,150,000 | 19,813,000 | 15,760,000 | 22,587,000 | 10,623,000 | 12,555,000 | 8,479,000 | 25,893,000 | 47,854,000 | 63,914,000 | 16,352,000 | 887,000 | 5,168,000 | 11,079,000 | 6,032,000 | 282,000 | 666,000 | 33,811,000 | 1,210,000 | 1,230,000 | ||||||||||||||||
redemption of perpetual preferred shares | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
proceeds from liabilities related to consolidated land not owned | 0 | 26,396,000 | 14,027,000 | 19,794,000 | ||||||||||||||||||||||||||||||||||||||||
equity in net loss of unconsolidated joint ventures | 884,000 | |||||||||||||||||||||||||||||||||||||||||||
equity in net income of unconsolidated joint ventures | 354,000 | -870,000 | 629,000 | -1,340,000 | -678,000 | -979,000 | -1,478,000 | |||||||||||||||||||||||||||||||||||||
settlement of cash flow hedging instrument | 0 | 0 | 0 | 0 | 9,628,000 | |||||||||||||||||||||||||||||||||||||||
equity in net losses of unconsolidated joint ventures | -735,000 | -215,000 | -294,000 | -366,000 | -141,000 | 1,231,000 | ||||||||||||||||||||||||||||||||||||||
other purchases of productive assets | -9,492,000 | -10,384,000 | -5,460,000 | -5,292,000 | -3,357,000 | -8,258,000 | -6,002,000 | -5,133,000 | -5,148,000 | -2,411,000 | -5,950,000 | -42,000 | -89,000 | -40,000 | 146,319,000 | -54,121,000 | -41,882,000 | -53,472,000 | -16,988,000 | -21,124,000 | -3,226,000 | -13,710,000 | ||||||||||||||||||||||
payments received on notes for sale of properties | 402,000 | |||||||||||||||||||||||||||||||||||||||||||
proceeds received from hurricane-related insurance claims | 2,849,000 | 0 | 0 | 297,000 | 3,408,000 | 0 | 522,000 | 0 | 0 | 4,000,000 | ||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | 131,000 | 2,064,000 | 909,000 | 1,121,000 | 1,412,000 | 1,258,000 | 2,892,000 | 1,449,000 | 419,000 | 769,000 | -870,000 | 1,600,000 | 258,000 | 394,000 | 1,095,000 | 1,345,000 | 337,000 | 26,000 | ||||||||||||||||||||||||||
payments on term loan facility | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||
noncash amortization of deferred financing costs, debt discounts and cash flow hedging instrument | 2,462,000 | 1,999,000 | 1,829,000 | 1,867,000 | 1,867,000 | 1,848,000 | 1,849,000 | |||||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | -28,568,000 | -52,973,000 | ||||||||||||||||||||||||||||||||||||||||||
provision for bad debt | 1,768,000 | |||||||||||||||||||||||||||||||||||||||||||
remeasurement of participating preferred shares | 0 | 0 | 0 | -1,212,000 | -1,500,000 | -8,391,000 | 1,640,000 | 5,410,000 | ||||||||||||||||||||||||||||||||||||
equity in net losses (income) of unconsolidated joint ventures | -189,000 | |||||||||||||||||||||||||||||||||||||||||||
net gain on sale of single-family properties and other | -10,356,000 | -12,422,000 | -10,651,000 | -10,765,000 | -10,978,000 | -13,521,000 | -13,725,000 | -5,649,000 | -7,497,000 | -4,953,000 | -3,240,000 | -2,256,000 | -451,000 | -1,895,000 | -2,454,000 | -2,026,000 | ||||||||||||||||||||||||||||
loss on impairment of single-family properties and other | 105,000 | 216,000 | 654,000 | 4,446,000 | ||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of perpetual preferred shares | 0 | 0 | 115,000,000 | 0 | ||||||||||||||||||||||||||||||||||||||||
payments of perpetual preferred share issuance costs | -272,000 | 0 | -4,020,000 | |||||||||||||||||||||||||||||||||||||||||
repurchase of class a common shares | 0 | 0 | 0 | -34,969,000 | 0 | 0 | -20,053,000 | -76,045,000 | ||||||||||||||||||||||||||||||||||||
payments on secured note payable | 0 | 0 | -49,172,000 | -255,000 | -248,000 | -239,000 | -237,000 | -245,000 | -237,000 | -230,000 | -227,000 | -230,000 | ||||||||||||||||||||||||||||||||
payments on exchangeable senior notes | ||||||||||||||||||||||||||||||||||||||||||||
supplemental cash flow information | ||||||||||||||||||||||||||||||||||||||||||||
cash payments for interest, net of amounts capitalized | -24,114,000 | -33,279,000 | ||||||||||||||||||||||||||||||||||||||||||
supplemental schedule of noncash investing and financing activities | ||||||||||||||||||||||||||||||||||||||||||||
accrued property renovations and development expenditures | ||||||||||||||||||||||||||||||||||||||||||||
transfers of completed homebuilding deliveries to properties | 29,345,000 | 27,326,000 | ||||||||||||||||||||||||||||||||||||||||||
property and land contributions to unconsolidated joint ventures | ||||||||||||||||||||||||||||||||||||||||||||
note receivable related to a bulk sale of properties, net of discount | ||||||||||||||||||||||||||||||||||||||||||||
redemption of participating preferred shares | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||
noncash right-of-use assets obtained in exchange for operating lease liabilities | ||||||||||||||||||||||||||||||||||||||||||||
accrued distributions to affiliates | 200,000 | 20,000 | ||||||||||||||||||||||||||||||||||||||||||
accrued distributions to non-affiliates | 15,946,000 | 222,000 | ||||||||||||||||||||||||||||||||||||||||||
amounts payable to affiliates | -182,000 | -553,000 | 273,000 | 123,000 | -73,000 | 2,388,000 | -2,430,000 | 2,000 | -10,000 | 182,000 | -38,000 | 167,000 | 4,880,000 | -3,859,000 | -175,000 | -304,000 | -4,946,000 | 10,162,000 | -7,932,000 | -1,988,000 | -14,902,000 | |||||||||||||||||||||||
hurricane-related charges | -6,418,000 | |||||||||||||||||||||||||||||||||||||||||||
equity in earnings of unconsolidated joint ventures | ||||||||||||||||||||||||||||||||||||||||||||
loss on impairment of single-family properties | 580,000 | 1,650,000 | 929,000 | 504,000 | 3,062,000 | 560,000 | 1,536,000 | 700,000 | 894,000 | 1,299,000 | 1,558,000 | 929,000 | 3,503,000 | |||||||||||||||||||||||||||||||
net gain on resolutions of mortgage loans | 0 | -1,000 | -1,000 | -15,000 | -921,000 | |||||||||||||||||||||||||||||||||||||||
collections from mortgage financing receivables | 185,000 | 5,000 | 8,000 | 70,000 | 1,738,000 | |||||||||||||||||||||||||||||||||||||||
redemptions of class a common units | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from term loan facility | 0 | 0 | 0 | 25,000,000 | 75,000,000 | |||||||||||||||||||||||||||||||||||||||
transfer of term loan borrowings to revolving credit facility | ||||||||||||||||||||||||||||||||||||||||||||
transfer of deferred financing costs from term loan to revolving credit facility | ||||||||||||||||||||||||||||||||||||||||||||
property and land contributions to an unconsolidated joint venture | 0 | |||||||||||||||||||||||||||||||||||||||||||
noncash amortization of deferred financing costs | 1,989,000 | 2,020,000 | 1,956,000 | 1,950,000 | 1,950,000 | 1,988,000 | 1,900,000 | 1,878,000 | 1,875,000 | 1,848,000 | 2,562,000 | 2,563,000 | 2,633,000 | 2,441,000 | 2,838,000 | 2,536,000 | 2,269,000 | 0 | 0 | |||||||||||||||||||||||||
noncash amortization of discounts on debt instruments | 128,000 | 122,000 | 95,000 | 563,000 | 1,043,000 | 1,006,000 | 935,000 | |||||||||||||||||||||||||||||||||||||
noncash amortization of cash flow hedging instrument | -241,000 | -240,000 | -241,000 | -240,000 | -241,000 | -241,000 | -120,000 | |||||||||||||||||||||||||||||||||||||
equity in net earnings of unconsolidated joint ventures | ||||||||||||||||||||||||||||||||||||||||||||
benefit from bad debt | 2,367,000 | 2,000,000 | 2,186,000 | 2,299,000 | 1,333,000 | 1,510,000 | 1,877,000 | 2,609,000 | 1,414,000 | 1,069,000 | 972,000 | 2,220,000 | ||||||||||||||||||||||||||||||||
equity in net incomees (earnings) of unconsolidated joint ventures | ||||||||||||||||||||||||||||||||||||||||||||
initial renovations to single-family properties | -6,786,000 | -9,727,000 | -11,481,000 | -7,868,000 | -12,630,000 | -20,400,000 | -22,425,000 | |||||||||||||||||||||||||||||||||||||
equity in net earnings of unconsolidated ventures | 26,000 | -123,000 | 164,000 | -273,000 | -314,000 | -275,000 | ||||||||||||||||||||||||||||||||||||||
share-based compensation proceeds | -770,000 | 1,290,000 | 6,938,000 | |||||||||||||||||||||||||||||||||||||||||
gain on conversion of series e units to series d units | 0 | 0 | 0 | -11,463,000 | ||||||||||||||||||||||||||||||||||||||||
cash acquired in noncash business combinations | ||||||||||||||||||||||||||||||||||||||||||||
payoff of credit facility in connection with arpi merger | 0 | |||||||||||||||||||||||||||||||||||||||||||
net proceeds received from sales of non-performing loans | 2,648,000 | 28,133,000 | ||||||||||||||||||||||||||||||||||||||||||
purchase of commercial office buildings | 0 | |||||||||||||||||||||||||||||||||||||||||||
redemptions of class a units | 0 | 0 | 0 | -108,000 | 0 | -291,000 | ||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses related to property acquisitions, renovations and construction | 2,028,000 | -1,086,000 | ||||||||||||||||||||||||||||||||||||||||||
conversion of nonperforming loans to properties | ||||||||||||||||||||||||||||||||||||||||||||
merger with arpi | ||||||||||||||||||||||||||||||||||||||||||||
single-family properties | ||||||||||||||||||||||||||||||||||||||||||||
escrow deposits, prepaid expenses and other assets | ||||||||||||||||||||||||||||||||||||||||||||
deferred costs and other intangibles | ||||||||||||||||||||||||||||||||||||||||||||
asset-backed securitization | ||||||||||||||||||||||||||||||||||||||||||||
exchangeable senior notes | ||||||||||||||||||||||||||||||||||||||||||||
class a common shares and units issued | ||||||||||||||||||||||||||||||||||||||||||||
investment in unconsolidated joint venture | ||||||||||||||||||||||||||||||||||||||||||||
share-based compensation (payments) proceeds | -414,000 | |||||||||||||||||||||||||||||||||||||||||||
noncash amortization of discount on exchangeable senior notes | 925,000 | 910,000 | 874,000 | 840,000 | 865,000 | 849,000 | 816,000 | 290,000 | ||||||||||||||||||||||||||||||||||||
noncash amortization of discount on arp 2014-sfr1 securitization | 0 | 625,000 | 833,000 | 286,000 | ||||||||||||||||||||||||||||||||||||||||
remeasurement of series e units | 1,356,000 | 1,619,000 | ||||||||||||||||||||||||||||||||||||||||||
purchase of outside interests in rj joint ventures | ||||||||||||||||||||||||||||||||||||||||||||
investments in mortgage financing receivables | -1,146,000 | |||||||||||||||||||||||||||||||||||||||||||
distributions from unconsolidated joint ventures | 3,311,000 | 3,837,000 | 952,000 | 1,192,000 | 1,947,000 | 630,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options, net of tax withholding | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from asset-backed securitizations | 0 | 477,729,000 | ||||||||||||||||||||||||||||||||||||||||||
proceeds from revolving credit facilities | 0 | |||||||||||||||||||||||||||||||||||||||||||
payments on revolving credit facilities | -75,000,000 | |||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses related to property acquisitions and renovations | ||||||||||||||||||||||||||||||||||||||||||||
other capital expenditures for single-family properties | -11,687,000 | -8,554,000 | -6,484,000 | -5,781,000 | -9,351,000 | -8,149,000 | -4,526,000 | -4,361,000 | ||||||||||||||||||||||||||||||||||||
equity in net (earnings) loss of unconsolidated ventures | -1,328,000 | -295,000 | ||||||||||||||||||||||||||||||||||||||||||
remeasurement of preferred shares | 4,080,000 | 2,490,000 | 150,000 | 300,000 | 2,530,000 | |||||||||||||||||||||||||||||||||||||||
net gain on sale of single-family properties | -1,995,000 | |||||||||||||||||||||||||||||||||||||||||||
beazer rental homes portfolio acquisition | ||||||||||||||||||||||||||||||||||||||||||||
ellington portfolio acquisition | ||||||||||||||||||||||||||||||||||||||||||||
net proceeds received from sales of single-family properties | 16,696,000 | 56,401,000 | 7,911,000 | 7,582,000 | ||||||||||||||||||||||||||||||||||||||||
payments of class a common share offering costs | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of participating preferred shares | ||||||||||||||||||||||||||||||||||||||||||||
payments of perpetual preferred shares issuance costs | ||||||||||||||||||||||||||||||||||||||||||||
amounts payable to affiliates related to property acquisitions | ||||||||||||||||||||||||||||||||||||||||||||
accrued distribution to series c convertible units | ||||||||||||||||||||||||||||||||||||||||||||
contribution of properties | ||||||||||||||||||||||||||||||||||||||||||||
issuance of class a units | ||||||||||||||||||||||||||||||||||||||||||||
acquisitions for equity | ||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | ||||||||||||||||||||||||||||||||||||||||||||
other net assets and liabilities | ||||||||||||||||||||||||||||||||||||||||||||
class a common shares issued | ||||||||||||||||||||||||||||||||||||||||||||
restricted cash | ||||||||||||||||||||||||||||||||||||||||||||
equity in net income of unconsolidated ventures | -679,000 | 29,000 | 232,000 | 206,000 | ||||||||||||||||||||||||||||||||||||||||
restricted cash for resident security deposits | 335,000 | 776,000 | -13,170,000 | -703,000 | ||||||||||||||||||||||||||||||||||||||||
change in other restricted cash | ||||||||||||||||||||||||||||||||||||||||||||
cash acquired in arpi merger | 0 | 0 | 15,499,000 | |||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -164,061,000 | 198,931,000 | 13,752,000 | |||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 0 | 57,686,000 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of period | -164,061,000 | 198,931,000 | 71,438,000 | -180,731,000 | 147,760,000 | -9,076,000 | -93,341,000 | |||||||||||||||||||||||||||||||||||||
net income on sale / impairment of single-family properties | ||||||||||||||||||||||||||||||||||||||||||||
net gain on sale of non-performing loans | ||||||||||||||||||||||||||||||||||||||||||||
resident security deposit liability | -800,000 | 13,170,000 | 703,000 | 1,016,000 | ||||||||||||||||||||||||||||||||||||||||
escrow deposits for purchase of single-family properties | 137,000 | -467,000 | 935,000 | -1,906,000 | 6,393,000 | |||||||||||||||||||||||||||||||||||||||
increase in other restricted cash | ||||||||||||||||||||||||||||||||||||||||||||
payoff of credit facility assumed in arpi merger | 0 | -350,000,000 | ||||||||||||||||||||||||||||||||||||||||||
purchase of commercial office building | ||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of class a common shares | 1,000 | 1,000 | 0 | 844,783,000 | ||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of perpetual preferred shares | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from credit facility | 105,000,000 | 521,000,000 | 28,000,000 | 171,000,000 | 381,000,000 | 374,000,000 | ||||||||||||||||||||||||||||||||||||||
payments on credit facility | -401,000,000 | -83,000,000 | -28,000,000 | -244,000,000 | ||||||||||||||||||||||||||||||||||||||||
net (gain) loss on sale / impairment of single-family properties | -60,000 | |||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in restricted cash related to lender requirements | 1,891,000 | |||||||||||||||||||||||||||||||||||||||||||
gain on remeasurement of equity method investment | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||
gain on disposition of discontinued operations | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||
increase in restricted cash related to lender requirements | -3,606,000 | |||||||||||||||||||||||||||||||||||||||||||
cash acquired in non-cash business combinations | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||
beazer rental homes acquisition | ||||||||||||||||||||||||||||||||||||||||||||
settlement of net monetary assets related to management internalization | 0 | |||||||||||||||||||||||||||||||||||||||||||
net proceeds received from sale of discontinued operations | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||
purchase of outside interest in rj joint venture | ||||||||||||||||||||||||||||||||||||||||||||
distributions from unconsolidated joint venture | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||
implied contribution by ah llc for historical operations | ||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of preferred shares | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from bridge loan | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||
payments on bridge loan | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||
extinguishment of rj1 note payable | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||
contributions to noncontrolling interests | ||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -9,076,000 | -93,341,000 | ||||||||||||||||||||||||||||||||||||||||||
payments on secured note | ||||||||||||||||||||||||||||||||||||||||||||
equity in net income (income) of unconsolidated ventures | ||||||||||||||||||||||||||||||||||||||||||||
cash payments for interest | ||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses related to property acquisitions | ||||||||||||||||||||||||||||||||||||||||||||
accrued distribution to common shareholders | ||||||||||||||||||||||||||||||||||||||||||||
net loss | -9,471,000 | -3,861,000 | ||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||
acquisition costs attributable to contributed properties | ||||||||||||||||||||||||||||||||||||||||||||
resident security deposits | -5,148,000 | -7,710,000 | ||||||||||||||||||||||||||||||||||||||||||
improvements to single-family properties | -60,511,000 | -84,710,000 | ||||||||||||||||||||||||||||||||||||||||||
implied contribution by sponsor for historical operations | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of class a units in operating partnership | ||||||||||||||||||||||||||||||||||||||||||||
contributions from noncontrolling interests | 0 | |||||||||||||||||||||||||||||||||||||||||||
deferred financing costs | -1,755,000 | -4,619,000 |
