American Homes 4 Rent
NYSE:AMH
Income Statement
Earnings Waterfall
American Homes 4 Rent
Revenue
|
1.6B
USD
|
Cost of Revenue
|
-722.8m
USD
|
Gross Profit
|
900.8m
USD
|
Operating Expenses
|
-531.2m
USD
|
Operating Income
|
369.6m
USD
|
Other Expenses
|
-4.5m
USD
|
Net Income
|
365.1m
USD
|
Income Statement
American Homes 4 Rent
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
139
N/A
|
210
+51%
|
286
+36%
|
347
+21%
|
399
+15%
|
453
+14%
|
513
+13%
|
575
+12%
|
631
+10%
|
694
+10%
|
761
+10%
|
825
+8%
|
879
+7%
|
919
+5%
|
935
+2%
|
945
+1%
|
960
+2%
|
985
+3%
|
1 012
+3%
|
1 045
+3%
|
1 073
+3%
|
1 094
+2%
|
1 112
+2%
|
1 130
+2%
|
1 132
+0%
|
1 140
+1%
|
1 139
0%
|
1 149
+1%
|
1 173
+2%
|
1 198
+2%
|
1 231
+3%
|
1 263
+3%
|
1 304
+3%
|
1 348
+3%
|
1 396
+4%
|
1 448
+4%
|
1 491
+3%
|
1 532
+3%
|
1 566
+2%
|
1 596
+2%
|
1 624
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(74)
|
(108)
|
(140)
|
(169)
|
(188)
|
(210)
|
(239)
|
(271)
|
(296)
|
(321)
|
(345)
|
(369)
|
(387)
|
(402)
|
(410)
|
(415)
|
(425)
|
(444)
|
(458)
|
(475)
|
(488)
|
(495)
|
(504)
|
(514)
|
(521)
|
(524)
|
(531)
|
(536)
|
(540)
|
(552)
|
(558)
|
(569)
|
(587)
|
(604)
|
(623)
|
(646)
|
(665)
|
(683)
|
(698)
|
(714)
|
(723)
|
|
Gross Profit |
65
N/A
|
102
+56%
|
146
+43%
|
178
+22%
|
211
+18%
|
243
+16%
|
273
+12%
|
304
+11%
|
335
+10%
|
372
+11%
|
416
+12%
|
456
+9%
|
492
+8%
|
516
+5%
|
524
+2%
|
530
+1%
|
536
+1%
|
541
+1%
|
554
+2%
|
570
+3%
|
585
+3%
|
599
+2%
|
608
+1%
|
616
+1%
|
611
-1%
|
616
+1%
|
609
-1%
|
613
+1%
|
632
+3%
|
646
+2%
|
673
+4%
|
693
+3%
|
717
+3%
|
743
+4%
|
772
+4%
|
802
+4%
|
826
+3%
|
849
+3%
|
868
+2%
|
882
+2%
|
901
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(87)
|
(120)
|
(150)
|
(174)
|
(190)
|
(210)
|
(231)
|
(255)
|
(271)
|
(289)
|
(313)
|
(325)
|
(345)
|
(350)
|
(343)
|
(341)
|
(337)
|
(342)
|
(348)
|
(354)
|
(363)
|
(365)
|
(370)
|
(376)
|
(373)
|
(375)
|
(376)
|
(380)
|
(392)
|
(403)
|
(410)
|
(418)
|
(429)
|
(441)
|
(461)
|
(480)
|
(495)
|
(508)
|
(518)
|
(525)
|
(531)
|
|
Selling, General & Administrative |
(10)
|
(14)
|
(19)
|
(22)
|
(25)
|
(26)
|
(26)
|
(27)
|
(28)
|
(30)
|
(31)
|
(33)
|
(35)
|
(35)
|
(36)
|
(36)
|
(35)
|
(35)
|
(35)
|
(36)
|
(37)
|
(37)
|
(38)
|
(39)
|
(43)
|
(45)
|
(46)
|
(48)
|
(49)
|
(53)
|
(54)
|
(54)
|
(56)
|
(59)
|
(65)
|
(69)
|
(68)
|
(69)
|
(70)
|
(71)
|
(75)
|
|
Depreciation & Amortization |
(71)
|
(103)
|
(131)
|
(152)
|
(166)
|
(184)
|
(205)
|
(228)
|
(243)
|
(259)
|
(279)
|
(287)
|
(299)
|
(303)
|
(296)
|
(296)
|
(297)
|
(303)
|
(308)
|
(313)
|
(319)
|
(321)
|
(325)
|
(327)
|
(321)
|
(330)
|
(331)
|
(335)
|
(339)
|
(346)
|
(353)
|
(360)
|
(369)
|
(379)
|
(393)
|
(408)
|
(424)
|
(437)
|
(445)
|
(451)
|
(454)
|
|
Other Operating Expenses |
(6)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(7)
|
(12)
|
(12)
|
(12)
|
(10)
|
(5)
|
(4)
|
(5)
|
(4)
|
(7)
|
(7)
|
(7)
|
(9)
|
(8)
|
0
|
0
|
2
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
Operating Income |
(22)
N/A
|
(19)
+16%
|
(3)
+82%
|
5
N/A
|
21
+336%
|
34
+64%
|
42
+26%
|
49
+16%
|
64
+30%
|
83
+30%
|
103
+25%
|
130
+26%
|
147
+13%
|
166
+13%
|
181
+9%
|
189
+4%
|
199
+5%
|
199
+0%
|
206
+3%
|
216
+5%
|
223
+3%
|
234
+5%
|
238
+1%
|
240
+1%
|
239
-1%
|
241
+1%
|
232
-4%
|
232
+0%
|
241
+4%
|
243
+1%
|
262
+8%
|
275
+5%
|
288
+4%
|
302
+5%
|
312
+3%
|
322
+3%
|
331
+3%
|
341
+3%
|
350
+3%
|
357
+2%
|
370
+4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(2)
|
(5)
|
(11)
|
(20)
|
(34)
|
(52)
|
(71)
|
(89)
|
(105)
|
(118)
|
(127)
|
(131)
|
(132)
|
(125)
|
(118)
|
(113)
|
(110)
|
(114)
|
(118)
|
(123)
|
(126)
|
(126)
|
(127)
|
(127)
|
(125)
|
(122)
|
(120)
|
(117)
|
(115)
|
(113)
|
(115)
|
(115)
|
(115)
|
(122)
|
(127)
|
(135)
|
(143)
|
(143)
|
(141)
|
(140)
|
|
Non-Reccuring Items |
(5)
|
(4)
|
(3)
|
(17)
|
(22)
|
(28)
|
(31)
|
(21)
|
(20)
|
(19)
|
(19)
|
(30)
|
(25)
|
(20)
|
(25)
|
(21)
|
(19)
|
(19)
|
(14)
|
(4)
|
(7)
|
(6)
|
(5)
|
(5)
|
(4)
|
(5)
|
(6)
|
(7)
|
(5)
|
(12)
|
(13)
|
(15)
|
(16)
|
(17)
|
(22)
|
(29)
|
(30)
|
(29)
|
(25)
|
(18)
|
(17)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
15
|
16
|
18
|
8
|
7
|
7
|
8
|
11
|
18
|
21
|
32
|
40
|
40
|
41
|
37
|
36
|
39
|
49
|
49
|
47
|
50
|
56
|
78
|
92
|
137
|
199
|
229
|
238
|
210
|
|
Total Other Income |
7
|
4
|
(12)
|
(10)
|
(11)
|
(6)
|
2
|
(4)
|
(3)
|
7
|
4
|
5
|
4
|
(12)
|
(14)
|
(3)
|
3
|
10
|
11
|
3
|
1
|
0
|
0
|
0
|
8
|
9
|
11
|
9
|
(3)
|
2
|
1
|
3
|
4
|
5
|
8
|
9
|
7
|
9
|
8
|
9
|
10
|
|
Pre-Tax Income |
(20)
N/A
|
(20)
N/A
|
(24)
-17%
|
(33)
-38%
|
(33)
-2%
|
(35)
-4%
|
(40)
-14%
|
(47)
-18%
|
(48)
-3%
|
(35)
+28%
|
(30)
+13%
|
(10)
+66%
|
10
N/A
|
17
+64%
|
36
+111%
|
55
+54%
|
77
+38%
|
86
+13%
|
97
+13%
|
108
+12%
|
112
+4%
|
124
+10%
|
138
+12%
|
150
+8%
|
156
+5%
|
161
+3%
|
152
-5%
|
151
-1%
|
155
+3%
|
166
+7%
|
186
+12%
|
195
+4%
|
211
+8%
|
232
+10%
|
254
+10%
|
268
+5%
|
310
+16%
|
378
+22%
|
419
+11%
|
445
+6%
|
432
-3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
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
|
|
Income from Continuing Operations |
(20)
|
(20)
|
(24)
|
(33)
|
(33)
|
(35)
|
(40)
|
(47)
|
(48)
|
(35)
|
(30)
|
(10)
|
10
|
17
|
36
|
55
|
77
|
86
|
97
|
108
|
112
|
124
|
138
|
150
|
156
|
161
|
152
|
151
|
155
|
166
|
186
|
195
|
211
|
232
|
254
|
268
|
310
|
378
|
419
|
445
|
432
|
|
Income to Minority Interest |
(13)
|
(16)
|
(16)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(14)
|
(14)
|
(10)
|
(14)
|
(4)
|
0
|
(0)
|
7
|
5
|
3
|
6
|
4
|
(4)
|
(6)
|
(13)
|
(14)
|
(15)
|
(16)
|
(14)
|
(14)
|
(15)
|
(16)
|
(16)
|
(19)
|
(22)
|
(25)
|
(30)
|
(32)
|
(37)
|
(45)
|
(51)
|
(54)
|
(52)
|
|
Net Income (Common) |
(44)
N/A
|
(50)
-13%
|
(48)
+3%
|
(62)
-29%
|
(67)
-8%
|
(71)
-6%
|
(77)
-8%
|
(83)
-9%
|
(85)
-1%
|
(71)
+16%
|
(64)
+10%
|
(57)
+12%
|
(34)
+41%
|
(31)
+8%
|
(21)
+33%
|
2
N/A
|
(22)
N/A
|
(15)
+33%
|
(30)
-101%
|
(16)
+46%
|
24
N/A
|
34
+44%
|
72
+111%
|
80
+12%
|
86
+7%
|
90
+5%
|
83
-8%
|
82
-1%
|
85
+4%
|
95
+12%
|
100
+5%
|
114
+14%
|
135
+18%
|
161
+19%
|
197
+23%
|
211
+7%
|
250
+19%
|
311
+25%
|
353
+13%
|
376
+7%
|
365
-3%
|
|
EPS (Diluted) |
-0.23
N/A
|
-0.26
-13%
|
-0.27
-4%
|
-0.3
-11%
|
-0.34
-13%
|
-0.35
-3%
|
-0.36
-3%
|
-0.39
-8%
|
-0.4
-3%
|
-0.34
+15%
|
-0.26
+24%
|
-0.25
+4%
|
-0.14
+44%
|
-0.13
+7%
|
-0.09
+31%
|
0.01
N/A
|
-0.08
N/A
|
-0.05
+38%
|
-0.1
-100%
|
-0.06
+40%
|
0.08
N/A
|
0.11
+38%
|
0.23
+109%
|
0.26
+13%
|
0.29
+12%
|
0.3
+3%
|
0.28
-7%
|
0.27
-4%
|
0.28
+4%
|
0.3
+7%
|
0.31
+3%
|
0.35
+13%
|
0.41
+17%
|
0.47
+15%
|
0.57
+21%
|
0.6
+5%
|
0.71
+18%
|
0.87
+23%
|
0.75
-14%
|
0.9
+20%
|
1.01
+12%
|