XML 36 R26.htm IDEA: XBRL DOCUMENT v3.7.0.1
Debt (Tables)
3 Months Ended
Mar. 31, 2017
Debt Disclosure [Abstract]  
Schedule of Debt
The following table presents the Company’s debt as of March 31, 2017, and December 31, 2016 (in thousands):
 
 
 
 
 
Outstanding Principal Balance
 
Interest Rate (1)
 
Maturity Date
 
March 31, 2017
 
December 31, 2016
AH4R 2014-SFR1 securitization (2)
2.52%
 
June 9, 2019
 
$
455,385

 
$
456,074

AH4R 2014-SFR2 securitization
4.42%
 
October 9, 2024
 
500,527

 
501,810

AH4R 2014-SFR3 securitization
4.40%
 
December 9, 2024
 
516,144

 
517,827

AH4R 2015-SFR1 securitization (3)
4.14%
 
April 9, 2045
 
542,099

 
543,480

AH4R 2015-SFR2 securitization (4)
4.36%
 
October 9, 2045
 
470,849

 
472,043

Total asset-backed securitizations
 
 
 
 
2,485,004

 
2,491,234

Exchangeable senior notes
3.25%
 
November 15, 2018
 
115,000

 
115,000

Secured note payable
4.06%
 
July 1, 2019
 
49,583

 
49,828

Revolving credit facility (5)
2.73%
 
August 16, 2020
 

 

Term loan facility (6)
2.68%
 
August 16, 2021
 
350,000

 
325,000

Total debt (7)
 
 
 
 
2,999,587

 
2,981,062

Unamortized discount on exchangeable senior notes
 
 
 
 
(1,656
)
 
(1,883
)
Equity component of exchangeable senior notes
 
 
 
 
(4,356
)
 
(4,969
)
Deferred financing costs, net (8)
 
 
 
 
(49,479
)
 
(51,636
)
Total debt per balance sheet
 
 
 
 
$
2,944,096

 
$
2,922,574


(1)
Interest rates are as of March 31, 2017. Unless otherwise stated, interest rates are fixed percentages.
(2)
The AH4R 2014-SFR1 securitization had a duration-weighted blended interest rate of 1-month LIBOR plus 1.54%, subject to a LIBOR floor of 0.25%. The maturity date of June 9, 2019, reflects the fully extended maturity date based on an initial two-year loan term and three 12-month extension options, at the Company’s election, provided there was no event of default and compliance with certain other terms. This securitization was paid off in full during April 2017.
(3)
The AH4R 2015-SFR1 securitization has a maturity date of April 9, 2045, with an anticipated repayment date of April 9, 2025.
(4)
The AH4R 2015-SFR2 securitization has a maturity date of October 9, 2045, with an anticipated repayment date of October 9, 2025.
(5)
The revolving credit facility provides for a borrowing capacity of up to $650.0 million, with a fully extended maturity date of August 2020, and bears interest at a LIBOR rate plus a margin ranging from 1.75% to 2.30% or a base rate (generally determined according to a prime rate or federal funds rate) plus a margin ranging from 0.75% to 1.30%. The interest rate stated represents the applicable spread for LIBOR based borrowings as of March 31, 2017, plus 1-month LIBOR.
(6)
The term loan facility provides for a borrowing capacity of up to $350.0 million, with a fully extended maturity date of August 2021, and bears interest at a LIBOR rate plus a margin ranging from 1.70% to 2.30% or a base rate (generally determined according to a prime rate or federal funds rate) plus a margin ranging from 0.70% to 1.30%. The interest rate stated represents the applicable spread for LIBOR based borrowings as of March 31, 2017, plus 1-month LIBOR.
(7)
The Company was in compliance with all debt covenants associated with its asset-backed securitizations, secured note payable, revolving credit facility and term loan facility as of March 31, 2017, and December 31, 2016.
(8)
Deferred financing costs relate to our asset-backed securitizations and our term loan facility. Amortization of deferred financing costs was $2.2 million and $2.1 million for the three months ended March 31, 2017 and 2016, respectively, which has been included in gross interest, prior to interest capitalization.
Summary of Activity that Relates to Capitalized Interest
The following table displays our total gross interest, which includes unused commitment and other fees on our credit facilities and amortization of deferred financing costs, the discounts on the ARP 2014-SFR1 securitization and exchangeable senior notes and the fair value of the exchange settlement feature of the exchangeable senior notes, and capitalized interest for the three months ended March 31, 2017 and 2016 (in thousands):
 
For the Three Months Ended
 
March 31, 2017
 
March 31, 2016
Gross interest
$
32,492

 
$
31,613

Capitalized interest
(603
)
 
(636
)
Interest expense
$
31,889

 
$
30,977