XML 72 R62.htm IDEA: XBRL DOCUMENT v3.7.0.1
Fair Value - Carrying Value and Fair Value (Details) - USD ($)
$ in Thousands
1 Months Ended 3 Months Ended
Aug. 31, 2016
Mar. 31, 2017
Dec. 31, 2016
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Deferred financing costs, net   $ 49,479 $ 51,636
Asset-backed securitization      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Deferred financing costs, net   46,400 48,400
Line of Credit | Term Loan facility      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Deferred financing costs, net   $ 3,100 3,300
LIBOR | Line of Credit | Term Loan facility      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Debt instrument, basis spread on variable rate   1.70%  
LIBOR | Minimum | Line of Credit | Term Loan facility      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Debt instrument, basis spread on variable rate 1.70% 1.70%  
LIBOR | Maximum | Line of Credit | Term Loan facility      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Debt instrument, basis spread on variable rate 2.30% 2.30%  
Base Rate | Minimum | Line of Credit | Term Loan facility      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Debt instrument, basis spread on variable rate 0.70% 0.70%  
Base Rate | Maximum | Line of Credit | Term Loan facility      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Debt instrument, basis spread on variable rate 1.30% 1.30%  
Carrying Value      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization   $ 2,485,004 2,491,234
Exchangeable senior notes   108,988 108,148
Secured note payable   49,583 49,828
Term loan facility   350,000 325,000
Total debt   2,993,575 2,974,210
Carrying Value | 2014-SFR 1      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization   455,385 456,074
Carrying Value | 2014-SFR 2      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization   500,527 501,810
Carrying Value | 2014-SFR 3      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization   516,144 517,827
Carrying Value | 2015-SFR 1      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization   542,099 543,480
Carrying Value | 2015-SFR 2      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization   470,849 472,043
Fair Value | Significant Unobservable Inputs (Level 3)      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization   2,521,634 2,544,423
Secured note payable   50,074 50,053
Term loan facility   350,000 325,000
Total debt   3,079,173 3,062,284
Fair Value | Significant Other Observable Inputs (Level 2)      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Exchangeable senior notes   157,465 142,808
Fair Value | 2014-SFR 1 | Significant Unobservable Inputs (Level 3)      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization   465,034 465,343
Fair Value | 2014-SFR 2 | Significant Unobservable Inputs (Level 3)      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization   507,508 510,941
Fair Value | 2014-SFR 3 | Significant Unobservable Inputs (Level 3)      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization   523,943 530,549
Fair Value | 2015-SFR 1 | Significant Unobservable Inputs (Level 3)      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization   546,653 553,689
Fair Value | 2015-SFR 2 | Significant Unobservable Inputs (Level 3)      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization   $ 478,496 $ 483,901