XML 77 R62.htm IDEA: XBRL DOCUMENT v3.8.0.1
Fair Value - Carrying Value and Fair Value (Details) - USD ($)
3 Months Ended
Mar. 31, 2018
Dec. 31, 2017
Oct. 31, 2017
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Deferred financing costs, net $ 41,634,000 $ 38,026,000  
Gain on derivative recorded in other comprehensive income 9,600,000    
Recurring      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Derivative asset   75,000  
Treasury Lock | Designated as Hedging Instrument      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Derivative, notional amount     $ 350,000,000
Revolving Credit Facility      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Deferred financing costs, net $ 8,300,000 8,800,000  
Line of Credit | LIBOR | Minimum | Revolving Credit Facility      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Debt instrument, basis spread on variable rate 0.825%    
Line of Credit | LIBOR | Maximum | Revolving Credit Facility      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Debt instrument, basis spread on variable rate 1.55%    
Line of Credit | Base Rate | Minimum | Revolving Credit Facility      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Debt instrument, basis spread on variable rate 0.00%    
Line of Credit | Base Rate | Maximum | Revolving Credit Facility      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Debt instrument, basis spread on variable rate 0.55%    
Asset-backed securitization      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Deferred financing costs, net $ 34,800,000 36,000,000  
Term Loan facility | Line of Credit      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Deferred financing costs, net $ 1,900,000 2,000,000  
Term Loan facility | Line of Credit | LIBOR | Minimum      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Debt instrument, basis spread on variable rate 0.90%    
Term Loan facility | Line of Credit | LIBOR | Maximum      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Debt instrument, basis spread on variable rate 1.75%    
Term Loan facility | Line of Credit | Base Rate | Minimum      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Debt instrument, basis spread on variable rate 0.00%    
Term Loan facility | Line of Credit | Base Rate | Maximum      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Debt instrument, basis spread on variable rate 0.75%    
Unsecured Senior Notes      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Deferred financing costs, net $ 5,000,000 0  
Significant Unobservable Inputs (Level 3) | Recurring      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Derivative asset   0  
Significant Other Observable Inputs (Level 2) | Recurring      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Derivative asset   75,000  
Carrying Value      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization 2,008,045,000 2,013,357,000  
Unsecured senior notes, net 497,245,000 0  
Exchangeable senior notes, net 112,597,000 111,697,000  
Secured note payable 48,604,000 48,859,000  
Revolving credit facility 0 140,000,000  
Term loan facility 200,000,000 200,000,000  
Total debt 2,866,491,000 2,513,913,000  
Carrying Value | 2014-SFR 2      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization 495,043,000 496,326,000  
Carrying Value | 2014-SFR 3      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization 510,721,000 512,041,000  
Carrying Value | 2015-SFR 1      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization 536,341,000 537,723,000  
Carrying Value | 2015-SFR 2      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization 465,940,000 467,267,000  
Fair Value | Significant Unobservable Inputs (Level 3)      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization 2,033,438,000 2,046,406,000  
Unsecured senior notes, net 491,395,000 0  
Exchangeable senior notes, net 131,968,000 147,462,000  
Secured note payable 48,652,000 49,027,000  
Revolving credit facility 0 140,000,000  
Term loan facility 200,000,000 200,000,000  
Total debt 2,905,453,000 2,582,895,000  
Fair Value | Significant Unobservable Inputs (Level 3) | 2014-SFR 2      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization 500,863,000 504,730,000  
Fair Value | Significant Unobservable Inputs (Level 3) | 2014-SFR 3      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization 518,292,000 521,252,000  
Fair Value | Significant Unobservable Inputs (Level 3) | 2015-SFR 1      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization 541,689,000 544,592,000  
Fair Value | Significant Unobservable Inputs (Level 3) | 2015-SFR 2      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization $ 472,594,000 $ 475,832,000