XML 77 R62.htm IDEA: XBRL DOCUMENT v3.10.0.1
Fair Value - Carrying Value and Fair Value (Details) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2018
Dec. 31, 2017
Oct. 31, 2017
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]        
Deferred financing costs, net $ 39,332,000 $ 39,332,000 $ 38,026,000  
Gain on derivative recorded in other comprehensive income 9,600,000      
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 7,900,000 $ 7,900,000 8,800,000  
Line of Credit | Revolving Credit Facility | LIBOR | Minimum        
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]        
Debt instrument, basis spread on variable rate   0.825%    
Line of Credit | Revolving Credit Facility | LIBOR | Maximum        
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]        
Debt instrument, basis spread on variable rate   1.55%    
Line of Credit | Revolving Credit Facility | Base Rate | Minimum        
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]        
Debt instrument, basis spread on variable rate   0.00%    
Line of Credit | Revolving Credit Facility | Base Rate | Maximum        
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 33,500,000 $ 33,500,000 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 900,000 $ 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 4,900,000 $ 4,900,000 0  
Significant Other Observable Inputs (Level 2) | Recurring        
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]        
Derivative asset 0 0 75,000  
Carrying Value        
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]        
Asset-backed securitization 2,002,867,000 2,002,867,000 2,013,357,000  
Unsecured senior notes, net 497,315,000 497,315,000 0  
Exchangeable senior notes, net 113,533,000 113,533,000 111,697,000  
Secured note payable (3) 0 0 48,859,000  
Revolving credit facility 0 0 140,000,000  
Term loan facility 100,000,000 100,000,000 200,000,000  
Total debt 2,713,715,000 2,713,715,000 2,513,913,000  
Carrying Value | 2014-SFR 2        
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]        
Asset-backed securitization 493,761,000 493,761,000 496,326,000  
Carrying Value | 2014-SFR 3        
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]        
Asset-backed securitization 509,400,000 509,400,000 512,041,000  
Carrying Value | 2015-SFR 1        
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]        
Asset-backed securitization 534,960,000 534,960,000 537,723,000  
Carrying Value | 2015-SFR 2        
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]        
Asset-backed securitization 464,746,000 464,746,000 467,267,000  
Fair Value | Significant Unobservable Inputs (Level 3)        
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]        
Asset-backed securitization 2,020,965,000 2,020,965,000 2,046,406,000  
Unsecured senior notes, net 497,190,000 497,190,000 0  
Exchangeable senior notes, net 145,771,000 145,771,000 147,462,000  
Secured note payable (3) 0 0 49,027,000  
Revolving credit facility 0 0 140,000,000  
Term loan facility 100,000,000 100,000,000 200,000,000  
Total debt 2,763,926,000 2,763,926,000 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 497,707,000 497,707,000 504,730,000  
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 515,755,000 515,755,000 521,252,000  
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 538,855,000 538,855,000 544,592,000  
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 $ 468,648,000 $ 468,648,000 $ 475,832,000