XML 44 R31.htm IDEA: XBRL DOCUMENT
v3.10.0.1

Debt (Tables) | 9 Months Ended
--- | ---
Sep. 30, 2018
Debt Disclosure [Abstract] |
Schedule of Debt | The following table presents the Company’s debt as of September 30, 2018, and December 31, 2017 (in thousands):
|  |  |  |  | Outstanding Principal Balance
| Interest Rate (1) |  | Maturity Date |  | September 30, 2018 |  | December 31, 2017
AH4R 2014-SFR2 securitization | 4.42% |  | October 9, 2024 |  | $ | 492,478 |  |  | $ | 496,326 |
AH4R 2014-SFR3 securitization | 4.40% |  | December 9, 2024 |  | 508,080 |  |  | 512,041 |
AH4R 2015-SFR1 securitization (2) | 4.14% |  | April 9, 2045 |  | 533,578 |  |  | 537,723 |
AH4R 2015-SFR2 securitization (3) | 4.36% |  | October 9, 2045 |  | 463,552 |  |  | 467,267 |
Total asset-backed securitizations |  |  |  |  | 1,997,688 |  |  | 2,013,357 |
Unsecured senior notes (4) | 4.08% |  | February 15, 2028 |  | 500,000 |  |  | — |
Exchangeable senior notes | 3.25% |  | November 15, 2018 |  | 115,000 |  |  | 115,000 |
Secured note payable (5) | N/A |  | N/A |  | — |  |  | 48,859 |
Revolving credit facility (6) | 3.46% |  | June 30, 2022 |  | — |  |  | 140,000 |
Term loan facility (7) | 3.61% |  | June 30, 2022 |  | 100,000 |  |  | 200,000 |
Total debt (8) |  |  |  |  | 2,712,688 |  |  | 2,517,216 |
Unamortized discounts on unsecured and exchangeable senior notes |  |  |  |  | (2,751 | ) |  | (895 | )
Equity component of exchangeable senior notes |  |  |  |  | (358 | ) |  | (2,408 | )
Deferred financing costs, net (9) |  |  |  |  | (37,876 | ) |  | (38,026 | )
Total debt per balance sheet |  |  |  |  | $ | 2,671,703 |  |  | $ | 2,475,887 |
(1) | Interest rates are as of September 30, 2018. Unless otherwise stated, interest rates are fixed percentages.
(2) | The AH4R 2015-SFR1 securitization has a maturity date of April 9, 2045, with an anticipated repayment date of April 9, 2025.
(3) | The AH4R 2015-SFR2 securitization has a maturity date of October 9, 2045, with an anticipated repayment date of October 9, 2025.
(4) | The stated interest rate on the unsecured senior notes is 4.25%, which was effectively hedged to yield an interest rate of 4.08%.
(5) | The secured note payable was paid off in full during the second quarter of 2018.
(6) | The revolving credit facility provides for a borrowing capacity of up to $800.0 million, with a fully extended maturity date of June 2022, and bears interest at a LIBOR rate plus a margin ranging from 0.825% to 1.55% or a base rate (generally determined according to a prime rate or federal funds rate) plus a margin ranging from 0.00% to 0.55%. The interest rate stated represents the applicable spread for LIBOR based borrowings as of September 30, 2018, plus 1-month LIBOR.
(7) | The term loan component of our credit facility matures June 2022, and bears interest at a LIBOR rate plus a margin ranging from 0.90% to 1.75% or a base rate (generally determined according to a prime rate or federal funds rate) plus a margin ranging from 0.00% to 0.75%. The interest rate stated represents the applicable spread for LIBOR based borrowings as of September 30, 2018, plus 1-month LIBOR.
(8) | The Company was in compliance with all debt covenants associated with its asset-backed securitizations, unsecured senior notes, secured note payable, revolving credit facility and term loan facility as of September 30, 2018, and December 31, 2017.
(9) | Deferred financing costs relate to our asset-backed securitizations, term loan facility and unsecured senior notes. Amortization of deferred financing costs was $1.5 million and $1.4 million for the three months ended September 30, 2018 and 2017, respectively, and $4.4 million and $5.0 million for the nine months ended September 30, 2018 and 2017, respectively, which has been included in gross interest, prior to interest capitalization.
Schedule of Maturities of Long-term Debt | The following table summarizes the contractual maturities of the Company's debt on a fully extended basis as of September 30, 2018 (in thousands):
Remaining 2018 | $ | 120,179 |
2019 | 20,714 |
2020 | 20,714 |
2021 | 20,714 |
2022 | 120,714 |
Thereafter | 2,409,653 |
Total debt | 2,712,688 |
Unamortized discounts and deferred financing costs (1) | (40,985 | )
Total debt per balance sheet | $ | 2,671,703 |
(1) | Includes the unamortized discounts on the unsecured and exchangeable senior notes, the equity component of the exchangeable senior notes and deferred financing costs, net.
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 senior notes and the fair value of the exchange settlement feature of the exchangeable senior notes, and capitalized interest for the three and nine months ended September 30, 2018 and 2017 (in thousands):
| For the Three Months Ended |  | For the Nine Months Ended
| September 30, 2018 |  | September 30, 2017 |  | September 30, 2018 |  | September 30, 2017
Gross interest | $ | 32,344 |  |  | $ | 28,125 |  |  | $ | 97,422 |  |  | $ | 90,044 |
Capitalized interest | (1,414 | ) |  | (1,533 | ) |  | (5,213 | ) |  | (3,171 | )
Interest expense | $ | 30,930 |  |  | $ | 26,592 |  |  | $ | 92,209 |  |  | $ | 86,873 |

X
- References No definition available. + Details
Name: | us-gaap_DebtDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of interest income and expense, including, but not limited to, interest income and expense from investments, loans, and securities. + References No definition available. + Details
Name: | us-gaap_InterestIncomeAndInterestExpenseDisclosureTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of information pertaining to short-term and long-debt instruments or arrangements, including but not limited to identification of terms, features, collateral requirements and other information necessary to a fair presentation. + References No definition available. + Details
Name: | us-gaap_ScheduleOfDebtTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the combined aggregate amount of maturities and sinking fund requirements for all long-term borrowings for each of the five years following the date of the latest balance sheet date presented. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 470 -SubTopic 10 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=6802200&loc=d3e1835-112601 + Details
Name: | us-gaap_ScheduleOfMaturitiesOfLongTermDebtTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration