XML 77 R64.htm IDEA: XBRL DOCUMENT v3.10.0.1
Fair Value - Carrying Value and Fair Value (Details) - USD ($)
9 Months Ended
Sep. 30, 2018
Dec. 31, 2017
Oct. 31, 2017
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Deferred financing costs, net $ 37,876,000 $ 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 $ 7,400,000 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%    
Significant Other Observable Inputs (Level 2) | Recurring      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Derivative asset $ 0 75,000  
Asset-backed securitization      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Deferred financing costs, net 32,300,000 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 $ 800,000 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 $ 4,800,000 0  
Carrying Value      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization 1,997,688,000 2,013,357,000  
Unsecured senior notes, net 497,384,000 0  
Exchangeable senior notes, net 114,507,000 111,697,000  
Secured note payable 0 48,859,000  
Revolving credit facility 0 140,000,000  
Term loan facility 100,000,000 200,000,000  
Total debt 2,709,579,000 2,513,913,000  
Carrying Value | 2014-SFR 2      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization 492,478,000 496,326,000  
Carrying Value | 2014-SFR 3      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization 508,080,000 512,041,000  
Carrying Value | 2015-SFR 1      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization 533,578,000 537,723,000  
Carrying Value | 2015-SFR 2      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization 463,552,000 467,267,000  
Fair Value | Significant Unobservable Inputs (Level 3)      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization 2,024,287,000 2,046,406,000  
Unsecured senior notes, net 477,805,000 0  
Exchangeable senior notes, net 144,135,000 147,462,000  
Secured note payable 0 49,027,000  
Revolving credit facility 0 140,000,000  
Term loan facility 100,000,000 200,000,000  
Total debt 2,746,227,000 2,582,895,000  
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 498,510,000 504,730,000  
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 516,519,000 521,252,000  
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 538,414,000 544,592,000  
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 $ 470,844,000 $ 475,832,000