XML 55 R67.htm IDEA: XBRL DOCUMENT v3.19.3
Fair Value - Carrying Value and Fair Value (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Jun. 30, 2018
Sep. 30, 2019
Dec. 31, 2018
Oct. 31, 2017
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]              
Deferred financing costs, net $ 34,844       $ 34,844 $ 36,421  
Gain on derivative recorded in other comprehensive income         9,600    
Estimated amount of existing gains to be reclassified in the next 12 months 1,000       1,000    
Redemptions of Class A units 0 $ 0 $ 0 $ (28,258)      
Treasury Lock | Designated as Hedging Instrument              
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]              
Derivative, notional amount             $ 350,000
Accumulated deficit              
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]              
Redemptions of Class A units       $ 32,215      
Asset-backed securitization              
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]              
Deferred financing costs, net           31,000  
Term Loan facility | Line of Credit              
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]              
Deferred financing costs, net           800  
Unsecured Senior Notes              
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]              
Deferred financing costs, net           4,700  
Carrying Value              
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]              
Asset-backed securitization 1,949,002       1,949,002 1,961,511  
Unsecured senior notes, net 888,113       888,113 492,800  
Revolving credit facility 0       0 250,000  
Term loan facility 0       0 99,232  
Total debt 2,837,115       2,837,115 2,803,543  
Carrying Value | 2014-SFR 2              
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]              
Asset-backed securitization 480,717       480,717 483,790  
Carrying Value | 2014-SFR 3              
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]              
Asset-backed securitization 496,024       496,024 499,108  
Carrying Value | 2015-SFR 1              
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]              
Asset-backed securitization 520,619       520,619 523,865  
Carrying Value | 2015-SFR 2              
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]              
Asset-backed securitization 451,642       451,642 454,748  
Carrying Value | 4.25% Senior Notes Due 2028              
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]              
Unsecured senior notes, net 493,390       493,390 492,800  
Carrying Value | 4.90% Senior Notes Due 2029              
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]              
Unsecured senior notes, net 394,723       394,723 0  
Fair Value              
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]              
Asset-backed securitization 2,007,620       2,007,620 2,008,239  
Unsecured senior notes, net 995,609       995,609 479,730  
Revolving credit facility 0       0 250,000  
Term loan facility 0       0 100,000  
Total debt 3,003,229       3,003,229 2,837,969  
Fair Value | 2014-SFR 2              
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]              
Asset-backed securitization 492,792       492,792 494,820  
Fair Value | 2014-SFR 3              
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]              
Asset-backed securitization 512,582       512,582 511,450  
Fair Value | 2015-SFR 1              
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]              
Asset-backed securitization 534,231       534,231 534,666  
Fair Value | 2015-SFR 2              
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]              
Asset-backed securitization 468,015       468,015 467,303  
Fair Value | 4.25% Senior Notes Due 2028              
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]              
Unsecured senior notes, net 539,945       539,945 479,730  
Fair Value | 4.90% Senior Notes Due 2029              
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]              
Unsecured senior notes, net $ 455,664       $ 455,664 $ 0