XML 82 R72.htm IDEA: XBRL DOCUMENT v3.5.0.2
Fair Value - Carrying Value and Fair Value (Details) - USD ($)
$ in Thousands
1 Months Ended 9 Months Ended
Aug. 31, 2016
Sep. 30, 2016
Dec. 31, 2015
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Deferred financing costs, net   $ (53,845) $ (56,567)
Significant Unobservable Inputs (Level 3)      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Credit facility   75,000 0
Asset-backed securitization      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Deferred financing costs, net   (50,400) (56,600)
Secured Debt | Term loan facility, net      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Deferred financing costs, net   $ (3,400)  
LIBOR | Line of Credit | Revolving Credit Facility      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Debt instrument, basis spread on variable rate   1.85%  
LIBOR | Secured Debt | Term loan facility, net      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Debt instrument, basis spread on variable rate   1.80%  
LIBOR | Minimum | Line of Credit | Revolving Credit Facility      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Debt instrument, basis spread on variable rate 1.75%    
LIBOR | Minimum | Secured Debt | Term loan facility, net      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Debt instrument, basis spread on variable rate 1.70%    
LIBOR | Maximum | Line of Credit | Revolving Credit Facility      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Debt instrument, basis spread on variable rate 2.30%    
LIBOR | Maximum | Secured Debt | Term loan facility, net      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Debt instrument, basis spread on variable rate 2.30%    
Base Rate | Minimum | Line of Credit | Revolving Credit Facility      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Debt instrument, basis spread on variable rate 0.75%    
Base Rate | Minimum | Secured Debt | Term loan facility, net      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Debt instrument, basis spread on variable rate 0.70%    
Base Rate | Maximum | Line of Credit | Revolving Credit Facility      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Debt instrument, basis spread on variable rate 1.30%    
Base Rate | Maximum | Secured Debt | Term loan facility, net      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Debt instrument, basis spread on variable rate 1.30%    
Carrying Value      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization   $ 2,498,318 2,530,210
Exchangeable senior notes   107,283 0
Secured note payable   50,065 50,752
Credit facility   75,000 0
Total debt   2,980,666 2,580,962
Carrying Value | 2014-SFR 1      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization   457,979 473,755
Carrying Value | 2014-SFR 2      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization   503,093 507,305
Carrying Value | 2014-SFR 3      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization   519,148 523,109
Carrying Value | 2015-SFR 1      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization   544,861 549,121
Carrying Value | 2015-SFR 2      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization   473,237 476,920
Carrying Value | Term loan facility, net      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Total debt   250,000 0
Fair Value | Significant Unobservable Inputs (Level 3)      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization   2,547,179 2,368,964
Exchangeable senior notes   107,283 0
Secured note payable   50,377 48,631
Total debt   3,029,839 2,417,595
Fair Value | 2014-SFR 1 | Significant Unobservable Inputs (Level 3)      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization   460,767 472,258
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   513,484 476,952
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   532,755 489,448
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   555,558 496,673
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   484,615 433,633
Fair Value | Term loan facility, net | Significant Unobservable Inputs (Level 3)      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Total debt   $ 250,000 $ 0