XML 99 R83.htm IDEA: XBRL DOCUMENT v3.6.0.2
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, 2016
Dec. 31, 2015
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Deferred financing costs, net     $ 51,636  
Asset-backed securitization        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Deferred financing costs, net     48,400 $ 56,567
Reported Value Measurement        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Asset-backed securitization, fair value     2,491,234 2,530,210
Convertible debt, fair value     108,148 0
Secured notes payable, fair value     49,828 50,752
Secured debt, fair value     325,000 0
Total debt, fair value     2,974,210 2,580,962
Reported Value Measurement | 2014-SFR 1        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Asset-backed securitization, fair value     456,074 473,755
Reported Value Measurement | 2014-SFR 2        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Asset-backed securitization, fair value     501,810 507,305
Reported Value Measurement | 2014-SFR 3        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Asset-backed securitization, fair value     517,827 523,109
Reported Value Measurement | 2015-SFR 1        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Asset-backed securitization, fair value     543,480 549,121
Reported Value Measurement | 2015-SFR 2        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Asset-backed securitization, fair value     472,043 476,920
Estimate of Fair Value Measurement | Significant Unobservable Inputs (Level 3)        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Asset-backed securitization, fair value     2,544,423 2,368,964
Convertible debt, fair value     142,808 0
Secured notes payable, fair value     50,053 48,631
Secured debt, fair value     325,000 0
Total debt, fair value     3,062,284 2,417,595
Estimate of Fair Value Measurement | 2014-SFR 1 | Significant Unobservable Inputs (Level 3)        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Asset-backed securitization, fair value     465,343 472,258
Estimate of Fair Value Measurement | 2014-SFR 2 | Significant Unobservable Inputs (Level 3)        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Asset-backed securitization, fair value     510,941 476,952
Estimate of Fair Value Measurement | 2014-SFR 3 | Significant Unobservable Inputs (Level 3)        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Asset-backed securitization, fair value     530,549 489,448
Estimate of Fair Value Measurement | 2015-SFR 1 | Significant Unobservable Inputs (Level 3)        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Asset-backed securitization, fair value     553,689 496,673
Estimate of Fair Value Measurement | 2015-SFR 2 | Significant Unobservable Inputs (Level 3)        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Asset-backed securitization, fair value     483,901 $ 433,633
Secured Debt | Term Loan Facility        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Deferred financing costs, net     $ 3,300  
LIBOR | Secured Debt | Term Loan Facility        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Basis spread on variable rate   1.80%    
LIBOR | Minimum | Secured Debt | Term Loan Facility        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Basis spread on variable rate 1.70%      
LIBOR | Maximum | Secured Debt | Term Loan Facility        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Basis spread on variable rate 2.30%      
Base Rate | Minimum | Secured Debt | Term Loan Facility        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Basis spread on variable rate 0.70%      
Base Rate | Maximum | Secured Debt | Term Loan Facility        
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]        
Basis spread on variable rate 1.30%