XML 77 R65.htm IDEA: XBRL DOCUMENT v3.8.0.1
Fair Value - Carrying Value and Fair Value (Details) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2017
Dec. 31, 2016
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Deferred financing costs, net $ 39,407 $ 51,636
Asset-backed securitization    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Deferred financing costs, net 37,300 48,400
Term Loan facility | Line of Credit    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Deferred financing costs, net $ 2,100 3,300
Term Loan facility | Line of Credit | LIBOR    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Debt instrument, basis spread on variable rate (as a percent) 1.35%  
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 (as a percent) 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 (as a percent) 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 (as a percent) 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 (as a percent) 0.75%  
Carrying Value    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Asset-backed securitization $ 2,018,764 2,491,234
Exchangeable senior notes, net 110,771 108,148
Secured note payable 49,107 49,828
Term loan facility 200,000 325,000
Total debt 2,378,642 2,974,210
Carrying Value | 2014-SFR 1    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Asset-backed securitization 0 456,074
Carrying Value | 2014-SFR 2    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Asset-backed securitization 497,743 501,810
Carrying Value | 2014-SFR 3    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Asset-backed securitization 513,361 517,827
Carrying Value | 2015-SFR 1    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Asset-backed securitization 539,199 543,480
Carrying Value | 2015-SFR 2    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Asset-backed securitization 468,461 472,043
Fair Value | Significant Unobservable Inputs (Level 3)    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Asset-backed securitization 2,054,519 2,544,423
Exchangeable senior notes, net 143,297 142,808
Secured note payable 49,383 50,053
Term loan facility 200,000 325,000
Total debt 2,447,199 3,062,284
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 0 465,343
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 506,835 510,941
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 523,653 530,549
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 546,630 553,689
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 $ 477,401 $ 483,901