XML 77 R64.htm IDEA: XBRL DOCUMENT v3.19.1
Fair Value - Carrying Value and Fair Value (Details) - USD ($)
3 Months Ended
Mar. 31, 2019
Dec. 31, 2018
Oct. 31, 2017
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Deferred financing costs, net $ 38,522,000 $ 36,421,000  
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 $ 6,400,000 6,900,000  
Revolving Credit 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 0.825%    
Revolving Credit 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 1.55%    
Revolving Credit 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%    
Revolving Credit 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 0.55%    
Asset-backed securitization      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Deferred financing costs, net $ 29,800,000 31,000,000  
Term Loan facility | Line of Credit      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Deferred financing costs, net $ 700,000 800,000  
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 $ 8,100,000 4,700,000  
Carrying Value      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization 1,986,953,000 1,992,510,000  
Unsecured senior notes, net 895,494,000 497,454,000  
Revolving credit facility 0 250,000,000  
Term loan facility 100,000,000 100,000,000  
Total debt 2,982,447,000 2,839,964,000  
Carrying Value | 2014-SFR 2      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization 489,801,000 491,195,000  
Carrying Value | 2014-SFR 3      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization 505,439,000 506,760,000  
Carrying Value | 2015-SFR 1      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization 530,816,000 532,197,000  
Carrying Value | 2015-SFR 2      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization 460,897,000 462,358,000  
Carrying Value | 4.25% Senior Notes Due 2028      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Unsecured senior notes, net 497,524,000 497,454,000  
Carrying Value | 4.90% Senior Notes Due 2029      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Unsecured senior notes, net 397,970,000 0  
Fair Value | Significant Unobservable Inputs (Level 3)      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Asset-backed securitization 2,002,059,000 2,008,239,000  
Unsecured senior notes, net 908,243,000 479,730,000  
Revolving credit facility 0 250,000,000  
Term loan facility 100,000,000 100,000,000  
Total debt 3,010,302,000 2,837,969,000  
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 492,993,000 494,820,000  
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 510,007,000 511,450,000  
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 533,069,000 534,666,000  
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 465,990,000 467,303,000  
Fair Value | 4.25% Senior Notes Due 2028 | Significant Unobservable Inputs (Level 3)      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Unsecured senior notes, net 493,835,000 479,730,000  
Fair Value | 4.90% Senior Notes Due 2029 | Significant Unobservable Inputs (Level 3)      
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]      
Unsecured senior notes, net $ 414,408,000 $ 0