XML 80 R67.htm IDEA: XBRL DOCUMENT v3.19.2
Fair Value - Carrying Value and Fair Value (Details) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2019
Mar. 31, 2019
Jun. 30, 2018
Jun. 30, 2019
Dec. 31, 2018
Oct. 31, 2017
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]            
Deferred financing costs, net $ 36,332,000     $ 36,332,000 $ 36,421,000  
Gain on derivative recorded in other comprehensive income       9,600,000    
Estimated amount of existing gains to be reclassified in the next 12 months 1,000,000.0     1,000,000.0    
Redemptions of Class A units 0 $ 0 $ (28,258,000)      
Treasury Lock | Designated as Hedging Instrument            
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]            
Derivative, notional amount           $ 350,000,000.0
Accumulated deficit            
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]            
Redemptions of Class A units     $ 32,215,000      
Asset-backed securitization            
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]            
Deferred financing costs, net         31,000,000.0  
Term Loan facility | Line of Credit            
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]            
Deferred financing costs, net         800,000  
Unsecured Senior Notes            
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]            
Deferred financing costs, net         4,700,000  
Carrying Value            
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]            
Asset-backed securitization 1,953,280,000     1,953,280,000 1,961,511,000  
Unsecured senior notes, net 887,777,000     887,777,000 492,800,000  
Revolving credit facility 0     0 250,000,000  
Term loan facility 0     0 99,232,000  
Total debt 2,841,057,000     2,841,057,000 2,803,543,000  
Carrying Value | 2014-SFR 2            
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]            
Asset-backed securitization 481,749,000     481,749,000 483,790,000  
Carrying Value | 2014-SFR 3            
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]            
Asset-backed securitization 497,106,000     497,106,000 499,108,000  
Carrying Value | 2015-SFR 1            
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]            
Asset-backed securitization 521,771,000     521,771,000 523,865,000  
Carrying Value | 2015-SFR 2            
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]            
Asset-backed securitization 452,654,000     452,654,000 454,748,000  
Carrying Value | 4.25% Senior Notes Due 2028            
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]            
Unsecured senior notes, net 493,195,000     493,195,000 492,800,000  
Carrying Value | 4.90% Senior Notes Due 2029            
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]            
Unsecured senior notes, net 394,582,000     394,582,000 0  
Fair Value            
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]            
Asset-backed securitization 2,009,790,000     2,009,790,000 2,008,239,000  
Unsecured senior notes, net 952,368,000     952,368,000 479,730,000  
Revolving credit facility 0     0 250,000,000  
Term loan facility 0     0 100,000,000  
Total debt 2,962,158,000     2,962,158,000 2,837,969,000  
Fair Value | 2014-SFR 2            
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]            
Asset-backed securitization 493,762,000     493,762,000 494,820,000  
Fair Value | 2014-SFR 3            
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]            
Asset-backed securitization 512,386,000     512,386,000 511,450,000  
Fair Value | 2015-SFR 1            
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]            
Asset-backed securitization 535,892,000     535,892,000 534,666,000  
Fair Value | 2015-SFR 2            
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]            
Asset-backed securitization 467,750,000     467,750,000 467,303,000  
Fair Value | 4.25% Senior Notes Due 2028            
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]            
Unsecured senior notes, net 517,880,000     517,880,000 479,730,000  
Fair Value | 4.90% Senior Notes Due 2029            
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]            
Unsecured senior notes, net $ 434,488,000     $ 434,488,000 $ 0