Debt - Summary of Debt (Details) - USD ($)
$ in Thousands |
6 Months Ended |
|
|
Jun. 30, 2017 |
Dec. 31, 2016 |
May 31, 2014 |
| Debt Instrument [Line Items] |
|
|
|
| Total debt, gross |
$ 3,926,442
|
$ 3,754,633
|
|
| Debt discount, net |
(46,687)
|
(52,894)
|
|
| Deferred financing costs, net |
(33,132)
|
(37,111)
|
|
| Total debt, net |
$ 3,846,623
|
3,664,628
|
|
| Weighted Average |
|
|
|
| Debt Instrument [Line Items] |
|
|
|
| Weighted average effective interest rates |
5.13%
|
|
|
| Weighted average stated rate |
4.26%
|
|
|
| Weighted average maturity |
4 years 4 months 24 days
|
|
|
| Revolving Credit Facility |
|
|
|
| Debt Instrument [Line Items] |
|
|
|
| Total debt, gross |
$ 320,000
|
86,000
|
|
| Revolving Credit Facility | Weighted Average |
|
|
|
| Debt Instrument [Line Items] |
|
|
|
| Weighted average effective interest rates |
4.84%
|
|
|
| Weighted average stated rate |
2.41%
|
|
|
| Weighted average maturity |
1 year 8 months 12 days
|
|
|
| Term Loan |
|
|
|
| Debt Instrument [Line Items] |
|
|
|
| Total debt, gross |
$ 420,000
|
420,000
|
|
| Deferred financing costs, net |
$ (1,100)
|
(1,500)
|
|
| Term Loan | Weighted Average |
|
|
|
| Debt Instrument [Line Items] |
|
|
|
| Weighted average effective interest rates |
2.64%
|
|
|
| Weighted average stated rate |
2.57%
|
|
|
| Weighted average maturity |
1 year 3 months 18 days
|
|
|
| Senior Unsecured Notes |
|
|
|
| Debt Instrument [Line Items] |
|
|
|
| Total debt, gross |
$ 300,000
|
300,000
|
|
| Senior Unsecured Notes | Weighted Average |
|
|
|
| Debt Instrument [Line Items] |
|
|
|
| Weighted average effective interest rates |
4.70%
|
|
|
| Weighted average stated rate |
4.45%
|
|
|
| Weighted average maturity |
9 years 2 months 12 days
|
|
|
| Master Trust Notes |
|
|
|
| Debt Instrument [Line Items] |
|
|
|
| Total debt, gross |
$ 1,662,578
|
1,672,706
|
|
| Debt discount, net |
(16,679)
|
(18,787)
|
|
| Deferred financing costs, net |
(14,832)
|
(16,376)
|
|
| Total debt, net |
$ 1,631,067
|
1,637,543
|
|
| Master Trust Notes | Weighted Average |
|
|
|
| Debt Instrument [Line Items] |
|
|
|
| Weighted average effective interest rates |
5.58%
|
|
|
| Weighted average stated rate |
5.03%
|
|
|
| Weighted average maturity |
5 years 8 months 12 days
|
|
|
| CMBS fixed-rate |
|
|
|
| Debt Instrument [Line Items] |
|
|
|
| Total debt, gross |
$ 476,364
|
528,427
|
|
| CMBS fixed-rate | Weighted Average |
|
|
|
| Debt Instrument [Line Items] |
|
|
|
| Weighted average effective interest rates |
5.87%
|
|
|
| Weighted average stated rate |
5.75%
|
|
|
| Weighted average maturity |
3 years 8 months 12 days
|
|
|
| Convertible Notes |
|
|
|
| Debt Instrument [Line Items] |
|
|
|
| Total debt, gross |
$ 747,500
|
747,500
|
|
| Deferred financing costs, net |
$ (9,700)
|
$ (11,400)
|
$ (19,600)
|
| Convertible Notes | Weighted Average |
|
|
|
| Debt Instrument [Line Items] |
|
|
|
| Weighted average effective interest rates |
5.32%
|
|
|
| Weighted average stated rate |
3.28%
|
|
|
| Weighted average maturity |
2 years 9 months 18 days
|
|
|