XML 35 R24.htm IDEA: XBRL DOCUMENT v3.21.1
Convertible Senior Notes (Tables)
3 Months Ended
Mar. 31, 2021
Debt Disclosure [Abstract]  
Schedule of Net Carrying Amount of Liability and Equity Component of Convertible Senior Notes

As of March 31, 2021, the net carrying value of the Notes was classified as a long-term liability in the “Convertible senior notes, net” line item in the Company’s Consolidated Balance Sheet. The following is a summary of the Company’s convertible debt instruments as of March 31, 2021 (in thousands):

 

 

 

Principal

 

 

Unamortized

 

 

Net Carrying

 

 

Fair Value

 

 

Amount

 

 

Issuance Costs

 

 

Amount

 

 

Amount

 

Leveling

2025 Notes

 

$

650,000

 

 

$

(14,349

)

 

$

635,651

 

 

$

1,258,654

 

Level 2

2027 Notes

 

 

1,050,000

 

 

 

(23,737

)

 

 

1,026,263

 

 

 

877,979

 

Level 2

Total

 

$

1,700,000

 

 

$

(38,086

)

 

$

1,661,914

 

 

$

2,136,633

 

 

Schedule of Interest Expense Related to Notes

For the three months ended March 31, 2021, interest expense related to the Notes was as follows (in thousands):

 

 

 

Contractual

 

 

Amortization of

 

 

 

 

 

 

 

Interest Expense

 

 

Issuance Costs

 

 

Total

 

2025 Notes

 

$

1,219

 

 

$

739

 

 

$

1,958

 

2027 Notes

 

 

0

 

 

 

433

 

 

 

433

 

Total

 

$

1,219

 

 

$

1,172

 

 

$

2,391

 

Schedule of Future Contractual Payments of Notes

The following table shows the future contractual payments related to the Notes (semi-annual interest payments and principal upon maturity), based on the expected due dates of the various installments as of March 31, 2021 (in thousands):

 

Payments due by period ended March 31,

 

2025 Notes

 

 

2027 Notes

 

 

Total

 

2022

 

$

4,740

 

 

$

0

 

 

$

4,740

 

2023

 

 

4,875

 

 

 

0

 

 

 

4,875

 

2024

 

 

4,875

 

 

 

0

 

 

 

4,875

 

2025

 

 

4,875

 

 

 

0

 

 

 

4,875

 

2026

 

 

655,078

 

 

 

0

 

 

 

655,078

 

Thereafter

 

 

0

 

 

 

1,050,000

 

 

 

1,050,000

 

Total

 

$

674,443

 

 

$

1,050,000

 

 

$

1,724,443