XML 50 R34.htm IDEA: XBRL DOCUMENT v3.24.0.1
Convertible Notes and Loan Agreement (Tables)
12 Months Ended
Dec. 31, 2023
Debt Disclosure [Abstract]  
Schedule of Convertible Notes Further details are included below:

 

Issuance

Maturity Date

Interest Rate

First Interest Payment Date

Effective Interest Rate

Semi-Annual Interest Payment Dates

Initial Conversion Rate per $1,000 Principal

Initial Conversion Price

 

Number of Shares (in millions)

2025 Notes

December 15, 2025

0.125%

June 15, 2021

0.8%

June 15, and December 15

14.1977

$

70.43

 

0.1

2026 Notes

December 15, 2026

0.0%

––

0.0%

––

7.6043

$

131.50

 

4.3

Schedule of Notes

The Notes consist of the following as of December 31:

 

 

2023

 

 

2022

 

Liability Component:

2026 Notes

 

 

2025 Notes

 

 

2026 Notes

 

 

2025 Notes

 

     Principal

$

414,000

 

 

$

3,040

 

 

$

414,000

 

 

$

51,381

 

     Less: unamortized debt issuance costs

 

6,500

 

 

 

40

 

 

 

8,673

 

 

 

1,014

 

Net carrying amount

$

407,500

 

 

$

3,000

 

 

$

405,327

 

 

$

50,367

 

Schedule Of Interest Expense Recognized

The following table sets forth total interest expense recognized related to the Notes:

 

 

Year Ended December 31,

 

 

2023

 

 

2022

 

 

2021

 

0.125% Coupon

$

43

 

 

$

64

 

 

$

240

 

Amortization of debt discount and transaction costs

 

2,400

 

 

 

2,500

 

 

 

5,364

 

Induced conversion expense

 

 

 

 

 

 

 

21,229

 

 

$

2,443

 

 

$

2,564

 

 

$

26,833

 

Schedule of Fair Value and Carrying Value of Debt Instrument

The fair value of the Notes, which was determined based on inputs that are observable in the market or that could be derived from, or corroborated with, observable market data, quoted price of the Notes in an over-the-counter market (Level 2), and carrying value of debt instruments (carrying value excludes the equity component of the Company’s convertible notes classified in equity) were as follows:

 

 

December 31, 2023

 

 

December 31, 2022

 

 

Fair Value

 

 

Carrying Value

 

 

Fair Value

 

 

Carrying Value

 

Convertible senior notes

$

347,087

 

 

$

410,500

 

 

$

361,658

 

 

$

455,694