XML 42 R32.htm IDEA: XBRL DOCUMENT v3.20.2
Convertible Senior Notes (Tables)
6 Months Ended
Jun. 30, 2020
Debt Disclosure [Abstract]  
Schedule of the Liability and Equity Components of the Convertible Senior Notes
The liability and equity components of the 2024 Notes consisted of the following (in thousands):
 
As of June 30, 2020
 
As of December 31, 2019
 
2024 Notes
 
2024 Notes
Liability component:
 
 
 
Principal
$
600,000

 
$
600,000

Less: 2024 Notes discounts and issuance costs, net of amortization
(105,063
)
 
(117,078
)
Net carrying amount
$
494,937

 
$
482,922

 
 
 
 
Equity component, net of issuance costs
$
138,064

 
$
138,064


The liability and equity components of the remaining portion of 2035 Notes consisted of the following (in thousands):
 
As of June 30, 2020
 
As of December 31, 2019
 
Series A Notes
 
Series B Notes
 
Series A Notes
 
Series B Notes
Liability component:
 
 
 
 
 
 
 
Principal
$
23,436

 
$
460,000

 
$
119,828

 
$
460,000

Less: 2035 Notes discount and issuance costs, net of amortization

 
(39,837
)
 
(2,540
)
 
(49,650
)
Net carrying amount
$
23,436


$
420,163

 
$
117,288

 
$
410,350

 
 
 
 
 
 
 
 
Equity component, net of issuance costs
$
15,559

 
$
117,834

 
$
79,555

 
$
117,834


Schedule of Interest Expense related to the Convertible Senior Notes
Interest expense for the three and six months ended June 30, 2020 related to the 2035 Notes consisted of the following (dollars in thousands):
 
Three Months Ended June 30, 2020
 
Six Months Ended June 30, 2020
 
Series A Notes
 
Series B Notes
 
Series A Notes
 
Series B Notes
Coupon interest
$
219

 
$
1,869

 
$
519

 
$
3,738

Amortization of 2035 Notes discount and issuance costs
1,023

 
4,935

 
2,540

 
9,812

Total interest expense recognized
$
1,242


$
6,804

 
$
3,059

 
$
13,550

 
 
 
 
 
 
 
 
Effective interest rate on the liability component
4.2
%
 
6.6
%
 
5.2
%
 
6.6
%

Interest expense for the three and six months ended June 30, 2019 related to the 2035 Notes consisted of the following (dollars in thousands):
 
Three Months Ended June 30, 2019
 
Six Months Ended June 30, 2019
 
Series A Notes
 
Series B Notes
 
Series A Notes
 
Series B Notes
Coupon interest
$
300

 
$
1,869

 
$
599

 
$
3,717

Amortization of 2035 Notes discount and issuance costs
1,460

 
4,707

 
2,902

 
9,359

Total interest expense recognized
$
1,760

 
$
6,576

 
$
3,501

 
$
13,076

 
 
 
 
 
 
 
 
Effective interest rate on the liability component
6.2
%
 
6.6
%
 
6.3
%
 
6.7
%

Interest expense related to the 2024 Notes consisted of the following (dollars in thousands):
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2020
 
2019
 
2020
 
2019
 
2024 Notes
 
2024 Notes
 
2024 Notes
 
2024 Notes
Coupon interest
$
1,313

 
$
1,313

 
$
2,625

 
$
2,625

Amortization of 2024 Notes discounts and issuance costs
6,044

 
5,754

 
12,015

 
11,438

Total interest expense recognized
$
7,357

 
$
7,067

 
$
14,640

 
$
14,063

 
 
 
 
 
 
 
 
Effective interest rate on the liability component
6.0
%
 
6.1
%
 
6.1
%
 
6.1
%