XML 42 R32.htm IDEA: XBRL DOCUMENT v3.20.2
Convertible Senior Notes (Tables)
9 Months Ended
Sep. 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 September 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
(98,944
)
 
(117,078
)
Net carrying amount
$
501,056

 
$
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 September 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

 
(34,843
)
 
(2,540
)
 
(49,650
)
Net carrying amount
$
23,436


$
425,157

 
$
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 nine months ended September 30, 2020 related to the 2035 Notes consisted of the following (dollars in thousands):
 
Three Months Ended September 30, 2020
 
Nine Months Ended September 30, 2020
 
Series A Notes
 
Series B Notes
 
Series A Notes
 
Series B Notes
Coupon interest
$
59

 
$
1,869

 
$
577

 
$
5,606

Amortization of 2035 Notes discount and issuance costs

 
4,994

 
2,540

 
14,806

Total interest expense recognized
$
59


$
6,863

 
$
3,117

 
$
20,412

 
 
 
 
 
 
 
 
Effective interest rate on the liability component
1.0
%
 
6.5
%
 
3.5
%
 
6.6
%

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

 
$
1,869

 
$
2,537

 
$
5,585

Amortization of 2035 Notes discount and issuance costs
1,460

 
4,763

 
11,785

 
14,123

Total interest expense recognized
$
1,760

 
$
6,632

 
$
14,322

 
$
19,708

 
 
 
 
 
 
 
 
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 September 30,
 
Nine Months Ended September 30,
 
2020
 
2019
 
2020
 
2019
 
2024 Notes
 
2024 Notes
 
2024 Notes
 
2024 Notes
Coupon interest
$
1,313

 
$
1,313

 
$
3,938

 
$
3,145

Amortization of 2024 Notes discounts and issuance costs
6,119

 
5,825

 
18,133

 
17,264

Total interest expense recognized
$
7,432

 
$
7,138

 
$
22,071

 
$
20,409

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