XML 48 R35.htm IDEA: XBRL DOCUMENT v3.24.0.1
Debt - (Tables)
12 Months Ended
Dec. 31, 2023
Debt Disclosure [Abstract]  
Schedule of Long-term Debt Instruments
The following table presents the carrying amounts and estimated fair values of our convertible senior notes that are not recorded at fair value on our consolidated balance sheets:
December 31, 2023December 31, 2022
IssuanceNet Carrying Amount Estimated Fair ValueNet Carrying AmountEstimated Fair Value
2023 notes$— $— $23,431 $22,147 
2025 notes192,002 164,113 512,683 309,292 
2027 notes496,735 325,927 565,474 267,398 
As of December 31, 2023, outstanding borrowings of our debt are as follows:
Maturity of Debt
Lender
2024
2025
2026
2027
2028
Thereafter
Warehouse Credit Facilities
City National Bank$20,046 $— $— $— $— $— 
Origin Bank30,110 — — — — — 
M&T Bank18,870 — — — — — 
Prosperity Bank29,358 — — — — — 
Republic Bank & Trust Company23,415 — — — — — 
Wells Fargo Bank, N.A.30,165 — — — — — 
Term Loan
— — — — 124,416 — 
Convertible Senior Notes
2025 notes— 192,002 — — — — 
2027 notes— — — 496,735 — — 
Total borrowings
$151,964 $192,002 $— $496,735 $124,416 $— 
The following table summarizes borrowings under these facilities as of the periods presented:
December 31, 2023December 31, 2022
LenderBorrowing CapacityOutstanding BorrowingsWeighted-Average Interest Rate on Outstanding BorrowingsBorrowing CapacityOutstanding BorrowingsWeighted-Average Interest Rate on Outstanding Borrowings
City National Bank$50,000 $20,046 7.24 %$75,000 $27,288 5.89 %
Comerica BankN/AN/AN/A75,000 26,526 6.36 %
Origin Bank75,000 30,110 7.25 %75,000 23,739 5.98 %
M&T Bank50,000 18,870 7.39 %50,000 19,126 6.45 %
Prosperity Bank75,000 29,358 7.23 %100,000 35,856 6.18 %
Republic Bank & Trust Company45,000 23,415 7.28 %75,000 26,636 5.81 %
Wells Fargo Bank, N.A.100,000 30,165 7.36 %100,000 31,338 6.41 %
Total$395,000 $151,964 $550,000 $190,509 
Schedule of Capitalization
The components of the term loan were as follows:
December 31, 2023
Aggregate Principal AmountUnamortized Debt DiscountUnamortized Debt Issuance CostsNet Carrying Amount
124,688 — 272 124,416 
Convertible Senior Notes We have issued convertible senior notes with the following characteristics:
IssuanceMaturity DateStated Cash Interest RateEffective Interest RateFirst Interest Payment DateSemi-Annual Interest Payment DatesConversion Rate
2025 notesOctober 15, 2025— %0.42 %13.7920
2027 notesApril 1, 20270.50 %0.90 %October 1, 2021April 1; October 110.6920
The following table describes repurchase activity for the year ended December 31, 2023:
Repurchase Program
Repurchases in Conjunction with Apollo Term Loan
Issuance
Principal
Cash Paid
Gain on Extinguishment
Principal
Cash Paid
Gain on Extinguishment
2025 notes320,283 241,808 75,204 5,000 4,075 664 
2027 notes— — — 71,894 46,754 18,151 
Interest Income and Interest Expense Disclosure
The components of the convertible senior notes are as follows:
December 31, 2023
IssuanceAggregate Principal AmountUnamortized Debt Issuance CostsNet Carrying Amount
2025 notes193,4451,443192,002 
2027 notes503,1066,371496,735 
December 31, 2022
IssuanceAggregate Principal AmountUnamortized Debt Issuance CostsNet Carrying Amount
2023 notes$23,512 $81 $23,431 
2025 notes518,728 6,045 512,683 
2027 notes575,000 9,526 565,474 
Year End December 31,
202320222021
2023 notes
Contractual interest expense$223 $411 $413 
Amortization of debt issuance costs81 150 189 
Total interest expense$304 $561 $602 
2025 notes
Contractual interest expense— — — 
Amortization of debt issuance costs4,602 2,706 2,760 
Total interest expense$4,602 $2,706 $2,760 
2027 notes
Contractual interest expense2,785 2,875 2,187 
Amortization of debt issuance costs3,151 2,240 1,705 
Total interest expense$5,936 $5,115 $3,892 
Total
Contractual interest expense3,008 3,286 2,600 
Amortization of debt issuance costs7,834 5,096 4,654 
Total interest expense$10,842 $8,382 $7,254