XML 21 R33.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Convertible Notes Payable (Tables)
12 Months Ended
Dec. 31, 2019
Debt Disclosure [Abstract]  
Schedule of outstanding balance on convertible notes
The outstanding balances of the Convertible Notes consisted of the following (in thousands):
 
December 31,
2019
December 31,
2018
Liability component:
 
 
Principal
$
305,000

$
305,000

Less: debt discount and issuance costs, net
(109,409
)
(125,194
)
Net carrying amount
$
195,591

$
179,806

 
 
 
Equity component:
$
134,450

$
134,450


Schedule of interest expense recognized related to convertible notes
The following table sets forth total interest expense recognized related to the Convertible Notes during the twelve months ended December 31, 2019, 2018, and 2017 (in thousands):
 
Twelve Months Ended
December 31,
 
2019
2018
2017
Contractual interest expense
$
9,150

$
9,150

$
3,482

Amortization of debt discount
15,213

13,300

4,641

Amortization of debt issuance
572

505

175

Total interest expense
$
24,935

$
22,955

$
8,298


Schedule of future minimum payments on long-term debt
Future minimum payments on our long-term debt as of December 31, 2019 are as follows (in thousands):
Years ended December 31,
Future Minimum Payments
2020
$
9,150

2021
9,150

2022
9,150

2023
9,150

2024 and thereafter
314,150

Total minimum payments
$
350,750

Less: interest
(45,750
)
Less: unamortized discount
(109,409
)
Less: current portion

Long Term Debt
$
195,591