XML 42 R32.htm IDEA: XBRL DOCUMENT v3.21.2
Debt (Tables)
9 Months Ended
Sep. 30, 2021
Debt Disclosure [Abstract]  
Schedule of Net Carrying Amount of Liability and Equity Components of Notes

The net carrying amount of the liability and equity components of the 2026 Notes and 2024 Notes as of September 30, 2021 were as follows (in millions):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2024 Notes

 

 

2026 Notes

 

 

Total

 

Liability component:

 

 

 

 

 

 

 

 

 

 

 

 

Principal

 

$

690.0

 

 

$

874.5

 

 

$

1,564.5

 

Unamortized debt discount

 

 

(66.4

)

 

 

(147.0

)

 

 

(213.4

)

Unamortized transaction costs

 

 

(8.3

)

 

 

(12.6

)

 

 

(20.9

)

Net carrying amount

 

$

615.3

 

 

$

714.9

 

 

$

1,330.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity component, net of transaction costs

 

$

114.9

 

 

$

163.7

 

 

$

278.6

 

The net carrying amount of the liability and equity components of the 2026 Notes and 2024 Notes as of December 31, 2020 were as follows (in millions):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2024 Notes

 

 

2026 Notes

 

 

Total

 

Liability component:

 

 

 

 

 

 

 

 

 

 

 

 

Principal

 

$

690.0

 

 

$

874.5

 

 

$

1,564.5

 

Unamortized debt discount

 

 

(83.8

)

 

 

(166.1

)

 

 

(249.9

)

Unamortized transaction costs

 

 

(10.5

)

 

 

(14.2

)

 

 

(24.7

)

Net carrying amount

 

$

595.7

 

 

$

694.2

 

 

$

1,289.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity component, net of transaction costs

 

$

114.9

 

 

$

163.7

 

 

$

278.6

 

Schedule of Interest Expense Recognized Related to Notes

Interest expense recognized related to the Notes was as follows (in millions):

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Contractual interest expense

 

$

0.4

 

 

$

0.4

 

 

$

1.3

 

 

$

1.3

 

Amortization of debt discount

 

 

12.3

 

 

 

5.6

 

 

 

36.4

 

 

 

16.7

 

Amortization of transaction costs

 

 

1.2

 

 

 

0.7

 

 

 

3.8

 

 

 

2.1

 

Total

 

$

13.9

 

 

$

6.7

 

 

$

41.5

 

 

$

20.1