XML 90 R28.htm IDEA: XBRL DOCUMENT v3.20.1
DEBT (Tables)
3 Months Ended
Mar. 31, 2020
Debt Disclosure [Abstract]  
Schedule of Debt
The following table provides information regarding the Company’s long-term debt.
 
March 31,
2020
 
December 31,
2019
 
(In thousands)
Convertible notes
 
 
 
Notes due 2025
$
320,000

 
$

Less: unamortized discount and issuance costs
(75,450
)
 

Carrying amount of Notes due 2025
244,550

 

 
 
 
 
Notes due 2025 embedded derivative
45,100

 

 
 
 
 
Notes due 2024
132,000

 
132,000

Less: unamortized discount and issuance costs
(34,087
)
 
(35,815
)
Carrying amount of Notes due 2024
97,913

 
96,185

 
 
 
 
Notes due 2023
5,000

 
5,000

Less: unamortized issuance costs
(132
)
 
(143
)
Carrying amount of Notes due 2023
4,868

 
4,857

 
 
 
 
Sale of long-term financing receivable recorded as debt
3,352

 
4,501

Total carrying amount of debt
395,783

 
105,543

Less: current portion of convertible notes and long-term financing receivable recorded as debt
(100,567
)
 
(2,884
)
Long-term debt
$
295,216

 
$
102,659


The following table presents the total amount of interest cost recognized relating to the Notes due 2025:
 
Three Months Ended
March 31, 2020
 
(In thousands)
Contractual interest expense
$
49

Amortization of debt discount
743

Amortization of debt issuance costs
87

Total interest cost recognized
$
879


The following table presents the total amount of interest cost recognized relating to the Notes due 2024:
 
Three Months Ended
March 31, 2020
 
(In thousands)
Contractual interest expense
$
330

Amortization of debt discount
1,562

Amortization of debt issuance costs
166

Total interest cost recognized
$
2,058


The following table presents the amount of interest cost recognized relating to the contractual interest coupon and the amortization of debt issuance costs of the Notes due 2023.
 
Three Months Ended
March 31,
 
2020
 
2019
 
(In thousands)
Contractual interest expense
$
50

 
$
650

Amortization of debt issuance costs
10

 
129

Total interest costs recognized
$
60

 
$
779


Schedule of Fair Value and Change in Fair Value Of Convertible Note Embedded Derivative
The following table presents the fair value and the change in fair value for convertible note embedded derivative (in thousands):
Convertible note embedded derivative
 
Fair value as of March 09, 2020
$
68,700

Change in the fair value
(23,600
)
Fair value as of March 31, 2020
$
45,100


Schedule of Fair Value Of Convertible Notes Hedge and Warrants Liability
The following table presents the Company’s assets and liabilities that were measured at fair value on a recurring basis and its categorization within the fair value hierarchy.
 
March 31, 2020
 
December 31, 2019
 
(In thousands)
 
Level 2
 
Level 3
 
Level 2
 
Level 3
Assets:
 
 
 
 
 
 
 
Convertible notes hedge
$
47,885

 
$

 
$

 
$

 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Debt, non-current
 
 
 
 
 
 
 
Convertible notes embedded derivative
45,100

 

 

 

Warrants liability
38,637

 

 

 

 
 
 
 
 
 
 
 
Warranty obligations
 
 
 
 
 
 
 
Current

 
6,578

 

 
6,794

Non-current

 
13,847

 

 
13,012

Total warranty obligations measured at fair value


20,425




19,806

Total liabilities measured at fair value
$
83,737

 
$
20,425


$


$
19,806


The following table presents the fair value and the change in fair value for Convertible notes hedge and Warrants liability (in thousands):
 
Convertible notes hedge
 
Warrants liability
 
(In thousands)
Fair value as of March 09, 2020
$
89,056

 
$
71,552

Change in the fair value
(41,171
)
 
(32,915
)
Fair value as of March 31, 2020
$
47,885

 
$
38,637