XML 35 R43.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Debt (Tables)
12 Months Ended
Dec. 31, 2019
Debt Disclosure [Abstract]  
Schedule of Convertible Senior Notes
The 2027 Notes consisted of the following components as of December 31, 2019 (in thousands):

 
December 31, 2019
Liability component:
 
Principal
$
1,150,000

Less: debt discount and issuance costs, net of amortization
(222,928
)
Net carrying amount
$
927,072

 
 
Equity component:
$
220,529


The 2025 Notes consist of the following components as of December 31, 2019 and December 31, 2018 (in thousands):

 
December 31, 2019
 
December 31, 2018
Liability component:
 
 
 
Principal
$
1,150,000

 
$
1,150,000

Less: debt discount and issuance costs, net of amortization
(237,281
)
 
(275,920
)
Net carrying amount
$
912,719

 
$
874,080

 
 
 
 
Equity component:
$
285,225

 
$
285,225


Schedule of Interest Expense The following table sets forth total interest expense included in the consolidated statements of income for the years ended December 31, 2019, 2018 and 2017 (in thousands):

 
2019
 
2018
 
2017
Amortization of debt discount and issuance costs
$
52,059

 
$
46,493

 
$
22,826

Coupon interest payable on 2025 Notes
1,436

 
874

 

Coupon interest payable on 2027 Notes
1,557

 

 

Revolving credit facility contractual interest expense
513

 
368

 

Capitalization of interest expense
(6,201
)
 
(4,533
)
 
(3,987
)
Total interest expense
$
49,364

 
$
43,202

 
$
18,839