XML 95 R78.htm IDEA: XBRL DOCUMENT v3.20.4
CONVERTIBLE DEBT - Schedule of Convertible Note Obligations (Details) - USD ($)
$ in Thousands
Dec. 31, 2020
Feb. 29, 2020
Dec. 31, 2019
Debt Instrument [Line Items]      
Convertible notes, net, current portion $ (255,464)   $ 0
Net long-term convertible debt $ 1,320,760   803,605
2028 Convertible notes      
Debt Instrument [Line Items]      
Interest rate (as a percent) 0.375% 0.375%  
Effective interest rate (as a percent) 5.20%    
Fair value of liability component at issuance $ 790,608    
Convertible notes payable, gross 1,150,000   0
Less: Debt discount (328,372)   0
Less: Debt issuance costs (15,041)   0
Unamortized discount 328,372   0
Debt issuance costs $ 15,041   0
2027 Convertible notes      
Debt Instrument [Line Items]      
Interest rate (as a percent) 0.375%    
Effective interest rate (as a percent) 6.30%    
Fair value of liability component at issuance $ 472,501    
Convertible notes payable, gross 747,500   747,500
Less: Debt discount (224,517)   (253,340)
Less: Debt issuance costs (8,810)   (10,251)
Unamortized discount 224,517   253,340
Debt issuance costs $ 8,810   10,251
2025 Convertible notes      
Debt Instrument [Line Items]      
Interest rate (as a percent) 1.00%    
Effective interest rate (as a percent) 6.00%    
Fair value of liability component at issuance $ 227,103    
Convertible notes payable, gross 315,049   415,049
Less: Debt discount (55,796)   (89,123)
Less: Debt issuance costs (3,789)   (6,230)
Fair value of liability component of 2025 notes 654,800    
Carrying amount of equity component of 2025 notes 267,900    
Unamortized discount 55,796   89,123
Debt issuance costs 3,789   6,230
Aggregate Convertible Notes      
Debt Instrument [Line Items]      
Convertible notes payable, gross 2,212,549   1,162,549
Less: Debt discount (608,685)   (342,463)
Less: Debt issuance costs (27,640)   (16,481)
Net convertible debt including current maturities 1,576,224   803,605
Convertible notes, net, current portion (255,464)   0
Net long-term convertible debt 1,320,760   803,605
Unamortized discount 608,685   342,463
Debt issuance costs $ 27,640   $ 16,481