| Schedule of Debt Obligation |
The following tables set forth the carrying value and estimated fair value of the Company's debt obligations as of June 30, 2024 and December 31, 2023:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
June 30, 2024 |
| |
|
Issuance Amount |
|
Unamortized Issuance Costs |
|
Carrying Value |
|
Fair Value (Level II) |
|
|
|
|
|
|
|
|
|
|
|
(in thousands) |
|
|
|
|
|
|
|
|
|
| Revolving Credit Facility |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
| Convertible Notes due 2025 |
|
317,500 |
|
|
(2,060) |
|
|
315,440 |
|
|
307,778 |
|
| Convertible Notes due 2027 |
|
575,000 |
|
|
(11,361) |
|
|
563,639 |
|
|
614,244 |
|
| Total debt |
|
$ |
892,500 |
|
|
$ |
(13,421) |
|
|
$ |
879,079 |
|
|
$ |
922,022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
December 31, 2023 |
| |
|
Issuance Amount |
|
Unamortized Issuance Costs |
|
Carrying Value |
|
Fair Value (Level II) |
|
|
|
|
|
|
|
|
|
|
|
(in thousands) |
|
|
|
|
|
|
|
|
|
| Revolving Credit Facility |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
| Convertible Notes due 2025 |
|
317,500 |
|
|
(2,968) |
|
|
314,532 |
|
|
294,958 |
|
| Convertible Notes due 2027 |
|
575,000 |
|
|
(12,920) |
|
|
562,080 |
|
|
571,746 |
|
| Total debt |
|
$ |
892,500 |
|
|
$ |
(15,888) |
|
|
$ |
876,612 |
|
|
$ |
866,704 |
|
The effective interest rate of the Convertible Notes was equal to the stated interest rate plus the amortization of the debt issuance costs and is set forth below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
June 30, |
| |
|
2024 |
|
2023 |
|
|
|
|
|
| Convertible Notes due 2025 |
|
1.3 |
% |
|
1.3 |
% |
| Convertible Notes due 2027 |
|
3.2 |
% |
|
3.2 |
% |
|
| Schedule of Interest Expense |
Interest expense was comprised of the following and is included in other expense, net in the condensed consolidated statements of operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Three Months Ended |
|
Six Months Ended |
| |
|
June 30, |
|
June 30, |
| |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|
|
|
|
|
|
|
|
|
|
|
(in thousands) |
| Convertible Notes interest |
|
$ |
4,369 |
|
|
$ |
4,543 |
|
|
$ |
8,738 |
|
|
$ |
9,108 |
|
| Amortization of debt discount and issuance costs |
|
1,412 |
|
|
1,427 |
|
|
2,817 |
|
|
2,869 |
|
| Undrawn and other fees |
|
316 |
|
|
311 |
|
|
631 |
|
|
624 |
|
| Revolving Credit Facility interest |
|
— |
|
|
250 |
|
|
— |
|
|
250 |
|
| Total interest expense |
|
$ |
6,097 |
|
|
$ |
6,531 |
|
|
$ |
12,186 |
|
|
$ |
12,851 |
|
|