XML 38 R25.htm IDEA: XBRL DOCUMENT v3.25.2

Long-Term Debt, Net (Tables)

6 Months Ended

Jun. 30, 2025

Debt Disclosure [Abstract]

Schedule of Carrying Values and Estimated Fair Values of Debt Instruments

The carrying amount and fair value of our Convertible Notes were as follows (in thousands).

						June 30, 2025						December 31, 2024
Principal amount
2027 Convertible Notes						$	805,000					$	805,000
2028 Convertible Notes						720,000						720,000
Total principal amount						$	1,525,000					$	1,525,000
Unamortized debt discount
2027 Convertible Notes						$	(5,793)					$	(7,518)
2028 Convertible Notes						(10,107)						(11,684)
Total unamortized debt discount						$	(15,900)					$	(19,202)
Carrying amount
2027 Convertible Notes						$	799,207					$	797,482
2028 Convertible Notes						709,893						708,316
Total carrying amount						$	1,509,100					$	1,505,798
Fair value based on trading levels (Level 2)
2027 Convertible Notes						$	800,895					$	769,218
2028 Convertible Notes						826,855						779,882
Total fair value of outstanding notes						$	1,627,750					$	1,549,100
Remaining amortization per period of debt discount (in years)
2027 Convertible Notes						1.7						2.2
2028 Convertible Notes						3.1						3.6

Schedule of Interest Income and Interest Expense Disclosure

The following table summarizes the components of interest expense and the effective interest rates for each of our Convertible Notes (in thousands).

						Three Months Ended												Six Months Ended
						June 30,												June 30,
						2025						2024						2025						2024
Coupon interest
2027 Convertible Notes						$	503					$	503					$	1,006					$	1,006
2028 Convertible Notes						1,800						1,800						3,600						3,600
Total coupon interest						$	2,303					$	2,303					$	4,606					$	4,606
Amortization of debt discount
2027 Convertible Notes						$	863					$	857					$	1,725					$	1,713
2028 Convertible Notes						790						778						1,576						1,553
Total amortization of debt discount						$	1,653					$	1,635					$	3,301					$	3,266
Interest expense
2027 Convertible Notes						$	1,366					$	1,360					$	2,731					$	2,719
2028 Convertible Notes						2,590						2,578						5,176						5,153
Total interest expense						$	3,956					$	3,938					$	7,907					$	7,872
Effective interest rates
2027 Convertible Notes						0.7		%				0.7		%				0.7		%				0.7		%
2028 Convertible Notes						1.5		%				1.5		%				1.5		%				1.5		%

X

- References

No definition available.

+ Details

Name:	us-gaap_DebtDisclosureAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of interest income and expense, including, but not limited to, interest income and expense from investments, loans, and securities.

+ References

No definition available.

+ Details

Name:	us-gaap_InterestIncomeAndInterestExpenseDisclosureTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of information pertaining to carrying amount and estimated fair value of short-term and long-term debt instruments or arrangements, including but not limited to, identification of terms, features, and collateral requirements.

+ References

No definition available.

+ Details

Name:	us-gaap_ScheduleOfCarryingValuesAndEstimatedFairValuesOfDebtInstrumentsTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration