XML 34 R25.htm IDEA: XBRL DOCUMENT v3.22.2.2
Debt Obligations (Tables)
9 Months Ended
Sep. 30, 2022
Debt Instrument  
Summary of the Company's Debt Obligations

A summary of the Company’s debt obligations, including level within the fair value hierarchy (see Note 3), is as follows:

At September 30, 2022

(in thousands)

Principal
Amount

Unamortized Debt Discount and Debt Issuance Costs

Net
Carrying Value

Estimated
Fair Value

 

Level

Financial Liabilities:

  

  

  

  

  

2027 Term Loans

$

250,000

$

(4,754)

$

245,246

$

245,246

Level 2*

2026 Convertible Notes

$

230,000

$

(4,750)

$

225,250

$

175,950

Level 2

At December 31, 2021

(in thousands)

Principal
Amount

Unamortized Exit Fee, Debt Discount and Debt Issuance Costs

Net
Carrying Value

Estimated
Fair Value

 

Level

Financial Liabilities:

  

  

  

  

 

 

2026 Convertible Notes

$

230,000

$

(5,712)

$

224,288

$

271,860

Level 2

2022 Convertible Notes

$

109,000

$

(521)

$

108,479

$

108,361

Level 3

2025 Term Loan

$

75,000

$

513

$

75,513

$

75,513

Level 2*

*The principal amounts outstanding are subject to variable interest rates, which are based on three-month LIBOR plus fixed percentages. Therefore, the Company believes the carrying amount of these obligations approximates fair value.
2027 Term Loans  
Debt Instrument  
Components of Interest Expense

The following table presents the components of interest expense related to the 2027 Term Loans:

    

Three Months Ended

Nine Months Ended

September 30, 

September 30, 

(in thousands)

2022

2022

Stated coupon interest

$

5,665

$

12,577

Amortization of debt discount and debt issuance costs

622

4,122

Total interest expense

$

6,287

$

16,699

Schedule of Future Payments on Debt

Future payments on the 2027 Term Loans as of September 30, 2022 are as follows:

Year ending December 31, (in thousands)

Remainder of 2022 - interest only

$

6,887

2023 - interest only

27,327

2024 - interest only

 

27,402

2025 - interest only

 

27,327

2026 and thereafter

269,151

Total minimum payments

 

358,094

Less amount representing interest

 

(108,094)

2027 Term Loans, gross

 

250,000

Less unamortized debt discount and debt issuance costs, net

 

(4,754)

Net carrying amount of 2027 Term Loans

$

245,246

1.5% Convertible Senior Subordinated Notes due 2026  
Debt Instrument  
Components of Interest Expense

The following table presents the components of interest expense related to 2026 Convertible Notes:

Three Months Ended

Nine Months Ended

September 30, 

September 30, 

(in thousands)

    

2022

2021

2022

    

2021

Stated coupon interest

$

863

$

862

$

2,588

$

2,587

Amortization of debt discount and debt issuance costs

 

322

 

316

 

962

 

942

Total interest expense

$

1,185

$

1,178

$

3,550

$

3,529

Schedule of Future Payments on Debt

Future payments on the 2026 Convertible Notes as of September 30, 2022 are as follows:

Year ending December 31, (in thousands)

    

Remainder of 2022 - interest only

$

1,725

2023 - interest only

3,450

2024 - interest only

 

3,450

2025 - interest only

 

3,450

2026 and thereafter

 

231,725

Total minimum payments

 

243,800

Less amount representing interest

 

(13,800)

2026 Convertible Notes, principal amount

 

230,000

Less unamortized debt discount and debt issuance costs

 

(4,750)

Net carrying amount of 2026 Convertible Notes

$

225,250

8.2% Convertible Notes due 2022  
Debt Instrument  
Components of Interest Expense

The following table presents the components of interest expense related to the 2022 Convertible Notes:

Three Months Ended

Nine Months Ended

September 30, 

September 30, 

(in thousands)

    

2022

    

2021

    

2022

    

2021

Stated coupon interest

$

$

2,050

$

2,050

$

6,150

Amortization of debt discount and debt issuance costs

 

 

497

 

521

 

1,457

Total interest expense

$

$

2,547

$

2,571

$

7,607

2025 Term Loan  
Debt Instrument  
Components of Interest Expense

The following table presents the components of interest expense related to the 2025 Term Loan:

    

Three Months Ended

Nine Months Ended

September 30, 

September 30, 

(in thousands)

2022

2021

2022

2021

Stated coupon interest

$

$

1,773

$

154

$

5,261

Amortization of debt discount and debt issuance costs

 

 

273

 

16

 

751

Total interest expense

$

$

2,046

$

170

$

6,012