| Schedule of Long-term Debt |
The following table presents the estimated fair values of our convertible senior notes that are not recorded at fair value on our consolidated balance sheets: | | | | | | | | | | | | | | | | | March 31, 2024 | | December 31, 2023 | | | | | | | 2025 notes | | $ | 125,007 | | | $ | 164,113 | | | 2027 notes | | 278,967 | | | 325,927 | |
As of March 31, 2024, outstanding borrowings of our debt are as follows: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Maturity of Debt | Lender | | 2024 | | 2025 | | 2026 | | 2027 | | 2028 | | Thereafter | Warehouse Credit Facilities | | | | | | | | | | | | | | City National Bank | | $ | 21,828 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | Origin Bank | | 22,366 | | | — | | | — | | | — | | | — | | | — | | | M&T Bank | | 19,951 | | | — | | | — | | | — | | | — | | | — | | | Prosperity Bank | | 36,294 | | | — | | | — | | | — | | | — | | | — | | | Republic Bank & Trust Company | | 33,091 | | | — | | | — | | | — | | | — | | | — | | | Wells Fargo Bank, N.A. | | 23,058 | | | — | | | — | | | — | | | — | | | — | | | | | | | | | | | | | | | Term Loan | | — | | | — | | | — | | | — | | | 124,123 | | | — | | | | | | | | | | | | | | | Convertible Senior Notes | | | | | | | | | | | | | | 2025 notes | | — | | | 143,988 | | | — | | | — | | | — | | | — | | | 2027 notes | | — | | | — | | | — | | | 497,221 | | | — | | | — | | Total borrowings | | $ | 156,588 | | | $ | 143,988 | | | $ | — | | | $ | 497,221 | | | $ | 124,123 | | | $ | — | |
The following table summarizes borrowings under these facilities as of the periods presented: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | March 31, 2024 | | December 31, 2023 | | Lender | | Borrowing Capacity | | Outstanding Borrowings | | Weighted-Average Interest Rate on Outstanding Borrowings | | Borrowing Capacity | | Outstanding Borrowings | | Weighted-Average Interest Rate on Outstanding Borrowings | | City National Bank | | $ | 50,000 | | | $ | 21,828 | | | 7.25 | % | | $ | 50,000 | | | $ | 20,046 | | | 7.24 | % | | Origin Bank | | 75,000 | | | 22,366 | | | 7.30 | % | | 75,000 | | | 30,110 | | | 7.25 | % | | M&T Bank | | 50,000 | | | 19,951 | | | 7.32 | % | | 50,000 | | | 18,870 | | | 7.39 | % | | Prosperity Bank | | 75,000 | | | 36,294 | | | 7.20 | % | | 75,000 | | | 29,358 | | | 7.23 | % | | Republic Bank & Trust Company | | 45,000 | | | 33,091 | | | 7.26 | % | | 45,000 | | | 23,415 | | | 7.28 | % | | Wells Fargo Bank, N.A. | | 100,000 | | | 23,058 | | | 7.35 | % | | 100,000 | | | 30,165 | | | 7.36 | % | | Total | | $ | 395,000 | | | $ | 156,588 | | | | | $ | 395,000 | | | $ | 151,964 | | | |
|
| Convertible Debt |
We have issued convertible senior notes with the following characteristics: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Issuance | | Maturity Date | | Stated Cash Interest Rate | | Effective Interest Rate | | First Interest Payment Date | | Semi-Annual Interest Payment Dates | | Conversion Rate | | 2025 notes | | October 15, 2025 | | — | % | | 0.42 | % | | — | | — | | 13.7920 | | 2027 notes | | April 1, 2027 | | 0.50 | % | | 0.90 | % | | October 1, 2021 | | April 1; October 1 | | 10.6920 |
We issued our 2025 notes on October 20, 2020, with an aggregate principal amount of $661,250. In the three months ended March 31, 2024, we repurchased and retired approximately $48,531 in aggregate principal amount of our 2025 notes at a price of $42,525 using available cash. In connection with these repurchases, we recorded a gain on extinguishment of debt of $5,686 for the three months ended March 31, 2024.
We issued our 2027 notes on March 25, 2021 and April 5, 2021, with an aggregate principal amount of $575,000.
The components of our convertible senior notes were as follows: | | | | | | | | | | | | | | | | | | | | | | | March 31, 2024 | | Issuance | | Aggregate Principal Amount | | Unamortized Debt Issuance Costs | | Net Carrying Amount | | | | | | | | | 2025 notes | | $ | 144,914 | | | $ | 926 | | | $ | 143,988 | | | 2027 notes | | 503,106 | | | 5,885 | | | 497,221 | |
| | | | | | | | | | | | | | | | | | | | | | | December 31, 2023 | | Issuance | | Aggregate Principal Amount | | Unamortized Debt Issuance Costs | | Net Carrying Amount | | | | | | | | | 2025 notes | | $ | 193,445 | | | $ | 1,443 | | | $ | 192,002 | | | 2027 notes | | 503,106 | | | 6,371 | | | 496,735 | |
|
| Interest Income and Interest Expense Disclosure |
| | | | | | | | | | | | | | | | | Three Months Ended March 31, | | | | 2024 | | 2023 | | | | | | 2023 notes | | | | | | | | | Contractual interest expense | $ | — | | | $ | 103 | | | | | | | | | | | | | | | Amortization of debt issuance costs | — | | | 38 | | | | | | | Total interest expense | $ | — | | | $ | 141 | | | | | | | | | | | | | | | 2025 notes | | | | | | | | | Contractual interest expense | — | | | — | | | | | | | | | | | | | | | Amortization of debt issuance costs | 513 | | | 2,156 | | | | | | | Total interest expense | $ | 513 | | | $ | 2,156 | | | | | | | | | | | | | | | 2027 notes | | | | | | | | | Contractual interest expense | 629 | | | 719 | | | | | | | | | | | | | | | Amortization of debt issuance costs | 490 | | | 560 | | | | | | | Total interest expense | $ | 1,119 | | | $ | 1,279 | | | | | | | | | | | | | | | Total | | | | | | | | | Contractual interest expense | 629 | | | 822 | | | | | | | | | | | | | | | Amortization of debt issuance costs | 1,003 | | | 2,754 | | | | | | | Total interest expense | $ | 1,632 | | | $ | 3,576 | | | | | |
|