XML 143 R41.htm IDEA: XBRL DOCUMENT v2.4.0.6
FAIR VALUE OF FINANCIAL INSTRUMENTS (Tables)
12 Months Ended
Dec. 31, 2012
Fair Value Information for Financial Assets and Liabilities, as well as Cost or Amortized Cost

The following table sets forth certain fair value information at December 31, 2012 and 2011 for financial assets and liabilities measured at fair value by level within the fair value hierarchy, as well as cost or amortized cost. As required by the fair value measurement guidance, assets and liabilities are classified in their entirety based on the lowest level of inputs that is significant to the fair value measurement.

 

     Cost or Amortized
Cost at December 31,
2012
     Fair Value at December 31, 2012  
        Total      Level 1      Level 2      Level 3  
     (Dollars in thousands)  

Assets

              

Current assets:

              

Cash equivalents (including restricted cash accounts)

   $ 54,298       $ 54,298       $ 54,298       $       $   

Marketable Securities

                                       

Derivatives:

              

Put options on oil price(1)

             1,842                 1,842           

Swap transaction on oil price(2)

             336                 336           

Swap transaction on natural gas price(3)

             2,804                 2,804           

Currency forward contracts(4)

             1,675                 1,675           
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
   $ 54,298       $ 60,955       $ 54,298       $ 6,657       $   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     Cost or Amortized
Cost at December 31,
2011
     Fair Value at December 31, 2011  
        Total     Level 1      Level 2     Level 3  
     (Dollars in thousands)  

Assets

            

Current assets:

            

Cash equivalents (including restricted cash accounts)

   $ 61,649      $ 61,649     $ 61,649      $      $   

Marketable Securities

     18,284        18,521       18,521                 

Liabilities:

            

Current liabilities:

            

Derivatives:

            

Currency forward contracts(5)

             (890             (890       
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 
   $ 79,933      $ 79,820     $ 80,170      $ (890   $   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

 

(1) 

This amount relates to derivatives which represent swap contract on oil prices, valued primarily based on observable inputs, including forward and spot prices for related commodity indices, and are included within “prepaid expenses and other” in the consolidated balance sheet with the corresponding gain or loss being recognized within “electricity revenues” in the consolidated statement of operations and comprehensive income (loss).

 

(2) 

This amount relates to derivatives which represent swap contract on oil prices, valued primarily based on observable inputs, including forward and spot prices for related commodity indices, and are included within “prepaid expenses and other” in the consolidated balance sheet with the corresponding gain or loss being recognized within “electricity revenues” in the consolidated statement of operations and comprehensive income (loss).

 

(3) 

This amount relates to derivatives which represent swap contract on natural gas prices, valued primarily based on observable inputs, including forward and spot prices for related commodity indices, and are included within “prepaid expenses and other” in the consolidated balance sheet with the corresponding gain or loss being recognized within “electricity revenues” in the consolidated statement of operations and comprehensive income (loss).

 

(4) 

These amounts relate to derivatives which represent currency forward contracts valued primarily based on observable inputs, including forward and spot prices for currencies, netted against contracted rates and then multiplied against notional amounts, and are included within “prepaid expenses and other” in the consolidated balance sheet with the corresponding gain or loss being recognized within “foreign currency translation and transaction gains (losses)” in the consolidated statement of operations and comprehensive income (loss).

 

(5) 

These amounts relate to derivatives which represent currency forward contracts valued primarily based on observable inputs, including forward and spot prices for currencies, netted against contracted rates and then multiplied against notional amounts, and are included within “accounts payable and accrued expenses” in the consolidated balance sheet with the corresponding gain or loss being recognized within “foreign currency translation and transaction gains (losses)” in the consolidated statement of operations and comprehensive income (loss).

Summary of Changes in Fair Value of Financial Assets Classified as Level 3

The table below sets forth a summary of the changes in the fair value of the Company’s financial assets classified as Level 3 (i.e., illiquid auction rate securities) for each of the years ended December 31, 2011 and 2010:

 

     Year Ended December 31,  
             2011                     2010          
     (Dollars in thousands)  

Balance at beginning of period

   $ 3,027     $ 3,164  

Sale of auction rate securities

     (2,822      

Total unrealized gains (losses):

    

Included in net income

     (205     (137
  

 

 

   

 

 

 

Balance at end of year

   $     $ 3,027  
  

 

 

   

 

 

 
Fair Value of Long-term Debt Approximates Its Carrying Amount, Exceptions

The fair value of the Company’s long-term debt approximates its carrying amount, except for the following:

 

     Fair Value      Carrying Amount  
     December 31,      December 31,  
     2012      2011      2012      2011  
     (Dollars in millions)      (Dollars in millions)  

Olkaria III Loan – DEG

   $ 48.8      $ 79.2      $ 47.4      $ 77.4  

Amatitlan Loan

     38.9        37.2        34.3        36.8  

Senior Secured Notes:

           

Ormat Funding Corp. (“OFC”)

     105.0        114.8        114.1        125.0  

OrCal Geothermal Inc. (“OrCal”)

     77.3        84.4        76.5        85.9  

OFC 2 LLC (“OFC 2”)

     131.2        131.0        150.5        151.7  

Senior Unsecured Bonds

     273.2        252.8        250.9        248.3  

Loan from institutional investors

     27.7        34.2        27.0        34.2  
Fair Value of Financial Instruments

The following table presents the fair value of financial instruments as of December 31, 2012:

 

     Level 1      Level 2      Level 3      Total  
     (Dollars in millions)  

Amatitlan loan

   $      $      $ 38.9      $ 38.9  

Senior Secured Notes:

           

OFC

            105.0               105.0  

OrCal

                   77.3        77.3  

OFC 2

                   131.2        131.2  

Senior unsecured bonds

                   273.2        273.2  

Loan from institutional investors

                   27.7        27.7  

Olkaria III Loan—DEG

                   48.8        48.8  

Other long-term debt

            36.7                36.7   

Revolving credit lines with banks

            73.6               73.6  

Deposits

     21.7                      21.7  

Significant Unobservable Inputs for Each Year Included In Valuation

Below are the significant unobservable inputs for each year included in the valuation as of the year ended December 31, 2012.

 

(Dollars in thousands, except realized price)

                
     Valuation Technique      Amount or Range    Weighted Average

Generation output (MWh)

     DCF       224,836    224,836

Average realized price ($/MWh)

     DCF       $84.50 — $111.25    $92.31

Operating costs

     DCF       $12,687 — $20,430    $16,163

OREG 4, a recovered energy generation power plant, was also tested for impairment in the third quarter of 2012 due to continued low run time of the compressor station that serves as it heat source, which resulted in low power generation and revenues. Based on these indicators, the power plant was tested for recoverability by estimating its future cash flows over the life of the plant.

As a result, the OREG 4 power plant was written down to its fair value of $3.6 million. The impairment loss of $7.3 million is presented in the consolidated statement of operations and comprehensive income (loss) under “Impairment Charges”.

In estimating the fair value for the power plant, the Company primarily relied on the “Income Approach”, using assumptions that the Company believes market participants would utilize in making such valuation. The “Income Approach” is based on the principle that the value of an asset is equal to the present value of the cash flows that the asset is expected to generate. To estimate the fair value of the power plant, a DCF analysis was utilized and the estimate for the WACC of 8% developed in the valuation is for independent power producers and geothermal power producers.

 

In addition to the WACC rate of 8%, other significant inputs of the future net cash flow estimates included in the valuation are generation output, average realized price, and operating costs. These future net cash flow estimates are classified as Level 3 within the fair value hierarchy. Below are the significant unobservable inputs for each year included in the valuation as of the quarter ended September 30, 2012.

 

(Dollars in thousands, except realized price)

                
     Valuation Technique      Amount or Range    Weighted Average

Generation output (MWh)

     DCF       11,916 — 15,456    15,097

Average realized price ($/MWh)

     DCF       $49.00 — $71.50    $60.36

Operating costs

     DCF       $86 — $595    $400