XML 185 R44.htm IDEA: XBRL DOCUMENT v3.22.0.1
Note 12 - Long-term Debt, Credit Agreements and Finance Liability (Tables)
12 Months Ended
Dec. 31, 2021
Notes Tables  
Schedule of Long-term Debt Instruments [Table Text Block]
  

December 31,

 
  

2021

  

2020

 
  

(Dollars in thousands)

 

Limited and non-recourse agreements:

        

Limited recourse:

        

Loan agreement with DFC (the Olkaria III power plant)

 $156,657  $174,652 

Loan agreement with DFC (the Platanares power plant)

  88,073   96,266 

Loan agreement with Banco Industrial S.A. and Westrust Bank (International) Limited

  19,250   22,750 

Loan agreement with a global industrial company (the Plumstriker battery energy storage projects)

  14,726   18,081 

Other loans (assumed in the purchase of USG)

  79,064   84,118 

Other loans

  5,930   7,807 

OFC 2 Senior Secured Notes

  173,321   188,223 

Non-recourse:

        

DAC 1 Senior Secured Notes

  67,939   73,121 

Other loans

  7,697   9,838 

Total limited and non-recourse agreements

  612,657   674,856 

Less current portion

  (61,695)  (60,846)

Noncurrent portion

 $550,962  $614,010 

Full recourse agreements:

        

Senior Unsecured Bonds (Series 3 and Series 4)

 $539,567  $529,066 

Senior Unsecured Loan (Migdal)

  191,600   200,000 

Hapoalim, HSBC and Discount loans

  266,071    

Loan agreements with DEG (the Olkaria III and power plants 4 and 1 upgrade)

  60,896   70,264 

Revolving credit lines with banks

      

Total full recourse agreements

  1,058,134   799,330 

Less current portion

  (313,846)  (17,768)

Noncurrent portion

 $744,288  $781,562 
  

Amount

  

Amount

Outstanding as of

  

Annual

 

Maturity

Loan

 

Issued

  

December 31, 2021

  

Interest Rate (1)

 

Date

  

(Dollars in millions)

      

Hapoalim Loan

  $125.0   $116.1   3.45% 

June 2028

  

Amount

  

Amount

Outstanding as of

  

Annual

 

Maturity

Loan

 

Issued

  

December 31, 2021

  

Interest Rate (1)

 

Date

  

(Dollars in millions)

      

HSBC Loan

 $50.0  $50.0   3.45%

July 2028

  

Amount

  

Amount

Outstanding as of

  

Annual

 

Maturity

Loan

 

Issued

  

December 31, 2021

  

Interest Rate (1)

 

Date

  

(Dollars in millions)

      

Discount Loan

 $100.0  $100.0   2.9%

September 2029

  

Amount

  

Amount

Outstanding as of

  

Annual

 

Maturity

Loan

 

Issued

  

December 31, 2021

  

Interest Rate (1)

 

Date

  

(Dollars in millions)

      

Senior Unsecured Bonds - Series 4

 $289.8  $321.5   3.35%

June 2031

  

Amount

  

Amount

Outstanding as of

  

Annual

 

Maturity

Loan

 

Issued

  

December 31, 2021

  

Interest Rate (1)

 

Date

  

(Dollars in millions)

      

Senior Unsecured Bonds - Series 3

  $218.0   $218.0   4.45% 

September 2022

  

Amount

  

Amount

Outstanding as of

  

Annual

 

Maturity

Loan

 

Issued

  

December 31, 2021

  

Interest Rate (1)

 

Date

  

(Dollars in millions)

      

Migdal Loan

 $100.0  $95.8   4.80%

March 2029

Additional Migdal Loan

  50.0   47.9   4.60%

March 2029

Second Addendum Migdal Loan

  50.0   47.9   5.44%

March 2029

Total Senior Unsecured Loan

 $200.0  $191.6      
  

Amount

  

Amount

Outstanding as of

  

Annual

 

Maturity

Loan

 

Issued

  

December 31, 2021

  

Interest Rate (1)

 

Date

  

(Dollars in millions)

      

DEG 2 Loan

 $50.0  $32.5   6.28%

June 2028

DEG 3 Loan

  41.5   28.4   6.04%

June 2028

  $91.5  $60.9      
  

Amount

  

Amount

Outstanding as of

  

Annual

 

Maturity

Loan

 

Issued

  

December 31, 2021

  

Interest Rate (1)

 

Date

  

(Dollars in millions)

      

OPIC Loan - Tranche I

 $85.0  $42.5   6.34%

December 2030

OPIC Loan - Tranche II

  180.0   90.0   6.29%

June 2030

OPIC Loan - Tranche III

  45.0   24.2   6.12%

December 2030

Total OPIC Loan

 $310.0  $156.7      
  

Amount

  

Amount

Outstanding as of

  

Annual

 

Maturity

Loan

 

Issued

  

December 31, 2021

  

Interest Rate (1)

 

Date

  

(Dollars in millions)

      

DFC - Platanares Loan

 $114.7  $88.1   7.02%

September 2032

  

Amount

  

Amount

Outstanding as of

 

Annual

Maturity

Loan

 

Issued

  

December 31, 2021

 

Interest Rate (1)

Date

  

(Dollars in millions)

   

Amatitlan Loan

 $42.0  $19.3 

LIBOR+4.35%

June 2027

  

Amount

  

Amount

Outstanding as of

 

Annual

Maturity

Loan

 

Issued

  

December 31, 2021

 

Interest Rate (1)

Date

  

(Dollars in millions)

   

Plumstriker Loan

  $23.5   $14.7 

LIBOR+3.5%

May 2026

  

Amount

  

Amount

Outstanding as of

  

Annual

 

Maturity

Loan

 

Issued

  

December 31, 2021

  

Interest Rate (1)

 

Date

  

(Dollars in millions)

      

DAC 1 Senior Secured Notes

  $92.5   $67.9   4.03% 

September 2033

  

Amount

  

Amount

Outstanding as of

  

Annual

 

Maturity

Loan

 

Issued

  

December 31, 2021

  

Interest Rate (1)

 

Date

  

(Dollars in millions)

      

OFC 2 Senior Secured Notes - Series A

 $151.7  $79.6   4.69%

December 2032

OFC 2 Senior Secured Notes - Series C

  140.0   93.8   4.61%

December 2032

Total OFC 2 Senior Secured Notes

 $291.7  $173.4      
  

Amount

  

Amount

Outstanding as of

  

Annual

 

Maturity

Loan

 

Issued

  

December 31, 2021

  

Interest Rate (1)

 

Date

  

(Dollars in millions)

      

Prudential Capital Group – Idaho non-recourse

 $20.0  $16.8   5.80%

March 2023

U.S. Department of Energy – non-recourse

  96.8   39.0   2.60%

February 2035

Prudential Capital Group – Nevada non-recourse

  30.7   25.1   6.75%

December 2037

Total

 $147.5  $80.9      
  

Amount Outstanding as of

  

Annual

 

Maturity

Loan

 

December 31, 2021

  

Interest Rate (1)

 

Date (2)

  

(Dollar in millions)

      

Financing Liability - Dixie Valley

 $252.9   2.55%

March 2033

Schedule of Maturities of Long-term Debt [Table Text Block]
  

(Dollars in

thousands)

 
     

Year ending December 31:

    

2022

 $386,289 

2023

  189,103 

2024

  253,044 

2025

  167,193 

2026

  168,468 

Thereafter

  761,433 

Total

 $1,925,530