XML 65 R44.htm IDEA: XBRL DOCUMENT v3.22.4
Note 12 - Long-term Debt, Credit Agreements and Finance Liability (Tables)
12 Months Ended
Dec. 31, 2022
Notes Tables  
Schedule of Long-Term Debt Instruments [Table Text Block]
   

December 31,

 
   

2022

   

2021

 
   

(Dollars in thousands)

 

Limited and non-recourse agreements (1):

               

Limited recourse:

               

Loan agreement with DFC (the Olkaria III power plant)

  $ 138,663     $ 156,657  

Loan agreement with DFC (the Platanares power plant)

  $ 79,880       88,073  

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

  $ 15,750       19,250  

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

  $ 11,392       14,726  

Loans assumed in the purchase of USG

  $ 119,392       79,064  

Other loans

  $ 4,585       5,930  

OFC 2 Senior Secured Notes

  $ 158,036       173,321  

Non-recourse:

               

DAC 1 Senior Secured Notes

  $ 62,698       67,939  

Other loans

  $ 5,805       7,697  

Total limited and non-recourse agreements

  $ 596,201       612,657  

Less current portion

  $ (64,044 )     (61,695 )

Noncurrent portion

  $ 532,157     $ 550,962  

Full recourse agreements (1):

               

Senior Unsecured Bonds (Series 3 and Series 4)

  $ 255,754     $ 539,567  

Senior Unsecured Loan (Migdal)

  $ 174,800       191,600  

Hapoalim, Mizrahi, HSBC and Discount loans

  $ 298,884       266,071  

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

  $ 51,528       60,896  

Total full recourse agreements

  $ 780,966       1,058,134  

Less current portion

  $ (101,460 )     (313,846 )

Noncurrent portion

  $ 679,506     $ 744,288  
                 

Convertible senior notes (all noncurrent) (1)

  $ 431,250     $  

Financing liability

  $ 242,029     $ 252,864  

Less current portion

  $ (16,270 )   $ (10,835 )

Noncurrent portion

  $ 225,759     $ 242,029  
   

Amount

   

Amount

Outstanding as of

   

Annual

 

Maturity

Loan

 

Issued

   

December 31, 2022

   

Interest Rate (1)

 

Date

   

(Dollars in millions)

           

Mizrahi Loan

  $ 75.0     $ 70.3       4.10 %

April 2030

   

Amount

   

Amount

Outstanding as of

   

Annual

 

Maturity

Loan

 

Issued

   

December 31, 2022

   

Interest Rate (1)

 

Date

   

(Dollars in millions)

           

Hapoalim Loan

  $ 125.0     $ 98.2       3.45 %

June 2028

   

Amount

   

Amount

Outstanding as of

   

Annual

 

Maturity

Loan

 

Issued

   

December 31, 2022

   

Interest Rate (1)

 

Date

   

(Dollars in millions)

           

HSBC Loan

  $ 50.0     $ 42.9       3.45 %

July 2028

   

Amount

   

Amount

Outstanding as of

   

Annual

 

Maturity

Loan

 

Issued

   

December 31, 2022

   

Interest Rate (1)

 

Date

   

(Dollars in millions)

           

Discount Loan

  $ 100.0     $ 87.5       2.9 %

September 2029

   

Amount

   

Amount

Outstanding as of

   

Annual

 

Maturity

Loan

 

Issued

   

December 31, 2022

   

Interest Rate (1)

 

Date

   

(Dollars in millions)

           

Senior Unsecured Bonds - Series 4

  $ 289.8     $ 255.8       3.35 %

June 2031

   

Amount

   

Amount

Outstanding as of

   

Annual

 

Maturity

Loan

 

Issued

   

December 31, 2022

   

Interest Rate (1)

 

Date

   

(Dollars in millions)

           

Migdal Loan

  $ 100.0     $ 87.4       4.80 %

March 2029

Additional Migdal Loan

    50.0       43.7       4.60 %

March 2029

Second Addendum Migdal Loan

    50.0       43.7       5.44 %

March 2029

Total Senior Unsecured Loan

  $ 200.0     $ 174.8            
   

Amount

   

Amount

Outstanding as of

   

Annual

 

Maturity

Loan

 

Issued

   

December 31, 2022

   

Interest Rate (1)

 

Date

   

(Dollars in millions)

           

DEG 2 Loan

  $ 50.0     $ 27.5       6.28 %

June 2028

DEG 3 Loan

    41.5       24.0       6.04 %

June 2028

    $ 91.5     $ 51.5            
   

Amount

   

Amount

Outstanding as of

   

Annual

 

Maturity

Loan

 

Issued

   

December 31, 2022

   

Interest Rate (1)

 

Date

   

(Dollars in millions)

           

OPIC Loan - Tranche I

  $ 85.0     $ 37.8       6.34 %

December 2030

OPIC Loan - Tranche II

    180.0       79.4       6.29 %

June 2030

OPIC Loan - Tranche III

    45.0       21.5       6.12 %

December 2030

Total OPIC Loan

  $ 310.0     $ 138.7            
   

Amount

   

Amount

Outstanding as of

   

Annual

 

Maturity

Loan

 

Issued

   

December 31, 2022

   

Interest Rate (1)

 

Date

   

(Dollars in millions)

           

DFC - Platanares Loan

  $ 114.7     $ 79.9       7.02 %

September 2032

   

Amount

   

Amount

Outstanding as of

 

Annual

 

Maturity

Loan

 

Issued

   

December 31, 2022

 

Interest Rate (1)

 

Date

   

(Dollars in millions)

       

Amatitlan Loan

  $ 42.0     $ 15.8  

LIBOR+4.35%

 

June 2027

   

Amount

   

Amount

Outstanding as of

 

Annual

 

Maturity

Loan

 

Issued

   

December 31, 2022

 

Interest Rate (1)

 

Date

   

(Dollars in millions)

       

Plumstriker Loan

  $ 23.5     $ 11.4  

LIBOR+3.5%

 

May 2026

   

Amount

   

Amount

Outstanding as of

   

Annual

 

Maturity

Loan

 

Issued

   

December 31, 2022

   

Interest Rate (1)

 

Date

   

(Dollars in millions)

           

DAC 1 Senior Secured Notes

  $ 92.5     $ 62.7       4.03 %

September 2033

   

Amount

   

Amount

Outstanding as of

   

Annual

 

Maturity

Loan

 

Issued

   

December 31, 2022

   

Interest Rate (1)

 

Date

   

(Dollars in millions)

           

OFC 2 Senior Secured Notes - Series A

  $ 151.7     $ 71.8       4.69 %

December 2032

OFC 2 Senior Secured Notes - Series C

    140.0       86.3       4.61 %

December 2032

Total OFC 2 Senior Secured Notes

  $ 291.7     $ 158.1            
   

Amount

   

Amount

Outstanding as of

   

Annual

 

Maturity

Loan

 

Issued

   

December 31, 2022

   

Interest Rate (1)

 

Date

   

(Dollars in millions)

           

Idaho Refinancing Note

  $ 61.6     $ 61.6       6.26 %

March 2038

U.S. Department of Energy

    96.8       32.8       2.60 %

February 2035

Prudential Capital Group – Nevada

    30.7       25.0       6.75 %

December 2037

Total

  $ 189.1     $ 119.4            
   

Amount

Outstanding as of

   

Annual

 

Maturity

Loan

 

December 31, 2022

   

Interest Rate (1)

 

Date (2)

   

(Dollar in millions)

           

Financing Liability - Dixie Valley

  $ 242.0       2.55 %

March 2033

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

(Dollars in

thousands)

 
     

Year ending December 31:

    

2023

 $181,660 

2024

  261,622 

2025

  176,309 

2026

  177,539 

2027

  605,013 

Thereafter

  650,458 

Total

 $2,052,601