XML 34 R23.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Note 4 - Fair Value of Financial Instruments (Tables)
3 Months Ended
Mar. 31, 2024
Notes Tables  
Fair Value, by Balance Sheet Grouping [Table Text Block]
      

March 31, 2024

 
      

Fair Value

 
  

Carrying

Value at

March 31,

2024

  

Total

  

Level 1

  

Level 2

  

Level 3

 
  

(Dollars in thousands)

 

Assets:

                    

Current assets:

                    

Cash equivalents (including restricted cash accounts)

 $55,316  $55,316  $55,316  $  $ 

Derivatives:

                    

Interest rate swap (3)

  1,502   1,502      1,502    

Currency forward contracts (2)

  593   593      593    

Liabilities:

                    

Current liabilities:

                    

Derivatives:

                    

Cross currency swap (1)

  (4,323)  (4,323)     (4,323)   

Long term liabilities:

                    

Cross currency swap (1)

  (10,174)  (10,174)     (10,174)   
  $42,914  $42,914  $55,316  $(12,402) $ 
      

December 31, 2023

 
      

Fair Value

 
  

Carrying

Value at

December 31,

2023

  

Total

  

Level 1

  

Level 2

  

Level 3

 
  

(Dollars in thousands)

 

Assets

                    

Current assets:

                    

Cash equivalents (including restricted cash accounts)

 $53,877  $53,877  $53,877  $  $ 

Derivatives:

                    

Currency forward contracts (2)

  1,406   1,406      1,406    

Liabilities:

                    

Current liabilities:

                    

Derivatives:

                    

Cross currency swap (1)

  (3,686)  (3,686)     (3,686)   

Long-term liabilities:

                    

Cross currency swap (1)

  (8,137)  (8,137)     (8,137)   
                     
  $43,461  $43,461  $53,877  $(10,416) $ 
Derivative Instruments, Gain (Loss) [Table Text Block]
    

Amount of recognized gain (loss)

 
Derivative instruments 

Location of recognized gain (loss)

 

Three Months Ended March 31,

 
    

2024

  

2023

 
    

(Dollars in thousands)

 
Derivatives not designated as hedging instruments     

Currency forward contracts (1)

 

Derivative and foreign currency transaction gains (losses)

 $1,078  $(1,656)
           

Derivatives designated as cash flow hedging instruments

          

Cross currency swap (2)

 

Derivative and foreign currency transaction gains (losses)

 $(3,236) $(6,792)

Interest rate swap (2)

 

Interest expense, net

 $457  $ 
Schedule of Cash Flow Hedges Included in Accumulated Other Comprehensive Income (Loss) [Table Text Block]
  

Three Months Ended March 31,

 
  

2024

  

2023

 
  

(Dollars in thousands)

 

Cash flow hedges:

        

Balance in Accumulated other comprehensive income (loss) beginning of period

 $(318) $3,920 

Gain or (loss) recognized in Other comprehensive income (loss):

        

Cross currency swap

  (2,675)  1,389 

Interest rate swap

  1,523    

Amount reclassified from Other comprehensive income (loss) into earnings

        

Cross currency swap

  3,236   (6,792)

Interest rate swap

  (457)   

Balance in Accumulated other comprehensive income (loss) end of period

 $1,309  $(1,483)
Schedule of Carrying Values and Estimated Fair Values of Debt Instruments [Table Text Block]
  

Fair Value

  

Carrying Amount (*)

 
  

March 31,

2024

  

December 31,

2023

  

March 31,

2024

  

December 31,

2023

 
  

(Dollars in millions)

  

(Dollars in millions)

 

Hapoalim 2024 Loan

 $75.9  $  $75.0  $ 

HSBC Bank 2024 Loan

  126.5      125.0    

Mammoth Senior Secured Notes

  137.4      135.1    

Mizrahi Loan

  61.2   61.4   60.9   60.9 

Mizrahi Loan 2023

  51.8   52.0   50.0   50.0 

Convertible Senior Notes

  417.4   444.6   431.3   431.3 

HSBC Loan

  30.1   33.8   32.1   35.7 

Hapoalim Loan

  76.0   75.0   80.4   80.4 

Hapoalim Loan 2023

  93.5   99.7   90.0   95.0 

Discount Loan

  63.2   69.9   68.8   75.0 

Finance liability - Dixie Valley

  224.2   207.2   223.3   225.8 

Olkaria III Loan - DFC

  111.6   116.4   116.2   120.7 

Olkaria III plant 4 Loan - DEG 2

  22.0   21.6   22.5   22.5 

Olkaria III plant 1 Loan - DEG 3

 

19.3

  

19.0

  

19.7

  

19.7

 

Platanares Loan - DFC

  68.8   71.3   69.6   71.7 

OFC 2 LLC ("OFC 2")

  128.9   134.2   142.5   142.5 

Don A. Campbell 1 ("DAC 1")

  50.5   52.3   55.8   57.4 

USG Prudential - NV

  22.0   22.3   23.8   23.9 

USG Prudential - ID Refinancing

  51.2   54.1   57.2   58.9 

USG DOE

  28.2   30.0   28.7   30.2 

Senior Unsecured Bonds

  198.5   202.8   217.3   220.6 

Senior Unsecured Loan

  139.7   150.4   149.6   158.0 

Other long-term debt

  6.7   6.8   6.8   7.7 
Fair Value, Liabilities Measured on Recurring and Nonrecurring Basis [Table Text Block]
  

Level 1

  

Level 2

  

Level 3

  

Total

 
  

(Dollars in millions)

 

Hapoalim 2024 Loan

 $  $  $75.9  $75.9 

HSBC Bank 2024 Loan

        126.5   126.5 

Mammoth Senior Secured Notes

        137.4   137.4 

Mizrahi Loan

        61.2   61.2 

Mizrahi Loan 2023

        51.8   51.8 

Convertible Senior Notes

     417.4      417.4 

HSBC Loan

        30.1   30.1 

Hapoalim Loan

        76.0   76.0 

Hapoalim Loan 2023

        93.5   93.5 

Discount Loan

        63.2   63.2 

Finance liability - Dixie Valley

        224.2   224.2 

Olkaria III Loan - DFC

        111.6   111.6 

Olkaria III plant 4 Loan - DEG 2

        22.0   22.0 

Olkaria III plant 1 Loan - DEG 3

        19.3   19.3 

Platanares Loan - DFC

        68.8   68.8 

OFC 2 Senior Secured Note

        128.9   128.9 

DAC 1 Senior Secured Note

        50.5   50.5 

USG Prudential - N

        22.0   22.0 

USG Prudential - I

        51.2   51.2 

USG DO

        28.2   28.2 

Senior Unsecured Bond

        198.5   198.5 

Senior Unsecured Loa

        139.7   139.7 

Other long-term deb

        6.7   6.7 

Deposit

 

20.0

         20.0 
  

Level 1

  

Level 2

  

Level 3

  

Total

 
  

(Dollars in millions)

 

Mizrahi Loan

 $  $  $61.4  $61.4 

Mizrahi Loan 2023

        52.0   52.0 

Convertible Senior Notes

     444.6      444.6 

HSBC Loan

        33.8   33.8 

Hapoalim Loan

        75.0   75.0 

Hapoalim Loan 2023

        99.7   99.7 

Discount Loan

        69.9   69.9 

Financing Liability - Dixie Valley

        207.2   207.2 

Olkaria III Loan - DFC

        116.4   116.4 

Olkaria IV - DEG 2

        21.6   21.6 

Olkaria IV - DEG 3

        19.0   19.0 

Platanares Loan - DFC

        71.3   71.3 

OFC 2 Senior Secured Notes

        134.2   134.2 

DAC 1 Senior Secured Notes

        52.3   52.3 

USG Prudential - NV

        22.3   22.3 

USG Prudential - ID

        54.1   54.1 

USG DOE

        30.0   30.0 

Senior Unsecured Bonds

        202.8   202.8 

Senior Unsecured Loan

        150.4   150.4 

Other long-term debt

        6.8   6.8 

Deposits

 

20.9

         20.9