Management evaluates the performance of our Product segment based on the timely delivery of our products, performance quality of our products, revenues and costs actually incurred to complete customer orders compared to the costs originally budgeted for such orders. We evaluate Energy Storage segment performance similar to the Electricity segment with respect to projects that we own and operate.
Management evaluates the performance of our Product segment based on the timely delivery of our products, performance quality of our products, and revenues and costs actually incurred to complete customer orders compared to the costs originally budgeted for such orders. We evaluate Energy Storage segment performance similar to the Electricity segment with respect to projects that we own and operate.
Energy Storage Segment The principal cost of revenues attributable to our Energy Storage segment are direct costs of BESS that we own. Direct costs include the labor associated with operations and maintenance of owned BESS.
Energy Storage Segment The principal cost of revenues attributable to our Energy Storage segment are direct costs of the BESS that we own. Direct costs include the labor associated with operations and maintenance of owned BESS.
In connection with this transaction, the Company entered into a guarantee in favor of the administrative agent for the benefit of the banks, pursuant to which the Company agreed to guarantee Ormat Nevada’s obligations under the credit agreement. Ormat Nevada’s obligations under the credit agreement are otherwise unsecured.
In connection with this transaction, the Company entered into a guarantee in favor of the administrative agent for the benefit of the banks, pursuant to which the Company agreed to guarantee Ormat Nevada’s obligations under the credit agreement. Ormat Nevada’s obligations under the credit agreement are otherwise unsecured.
These initiatives include the award of long-term contracts to independent power generators, the creation of competitive wholesale markets for selling and trading energy, capacity and related energy products and the adoption of programs designed to encourage “clean” renewable and sustainable energy sources. • In the Product segment, we see new opportunities for business in New Zealand, the U.S., Asia Pacific and Central and South America.
These initiatives include the award of long-term contracts to independent power generators, the creation of competitive wholesale markets for selling and trading energy, capacity and related energy products and the adoption of programs designed to encourage “clean” renewable and sustainable energy sources. • In the Product segment, we see new opportunities for business in the U.S., Asia Pacific and Central and South America.
As a result, we expect the revenues and gross profit in the winter months to be higher than the revenues and gross profit in the summer months and in general we expect the first and fourth quarters to generate higher revenues than the second and third quarters. 81 Table of Contents Breakdown of Cost of Revenues Electricity Segment The principal cost of revenues attributable to our operating power plants are operation and maintenance expenses comprised of salaries and related employee benefits, equipment expenses, costs of parts and chemicals, costs related to third-party services, lease expenses, royalties, startup and auxiliary electricity purchases, property taxes, insurance, depreciation and amortization and, for some of our projects, purchases of make-up water for use in our cooling towers.
As a result, we expect the revenues and gross profit in the winter months to be higher than the revenues and gross profit in the summer months and in general we expect the first and fourth quarters to generate higher revenues than the second and third quarters. 84 Table of Contents Breakdown of Cost of Revenues Electricity Segment The principal cost of revenues attributable to our operating power plants are operation and maintenance expenses comprised of salaries and related employee benefits, equipment expenses, costs of parts and chemicals, costs related to third-party services, lease expenses, royalties, startup and auxiliary electricity purchases, property taxes, insurance, depreciation and amortization and, for some of our projects, purchases of make-up water for use in our cooling towers.
We currently maintain our surplus cash in short-term, interest-bearing bank deposits, money market funds, corporate bonds and debt securities available for sale (with a minimum investment grade rating of A+ by Standard & Poor’s Ratings Services). 99 Table of Contents We are also exposed to foreign currency exchange risk, in particular the fluctuation of the U.S. dollar versus the New Israeli Shekels ("NIS") in Israel and the Euro.
We currently maintain our surplus cash in short-term, interest-bearing bank deposits, money market funds, corporate bonds and debt securities available for sale (with a minimum investment grade rating of A+ by Standard & Poor’s Ratings Services). 101 Table of Contents We are also exposed to foreign currency exchange risk, in particular the fluctuation of the U.S. dollar versus the New Israeli Shekels ("NIS") in Israel and the Euro.
In addition to the Heber 2 and part of the Puna rates that are impacted by higher commodity prices, the energy payments pursuant to our PPAs for some of our power plants such as the Brady power plant, the Steamboat 2 and 3 power plants and the McGinness Complex increase every year through the end of the relevant terms of such agreements, although such increases are not directly linked to the CPI or any other inflationary index.
In addition to the Puna rates that are impacted by higher commodity prices, the energy payments pursuant to our PPAs for some of our power plants such as the Brady power plant, the Steamboat 2 and 3 power plants and the McGinness Complex increase every year through the end of the relevant terms of such agreements, although such increases are not directly linked to the CPI or any other inflationary index.
The Notes bear annual interest of 2.5%, payable semiannually in arrears, and mature on July 15, 2027, unless earlier converted, redeemed or repurchased. We performed a sensitivity analysis on the fair values of our long-term debt obligations, and foreign currency exchange forward contracts. The foreign currency exchange forward contracts listed below principally relate to trading activities.
The Notes bear annual interest of 2.5%, payable semiannually in arrears, and mature on July 15, 2027, unless earlier converted, redeemed or repurchased. We performed a sensitivity analysis on the fair values of our long-term debt obligations, commercial paper, and foreign currency exchange forward contracts. The foreign currency exchange forward contracts listed below principally relate to trading activities.
Seasonality Electricity generation from some of our geothermal power plants is subject to seasonal variations; in the winter, our power plants produce more energy primarily attributable to the lower ambient temperature, which has a favorable impact on the energy component of our Electricity segment revenues and the prices under many of our contracts are fixed throughout the year with no time-of-use impact.
Seasonality Electricity generation from some of our geothermal power plants is subject to seasonal variations; in the winter, our power plants produce more energy primarily attributable to the lower ambient temperature, which has a favorable impact on the energy component of our Electricity segment revenues as the prices under many of our contracts are fixed throughout the year with no time-of-use impact.
Our more recent PPAs generally provide for energy payments alone with an obligation to compensate the off-taker for its incremental costs as a result of shortfalls in our supply. Product Segment. Revenues attributable to our Product segment are based on the sale of equipment, engineering, procurement and construction contracts and the provision of various services to our customers.
Our most recent PPAs generally provide for energy payments alone with an obligation to compensate the off-taker for its incremental costs as a result of shortfalls in our supply. Product Segment. Revenues attributable to our Product segment are based on the sale of equipment, engineering, procurement and construction contracts and the provision of various services to our customers.
Provisions for estimated losses relating to contracts are made in the period in which such losses are determined. Revenues generated from engineering and operating services and sales of products and parts are recorded once the service is provided or product delivered as the customer obtains control of the asset, as applicable. 82 Table of Contents • Property, Plant and Equipment.
Provisions for estimated losses relating to contracts are made in the period in which such losses are determined. Revenues generated from engineering and operating services and sales of products and parts are recorded once the service is provided or product delivered as the customer obtains control of the asset, as applicable. 85 Table of Contents • Property, Plant and Equipment.
Credit Agreements Credit Agreement with MUFG Union Bank Ormat Nevada has a credit agreement with MUFG Union Bank under which it has an aggregate available credit of up to $60.0 million as of December 31, 2022.The credit termination date is June 30, 2023. The facility is limited to the issuance, extension, modification or amendment of letters of credit.
Credit Agreements Credit Agreement with MUFG Union Bank Ormat Nevada has a credit agreement with MUFG Union Bank under which it has an aggregate available credit of up to $60.0 million as of December 31, 2023.The credit termination date is June 30, 2024. The facility is limited to the issuance, extension, modification or amendment of letters of credit.
In addition, there are restrictions on dividend distributions in the event of a payment default or noncompliance with such ratios, and subject to specified carve-outs and exceptions, a negative pledge on the assets of Ormat Nevada in favor of Union Bank. As of December 31, 2022, the covenants have been met.
In addition, there are restrictions on dividend distributions in the event of a payment default or noncompliance with such ratios, and subject to specified carve-outs and exceptions, a negative pledge on the assets of Ormat Nevada in favor of Union Bank. As of December 31, 2023, the covenants have been met.
In addition, there are restrictions on dividend distributions in the event of a payment default or noncompliance with such ratios, and subject to specified carve-outs and exceptions, a negative pledge on the assets of Ormat Nevada in favor of HSBC. As of December 31, 2022, the covenants have been met.
In addition, there are restrictions on dividend distributions in the event of a payment default or noncompliance with such ratios, and subject to specified carve-outs and exceptions, a negative pledge on the assets of Ormat Nevada in favor of HSBC. As of December 31, 2023, the covenants have been met.
The sensitivity analysis involved increasing and decreasing forward rates at December 31, 2022 and 2021 by a hypothetical 10% and calculating the resulting change in the fair values. At this time, the development of our strategic plan has not exposed us to any additional market risk.
The sensitivity analysis involved increasing and decreasing forward rates at December 31, 2023 and 2022 by a hypothetical 10% and calculating the resulting change in the fair values. At this time, the development of our strategic plan has not exposed us to any additional market risk.
We capitalize all costs associated with the acquisition, development and construction of power plant facilities. Major improvements are capitalized and repairs and maintenance (including major maintenance) costs are expensed. We estimate the useful life of our power plants to range between 25 and 30 years.
We capitalize all costs associated with the acquisition, development and construction of power plant facilities. Major improvements are capitalized and repairs and maintenance (including major maintenance) costs are expensed. We estimate the useful life of our power plants to range between 15 and 30 years.
The current expiration date of the facility under this credit agreement is October 31, 2023. On December 31, 2022, the aggregate amount available under the credit agreement was $35.0 million. This credit line is limited to the issuance, extension, modification or amendment of letters of credit.
The current expiration date of the facility under this credit agreement is October 31, 2024. On December 31, 2023, the aggregate amount available under the credit agreement was $35.0 million. This credit line is limited to the issuance, extension, modification or amendment of letters of credit.
We calculate Adjusted EBITDA as net income before interest, taxes, depreciation, amortization and accretion, adjusted for (i) mark-to-market gains or losses from accounting for derivatives, (ii) stock-based compensation, (iii) merger and acquisition transaction costs, (iv) gain or loss from extinguishment of liabilities, (v) cost related to a settlement agreement, (vi) non-cash impairment charges; (vii) write-off of unsuccessful exploration activities; and (viii) other unusual or non-recurring items.
We calculate Adjusted EBITDA as net income before interest, taxes, depreciation, amortization and accretion, adjusted for (i) mark-to-market gains or losses from accounting for derivatives not designated as hedging instruments; (ii) stock-based compensation; (iii) merger and acquisition transaction costs; (iv) gain or loss from extinguishment of liabilities; (v) cost related to a settlement agreement; (vi) non-cash impairment charges; (vii) write-off of unsuccessful exploration activities; and (viii) other unusual or non-recurring items.
We expect this new administration, combined with a closely divided Congress, will usher in additional regulations supportive of the markets in which we invest. 78 Table of Contents • We expect that a variety of local governmental initiatives will create new opportunities for the development of new projects with the potential to realize higher returns on our equity as well as to create additional markets for our products.
We expect this new administration, combined with a closely divided Congress, will usher in additional regulations supportive of the markets in which we invest. • We expect that a variety of local governmental initiatives will create new opportunities for the development of new projects with the potential to realize higher returns on our equity as well as to create additional markets for our products.
If actual results are not consistent with our assumptions used in estimating our asset retirement obligations, we may incur additional losses that could be material to our financial condition or results of operations. • Accounting for Income Taxes. Significant estimates are required to arrive at our consolidated income tax provision.
If actual results are not consistent with our assumptions used in estimating our asset retirement obligations, we may incur additional losses that could be material to our financial condition or results of operations. 87 Table of Contents • Accounting for Income Taxes . Significant estimates are required to arrive at our consolidated income tax provision.
Impairment of long-lived assets Impairment of long-lived assets for the year ended December 31, 2022 of $32.6 million is primarily attributable to a non-cash impairment charge related to our Brawley power plant as further described under Note 1 to the consolidated financial statement. There was no such impairment during the year ended December 31, 2021.
Impairment of long-lived assets Impairment of long-lived assets for the year ended December 31, 2022 of $32.6 million is primarily related to a non-cash impairment charge of our Brawley power plant as further described under Note 1 to the consolidated financial statement. There was no such impairment during the year ended December 31, 2023.
Refer to Note 13 to our consolidated financial statements as set forth in Item 8 of this Annual Report for additional discussion of our liability associated with the sale of tax benefits.
Refer to Note 12 to our consolidated financial statements as set forth in Item 8 of this Annual Report for additional discussion of our liability associated with the sale of tax benefits.
To the extent an operating plant becomes part of a complex in the future, we will test for impairment at the complex level. 83 Table of Contents Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to the estimated future net undiscounted cash flows expected to be generated by the asset.
To the extent an operating plant becomes part of a complex in the future, we will test for impairment at the complex level. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to the estimated future net undiscounted cash flows expected to be generated by the asset.
The Ijen power plant will be developed in stages and the first phase of development is expected to generate 34 MW in 2025. MCG, a jointly owned company between Medco Power (51% equity share) and Ormat Technologies (49% equity share), will develop and operate the first geothermal power plant in East Java.
The Ijen power plant will be developed in stages and the first phase of development is expected to generate 34 MW in 2025. MCG, a jointly owned company between Medco Power (51% equity share) and us (49% equity share), will develop and operate the first geothermal power plant in East Java.
New Accounting Pronouncements See Note 1 to our consolidated financial statements set forth in Item 8 of this Annual Report for information regarding new accounting pronouncements. 85 Table of Contents Results of Operations Our historical operating results in dollars and as a percentage of total revenues are presented below.
New Accounting Pronouncements See Note 1 to our consolidated financial statements set forth in Item 8 of this Annual Report for information regarding new accounting pronouncements. Results of Operations Our historical operating results in dollars and as a percentage of total revenues are presented below.
In addition, Ormat Nevada has an uncommitted discretionary demand line of credit in the aggregate amount of $35.0 million available for letters of credit including up to $20 million of credit.
In addition, Ormat Nevada has an uncommitted discretionary demand line of credit in the aggregate amount of $65.0 million available for letters of credit including up to $20 million of credit.
For those jurisdictions where the projected operating results indicate that realization of our net deferred tax assets is not more likely than not, a valuation allowance is recorded. 84 Table of Contents We evaluate our ability to utilize the deferred tax assets quarterly and assess the need for a valuation allowance.
For those jurisdictions where the projected operating results indicate that realization of our net deferred tax assets is not more likely than not, a valuation allowance is recorded. We evaluate our ability to utilize the deferred tax assets quarterly and assess the need for a valuation allowance.
Refer to Note 17 to our consolidated financial statements set forth in Item 8 of this Annual Report for additional discussion of unrecognized tax benefits.
Refer to Note 16 to our consolidated financial statements set forth in Item 8 of this Annual Report for additional discussion of unrecognized tax benefits.
Royalty payments, included in cost of revenues, are made as compensation for the right to use certain geothermal resources and are paid as a percentage of the revenues derived from the associated geothermal rights. Royalties constituted approximately 4.8% and 4.3% of Electricity segment revenues for the years ended December 31, 2022 and 2021, respectively.
Royalty payments, included in cost of revenues, are made as compensation for the right to use certain geothermal resources and are paid as a percentage of the revenues derived from the associated geothermal rights. Royalties constituted approximately 4.6% and 4.8% of Electricity segment revenues for the years ended December 31, 2023 and 2022, respectively.
Future minimum payments Future minimum payments under long-term obligations as of December 31, 2022, are detailed under the caption Contractual Obligations and Commercial Commitments, below.
Future minimum payments Future minimum payments under long-term obligations as of December 31, 2023, are detailed under the caption Contractual Obligations and Commercial Commitments, below.
Our Electricity segment domestic revenues were approximately 71%, 69% and 63% of our total Electricity segment for the years ended December 31, 2022, 2021 and 2020, respectively. However, domestic operations have higher costs of revenues and expenses than our foreign operations.
Our Electricity segment domestic revenues were approximately 71%, 71% and 69% of our total Electricity segment for the years ended December 31, 2023, 2022 and 2021, respectively. However, domestic operations have higher costs of revenues and expenses than our foreign operations.
Management's Discussion and Analysis of Financial Condition and Results of Operations” of our Form 10-K for the fiscal year ended December 31, 2021, filed with the SEC on February 25, 2022, which is incorporated by reference herein .
Management's Discussion and Analysis of Financial Condition and Results of Operations” of our Form 10-K for the fiscal year ended December 31, 2022, filed with the SEC on February 24, 2023, which is incorporated by reference herein .
Management's Discussion and Analysis of Financial Condition and Results of Operations” of our Form 10-K for the fiscal year ended December 31, 2021, filed with the SEC on February 25, 2022, which is incorporated by reference herein .
Management's Discussion and Analysis of Financial Condition and Results of Operations” of our Form 10-K for the fiscal year ended December 31, 2022, filed with the SEC on February 24, 2023, which is incorporated by reference herein .
However, we believe that our results of operations and financial condition for the foreseeable future will be primarily affected by the following trends, factors and uncertainties that are from time to time also subject to market cycles, in addition to those covered under “COVID-19 Update”: • There has been increased demand for energy generated from geothermal and other renewable resources in the United States as costs for electricity generated from renewable resources have become more competitive.
However, we believe that our results of operations and financial condition for the foreseeable future will be primarily affected by the following trends, factors and uncertainties that are from time to time also subject to market cycles: • There has been increased demand for energy generated from geothermal and other renewable resources in the United States as costs for electricity generated from renewable resources have become more competitive.
Liquidity Impact of Uncertain Tax Positions As discussed in Note 17 - Income Taxes, to our consolidated financial statements set forth in Item 8 of this Annual Report, we have a liability associated with unrecognized tax benefits and related interest and penalties in the amount of approximately $6.6 million as of December 31, 2022.
Liquidity Impact of Uncertain Tax Positions As discussed in Note 16 - Income Taxes, to our consolidated financial statements set forth in Item 8 of this Annual Report, we have a liability associated with unrecognized tax benefits and related interest and penalties in the amount of approximately $8.7 million as of December 31, 2023.
Our Product segment foreign revenues were 90%, 88% and 96% of our total Product segment revenues for the years ended December 31, 2022, 2021 and 2020, respectively. Energy Storage Segment. Our Energy Storage segment domestic revenues were 100.0% of our total Energy storage segment revenues for years ended December 31, 2022, 2021 and 2020, respectively.
Our Product segment foreign revenues were 94%, 90% and 88% of our total Product segment revenues for the years ended December 31, 2023, 2022 and 2021, respectively. Energy Storage Segment. Our Energy Storage segment domestic revenues were 100.0% of our total Energy storage segment revenues for years ended December 31, 2023, 2022 and 2021, respectively.
The Company's revenues from its primary customers as a percentage of total revenues are as follows: Year Ended December 31, 2022 2021 2020 Southern California Public Power Authority (“SCPPA”) 21.5 % 23.7 % 20.6 % Sierra Pacific Power Company and Nevada Power Company 16.9 18.6 17.5 Kenya Power and Lighting Co. Ltd.
The Company's revenues from its primary customers as a percentage of total revenues are as follows: Year Ended December 31, 2023 2022 2021 Southern California Public Power Authority (“SCPPA”) 21.2 % 21.5 % 23.7 % Sierra Pacific Power Company and Nevada Power Company 14.1 16.9 18.6 Kenya Power and Lighting Co. Ltd.
Generally, capacity payments are payments calculated based on the amount of time and capacity that our power plants are available to generate electricity. Energy payments, are payments calculated based on the amount of electrical energy delivered to the relevant power purchaser at a designated delivery point.
Our PPAs generally provide for energy payments alone, or energy and capacity payments. Generally, capacity payments are payments calculated based on the amount of time and capacity that our power plants are available to generate electricity. Energy payments, are payments calculated based on the amount of electrical energy delivered to the relevant power purchaser at a designated delivery point.
Our exposure to such market risk is currently limited because the majority of our long-term PPAs have fixed or escalating rate provisions that limit our exposure to changes in electricity prices. Our energy storage projects sell primarily on a "merchant" basis and are exposed to changes in the electricity market prices.
Our exposure to such market risk is currently limited (except for 25 MW PPA for the Puna complex) because the majority of our long-term PPAs have fixed or escalating rate provisions that limit our exposure to changes in electricity prices. Our energy storage projects sell primarily on a "merchant" basis and are exposed to changes in the electricity market prices.
While approximately 89.1% of our Electricity revenues for the year ended December 31, 2022 were derived from PPAs with fixed price components, we have variable price PPAs in Hawaii, which provide for payments based on the local utilities’ avoided cost.
While approximately 87.9% of our Electricity revenues for the year ended December 31, 2023 were derived from PPAs with fixed price components, we have variable price PPAs in Hawaii, which provide for payments based on the local utilities’ avoided cost.
Our capital expenditures primarily relate to the enhancement of our existing power plants and the construction of new power plants. We have budgeted approximately $570.0 million in capital expenditures for construction of new projects and enhancements to our existing power plants, of which we had invested $245.0 million as of December 31, 2022.
Our capital expenditures primarily relate to the enhancement of our existing power plants and the construction of new power plants. We have budgeted approximately $572.0 million in capital expenditures for construction of new projects and enhancements to our existing power plants, of which we had invested $111.0 million as of December 31, 2023.
Consequently, in 2022 and 2021, the international operations of the segment accounted for 43% and 45% of our total gross profits, 72% and 68% of our net income (assuming the majority of corporate operating expenses and financing are recorded under domestic jurisdiction) and 36% and 42% of our EBITDA, respectively. Product Segment.
Consequently, in 2023 and 2022, the international operations of the segment accounted for 44% and 43% of our total gross profits, 63% and 72% of our net income (assuming the majority of corporate operating expenses and financing are recorded under domestic jurisdiction) and 36% and 36% of our EBITDA, respectively. Product Segment.
Net income for the year ended December 31, 2022 was $77.8 million, compared to $76.1 million for the year ended December 31, 2021 and $101.8 million for the year ended December 31, 2020.
Net income for the year ended December 31, 2023 was $133.1 million, compared to $77.8 million for the year ended December 31, 2022 and $76.1 million for the year ended December 31, 2021.
Our estimated capital needs for 2023 include approximately $589.0 million for capital expenditures on new projects under development or construction including storage projects, exploration activity and maintenance capital expenditures for our existing projects. In addition, we expect $181.7 million for long-term debt repayments.
Our estimated capital needs for 2024 include approximately $550.0 million for capital expenditures on new projects under development or construction including storage projects, exploration activity and maintenance capital expenditures for our existing projects. In addition, we expect $179.0 million for long-term debt repayments.
Other non-operating income for the year ended December 31, 2022 primarily includes a make-whole premium of $1.1 million from the prepayment of Series 3 Bonds during the second quarter of 2022, as further discussed under Note 1 to the consolidated financial statements, net of gain from a sale of certain equipment to a third party.
Other non-operating (expense), net for year ended December 31, 2022 is primarily related to the payment of the make-whole premium of $1.1 million from the prepayment of Series 3 Bonds in the second quarter of 2022, as further discussed under Note 11 to the consolidated financial statements, net of gain from a sale of certain equipment to a third party.
Included in construction-in-process are costs related to projects in exploration and development of $95.3 million and $50.7 million at December 31, 2022 and 2021, respectively. • Impairment of Long-Lived Assets and Long-Lived Assets to be Disposed of .
Included in construction-in-process are costs related to projects in exploration and development of $162.5 million and $95.3 million at December 31, 2023 and 2022, respectively. • Impairment of Long-Lived Assets and Long-Lived Assets to be Disposed of .
Electricity Segment Revenues attributable to our Electricity segment for the year ended December 31, 2022 were $631.7 million, compared to $585.8 million for the year ended December 31, 2021, representing a 7.8% increase.
Electricity Segment Revenues attributable to our Electricity segment for the year ended December 31, 2023 were $666.8 million, compared to $631.7 million for the year ended December 31, 2022, representing a 5.5% increase.
In addition, derivatives and foreign currency transaction gains and losses includes losses from foreign currency forward contracts which were not accounted for as hedge transactions and which were higher in 2022 than in 2021.
Derivatives and foreign currency transaction losses primarily includes losses from foreign currency forward contracts which were not accounted for as hedge transactions and which were higher in 2023 than in 2022.
The revenues fluctuate over time since a large portion of such revenues are generated in the merchant markets, where price volatility is inherent. We recently signed a long-term tolling agreement that will secure fixed revenues for our Bottleneck 80MW/320MWh project in California.
The revenues fluctuate over time since a large portion of such revenues are generated in the merchant markets, where price volatility is inherent. We recently signed a second long-term tolling agreement that will secure fixed revenues for our Pomona 2 20MW/40MWh project that follows similar contracts for the Bottleneck 80MW/320MWh project, both in California.
As of December 31, 2022, letters of credit in the aggregate amount of $57.6 million were issued and outstanding under this credit agreement. 93 Table of Contents Credit Agreement with HSBC Bank USA N.A. Ormat Nevada has a credit agreement with HSBC Bank USA, N.A for one year with annual renewals.
As of December 31, 2023, letters of credit in the aggregate amount of $59.3 million were issued and outstanding under this credit agreement. 95 Table of Contents Credit Agreement with HSBC Bank USA N.A. Ormat Nevada has a credit agreement with HSBC Bank USA, N.A for one year with annual renewals.
General and administrative expenses for the year ended December 31, 2022 constituted 8.3% of total revenues for such period, compared to 11.4%, for the year ended December 31, 2021.
General and administrative expenses for the year ended December 31, 2023 constituted 8.2% of total revenues for such period, compared to 8.3%, for the year ended December 31, 2022.
As of December 31, 2022, we did not meet the covenants related to the DAC 1 Senior Secured Notes which resulted in certain equity distribution restrictions from the related subsidiary.
As of December 31, 2023, we did not meet the dividend distribution criteria related to the DAC 1 Senior Secured Notes, which resulted in certain equity distribution restrictions from this related subsidiary.
In determining whether there are profits available for distribution, our Board will take into account our business plan and current and expected obligations, and no distribution will be made that in the judgment of our Board would prevent us from meeting such business plan or obligations. 96 Table of Contents The following are the dividends declared by us during the past two years, as of December 31, 2022: Date Declared Dividend Amount per Share Record Date Payment Date February 24, 2021 $ 0.12 March 11, 2021 March 29, 2021 May 5, 2021 $ 0.12 May 18, 2021 June 1, 2021 August 4, 2021 $ 0.12 August 18, 2021 September 1, 2021 November 3, 2021 $ 0.12 November 17, 2021 December 3, 2021 February 23, 2022 $ 0.12 March 9, 2022 March 23, 2022 May 2, 2022 $ 0.12 May 16, 2022 May 31, 2022 August 3, 2022 $ 0.12 August 17, 2022 August 31, 2022 November 2, 2022 $ 0.12 November 16, 2022 November 30, 2022 February 22, 2023 $ 0.12 March 8, 2023 March 22, 2023 Historical Cash Flows The following table sets forth the components of our cash flows for the relevant periods indicated: Year Ended December 31, 2022 2021 2020 (Dollars in thousands) Net cash provided by operating activities $ 280,974 $ 258,822 $ 265,005 Net cash used in investing activities (523,406 ) (638,193 ) (385,969 ) Net cash provided by (used in) financing activities 126,273 186,385 503,478 Translation adjustments on cash and cash equivalents (609 ) (348 ) 1,154 Net change in cash and cash equivalents and restricted cash and cash equivalents $ (116,768 ) $ (193,334 ) $ 383,668 For the Year Ended December 31, 2022 Net cash provided by operating activities for the year ended December 31, 2022 was $281.0 million, compared to $258.8 million for the year ended December 31, 2021.
In determining whether there are profits available for distribution, our Board will take into account our business plan and current and expected obligations, and no distribution will be made that in the judgment of our Board would prevent us from meeting such business plan or obligations. 98 Table of Contents The following are the dividends declared by us during the past two years, as of December 31, 2023: Date Declared Dividend Amount per Share Record Date Payment Date February 23, 2022 $ 0.12 March 9, 2022 March 23, 2022 May 2, 2022 $ 0.12 May 16, 2022 May 31, 2022 August 3, 2022 $ 0.12 August 17, 2022 August 31, 2022 November 2, 2022 $ 0.12 November 16, 2022 November 30, 2022 February 22, 2023 $ 0.12 March 8, 2023 March 22, 2023 May 9, 2023 $ 0.12 May 23, 2023 June 6, 2023 August 2, 2023 $ 0.12 August 16, 2023 August 30, 2023 November 8, 2023 $ 0.12 November 22, 2023 December 6, 2023 February 21, 2024 $ 0.12 March 6, 2024 March 20, 2024 Historical Cash Flows The following table sets forth the components of our cash flows for the relevant periods indicated: Year Ended December 31, 2023 2022 2021 (Dollars in thousands) Net cash provided by operating activities $ 309,401 $ 280,974 $ 258,822 Net cash used in investing activities (628,343 ) (523,406 ) (638,193 ) Net cash provided by (used in) financing activities 379,964 126,273 186,385 Translation adjustments on cash and cash equivalents 72 (609 ) (348 ) Net change in cash and cash equivalents and restricted cash and cash equivalents $ 61,094 $ (116,768 ) $ (193,334 ) For the Year Ended December 31, 2023 Net cash provided by operating activities for the year ended December 31, 2023 was $309.4 million, compared to $281.0 million for the year ended December 31, 2022.
The presentation of EBITDA and adjusted EBITDA includes accretion expenses for the fiscal year ended December 31, 2022, however, the prior years have not been recast to include accretion expenses as the amounts were immaterial.
The presentation of EBITDA and adjusted EBITDA includes accretion expenses adjustment for the fiscal years ended December 31, 2023 and 2022, however, 2021 has not been recast to include accretion expenses as the amounts were immaterial.
EBITDA and Adjusted EBITDA include our proportionate share (12.75%) of Sarulla's EBITDA and Adjusted EBITDA, respectively. On May 2014, the Sarulla consortium (“SOL”) closed $1,170 million in financing. As of December 31, 2022, the credit facility has an outstanding balance of $876.2 million. Our proportionate share in the SOL credit facility is $111.7 million.
EBITDA and Adjusted EBITDA include our proportionate share (12.75%) of Sarulla's EBITDA and Adjusted EBITDA, respectively. On May 2014, the Sarulla consortium (“SOL”) closed $1,170 million in financing. As of December 31, 2023, the credit facility has an outstanding balance of $796.5 million. Our proportionate share in the SOL credit facility is $101.6 million.
As of December 31, 2022, $197.4 million in the aggregate was outstanding under credit agreements with several banks as detailed below under “Letters of Credits under the Credit Agreements”.
As of December 31, 2023, $302.8 million in the aggregate was outstanding under credit agreements with several banks as detailed below under “Letters of Credits under the Credit Agreements”.
This increase was partially offset by an increase of $4.1 million in interest capitalized to projects under construction, $5.0 million related to the prepayment of Series 3 Bonds in June 2022, and lower interest expenses on other long-term loans as a result of regular principal payments. 90 Table of Contents Derivatives and Foreign Currency Transaction Gains (Losses) Derivatives and foreign currency transaction losses for the year ended December 31, 2022 were $6.0 million, compared to losses of $14.7 million for the year ended December 31, 2021.
This increase was partially offset by $4.7 million related to the prepayment of Series 3 Bonds in June 2022, and lower interest expenses on other long-term loans as a result of scheduled principal payments. 92 Table of Contents Derivatives and Foreign Currency Transaction Gains (Losses) Derivatives and foreign currency transaction losses for the year ended December 31, 2023 was $3.3 million, compared to $6.0 million for the year ended December 31, 2022.
Other Non-Operating Income (Expense), Net Other non-operating income, net for the year ended December 31, 2022 was $0.7 million, compared to $0.1 million for the year ended December 31, 2021.
Other Non-Operating Income (Expense), Net Other non-operating income (expense), net for the year ended December 31, 2023 was a income of $1.5 million, compared to an expense of $0.7 million for the year ended December 31, 2022.
We have experienced increased competition from binary power plant equipment suppliers including the major steam turbine manufacturers. While we believe that we have a distinct competitive advantage based on our technology, accumulated experience and current worldwide share of installed binary generation capacity, an increase in competition may impact our ability to secure new purchase orders from potential customers.
While we believe that we have a distinct competitive advantage based on our technology, accumulated experience and current worldwide share of installed binary generation capacity, an increase in competition may impact our ability to secure new purchase orders from potential customers.
Income Taxes Income tax provision for the year ended December 31, 2022, was $14.7 million, a decrease of $10.1 million compared to an income tax provision of $24.9 million for the year ended December 31, 2021. Our effective tax rate for the year ended December 31, 2022 and 2021, was 15.4% and 24.0%, respectively.
Income Taxes Income tax provision for the year ended December 31, 2023, was $6.0 million, a decrease of $8.8 million compared to an income tax provision of $14.7 million for the year ended December 31, 2022. Our effective tax rate for the year ended December 31, 2023 and 2022, was 4.3% and 15.4%, respectively.
Campbell Senior Secured Notes 92.5 62.7 4.03 % 2033 Don A. Campbell Complex United States Idaho Refinancing Note (2) 61.6 61.6 6.26 % 2038 Neal Hot Springs and Raft River United States U.S.
Campbell Senior Secured Notes 92.5 57.4 4.03 % September, 2033 Don A. Campbell Complex United States Idaho Refinancing Note (1) 61.6 58.9 6.26 % March, 2038 Neal Hot Springs and Raft River United States U.S.
In addition, we estimate approximately $364.0 million in additional capital expenditures in 2023 to be allocated as follows: (i) approximately $101.0 million for the exploration, drilling and development of new projects and enhancements of existing power plants that are not yet released for full construction; (ii) approximately $60.0 million for maintenance of capital expenditures to our operating power plants; (iii) approximately $183.0 million for the construction and development of storage projects; and (iv) approximately $20.0 million for enhancements to our production facilities.
In addition, we estimate approximately $365.0 million in additional capital expenditures in 2024 to be allocated as follows: (i) approximately $89.0 million for the exploration, drilling and development of new projects and enhancements of existing power plants that are not yet released for full construction; (ii) approximately $66.0 million for maintenance of capital expenditures to our Electricity segment operating power plants; (iii) approximately $187.0 million for the construction and development of storage projects; and (iv) approximately $23.0 million for enhancements to our production facilities.
Product Segment Total cost of revenues attributable to our Product segment for the year ended December 31, 2022 was $60.5 million, compared to $41.4 million for the year ended December 31, 2021, representing a 46.2% increase from the prior period. This increase was primarily attributable to the increase in Product segment revenues, as discussed above.
Product Segment Total cost of revenues attributable to our Product segment for the year ended December 31, 2023 was $115.8 million, compared to $60.5 million for the year ended December 31, 2022, representing a 91.5% increase from the prior year. This increase was primarily attributable to the increase in Product segment revenues, as discussed above.
Income Attributable to Sale of Tax Benefits Income attributable to the sale of tax benefits for the year ended December 31, 2022 was $33.9 million, compared to $29.6 million for the year ended December 31, 2021.
Income Attributable to Sale of Tax Benefits Income attributable to the sale of tax benefits for the year ended December 31, 2023 was $61.2 million, compared to $33.9 million for the year ended December 31, 2022.
Net cash used in investing activities for the year ended December 31, 2022 was $523.4 million, compared to $638.2 million for the year ended December 31, 2021.
Net cash used in investing activities for the year ended December 31, 2023 was $628.3 million, compared to $523.4 million for the year ended December 31, 2022.
Net cash provided by financing activities for the year ended December 31, 2022 was $126.3 million, compared to $186.4 million provided by financing activities for the year ended December 31, 2021.
Net cash provided by financing activities for the year ended December 31, 2023 was $380.0 million, compared to $126.3 million for the year ended December 31, 2022.
Adjusted EBITDA for the year ended December 31, 2022 was $435.5 million, compared to $401.4 million for the year ended December 31, 2021 and $420.2 million for the year ended December 31, 2020.
Adjusted EBITDA for the year ended December 31, 2023 was $481.7 million, compared to $435.5 million for the year ended December 31, 2022 and $401.4 million for the year ended December 31, 2021.
As of December 31, 2022, letters of credit in the aggregate amount of $34.2 million were issued and outstanding under the committed portion of this credit agreement and $4.8 million under the uncommitted portion of the agreement.
As of December 31, 2023, letters of credit in the aggregate amount of $34.3 million were issued and outstanding under the committed portion of this credit agreement and $36.3 million under the uncommitted portion of the agreement.
Creditors of a project financing of a particular power plant may have direct recourse to us to the extent of these limited recourse obligations. 94 Table of Contents Non-Recourse and Limited-Recourse Third-Party Debt Loan Line of Credit Amount Outstanding as of Interest Rate Maturity Date Related Projects Location December 31, 2022 (Dollars in millions) OFC 2 Senior Secured Notes – Series A $ 151.7 $ 71.8 4.69 % 2032 McGinness Hills phase 1 and Tuscarora United States OFC 2 Senior Secured Notes – Series B 140.0 86.3 4.61 % 2032 McGinness Hills phase 2 United States Olkaria III Financing Agreement with DFC – Tranche 1 85.0 37.8 6.34 % 2030 Olkaria III Complex Kenya Olkaria III Financing Agreement with DFC – Tranche 2 180.0 79.4 6.29 % 2030 Olkaria III Complex Kenya Olkaria III Financing Agreement with DFC – Tranche 3 45.0 21.5 6.12 % 2030 Olkaria III Complex Kenya Amatitlan Financing (1) 42.0 15.8 LIBOR+4.35 % 2027 Amatitlan Guatemala Don A.
Creditors of a project financing of a particular power plant may have direct recourse to us to the extent of these limited recourse obligations. 96 Table of Contents Non-Recourse and Limited-Recourse Third-Party Debt Loan Amount Issued Amount Outstanding as of Interest Rate Maturity Date Related Projects Location December 31, 2023 (Dollars in millions) OFC 2 Senior Secured Notes – Series A $ 151.7 $ 63.9 4.69 % December, 2032 McGinness Hills phase 1 and Tuscarora United States OFC 2 Senior Secured Notes – Series B 140.0 78.6 4.61 % December, 2032 McGinness Hills phase 2 United States Olkaria III Financing Agreement with DFC – Tranche 1 85.0 33.0 6.34 % December, 2030 Olkaria III Complex Kenya Olkaria III Financing Agreement with DFC – Tranche 2 180.0 68.8 6.29 % June, 2030 Olkaria III Complex Kenya Olkaria III Financing Agreement with DFC – Tranche 3 45.0 18.8 6.12 % December, 2030 Olkaria III Complex Kenya Don A.
Factors which could trigger an impairment include, among others, significant underperformance relative to historical or projected future operating results, significant changes in our use of assets or our overall business strategy, negative industry or economic trends, a determination that an exploration project will not support commercial operations, a determination that a suspended project is not likely to be completed, a significant increase in costs necessary to complete a project, legal factors relating to our business or when we conclude that it is more likely than not that an asset will be disposed of or sold.
Factors which could trigger an impairment include, among others, significant underperformance relative to historical or projected future operating results, significant changes in our use of assets or our overall business strategy, negative industry or economic trends, a determination that an exploration project will not support commercial operations, a determination that a suspended project is not likely to be completed, a significant increase in costs necessary to complete a project, legal factors relating to our business or when we conclude that it is more likely than not that an asset will be disposed of or sold. 86 Table of Contents We test our operating plants that are operated together as a complex for impairment at the complex level because the cash flows of such plants result from significant shared operating activities.
In the ordinary course of business, there can be inherent uncertainty in quantifying our income tax positions. We assess our income tax positions and record tax benefits for all years subject to examination based upon management’s evaluation of the facts, circumstances and information available at the reporting date.
We assess our income tax positions and record tax benefits for all years subject to examination based upon management’s evaluation of the facts, circumstances and information available at the reporting date.
As of December 31, 2022: (i) total equity was $2,021.0 million and the actual equity to total assets ratio was 43.8%; and (ii) the 12-month debt, net of cash and cash equivalents to Adjusted EBITDA ratio was 4.13. During the year ended December 31, 2022, we distributed interim dividends in an aggregate amount of $27.1 million.
As of December 31, 2023: (i) total equity was $2,441.0 million and the actual equity to total assets ratio was 46.9%; and (ii) the 12-month debt, net of cash and cash equivalents to Adjusted EBITDA ratio was 3.74. During the year ended December 31, 2023, we distributed interim dividends in an aggregate amount of $28.4 million.
We may pursue financial instruments, where appropriate, to hedge some of the merchant risk. Our management assesses the performance of our operating segments differently.
We aim to balance merchant risk with long term tolling agreements and we may pursue financial instruments, where appropriate, to hedge some of the merchant risk Our management assesses the performance of our operating segments differently.
Net Income attributable to the Company ’ s Stockholders Net income attributable to the Company’s stockholders for the year ended December 31, 2022 was $65.8 million, compared to $62.1 million for the year ended December 31, 2021, which represents an increase of $3.7 million.
Net Income attributable to the Company ’ s Stockholders Net income attributable to the Company’s stockholders for the year ended December 31, 2023 was $124.4 million, compared to $65.8 million for the year ended December 31, 2022, which represents an increase of $58.6 million.
Third-Party Debt Our third-party debt consists of (i) non-recourse and limited-recourse project finance debt or acquisition financing that we or our subsidiaries have obtained for the purpose of developing and constructing, refinancing or acquiring our various projects; (ii) full-recourse debt incurred by us or our subsidiaries for general corporate purposes; (iii) convertible senior note issued in June 2022 as further described under Note 1 to the consolidated financial statements; and (iv) financing liability assumed as part of the TG Geothermal Portfolio, LLC acquisition as further described under note 2 to the consolidated financial statements.
Third-Party Debt Our third-party debt consists of (i) non-recourse and limited-recourse project finance debt or acquisition financing that we or our subsidiaries have obtained for the purpose of developing and constructing, refinancing or acquiring our various projects; (ii) full-recourse debt incurred by us or our subsidiaries for general corporate purposes; (iii) convertible senior notes issued in June 2022; (iv) commercial paper; (iv) financing liability assumed as part of the TG Geothermal Portfolio, LLC acquisition; and (v) short term revolving credit lines with banks.
The following table sets forth a breakdown of our revenues for the years indicated: Revenues % of Revenues for Period Indicated Year Ended December 31, Year Ended December 31, 2022 2021 2020 2022 2021 2020 Revenues: (Dollars in thousands) Electricity $ 631,727 $ 585,771 $ 541,393 86.0 % 88.3 % 76.8 % Product 71,414 46,920 148,125 9.7 7.1 21.0 Energy Storage 31,018 30,393 15,824 4.2 4.6 2.2 Total revenues $ 734,159 $ 663,084 $ 705,342 100.0 % 100.0 % 100.0 % 80 Table of Contents Geographic Breakdown of Results of Operations The following table sets forth the geographic breakdown of the revenues attributable to our Electricity, Product and Energy Storage segments for the years indicated: Revenues % of Revenues for Period Indicated Year Ended December 31, Year Ended December 31, 2022 2021 2020 2022 2021 2020 Electricity Segment: (Dollars in thousands) United States $ 446,000 $ 404,303 $ 341,399 70.6 % 69.0 % 63.1 % International 185,727 181,468 199,994 29.4 31.0 36.9 Total $ 631,727 $ 585,771 $ 541,393 100.0 % 100.0 % 100.0 % Product Segment: United States $ 7,037 $ 5,414 $ 5,800 9.9 % 11.5 % 3.9 % International 64,377 41,506 142,325 90.1 88.5 96.1 Total $ 71,414 $ 46,920 $ 148,125 100.0 % 100.0 % 100.0 % Energy Storage Segment: United States $ 31,018 $ 30,393 $ 15,824 100.0 % 100.0 % 100.0 % International — — — — — — Total $ 31,018 $ 30,393 $ 15,824 100.0 % 100.0 % 100.0 % In 2022, 2021 and 2020, 34%, 34% and 49% of our total revenues were derived from foreign locations, respectively, and our foreign operations had higher gross margins than our U.S. operations in each of those years.
The following table sets forth a breakdown of our revenues for the years indicated: Revenues % of Revenues for Period Indicated Year Ended December 31, Year Ended December 31, 2023 2022 2021 2023 2022 2021 (Dollars in thousands) Revenues: Electricity $ 666,767 $ 631,727 $ 585,771 80.4 % 86.0 % 88.3 % Product 133,763 71,414 46,920 16.1 9.7 7.1 Energy Storage 28,894 31,018 30,393 3.5 4.2 4.6 Total revenues $ 829,424 $ 734,159 $ 663,084 100.0 % 100.0 % 100.0 % 83 Table of Contents Geographic Breakdown of Results of Operations The following table sets forth the geographic breakdown of the revenues attributable to our Electricity, Product and Energy Storage segments for the years indicated: Revenues % of Revenues for Period Indicated Year Ended December 31, Year Ended December 31, 2023 2022 2021 2023 2022 2021 (Dollars in thousands) Electricity Segment: United States $ 473,323 $ 446,000 $ 404,303 71.0 % 70.6 % 69.0 % International 193,444 185,727 181,468 29.0 29.4 31.0 Total $ 666,767 $ 631,727 $ 585,771 100.0 % 100.0 % 100.0 % Product Segment: United States $ 7,610 $ 7,037 $ 5,414 5.7 % 9.9 % 11.5 % International 126,153 64,377 41,506 94.3 90.1 88.5 Total $ 133,763 $ 71,414 $ 46,920 100.0 % 100.0 % 100.0 % Energy Storage Segment: United States $ 28,894 $ 31,018 $ 30,393 100.0 % 100.0 % 100.0 % International — — — — — — Total $ 28,894 $ 31,018 $ 30,393 100.0 % 100.0 % 100.0 % In 2023, 2022 and 2021, 39%, 34% and 34% of our total revenues were derived from foreign locations, respectively, and our foreign operations had higher gross margins than our U.S. operations in each of those years.
The following table reconciles net income to EBITDA and Adjusted EBITDA for the years ended December 31, 2022, 2021 and 2020: Year Ended December 31, 2022 2021 2020 (Dollars in thousands) Net income $ 77,795 $ 76,077 $ 101,806 Adjusted for: Interest expense, net (including amortization of deferred financing costs) 84,326 80,534 76,236 Income tax provision (benefit) 14,742 24,850 67,003 Adjustment to investment in an unconsolidated company: our proportionate share in interest expense, tax and depreciation and amortization in Sarulla complex 13,199 14,680 11,549 Depreciation , amortization and accretion 198,603 177,930 151,371 EBITDA 388,665 374,071 407,965 Mark-to-market on derivative instruments 1,613 741 (1,192 ) Stock-based compensation 11,646 9,168 9,830 Make-whole premium related to long-term debt prepayment 1,102 — — Reversal of a contingent liability related to a business combination (1,829 ) (418 ) — Allowance for bad debts related to February power crisis in Texas 115 2,980 — Hedge losses resulting from February power crisis in Texas — 9,133 — Impairment of long-lived assets 32,648 — — Write-off of unsuccessful exploration activities 828 — — Merger and acquisition transaction costs 675 5,635 2,279 Legal settlement expenses — — 1,277 Tender-related deposits write-off — 134 — Adjusted EBITDA $ 435,463 $ 401,444 $ 420,159 98 Table of Contents Adjusted EBITDA for fiscal year 2022 increased by 8.5% compared to fiscal year 2021, primarily due to an increase in gross profit of our Electricity and Product segments together with a decrease in general and administrative expenses, partially offset by a decrease in the Energy Storage segment gross profit.
The following table reconciles net income to EBITDA and Adjusted EBITDA for the years ended December 31, 2023, 2022 and 2021: Year Ended December 31, 2023 2022 2021 (Dollars in thousands) Net income $ 133,137 $ 77,795 $ 76,077 Adjusted for: Interest expense, net (including amortization of deferred financing costs) 86,898 84,326 80,534 Income tax provision (benefit) 5,983 14,742 24,850 Adjustment to investment in unconsolidated companies: our proportionate share in interest expense, tax and depreciation and amortization in Sarulla and Ijen 16,069 13,199 14,680 Depreciation, amortization and accretion 221,415 198,603 177,930 EBITDA 463,502 388,665 374,071 Mark-to-market on derivative instruments (2,206 ) 1,613 741 Stock-based compensation 15,478 11,646 9,168 Make-whole premium related to long-term debt prepayment — 1,102 — Reversal of a contingent liability related to a business combination transaction — (1,829 ) (418 ) Allowance for bad debts related to February power crisis in Texas — 115 2,980 Hedge losses resulting from February power crisis in Texas — — 9,133 Impairment of long-lived assets — 32,648 — Write-off of unsuccessful exploration activities 3,733 828 — Merger and acquisition transaction costs 1,234 675 5,635 Tender-related deposits write-off — — 134 Adjusted EBITDA $ 481,741 $ 435,463 $ 401,444 100 Table of Contents Adjusted EBITDA for fiscal year 2023 increased by 10.6% compared to fiscal year 2022, primarily due to an increase in operating income together with an increase in income attributable to sale of tax benefits.
The Notes will mature on July 15, 2027, unless earlier converted, redeemed or repurchased.
(2) The Notes mature in July 2027, unless earlier converted, redeemed or repurchased.
It may also increase the costs of some of our development projects that could negatively impact their competitiveness. • Interest rate increases for both short-term and long-term debt have increased sharply. Although our outstanding debt mostly bears fixed interest rates, as we refinance it, or borrow additional amounts, we may incur additional interest expense versus expiring loans.
Interest rate increases for both short-term and long-term debt have increased sharply. Although our outstanding debt bears fixed interest rates, as we refinance it, or borrow additional amounts, we may incur additional interest expense versus expiring loans.
We expect to invest approximately $225.0 million in 2023 and the remaining approximately $100.0 million on thereafter.
We expect to invest approximately $184.0 million in 2024 and the remaining approximately $277.0 million on thereafter.