XML 106 R83.htm IDEA: XBRL DOCUMENT v3.23.1
Loans from banks and other financial institutions (Details 1)
€ in Thousands, ₪ in Thousands, Ft in Thousands
 12 Months Ended
Dec. 31, 2022
EUR (€)
Dec. 31, 2022
HUF (Ft)
Dec. 31, 2022
ILS (₪)
Dec. 31, 2022
USD ($)
Dec. 31, 2021
EUR (€)
Dec. 31, 2021
HUF (Ft)
Dec. 31, 2021
ILS (₪)
Dec. 31, 2021
USD ($)
Mivtachim And Talmei Bilu [Member]                
Credit From Banking Corporations Financial Institutions And Other Credit Providers [Line Items]                
Lender Bank Leumi Le-Israel Ltd. and entities of Menorah Group and Amitim Pension Fund              
Credit Facility     ₪ 356,000 $ 101,000,000        
Date Financing Provided December 2020              
Borrowings     ₪ 320,200 91,000,000     ₪ 333,000 $ 107,000,000
Amortization Schedule Spitzer amortization table comprised of quarterly payments              
Debt Period Throughout the entire period until the expiration date of the permanent electricity production license, approximately 13 years.              
Stated Annual Interest Rate Interest of approximately 0.77%, index-linked              
Debt Service Reserve       $ 0        
A D S C R Default 1.05 1.05 1.05 1.05        
L L C R Default 1.05 1.05 1.05 1.05        
Fulfillment Of Financial Covenants As of the balance sheet date, the companies fulfilled the foregoing financial covenants              
Collateral Charge on the SPV’s assets, cash flow rights, land rights, insurance, collateral from the project contractors, and cross-support between the project corporations Mivtachim, Talmei Bilu, Halutziot, Kramim and Idan, in respect of the debt service.              
Guarantees See Note 28C(4)              
Reference To Additional Information See Note 12(2)A              
Halutziot [Member]                
Credit From Banking Corporations Financial Institutions And Other Credit Providers [Line Items]                
Lender Bank Leumi Le-Israel Ltd. and entities of Menorah Group and Amitim Pension Fund              
Credit Facility     ₪ 609,000 $ 173,000,000        
Date Financing Provided December 2020              
Borrowings     ₪ 576,800 164,000,000     588,500 189,000,000
Amortization Schedule Spitzer amortization table comprised of quarterly payments              
Debt Period Throughout the entire period until the expiration date of the permanent electricity production license, approximately 15 years.              
Stated Annual Interest Rate Interest of approximately 0.88%, index-linked              
Debt Service Reserve       $ 0        
A D S C R Default 1.05 1.05 1.05 1.05        
L L C R Default 1.05 1.05 1.05 1.05        
Fulfillment Of Financial Covenants As of the balance sheet date, the partnership fulfilled the foregoing financial covenants              
Collateral Charge on the SPV’s assets, cash flow rights, land rights, insurance, collateral from the project contractors, and cross-support between the project corporations Mivtachim, Talmei Bilu, Halutziot, Kramim and Idan, in respect of the debt service.              
Guarantees See Note 28B(4), 28C(5)              
Reference To Additional Information See Note 12(2)A              
Kramim And Idan [Member]                
Credit From Banking Corporations Financial Institutions And Other Credit Providers [Line Items]                
Lender Bank Leumi Le-Israel Ltd. and entities of Menorah Group and Amitim Pension Fund              
Credit Facility     ₪ 107,000 $ 30,000,000        
Date Financing Provided December 2020              
Borrowings     ₪ 99,100 28,000,000     102,000 33,000,000
Amortization Schedule Spitzer amortization table comprised of quarterly payments              
Debt Period Throughout the entire period until the expiration date of the permanent electricity production license, approximately 13 years.              
Stated Annual Interest Rate Interest of approximately 0.8%, index-linked              
Debt Service Reserve       $ 0        
A D S C R Default 1.05 1.05 1.05 1.05        
L L C R Default 1.05 1.05 1.05 1.05        
Fulfillment Of Financial Covenants As of the balance sheet date, the partnerships fulfilled the foregoing financial covenants              
Collateral Charge on the SPV’s assets, cash flow rights, land rights, insurance, collateral from the project contractors, and cross-support between the project corporations Mivtachim, Talmei Bilu, Halutziot, Kramim and Idan, in respect of the debt service.              
Guarantees See Note 28B(4)              
Reference To Additional Information See Note 12(2)A              
Medium Rooftops [Member]                
Credit From Banking Corporations Financial Institutions And Other Credit Providers [Line Items]                
Lender Institutional entities of Clal Insurance Group              
Credit Facility     ₪ 15,000 $ 4,000,000        
Date Financing Provided January 2019              
Borrowings     12,600 4,000,000     12,800 4,000,000
Amortization Schedule Spitzer amortization table comprised of quarterly payments              
Debt Period Approximately 15 years              
Stated Annual Interest Rate Interest of approximately 2.2%, index-linked              
Debt Service Reserve     ₪ 700 $ 200,000        
A D S C R Default 1.07 1.07 1.07 1.07        
L L C R Default 1.12 1.12 1.12 1.12        
Fulfillment Of Financial Covenants As of the balance sheet date, the partnerships fulfilled the foregoing financial covenants              
Collateral Charge on the partnership’s interests in the projects, on the project partnership’s assets, right to proceeds from the sale of electricity, the project partnership’s land rights, insurance, agreements vis-à-vis contractors and collateral from contractors thereunder, the rights of the partnership’s partners to receive profits, etc. Backing between the Company’s concatenated interests in the project partnerships of each group of projects.              
Guarantees See Note 28B(4)              
Reference To Additional Information -              
Tariff Tender Projects Sunlight 1 [Member]                
Credit From Banking Corporations Financial Institutions And Other Credit Providers [Line Items]                
Lender Institutional entities of Clal Insurance Group              
Credit Facility     ₪ 160,000 $ 45,000,000        
Date Financing Provided March 2018              
Borrowings     146,500 42,000,000     145,100 47,000,000
Amortization Schedule Spitzer amortization table, quarterly repayments.              
Debt Period Construction period and another approximately 22 years              
Stated Annual Interest Rate interest within the range of 2.6%-3%, CPI-linked              
Debt Service Reserve     ₪ 5,800 $ 2,000,000        
A D S C R Default 1,070.00 1,070.00 1,070.00 1,070.00        
L L C R Default 1,120 1,120 1,120 1,120        
Fulfillment Of Financial Covenants As of the balance sheet date, the partnerships fulfilled the foregoing financial covenants              
Collateral Charge on the partnership’s interests in the projects, charge on the project partnership’s assets, right to proceeds from the sale of electricity, the project partnership’s land rights, insurance, agreements vis-à-vis contractors and collateral from contractors thereunder, the rights of the partnership’s partners to receive profits, etc. Backing between the Company’s concatenated interests in the project partnerships of each group of projects.              
Guarantees See Note 28B(3)              
Reference To Additional Information -              
Emek Habacha [Member]                
Credit From Banking Corporations Financial Institutions And Other Credit Providers [Line Items]                
Lender Bank Hapoalim Ltd. in collaboration with Phoenix and Harel groups              
Credit Facility     ₪ 576,000 $ 164,000,000        
Date Financing Provided November 2018              
Borrowings     ₪ 589,700 168,000,000     492,300 158,000,000
Amortization Schedule Spitzer amortization table, quarterly repayments.              
Debt Period Construction period and another approximately 18 years.              
Stated Annual Interest Rate The construction period - base interest (*) plus a margin of 3.3%, CPI-linkedThe construction period - base interest (*) plus a margin of 2.65%, CPI-linked              
Debt Service Reserve       $ 0        
A D S C R Default 1,050.00 1,050.00 1,050.00 1,050.00        
L L C R Default 1,050.00 1,050.00 1,050.00 1,050.00        
Fulfillment Of Financial Covenants As of the balance sheet date, fulfillment of the foregoing financial covenants is not required              
Collateral Charge on the tariff and conditional license, charge on the SPV’s assets, cash flow rights, land rights, insurance, collateral from the project contractors, etc.              
Guarantees See Note 30C(1), 30C(2)              
Reference To Additional Information See Note 28A(1)              
Tariff Tender Projects Sunlight 2 And Dekel [Member]                
Credit From Banking Corporations Financial Institutions And Other Credit Providers [Line Items]                
Lender Institutional entities of Clal Insurance Group              
Credit Facility     ₪ 70,000 $ 20,000,000        
Date Financing Provided December 2019              
Borrowings     49,300 14,000,000     48,600 16,000,000
Amortization Schedule Spitzer amortization table, quarterly repayments              
Debt Period Construction period and another approximately 22 years              
Stated Annual Interest Rate Base interest (*) plus a margin of 2.15%, CPI-linked              
Debt Service Reserve     ₪ 1,800 $ 500,000        
A D S C R Default 1,070.00 1,070.00 1,070.00 1,070.00        
L L C R Default 1,120 1,120 1,120 1,120        
Fulfillment Of Financial Covenants As of the balance sheet date, the partnerships fulfilled the foregoing financial covenants              
Collateral Charge on the partnership’s interests in the projects, charge on the project partnership’s assets, right to proceeds from the sale of electricity, the project partnership’s land rights, insurance, agreements vis-à-vis contractors and collateral from contractors thereunder, the rights of the partnership’s partners to receive profits, etc. Backing between the Company’s concatenated interests in the project partnerships of each group of projects.              
Guarantees See Note 30B(5)              
Tullynamoyle [Member]                
Credit From Banking Corporations Financial Institutions And Other Credit Providers [Line Items]                
Lender Bank of Ireland              
Credit Facility € 14,300     $ 15,250,000        
Date Financing Provided August 2020              
Borrowings € 11,860     12,650,000 € 12,800     14,500,000
Amortization Schedule The loan will be repaid in 50 quarterly payments              
Debt Period 12.5 years              
Stated Annual Interest Rate Approximately 90% of the loan bears interest at a rate of 3.47% and approximately 10% of the loan bears interest of 3M Euribor plus a margin of 2%              
Debt Service Reserve       $ 0        
A D S C R Default 1,050.00 1,050.00 1,050.00 1,050.00        
Fulfillment Of Financial Covenants Non-fulfillment, receipt of a waiver letter from the bank stating that the lender waives, inter alia, its right to demand immediate repayment.              
Collateral The project company pledged in favor of the bank all of the equipment in the project, its rights by virtue of power purchase agreements, its rights in the licenses, its rights in the insurance policy, and its other rights in the project. The Company’s entire stake in the project company was also pledged in favor of the bank.              
Guarantees -              
Lukovac [Member]                
Credit From Banking Corporations Financial Institutions And Other Credit Providers [Line Items]                
Lender ERSTE and PBZ, of INTESA Group              
Credit Facility € 48,800     $ 52,000,000        
Date Financing Provided December 2020              
Borrowings € 41,000     43,900,000 28,700     51,000,000
Amortization Schedule The loan will be repaid in 46 quarterly payments              
Debt Period 11.5 years              
Stated Annual Interest Rate Interest at a rate of 3.75% and 3M Euribur plus 3% for the loans in EUR, and interest at a rate of 3.5% for the loan in HRK              
Debt Service Reserve € 2,800     $ 3,000,000        
A D S C R Default 1,100 1,100 1,100 1,100        
Fulfillment Of Financial Covenants As of the balance sheet date, the Company fulfilled the foregoing financial covenants              
Collateral The project company will pledge towards the bank the project equipment, power purchase agreements, its rights in licenses, the insurance policy, and its other rights in the project.              
Reference To Additional Information See Note 12(2)A              
Ewk [Member]                
Credit From Banking Corporations Financial Institutions And Other Credit Providers [Line Items]                
Lender ERSTE, EBRD and Novi Sad              
Credit Facility € 139,000     $ 148,000,000        
Date Financing Provided December 2017              
Borrowings € 93,600     99,900,000 102,600     116,100,000
Amortization Schedule The loan will be repaid in 23 semi-annual payments              
Debt Period Construction period and another approximately 11.5 years              
Stated Annual Interest Rate Approximately EUR 83 million of the loan bears interest at a rate of 2.3%,Approximately EUR 40 million of the loan bears interest at a rate of 3.95%,And approximately EUR 16 million of the loan bears interest in the range of 4.65%-4.83%.              
Debt Service Reserve € 7,700     $ 8,200,000        
A D S C R Default 1,100 1,100 1,100 1,100        
Fulfillment Of Financial Covenants As of the balance sheet date, the Company fulfilled the foregoing financial covenants              
Collateral The project company will pledge towards the bank the project company’s assets, cash flow rights, insurance policies, collateral from EPC contractors, etc.              
Meg And Raaba [Member]                
Credit From Banking Corporations Financial Institutions And Other Credit Providers [Line Items]                
Lender ERSTE              
Credit Facility   Ft 14,000   $ 37,000,000        
Date Financing Provided January 2019              
Borrowings   12,660   33,700,000   Ft 13,200   40,500,000
Amortization Schedule Quarterly repayments, spitzer amortization table with lower repayments in the first two years              
Debt Period Construction period and another approximately 17 years              
Stated Annual Interest Rate Approximately 30% of the loan bears interest at a rate of 4.05% And approximately 70% of the loan bears interest at a rate of approximately 6.3%              
Debt Service Reserve   Ft 414,000   $ 1,100,000        
Fulfillment Of Financial Covenants As of the balance sheet date, the Company fulfilled the foregoing financial covenants              
Collateral Charge on the tariff and the electricity production license, charge on the project companies’ assets, cash flow rights, land rights, insurance. collateral from the project contractors, etc.) The financing of the portfolio of projects is applied and evaluated on a consolidated basis.              
Meg And Raaba [Member] | Bottom of range [Member]                
Credit From Banking Corporations Financial Institutions And Other Credit Providers [Line Items]                
A D S C R Default 1.05 1.05 1.05 1.05        
Meg And Raaba [Member] | Top of range [Member]                
Credit From Banking Corporations Financial Institutions And Other Credit Providers [Line Items]                
A D S C R Default 1.1 1.1 1.1 1.1        
SOWI [Member]                
Credit From Banking Corporations Financial Institutions And Other Credit Providers [Line Items]                
Lender ERSTE, NLB group and EBRD              
Credit Facility € 115,000     $ 122,700,000        
Date Financing Provided January 2020              
Borrowings € 96,200     102,600,000 79,400     89,900,000
Amortization Schedule Semi-annual repayments, Spitzer amortization table              
Debt Period Construction period and another approximately 11 years              
Stated Annual Interest Rate And approximately 50% of the loan bears interest at a rate of 1.9%,and approximately 50% of the loan bears of Euribor plus a margin of 4%. The Company has undertaken to hedge at least 40% of the total base interest liability during the entire debt period.              
Debt Service Reserve       $ 0        
A D S C R Default 1.05 1.05 1.05 1.05        
Fulfillment Of Financial Covenants As of the balance sheet date, the Company fulfilled the foregoing financial covenants              
Collateral Charge on the project company’s assets, cash flow rights, land rights, collateral from the project contractors, etc.              
Guarantees -              
Reference To Additional Information See Note 28A(3)              
Picasso Wind Project In Sweden [Member]                
Credit From Banking Corporations Financial Institutions And Other Credit Providers [Line Items]                
Lender Hamburg Commercial Bank              
Credit Facility € 81,700     $ 87,100,000        
Date Financing Provided January 2020              
Borrowings € 77,500     83,000,000 81,500     92,000,000
Amortization Schedule Quarterly repayments, spitzer amortization table              
Debt Period Construction period and another approximately 18 years              
Stated Annual Interest Rate Interest at a rate of 1.58% during the construction period and until December 31, 2029, and interest at a rate of 2.33% until the end of the loan period.              
Debt Service Reserve       $ 0        
Fulfillment Of Financial Covenants As of the balance sheet date, the Company fulfilled the foregoing financial covenants              
Collateral Charge on the project company’s assets, cash flow rights, land rights, collateral from the project contractors, etc.              
Guarantees See Note 28B(10)              
Reference To Additional Information See Note 28A(5)              
Picasso Wind Project In Sweden [Member] | Bottom of range [Member]                
Credit From Banking Corporations Financial Institutions And Other Credit Providers [Line Items]                
A D S C R Default 1.05 1.05 1.05 1.05        
Picasso Wind Project In Sweden [Member] | Top of range [Member]                
Credit From Banking Corporations Financial Institutions And Other Credit Providers [Line Items]                
A D S C R Default 1.1 1.1 1.1 1.1        
Halutziot 2 [Member]                
Credit From Banking Corporations Financial Institutions And Other Credit Providers [Line Items]                
Lender Bank Leumi Le-Israel Ltd.              
Credit Facility | ₪     ₪ 177,000          
Date Financing Provided September 2022              
Borrowings       $ 0       0
Amortization Schedule Spitzer amortization table comprised of quarterly payments              
Debt Period Construction period and another approximately 22 years              
Stated Annual Interest Rate base interest plus a margin of 1.25%-2.2% CPI-linked              
Debt Service Reserve       $ 0        
A D S C R Default 1.05 1.05 1.05 1.05        
Fulfillment Of Financial Covenants As of the balance sheet date, fulfillment of the foregoing financial covenants is not required              
Collateral Charge on the SPV’s assets, cash flow rights, land rights, insurance, collateral from the project.              
Ruach Beresheet [Member]                
Credit From Banking Corporations Financial Institutions And Other Credit Providers [Line Items]                
Lender Bank Hapoalim Ltd., and in collaboration with entities from Migdal and Amitim Group              
Credit Facility     ₪ 1,170 $ 331,300,000        
Date Financing Provided July 2020              
Borrowings     ₪ 986,000 280,000,000     ₪ 645,700 207,600,000
Amortization Schedule Quarterly repayments, spitzer amortization table              
Debt Period Construction period and another approximately 19 years              
Stated Annual Interest Rate construction period - base interest plus a margin of 2.5%-3%Operating period - base interest plus a margin of 2.2%-2.7%              
Debt Service Reserve       $ 0        
A D S C R Default       1,050.00        
Fulfillment Of Financial Covenants As of the balance sheet date, fulfillment of the foregoing financial covenants is not required              
Collateral Charge on the SPV’s assets, cash flow rights, land rights, insurance, collateral from the project contractors, etc.              
Guarantees See Note 28C(3)              
Reference To Additional Information See Note 28A(2)              
Gecama Project [Member]                
Credit From Banking Corporations Financial Institutions And Other Credit Providers [Line Items]                
Lender Banco de Sabadell and Bankia              
Credit Facility € 160,000     $ 170,100,000        
Date Financing Provided June 2020              
Borrowings € 156,900     167,300,000 € 56,700     64,100,000
Amortization Schedule Semi-annual repayments, Spitzer amortization table              
Debt Period Construction period and another approximately 14 years              
Stated Annual Interest Rate Base interest of Euribor plus a margin of 2.5%-3%. The Company has undertaken to hedge at least 75% of the total base interest liability during the entire debt period of 13 years, beginning from the project’s date of initial operation.              
Debt Service Reserve       $ 0        
A D S C R Default       1,050.00        
Fulfillment Of Financial Covenants As of the balance sheet date, fulfillment of the foregoing financial covenants is not required              
Collateral Charge on the SPV’s assets, cash flow rights, land rights, insurance, collateral from the project contractors, etc.              
Guarantees -              
Reference To Additional Information See Note 28A(4)              
Bjornberget Vindkraft Ab Project In Sweden [Member]                
Credit From Banking Corporations Financial Institutions And Other Credit Providers [Line Items]                
Lender KFW IPEX-Bank and DekaBank, and the Swedish Export Credit Corporation (SEK).              
Credit Facility € 207,000     $ 220,800,000        
Date Financing Provided May 2021              
Borrowings € 128,700     137,300,000       0
Amortization Schedule Semi-annual repayments, Spitzer amortization table              
Debt Period Construction period and another approximately 18 years              
Stated Annual Interest Rate Interest - Euribor + margin of 1.75% The Company has undertaken to hedge at least 75% of the total base interest liability during the entire debt period of 18 years, beginning from the project’s date of initial operation.              
Debt Service Reserve       $ 0        
A D S C R Default       1,050.00        
Fulfillment Of Financial Covenants As of the balance sheet date, fulfillment of the foregoing financial covenants is not required              
Collateral Charge on the SPV’s assets, cash flow rights, land rights, insurance, collateral from the project contractors, etc.              
Reference To Additional Information See Note 28A(6)              
Apex [Member]                
Credit From Banking Corporations Financial Institutions And Other Credit Providers [Line Items]                
Lender Bank Huntington Bancshares, Bank of America and Nord LB              
Credit Facility € 127,000     $ 116,000,000        
Date Financing Provided September 2022              
Borrowings       75,600,000       $ 0
Amortization Schedule Construction loan – one repayment at end of construction period. Operating loan - Semi-annual repayments, spitzer amortization table              
Debt Period Construction period and another approximately 25 years              
Stated Annual Interest Rate construction period - base interest of SOFR plus a margin of 0.6%-1%              
Debt Service Reserve       $ 0        
A D S C R Default       0        
Fulfillment Of Financial Covenants -              
Collateral Charge on the SPV’s assets, cash flow rights, land rights, insurance, collateral from the project contractors, etc. Additionally, a guarantee of a restricted amount for the construction period.              
Reference To Additional Information See Note 28A(15)