Ormat Technologies Inc
NYSE:ORA
Balance Sheet
Balance Sheet Decomposition
Ormat Technologies Inc
Ormat Technologies Inc
Balance Sheet
Ormat Technologies Inc
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
37
|
9
|
37
|
27
|
20
|
47
|
34
|
46
|
83
|
100
|
67
|
57
|
40
|
186
|
230
|
48
|
99
|
71
|
448
|
239
|
96
|
196
|
94
|
147
|
|
| Cash Equivalents |
37
|
9
|
37
|
27
|
20
|
47
|
34
|
46
|
83
|
100
|
67
|
57
|
40
|
186
|
230
|
48
|
99
|
71
|
448
|
239
|
96
|
196
|
94
|
147
|
|
| Short-Term Investments |
0
|
0
|
89
|
44
|
97
|
14
|
0
|
0
|
0
|
19
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
25
|
31
|
31
|
37
|
44
|
56
|
67
|
62
|
63
|
61
|
65
|
107
|
61
|
63
|
98
|
124
|
157
|
177
|
167
|
141
|
161
|
253
|
215
|
201
|
|
| Accounts Receivables |
23
|
31
|
29
|
34
|
37
|
47
|
50
|
54
|
55
|
52
|
56
|
96
|
49
|
55
|
81
|
110
|
138
|
155
|
149
|
123
|
129
|
209
|
164
|
165
|
|
| Other Receivables |
3
|
1
|
2
|
3
|
7
|
9
|
17
|
8
|
8
|
10
|
9
|
11
|
11
|
8
|
18
|
14
|
19
|
22
|
18
|
18
|
32
|
45
|
51
|
37
|
|
| Inventory |
6
|
6
|
9
|
14
|
19
|
14
|
21
|
30
|
19
|
17
|
30
|
44
|
45
|
43
|
64
|
61
|
87
|
73
|
60
|
38
|
39
|
63
|
67
|
75
|
|
| Other Current Assets |
10
|
19
|
7
|
42
|
63
|
38
|
44
|
57
|
40
|
96
|
111
|
81
|
128
|
83
|
80
|
89
|
130
|
95
|
104
|
140
|
160
|
134
|
171
|
174
|
|
| Total Current Assets |
78
|
64
|
173
|
163
|
243
|
169
|
166
|
195
|
205
|
292
|
276
|
289
|
274
|
375
|
473
|
322
|
473
|
416
|
779
|
602
|
457
|
646
|
547
|
598
|
|
| PP&E Net |
180
|
379
|
527
|
620
|
793
|
977
|
1 335
|
1 517
|
1 696
|
1 889
|
1 649
|
1 741
|
1 734
|
1 808
|
1 863
|
2 028
|
2 221
|
2 380
|
2 606
|
3 042
|
3 414
|
3 841
|
4 292
|
4 767
|
|
| PP&E Gross |
180
|
379
|
527
|
620
|
793
|
977
|
1 335
|
1 517
|
1 696
|
1 889
|
1 649
|
1 741
|
1 734
|
0
|
1 863
|
2 028
|
2 221
|
2 380
|
2 606
|
3 042
|
3 414
|
3 841
|
4 292
|
4 767
|
|
| Accumulated Depreciation |
44
|
60
|
59
|
88
|
126
|
172
|
224
|
285
|
365
|
455
|
545
|
601
|
689
|
0
|
881
|
983
|
1 138
|
1 255
|
1 396
|
1 548
|
1 690
|
1 885
|
2 103
|
2 339
|
|
| Intangible Assets |
7
|
32
|
49
|
48
|
50
|
48
|
45
|
42
|
40
|
39
|
36
|
32
|
29
|
26
|
53
|
85
|
200
|
186
|
194
|
363
|
334
|
308
|
302
|
275
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
21
|
20
|
20
|
25
|
90
|
90
|
91
|
151
|
168
|
|
| Long-Term Investments |
8
|
47
|
49
|
47
|
37
|
33
|
33
|
36
|
6
|
4
|
3
|
7
|
0
|
0
|
0
|
34
|
72
|
81
|
98
|
106
|
116
|
125
|
145
|
162
|
|
| Other Long-Term Assets |
14
|
21
|
52
|
36
|
37
|
47
|
53
|
74
|
97
|
91
|
124
|
90
|
85
|
65
|
66
|
133
|
135
|
168
|
186
|
222
|
201
|
197
|
229
|
277
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
21
|
20
|
20
|
25
|
90
|
90
|
91
|
151
|
168
|
|
| Total Assets |
287
N/A
|
543
+89%
|
850
+57%
|
915
+8%
|
1 160
+27%
|
1 275
+10%
|
1 631
+28%
|
1 864
+14%
|
2 043
+10%
|
2 315
+13%
|
2 088
-10%
|
2 159
+3%
|
2 122
-2%
|
2 274
+7%
|
2 462
+8%
|
2 624
+7%
|
3 121
+19%
|
3 251
+4%
|
3 889
+20%
|
4 426
+14%
|
4 612
+4%
|
5 208
+13%
|
5 666
+9%
|
6 247
+10%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
10
|
12
|
20
|
33
|
39
|
62
|
83
|
46
|
52
|
70
|
51
|
50
|
48
|
92
|
48
|
64
|
56
|
73
|
76
|
83
|
78
|
355
|
359
|
124
|
|
| Accrued Liabilities |
5
|
8
|
9
|
5
|
19
|
12
|
16
|
19
|
25
|
29
|
36
|
36
|
33
|
0
|
34
|
45
|
51
|
58
|
59
|
54
|
65
|
69
|
78
|
80
|
|
| Short-Term Debt |
65
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
0
|
0
|
52
|
159
|
91
|
0
|
0
|
0
|
120
|
100
|
180
|
|
| Current Portion of Long-Term Debt |
71
|
26
|
79
|
60
|
132
|
66
|
43
|
62
|
49
|
56
|
68
|
80
|
72
|
63
|
66
|
58
|
68
|
139
|
82
|
378
|
167
|
175
|
233
|
296
|
|
| Other Current Liabilities |
7
|
16
|
15
|
25
|
19
|
6
|
21
|
13
|
11
|
40
|
57
|
20
|
33
|
34
|
41
|
65
|
28
|
16
|
32
|
29
|
35
|
32
|
62
|
59
|
|
| Total Current Liabilities |
158
|
62
|
123
|
126
|
208
|
147
|
162
|
140
|
138
|
194
|
212
|
186
|
206
|
189
|
189
|
283
|
362
|
377
|
249
|
544
|
344
|
537
|
598
|
738
|
|
| Long-Term Debt |
77
|
411
|
518
|
478
|
380
|
315
|
370
|
572
|
741
|
970
|
963
|
998
|
910
|
839
|
873
|
804
|
1 041
|
1 023
|
1 386
|
1 284
|
1 621
|
1 571
|
1 872
|
2 130
|
|
| Deferred Income Tax |
12
|
14
|
18
|
22
|
22
|
21
|
30
|
54
|
31
|
55
|
45
|
55
|
66
|
33
|
35
|
62
|
61
|
97
|
88
|
85
|
83
|
67
|
69
|
69
|
|
| Minority Interest |
3
|
2
|
0
|
0
|
0
|
65
|
7
|
5
|
6
|
8
|
7
|
12
|
12
|
94
|
96
|
91
|
134
|
132
|
145
|
153
|
163
|
136
|
135
|
147
|
|
| Other Liabilities |
11
|
17
|
23
|
106
|
109
|
110
|
222
|
187
|
189
|
190
|
172
|
176
|
153
|
130
|
189
|
172
|
204
|
229
|
215
|
505
|
532
|
582
|
567
|
618
|
|
| Total Liabilities |
260
N/A
|
506
+95%
|
682
+35%
|
732
+7%
|
719
-2%
|
657
-9%
|
791
+20%
|
957
+21%
|
1 104
+15%
|
1 416
+28%
|
1 399
-1%
|
1 427
+2%
|
1 347
-6%
|
1 284
-5%
|
1 383
+8%
|
1 413
+2%
|
1 802
+28%
|
1 858
+3%
|
2 083
+12%
|
2 571
+23%
|
2 744
+7%
|
2 893
+5%
|
3 241
+12%
|
3 703
+14%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
21
|
30
|
44
|
56
|
85
|
104
|
138
|
197
|
221
|
172
|
44
|
3
|
42
|
148
|
217
|
327
|
422
|
488
|
550
|
585
|
624
|
720
|
815
|
909
|
|
| Additional Paid In Capital |
7
|
7
|
124
|
124
|
353
|
513
|
701
|
709
|
717
|
726
|
732
|
735
|
742
|
849
|
870
|
889
|
901
|
913
|
1 262
|
1 272
|
1 259
|
1 615
|
1 635
|
1 655
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
18
|
18
|
18
|
|
| Other Equity |
0
|
0
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
9
|
8
|
8
|
5
|
4
|
9
|
7
|
2
|
3
|
1
|
7
|
2
|
|
| Total Equity |
28
N/A
|
37
+33%
|
168
+354%
|
182
+9%
|
441
+142%
|
618
+40%
|
840
+36%
|
907
+8%
|
939
+4%
|
899
-4%
|
689
-23%
|
733
+6%
|
775
+6%
|
990
+28%
|
1 078
+9%
|
1 211
+12%
|
1 320
+9%
|
1 392
+6%
|
1 806
+30%
|
1 855
+3%
|
1 868
+1%
|
2 315
+24%
|
2 425
+5%
|
2 544
+5%
|
|
| Total Liabilities & Equity |
287
N/A
|
543
+89%
|
850
+57%
|
915
+8%
|
1 160
+27%
|
1 275
+10%
|
1 631
+28%
|
1 864
+14%
|
2 043
+10%
|
2 315
+13%
|
2 088
-10%
|
2 159
+3%
|
2 122
-2%
|
2 274
+7%
|
2 462
+8%
|
2 624
+7%
|
3 121
+19%
|
3 251
+4%
|
3 889
+20%
|
4 426
+14%
|
4 612
+4%
|
5 208
+13%
|
5 666
+9%
|
6 247
+10%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
23
|
23
|
32
|
32
|
38
|
42
|
45
|
45
|
45
|
45
|
45
|
46
|
46
|
49
|
50
|
51
|
51
|
51
|
56
|
56
|
56
|
60
|
61
|
61
|
|