Hannon Armstrong Sustainable Infrastructure Capital Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Hannon Armstrong Sustainable Infrastructure Capital Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||
net income | 99,795,000 | 58,185,000 | 71,312,000 | -19,176,000 | 26,944,000 | 124,548,000 | 90,990,000 | 21,647,000 | 13,522,000 | 24,598,000 | -20,196,000 | 34,941,000 | -18,537,000 | 45,703,000 | 62,821,000 | -3,099,000 | 16,408,000 | 51,216,000 | 25,013,000 | 21,277,000 | 12,059,000 | 24,410,000 | 46,242,000 | 9,175,000 | 12,795,000 | 13,708,000 | 9,099,000 | 16,574,000 | 17,353,000 | -1,228,000 | 3,407,000 | 7,975,000 | 12,411,000 | 7,242,000 | 4,437,000 | 3,347,000 | 3,775,000 | 3,197,000 | 2,260,000 | 2,143,000 | 1,484,000 | 2,147,000 | 1,480,000 | 2,602,000 | 2,875,000 | 2,813,000 | -7,535,000 | 1,893,889 |
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||
benefit from loss on receivables and retained interests in securitization trusts | ||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 251,000 | 167,000 | 313,000 | 175,000 | 175,000 | 340,000 | 381,000 | 884,000 | 936,000 | 926,000 | 1,055,000 | 1,013,000 | 938,000 | 987,000 | 990,000 | 972,000 | 945,000 | 894,000 | 895,000 | 895,000 | 895,000 | 895,000 | 900,000 | 900,000 | 657,000 | 1,136,000 | 3,801,000 | 4,016,000 | 3,705,000 | 3,731,000 | 3,644,000 | 3,469,000 | 3,313,000 | 2,745,000 | 2,308,000 | 1,777,000 | 1,787,000 | 1,786,000 | 1,234,000 | 1,155,000 | 797,000 | 764,000 | ||||||
amortization of financing costs | 3,748,000 | 4,147,000 | 4,045,000 | 4,802,000 | 4,180,000 | 4,012,000 | 3,611,000 | 3,029,000 | 3,068,000 | 3,250,000 | 3,019,000 | 3,034,000 | 2,916,000 | 2,716,000 | 2,871,000 | 2,866,000 | 2,225,000 | 3,354,000 | 1,965,000 | 2,358,000 | ||||||||||||||||||||||||||||
equity-based expenses | ||||||||||||||||||||||||||||||||||||||||||||||||
equity method investments | -101,630,000 | -69,491,000 | -57,705,000 | 39,916,000 | -16,058,000 | -145,900,000 | -107,088,000 | 5,418,000 | 5,060,000 | -11,415,000 | 42,743,000 | -14,154,000 | 26,378,000 | -38,564,000 | -49,089,000 | 17,257,000 | -19,710,000 | -43,231,000 | -925,000 | -4,619,000 | 9,729,000 | 8,914,000 | -38,087,000 | -179,000 | 1,850,000 | 2,024,000 | 1,931,000 | -3,191,000 | -3,480,000 | 9,052,000 | 2,979,000 | -3,787,000 | -5,820,000 | -1,118,000 | ||||||||||||||
non-cash gain on securitization | -6,060,000 | -5,347,000 | -5,087,000 | -21,549,000 | -32,342,000 | -9,462,000 | -19,477,000 | -7,721,000 | -6,882,000 | -3,413,000 | -10,249,000 | -10,420,000 | -4,532,000 | -10,811,000 | -11,067,000 | -19,703,000 | -6,751,000 | -18,547,000 | -8,298,000 | -14,266,000 | -14,302,000 | -38,142,000 | -10,224,000 | -1,741,000 | -6,610,000 | -3,379,000 | -6,340,000 | -8,753,000 | -7,256,000 | -10,779,000 | -7,075,000 | |||||||||||||||||
(gain) loss on sale of receivables and debt securities | ||||||||||||||||||||||||||||||||||||||||||||||||
loss on debt extinguishment | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
changes in receivables held-for-sale | 19,434,000 | -23,719,000 | -12,510,000 | -10,013,000 | -6,753,000 | 3,000 | 11,355,000 | -11,355,000 | 14,289,000 | 37,249,000 | -68,419,000 | 57,115,000 | -8,167,000 | -43,482,000 | 14,384,000 | -23,574,000 | 8,575,000 | 967,000 | -100,000 | 3,243,000 | ||||||||||||||||||||||||||||
changes in accounts payable and accrued expenses | 22,011,000 | 8,534,000 | 18,556,000 | -8,322,000 | 59,123,000 | 39,533,000 | 18,685,000 | -10,669,000 | 936,000 | -9,978,000 | 24,488,000 | -8,043,000 | 11,709,000 | -293,000 | 12,140,000 | -1,679,000 | 1,145,000 | 2,117,000 | 3,900,000 | 13,297,000 | -11,291,000 | 9,988,000 | 1,639,000 | 1,798,000 | -8,241,000 | 4,461,000 | 3,187,000 | 100,000 | -866,000 | -1,545,000 | -950,000 | 2,910,000 | -742,000 | -1,284,000 | 1,878,000 | -58,000 | 2,776,000 | -1,148,000 | 543,000 | 845,000 | -1,269,000 | |||||||
change in accrued interest on receivables and debt securities | ||||||||||||||||||||||||||||||||||||||||||||||||
cash received (paid) upon hedge settlement | 1,050,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
other | 10,845,000 | -2,424,000 | -18,393,000 | 7,234,000 | -9,909,000 | 10,364,000 | -6,713,000 | 6,061,000 | -3,662,000 | 1,287,000 | -11,902,000 | -2,178,000 | 4,187,000 | -7,745,000 | -2,632,000 | -958,000 | 3,006,000 | -5,291,000 | 27,303,000 | -9,810,000 | -902,000 | -12,660,000 | 1,764,000 | -6,492,000 | -3,419,000 | -3,815,000 | -6,920,000 | -2,593,000 | -3,033,000 | -3,174,000 | -7,652,000 | 2,177,000 | 1,400,000 | -1,529,000 | -5,460,000 | -2,084,000 | -4,250,000 | -1,189,000 | -2,532,000 | -74,000 | -4,003,000 | -575,000 | 873,000 | -8,000 | -1,083,000 | 244,000 | -28,000 | -586,416 |
net cash from operating activities | 79,571,000 | -37,121,000 | -12,203,000 | 21,941,000 | -24,817,000 | 20,931,000 | 7,349,000 | 26,614,000 | 16,922,000 | 48,804,000 | -63,745,000 | 90,865,000 | 5,053,000 | -31,943,000 | -8,377,000 | 23,879,000 | 15,986,000 | -18,179,000 | 21,420,000 | 12,269,000 | 27,938,000 | 11,655,000 | -2,097,000 | 11,096,000 | 17,037,000 | 3,453,000 | 28,998,000 | 15,276,000 | 9,172,000 | 5,347,000 | -9,741,000 | 7,809,000 | 8,405,000 | 5,244,000 | 5,850,000 | 40,928,000 | 211,000 | 9,866,000 | -3,278,000 | 6,134,000 | 690,000 | 14,973,000 | -1,460,000 | 2,527,000 | 22,511,000 | -9,392,000 | 2,458,107 | |
capex | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,000 | 0 | 20,000 | -62,000 | 0 | |
free cash flows | 79,571,000 | -37,121,000 | -12,203,000 | 21,941,000 | -24,817,000 | 20,931,000 | 7,349,000 | 26,614,000 | 16,922,000 | 48,804,000 | -63,745,000 | 90,865,000 | 5,053,000 | -31,943,000 | -8,377,000 | 23,879,000 | 15,986,000 | -18,179,000 | 21,420,000 | 12,269,000 | 27,938,000 | 11,655,000 | -2,097,000 | 11,096,000 | 17,037,000 | 3,453,000 | 28,998,000 | 15,276,000 | 9,172,000 | 5,347,000 | -9,741,000 | 7,809,000 | 8,405,000 | 5,244,000 | 5,850,000 | 40,928,000 | 211,000 | 9,866,000 | -3,278,000 | 6,134,000 | 690,000 | 14,973,000 | -1,459,000 | 2,527,000 | 22,531,000 | -9,454,000 | 2,458,107 | |
cash flows from investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||
equity method investment distributions received | 11,887,000 | 7,642,000 | 12,437,000 | 15,279,000 | 7,664,000 | 3,762,000 | 9,881,000 | 16,056,000 | 2,734,000 | 1,469,000 | 10,465,000 | 63,218,000 | 32,164,000 | 4,217,000 | 10,841,000 | 3,259,000 | 7,651,000 | 17,154,000 | 23,623,000 | 50,143,000 | 17,698,000 | 15,927,000 | ||||||||||||||||||||||||||
proceeds from sales of equity method investments | 7,365,000 | 0 | 0 | 0 | 0 | 1,700,000 | 0 | 72,864,000 | 23,416,000 | 0 | ||||||||||||||||||||||||||||||||||||||
purchases of and investments in receivables | -149,453,000 | -137,596,000 | -165,592,000 | -154,205,000 | -116,458,000 | -230,885,000 | -322,393,000 | -698,662,000 | -220,963,000 | -96,842,000 | -389,414,000 | -72,899,000 | -229,600,000 | -35,018,000 | -145,849,000 | -210,364,000 | -100,764,000 | -96,389,000 | -164,091,000 | -28,821,000 | -33,740,000 | -29,671,000 | -223,394,000 | -177,192,000 | ||||||||||||||||||||||||
principal collections from receivables | 131,625,000 | 40,455,000 | 91,948,000 | 37,916,000 | 329,194,000 | 141,594,000 | 30,378,000 | 93,078,000 | 51,587,000 | 22,741,000 | 19,281,000 | 18,896,000 | 67,949,000 | 19,850,000 | 61,221,000 | 36,483,000 | 25,067,000 | 25,998,000 | 38,178,000 | 34,749,000 | 21,755,000 | 38,276,000 | 8,770,000 | 12,770,000 | 14,785,000 | 21,345,000 | 316,624,000 | 12,420,000 | 6,637,000 | 10,275,000 | ||||||||||||||||||
proceeds from sales of receivables | 0 | 8,344,000 | 47,841,000 | 24,984,000 | 74,397,000 | 24,769,000 | 0 | 0 | 0 | 7,634,000 | 0 | 0 | 0 | 0 | 39,212,000 | 36,370,000 | 7,069,000 | 0 | 44,294,000 | 8,035,000 | 0 | 38,242,000 | 69,771,000 | 26,919,000 | ||||||||||||||||||||||||
proceeds from sale of real estate | 0 | 0 | 115,767,000 | |||||||||||||||||||||||||||||||||||||||||||||
purchases of debt securities and retained interests in securitization trusts | ||||||||||||||||||||||||||||||||||||||||||||||||
collateral provided to hedge counterparties | -3,050,000 | -1,060,000 | ||||||||||||||||||||||||||||||||||||||||||||||
collateral received from hedge counterparties | 2,290,000 | 3,050,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -60,496,000 | -323,665,000 | -185,263,000 | -131,134,000 | 255,150,000 | -69,945,000 | -573,623,000 | -730,774,000 | -239,679,000 | -448,727,000 | -338,243,000 | 1,683,000 | -160,057,000 | -95,493,000 | -315,172,000 | -189,617,000 | -103,608,000 | -95,005,000 | -693,440,000 | -152,160,000 | 59,415,000 | -45,467,000 | -201,676,000 | -89,619,000 | 63,577,000 | 26,577,000 | 88,831,000 | -78,353,000 | 14,488,000 | 25,834,000 | -26,704,000 | 17,622,000 | -66,973,000 | -221,825,000 | -125,661,000 | -56,331,000 | 35,173,000 | -43,812,000 | -187,173,000 | -16,051,000 | -182,147,000 | 24,290,000 | -237,377,000 | 15,400,000 | -65,800,000 | -31,504,000 | -31,521,000 | -54,019,287 |
cash flows from financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from credit facilities | 370,000,000 | 25,000,000 | 465,000,000 | 215,000,000 | 366,792,000 | 250,000,000 | 400,000,000 | 310,000,000 | 155,000,000 | 312,000,000 | 0 | 0 | 75,000,000 | 0 | 0 | 0 | 0 | 126,000,000 | 0 | 20,000,000 | 55,000,000 | 26,500,000 | 12,845,000 | 126,000,000 | 25,000,000 | 0 | 42,000,000 | 235,612,000 | 37,000,000 | |||||||||||||||||||
principal payments on credit facilities | -370,000,000 | -25,000,000 | -580,000,000 | -415,000,000 | -251,792,000 | -450,000,000 | -485,000,000 | -107,000,000 | -230,000,000 | -5,000,000 | -50,000,000 | 0 | -19,400,000 | 0 | -3,041,000 | 0 | -7,799,000 | -122,448,000 | -4,347,000 | -6,596,000 | -191,368,000 | -128,576,000 | -1,925,000 | -43,820,000 | -129,543,000 | -217,433,000 | -56,573,000 | -112,228,000 | -110,693,000 | |||||||||||||||||||
proceeds from issuance of term loan | 0 | 0 | 165,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
principal payments on term loan | -5,687,000 | -5,437,000 | -4,804,000 | -2,125,000 | -525,684,000 | -35,339,000 | -6,903,000 | -4,787,000 | ||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of non-recourse debt | 0 | 0 | 0 | 94,000,000 | 0 | 0 | 0 | 15,938,000 | 96,000,000 | 1,686,000 | 19,379,000 | 13,923,000 | 17,321,000 | 5,261,000 | 15,721,000 | 30,952,000 | ||||||||||||||||||||||||||||||||
principal payments on non-recourse debt | -602,000 | -4,348,000 | -687,000 | -2,344,000 | -1,048,000 | -68,910,000 | -6,892,000 | -4,645,000 | -4,929,000 | -5,140,000 | -8,454,000 | -8,598,000 | -7,952,000 | -5,577,000 | -8,074,000 | -4,346,000 | -20,724,000 | -4,830,000 | -7,346,000 | -27,663,000 | -7,472,000 | -83,488,000 | -25,997,000 | -77,587,000 | -67,941,000 | -35,180,000 | -281,790,000 | -46,680,000 | -33,280,000 | -28,787,000 | -33,339,000 | |||||||||||||||||
proceeds from (repayments of) commercial paper notes | -74,500,000 | 331,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of senior unsecured notes | 299,601,000 | 694,855,000 | 0 | 205,500,000 | 0 | 0 | 0 | 371,250,000 | 0 | |||||||||||||||||||||||||||||||||||||||
principal payments on convertible notes | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
redemption of senior unsecured notes | 0 | 0 | 14,101,000 | |||||||||||||||||||||||||||||||||||||||||||||
net proceeds of common stock issuances | 73,262,000 | 46,614,000 | 23,806,000 | 97,708,000 | 51,628,000 | 30,386,000 | 27,362,000 | 107,421,000 | 334,338,000 | 23,256,000 | 61,873,000 | 49,034,000 | 27,963,000 | 50,011,000 | 49,140,000 | 48,774,000 | -140,000 | 102,867,000 | 109,873,000 | 29,247,000 | 44,190,000 | 114,760,000 | 41,735,000 | -21,000 | 50,281,000 | 46,388,000 | 171,939,000 | -6,000 | 30,559,000 | 67,840,000 | 86,127,000 | -349,000 | 98,940,000 | 6,000 | ||||||||||||||
payments of dividends and distributions | -52,046,000 | -50,397,000 | -50,091,000 | -48,898,000 | -48,187,000 | -45,093,000 | -44,699,000 | -42,958,000 | -36,987,000 | -35,142,000 | -33,888,000 | -33,380,000 | -33,120,000 | -31,810,000 | -30,156,000 | -27,841,000 | -27,823,000 | -27,690,000 | -25,572,000 | -25,274,000 | -24,658,000 | -24,363,000 | -22,167,000 | -22,166,000 | -21,555,000 | -20,518,000 | -17,926,000 | -17,786,000 | -17,671,000 | -17,606,000 | -17,606,000 | -17,608,000 | -17,170,000 | -15,850,000 | -13,080,000 | -13,080,000 | -11,755,000 | -11,566,000 | -8,524,000 | -7,342,000 | -7,196,000 | |||||||
redemption premium paid | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
payment of financing costs | -6,561,000 | -634,000 | -7,389,000 | -12,213,000 | -7,498,000 | -12,381,000 | 38,000 | -4,820,000 | -3,421,000 | |||||||||||||||||||||||||||||||||||||||
net cash from financing activities | 1,086,000 | 294,275,000 | 288,987,000 | 6,481,000 | -146,317,000 | 51,264,000 | 471,824,000 | 721,914,000 | 210,332,000 | 388,154,000 | 279,750,000 | -98,539,000 | 304,037,000 | 31,531,000 | 135,833,000 | -4,857,000 | 443,968,000 | 55,891,000 | 76,784,000 | 475,420,000 | 282,369,000 | 127,542,000 | 81,362,000 | 225,234,000 | -104,469,000 | 16,758,000 | -155,416,000 | 49,886,000 | -30,086,000 | -32,801,000 | -4,862,000 | 28,477,000 | 81,334,000 | 240,247,000 | 69,416,000 | 69,092,000 | -42,690,000 | 17,886,000 | 202,416,000 | 18,927,000 | 137,671,000 | -32,006,000 | 253,118,000 | 8,282,000 | 62,389,000 | 16,722,000 | 48,542,000 | 60,969,665 |
increase in cash, cash equivalents, and restricted cash | 20,161,000 | -66,511,000 | 91,521,000 | -102,712,000 | 84,016,000 | 2,250,000 | -94,450,000 | 17,754,000 | -12,425,000 | -11,769,000 | -122,238,000 | -5,991,000 | 149,033,000 | -95,905,000 | -187,716,000 | -170,595,000 | 356,346,000 | -57,293,000 | -595,236,000 | 335,529,000 | 369,722,000 | 93,730,000 | -122,411,000 | 146,711,000 | -23,855,000 | 46,788,000 | -37,587,000 | -13,191,000 | -6,426,000 | -1,620,000 | -41,307,000 | 53,908,000 | 22,766,000 | 23,666,000 | ||||||||||||||
cash, cash equivalents, and restricted cash at beginning of period | 0 | 150,156,000 | 0 | 0 | 0 | 75,082,000 | 0 | 0 | 0 | 175,972,000 | 0 | 0 | 0 | 251,073,000 | 0 | 0 | 0 | 310,331,000 | 0 | 0 | 0 | 106,586,000 | 0 | 0 | 0 | 59,353,000 | 0 | 0 | 0 | 118,177,000 | 0 | 0 | 0 | 59,144,000 | ||||||||||||||
cash, cash equivalents, and restricted cash at end of period | 20,161,000 | 83,645,000 | 91,521,000 | -102,712,000 | 84,016,000 | 77,332,000 | -94,450,000 | 17,754,000 | -12,425,000 | 164,203,000 | -122,238,000 | -5,991,000 | 149,033,000 | 155,168,000 | -187,716,000 | -170,595,000 | 356,346,000 | 253,038,000 | -595,236,000 | 335,529,000 | 369,722,000 | 200,316,000 | -122,411,000 | 146,711,000 | -23,855,000 | 106,141,000 | -37,587,000 | -13,191,000 | -6,426,000 | 116,557,000 | -41,307,000 | 53,908,000 | 22,766,000 | 82,810,000 | ||||||||||||||
interest paid | 84,534,000 | 61,963,000 | 50,152,000 | 32,711,000 | 76,890,000 | 33,207,000 | 46,430,000 | 23,821,000 | 47,824,000 | 20,343,000 | 36,110,000 | 14,192,000 | 35,257,000 | 13,145,000 | 33,305,000 | 14,880,000 | 30,064,000 | 30,018,000 | 18,624,000 | 23,777,000 | 8,097,000 | 25,436,000 | 8,172,000 | 11,911,000 | 13,091,000 | 14,882,000 | 21,198,000 | 17,596,000 | 15,857,000 | 17,427,000 | 15,936,000 | 11,841,000 | 9,562,000 | 11,526,000 | 9,802,000 | 8,660,000 | 10,077,000 | 9,319,000 | 5,566,000 | 5,714,000 | 8,178,000 | 4,653,000 | 3,155,000 | 3,514,000 | 2,744,000 | 3,800,000 | ||
supplemental disclosure of non-cash activity | ||||||||||||||||||||||||||||||||||||||||||||||||
interests retained from securitization transactions | ||||||||||||||||||||||||||||||||||||||||||||||||
equity method investments retained from securitization and deconsolidation transactions | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
equity method investments retained from sale of assets upon establishment of co-investment structure | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
deconsolidation of non-recourse debt | 0 | 0 | 51,233,000 | 224,823,000 | 0 | 32,923,000 | ||||||||||||||||||||||||||||||||||||||||||
deconsolidation of assets pledged for non-recourse debt | 0 | 0 | 0 | 51,761,000 | 0 | 343,237,000 | 0 | 31,371,000 | 0 | |||||||||||||||||||||||||||||||||||||||
removal of deferred financing obligation upon securitization | ||||||||||||||||||||||||||||||||||||||||||||||||
benefit from loss on receivables | 3,812,000 | 2,003,000 | 1,233,000 | -4,199,000 | 2,022,000 | -649,000 | 9,792,000 | 806,000 | 1,883,000 | 6,576,000 | -2,463,000 | 8,064,000 | 621,000 | -2,400,000 | 1,485,000 | 906,000 | 505,000 | 4,467,000 | 2,458,000 | 2,523,000 | 648,000 | 0 | ||||||||||||||||||||||||||
equity-based compensation | 9,825,000 | 4,149,000 | 4,118,000 | 8,283,000 | 6,601,000 | 3,409,000 | 3,499,000 | 3,580,000 | 7,898,000 | 2,107,000 | 2,061,000 | 12,393,000 | 3,540,000 | 3,544,000 | 3,716,000 | 4,288,000 | 5,499,000 | 5,176,000 | 4,091,000 | 3,976,000 | 3,548,000 | 3,775,000 | 3,396,000 | 3,411,000 | 3,578,000 | 2,185,000 | 2,656,000 | 3,380,000 | 1,845,000 | 2,953,000 | 2,798,000 | 2,984,000 | 2,569,000 | 2,602,000 | 2,532,000 | 2,912,000 | 2,008,000 | 2,913,000 | 2,702,000 | 2,825,000 | 2,201,000 | 1,560,000 | 1,657,000 | 1,520,000 | 450,000 | 450,000 | 450,044 | |
(gain) loss on sale of receivables and investments | -815,000 | -1,337,000 | 9,869,000 | 0 | 0 | 1,305,000 | 0 | 0 | -247,000 | 29,000 | 0 | |||||||||||||||||||||||||||||||||||||
change in accrued interest on receivables and investments | -20,810,000 | -26,395,000 | -19,002,000 | -15,533,000 | -17,709,000 | -18,018,000 | -11,569,000 | -2,287,000 | -12,231,000 | -5,337,000 | -2,743,000 | -4,409,000 | -2,925,000 | 8,657,000 | -8,623,000 | -175,000 | -718,000 | |||||||||||||||||||||||||||||||
withholdings on employee share vesting | -393,000 | -27,000 | -36,000 | -309,000 | -157,000 | -22,000 | -33,000 | -116,000 | -1,317,000 | 0 | -50,000 | -950,000 | -2,211,000 | 0 | 0 | -3,630,000 | -10,388,000 | 0 | -4,000 | -1,315,000 | -15,968,000 | |||||||||||||||||||||||||||
residual assets retained from securitization transactions | 7,313,000 | 11,667,000 | 3,498,000 | 21,449,000 | 6,715,000 | 9,463,000 | 0 | 20,690,000 | 5,330,000 | 3,240,000 | 10,422,000 | 10,420,000 | 4,532,000 | 10,854,000 | ||||||||||||||||||||||||||||||||||
non-cash gain on sale or securitization | ||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of assets | ||||||||||||||||||||||||||||||||||||||||||||||||
changes in accounts payable, accrued expenses and other | ||||||||||||||||||||||||||||||||||||||||||||||||
purchases of real estate | 0 | 0 | 0 | -4,550,000 | -4,371,000 | -7,336,000 | -28,030,000 | -23,989,000 | -12,109,000 | -106,854,000 | -6,729,000 | -3,619,000 | -18,000 | -7,327,000 | -906,000 | -3,494,000 | -21,973,000 | -16,540,000 | -13,149,000 | |||||||||||||||||||||||||||||
sales of real estate | ||||||||||||||||||||||||||||||||||||||||||||||||
purchases of investments | 0 | 0 | 0 | 0 | 0 | -4,830,000 | -17,408,000 | -5,206,000 | -1,634,000 | -15,937,000 | -23,588,000 | -7,326,000 | -8,107,000 | -6,809,000 | -6,181,000 | -12,743,000 | -2,558,000 | -3,826,000 | -6,996,000 | -4,128,000 | -885,000 | -10,106,000 | -5,440,000 | -2,562,000 | -10,469,000 | -12,864,000 | -12,458,000 | -704,000 | -15,486,000 | -5,000,000 | 0 | -4,997,000 | ||||||||||||||||
proceeds from sales of investments and securitization assets | 0 | 0 | 0 | 0 | 7,862,000 | 7,335,000 | 10,502,000 | -17,000 | 15,115,000 | 42,920,000 | 48,237,000 | |||||||||||||||||||||||||||||||||||||
funding of escrow accounts | -5,248,000 | 0 | -218,000 | 0 | -11,851,000 | -15,395,000 | -1,220,000 | -5,851,000 | -712,000 | -281,000 | -2,332,000 | -14,471,000 | -11,869,000 | -6,221,000 | -7,241,000 | -11,863,000 | -9,655,000 | -6,614,000 | ||||||||||||||||||||||||||||||
withdrawal from escrow accounts | 7,601,000 | 0 | 218,000 | 0 | 412,000 | 1,126,000 | 1,794,000 | 1,066,000 | 3,961,000 | 1,273,000 | 1,551,000 | 7,366,000 | 13,845,000 | 7,945,000 | 4,018,000 | 14,430,000 | 6,013,000 | 8,647,000 | 14,067,000 | |||||||||||||||||||||||||||||
proceeds from (repayment of) commercial paper notes | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible notes | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||
purchase of capped calls related to the issuance of convertible notes | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
payment of debt issuance costs | -78,000 | -2,043,000 | ||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock from conversion of convertible notes | 0 | 0 | 0 | 7,674,000 | 6,010,000 | |||||||||||||||||||||||||||||||||||||||||||
equity method investments retained from sale of assets to co-investment structure | ||||||||||||||||||||||||||||||||||||||||||||||||
deconsolidation of non-recourse debt and other liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||
assumption of deferred financing obligation | ||||||||||||||||||||||||||||||||||||||||||||||||
purchases of investments and securitization assets | -1,435,000 | |||||||||||||||||||||||||||||||||||||||||||||||
posting of hedge collateral | -25,240,000 | 6,970,000 | -20,350,000 | |||||||||||||||||||||||||||||||||||||||||||||
receipt of hedge collateral | 12,140,000 | 1,090,000 | 2,920,000 | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of commercial paper notes | 45,000,000 | 35,000,000 | -19,775,000 | -50,225,000 | 0 | 100,000,000 | 0 | 25,000,000 | 25,000,000 | |||||||||||||||||||||||||||||||||||||||
principal payments on commercial paper notes | ||||||||||||||||||||||||||||||||||||||||||||||||
equity method investments retained from securitization transactions | 0 | 32,564,000 | ||||||||||||||||||||||||||||||||||||||||||||||
equity method investments received upon deconsolidation of a special purpose entity | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
right-of-use asset obtained in exchange for lease liability | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
principal collections from investments | 158,000 | 114,000 | -1,000 | 143,000 | 443,000 | 284,000 | 649,000 | 1,048,000 | 1,194,000 | 1,422,000 | 2,685,000 | 1,325,000 | 1,502,000 | 3,068,000 | -62,000 | 744,000 | 2,558,000 | -50,000 | 1,177,000 | 48,000 | 362,000 | 549,000 | 180,000 | 677,000 | 127,000 | 206,000 | 979,000 | 7,607,000 | 295,000 | -33,000 | 834,000 | 688,000 | ||||||||||||||||
gain on sale of receivables and investments | -1,227,000 | 5,140,000 | 17,000 | -743,000 | 9,397,000 | 10,101,000 | ||||||||||||||||||||||||||||||||||||||||||
payments on deferred funding obligations | 0 | -4,905,000 | -8,127,000 | -5,759,000 | -3,573,000 | -13,334,000 | -40,046,000 | -16,993,000 | -20,560,000 | -30,298,000 | -43,558,000 | -30,369,000 | -9,460,000 | -12,867,000 | -17,820,000 | -25,594,000 | -16,969,000 | -15,083,000 | -22,963,000 | -27,823,000 | -9,801,000 | -6,996,000 | -43,087,000 | -7,470,000 | -10,038,000 | |||||||||||||||||||||||
non-cash changes in liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||
non-cash changes in receivables and investments | 0 | 127,614,000 | 33,751,000 | -164,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||
non-cash changes in residual assets | -19,868,000 | -14,816,000 | -18,886,000 | -9,158,000 | -14,621,000 | -14,302,000 | -39,255,000 | -10,288,000 | -4,822,000 | -6,636,000 | -2,492,000 | -6,452,000 | -9,122,000 | -7,761,000 | -10,641,000 | -7,075,000 | ||||||||||||||||||||||||||||||||
non-cash changes in other assets | ||||||||||||||||||||||||||||||||||||||||||||||||
non-cash changes in deferred funding obligations and non-recourse debt | -126,139,000 | -34,019,000 | 164,000 | |||||||||||||||||||||||||||||||||||||||||||||
non-cash changes in escrow accounts | 2,899,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
accrued interest and other | ||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred financing costs | 2,096,000 | 1,362,000 | 1,714,000 | 1,686,000 | 1,673,000 | |||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of investments | 0 | 0 | 11,201,000 | 0 | 8,514,000 | 2,280,000 | 16,025,000 | 22,922,000 | ||||||||||||||||||||||||||||||||||||||||
equity method distributions received | 20,530,000 | 10,964,000 | 20,843,000 | 32,966,000 | 23,387,000 | 17,569,000 | 23,773,000 | 19,925,000 | 13,847,000 | |||||||||||||||||||||||||||||||||||||||
purchases of receivables | -22,430,000 | -178,558,000 | -110,810,000 | -25,000 | -3,441,000 | |||||||||||||||||||||||||||||||||||||||||||
non-cash changes in deferred funding obligations | -7,816,000 | -831,000 | -50,568,000 | -18,119,000 | 142,148,000 | 33,822,000 | ||||||||||||||||||||||||||||||||||||||||||
non-cash changes in non-recourse debt | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from non-recourse debt | ||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of financing receivables and investments | 3,202,000 | 2,268,000 | -3,923,000 | -2,608,000 | -1,858,000 | -4,147,000 | -4,314,000 | -1,924,000 | -306,000 | -1,508,000 | -3,255,000 | |||||||||||||||||||||||||||||||||||||
changes in financing receivables held-for-sale | 5,644,000 | 35,178,000 | 0 | 5,382,000 | -4,017,000 | 157,000 | -45,000 | 14,907,000 | ||||||||||||||||||||||||||||||||||||||||
purchases of financing receivables | -5,716,000 | -45,416,000 | -35,505,000 | -77,460,000 | -116,177,000 | -30,732,000 | -76,142,000 | -67,083,000 | -37,180,000 | -166,078,000 | -19,565,000 | -103,281,000 | -16,567,000 | -58,567,000 | -48,660,000 | -66,251,000 | ||||||||||||||||||||||||||||||||
principal collections from financing receivables | 33,419,000 | 23,291,000 | 32,222,000 | 11,691,000 | 47,272,000 | 48,807,000 | 8,662,000 | 10,905,000 | 8,830,000 | 11,173,000 | 39,185,000 | 22,818,000 | 28,840,000 | 6,513,000 | 9,644,000 | 50,438,000 | 6,151,922 | |||||||||||||||||||||||||||||||
proceeds from sales of financing receivables | 27,786,000 | 39,305,000 | 12,084,000 | 4,926,000 | 6,020,000 | -95,000 | 29,127,000 | 34,461,000 | 21,541,000 | 23,603,000 | 12,851,000 | 8,005,000 | 0 | |||||||||||||||||||||||||||||||||||
net proceeds from issuance of common stock | ||||||||||||||||||||||||||||||||||||||||||||||||
non-cash changes in financing receivables and investments | 18,119,000 | -142,148,000 | -33,822,000 | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from nonrecourse debt | 143,765,000 | 114,424,000 | 293,639,000 | 0 | -358 | |||||||||||||||||||||||||||||||||||||||||||
principal payments on nonrecourse debt | -11,901,000 | -15,803,000 | -12,773,000 | -14,895,000 | -22,920,000 | -18,509,000 | -8,183,000 | -26,699,000 | -5,753,000 | -9,137,000 | -27,945,000 | -6,347,640 | ||||||||||||||||||||||||||||||||||||
acquisition of businesses, net of cash | ||||||||||||||||||||||||||||||||||||||||||||||||
from equity method investments in affiliates | 158,000 | 192,000 | 220,000 | |||||||||||||||||||||||||||||||||||||||||||||
investments in equity method affiliates | -3,459,000 | -9,084,000 | -1,622,000 | |||||||||||||||||||||||||||||||||||||||||||||
distributions received from equity method affiliates | 13,897,000 | 11,912,000 | 15,991,000 | 4,212,000 | 6,453,000 | |||||||||||||||||||||||||||||||||||||||||||
increase in cash and cash equivalents | -16,060,000 | 11,965,000 | 9,010,000 | -43,786,000 | 7,257,000 | -2,714,000 | 22,222,000 | -884,000 | 7,729,000 | 7,629,000 | 9,408,485 | |||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 42,645,000 | 0 | 0 | 0 | 58,199,000 | 0 | 0 | 0 | 31,846,000 | 0 | -271 | |||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | 53,689,000 | -7,306,000 | 26,585,000 | 11,965,000 | 9,010,000 | -43,786,000 | 65,456,000 | -2,714,000 | 22,222,000 | -884,000 | 39,575,000 | 7,629,000 | 9,408,214 | |||||||||||||||||||||||||||||||||||
proceeds from credit facility | 26,600,000 | 90,800,000 | 71,300,000 | 61,265,000 | 140,521,000 | 35,000,000 | 152,501,000 | 50,000,000 | 68,000,000 | 40,000,000 | 47,000,000 | |||||||||||||||||||||||||||||||||||||
principal payments on credit facility | -102,818,000 | -16,328,000 | -201,900,000 | -103,695,000 | -41,247,000 | -29,613,000 | -49,619,000 | -3,528,000 | -53,641,000 | -163,182 | ||||||||||||||||||||||||||||||||||||||
decrease in cash and cash equivalents | ||||||||||||||||||||||||||||||||||||||||||||||||
income from equity method investments in affiliates | ||||||||||||||||||||||||||||||||||||||||||||||||
benefit from credit losses | ||||||||||||||||||||||||||||||||||||||||||||||||
investments in equity method affiliate | -157,638,000 | -9,898,000 | ||||||||||||||||||||||||||||||||||||||||||||||
change in restricted cash | -9,608,000 | -1,459,000 | 1,825,000 | -2,793,000 | -4,679,000 | 2,293,000 | 33,504,000 | 6,804,000 | -10,938,000 | -9,703,955 | ||||||||||||||||||||||||||||||||||||||
payment of dividends and distributions | ||||||||||||||||||||||||||||||||||||||||||||||||
income from equity method investment in affiliates | -186,000 | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from nonrecourse notes | 0 | 11,626,000 | ||||||||||||||||||||||||||||||||||||||||||||||
principal payments on nonrecourse notes | -11,666,000 | -13,764,000 | ||||||||||||||||||||||||||||||||||||||||||||||
income from equity method investment in affiliate | 53,000 | |||||||||||||||||||||||||||||||||||||||||||||||
distributions received from equity method affiliate | 6,343,000 | |||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization of intangibles | 189,000 | 172,000 | 99,000 | 62,000 | 63,000 | 61,011 | ||||||||||||||||||||||||||||||||||||||||||
undistributed income from equity method investment in affiliate | ||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred financing fees and other | ||||||||||||||||||||||||||||||||||||||||||||||||
noncash gain on sales and payment in kind income | -3,250,000 | -10,000 | ||||||||||||||||||||||||||||||||||||||||||||||
changes in financing receivables held-for-sale and investments available-for-sale | ||||||||||||||||||||||||||||||||||||||||||||||||
net cash from by operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||
investment in equity method affiliate | ||||||||||||||||||||||||||||||||||||||||||||||||
distribution received from equity method affiliate | ||||||||||||||||||||||||||||||||||||||||||||||||
payment of deferred financing costs | -1,662,000 | -551,000 | -1,467,000 | -102,000 | -299,000 | |||||||||||||||||||||||||||||||||||||||||||
net proceeds from common stock issuances | 58,981,000 | -10,000 | ||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
redemption of op units | 0 | -161,000 | -98,000 | -1,523,000 | ||||||||||||||||||||||||||||||||||||||||||||
payment of dividends | -5,005,000 | 0 | -5,006,000 | -3,628,000 | -5,942,000 | |||||||||||||||||||||||||||||||||||||||||||
distributions to non-controlling interest holders | -73,000 | 0 | -73,000 | -79,000 | -166,000 | |||||||||||||||||||||||||||||||||||||||||||
distributions on series a participating preferred units | ||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on derivative instrument | 0 | -192 | ||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred financing fees | 544,000 | 499,000 | 438,000 | 426,000 | ||||||||||||||||||||||||||||||||||||||||||||
gain on sales of investments | -1,207,000 | |||||||||||||||||||||||||||||||||||||||||||||||
amortization of servicing assets | 47,000 | 52,000 | 153,000 | 10,000 | 46,748 | |||||||||||||||||||||||||||||||||||||||||||
change in securitization residual assets | 57,000 | -20,000 | 360,000 | -83,000 | -35,561 | |||||||||||||||||||||||||||||||||||||||||||
change in financing receivables held-for-sale and investments available-for-sale | -45,000 | |||||||||||||||||||||||||||||||||||||||||||||||
change in accounts payable, dividends payable and accrued expenses | -5,269,000 | 1,123,000 | 1,190,000 | |||||||||||||||||||||||||||||||||||||||||||||
acquisition of american wind capital co. llc, net of cash acquired | 172,000 | |||||||||||||||||||||||||||||||||||||||||||||||
purchase of property and equipment | 1,000 | 0 | 20,000 | -62,000 | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from affiliate | ||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on asset-backed nonrecourse notes | -3,773,000 | -1,349,000 | -1,339,000 | |||||||||||||||||||||||||||||||||||||||||||||
noncash gain on securitizations and payment in kind income | 451,000 | |||||||||||||||||||||||||||||||||||||||||||||||
change in financing receivables and investments held-for-sale | 16,801,000 | |||||||||||||||||||||||||||||||||||||||||||||||
changes in other assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||
financing receivables held-for-sale | ||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | 1,591,000 | 1,832,608 | ||||||||||||||||||||||||||||||||||||||||||||||
proceeds from (advances to) affiliates | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from asset-backed nonrecourse notes | ||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of equity | -61,000 | -250,155 | ||||||||||||||||||||||||||||||||||||||||||||||
return of capital on series a participating preferred units | ||||||||||||||||||||||||||||||||||||||||||||||||
financing receivable held for sale | ||||||||||||||||||||||||||||||||||||||||||||||||
advances to affiliates | -8,933 | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||
purchase of marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||
noncash gain on securitizations | ||||||||||||||||||||||||||||||||||||||||||||||||
investment in financing receivables | ||||||||||||||||||||||||||||||||||||||||||||||||
purchases of other investments | ||||||||||||||||||||||||||||||||||||||||||||||||
principal collections from other investments |
We provide you with 20 years of cash flow statements for Hannon Armstrong Sustainable Infrastructure Capital stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of Hannon Armstrong Sustainable Infrastructure Capital stock. Explore the full financial landscape of Hannon Armstrong Sustainable Infrastructure Capital stock with our expertly curated income statements.
The information provided in this report about Hannon Armstrong Sustainable Infrastructure Capital stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.