Hannon Armstrong Sustainable Infrastructure Capital, Inc(NYSE:HASI)

Hannon Armstrong Sustainable Infrastructure Capital, Inc. provides capital and services to the energy efficiency, renewable energy, and other sustainable infrastructure markets in the United States. The company's projects include energy efficiency projects that reduce a buildings or facilities energ...
Website: http://www.hannonarmstrong.com
Founded: 1981
Full Time Employees: 60
Sector: Real Estate
Industry: REIT-Specialty
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 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 | 2013-06-30 | 2013-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||
yoy | |||||||||||||||||||||||||||||||||||||||||||||||||||||
qoq | |||||||||||||||||||||||||||||||||||||||||||||||||||||
interest and rental income | 82,689,000 | 83,469,000 | 68,976,000 | 67,441,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of assets | 22,752,000 | 13,694,000 | 24,898,000 | 7,829,000 | 18,668,000 | 18,257,000 | 7,678,000 | 25,795,000 | 28,611,000 | 15,722,000 | 22,405,000 | ||||||||||||||||||||||||||||||||||||||||||
management fees and retained interest income | 9,731,000 | 9,209,000 | 8,424,000 | 8,988,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
origination fee and other income | 9,054,000 | 8,440,000 | 766,000 | 1,427,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
total revenue | 124,226,000 | 114,812,000 | 103,064,000 | 85,685,000 | 96,941,000 | 101,297,000 | 81,965,000 | 94,517,000 | 105,816,000 | 86,585,000 | 89,851,000 | 74,334,000 | 69,101,000 | 58,308,000 | 60,150,000 | 62,803,000 | 58,476,000 | 53,696,000 | 48,882,000 | 58,894,000 | 51,695,000 | 48,889,000 | 48,589,000 | 48,595,000 | 40,834,000 | 38,328,000 | 38,842,000 | 31,268,000 | 32,893,000 | 39,191,000 | 34,883,000 | 35,826,000 | 27,908,000 | 27,096,000 | 26,402,000 | 28,275,000 | 23,800,000 | 19,862,000 | 19,008,000 | 21,845,000 | 20,483,000 | ||||||||||||
expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | 99,275,000 | 76,500,000 | 71,481,000 | 79,746,000 | 64,677,000 | 61,560,000 | 59,401,000 | 59,530,000 | 61,872,000 | 50,595,000 | 43,295,000 | 39,903,000 | 37,216,000 | 30,524,000 | 29,556,000 | 28,827,000 | 26,652,000 | 26,311,000 | 27,349,000 | 40,463,000 | 27,582,000 | 26,298,000 | 26,085,000 | 21,664,000 | 18,135,000 | 17,380,000 | 16,561,000 | 14,869,000 | 15,430,000 | 19,450,000 | 19,681,000 | 19,033,000 | 18,711,000 | 18,744,000 | 17,584,000 | 15,361,000 | 13,783,000 | ||||||||||||||||
provision for loss on receivables and retained interests in securitization trusts | 4,541,000 | 4,269,000 | 3,026,000 | 1,038,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
compensation and benefits | 35,505,000 | 21,962,000 | 27,388,000 | 18,131,000 | 24,980,000 | 22,608,000 | 17,221,000 | 20,814,000 | 20,676,000 | 15,817,000 | 16,296,000 | 13,862,000 | 18,369,000 | 13,337,000 | 12,933,000 | 22,246,000 | 14,929,000 | 13,125,000 | 12,218,000 | 12,422,000 | 15,210,000 | 10,543,000 | 9,012,000 | 9,314,000 | 8,897,000 | 7,496,000 | 7,193,000 | 6,650,000 | 7,439,000 | 7,685,000 | 6,309,000 | 6,335,000 | 5,321,000 | 3,976,000 | 5,347,000 | 5,659,000 | 4,726,000 | 33,374,000 | -4,325,000 | -5,754,000 | -4,418,000 | -4,617,000 | -4,341,000 | -3,978,000 | -3,851,000 | -2,870,000 | -3,111,000 | -2,924,000 | -1,613,000 | -1,890,000 | -1,979,000 | -7,291,512 | -1,151,000 |
general and administrative | 10,166,000 | 8,476,000 | 6,326,000 | 6,497,000 | 9,378,000 | 8,904,000 | 6,993,000 | 7,955,000 | 9,053,000 | 6,457,000 | 6,708,000 | 10,095,000 | 8,022,000 | 7,238,000 | 8,150,000 | 7,408,000 | 7,138,000 | 5,093,000 | 4,964,000 | 4,966,000 | 4,884,000 | 3,665,000 | 3,918,000 | 3,853,000 | 3,409,000 | 3,875,000 | 3,737,000 | 3,739,000 | 3,092,000 | 4,116,000 | 3,051,000 | 3,535,000 | 2,801,000 | 3,068,000 | 2,367,000 | 3,139,000 | 2,188,000 | 14,422,000 | -1,991,000 | -2,322,000 | -1,934,000 | -1,690,000 | -1,706,000 | -1,561,000 | -1,505,000 | -1,519,000 | -1,433,000 | -1,445,000 | -1,153,000 | -1,051,000 | -866,000 | -1,237,407 | -690,000 |
total expenses | 149,487,000 | 111,207,000 | 108,221,000 | 105,412,000 | 102,847,000 | 95,075,000 | 84,848,000 | 84,101,000 | 93,623,000 | 72,220,000 | 76,091,000 | 64,666,000 | 65,490,000 | 57,675,000 | 48,176,000 | 66,545,000 | 49,340,000 | 42,129,000 | 46,016,000 | 58,757,000 | 48,181,000 | 44,973,000 | 41,473,000 | 37,354,000 | 31,089,000 | 28,751,000 | 35,518,000 | 25,258,000 | 25,961,000 | 31,251,000 | 29,041,000 | 28,903,000 | 26,833,000 | 25,788,000 | 25,298,000 | 24,159,000 | 20,697,000 | 125,982,000 | -16,951,000 | -19,110,000 | |||||||||||||
income before equity method investments | -25,261,000 | 3,605,000 | -5,157,000 | -19,727,000 | -5,906,000 | 6,222,000 | -2,883,000 | 10,416,000 | 12,193,000 | 14,365,000 | 13,760,000 | 9,669,000 | 3,611,000 | 633,000 | 11,974,000 | -3,742,000 | 9,136,000 | 11,567,000 | 2,866,000 | 137,000 | 3,514,000 | 3,916,000 | 7,116,000 | 11,241,000 | 9,745,000 | 9,577,000 | 3,324,000 | 6,010,000 | 6,932,000 | 7,940,000 | 5,842,000 | 6,923,000 | 1,075,000 | 1,308,000 | 1,104,000 | 4,116,000 | 3,103,000 | ||||||||||||||||
income from equity method investments | -79,258,000 | -69,560,000 | 124,560,000 | 157,680,000 | 87,989,000 | 85,859,000 | -23,405,000 | 26,874,000 | 158,550,000 | 113,545,000 | 2,759,000 | 2,252,000 | 22,418,000 | -27,242,000 | 30,552,000 | -19,585,000 | 47,566,000 | 56,902,000 | -7,215,000 | 22,252,000 | 54,481,000 | 15,458,000 | 16,506,000 | -590,000 | 16,588,000 | 46,060,000 | 5,984,000 | 7,624,000 | 4,506,000 | 2,193,000 | 11,671,000 | 10,583,000 | -2,285,000 | 2,865,000 | 6,876,000 | 8,377,000 | 4,171,000 | ||||||||||||||||
income before income taxes | -104,519,000 | -65,955,000 | 119,403,000 | 137,953,000 | 82,083,000 | 92,081,000 | -26,288,000 | 37,290,000 | 170,743,000 | 127,910,000 | 16,519,000 | 11,921,000 | 26,029,000 | -26,609,000 | 42,526,000 | -23,327,000 | 56,702,000 | 68,469,000 | -4,349,000 | 22,389,000 | 57,995,000 | 19,374,000 | 23,622,000 | 10,651,000 | 26,333,000 | 55,637,000 | 9,308,000 | 13,634,000 | 11,438,000 | 10,133,000 | 17,513,000 | 17,506,000 | -1,210,000 | 4,173,000 | 7,980,000 | 12,493,000 | 7,274,000 | 4,455,000 | 3,388,000 | 3,811,000 | |||||||||||||
income tax benefit | 30,777,000 | 11,305,000 | -34,497,000 | -38,158,000 | -23,898,000 | -20,769,000 | 7,112,000 | -10,346,000 | -46,195,000 | -36,920,000 | 5,128,000 | 1,601,000 | -1,431,000 | 6,413,000 | -7,585,000 | 4,789,000 | -10,999,000 | -5,648,000 | 1,250,000 | -5,981,000 | -6,779,000 | 5,639,000 | -2,345,000 | 1,407,000 | -1,923,000 | -9,395,000 | -132,000 | -839,000 | 2,270,000 | -1,034,000 | -939,000 | -153,000 | -18,000 | -766,000 | -5,000 | -83,000 | -32,000 | -47,000 | -41,000 | -24,000 | -76,000 | 23,000 | -189,000 | -607,000 | 830,000 | ||||||||
net income | -73,742,000 | -54,650,000 | 84,906,000 | 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 | -18,538,000 | 45,703,000 | 62,821,000 | -3,099,000 | 16,408,000 | 51,216,000 | 25,013,000 | 21,277,000 | 12,058,000 | 24,410,000 | 46,242,000 | 9,176,000 | 12,795,000 | 13,708,000 | 9,099,000 | 16,574,000 | 17,353,000 | -1,228,000 | 3,407,000 | 7,975,000 | 12,410,000 | 7,242,000 | 4,437,000 | 3,347,000 | 3,775,000 | 3,197,000 | 2,260,000 | 2,142,000 | 1,484,000 | 2,147,000 | 1,480,000 | 2,602,000 | 2,875,000 | 2,813,000 | -7,535,000 | 1,894,000 | -5,774,066 | -1,219,000 |
yoy | -226.74% | -176.64% | -542.77% | 270.38% | -53.28% | -21.63% | -188.59% | 99.26% | 406.33% | -550.53% | -38.05% | -172.94% | -46.18% | -132.15% | -1227.49% | -212.98% | -10.76% | 151.15% | -114.57% | 36.08% | 109.82% | -45.91% | 131.88% | -5.76% | 78.07% | 408.21% | -44.64% | -26.27% | -1216.29% | 167.07% | 107.82% | 39.83% | -116.96% | -23.21% | 138.27% | 228.74% | 126.52% | 96.33% | 56.26% | 154.38% | 48.91% | 52.70% | -17.68% | -48.38% | -23.68% | -119.64% | 37.38% | -149.79% | -330.76% | ||||
qoq | 34.94% | -164.37% | -14.92% | 71.51% | -18.41% | -471.88% | -171.17% | -78.37% | 36.88% | 320.34% | 60.09% | -45.03% | -221.80% | -157.80% | -288.48% | -140.56% | -27.25% | -2127.14% | -118.89% | -67.96% | 104.76% | 17.56% | 76.46% | -50.60% | -47.21% | 403.95% | -28.28% | -6.66% | 50.65% | -45.10% | -4.49% | -1513.11% | -136.04% | -57.28% | -35.74% | 71.36% | 63.22% | 32.57% | -11.34% | 18.08% | 41.46% | 5.51% | 44.34% | -30.88% | 45.07% | -43.12% | -9.50% | 2.20% | -137.33% | -497.84% | -132.80% | 373.67% | |
net income margin % | -Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | -Infinity% | -Infinity% |
net income attributable to non-controlling interest holders | -1,777,000 | -883,000 | 1,649,000 | 1,350,000 | 1,573,000 | 1,224,000 | 440,000 | 404,000 | 1,523,000 | 1,229,000 | 201,000 | 492,000 | -267,000 | 407,000 | -89,000 | 357,000 | 401,000 | -261,000 | 434,000 | 192,000 | 88,000 | 102,000 | 50,000 | 102,000 | 165,000 | 74,000 | 55,000 | 61,000 | 44,000 | 91,000 | 91,000 | -5,000 | 23,000 | 42,000 | 70,000 | 43,000 | 29,000 | 18,000 | 28,000 | 28,000 | 14,000 | 23,000 | 14,000 | 25,000 | 18,000 | 38,000 | 47,000 | 60,000 | -492,500 | 52,000 | |||
net income attributable to controlling stockholders | -71,965,000 | -53,767,000 | 83,257,000 | 98,445,000 | 56,612,000 | 70,088,000 | -19,616,000 | 26,540,000 | 123,025,000 | 89,761,000 | 21,446,000 | 13,522,000 | 24,106,000 | -19,929,000 | 34,534,000 | -18,449,000 | 45,346,000 | 62,420,000 | -2,838,000 | 15,974,000 | 51,024,000 | 24,925,000 | 21,175,000 | 12,008,000 | 24,308,000 | 46,077,000 | 9,102,000 | 12,740,000 | 13,647,000 | 9,055,000 | 16,483,000 | 17,262,000 | -1,223,000 | 3,384,000 | 7,933,000 | 12,340,000 | 7,199,000 | ||||||||||||||||
basic earnings per common share | -570 | -450 | 660 | 800 | 470 | 600 | -170 | 230 | 1,080 | 860 | 200 | 140 | 260 | -230 | 390 | -210 | 530 | 760 | -40 | 200 | 650 | 330 | 280 | 160 | 360 | 700 | 140 | 200 | 220 | 150 | 300 | 320 | -30 | 50 | 140 | 230 | 140 | 90 | 70 | 90 | 70 | 50 | 60 | 40 | 70 | 30 | 110 | 130 | 170 | -480 | 110 | ||
diluted earnings per common share | -570 | -380 | 610 | 740 | 440 | 530 | -170 | 230 | 980 | 830 | 200 | 140 | 260 | -220 | 380 | -210 | 510 | 720 | -40 | 200 | 610 | 320 | 280 | 160 | 350 | 700 | 130 | 190 | 210 | 150 | 300 | 320 | -30 | 50 | 140 | 230 | 140 | 90 | 70 | 90 | 70 | 50 | 60 | 40 | 70 | 30 | 110 | 130 | 170 | -480 | 110 | ||
weighted-average common shares outstanding—basic | 127,577,861,000 | 122,975,541,000 | 124,590,160,000 | 121,515,164,000 | 119,381,781,000 | 115,548,087,000 | 116,584,392,000 | 114,329,692,000 | 112,617,809,000 | 101,844,551,000 | 107,715,057,000 | 96,996,805,000 | 91,102,374,000 | 87,500,799,000 | 87,721,756,000 | 87,049,777,000 | 85,583,152,000 | 79,992,922,000 | 79,335,173,000 | 78,372,647,000 | 77,493,021,000 | 72,387,581,000 | 74,012,788,000 | 72,914,145,000 | 67,172,104,000 | 63,916,440,000 | 64,922,325,000 | 63,772,549,000 | 61,748,906,000 | 52,780,449,000 | 52,728,587,000 | 52,051,253,000 | 51,710,910,000 | 50,361,672,000 | 51,655,868,000 | 50,573,996,000 | 47,497,107,000 | 40,290,717,000 | 41,988,036,000 | 37,737,026,000 | 37,016,210,000 | 30,761,151,000 | 31,221,982,000 | 29,479,023,000 | 26,386,080,000 | 20,656,826,000 | 21,774,411,000 | 19,973,393,000 | 15,892,927,000 | 15,716,250,000 | 15,795,118,000 | ||
weighted-average common shares outstanding—diluted | 127,577,861,000 | 138,183,870,000 | 139,610,248,000 | 137,740,850,000 | 137,956,858,000 | 130,501,006,000 | 116,584,392,000 | 114,433,285,000 | 130,998,775,000 | 109,467,554,000 | 109,145,088,000 | 99,989,158,000 | 94,129,174,000 | 90,609,329,000 | 90,762,820,000 | 87,049,777,000 | 89,052,167,000 | 87,671,641,000 | 79,335,173,000 | 81,944,511,000 | 86,866,581,000 | 74,373,169,000 | 76,131,252,000 | 73,382,217,000 | 73,140,922,000 | 64,771,491,000 | 65,630,711,000 | 64,429,155,000 | 62,365,271,000 | 52,780,449,000 | 52,728,587,000 | 52,051,253,000 | 51,710,910,000 | 50,361,672,000 | 51,655,868,000 | 50,573,996,000 | 47,497,107,000 | 40,290,717,000 | 41,998,036,000 | 37,737,026,000 | 37,016,210,000 | 30,761,151,000 | 31,221,982,000 | 29,479,023,000 | 26,386,080,000 | 20,656,826,000 | 21,774,411,000 | 19,973,393,000 | 16,494,309,000 | 15,716,250,000 | 15,795,118,000 | ||
interest income | 66,394,000 | 68,253,000 | 64,068,000 | 62,779,000 | 68,692,000 | 62,170,000 | 54,295,000 | 48,222,000 | 43,108,000 | 36,752,000 | 34,303,000 | 33,358,000 | 30,242,000 | 30,537,000 | 26,236,000 | 25,016,000 | 25,100,000 | 24,513,000 | 23,508,000 | 23,649,000 | 23,889,000 | 21,930,000 | 19,322,000 | ||||||||||||||||||||||||||||||
rental income | 83,000 | 83,000 | 83,000 | 83,000 | 1,846,000 | 2,238,000 | 6,039,000 | 6,487,000 | 6,487,000 | 6,529,000 | 6,609,000 | 6,609,000 | 6,499,000 | 6,544,000 | 6,430,000 | 6,462,000 | 6,469,000 | 6,470,000 | 6,469,000 | 6,469,000 | 6,470,000 | 6,469,000 | 6,469,000 | 6,469,000 | 6,476,000 | 6,440,000 | 6,257,000 | 5,967,000 | 5,941,000 | 5,572,000 | 5,286,000 | 4,863,000 | 4,110,000 | 3,165,000 | 2,977,000 | 2,975,000 | 2,815,000 | 2,466,000 | 1,988,000 | 2,564,000 | 2,088,000 | 1,578,000 | 1,187,000 | 410,000 | |||||||||
securitization asset income | 6,999,000 | 6,857,000 | 9,082,000 | 5,218,000 | 4,898,000 | 5,878,000 | 5,620,000 | ||||||||||||||||||||||||||||||||||||||||||||||
other income | 4,797,000 | 7,847,000 | 1,054,000 | 642,000 | 1,769,000 | 577,000 | 1,492,000 | 504,000 | 355,000 | 2,750 | 2,000 | 7,000 | 2,000 | 4,000 | 4,000 | 12,901 | 1,000 | ||||||||||||||||||||||||||||||||||||
provision for loss on receivables and securitization assets | 3,812,000 | 2,003,000 | 1,233,000 | -4,198,000 | 2,022,000 | -649,000 | 9,792,000 | ||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of receivables and investments | 14,791,000 | 15,719,000 | 5,935,000 | 14,490,000 | 19,664,000 | 17,099,000 | 13,345,000 | 13,072,000 | 24,426,000 | 17,490,000 | 15,438,000 | 13,628,000 | 15,916,000 | 4,905,000 | 7,705,000 | 7,713,000 | 2,167,000 | 6,839,000 | 1,595,000 | 10,868,000 | 14,208,000 | 6,256,000 | 5,752,000 | 3,529,000 | 7,726,000 | 3,949,000 | 3,760,000 | 2,724,000 | 5,438,000 | 5,502,000 | 2,268,000 | 2,529,000 | 1,557,000 | 2,870,000 | 3,642,000 | 3,361,000 | 4,272,000 | ||||||||||||||||
securitization income | 4,330,000 | 3,432,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
provision for loss on receivables | 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 | 8,027,000 | ||||||||||||||||||||||||||||||||||||||
fee income | 9,092,000 | 4,748,000 | 3,172,000 | 4,636,000 | 3,270,000 | 3,144,000 | 2,990,000 | 2,636,000 | 2,468,000 | 4,984,000 | 2,561,000 | 5,570,000 | 2,224,000 | 5,338,000 | 2,174,000 | 1,814,000 | 1,487,000 | 1,306,000 | 1,321,000 | 705,000 | 897,000 | 691,000 | 681,000 | 394,000 | 770,000 | 351,000 | 302,000 | 291,000 | 98,000 | 836,000 | 226,000 | 168,000 | 183,000 | 207,000 | 1,343,000 | 234,000 | 321,000 | 647,778 | 281,000 | ||||||||||||||
interest income, receivables | 15,122,000 | 15,520,000 | 27,529,000 | 14,578,000 | 12,756,000 | 12,849,000 | |||||||||||||||||||||||||||||||||||||||||||||||
interest income, investments | 1,793,000 | 1,884,000 | 1,813,000 | 1,693,000 | 1,589,000 | 1,541,000 | 1,462,000 | 1,316,000 | 1,358,000 | 942,000 | 519,000 | 494,000 | 434,000 | 375,000 | 375,000 | 364,000 | 357,000 | 396,000 | 518,000 | 822,000 | 1,138,000 | ||||||||||||||||||||||||||||||||
fee and other income | 5,717,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
revenue: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
interest income, financing receivables | 10,782,250 | 15,374,000 | 13,637,000 | 14,118,000 | 12,024,000 | 12,043,000 | 12,647,000 | 11,489,000 | 10,795,000 | 10,064,000 | 8,217,000 | 8,328,000 | 7,097,000 | 6,234,000 | 5,229,000 | ||||||||||||||||||||||||||||||||||||||
expenses: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
investment interest expense | -8,236,250 | -10,635,000 | -11,034,000 | -11,275,000 | -7,445,000 | -6,689,000 | -6,103,000 | -6,148,000 | -5,467,000 | -3,974,000 | -3,684,000 | -3,530,000 | -2,920,000 | -2,590,000 | -2,069,022 | -2,237,000 | |||||||||||||||||||||||||||||||||||||
income before equity method investments in affiliates | 1,941,250 | 2,057,000 | 2,735,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
income from equity method investments in affiliates | 669,250 | 1,331,000 | 1,076,000 | 270,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
income tax expense | -30,750 | -41,000 | -36,000 | -60,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to controlling shareholders | 4,408,000 | 3,329,000 | 3,747,000 | 3,169,000 | 2,246,000 | 2,119,000 | 1,470,000 | 2,122,000 | 1,462,000 | 2,564,000 | 2,828,000 | 2,753,000 | -782,250 | 1,842,000 | |||||||||||||||||||||||||||||||||||||||
provision for credit losses | |||||||||||||||||||||||||||||||||||||||||||||||||||||
total revenue, net of investment interest expense and provision | 9,208,000 | 8,750,000 | 8,354,000 | 7,428,000 | 7,760,000 | 7,536,000 | 7,813,000 | 7,572,000 | 5,699,000 | ||||||||||||||||||||||||||||||||||||||||||||
other | 118,000 | -206,000 | -328,000 | -34,000 | -227,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
other expenses | -5,964,000 | -6,449,000 | -6,188,000 | -5,868,000 | -5,636,000 | -5,867,000 | -4,604,000 | -5,527,000 | -2,826,000 | -3,000,000 | -2,902,000 | -8,638,407 | -1,974,000 | ||||||||||||||||||||||||||||||||||||||||
net income before income taxes | 3,244,000 | 2,301,000 | 2,166,000 | 1,560,000 | 2,124,000 | 1,669,000 | 3,209,000 | 2,045,000 | 2,873,000 | ||||||||||||||||||||||||||||||||||||||||||||
net investment revenue: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
investment revenue | 8,592,000 | 12,416,000 | 11,138,000 | 10,812,000 | 9,193,000 | 8,243,000 | 6,777,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net investment revenue | 3,857,000 | 5,727,000 | 5,035,000 | 4,664,000 | 3,726,000 | 4,269,000 | 3,093,000 | 2,382,000 | 3,153,000 | 2,590,000 | 1,332,063 | 474,000 | |||||||||||||||||||||||||||||||||||||||||
net investment revenue, net of provision for credit losses | 3,857,000 | 5,727,000 | 5,035,000 | 4,664,000 | 3,726,000 | 4,269,000 | 3,093,000 | 2,382,000 | |||||||||||||||||||||||||||||||||||||||||||||
other investment revenue: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
other investment revenue | 2,029,000 | 2,627,000 | 2,393,000 | 3,096,000 | 3,810,000 | 3,544,000 | 4,479,000 | 3,317,000 | 3,061,000 | 2,206,000 | 1,532,278 | 281,000 | |||||||||||||||||||||||||||||||||||||||||
acquisition costs | -1,352,000 | -1,104,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
gain from equity method investments in affiliates | -40,500 | 187,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
loss from equity method investments in affiliates | -295,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from equity method investment in affiliate | -53,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization of intangibles | -46,250 | -62,000 | -61,000 | -62,000 | -63,000 | -61,000 | -111,354 | -105,000 | |||||||||||||||||||||||||||||||||||||||||||||
other interest expense | -6,858 | -48,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on derivative instruments | -4,177 | 19,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
financing receivables | 4,618,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
investments | 1,294,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
total investment interest income | 5,912,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on securitization of receivables | 1,974,000 | 2,827,000 | 1,885,000 | 884,500 | |||||||||||||||||||||||||||||||||||||||||||||||||
investment interest income | 2,823,000 | 5,180,000 | 3,401,085 | ||||||||||||||||||||||||||||||||||||||||||||||||||
total revenue, net of investment interest expense | 2,104,000 | 4,796,000 | 2,864,341 | 755,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
gain from equity method investment in affiliate | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net income before income tax | -7,786,000 | 1,894,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
dividend declared | 15 | 60 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net loss before income tax expense | -5,774,066 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to non-controlling interest holders | -802,423 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to controlling shareholders | -4,971,643 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
basic earnings per share | -0.32 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted earnings per share | -0.32 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding—basic | 15,439,311 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding—diluted | 15,439,311 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
income from financing receivables | 2,711,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 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 | 2013-06-30 | 2013-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 124,498,000 | 110,218,000 | 301,824,000 | 86,508,000 | 67,390,000 | 129,758,000 | 44,053,000 | 145,695,000 | 61,419,000 | 62,632,000 | 155,500,000 | 126,907,000 | 142,489,000 | 155,714,000 | 272,808,000 | 279,459,000 | 133,323,000 | 226,204,000 | 413,259,000 | 583,219,000 | 232,329,000 | 286,250,000 | 881,487,000 | 541,825,000 | 173,025,000 | 6,208,000 | 186,152,000 | 37,892,000 | 62,091,000 | 21,418,000 | 34,423,000 | 41,812,000 | 47,150,000 | 57,274,000 | 90,752,000 | 41,696,000 | 16,331,000 | 29,428,000 | 72,968,000 | 19,279,000 | 26,585,000 | 42,645,000 | 30,680,000 | 21,670,000 | 65,456,000 | 58,199,000 | 60,913,000 | 38,691,000 | 39,575,000 | 31,846,000 | 24,217,000 | 14,808,786 | 3,316,510 |
equity method investments | 4,253,780,000 | 4,115,909,000 | 4,135,445,000 | 4,082,998,000 | 3,993,054,000 | 3,612,394,000 | 3,353,224,000 | 3,371,373,000 | 3,263,391,000 | 2,966,305,000 | 2,563,948,000 | 2,298,962,000 | 2,249,684,000 | 1,869,712,000 | 1,921,515,000 | 1,935,467,000 | 1,871,168,000 | 1,759,651,000 | 1,468,282,000 | 1,489,122,000 | 1,386,252,000 | 1,279,651,000 | 718,793,000 | 556,450,000 | 581,930,000 | 498,631,000 | 449,304,000 | 458,267,000 | 458,916,000 | 471,044,000 | 434,463,000 | 461,159,000 | 490,297,000 | 522,615,000 | 540,150,000 | 550,986,000 | 449,165,000 | 363,297,000 | |||||||||||||||
accounts receivable | 3,251,630,000 | 3,280,046,000 | 3,093,573,000 | 3,025,993,000 | 2,961,388,000 | 2,895,837,000 | 2,899,707,000 | 2,768,790,000 | 3,112,810,000 | ||||||||||||||||||||||||||||||||||||||||||||
receivables held-for-sale | 35,806,000 | 113,938,000 | 235,153,000 | 43,489,000 | 92,280,000 | 75,556,000 | 22,183,000 | 36,383,000 | 5,422,000 | 35,299,000 | 16,660,000 | 5,244,000 | 16,603,000 | 85,254,000 | 16,885,000 | 74,109,000 | 65,749,000 | 22,214,000 | 9,308,000 | 23,612,000 | 16,250,000 | 18,078,000 | 16,080,000 | 19,081,000 | |||||||||||||||||||||||||||||
real estate and available-for-sale debt securities | 75,852,000 | 76,291,000 | 78,054,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
retained interests in securitization trusts, net of allowance of 3 million and 3 million, respectively | 326,093,000 | 299,739,000 | 278,356,000 | 272,194,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 134,703,000 | 191,824,000 | 81,561,000 | 69,081,000 | 87,033,000 | 108,210,000 | 75,257,000 | 88,581,000 | 54,690,000 | 77,112,000 | 69,253,000 | 147,993,000 | 114,229,000 | 119,242,000 | 125,204,000 | 124,748,000 | 146,253,000 | 132,165,000 | 130,046,000 | 127,575,000 | 117,054,000 | 100,364,000 | 86,649,000 | 93,246,000 | 90,461,000 | 162,054,000 | 192,893,000 | 192,191,000 | 206,102,000 | 182,628,000 | 204,863,000 | 208,044,000 | 189,751,000 | 166,232,000 | 173,550,000 | 130,934,000 | 151,715,000 | 80,610,000 | 70,340,000 | 65,909,000 | 85,922,000 | 79,148,000 | 36,408,000 | 30,502,000 | 29,810,000 | 39,993,000 | 11,710,000 | 11,176,000 | 9,835,000 | 10,267,000 | 10,294,000 | 1,538,441 | 4,367,911 |
total assets | 8,202,362,000 | 8,187,965,000 | 8,203,966,000 | 7,596,166,000 | 7,475,961,000 | 7,080,245,000 | 6,672,524,000 | 6,658,742,000 | 6,727,950,000 | 6,552,350,000 | 5,908,144,000 | 5,375,229,000 | 5,139,870,000 | 4,760,148,000 | 4,497,892,000 | 4,519,018,000 | 4,221,729,000 | 4,148,311,000 | 3,940,863,000 | 3,935,532,000 | 3,431,490,000 | 3,459,067,000 | 3,344,498,000 | 2,836,940,000 | 2,524,487,000 | 2,387,274,000 | 2,279,168,000 | 2,027,421,000 | 2,186,870,000 | 2,154,913,000 | 2,295,114,000 | 2,218,007,000 | 2,220,715,000 | 2,250,172,000 | 2,310,685,000 | 2,288,531,000 | 2,043,194,000 | 1,745,887,000 | 1,556,165,000 | 1,476,138,000 | 1,476,977,000 | 1,469,621,000 | 1,207,565,000 | 1,181,444,000 | 994,672,000 | 1,010,257,000 | 703,651,000 | 664,129,000 | 590,380,000 | 571,432,000 | 520,637,000 | 391,295,362 | 211,600,811 |
liabilities and stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, accrued expenses and other | 282,022,000 | 380,702,000 | 329,082,000 | 292,074,000 | 282,591,000 | 275,639,000 | 218,844,000 | 222,297,000 | 203,753,000 | 163,305,000 | 150,584,000 | 114,446,000 | 120,968,000 | 120,114,000 | 118,655,000 | 105,200,000 | 90,895,000 | 88,866,000 | 77,395,000 | 75,813,000 | 68,276,000 | 59,944,000 | 56,843,000 | 52,123,000 | 48,672,000 | 53,538,000 | 39,851,000 | 38,264,000 | 33,266,000 | 36,509,000 | 32,822,000 | 24,772,000 | 26,528,000 | 25,645,000 | 33,187,000 | 37,559,000 | 35,475,000 | 25,219,000 | 28,015,000 | 26,165,000 | 22,899,000 | 17,875,000 | 16,592,000 | 13,749,000 | 10,962,000 | ||||||||
credit facilities | 1,338,000 | 46,184,000 | 161,196,000 | 1,116,000 | 995,000 | 1,001,000 | 116,388,000 | 316,589,000 | 201,270,000 | 400,861,000 | 486,724,000 | 282,859,000 | 358,728,000 | 50,698,000 | 100,626,000 | 201,032,000 | 100,464,000 | 100,473,000 | 25,483,000 | 44,830,000 | 19,509,000 | 22,591,000 | 22,565,000 | 30,377,000 | 153,074,000 | 31,199,000 | 37,824,000 | 209,653,000 | 283,381,000 | 258,592,000 | 289,293,000 | 174,742,000 | 392,482,000 | 406,487,000 | 356,419,000 | ||||||||||||||||||
commercial paper notes | 113,000 | 225,212,000 | 670,484,000 | 356,197,000 | 430,417,000 | 100,057,000 | 18,265,000 | 110,326,000 | 65,278,000 | 30,196,000 | 49,974,000 | 100,044,000 | 99,899,000 | 192,000 | 99,873,000 | 100,174,000 | 75,172,000 | 50,094,000 | |||||||||||||||||||||||||||||||||||
term loans payable | 382,398,000 | 386,391,000 | 391,733,000 | 397,893,000 | 403,049,000 | 407,978,000 | 412,309,000 | 414,117,000 | 692,777,000 | 727,458,000 | 567,244,000 | ||||||||||||||||||||||||||||||||||||||||||
non-recourse debt | 118,254,000 | 124,561,000 | 123,365,000 | 126,472,000 | 125,213,000 | 131,589,000 | 130,347,000 | 134,196,000 | 133,297,000 | 160,456,000 | 167,622,000 | 389,950,000 | 395,002,000 | 432,756,000 | 408,469,000 | 416,343,000 | 424,441,000 | 429,869,000 | 438,051,000 | 441,513,000 | 462,523,000 | 592,547,000 | 599,958,000 | 625,884,000 | 633,328,000 | 700,225,000 | 664,722,000 | 740,003,000 | 814,662,000 | 834,738,000 | 1,096,240,000 | 1,198,256,000 | 1,214,612,000 | 1,210,861,000 | 1,076,326,000 | ||||||||||||||||||
senior notes | 3,379,931,000 | 3,466,048,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
junior subordinated notes | 1,103,383,000 | 497,560,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
convertible notes | 400,109,000 | 403,438,000 | 399,211,000 | 402,531,000 | 618,335,000 | 619,543,000 | 613,195,000 | 614,412,000 | 608,102,000 | 609,608,000 | 603,905,000 | 348,982,000 | 346,607,000 | 344,253,000 | 341,900,000 | 339,559,000 | 141,863,000 | 149,731,000 | 155,285,000 | 291,690,000 | 289,580,000 | 290,501,000 | 288,551,000 | 149,927,000 | 148,134,000 | 149,434,000 | 147,642,000 | 148,943,000 | 147,150,000 | 148,451,000 | 146,658,000 | 147,959,000 | 146,165,000 | 147,655,000 | 145,914,000 | ||||||||||||||||||
total liabilities | 5,667,548,000 | 5,530,096,000 | 5,518,095,000 | 5,007,531,000 | 5,005,217,000 | 4,675,170,000 | 4,349,425,000 | 4,335,575,000 | 4,454,535,000 | 4,410,725,000 | 3,808,250,000 | 3,381,324,000 | 3,481,055,000 | 3,095,402,000 | 2,846,866,000 | 2,927,503,000 | 2,607,735,000 | 2,581,796,000 | 2,467,478,000 | 2,612,983,000 | 2,120,169,000 | 2,248,918,000 | 2,246,761,000 | 1,768,976,000 | 1,487,932,000 | 1,447,362,000 | 1,396,625,000 | 1,142,677,000 | 1,344,809,000 | 1,350,390,000 | 1,648,500,000 | 1,571,611,000 | 1,593,763,000 | 1,607,391,000 | 1,655,986,000 | 1,625,268,000 | 1,406,390,000 | 1,171,548,000 | 1,059,032,000 | 973,907,000 | 1,053,306,000 | 1,037,515,000 | 866,185,000 | 835,149,000 | 724,021,000 | 736,215,000 | 484,044,000 | 441,985,000 | 439,878,000 | 420,808,000 | 356,573,000 | 228,047,813 | 207,176,876 |
stockholders’ equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01 per share... | |||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock, par value 0.01 per share... | 1,278,000 | 1,276,000 | 1,261,000 | 1,236,000 | 1,207,000 | 1,190,000 | 1,182,000 | 1,152,000 | 1,135,000 | 1,122,000 | 1,112,000 | 1,068,000 | 917,000 | 908,000 | 888,000 | 875,000 | 867,000 | 853,000 | 843,000 | 784,000 | 783,000 | 765,000 | 743,000 | 733,000 | 713,000 | 663,000 | 649,000 | 649,000 | 629,000 | 605,000 | 527,000 | 527,000 | 518,000 | 517,000 | 517,000 | 517,000 | 502,000 | 465,000 | 420,000 | 420,000 | 370,000 | 370,000 | 312,000 | 312,000 | 264,000 | 264,000 | 218,000 | 218,000 | 159,000 | 159,000 | 158,000 | 157,951 | |
additional paid-in capital | 2,852,786,000 | 2,849,597,000 | 2,794,548,000 | 2,723,636,000 | 2,646,415,000 | 2,592,964,000 | 2,567,654,000 | 2,467,512,000 | 2,415,118,000 | 2,381,510,000 | 2,353,453,000 | ||||||||||||||||||||||||||||||||||||||||||
accumulated deficit | -449,905,000 | -323,071,000 | -215,500,000 | -245,392,000 | -291,895,000 | -297,499,000 | -318,084,000 | -249,277,000 | -227,820,000 | -303,536,000 | -348,929,000 | -326,413,000 | -297,708,000 | -285,474,000 | -231,417,000 | -232,590,000 | -181,282,000 | -193,706,000 | -225,933,000 | -193,530,000 | -181,992,000 | -204,112,000 | -202,914,000 | -198,719,000 | -185,789,000 | -169,786,000 | -193,121,000 | -180,217,000 | -170,953,000 | -163,205,000 | -151,834,000 | -150,624,000 | -150,052,000 | -131,251,000 | -117,122,000 | -107,263,000 | -102,090,000 | ||||||||||||||||
accumulated other comprehensive income | 38,727,000 | 47,076,000 | 24,677,000 | 30,738,000 | 37,675,000 | 40,101,000 | 7,537,000 | 41,052,000 | 29,111,000 | 13,165,000 | 47,264,000 | -8,003,000 | -32,820,000 | -10,397,000 | -14,769,000 | -22,132,000 | -12,341,000 | 9,904,000 | 7,746,000 | 11,336,000 | -5,359,000 | 12,634,000 | 11,474,000 | 9,619,000 | 11,076,000 | 3,300,000 | 8,746,000 | 968,000 | -375,000 | -1,684,000 | 3,024,000 | 3,855,000 | 2,086,000 | -1,065,000 | -1,009,000 | -575,000 | 64,000 | -1,388,000 | -1,905,000 | -862,000 | -81,000 | 485,000 | 406,000 | 787,000 | 2,306,000 | 97,000 | 110,000 | -66,000 | 185,199 | 63,892 | |||
non-controlling interest | 91,928,000 | 82,991,000 | 80,885,000 | 78,417,000 | 77,342,000 | 68,319,000 | 64,810,000 | 62,728,000 | 55,871,000 | 49,364,000 | 46,994,000 | 43,998,000 | 41,522,000 | 35,509,000 | 34,858,000 | 33,473,000 | 22,812,000 | 21,797,000 | 18,982,000 | 16,856,000 | 8,721,000 | 6,853,000 | 5,690,000 | 5,355,000 | 4,330,000 | 3,432,000 | 3,167,000 | 3,258,000 | 3,414,000 | 3,423,000 | 3,514,000 | 3,509,000 | 3,478,000 | 3,597,000 | 3,648,000 | 3,690,000 | 3,703,000 | 3,731,000 | 3,760,000 | 3,791,000 | 3,838,000 | 3,911,000 | 3,973,000 | 4,012,000 | 4,054,000 | 4,743,000 | 4,790,000 | 1,216,000 | 4,099,000 | 4,465,000 | 4,510,510 | ||
total stockholders’ equity | 2,534,814,000 | 2,657,869,000 | 2,685,871,000 | 2,588,635,000 | 2,470,744,000 | 2,405,075,000 | 2,323,099,000 | 2,323,167,000 | 2,273,415,000 | 2,141,625,000 | 2,099,894,000 | 1,993,905,000 | 1,658,815,000 | 1,664,746,000 | 1,651,026,000 | 1,591,515,000 | 1,613,994,000 | 1,566,515,000 | 1,473,385,000 | 1,322,549,000 | 1,311,321,000 | 1,210,149,000 | 1,097,737,000 | 1,067,964,000 | 1,036,555,000 | 939,912,000 | 882,543,000 | 884,744,000 | 842,061,000 | 804,523,000 | 646,614,000 | 646,396,000 | 626,952,000 | 642,781,000 | 654,699,000 | 663,263,000 | 636,804,000 | 574,339,000 | 497,133,000 | 502,231,000 | 423,671,000 | 432,106,000 | 1,000 | ||||||||||
total liabilities and stockholders’ equity | 8,202,362,000 | 8,187,965,000 | 8,203,966,000 | 7,596,166,000 | 7,475,961,000 | 7,080,245,000 | 6,672,524,000 | 6,658,742,000 | 6,727,950,000 | 6,552,350,000 | 5,908,144,000 | 5,375,229,000 | 5,139,870,000 | 4,760,148,000 | 4,497,892,000 | 4,519,018,000 | 4,221,729,000 | 4,148,311,000 | 3,940,863,000 | 3,935,532,000 | 3,431,490,000 | 3,459,067,000 | 3,344,498,000 | 2,836,940,000 | 2,524,487,000 | 2,387,274,000 | 2,279,168,000 | 2,027,421,000 | 2,186,870,000 | 2,154,913,000 | 2,295,114,000 | 2,218,007,000 | 2,220,715,000 | 2,250,172,000 | 2,310,685,000 | 2,288,531,000 | 2,043,194,000 | 1,745,887,000 | 1,556,165,000 | 1,476,138,000 | 1,476,977,000 | 1,469,621,000 | 6,000 | ||||||||||
senior unsecured notes | 3,443,024,000 | 3,431,248,000 | 3,144,617,000 | 3,139,363,000 | 2,840,077,000 | 2,523,638,000 | 2,550,058,000 | 2,318,841,000 | 1,782,197,000 | 1,770,047,000 | 1,779,749,000 | 1,767,647,000 | 1,777,343,000 | 1,765,195,000 | 1,774,900,000 | 1,762,763,000 | 1,771,264,000 | 1,759,137,000 | 1,280,281,000 | 1,283,335,000 | 1,278,844,000 | 910,665,000 | 504,724,000 | 512,153,000 | 505,513,000 | ||||||||||||||||||||||||||||
real estate and debt securities | 15,903,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
real estate | 2,981,000 | 2,984,000 | 2,987,000 | 2,990,000 | 2,992,000 | 111,036,000 | 111,249,000 | 351,455,000 | 352,227,000 | 353,000,000 | 358,346,000 | 359,106,000 | 359,867,000 | 356,088,000 | 356,861,000 | 357,633,000 | 358,405,000 | 359,176,000 | 359,948,000 | 360,720,000 | 361,493,000 | 362,265,000 | 363,037,000 | 363,809,000 | 364,582,000 | 365,370,000 | 361,775,000 | 355,200,000 | 340,092,000 | 340,824,000 | 313,642,000 | 298,145,000 | 288,602,000 | 172,257,000 | 134,815,000 | 131,713,000 | 131,695,000 | 128,769,000 | 129,344,000 | 126,683,000 | 105,566,000 | 90,907,000 | 63,313,000 | 50,318,000 | |||||||||
investments | 7,006,000 | 6,818,000 | 17,576,000 | 7,065,000 | 7,223,000 | 7,165,000 | 9,370,000 | 10,213,000 | 10,499,000 | 10,200,000 | 10,600,000 | 11,643,000 | 16,501,000 | 17,697,000 | 17,637,000 | 17,876,000 | 26,147,000 | 55,377,000 | 51,638,000 | 45,926,000 | 63,167,000 | 74,530,000 | 113,177,000 | 124,370,000 | 177,636,000 | 169,793,000 | 162,188,000 | 153,612,000 | 151,920,000 | 151,209,000 | 130,540,000 | 126,329,000 | 124,859,000 | 91,277,000 | 91,964,000 | 87,525,000 | |||||||||||||||||
securitization assets, net of allowance of 3 million and 3 million, respectively | 264,829,000 | 248,688,000 | 257,537,000 | 237,865,000 | 220,003,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
commercial receivables, net of allowance of 50 million and 41 million, respectively | 2,983,170,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
government receivables | 90,685,000 | 93,364,000 | 96,558,000 | 97,968,000 | 102,511,000 | 103,346,000 | 110,754,000 | 116,183,000 | 125,409,000 | 126,412,000 | 130,685,000 | 135,054,000 | 248,455,000 | 250,914,000 | 255,757,000 | 259,085,000 | 263,175,000 | 299,877,000 | 342,606,000 | 463,715,000 | 497,464,000 | 503,746,000 | 511,700,000 | 514,348,000 | 519,485,000 | ||||||||||||||||||||||||||||
securitization assets, net of allowance of 3 million and 0 million, respectively | 218,946,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
commercial receivables, net of allowance of 51 million and 41 million, respectively | 2,705,976,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
securitization assets, net of allowance of 3 million and 0, respectively | 182,824,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
commercial receivables, net of allowance of 44 million and 41 million, respectively | 2,134,154,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
securitization assets | 203,743,000 | 193,378,000 | 177,032,000 | 177,927,000 | 178,156,000 | 192,178,000 | 210,354,000 | 203,625,000 | 193,559,000 | 164,955,000 | 164,342,000 | 146,549,000 | 139,793,000 | 121,929,000 | 123,979,000 | 6,058,000 | 6,221,000 | 5,617,000 | 6,144,000 | 5,510,000 | 5,779,430 | 5,873,268 | |||||||||||||||||||||||||||||||
term loan facility | 374,996,000 | 380,102,000 | 379,742,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
additional paid in capital | 2,283,255,000 | 1,946,904,000 | 1,924,200,000 | 1,861,466,000 | 1,811,889,000 | 1,783,938,000 | 1,727,667,000 | 1,671,747,000 | 1,487,103,000 | 1,489,168,000 | 1,394,009,000 | 1,282,744,000 | 1,250,976,000 | 1,206,225,000 | 1,102,303,000 | 1,063,102,000 | 1,060,086,000 | 1,009,346,000 | 965,384,000 | 791,383,000 | 789,129,000 | 770,922,000 | 770,983,000 | 768,665,000 | 766,894,000 | 734,625,000 | 663,744,000 | 578,107,000 | 576,041,000 | 485,756,000 | 482,431,000 | 381,424,000 | 379,183,000 | 295,999,000 | 293,635,000 | 233,170,000 | 231,620,000 | 160,648,000 | 160,120,000 | 160,099,000 | 159,835,353 | 990 | |||||||||||
commercial receivables, net of allowance of 43 million and 41 million, respectively | 1,962,793,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
commercial receivables, net of allowance of 41 million and 36 million, respectively | 1,887,483,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
commercial receivables, net of allowance of 34 million and 36 million, respectively | 1,511,261,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
commercial receivables, net of allowance of 37 million and 36 million, respectively | 1,445,576,000 | 1,320,507,000 | 1,026,555,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
commercial receivables, net of allowance of 36 million and 36 million, respectively | 1,298,529,000 | 987,682,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
commercial receivables, net of allowance of 39 million and 36 million, respectively | 1,224,741,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
commercial receivables, net of allowance of 36 million and 8 million, respectively | 965,452,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
commercial receivables, net of allowance of 31 million and 8 million, respectively | 848,520,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
commercial receivables, net of allowance of 29 million and 8 million, respectively | 843,223,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
commercial receivables, net of allowance of 26 million and 8 million, respectively | 873,397,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
commercial receivables, net of allowance | 896,432,000 | 674,728,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
deferred funding obligations | 813,000 | 1,073,000 | 5,814,000 | 66,350,000 | 72,100,000 | 83,487,000 | 97,685,000 | 136,505,000 | 153,308,000 | 225,817,000 | 273,447,000 | 174,601,000 | 170,892,000 | 64,331,000 | 78,127,000 | 62,541,000 | 108,499,000 | 78,436,000 | 95,700,000 | 72,336,000 | 88,288,000 | 49,727,000 | 15,394,000 | 64,801,000 | 74,675,000 | 77,194,000 | 28,077,827 | ||||||||||||||||||||||||||
commercial receivables | 508,286,000 | 453,828,000 | 447,196,000 | 577,406,000 | 468,402,000 | 471,077,000 | 473,452,000 | ||||||||||||||||||||||||||||||||||||||||||||||
credit facility | 102,939,000 | 69,953,000 | 69,922,000 | 283,346,000 | 245,572,000 | 321,944,000 | 247,350,000 | 378,096,000 | 420,496,000 | 321,184,000 | 315,748,000 | 212,764,000 | 166,191,000 | 117,143,000 | 77,114,000 | 83,837,000 | 3,641,477 | ||||||||||||||||||||||||||||||||||||
liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||
financing receivables | 1,062,051,000 | 1,140,441,000 | 1,012,522,000 | 1,042,237,000 | 865,481,000 | 804,005,000 | 818,789,000 | 783,967,000 | 736,250,000 | 688,632,000 | 553,600,000 | 552,706,000 | 477,933,000 | 456,073,000 | 395,562,000 | 347,871,000 | 327,472,000 | ||||||||||||||||||||||||||||||||||||
nonrecourse debt | 921,780,000 | 789,827,000 | 692,091,000 | 610,267,000 | 624,043,000 | 187,788,000 | 194,136,167 | 196,603,665 | |||||||||||||||||||||||||||||||||||||||||||||
financing receivables held-for-sale | 7,378,000 | 42,285,000 | 42,041,000 | 60,376,000 | 41,206,000 | 85,461,000 | 40,397,000 | 62,275,000 | 7,241,000 | ||||||||||||||||||||||||||||||||||||||||||||
investments available-for-sale | 58,058,000 | 50,291,000 | 47,662,000 | 36,733,000 | 29,017,000 | 28,186,000 | 28,455,000 | 22,809,000 | 27,273,000 | 43,447,000 | 67,640,000 | ||||||||||||||||||||||||||||||||||||||||||
retained deficit | -92,213,000 | -80,865,000 | -71,200,000 | -61,202,000 | -52,701,000 | -43,467,000 | -37,131,000 | -30,151,000 | -25,006,000 | -19,358,000 | -16,918,000 | -14,738,000 | |||||||||||||||||||||||||||||||||||||||||
real estate related intangible assets | 30,924,000 | 30,720,000 | 31,032,000 | 26,930,000 | 25,840,000 | 25,482,000 | 24,791,000 | 23,058,000 | 18,276,000 | 16,907,000 | |||||||||||||||||||||||||||||||||||||||||||
equity method investments in affiliates | 323,968,000 | 334,565,000 | 304,180,000 | 318,769,000 | 165,280,000 | 161,648,000 | |||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -4,289,000 | -6,821,000 | -5,091,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
asset-backed nonrecourse debt | 551,691,000 | 563,189,000 | 288,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
other nonrecourse debt | 94,231,000 | 100,602,000 | 104,761,000 | 107,510,000 | 110,954,000 | 112,525,000 | 118,254,000 | 144,953,000 | 150,706,000 | 159,843,000 | |||||||||||||||||||||||||||||||||||||||||||
restricted cash and cash equivalents | 14,371,000 | 12,911,000 | 14,736,000 | 11,943,000 | 7,264,000 | 9,557,000 | 43,061,000 | 49,865,000 | 38,927,000 | ||||||||||||||||||||||||||||||||||||||||||||
liabilities and equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||
equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
total equity | 341,380,000 | 346,295,000 | 270,651,000 | 274,042,000 | 219,607,000 | 217,226,000 | 147,382,000 | 150,624,000 | 164,064,000 | 163,247,549 | |||||||||||||||||||||||||||||||||||||||||||
total liabilities and equity | 1,207,565,000 | 1,181,444,000 | 994,672,000 | 1,010,257,000 | 703,651,000 | 664,129,000 | 590,380,000 | 571,432,000 | 520,637,000 | 391,295,362 | |||||||||||||||||||||||||||||||||||||||||||
asset-backed nonrecourse notes | 197,694,000 | 208,585,000 | 208,246,000 | 93,620,000 | 97,393,000 | 98,742,000 | 100,081,000 | ||||||||||||||||||||||||||||||||||||||||||||||
equity method investment in affiliate | 137,507,000 | 143,903,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
investments held-to-maturity | |||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, accrued expenses, and other | 11,408,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
other intangible assets | 1,554,000 | 1,604,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill | 5,942,000 | 5,942,000 | 3,798,000 | 3,798,000 | 3,798,000 | 3,798,411 | 3,798,411 | ||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, dividends payable and accrued expenses | 9,418,000 | 17,361,000 | 8,486,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax liability | 261,000 | 693,000 | 1,799,000 | 2,050,000 | 2,050,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
non-controlling interest currently redeemable for cash | 4,918,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
financing receivables and investments held-for-sale | |||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets | 1,655,000 | 1,706,000 | 1,756,000 | 1,807,104 | 1,882,521 | ||||||||||||||||||||||||||||||||||||||||||||||||
non-controlling interest redeemable for cash | 3,120,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
financing receivable and investments held-for-sale | 27,971,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | 7,296,000 | 5,704,000 | 3,783,819 | 6,931,734 | |||||||||||||||||||||||||||||||||||||||||||||||||
series a participating preferred units | |||||||||||||||||||||||||||||||||||||||||||||||||||||
class a common units | 68,400 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
retained (deficit) earnings | -13,864,000 | -592,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
financing receivable held for sale | 21,138,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in financing receivables | 297,319,365 | 192,251,894 | |||||||||||||||||||||||||||||||||||||||||||||||||||
other investments | 37,020,780 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | 29,223,045 | 55,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
retained earnings | -1,441,464 | 4,291,643 | |||||||||||||||||||||||||||||||||||||||||||||||||||
cash | 6,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
deposits | 5,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock | 10 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
due from affiliates | 55,296 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and members’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||
members’ equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
total members’ equity | 4,423,935 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and members’ equity | 211,600,811 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 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 | 2013-06-30 | 2013-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -54,650,000 | 84,906,000 | 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 | |||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for loss on receivables and retained interests in securitization trusts | 4,269,000 | 3,026,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 184,000 | 178,000 | 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 | 3,822,000 | 3,612,000 | 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 | 5,862,000 | 5,751,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
equity method investments | 153,889,000 | -64,643,000 | -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 | -5,667,000 | -22,969,000 | -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 | |||||||||||||||||||
loss on sale of receivables and debt securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on debt extinguishment | 0 | 293,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
changes in receivables held-for-sale | 151,703,000 | -171,177,000 | 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, accrued expenses, and other | ||||||||||||||||||||||||||||||||||||||||||||||||||||
change in accrued interest on receivables and debt securities | -33,928,000 | -7,172,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
cash received upon hedge settlement | 6,819,000 | 0 | 1,050,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
other | -13,008,000 | -144,000 | 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 | 2,737,227 | -3,386,811 |
net cash from operating activities | 246,673,000 | -121,806,000 | 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 | 414,303 | -4,232,410 | |
capital expenditures | 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 | 0 | 0 | 1,000 | 0 | 20,000 | -62,000 | 0 | 0 | ||
free cash flows | 246,673,000 | -121,806,000 | 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 | 414,303 | ||
cash flows from investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||
equity method investment distributions received | 7,158,000 | 32,729,000 | 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 | -415,572,000 | -340,872,000 | -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 | 244,845,000 | 288,750,000 | 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 | 0 | 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 | 0 | -64,013,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of debt securities and retained interests in securitization trusts | ||||||||||||||||||||||||||||||||||||||||||||||||||||
collateral provided to hedge counterparties | -4,630,000 | -1,560,000 | -3,050,000 | -1,060,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
collateral received from hedge counterparties | 2,500,000 | 520,000 | 2,290,000 | 3,050,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -344,840,000 | -126,826,000 | -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 | -143,155,207 | -598,506 |
cash flows from financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from credit facilities | 600,000,000 | 185,000,000 | 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 | -715,000,000 | -25,000,000 | -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 (repayments of) commercial paper notes | -446,500,000 | 315,500,000 | -74,500,000 | 331,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of term loan | 0 | 0 | 165,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on term loan | -5,777,000 | -6,744,000 | -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 | -652,000 | -1,534,000 | -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 issuance of senior notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on convertible notes | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||
redemption of senior notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuances of junior subordinated notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible notes | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
purchase of capped calls related to the issuance of convertible notes | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds of common stock issuances | 49,570,000 | 67,294,000 | 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 | -54,149,000 | -53,184,000 | -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 and fees paid | ||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of financing costs | -8,868,000 | -2,998,000 | -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 | -75,298,000 | 463,513,000 | 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 | 154,233,180 | 123,155 |
increase in cash, cash equivalents, and restricted cash | -173,465,000 | 214,881,000 | 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 | 1,000 | 0 | 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 | -173,464,000 | 214,881,000 | 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 | 41,297,000 | 64,588,000 | 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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
interest retained from securitization transactions | ||||||||||||||||||||||||||||||||||||||||||||||||||||
equity method investments retained from securitization and deconsolidation transactions | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
equity method investments retained from sale of assets to a co-investment structure | ||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | |||||||||||||||||||||||||||||||||||||||||||
assumption of deferred financing obligation | ||||||||||||||||||||||||||||||||||||||||||||||||||||
removal of deferred financing obligation upon securitization | -58,102,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
changes in accounts payable and accrued expenses | 46,533,000 | 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 | ||||||||||
proceeds from issuance of senior unsecured notes | 0 | 299,601,000 | 694,855,000 | 0 | 205,500,000 | 0 | 0 | 0 | 371,250,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||
redemption of senior unsecured notes | 0 | 0 | 0 | 14,101,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
redemption premium paid | -1,750,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
interests retained from securitization transactions | -3,498,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
equity method investments retained from sale of assets upon establishment of co-investment structure | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
provision for 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 | |||||
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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | 4,179,785 | 7,767,293 | |||||||||||||||||||||||||||||||||
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 | 20,490,036 | 8,632,322 | |||||||||||||||||||||||||||||||||||||||||||||
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 | -22,957,534 | -7,980,826 | ||||||||||||||||||||||||||||||||||||||
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 | 0 | 8,024,271 | |||||||||||||||||||||||||||||||||||||
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 | 11,492,276 | 3,316,510 | |||||||||||||||||||||||||||||||||||||
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 | -3,641,477 | -528,341 | ||||||||||||||||||||||||||||||||||||||||
decrease in cash and cash equivalents | -4,707,761 | |||||||||||||||||||||||||||||||||||||||||||||||||||
loss from equity method investments in affiliates | ||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for 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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
loss 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 | ||||||||||||||||||||||||||||||||||||||||||||||||||
loss 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 | 111,354 | 104,635 | ||||||||||||||||||||||||||||||||||||||||||||
undistributed loss 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 | 4,177 | -18,985 | ||||||||||||||||||||||||||||||||||||||||||||||||
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 | 99,952 | 155,300 | |||||||||||||||||||||||||||||||||||||||||||||
change in securitization residual assets | 57,000 | -20,000 | 360,000 | -83,000 | -35,561 | 130,431 | -5,870 | |||||||||||||||||||||||||||||||||||||||||||||
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 | -3,063,752 | 138,144 | ||||||||||||||||||||||||||||||||||||||||||||||||
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 | 23,262 | 254,671 | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss | -5,774,066 | -1,218,823 | ||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
noncash gain on securitizations | ||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in financing receivables | -81,169,429 | -8,620,470 | ||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of other investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||
principal collections from other investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in restricted cash |
