The balance sheet is asset-heavy with a $4.9B investment securities portfolio, but lacks a core deposit franchise, resulting in a 30% equity-to-assets ratio and reliance on wholesale funding that contributes to the negative net interest margin.
HA Sustainable Infrastructure Capital, Inc. (HASI) balance sheet — 15-year assets, liabilities & shareholders' equity history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Sep'12 | Sep'11 |
|---|
| Cash & Short Term Investments | 648.92M | 145.22M | 129.76M | 62.63M | 155.71M | 226.2M | 286.25M | 6.21M | 21.42M | 57.27M | 29.43M | 42.65M | 58.2M | 31.85M | 20.95M | 1.63M |
| Cash & Due from Banks | 102.29M | 145.22M | 129.76M | 62.63M | 155.71M | 226.2M | 286.25M | 6.21M | 21.42M | 57.27M | 29.43M | 42.65M | 58.2M | 31.85M | 20.95M | 1.63M |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Investments | 5.5B | 4.19B | 3.61B | 2.97B | 1.87B | 1.76B | 1.28B | 498.63M | 640.84M | 673.82M | 421.36M | 347.79M | 171.18M | 95.18M | 787K | 157.31M |
| Investments Growth % | 76.52% | 16.05% | 21.78% | 58.65% | 6.25% | 37.51% | 156.63% | -22.19% | -4.9% | 59.92% | 21.15% | 103.17% | 79.85% | 11993.65% | -99.5% | - |
| Long-Term Investments | 18.88B | 4.19B | 3.61B | 2.97B | 1.87B | 1.76B | 1.28B | 498.63M | 640.84M | 673.82M | 421.36M | 347.79M | 171.18M | 95.18M | 787K | 157.31M |
| Accounts Receivables | 3.27B | 3.69B | 2.97B | 3.11B | 2.08B | 1.45B | 1.21B | 1.16B | 0 | 0 | 0 | 783.97M | 0 | 347.87M | 0 | 0 |
| Goodwill & Intangibles | 0 | 0 | 0 | 14M | 84M | 87M | 0 | 0 | 96M | 94M | 27M | 26.93M | 23.06M | 5.5M | 5.86M | 6.21M |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.8M | 3.8M | 3.8M |
| Intangible Assets | 0 | 0 | 0 | 14M | 84M | 87M | 0 | 0 | 96M | 94M | 27M | 26.93M | 23.06M | 1.71M | 2.06M | 2.41M |
| PP&E (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 128.7M | 0 | 0 | 0 | 0 |
| Other Assets | 665.71M | 156.82M | 366.7M | 400.26M | 575.47M | 629.3M | 679.26M | 722.83M | 1.42B | 1.48B | 1.3B | 958.21M | -171.18M | 470.75M | 204.87M | 11.08M |
| Total Current Assets | 3.46B | 3.84B | 3.1B | 3.17B | 2.23B | 1.67B | 1.5B | 1.17B | 1B | 1.07B | 1.07B | 844.34M | 70.14M | 379.72M | 224.8M | 2.02M |
| Total Non-Current Assets | 6.17B | 4.35B | 3.98B | 3.38B | 2.53B | 2.48B | 1.96B | 1.22B | 2.15B | 2.25B | 1.75B | 1.47B | 23.06M | 571.43M | 211.52M | 174.59M |
| Total Assets | 9.63B | 8.19B | 7.08B | 6.55B | 4.76B | 4.15B | 3.46B | 2.39B | 2.15B | 2.25B | 1.75B | 1.47B | 1.01B | 571.43M | 232.46M | 174.59M |
| Asset Growth % | 60.46% | 15.65% | 8.06% | 37.65% | 14.75% | 19.93% | 44.9% | 10.78% | -4.23% | 28.88% | 18.8% | 45.47% | 76.79% | 145.82% | 33.15% | - |
| Return on Assets (ROA) | 1.71% | 2.42% | 2.93% | 2.63% | 0.93% | 3.33% | 2.82% | 3.59% | 1.89% | 1.54% | 0.91% | 0.64% | 1.21% | -2.6% | 1.87% | -2.87% |
| Accounts Payable | 439.35M | 0 | 275.64M | 163.31M | 120.11M | 88.87M | 59.94M | 54.35M | 36.51M | 25.64M | 25.22M | 17.88M | 11.41M | 9.1M | 8.42M | 2.05M |
| Total Debt | 6.46B | 5.08B | 4.4B | 4.25B | 2.98B | 2.49B | 2.19B | 1.39B | 1.24B | 1.43B | 975.44M | 911.14M | 636.52M | 337.04M | 204.88M | 155.07M |
| Net Debt | 6.35B | 4.93B | 4.27B | 4.18B | 2.82B | 2.27B | 1.9B | 1.39B | 1.22B | 1.37B | 946.01M | 869.1M | 576.75M | 305.19M | 183.93M | 153.44M |
| Long-Term Debt | 5.8B | 5.06B | 4.4B | 4.25B | 2.98B | 2.49B | 2.19B | 1.39B | 1.24B | 1.43B | 975.44M | 911.74M | 634.94M | 296.68M | 204.88M | 155.07M |
| Short-Term Debt | 651.24M | 15M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 66M | 0 | 48M | 42.55M | 40.36M | 25.76M | 0 |
| Other Liabilities | 0 | 453.7M | 0 | 0 | 0 | 0 | 0 | 0 | 110.61M | 178.95M | 170.89M | 108.5M | 88.29M | -374.33M | 0 | 0 |
| Total Current Liabilities | 1.09B | 15M | 275.64M | 163.31M | 120.11M | 88.87M | 59.94M | 54.35M | 34.51M | 24.55M | 25.22M | 17.27M | 11.41M | 7.29M | 8.42M | 3.24M |
| Total Non-Current Liabilities | 5.8B | 5.52B | 4.4B | 4.25B | 2.98B | 2.49B | 2.19B | 1.39B | 1.35B | 1.61B | 1.15B | 1.02B | 723.23M | 1.8M | 204.88M | 155.07M |
| Total Liabilities | 6.9B | 5.53B | 4.68B | 4.41B | 3.1B | 2.58B | 2.25B | 1.45B | 1.35B | 1.61B | 1.17B | 1.04B | 734.64M | 420.81M | 213.3M | 158.31M |
| Total Equity | 2.74B | 2.66B | 2.41B | 2.14B | 1.66B | 1.57B | 1.21B | 939.91M | 804.52M | 642.78M | 574.34M | 432.11M | 274.04M | 150.62M | 19.16M | 16.29M |
| Equity Growth % | 17.34% | 10.51% | 12.3% | 28.65% | 6.27% | 29.45% | 28.75% | 16.83% | 25.16% | 11.92% | 32.92% | 57.68% | 81.94% | 686.06% | 17.66% | - |
| Equity / Assets (Capital Ratio) | 28.41% | 32.46% | 33.97% | 32.68% | 34.97% | 37.76% | 34.98% | 39.37% | 37.33% | 28.57% | 32.9% | 29.4% | 27.13% | 26.36% | 8.24% | 9.33% |
| Return on Equity (ROE) | 5.65% | 7.29% | 8.8% | 7.82% | 2.57% | 9.12% | 7.67% | 9.35% | 5.75% | 5.07% | 2.91% | 2.25% | 4.52% | -12.32% | 21.46% | -30.78% |
| Book Value per Share | 19.06 | 19.23 | 18.43 | 19.56 | 18.37 | 17.87 | 16.27 | 14.51 | 15.24 | 12.76 | 14.25 | 14.05 | 13.27 | 9.58 | 1.27 | 1.08 |
| Tangible BV per Share | 19.06 | 19.23 | 18.43 | 19.44 | 17.45 | 16.88 | 16.27 | 14.51 | 13.42 | 10.90 | 13.58 | 13.17 | 12.15 | 9.23 | 0.88 | 0.67 |
| Common Stock | 1.28M | 1.28M | 1.19M | 1.12M | 908K | 853K | 765K | 663K | 605K | 517K | 465K | 370K | 264K | 159K | 67K | 52.2K |
| Additional Paid-in Capital | 2.86B | 2.85B | 2.59B | 2.38B | 1.92B | 1.73B | 1.39B | 1.1B | 965.38M | 770.98M | 663.74M | 482.43M | 293.63M | 160.12M | 0 | 0 |
| Retained Earnings | -284.02M | -323.07M | -297.5M | -303.54M | -285.47M | -193.71M | -204.11M | -169.79M | -163.21M | -131.25M | -92.21M | -52.7M | -25.01M | -13.86M | 8.44M | 5.8M |
| Accumulated OCI | 40.69M | 47.08M | 40.1M | 13.16M | -10.4M | 9.9M | 0 | 0 | -1.68M | -1.06M | -1.39M | -1.91M | 406K | 110K | 0 | 36.73K |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.4M | 0 |
Quick answers to the most common questions about buying HASI stock.
As of 2025, HA Sustainable Infrastructure Capital, Inc. (HASI) had total assets of $8.19B including $3.84B in current assets.
HA Sustainable Infrastructure Capital, Inc. (HASI) carries total debt of $5.08B. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
HA Sustainable Infrastructure Capital, Inc. (HASI) has total shareholders' equity (book value) of $2.57B ($19.23 book value per share). Book value represents the net worth of the company belonging to common stock holders.
HA Sustainable Infrastructure Capital, Inc. (HASI) reported a current ratio of 255.93x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.
Key Metrics
Top Statement Risk
Negative net interest income sustainability
Metrics are mathematically derived from official filings.
Asset Growth Driven by Investment Securities
Total assets have expanded 33% from $6.7B in Q1 2024 to $8.9B in Q2 2026, with the investment securities portfolio growing 48% to $4.9B, indicating a strategic shift toward liquid, yield-bearing assets over traditional loan originations.
The balance sheet expansion is heavily concentrated in investment securities, which now represent 55% of total assets, up from 49% two years ago. This suggests management is prioritizing portfolio yield and liquidity over the higher-touch, relationship-driven loan originations that define its core moat. The growth appears to be funded by a combination of equity issuances and debt, as evidenced by the rising total liabilities, which warrants monitoring for potential spread compression if asset yields do not keep pace with funding costs.
Absence of Core Deposit Franchise
The company's balance sheet shows no traditional deposit base, as indicated by the missing loan-to-deposit ratio, confirming its reliance on wholesale debt and equity markets for funding rather than a stable, low-cost deposit franchise.
Unlike traditional banks, HASI's funding structure is entirely dependent on the capital markets, which exposes it to refinancing risk and interest rate volatility. The absence of a deposit franchise means the company lacks the stable, low-cost funding base that typically supports net interest margin stability. This structural feature makes the company's cost of capital highly sensitive to credit market conditions and investor sentiment toward the sustainable infrastructure sector.
Equity Buffer Supports Leverage Capacity
The equity-to-assets ratio has moderated from 0.35 in Q1 2024 to 0.30 in Q2 2026, yet the $2.5B equity base provides a substantial buffer to support the $6.3B in total liabilities and future growth initiatives.
The slight deleveraging in the equity ratio appears to be a function of asset growth outpacing equity accumulation, rather than a deliberate reduction in leverage. The current equity position suggests the company retains significant capacity to take on additional debt to fund its investment pipeline, provided it can maintain access to favorable debt markets. Investors should monitor whether the company's frequent equity issuances, as noted in prior analysis, will continue to be necessary to support this growth trajectory.
Liquid Securities Portfolio Provides Flexibility
Cash and investment securities totaled $5.1B in Q2 2026, representing 57% of total assets, which provides a substantial liquidity buffer to meet near-term obligations and fund new investments without immediate capital market access.
The high proportion of liquid assets on the balance sheet is a strategic strength, offering flexibility to navigate volatile credit markets and capitalize on new investment opportunities. However, the composition of this liquidity is heavily weighted toward investment securities, whose market value could be subject to interest rate risk. The company's ability to monetize this portfolio without significant realized losses is a key factor in its overall financial resilience.
Negative NIM and Asset-Liability Mismatch
The persistent negative net interest margin, which stood at -0.2% in Q2 2026, indicates a fundamental asset-liability mismatch where the yield on the company's long-term, fixed-rate assets is failing to cover its cost of debt in the current rate environment.
This negative spread is the most critical risk on the balance sheet, as it implies the core lending and investment activity is destroying value on a net interest basis. The situation suggests that the company's weighted average cost of debt has risen faster than the yields on its existing asset portfolio, a classic duration mismatch. If this trend persists, it will force greater reliance on non-operating income sources, such as investment gains, to achieve profitability, thereby increasing earnings volatility and reducing the predictability of core cash flows.