Cash generation is inconsistent, with operating cash flow of $68.0M in Q2 2026 covering only 53% of reported net income, and dividend payments of $55.8M frequently exceeding operating cash flow, suggesting reliance on external financing.
HA Sustainable Infrastructure Capital, Inc. (HASI) cash flow statement — 15-year operating, investing & financing cash flows
| 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 from Operations | 386.53M | 167.32M | 5.85M | 99.69M | 230K | 13.31M | 73.28M | 29.49M | 58.79M | 11.72M | 56.85M | 18.52M | 5.12M | -10.75M | 9.73M | 1.53M |
| Operating CF Growth % | 2395.13% | 2759.14% | -94.13% | 43243.04% | -98.27% | -81.84% | 148.51% | -49.84% | 401.78% | -79.39% | 207.01% | 261.49% | 147.65% | -210.45% | 535.42% | - |
| Net Income | 149.38M | 188.24M | 203.63M | 150.76M | 41.91M | 127.35M | 82.76M | 81.92M | 41.8M | 31.04M | 14.76M | 8.03M | 9.77M | -12.63M | 3.8M | -5.01M |
| Depreciation & Amortization | 779K | 780K | 1M | 3.13M | 3.99M | 3.8M | 3.58M | 3.59M | 4.53M | 3.55M | 7.66M | 3.95M | 2.63M | 1.1M | 440K | 1.02M |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 128.93M | -33.92M | -192.28M | -110.11M | 14.52M | -106.26M | 3.2M | -43.49M | -7.1M | -19.2M | -15.07M | -3.44M | -4.1M | 16.73M | 1.38M | 3.52M |
| Working Capital Changes | 107.66M | 12.23M | -6.5M | 55.92M | -60.19M | -11.58M | -16.26M | -12.54M | 19.57M | -3.67M | 49.52M | 9.97M | -3.18M | -15.95M | 4.1M | 2M |
| Cash from Investing | -1.63B | -855.83M | -131.19M | -1.99B | -592.11M | -703.4M | -831.65M | -201.14M | 50.8M | -297.88M | -190.63M | -349.05M | -357.2M | -229.29M | -40.23M | 8.2M |
| Purchase of Investments | -149.95M | -70.56M | -407.15M | -883.82M | -140.22M | -406.69M | -926.05M | -197.93M | -101.66M | -254.93M | -92.11M | -233.92M | -152.52M | -92.52M | -106.88M | -13.3M |
| Sale/Maturity of Investments | 112.93M | 0 | 14.86M | 0 | 8.72M | 14.78M | 70.94M | 227.15M | 41.1M | 8.18M | 15.68M | 30.91M | 144.78M | 69.09M | 52.24M | 23.61M |
| Net Investment Activity | -37.02M | -70.56M | -392.29M | -883.82M | -131.5M | -391.91M | -855.1M | 29.23M | -60.56M | -246.75M | -76.43M | -203M | -7.75M | -23.43M | -54.64M | 10.31M |
| Acquisitions | -800.42M | -447.94M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -125.92M | 0 | 0 | 0 |
| Other Investing | -794.61M | -337.33M | 261.1M | -1.11B | -460.61M | -311.49M | 23.45M | -230.37M | 111.36M | -51.13M | -114.2M | -146.04M | -223.53M | -205.8M | 14.62M | -2.06M |
| Cash from Financing | 1.04B | 683.58M | 200.41M | 1.79B | 516.78M | 630.84M | 962.12M | 218.88M | -168.42M | 345.2M | 113.7M | 339.6M | 340.51M | 263.87M | 49.81M | -13.38M |
| Dividends Paid | -222.66M | -209.78M | -192.27M | -159.79M | -132.2M | -113.51M | -99.87M | -86.41M | -70.99M | -68.23M | -49.48M | -31.59M | -13.86M | -6.93M | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -205K | -366K | 0 | 0 |
| Stock Issued | 49.57M | 236.74M | 203.53M | 492.38M | 188.88M | 200.64M | 298.07M | 138.38M | 187.26M | 96.9M | 177.29M | 180.49M | 129.35M | 160.03M | 0 | 0 |
| Net Stock Activity | 49.57M | 236.74M | 203.53M | 492.38M | 188.88M | 200.64M | 298.07M | 138.38M | 187.26M | 96.9M | 177.29M | 180.49M | 129.15M | 159.66M | 0 | 0 |
| Debt Issuance (Net) | 2M | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | -1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | -1000K |
| Other Financing | -41.79M | -79.28M | 16.14M | -18.2M | -24.79M | -45.88M | -32.46M | -37.72M | -88.59M | -150.18M | -78.6M | -100.09M | -73.12M | -26.15M | 232 | -227K |
| Net Change in Cash | -203.94M | -4.93M | 75.08M | -100.89M | -75.1M | -59.26M | 203.75M | 47.23M | -58.82M | 59.03M | -20.07M | 9.07M | -11.57M | 23.82M | 19.32M | -3.65M |
| Exchange Rate Effect | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash at Beginning | 280.83M | 150.16M | 75.08M | 175.97M | 251.07M | 310.33M | 106.59M | 59.35M | 118.18M | 59.14M | 79.22M | 70.14M | 81.71M | 8.02M | 1.63M | 5.28M |
| Cash at End | 114.74M | 145.22M | 150.16M | 75.08M | 175.97M | 251.07M | 310.33M | 106.59M | 59.35M | 118.18M | 59.14M | 79.22M | 70.14M | 31.85M | 20.95M | 1.63M |
| Interest Paid | 301.04M | 252.38M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Income Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | 386.53M | 167.32M | 5.85M | 99.69M | 230K | 13.31M | 73.28M | 29.49M | 58.79M | 11.72M | 56.85M | 18.52M | 5.12M | -10.75M | 9.73M | 1.48M |
| FCF Growth % | 522.16% | 2759.14% | -94.13% | 43243.04% | -98.27% | -81.84% | 148.51% | -49.84% | 401.78% | -79.39% | 207.01% | 261.49% | 147.65% | -210.45% | 557.77% | - |
Quick answers to the most common questions about buying HASI stock.
HA Sustainable Infrastructure Capital, Inc. (HASI) generated $167.3M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
HA Sustainable Infrastructure Capital, Inc. (HASI) generated $167.3M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
HA Sustainable Infrastructure Capital, Inc. (HASI) spent $0.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, HA Sustainable Infrastructure Capital, Inc. (HASI) returned $209.8M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Earnings quality reliant on non-operating gains
Metrics are mathematically derived from official filings.
Capital Generation Masked by Non-Cash Earnings
Despite a reported net income of $128.6M in Q2 2026, operating cash flow was only $68.0M, indicating that a significant portion of reported earnings is non-cash and may not translate into tangible capital for reinvestment or debt reduction.
The persistent gap between net income and operating cash flow, with an OCF/NI ratio of just 0.53 in the latest quarter, suggests that reported profitability is heavily influenced by non-cash items like fair value adjustments or equity method earnings under HLBV accounting. This disconnect implies that the company's ability to generate organic capital for growth is weaker than headline earnings suggest, potentially increasing reliance on external financing. Investors should monitor whether distributable earnings, which adjust for these non-cash items, provide a more sustainable view of capital generation capacity.
Securities Portfolio Activity Shows Lumpy Deployment
Investment purchases have been highly volatile, ranging from a $405.9M outflow in Q3 2025 to a $241.2M inflow in Q2 2025, indicating that capital deployment is episodic and tied to specific deal closings rather than a steady reinvestment program.
The absence of any investment sales in recent quarters, after significant activity in 2024, suggests the company is currently in a net accumulation phase for its portfolio. This lumpy pattern is characteristic of a programmatic investment model where deployment is driven by project pipeline velocity rather than market-driven trading. The lack of sales activity may indicate a strategic hold on assets to capture long-term yield, but it also means the portfolio is not generating cash through realizations to fund new originations or dividends.
Loan Book Growth Unfunded by Operating Cash
The company's core lending operations appear to be consuming cash, as evidenced by negative operating cash flow in six of the last ten quarters, suggesting that loan originations are outpacing the cash generated from interest collections and fee income.
The negative operating cash flow in quarters like Q3 2025 (-$121.8M) and Q1 2025 (-$37.1M) indicates that the cash cycle for new loans is long and capital-intensive. This pattern is typical for a specialty lender funding long-duration assets, but it raises questions about the sustainability of growth without continuous external capital raises. The minimal loan loss provisions recorded in recent quarters suggest management maintains confidence in credit quality, but this warrants monitoring given the cash flow strain.
Dividend Sustainability Relies on External Funding
Dividend payments have steadily increased from $45.1M in Q1 2024 to $55.8M in Q2 2026, yet operating cash flow has been insufficient to cover these payouts in most quarters, implying that dividends are being funded through debt issuance or other financing activities.
The consistent quarterly dividend growth demonstrates management's commitment to shareholder returns, but the reliance on external financing to fund these payments is a structural concern. In Q2 2026, the $55.8M dividend exceeded the $68.0M operating cash flow, leaving minimal free cash for other uses. This pattern suggests that the dividend may not be sustainable from core operations alone, especially if the company's access to debt markets tightens or if the cost of capital increases further.
Minimal Provisions Suggest Confidence in Credit Quality
Loan loss provisions have been negligible, with only a $708K charge in Q2 2026 and zero in several recent quarters, indicating that management sees minimal credit deterioration risk in the underlying portfolio despite the challenging rate environment.
The extremely low provision levels relative to the size of the investment portfolio suggest that the company's focus on high-credit-quality counterparties, often government or institutional entities, is providing a buffer against defaults. However, this also means that the income statement is not reflecting a realistic cost of credit risk, which could lead to a sudden earnings shock if losses materialize. The lack of provisions contributes to the appearance of strong net income but does not address the underlying cash flow challenges.
Cash Flow Statement Hides Key Risks
The cash flow statement obscures significant risks, including potential AOCI impairments on the investment portfolio from rising rates and the true economic leverage from off-balance sheet commitments that are not reflected in the reported debt figures.
The reported debt/equity ratio of 1.91% appears anomalous and likely excludes substantial off-balance sheet obligations common in specialty finance structures. Furthermore, the cash flow statement does not capture unrealized losses on held-to-maturity securities, which could impair tangible book value. The reliance on non-cash earnings under HLBV accounting means that the cash flow statement is a poor proxy for economic performance, and investors must look to the balance sheet and supplemental disclosures to assess true financial health.