US-listed companies
Hannon Armstrong Sustainable Infrastructure Capital, Inc.

Hannon Armstrong Sustainable Infrastructure Capital, Inc.HASI

Market cap

P/E ratio

Income statement Balance sheet Cash flow

	Dec 31, 2013	Dec 31, 2014	Dec 31, 2015	Dec 31, 2016	Dec 31, 2017	Dec 31, 2018	Dec 31, 2019	Dec 31, 2020	Dec 31, 2021	Dec 31, 2022	Dec 31, 2023
Cash and cash equivalents	32	58	43	29	57	21	6	286	226	156	63
Commercial receivables	-	-	-	-	-	-	-	1,255	1,726	1,847	2,930
Equity method investments	-	144	319	363	523	471	499	1,280	1,760	1,870	2,966
Commercial receivables	-	-	-	-	-	-	-	965	1,299	1,887	2,983
Government receivables	-	-	-	-	-	-	-	248	125	103	91
Receivables	-	-	-	-	-	-	-	1,214	1,424	1,990	-
Commercial receivables	-	-	-	-	-	-	-	-	22	85	32
Government receivables	-	-	-	-	-	-	-	-	-	-	3
Receivables held-for-sale	-	-	-	-	-	-	-	-	22	85	35
Real estate	-	91	129	172	341	365	362	359	356	353	111
Commercial receivables	-	-	-	-	-	-	-	20	7	8	5
Government receivables	-	-	-	-	-	-	-	35	11	2	2
Investments	-	-	-	-	-	-	75	55	18	10	7
Accounts Receivable from Securitization	6	-	-	-	-	-	124	164	210	177	219
Other assets	10	40	79	81	166	183	162	100	132	119	77
Total assets	571	1,010	1,470	1,746	2,250	2,155	2,387	3,459	4,148	4,760	6,552
Accounts Payable and Accrued Liabilities	7	11	18	25	26	37	54	60	89	120	163
Credit facilities	77	316	247	283	70	259	31	23	100	51	401
Commercial Paper	-	-	-	-	-	-	-	-	50	0	30
Loans Payable	-	-	-	-	-	-	-	-	-	380	727
Unsecured Debt	-	-	-	-	-	-	512	1,283	1,763	1,768	2,319
Convertible notes	-	-	-	-	148	148	149	291	150	344	610
Total Liabilities	421	736	1,038	1,172	1,607	1,350	1,447	2,249	2,582	3,095	4,411
Preferred Stock, Value, Issued	-	-	-	-	-	-	-	-	-	-	-
Common Stock, Value, Issued	0	0	0	0	1	1	1	1	1	1	1
Additional paid-in capital	160	294	482	664	771	965	1,102	1,394	1,728	1,924	2,382
Accumulated deficit	-14	-25	-53	-92	-131	-163	-170	-204	-194	-285	-304
Accumulated other comprehensive income (loss)	0	0	-2	-1	-1	-2	3	13	10	-10	13
Non-controlling interest	4	5	4	4	4	3	3	7	22	36	49
Total Stockholders’ Equity	151	274	432	574	643	805	940	1,210	1,567	1,665	2,142
Total Liabilities and Stockholders’ Equity	571	1,010	1,470	1,746	2,250	2,155	2,387	3,459	4,148	4,760	6,552
Cash and cash equivalents	32	58	43	29	57	21	6	286	226	156	63
Commercial receivables	-	-	-	-	-	-	-	1,255	1,726	1,847	2,930
Equity method investments	-	144	319	363	523	471	499	1,280	1,760	1,870	2,966
Commercial receivables	-	-	-	-	-	-	-	965	1,299	1,887	2,983
Government receivables	-	-	-	-	-	-	-	248	125	103	91
Receivables	-	-	-	-	-	-	-	1,214	1,424	1,990	-
Commercial receivables	-	-	-	-	-	-	-	-	22	85	32
Government receivables	-	-	-	-	-	-	-	-	-	-	3
Receivables held-for-sale	-	-	-	-	-	-	-	-	22	85	35
Real estate	-	91	129	172	341	365	362	359	356	353	111
Commercial receivables	-	-	-	-	-	-	-	20	7	8	5
Government receivables	-	-	-	-	-	-	-	35	11	2	2
Investments	-	-	-	-	-	-	75	55	18	10	7
Accounts Receivable from Securitization	6	-	-	-	-	-	124	164	210	177	219
Other assets	10	40	79	81	166	183	162	100	132	119	77
Total assets	571	1,010	1,470	1,746	2,250	2,155	2,387	3,459	4,148	4,760	6,552
Accounts Payable and Accrued Liabilities	7	11	18	25	26	37	54	60	89	120	163
Credit facilities	77	316	247	283	70	259	31	23	100	51	401
Commercial Paper	-	-	-	-	-	-	-	-	50	0	30
Loans Payable	-	-	-	-	-	-	-	-	-	380	727
Unsecured Debt	-	-	-	-	-	-	512	1,283	1,763	1,768	2,319
Convertible notes	-	-	-	-	148	148	149	291	150	344	610
Total Liabilities	421	736	1,038	1,172	1,607	1,350	1,447	2,249	2,582	3,095	4,411
Preferred Stock, Value, Issued	-	-	-	-	-	-	-	-	-	-	-
Common Stock, Value, Issued	0	0	0	0	1	1	1	1	1	1	1
Additional paid-in capital	160	294	482	664	771	965	1,102	1,394	1,728	1,924	2,382
Accumulated deficit	-14	-25	-53	-92	-131	-163	-170	-204	-194	-285	-304
Accumulated other comprehensive income (loss)	0	0	-2	-1	-1	-2	3	13	10	-10	13
Non-controlling interest	4	5	4	4	4	3	3	7	22	36	49
Total Stockholders’ Equity	151	274	432	574	643	805	940	1,210	1,567	1,665	2,142
Total Liabilities and Stockholders’ Equity	571	1,010	1,470	1,746	2,250	2,155	2,387	3,459	4,148	4,760	6,552