Biggest changeIn addition, Adjusted Cash Flow from Operations plus Other Portfolio Collections is not comparable to Net cash provided by (used in) financing activities in that it excludes many of our financing activities such as proceeds from common stock issuances and borrowings and repayments of unsecured debt. - 62 - For the year ended December 31, 2023 2022 2021 (in thousands) Net cash provided by operating activities $ 99,689 $ 230 $ 13,309 Changes in receivables held-for-sale (51,538) 62,953 22,035 Equity method investment distributions received 30,140 110,064 21,777 Proceeds from sales of equity method investments — 1,700 300 Principal collections from receivables 197,784 125,976 148,769 Proceeds from sales of receivables 7,634 5,047 75,582 Proceeds from sales of land — 4,550 — Principal collections from investments (1) 3,805 171 414 Proceeds from sales of investments and securitization assets — 7,020 15,197 Principal payments on non-recourse debt (21,606) (30,581) (37,974) Adjusted cash flow from operations and other portfolio collections $ 265,908 $ 287,130 $ 259,409 Less: Dividends (159,786) (132,198) (113,510) Cash Available for Reinvestment $ 106,122 $ 154,932 $ 145,899 (1) Included in Other in the cash provided (used in) investing activities section of our statement of cash flows.
Biggest changeManagement uses Cash available for reinvestment in this way, and we believe that our investors use it in a similar fashion. - 53 - For the year ended December 31, 2024 2023 2022 (in thousands) Net cash provided by operating activities $ 5,852 $ 99,689 $ 230 Changes in receivables held-for-sale 29,273 (51,538) 62,953 Equity method investment distributions received 39,142 30,140 110,064 Proceeds from sales of equity method investments 9,472 — 1,700 Principal collections from receivables 600,652 197,784 125,976 Proceeds from sales of receivables 171,991 7,634 5,047 Proceeds from sales of land 115,767 — 4,550 Principal collections from investments (1) 47 3,805 171 Proceeds from the sale of a previously consolidated VIE (1) 5,478 — — Proceeds from sales of investments and securitization assets 5,390 — 7,020 Principal payments on non-recourse debt (72,989) (21,606) (30,581) Adjusted cash flow from operations and other portfolio collections $ 910,075 $ 265,908 $ 287,130 Less: Dividends (192,269) (159,786) (132,198) Cash Available for Reinvestment $ 717,806 $ 106,122 $ 154,932 (1) Included in Other in the cash provided (used in) investing activities section of our statement of cash flows.
The table below presents, for the debt investments and real estate related holdings of our Portfolio and our interest-bearing liabilities inclusive of our short-term commercial paper issuances and revolving credit facilities, the average outstanding balances, income earned, the interest expense incurred, and average yield or cost. Our earnings from our equity method investments are not included in this table.
The table below presents, for the debt investments and real estate related holdings of our Portfolio and our interest-bearing liabilities inclusive of our short-term commercial paper issuances and revolving credit facilities, the average outstanding balances, income earned, interest expense incurred, and average yield or cost. Our earnings from our equity method investments are not included in this table.
Our sources of liquidity typically include collections from our Portfolio, cash proceeds from asset sales and securitizations, fee revenue, proceeds from debt transactions, and proceeds from equity transactions. Our uses of liquidity typically include funding investments, operating expenses (including cash compensation), interest and principal payments on our debt, and stockholder dividends and limited partner distributions.
Our sources of liquidity typically include collections from our Portfolio, cash proceeds from asset sales and securitizations, fee revenue, proceeds from debt transactions, and proceeds from equity transactions. Our uses of liquidity typically include funding investments, operating expenses (including cash compensation), interest and principal payments on our debt, stockholder dividends and limited partner distributions, and funding investments.
As it relates to the Convertible Notes, those obligations may be settled at maturity with cash, or with the issuance of shares to the extent that the market price of our common stock exceeds the strike price on the Convertible Notes. For further information on our long-term debt, see Note 8 to our financial statements of this Form 10-K.
As it relates to the Convertible Notes, those obligations may be settled at maturity with cash, or with the issuance of shares to the extent that the market price of our common stock exceeds the strike price on our Convertible Notes. For further information on our long-term debt, see Note 8 to our financial statements of this Form 10-K.
Equity Method Investments For our non-consolidated equity investments that we have concluded contain substantive profit sharing agreements, we generally determine our income allocations under the equity method of accounting based on the change in our claim on net assets of the investee entity as reported by the investee using a method commonly referred to as the hypothetical liquidation at book value method or (“HLBV”).
Equity Method Investments For our non-consolidated equity investments that we have concluded contain substantive profit sharing agreements, we generally determine our income allocations under the equity method of accounting based on the change in our claim on net assets of the investee entity as reported by the investee using a method commonly referred to as the hypothetical liquidation at book value method (“HLBV”).
Thus, in calculating distributable earnings, for certain of these investments where there are characteristics as described above, we further adjust GAAP net income (loss) to take into account our calculation of the return on capital (based upon the underwritten investment rate), as adjusted to reflect the performance of the project and the cash distributed.
Thus, in calculating adjusted earnings, for certain of these investments where there are characteristics as described above, we further adjust GAAP net income (loss) to take into account our calculation of the return on capital (based upon the underwritten investment rate), as adjusted to reflect the performance of the project and the cash distributed.
The investment tax credit available for election in solar projects is a one-time credit realized in the quarter when the project is considered operational for tax purposes and is fully allocated under HLBV in that quarter (subject to an impairment test), while the production tax credit required for wind projects and electable for solar projects is a ten-year credit and thus is - 58 - allocated under HLBV over a ten year period.
The investment tax credit available for election in solar projects is a one-time credit realized in the quarter when the project is considered operational for tax purposes and is fully allocated under HLBV in that quarter (subject to an impairment test), while the production tax credit required for wind projects and electable for solar projects is a ten-year credit and thus is allocated under HLBV over a ten year period.
The decision on how we finance specific assets or groups of assets is largely driven by risk and portfolio and financial management considerations, including the potential for gain on sale or fee income, as well as the overall interest rate environment, prevailing credit spreads and the terms of available financing and market conditions.
The decision as to how we finance specific assets or groups of assets is largely driven by risk and portfolio and financial management considerations, including the potential for gain on sale or fee income, as well as the overall interest rate environment, prevailing credit spreads, the terms of available financing, and financial market conditions.
We view the revenue from such activities as a valuable component of our earnings and an important source of franchise value. In many cases, we arrange the securitization of the loan or other asset prior to originating the transaction and thus avoid exposure to credit spread and interest rate risks.
We view the revenue from such activities as a valuable component of our earnings and an important source of franchise value. - 43 - In many cases, we arrange the securitization of the loan or other asset prior to originating the transaction and thus avoid exposure to credit spread and interest rate risks.
Impairment of our Portfolio We evaluate the various assets in our Portfolio on at least a quarterly basis, and more frequently when economic or other conditions warrant such an evaluation, for delinquencies or other events that may indicate a potential impairment or specific consideration in the development of the allowance for credit losses.
Impairment of our Portfolio We evaluate the various assets in our Portfolio on at least a quarterly basis, and more frequently when economic or other conditions warrant such an evaluation, for delinquencies or other events that may indicate a potential impairment or specific - 45 - consideration in the development of the allowance for credit losses.
Dividends Any distributions we make will be at the discretion of our board of directors and will depend upon, among other things, our actual results of operations. These results and our ability to pay distributions will be affected by various factors, including the net interest and other income from our assets, our operating expenses and any other expenditures.
Dividends Any distributions we make will be at the discretion of our Board and will depend upon, among other things, our actual results of operations. These results and our ability to pay distributions will be affected by various factors, including the net interest and other income from our assets, our operating expenses and any other expenditures.
See Note 2 to our audited financial statements in this Form 10-K for further details on our accounting policies. - 53 - We evaluate our critical accounting estimates and judgments on an ongoing basis and update them, as necessary, based on changing conditions.
See Note 2 to our audited financial statements in this Form 10-K for further details on our accounting policies. We evaluate our critical accounting estimates and judgments on an ongoing basis and update them, as necessary, based on changing conditions.
Other than the allowance for current expected credit losses applied to our commercial and government receivables, our remaining assets and liabilities do not incorporate other factors that may have a significant impact on their value, most notably any impact of business activities, changes in estimates, or changes in general economic conditions, interest rates or commodity prices since the dates the assets or liabilities were initially recorded.
Other than the allowance for current expected credit losses applied to our receivables, our remaining assets and liabilities do not incorporate other factors that may have a significant impact on their value, most notably any impact of business activities, changes in estimates, or changes in general economic conditions, interest rates or commodity prices since the dates the assets or liabilities were initially recorded.
Our board of directors had approved of our revocation of our REIT status effective for tax year 2024. We elected to be taxed as a REIT during tax years 2023 and previous.
Our Board had approved of our revocation of our REIT status effective for tax year 2024. We elected to be taxed as a REIT during tax years 2023 and previous.
Distributable Earnings We calculate distributable earnings as GAAP net income (loss) excluding non-cash equity compensation expense, provisions for loss on receivables, amortization of intangibles, non-cash provision (benefit) for taxes, losses or (gains) from modification or extinguishment of debt facilities, any one-time acquisition related costs or non-cash tax charges and the earnings attributable to our non-controlling interest of our Operating Partnership.
Adjusted Earnings We calculate adjusted earnings as GAAP net income (loss) excluding non-cash equity compensation expense, provisions for loss on receivables, amortization of intangibles, non-cash provision (benefit) for taxes, losses or (gains) from modification or extinguishment of debt facilities, any one-time acquisition related costs or non-cash tax charges and the earnings attributable to our non-controlling interest of our Operating Partnership.
We believe a non-GAAP measure, such as distributable earnings, that adjusts for the items discussed above is and has been a meaningful indicator of our economic performance in any one period and is useful to our investors as well as management in evaluating our performance as it relates to expected dividend payments over time.
We believe a non-GAAP measure, such as adjusted earnings, that adjusts for the items discussed above is and has been a meaningful indicator of our economic performance in any one period and is useful to our investors as well as management in evaluating our performance as it relates to expected dividend payments over time.
We believe this equity method investment adjustment to our GAAP net income (loss) in calculating our distributable earnings measure is an important supplement to the income (loss) from equity method investments as determined under GAAP for an investor to understand the economic performance of these investments where HLBV income can differ substantially from the economic returns in any one period.
We believe this equity method investment adjustment to our GAAP net income (loss) in calculating our adjusted earnings measure is an important supplement to the income (loss) from equity method investments as determined under GAAP for an investor to understand the economic performance of these investments where HLBV income can differ substantially from the economic returns in any one period.
We believe that our Managed Asset information is useful to investors because it portrays the amount of both on- and off-balance sheet receivables that we manage, which enables investors to understand and evaluate the credit performance associated with our portfolio of receivables, investments and residual assets in off-balance sheet securitized receivables. Our management also uses Managed Assets in this way.
We believe that our Managed Asset information is useful to investors because it portrays the amount of both on- and off-balance sheet assets that we manage, which enables investors to understand and evaluate the credit performance associated with our portfolio of receivables, equity investments, and residual assets in off-balance sheet assets. Our management also uses Managed Assets in this way.
We use a similar approach in the underwriting of our receivables. Under GAAP, we account for these equity method investments utilizing the HLBV method.
We use a similar approach in the underwriting of our receivables. - 49 - Under GAAP, we account for these equity method investments utilizing the HLBV method.
We calculate distributable net investment income as shown in the table below by adjusting GAAP-based net investment income for those distributable earnings adjustments that are applicable to distributable net investment income. We believe that this measure is useful to investors as it shows the recurring income generated by our Portfolio after the associated interest cost of debt financing.
We calculate adjusted net investment income as shown in the table below by adjusting GAAP-based net investment income for those earnings adjustments that are applicable to adjusted net investment income. We believe that this measure is useful to investors as it shows the recurring income generated by our Portfolio after the associated interest cost of debt financing.
(2) In addition to these provisions, in 2022 we wrote-off two commercial receivables with a combined total carrying value of approximately $8 million which represented assignments of land lease payments from two wind projects that we had originated in 2014 as a part of an acquisition of a large land portfolio.
(4) In addition to these provisions, in 2022 we wrote off two commercial receivables with a combined total carrying value of approximately $8 million which represented assignments of land lease payments from two wind projects that we had originated in 2014 as a part of an acquisition of a large land portfolio.
Quantitative and Qualitative Disclosures about Market Risk for further information on the impact of commodity prices. - 45 - Government Policies We make investments in renewable energy projects that typically depend in part on various federal, state or local governmental policies that support or enhance the project’s economic feasibility.
Quantitative and Qualitative Disclosures about Market Risk for further information on the impact of commodity prices. - 44 - Government Policies We make investments in renewable energy projects that typically depend in part on various federal, state or local governmental policies that support or enhance the project’s economic feasibility.
Distributable earnings does not represent cash generated from operating activities in accordance with GAAP and should not be considered as an alternative to net income (determined in accordance with GAAP), or an indication of our cash flow from operating activities (determined in accordance with GAAP), or a measure of our liquidity, or an indication of funds available to fund our cash needs, including our ability to make cash distributions.
Adjusted earnings does not represent cash generated from operating activities in accordance with GAAP and should not be considered as an alternative to net income (determined in accordance with GAAP), or an indication of our cash flow from operating activities (determined in accordance with GAAP), or a measure of our liquidity, or an indication of funds available to fund our cash needs, including our ability to make cash distributions.
We have excluded the write off from Distributable earnings for the year ended December 31, 2022, due to the infrequent occurrence of credit losses as well as the unique nature of the receivables, as the assignment of land lease payments from wind projects represent a small portion of our total portfolio.
We have excluded the write-off from Adjusted earnings for the year ended December 31, 2022, due to the infrequent occurrence of credit losses as well as the unique nature of the receivables, as the assignment of land lease payments from wind projects represent a small portion of our total portfolio.
Our management also uses distributable net investment income in this way. Our non-GAAP distributable net investment income measure may not be comparable to similarly titled measures used by other companies. For further information on the adjustments between GAAP-based net investment income and distributable net investment income, see the discussion above related to Distributable Earnings.
Our management also uses adjusted net investment income in this way. Our non-GAAP adjusted net investment income measure may not be comparable to similarly titled measures used by other companies. For further information on the adjustments between GAAP-based net investment income and adjusted net investment income, see the discussion above related to Adjusted Earnings.
Our most critical accounting policies involve decisions and assessments that could affect our reported assets and liabilities, as well as our reported revenues and expenses. We believe that all of the decisions and assessments upon which our financial statements are based are reasonable at the time made and based upon information available to us at that time.
Our most critical accounting policies involve decisions and assessments that could affect our reported assets and liabilities, as well as our reported revenues and expenses. We believe that the decisions and assessments upon which our financial statements are based are reasonable at the time made and based upon information available to us at that time.
Accordingly, our book value does not necessarily represent an estimate of our net realizable value, liquidation value or our fair market value.
Accordingly, our book value does not necessarily represent an estimate of our net realizable value, liquidation value or our fair market value. - 59 -
For information on our securitization assets relating to our securitization trusts, see Note 5 to our audited financial statements in this Form 10-K. The securitization assets do not have a contractual maturity date and the underlying securitized assets have contractual maturity dates until 2059.
For information on our securitization assets relating to our securitization trusts, see Note 5 to our audited financial statements in this Form 10-K. The securitization assets do not have a contractual maturity date and the underlying securitized assets have contractual maturity dates until 2065.
The amount of financial leverage we may deploy for particular assets will depend upon our target capital structure and the availability of particular types of financing and our assessment of the credit, liquidity, price volatility and other risks of those assets, and the interest rate environment.
The amount of financial leverage we may deploy for particular assets will depend upon our target capital structure and the availability of particular types of financing and our assessment of the credit, liquidity, price volatility and other risks of such assets, and the interest rate environment.
Refer to ‘Item 7 -- Management’s Discussion and Analysis of Financial Condition and Results of Operations’ on our Form 10-K for the year ended December 31, 2022 for a discussion of our results for the year ended December 31, 2022 and a comparison of our results of operations for the fiscal years ended December 31, 2022 and December 31, 2021.
Refer to ‘Item 7 -- Management’s Discussion and Analysis of Financial Condition and Results of Operations’ on our Form 10-K for the year ended December 31, 2023 for a discussion of our results for the year ended December 31, 2023 and a comparison of our results of operations for the fiscal years ended December 31, 2023 and December 31, 2022.
Other than our securitization assets (including any outstanding servicer advances) of approximately $231 million as of December 31, 2023 , that may be at risk in the event of defaults or prepayments in our securitization trusts and as discussed below, and except as disclosed in Note 9 to our audited financial statements in this Form 10-K, we have not guaranteed any obligations of non-consolidated entities or entered into any commitment or intent to provide additional funding to any such entities.
Other than our securitization assets (including any outstanding servicer advances) of approximately $263 million as of December 31, 2024 , that may be at risk in the event of defaults or prepayments in our securitization trusts and as discussed below, and except as disclosed in Note 9 to our audited financial statements in this Form 10-K, we have not guaranteed any obligations of non-consolidated entities or entered into any commitment or intent to provide additional funding to any such entities.
We also have maturities related to our non-recourse debt and Convertible Notes. However, as it relates to the non-recourse debt, to the extent there are not sufficient cash flows received from those investments pledged as collateral, the investor has no recourse against other corporate assets to recover any shortfalls and corporate cash contributions would not be required.
We also have maturities related to our non-recourse debt and Convertible Notes. However, as it relates to the non-recourse debt, to the extent there are not sufficient cash flows received from investments pledged as collateral for such debt, the investor has no recourse against other corporate assets to recover any shortfalls and corporate cash contributions would not be required.
Additionally, we believe that our investors also use distributable earnings, or a comparable supplemental performance measure, to evaluate and compare our performance to that of our peers, and as such, we believe that the disclosure of distributable earnings is useful to our investors.
Additionally, we believe that our investors also use adjusted earnings, or a comparable supplemental performance measure, to evaluate and compare our performance to that of our peers, and as such, we believe that the disclosure of adjusted earnings is useful to our investors.
Our management uses portfolio yield this way and we believe that our investors use it in a similar fashion to evaluate certain characteristics of our Portfolio compared to our peers, and as such, we believe that the disclosure of portfolio yield is useful to our investors. Our Portfolio totaled approximately $6.2 billion as of December 31, 2023.
Our management uses portfolio yield this way and we believe that our investors use it in a similar fashion to evaluate certain characteristics of our Portfolio compared to our peers, and as such, we believe that the disclosure of portfolio yield is useful to our investors. Our Portfolio totaled approximately $6.6 billion as of December 31, 2024.
Results of Operations For a comparison of our results of operations for the fiscal years ended December 31, 2022 and December 31, 2021, see “Part II, Item 7.
Results of Operations For a comparison of our results of operations for the fiscal years ended December 31, 2023 and December 31, 2022, see “Part II, Item 7.
In addition, our methodology for calculating distributable earnings may differ from the methodologies employed by other companies to calculate the same or similar supplemental performance measures, and accordingly, our reported distributable earnings may not be comparable to similar metrics reported by other companies. We have calculated our distributable earnings for the years ended December 31, 2023, 2022 and 2021.
In addition, our methodology for calculating adjusted earnings may differ from the methodologies employed by other companies to calculate the same or similar supplemental performance measures, and accordingly, our reported adjusted earnings may not be comparable to similar metrics reported by other companies. We have calculated our adjusted earnings for the years ended December 31, 2024, 2023 and 2022.
In addition to diversity of gender and ethnic background, we also value diversity of thought, with 57% of our leadership team and 72% of our Board possessing degrees outside the fields of business or economics, including in science and engineering, liberal and fine arts, and law.
In addition to diversity of gender and ethnic background, we also value diversity of thought, with 54% of our leadership team and 70% of our Board possessing degrees outside the fields of business or economics, including in science and engineering, liberal and fine arts, and law.
The average tenure of our employees as of December 31, 2023, was approximately 4.5 years, and more than 36% of our employees had been employed by us for more than 4 years. For the year ended December 31, 2023, we had a voluntary employee turnover rate of 6%. There were no retirements or resignations related to ill health.
The average tenure of our employees as of December 31, 2024, was approximately 4.5 years, and more than 40% of our employees had been employed by us for more than 4 years. For the year ended December 31, 2024, we had a voluntary employee turnover rate of 5%. There were no retirements or resignations related to ill health.
Other than our investments, the residual assets in securitized financial assets, and interest rate swaps and collar that are carried on our balance sheet at fair value as of December 31, 2023, the carrying value of our remaining assets and liabilities are calculated as of a particular point in time, which is largely determined at the time such assets and liabilities were added to our balance sheet using a cost basis in accordance with GAAP, adjusted for income or loss recognized on such assets.
Other than our investments, the residual assets in securitized financial assets, and derivatives that are carried on our balance sheet at fair value as of December 31, 2024, the carrying value of our remaining assets and liabilities are calculated as of a particular point in time, which is largely determined at the time such assets and liabilities were added to our balance sheet using a cost basis in accordance with GAAP, adjusted for income or loss recognized on such assets.
As shown in the table below, our debt to equity ratio was approximately 2.0 to 1 as of December 31, 2023, which is below our current board-approved leverage limit of up to 2.5 to 1.
As shown in the table below, our debt to equity ratio was approximately 1.8 to 1 as of December 31, 2024, which is below our current Board-approved leverage limit of up to 2.5 to 1.
We include any issuances of our common stock related to share based compensation units in the amount we believe is reasonably certain to vest.
We include any potential common stock issuances related to share based compensation units in the amount we believe is reasonably certain to vest.
Years Ended December 31, 2023 2022 2021 (dollars in millions) Portfolio, excluding equity method investments Interest income, receivables $ 203 $ 132 $ 106 Average balance of receivables $ 2,424 $ 1,650 $ 1,301 Average interest rate of receivables 8.4 % 8.0 % 8.1 % Interest income, investments $ 1 $ 1 $ 1 Average balance of investments $ 12 $ 13 $ 26 Average interest rate of investments 4.9 % 4.4 % 4.0 % Rental income $ 21 $ 26 $ 26 Average balance of real estate $ 286 $ 357 $ 358 Average yield on real estate 7.4 % 7.3 % 7.2 % Average balance of receivables, investments, and real estate $ 2,722 $ 2,021 $ 1,685 Average yield from receivables, investments, and real estate 8.3 % 7.9 % 7.9 % Debt Interest expense, including the impact of cash flow hedges (1) $ 171 $ 116 $ 106 Average balance of debt $ 3,437 $ 2,688 $ 2,300 Average cost of debt 5.0 % 4.3 % 4.6 % (1) Excludes loss on debt modification or extinguishment included in interest expense in our income statement.
Years Ended December 31, 2024 2023 2022 (dollars in millions) Portfolio, excluding equity method investments Interest income, receivables $ 260 $ 203 $ 132 Average balance of receivables $ 3,086 $ 2,424 $ 1,650 Average interest rate of receivables 8.4 % 8.4 % 8.0 % Interest income, investments $ 1 $ 1 $ 1 Average balance of investments $ 12 $ 12 $ 13 Average interest rate of investments 6.1 % 4.9 % 4.4 % Rental income $ 2 $ 21 $ 26 Average balance of real estate $ 25 $ 286 $ 357 Average yield on real estate 8.5 % 7.4 % 7.3 % Average balance of receivables, investments, and real estate $ 3,123 $ 2,722 $ 2,021 Average yield from receivables, investments, and real estate 8.4 % 8.3 % 7.9 % Debt Interest expense, including the impact of cash flow hedges (1) $ 241 $ 171 $ 116 Average balance of debt $ 4,273 $ 3,437 $ 2,688 Average cost of debt 5.6 % 5.0 % 4.3 % (1) Excludes loss on debt modification or extinguishment included in interest expense in our income statement.
The following table provides a summary of our anticipated principal repayments for our receivables and investments as of December 31, 2023: - 56 - Principal payment due by Period Total Less than 1 year 1-5 years 5-10 years More than 10 years (in millions) Receivables (excluding allowance) $ 3,124 $ 182 $ 803 $ 1,481 $ 658 Investments 7 1 1 3 2 See Note 6 to our audited financial statements in this Form 10-K for information on: • the anticipated maturity dates of our receivables and investments and the weighted average yield for each range of maturities as of December 31, 2023, • the term of our leases and a schedule of our future minimum rental income under our land lease agreements as of December 31, 2023, • the Performance Ratings of our Portfolio, and • the receivables on non-accrual status.
The following table provides a summary of our anticipated principal repayments for our receivables and investments as of December 31, 2024: - 47 - Principal payment due by Period Total Less than 1 year 1-5 years 5-10 years More than 10 years (in millions) Receivables (excluding allowance) $ 2,946 $ 113 $ 1,292 $ 1,072 $ 469 Investments 7 1 1 3 2 See Note 6 to our audited financial statements in this Form 10-K for information on: • the anticipated maturity dates of our receivables and investments and the weighted average yield for each range of maturities as of December 31, 2024, • the term of our leases and a schedule of our future minimum rental income under our land lease agreements as of December 31, 2024, • the Performance Ratings of our Portfolio, and • the receivables on non-accrual status.
The following table provides results related to our equity method investments for the last three years: Years ended December 31, 2023 2022 2021 (dollars in millions) Income (loss) under GAAP $ 141 $ 31 $ 126 Collections of Distributable earnings $ 39 $ 57 $ 23 Return of capital 24 101 30 Cash collected (1) $ 63 $ 158 $ 53 (1) Cash collected during 2023 and 2022 includes $9 million and $64 million, respectively of debt issuance proceeds from certain of our equity method investees, the repayment of which we have guaranteed.
The following table provides results related to our equity method investments for the last three years: Years ended December 31, 2024 2023 2022 (dollars in millions) Income (loss) under GAAP $ 248 $ 141 $ 31 Collections of Adjusted earnings $ 90 $ 39 $ 57 Return of capital 17 24 101 Cash collected (1) $ 107 $ 63 $ 158 (1) Cash collected during 2023 and 2022 includes $9 million and $64 million, respectively of debt issuance proceeds from certain of our equity method investees, the repayment of which we have guaranteed.
In these transactions, unless we decide to hold a portion of the economic interest of the transaction on our balance sheet, we have no exposure to risks related to ownership of those financings. We may charge advisory, retainer or other fees, including through our broker dealer subsidiary.
In these transactions, unless we decide to hold a portion of the economic interest of the transaction on our balance sheet, we have no exposure to risks related to ownership of those financings. We may charge advisory, retainer or other fees, including through our broker dealer subsidiary and for our management services provided to co-investment structures.
We consider the impact of any capped calls in assessing whether an instrument is equity-like or debt-like. - 60 - Distributable Net Investment Income We have a portfolio of investments in climate solutions that we finance using a combination of debt and equity.
We will consider the impact of any capped calls in assessing whether an instrument is equity-like or debt like. - 51 - Adjusted Net Investment Income We have a portfolio of investments that we finance using a combination of debt and equity.
In the future, distributable earnings may also exclude one-time events pursuant to changes in GAAP and certain other adjustments as approved by a majority of our independent directors.
In the future, adjusted earnings may also exclude one-time events pursuant to changes in GAAP and certain other adjustments as approved by a majority of our independent directors. Prior to 2024, we referred to this metric as distributable earnings.
Provision for loss on receivables decreased by $1 million compared to the prior period as a result of the release of certain loan specific reserves, offset partially by provision on new loans and loan commitments. • Compensation and benefits increased by $1 million as a result of an increase in our employee headcount and compensation.
Provision for loss on receivables decreased by $11 million compared to the prior period as a result of the release of certain loan specific reserves due to the contributions of loans to a co-investment structure and non-recurring prepayments, offset partially by provision on new loans and loan commitments. • Compensation and benefits increased by $17 million as a result of an increase in our employee headcount and compensation.
Unlevered portfolio yield was 7.9% as of December 31, 2023 and 7.5% as of December 31, 2022. See Note 6 to our financial statements and MD&A - Our Business in this Form 10-K for additional discussion of the characteristics of our Portfolio as of December 31, 2023. Environmental Metrics As discussed in Item 1.
Unlevered portfolio yield was 8.3% as of December 31, 2024 and 7.9% as of December 31, 2023. See Note 6 to our financial statements and MD&A - Our Business in this Form 10-K for additional discussion of the characteristics of our Portfolio as of December 31, 2024.
(2) Fixed-rate debt includes the impact of our interest rate swaps and collars on debt that is otherwise floating. Debt excludes securitizations that are not consolidated on our balance sheet. We intend to use financial leverage for the primary purpose of financing our Portfolio and business activities and not for the purpose of speculating on changes in interest rates.
Debt excludes securitizations that are not consolidated on our balance sheet. We intend to use financial leverage for the primary purpose of financing our Portfolio and business activities and not for the purpose of speculating on changes in interest rates.
Also, Adjusted Cash Flow from Operations plus Other Portfolio Collections differs from Net cash provided by (used in) investing activities in that it excludes many of the uses of cash used in our investing activities such as in Equity method investments, Purchases of and investments in receivables, Purchases of real estate, Purchases of investments, Funding of escrow accounts, and excludes Withdrawal from escrow accounts, and Other.
Also, Adjusted Cash Flow from Operations plus Other Portfolio Collections differs from Net cash provided by (used in) investing activities in that it excludes many of the uses of cash used in our investing activities such as Equity method investments, Purchases of and investments in receivables, Purchases of investments, and Collateral provided to and received from hedge counterparties.
For transactions that we securitize via a non-consolidated trust, we recognize a gain on the securitization. The gain may be comprised of either or both cash received and a residual interest in securitized assets. We may also recognize additional income from servicing fees from these securitized assets over the life of the asset.
The gain may be comprised of either or both cash received and a residual interest in securitized assets. We may also recognize additional income from servicing fees from these securitized assets over the life of the asset.
See Note 10 to our financial statements in this Form 10-K regarding the amount of our distributions that are treated as ordinary taxable income to our stockholders.
See Note 10 to our financial statements in this Form 10-K regarding the amount of our distributions that are treated as ordinary taxable income to our stockholders. The dividends declared in 2024 and 2023 are described in Note 11 to our audited financial statements in this Form 10-K.
The Federal Reserve Board of Governors increased the federal funds rate (the rate at which banks lend to one another) 11 times in 2022 and 2023 for an overall increase of 5.25% to reduce inflation to stated targets.
The Federal Reserve Board of Governors increased the federal funds rate (the rate at which banks lend to one another) 11 times in 2022 and 2023 for an overall increase of 5.25% to reduce inflation to stated targets. In 2024, as inflationary pressures eased, the Board of Governors lowered rates three times for an overall decrease of 1.00%.
The timing and impact of future sales of receivables and investments, if any, cannot be predicted with any certainty. We believe our identified sources of liquidity will be adequate for purposes of meeting our short-term and long-term liquidity needs, which include funding future investments, debt service, operating costs and distributions to our stockholders.
We believe our identified sources of liquidity will be adequate for purposes of meeting our short-term and long-term liquidity needs, which include funding future investments, debt service, operating costs and distributions to our stockholders.
Consolidation We account for our investment in entities that are considered voting or variable interest entities under ASC 810, Consolidation . We perform an ongoing assessment and make judgments to determine the primary beneficiary of each entity as required by ASC 810, which includes an assessment of the type and degree of control we have over the entity.
We perform an ongoing assessment as to whether each entry is a voting interest entity or a variable interest entity, and for variable interest entities, we make judgments to determine the primary beneficiary of each entity as required by ASC 810, which includes an assessment of the type and degree of control we have over the entity.
As it relates to Convertible Notes, we will assess the market characteristics around the instrument to determine if it is more akin to debt or equity based on an expectation of the likelihood of conversion based on current conditions.
As it relates to Convertible Notes, we will assess the market characteristics around the instrument to determine if it is more akin to debt or equity based on the value of the underlying shares compared to the conversion price.
These results do not include the Non-GAAP earnings adjustment related to equity method investments, which is discussed in the Non-GAAP Financial Measures section. • Interest income increased by $73 million due to a higher average rate on a larger portfolio.
These results do not include the Non-GAAP earnings adjustment related to equity method investments, which is discussed in the Non-GAAP Financial Measures section. • Interest income and securitization asset income increased by $63 million due to a larger receivable portfolio and a larger securitization assets balance.
The following is a reconciliation of our GAAP-based net investment income to our distributable net investment income for the years ended December 31, 2023, 2022 and 2021: Years Ended December 31, 2023 2022 2021 (in thousands) Interest income $ 207,794 $ 134,656 $ 106,889 Rental income 21,251 26,245 25,905 GAAP-based investment revenue $ 229,045 $ 160,901 $ 132,794 Interest expense 171,008 115,559 121,705 GAAP-based net investment income $ 58,037 $ 45,342 $ 11,089 Equity method earnings adjustment 156,757 131,762 103,707 Loss (gain) on debt modification or extinguishment — — 16,083 Amortization of real estate intangibles 2,473 3,061 3,089 Distributable net investment income $ 217,267 $ 180,165 $ 133,968 Managed Assets As we both consolidate assets on our balance sheet and securitize assets off-balance sheet, certain of our receivables and other assets are not reflected on our balance sheet where we may have a residual interest in the performance of the investment, such as servicing rights or a retained interest in cash flows.
The following is a reconciliation of our GAAP-based net investment income to our adjusted net investment income for the years ended December 31, 2024, 2023 and 2022: Years Ended December 31, 2024 2023 2022 (in thousands) Interest income $ 263,792 $ 207,794 $ 134,656 Rental income 2,095 21,251 26,245 GAAP-based investment revenue $ 265,887 $ 229,045 $ 160,901 Interest expense 242,364 171,008 115,559 GAAP-based net investment income $ 23,523 $ 58,037 $ 45,342 Equity method earnings adjustment 239,032 156,757 131,762 Loss (gain) on debt modification or extinguishment 953 — — Amortization of real estate intangibles 180 2,473 3,061 Adjusted net investment income $ 263,688 $ 217,267 $ 180,165 Managed Assets As we consolidate assets on our balance sheet, securitize assets off-balance sheet, and manage asset in which we coinvest with other parties, certain receivables and other assets are not reflected on our balance sheet where we may have a residual interest in the performance of the investment, such as a retained interest in cash flows.
Approximately 45% of our Portfolio consisted of unconsolidated equity investments in renewable energy related projects. Approximately 51% consisted of commercial and government receivables on our balance sheet and approximately 4% of our Portfolio was real estate leased to renewable energy projects under long-term operating lease agreements.
Approximately 46% consisted of commercial and government receivables on our balance sheet, and the remainder of our Portfolio was real estate leased to renewable energy projects under long-term operating lease agreements.
The maturity profile of our recourse debt obligations are shown below: We plan to continue to issue debt which may be either recourse or non-recourse and either fixed-rate or floating-rate as a means of financing our business and may issue additional equity. We also expect to use both on-balance sheet and off-balance sheet securitizations.
The maturity profile of our recourse debt obligations are shown below: - 56 - Additional borrowings and financial leverage management As a means of financing our business, we plan to continue to issue debt which may be either recourse or non-recourse and either fixed-rate or floating-rate and may issue additional equity.
Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our annual report on Form 10-K for the fiscal year ended December 31, 2022, filed with the SEC on February 21, 2023. We completed approximately $2.3 billion of transactions during 2023, compared to approximately $1.8 billion during 2022.
Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our annual report on Form 10-K for the fiscal year ended December 31, 2023, filed with the SEC on February 21, 2023. We completed approximately $2.3 billion of transactions during both 2024 and 2023. Our strategy includes holding a large portion of these transactions on our balance sheet.
Our Portfolio consisted of over 520 transactions with an average size of $12 million and the weighted average remaining life of our Portfolio (excluding match-funded transactions) of approximately 17 years as of December 31, 2023. - 55 - The table below provides details on the interest rate and maturity of our receivables and debt securities as of December 31, 2023: Balance Maturity (in millions) Floating-rate receivable, interest rate of 10.1% $ 277 2026 to 2026 Fixed-rate receivables, interest rates less than 5.00% per annum 102 2025 to 2047 Fixed-rate receivables, interest rates from 5.00% to 6.49% per annum 417 2024 to 2061 Fixed-rate receivables, interest rates from 6.50% to 7.99% per annum 868 2025 to 2069 Fixed-rate receivables, interest rates from 8.00% to 9.49% per annum 1,004 2027 to 2039 Fixed-rate receivables, interest rates 9.50% or greater per annum 456 2024 to 2047 Receivables (1) 3,124 Less: Allowance for loss on receivables (50) Receivables, net of allowance 3,074 Fixed-rate investments, interest rates less than 5.00% per annum 7 2035 to 2051 Fixed-rate investments, interest rates from 5.00% to 6.50% per annum — 2047 to 2050 Total receivables and investments $ 3,081 (1) Excludes receivables held-for-sale of $35 million.
Our Portfolio consisted of over 550 transactions with an average size of $11 million and the weighted average remaining life of our Portfolio (excluding match-funded transactions) of approximately 16 years as of December 31, 2024. - 46 - The table below provides details on the interest rate and maturity of our receivables and debt securities as of December 31, 2024: Balance Maturity (in millions) Floating-rate receivable, interest rate of 10.0% $ 316 2027 Fixed-rate receivables, interest rates less than 5.00% per annum 46 2029 to 2047 Fixed-rate receivables, interest rates from 5.00% to 6.49% per annum 88 2025 to 2061 Fixed-rate receivables, interest rates from 6.50% to 7.99% per annum 973 2025 to 2069 Fixed-rate receivables, interest rates from 8.00% to 9.49% per annum 1,062 2026 to 2039 Fixed-rate receivables, interest rates 9.50% or greater per annum 461 2025 to 2050 Receivables (1) 2,946 Less: Allowance for loss on receivables (50) Receivables, net of allowance 2,896 Fixed-rate investments, interest rates less than 5.00% per annum 7 2033 to 2047 Total receivables and investments $ 2,903 (1) Excludes receivables held-for-sale of $76 million.
We also make an adjustment to our equity method investments in the renewable energy projects as described below. We will use judgment in determining when we will reflect the losses on receivables in our distributable earnings and will consider certain circumstances such as the time period in default, sufficiency of collateral as well as the outcomes of any related litigation.
We will use judgment in determining when we will reflect the losses on receivables in our adjusted earnings and will consider certain circumstances such as the time period in default, sufficiency of collateral as well as the outcomes of any related litigation.
These non-GAAP financial measures, as calculated by us, may not be comparable to similarly named financial measures as reported by other companies that do not define such terms exactly as we define such terms.
These non-GAAP financial measures should be considered along with, but not as alternatives to, net income or loss as measures of our operating performance. These non-GAAP financial measures, as calculated by us, may not be comparable to similarly named financial measures as reported by other companies that do not define such terms exactly as we define such terms.
Our percentage of fixed rate debt was approximately 92% as of December 31, 2023, which is within our board-approved targeted fixed rate debt percentage range of 75% to 100%.
Our percentage of fixed rate debt including the impact of our interest rate derivatives was approximately 100% as of December 31, 2024, which is at the top of our Board-approved targeted fixed rate debt percentage range of 75% to 100%.
In addition, for our receivables, we make judgments about our expected losses related to the receivables in our Portfolio and record an allowance for credit losses on such receivables with a provision for loss on receivables in our income statement.
For our receivables, we make judgments about our expected losses related to the receivables in our Portfolio and record an allowance for credit losses on such receivables with a provision for loss on receivables in our income statement. We further discuss our process for evaluating these judgments in Note 2 to our audited financial statements in this Form 10-K.
Other Measures and Metrics Portfolio Yield We calculate portfolio yield as the weighted average underwritten yield of the investments in our Portfolio as of the end of the period. Underwritten yield is the rate at which we discount the expected cash flows from the assets in our Portfolio to determine our purchase price.
Underwritten yield is the rate at which we discount the expected cash flows from the assets in our Portfolio to determine our purchase price.
The table below provides a reconciliation of our GAAP net income to distributable earnings: - 59 - Years Ended December 31, 2023 2022 2021 $ Per Share $ Per Share $ Per Share (dollars in thousands, except per share amounts) Net income attributable to controlling stockholders (1) $ 148,836 $ 1.42 $ 41,502 $ 0.47 $ 126,579 $ 1.51 Distributable earnings adjustments Reverse GAAP income from equity method investments (140,974) (31,291) (126,421) Add equity method investments earnings adjustment 156,757 131,762 103,707 Equity-based expenses 19,782 20,101 17,047 Non-cash provision for loss on receivables (2) 11,832 12,798 496 Loss (gain) on debt modification or extinguishment — — 16,083 Amortization of intangibles 2,473 3,129 3,307 Non-cash provision (benefit) for taxes 31,621 7,381 17,158 Current year earnings attributable to non-controlling interest 1,921 409 767 Distributable earnings (3) $ 232,248 $ 2.23 $ 185,791 $ 2.08 $ 158,723 $ 1.88 (1) The per share data reflects the GAAP diluted earnings per share and is the most comparable GAAP measure to our distributable earnings per share.
The table below provides a reconciliation of our GAAP net income to adjusted earnings: - 50 - Years Ended December 31, 2024 2023 2022 $ Per Share $ Per Share $ Per Share (dollars in thousands, except per share amounts) Net income attributable to controlling stockholders (1) $ 200,037 $ 1.62 $ 148,836 $ 1.42 $ 41,502 $ 0.47 Adjustments: Reverse GAAP income from equity method investments (247,878) (140,974) (31,291) Equity method investments earnings adjustment (2) 239,032 156,757 131,762 Elimination of proportionate share of fees earned from co-investment structures (3) (2,144) — — Equity-based expenses 25,608 19,782 20,101 Non-cash provision for loss on receivables (4) 1,059 11,832 12,798 Loss (gain) on debt modification or extinguishment 953 — — Amortization of intangibles 180 2,473 3,129 Non-cash provision (benefit) for income taxes 70,198 31,621 7,381 Current year earnings attributable to non-controlling interest 3,591 1,921 409 Adjusted earnings $ 290,636 $ 2.45 $ 232,248 $ 2.23 $ 185,791 $ 2.08 Shares for adjusted earnings per share (5) 118,648,176 104,319,803 89,355,907 (1) The per share data reflects the GAAP diluted earnings per share and is the most comparable GAAP measure to our Adjusted earnings per share.
Human Capital Metrics As part of our broader human capital strategy, we monitor and disclose certain metrics which help us understand our workforce and our progress in fostering a diverse and inclusive work environment. As of December 31, 2023, we employed 137 people full-time, 2 people part-time, and 4 people as independent contractors.
Human Capital Metrics As part of our broader human capital strategy, we monitor and disclose certain metrics which help us understand our workforce. As of December 31, 2024, we employed 153 people full-time, 5 people part-time, and 11 people as independent contractors.
Governmental agencies, commercial entities and developers of climate solutions projects frequently depend on these policies and incentives to help defray the costs of various projects. Government regulations also impact the terms of third party financing provided to support these projects.
Commercial entities, developers of climate solutions projects, and government agencies consider the impacts of these policies and incentives when making decisions on capital expenditures. Government regulations may also impact the terms of third party financing provided to support these projects.
Sources and Uses of Cash We had approximately $75 million and $176 million in unrestricted cash, cash equivalents, and restricted cash as of December 31, 2023 and 2022, respectively.
Sources and Uses of Cash We had approximately $150 million and $75 million in unrestricted cash, cash equivalents, and restricted cash as of December 31, 2024 and 2023, respectively. The following table summarizes our cash flows for the years ended December 31, 2024, 2023, and 2022.
Our targeted fixed rate debt range allows for percentages as low as 70% on a short term basis if we intend to repay or swap floating rate borrowings in the near term The calculation of our fixed-rate debt and financial leverage as of December 31, 2023 and 2022 is shown in the chart below: - 68 - December 31, 2023 % of Total December 31, 2022 % of Total (dollars in millions) (dollars in millions) Floating-rate borrowings (1) $ 338 8 % $ 431 14 % Fixed-rate debt (2) 3,909 92 % 2,545 86 % Total debt $ 4,247 100 % $ 2,976 100 % Equity $ 2,142 $ 1,665 Leverage 2.0 to 1 1.8 to 1 (1) Floating-rate borrowings include borrowings under our floating-rate credit facilities and commercial paper notes with less than six months original maturity, to the extent such borrowings are not hedged using interest rate swaps.
The calculation of our fixed-rate debt and financial leverage as of December 31, 2024 and 2023 is shown in the chart below: December 31, 2024 % of Total December 31, 2023 % of Total (dollars in millions) (dollars in millions) Floating-rate borrowings (1) $ — — % $ 338 8 % Fixed-rate debt (2) 4,400 100 % 3,909 92 % Total debt $ 4,400 100 % $ 4,247 100 % Equity $ 2,405 $ 2,142 Leverage 1.8 to 1 2.0 to 1 (1) Floating-rate borrowings include borrowings under our floating-rate credit facilities and commercial paper issuances with less than six months original maturity, to the extent such borrowings are not hedged using interest rate swaps. - 57 - (2) Fixed-rate debt includes the impact of our interest rate swaps and collars on debt that is otherwise floating.
In addition to net investment income from our portfolio, we also generate ongoing fees through gain-on-sale securitization transactions, asset management, and other services. We are internally managed, and our management team has extensive relevant industry knowledge and experience.
In addition to net investment income from our portfolio, we also generate gains-on-sale from securitization transactions, as well as on-going fees from asset management and other services. We are internally managed by an executive team that has extensive relevant industry knowledge and experience, and a team of over 150 clean energy investment, operating, and technical professionals.
The level of our new origination activity, the percentage of the originations that we choose to retain on our balance sheet and the related income, will directly impact our interest and rental revenue and income from equity method investments. - 44 - Income from Securitization, Syndication and Other Services We earn gain on sale of assets or fee income by securitizing or selling all or a portion of certain transactions.
The level of our new origination activity, the percentage of the originations that we choose to retain on our balance sheet and the related income, will directly impact our interest and rental revenue and income from equity method investments.
Thus, we present our investments on a non-GAAP “Managed Assets” basis, which assumes that securitized receivables are not sold.
Thus, we present our investments on a non-GAAP “Managed Assets” basis.
We have long-standing relationships with the leading energy service companies (“ESCOs”), manufacturers, project developers, utilities, owners and operators that provide recurring, programmatic investment and fee-generating opportunities. We completed approximately $2.3 billion of transactions during 2023, compared to approximately $1.8 billion during 2022.
We have long-standing relationships with the leading clean energy project developers, owners and operators, utilities, and ESCOS, which provide recurring, programmatic investment and fee-generating opportunities, while also enabling scale benefits and operational efficiencies. We completed approximately $2.3 billion of transactions during both 2024 and 2023.
Quantitative and Qualitative Disclosures about Market Risk-Interest Rate and Borrowing Risks” for an analysis of the impact of rates on our business. To date, inflationary pressures have not had a material impact on our business. According to the EIA, the average annual Henry Hub natural gas price for 2023 was $2.57/MMBtu, a decrease of 62 percent over 2022.
See “Item 7A. Quantitative and Qualitative Disclosures about Market Risk-Interest Rate and Borrowing Risks” for an analysis of the impact of rates on our business. To date, inflationary pressures have not had a material impact on our business.
We may also consider the use of separately funded special purpose entities or funds to allow us to expand the investments that we make or to manage Portfolio diversification.
We also expect to use both on-balance sheet and off-balance sheet securitizations. We also use separately funded special purpose entities or co-investment vehicles to allow us to expand the investments that we make or to manage Portfolio diversification.
As of December 31, 2023, the outstanding principal balance of our assets financed through the use of these off-balance sheet transactions was approximately $6.1 billion. - 67 - In addition to general operational obligations, which are typically paid as incurred, and dividends and distributions, which are declared by our Board quarterly, we will have future cash needs related to the payments due at maturity on the Senior Unsecured Notes and loans under our unsecured loan facility and the balances under our commercial paper program and revolving credit facilities.
Maturities of recourse debt obligations In addition to general operational obligations, which are typically paid as incurred, and dividends and distributions, which are declared by our Board quarterly, we have future cash needs related to the payments due at maturity of our Senior Unsecured Notes and our term loan facilities, and the balances of our short-term commercial paper programs and our revolving credit facilities.