Annual Income Statements for Ares Capital
This table shows Ares Capital's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Ares Capital
This table shows Ares Capital's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
93 |
363 |
-127 |
331 |
500 |
818 |
-208 |
322 |
394 |
1,014 |
241 |
Consolidated Net Income / (Loss) |
|
104 |
123 |
-127 |
308 |
451 |
970 |
-208 |
324 |
353 |
1,051 |
211 |
Net Income / (Loss) Continuing Operations |
|
93 |
134 |
-127 |
308 |
451 |
970 |
-208 |
324 |
353 |
1,051 |
211 |
Total Pre-Tax Income |
|
93 |
134 |
-127 |
308 |
451 |
970 |
-208 |
324 |
353 |
1,051 |
211 |
Total Revenue |
|
-120 |
519 |
178 |
625 |
645 |
914 |
182 |
547 |
589 |
1,074 |
436 |
Net Interest Income / (Expense) |
|
-120 |
1,294 |
-139 |
480 |
478 |
1,316 |
-159 |
508 |
524 |
915 |
557 |
Total Interest Income |
|
0.00 |
1,528 |
0.00 |
480 |
623 |
1,614 |
0.00 |
682 |
719 |
1,102 |
743 |
Investment Securities Interest Income |
|
- |
- |
- |
480 |
623 |
- |
- |
682 |
719 |
- |
743 |
Total Interest Expense |
|
120 |
234 |
139 |
0.00 |
145 |
298 |
159 |
174 |
195 |
187 |
186 |
Long-Term Debt Interest Expense |
|
- |
- |
139 |
- |
145 |
- |
159 |
174 |
195 |
187 |
186 |
Total Non-Interest Income |
|
0.00 |
-775 |
317 |
145 |
167 |
-402 |
341 |
39 |
65 |
159 |
-122 |
Other Service Charges |
|
0.00 |
208 |
17 |
31 |
28 |
51 |
13 |
77 |
51 |
147 |
95 |
Net Realized & Unrealized Capital Gains on Investments |
|
0.00 |
-983 |
300 |
114 |
139 |
-453 |
328 |
-38 |
14 |
-245 |
-216 |
Total Non-Interest Expense |
|
-213 |
327 |
305 |
237 |
194 |
24 |
390 |
223 |
236 |
23 |
181 |
Insurance Policy Acquisition Costs |
|
- |
- |
- |
- |
42 |
- |
- |
-13 |
7.00 |
- |
-25 |
Other Operating Expenses |
|
-213 |
403 |
305 |
237 |
179 |
-8.00 |
376 |
236 |
212 |
30 |
206 |
Nonoperating Income / (Expense), net |
|
- |
- |
- |
-80 |
- |
- |
- |
- |
- |
- |
-44 |
Basic Earnings per Share |
|
$0.21 |
$0.34 |
$0.52 |
$0.61 |
$0.89 |
$0.73 |
$0.76 |
$0.52 |
$0.62 |
$0.54 |
$0.36 |
Weighted Average Basic Shares Outstanding |
|
503M |
498M |
534M |
547M |
562M |
554M |
591M |
616M |
635M |
624M |
676M |
Diluted Earnings per Share |
|
$0.21 |
$0.33 |
$0.51 |
$0.59 |
$0.87 |
$0.71 |
$0.76 |
$0.52 |
$0.62 |
$0.54 |
$0.36 |
Weighted Average Diluted Shares Outstanding |
|
523M |
518M |
555M |
567M |
582M |
575M |
591M |
616M |
635M |
624M |
676M |
Weighted Average Basic & Diluted Shares Outstanding |
|
508.26M |
531.37M |
544.58M |
557.38M |
569.44M |
582.31M |
607.76M |
630.39M |
646.08M |
671.48M |
689.63M |
Cash Dividends to Common per Share |
|
$0.46 |
$0.51 |
$0.48 |
$0.48 |
$0.48 |
$0.48 |
$0.48 |
$0.48 |
$0.48 |
$0.48 |
$0.48 |
Annual Cash Flow Statements for Ares Capital
This table details how cash moves in and out of Ares Capital's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
150 |
160 |
-149 |
227 |
296 |
Net Cash From Operating Activities |
|
-580 |
-2,459 |
-1,359 |
511 |
-2,128 |
Net Cash From Continuing Operating Activities |
|
-580 |
-2,459 |
-1,359 |
511 |
-2,128 |
Net Income / (Loss) Continuing Operations |
|
484 |
1,567 |
600 |
1,522 |
1,522 |
Consolidated Net Income / (Loss) |
|
484 |
1,567 |
600 |
1,522 |
1,522 |
Amortization Expense |
|
23 |
15 |
13 |
8.00 |
10 |
Non-Cash Adjustments to Reconcile Net Income |
|
-1,142 |
-4,076 |
-1,937 |
-997 |
-3,833 |
Changes in Operating Assets and Liabilities, net |
|
55 |
35 |
-35 |
-22 |
173 |
Net Cash From Investing Activities |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Cash From Continuing Investing Activities |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Cash From Financing Activities |
|
730 |
2,619 |
1,210 |
-284 |
2,424 |
Net Cash From Continuing Financing Activities |
|
730 |
2,619 |
1,210 |
-284 |
2,424 |
Issuance of Debt |
|
8,256 |
19,387 |
7,955 |
5,215 |
13,238 |
Issuance of Common Equity |
|
4.00 |
819 |
1,001 |
1,155 |
1,364 |
Repayment of Debt |
|
-6,751 |
-16,893 |
-6,834 |
-5,623 |
-11,039 |
Payment of Dividends |
|
-679 |
-694 |
-912 |
-1,031 |
-1,139 |
Cash Interest Paid |
|
243 |
310 |
402 |
524 |
676 |
Cash Income Taxes Paid |
|
16 |
26 |
39 |
36 |
66 |
Quarterly Cash Flow Statements for Ares Capital
This table details how cash moves in and out of Ares Capital's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
101 |
-25 |
40 |
76 |
152 |
-41 |
13 |
104 |
-57 |
236 |
-118 |
Net Cash From Operating Activities |
|
20 |
-360 |
872 |
-48 |
46 |
-359 |
-21 |
-1,318 |
-521 |
-268 |
-299 |
Net Cash From Continuing Operating Activities |
|
20 |
-360 |
872 |
-48 |
46 |
-359 |
-21 |
-1,318 |
-521 |
-268 |
-299 |
Net Income / (Loss) Continuing Operations |
|
104 |
174 |
278 |
331 |
500 |
413 |
449 |
322 |
394 |
357 |
241 |
Consolidated Net Income / (Loss) |
|
104 |
174 |
278 |
331 |
500 |
413 |
449 |
322 |
394 |
357 |
241 |
Amortization Expense |
|
4.00 |
2.00 |
1.00 |
3.00 |
4.00 |
- |
2.00 |
2.00 |
2.00 |
4.00 |
4.00 |
Non-Cash Adjustments to Reconcile Net Income |
|
-61 |
-605 |
684 |
-395 |
-465 |
-821 |
-444 |
-1,695 |
-947 |
-747 |
-440 |
Changes in Operating Assets and Liabilities, net |
|
-27 |
69 |
-91 |
13 |
7.00 |
49 |
-28 |
53 |
30 |
118 |
-104 |
Net Cash From Investing Activities |
|
- |
- |
0.00 |
- |
- |
- |
0.00 |
- |
- |
- |
0.00 |
Net Cash From Continuing Investing Activities |
|
- |
- |
0.00 |
- |
- |
- |
0.00 |
- |
- |
- |
0.00 |
Net Cash From Financing Activities |
|
81 |
335 |
-832 |
124 |
106 |
318 |
34 |
1,422 |
464 |
504 |
181 |
Net Cash From Continuing Financing Activities |
|
81 |
335 |
-832 |
124 |
106 |
318 |
34 |
1,422 |
464 |
504 |
181 |
Issuance of Debt |
|
1,436 |
2,965 |
1,015 |
882 |
1,069 |
2,249 |
2,417 |
5,372 |
2,860 |
2,589 |
2,595 |
Issuance of Common Equity |
|
229 |
193 |
477 |
227 |
215 |
236 |
85 |
449 |
302 |
528 |
384 |
Repayment of Debt |
|
-1,350 |
-2,576 |
-2,063 |
-732 |
-924 |
-1,904 |
-2,198 |
-4,120 |
-2,411 |
-2,310 |
-2,490 |
Payment of Dividends |
|
-234 |
-247 |
-261 |
-253 |
-254 |
-263 |
-270 |
-279 |
-287 |
-303 |
-308 |
Cash Interest Paid |
|
121 |
99 |
145 |
126 |
141 |
112 |
176 |
112 |
225 |
163 |
176 |
Cash Income Taxes Paid |
|
-21 |
6.00 |
28 |
- |
1.00 |
7.00 |
25 |
7.00 |
26 |
8.00 |
37 |
Annual Balance Sheets for Ares Capital
This table presents Ares Capital's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
2021 |
2022 |
2023 |
2024 |
Total Assets |
20,843 |
22,398 |
23,800 |
28,254 |
Cash and Due from Banks |
372 |
303 |
535 |
635 |
Restricted Cash |
114 |
34 |
29 |
225 |
Trading Account Securities |
- |
- |
22,936 |
26,777 |
Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
0.00 |
Other Assets |
403 |
295 |
362 |
674 |
Total Liabilities & Shareholders' Equity |
20,843 |
22,398 |
23,800 |
28,254 |
Total Liabilities |
11,975 |
12,843 |
12,599 |
14,899 |
Accrued Interest Payable |
100 |
105 |
132 |
170 |
Long-Term Debt |
11,094 |
12,289 |
11,918 |
13,759 |
Other Long-Term Liabilities |
781 |
449 |
549 |
970 |
Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
8,868 |
9,555 |
11,201 |
13,355 |
Total Preferred & Common Equity |
8,868 |
9,555 |
11,201 |
13,355 |
Total Common Equity |
8,868 |
9,555 |
11,201 |
13,355 |
Common Stock |
8,553 |
9,557 |
10,739 |
12,503 |
Retained Earnings |
- |
-2.00 |
462 |
852 |
Quarterly Balance Sheets for Ares Capital
This table presents Ares Capital's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
22,038 |
21,812 |
22,231 |
22,920 |
24,256 |
26,092 |
27,100 |
28,317 |
Cash and Due from Banks |
|
257 |
359 |
411 |
527 |
509 |
601 |
486 |
647 |
Restricted Cash |
|
105 |
18 |
42 |
78 |
68 |
80 |
138 |
95 |
Trading Account Securities |
|
- |
- |
- |
- |
- |
- |
- |
27,187 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Assets |
|
392 |
292 |
287 |
390 |
598 |
494 |
614 |
445 |
Total Liabilities & Shareholders' Equity |
|
22,038 |
21,812 |
22,231 |
22,920 |
24,256 |
26,092 |
27,100 |
28,317 |
Total Liabilities |
|
12,602 |
11,763 |
11,877 |
12,105 |
12,384 |
13,728 |
14,327 |
14,645 |
Accrued Interest Payable |
|
76 |
84 |
- |
85 |
107 |
- |
119 |
130 |
Long-Term Debt |
|
11,895 |
11,244 |
11,406 |
11,551 |
11,729 |
12,993 |
13,534 |
13,922 |
Other Long-Term Liabilities |
|
631 |
435 |
384 |
469 |
548 |
582 |
674 |
593 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
9,436 |
10,049 |
10,354 |
10,815 |
11,872 |
12,364 |
12,773 |
13,672 |
Total Preferred & Common Equity |
|
9,436 |
10,049 |
10,354 |
10,815 |
11,872 |
12,364 |
12,773 |
13,672 |
Total Common Equity |
|
9,436 |
10,049 |
10,354 |
10,815 |
11,872 |
12,364 |
12,773 |
13,672 |
Common Stock |
|
9,370 |
10,034 |
10,274 |
10,506 |
11,252 |
11,722 |
12,045 |
12,907 |
Retained Earnings |
|
66 |
15 |
80 |
309 |
620 |
642 |
728 |
765 |
Annual Metrics And Ratios for Ares Capital
This table displays calculated financial ratios and metrics derived from Ares Capital's official financial filings.
Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
-53.61% |
75.75% |
91.68% |
1.30% |
EBITDA Growth |
|
0.00% |
-141.68% |
270.57% |
135.31% |
-4.93% |
EBIT Growth |
|
0.00% |
-144.30% |
261.30% |
138.67% |
-5.08% |
NOPAT Growth |
|
0.00% |
-135.82% |
330.43% |
138.67% |
-5.08% |
Net Income Growth |
|
0.00% |
-185.95% |
261.30% |
138.67% |
-5.08% |
EPS Growth |
|
0.00% |
207.89% |
-66.10% |
125.21% |
-8.96% |
Operating Cash Flow Growth |
|
0.00% |
-323.97% |
44.73% |
137.60% |
-516.44% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
94.02% |
126.96% |
-858.01% |
Invested Capital Growth |
|
0.00% |
0.00% |
9.43% |
5.84% |
17.28% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
20.06% |
7.19% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
76.09% |
12.12% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
77.16% |
11.88% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
109.07% |
5.66% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
112.12% |
5.66% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
16.52% |
-6.51% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
50.87% |
0.20% |
4.10% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.10% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
3.37% |
3.07% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
EBITDA Margin |
|
63.67% |
-57.20% |
55.52% |
68.16% |
63.96% |
EBIT Margin |
|
62.14% |
-59.34% |
54.46% |
67.82% |
63.55% |
Profit (Net Income) Margin |
|
32.03% |
-59.34% |
54.46% |
67.82% |
63.55% |
Tax Burden Percent |
|
59.53% |
100.00% |
100.00% |
100.00% |
100.00% |
Interest Burden Percent |
|
86.58% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
-2.92% |
3.21% |
7.12% |
6.05% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-5.17% |
3.21% |
7.12% |
6.05% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-6.46% |
4.07% |
8.31% |
6.33% |
Return on Equity (ROE) |
|
0.00% |
-9.38% |
7.28% |
15.43% |
12.38% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-202.92% |
-5.79% |
1.45% |
-9.85% |
Operating Return on Assets (OROA) |
|
0.00% |
-2.00% |
3.10% |
6.93% |
5.84% |
Return on Assets (ROA) |
|
0.00% |
-2.00% |
3.10% |
6.93% |
5.84% |
Return on Common Equity (ROCE) |
|
0.00% |
-9.38% |
7.28% |
15.43% |
12.38% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-4.69% |
7.02% |
14.30% |
11.38% |
Net Operating Profit after Tax (NOPAT) |
|
813 |
-291 |
671 |
1,602 |
1,520 |
NOPAT Margin |
|
53.81% |
-41.54% |
54.46% |
67.82% |
63.55% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
2.25% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
37.86% |
159.34% |
45.54% |
32.18% |
36.45% |
Earnings before Interest and Taxes (EBIT) |
|
939 |
-416 |
671 |
1,602 |
1,520 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
962 |
-401 |
684 |
1,610 |
1,530 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.79 |
0.91 |
1.04 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.79 |
0.91 |
1.04 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
6.14 |
4.31 |
5.78 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
12.61 |
6.68 |
9.08 |
Dividend Yield |
|
14.07% |
10.46% |
3.43% |
10.75% |
8.97% |
Earnings Yield |
|
0.00% |
0.00% |
7.93% |
14.96% |
11.01% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.89 |
0.93 |
0.99 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
15.84 |
9.12 |
11.17 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
28.53 |
13.38 |
17.47 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
29.09 |
13.44 |
17.58 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
29.09 |
13.44 |
17.58 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
42.13 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
65.94 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
1.25 |
1.29 |
1.06 |
1.03 |
Long-Term Debt to Equity |
|
0.00 |
1.25 |
1.29 |
1.06 |
1.03 |
Financial Leverage |
|
0.00 |
1.25 |
1.27 |
1.17 |
1.05 |
Leverage Ratio |
|
0.00 |
2.35 |
2.35 |
2.23 |
2.12 |
Compound Leverage Factor |
|
0.00 |
2.35 |
2.35 |
2.23 |
2.12 |
Debt to Total Capital |
|
0.00% |
55.58% |
56.26% |
51.55% |
50.75% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
55.58% |
56.26% |
51.55% |
50.75% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
44.42% |
43.74% |
48.45% |
49.26% |
Debt to EBITDA |
|
0.00 |
-27.67 |
17.97 |
7.40 |
8.99 |
Net Debt to EBITDA |
|
0.00 |
-26.45 |
17.47 |
7.05 |
8.43 |
Long-Term Debt to EBITDA |
|
0.00 |
-27.67 |
17.97 |
7.40 |
8.99 |
Debt to NOPAT |
|
0.00 |
-38.10 |
18.31 |
7.44 |
9.05 |
Net Debt to NOPAT |
|
0.00 |
-36.43 |
17.81 |
7.09 |
8.49 |
Long-Term Debt to NOPAT |
|
0.00 |
-38.10 |
18.31 |
7.44 |
9.05 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-20,253 |
-1,211 |
327 |
-2,475 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-54.44 |
-2.66 |
0.56 |
-3.46 |
Operating Cash Flow to Interest Expense |
|
0.00 |
-6.61 |
-2.99 |
0.88 |
-2.98 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-6.61 |
-2.99 |
0.88 |
-2.98 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.03 |
0.06 |
0.10 |
0.09 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
19,962 |
21,844 |
23,119 |
27,114 |
Invested Capital Turnover |
|
0.00 |
0.07 |
0.06 |
0.11 |
0.10 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
19,962 |
1,882 |
1,275 |
3,995 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
19,517 |
21,528 |
26,725 |
Market Capitalization |
|
0.00 |
0.00 |
7,565 |
10,174 |
13,826 |
Book Value per Share |
|
$0.00 |
$19.88 |
$18.80 |
$19.67 |
$20.67 |
Tangible Book Value per Share |
|
$0.00 |
$19.88 |
$18.80 |
$19.67 |
$20.67 |
Total Capital |
|
0.00 |
19,962 |
21,844 |
23,119 |
27,114 |
Total Debt |
|
0.00 |
11,094 |
12,289 |
11,918 |
13,759 |
Total Long-Term Debt |
|
0.00 |
11,094 |
12,289 |
11,918 |
13,759 |
Net Debt |
|
0.00 |
10,608 |
11,952 |
11,354 |
12,899 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
329 |
125 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
11,094 |
12,289 |
11,918 |
13,759 |
Total Depreciation and Amortization (D&A) |
|
23 |
15 |
13 |
8.00 |
10 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$1.21 |
$2.75 |
$2.44 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
498M |
554M |
624M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$1.19 |
$2.68 |
$2.44 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
518M |
575M |
624M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
531.37M |
582.31M |
671.48M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
791 |
-261 |
478 |
1,117 |
1,064 |
Normalized NOPAT Margin |
|
52.35% |
-37.25% |
38.81% |
47.29% |
44.48% |
Pre Tax Income Margin |
|
53.81% |
-59.34% |
54.46% |
67.82% |
63.55% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
-1.12 |
1.47 |
2.75 |
2.13 |
NOPAT to Interest Expense |
|
0.00 |
-0.78 |
1.47 |
2.75 |
2.13 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
-1.12 |
1.47 |
2.75 |
2.13 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
-0.78 |
1.47 |
2.75 |
2.13 |
Payout Ratios |
|
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
140.29% |
-166.83% |
135.92% |
64.38% |
74.93% |
Augmented Payout Ratio |
|
160.95% |
-166.83% |
135.92% |
64.38% |
74.93% |
Quarterly Metrics And Ratios for Ares Capital
This table displays calculated financial ratios and metrics derived from Ares Capital's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-127.15% |
0.00% |
-73.90% |
313.91% |
637.50% |
76.01% |
2.36% |
-12.48% |
-8.68% |
17.56% |
-32.75% |
EBITDA Growth |
|
-64.34% |
0.00% |
-127.63% |
720.63% |
369.07% |
358.51% |
-63.33% |
-16.62% |
-21.98% |
18.59% |
-40.23% |
EBIT Growth |
|
-65.81% |
0.00% |
-128.04% |
679.10% |
384.95% |
363.28% |
-63.62% |
-16.49% |
-21.73% |
18.15% |
-40.88% |
NOPAT Growth |
|
-50.79% |
0.00% |
-119.62% |
927.29% |
384.95% |
623.51% |
-63.62% |
-16.49% |
-21.73% |
8.40% |
-40.88% |
Net Income Growth |
|
-68.86% |
0.00% |
-124.85% |
559.70% |
333.65% |
688.21% |
-63.62% |
5.19% |
-21.73% |
8.40% |
-54.27% |
EPS Growth |
|
-71.23% |
0.00% |
18.60% |
168.18% |
314.29% |
115.15% |
49.02% |
-11.86% |
-28.74% |
-23.94% |
-52.63% |
Operating Cash Flow Growth |
|
0.00% |
79.63% |
81.29% |
96.80% |
130.00% |
0.28% |
-102.41% |
-2,645.83% |
-1,232.61% |
25.35% |
-1,323.81% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
97.25% |
0.00% |
88.53% |
84.44% |
-514.38% |
-863.70% |
-99.16% |
Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
4.85% |
5.84% |
10.84% |
16.77% |
17.62% |
17.28% |
16.92% |
Revenue Q/Q Growth |
|
-179.47% |
532.50% |
-65.70% |
251.12% |
3.20% |
41.63% |
-80.05% |
200.22% |
7.68% |
82.33% |
-59.42% |
EBITDA Q/Q Growth |
|
253.97% |
100.00% |
-164.95% |
410.32% |
16.37% |
95.49% |
-123.14% |
258.41% |
8.90% |
197.15% |
-75.47% |
EBIT Q/Q Growth |
|
238.81% |
106.45% |
-166.15% |
405.51% |
16.24% |
97.23% |
-123.36% |
255.92% |
8.95% |
197.71% |
-75.75% |
NOPAT Q/Q Growth |
|
298.29% |
44.09% |
-166.34% |
536.45% |
16.24% |
114.97% |
-115.00% |
322.74% |
8.95% |
197.71% |
-75.75% |
Net Income Q/Q Growth |
|
255.22% |
18.27% |
-203.25% |
342.52% |
46.43% |
114.97% |
-121.43% |
255.92% |
8.95% |
197.71% |
-79.94% |
EPS Q/Q Growth |
|
-4.55% |
57.14% |
54.55% |
15.69% |
47.46% |
-18.39% |
7.04% |
-31.58% |
19.23% |
-12.90% |
-33.33% |
Operating Cash Flow Q/Q Growth |
|
101.33% |
-1,900.00% |
342.22% |
-105.50% |
195.83% |
-880.43% |
94.15% |
-6,176.19% |
60.47% |
48.56% |
-11.57% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
100.00% |
0.00% |
-0.36% |
97.28% |
47.69% |
-703.10% |
-36.09% |
-7.46% |
17.95% |
-26.97% |
Invested Capital Q/Q Growth |
|
0.00% |
2.41% |
-2.52% |
2.60% |
2.38% |
3.37% |
2.08% |
8.09% |
3.12% |
3.07% |
1.77% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
0.00% |
37.38% |
-70.79% |
62.56% |
70.54% |
97.37% |
-112.95% |
59.60% |
60.27% |
98.23% |
59.39% |
EBIT Margin |
|
0.00% |
36.99% |
-71.35% |
62.08% |
69.92% |
97.37% |
-114.05% |
59.23% |
59.93% |
97.86% |
58.47% |
Profit (Net Income) Margin |
|
0.00% |
23.70% |
-71.35% |
49.28% |
69.92% |
106.13% |
-114.05% |
59.23% |
59.93% |
97.86% |
48.37% |
Tax Burden Percent |
|
111.83% |
91.79% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Interest Burden Percent |
|
100.00% |
69.79% |
100.00% |
79.38% |
100.00% |
108.99% |
100.00% |
100.00% |
100.00% |
100.00% |
82.73% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
1.46% |
-3.42% |
6.83% |
6.30% |
11.15% |
-8.41% |
5.72% |
5.50% |
9.32% |
4.98% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
1.37% |
-4.09% |
5.44% |
6.30% |
11.15% |
-8.96% |
5.72% |
5.50% |
9.32% |
4.64% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
1.76% |
-4.58% |
6.04% |
7.29% |
13.00% |
-9.39% |
6.21% |
5.84% |
9.75% |
4.66% |
Return on Equity (ROE) |
|
0.00% |
3.21% |
-7.99% |
12.87% |
13.58% |
24.15% |
-17.80% |
11.93% |
11.34% |
19.07% |
9.63% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-5.54% |
0.00% |
0.00% |
0.00% |
1.45% |
-3.51% |
-8.98% |
-10.28% |
-9.85% |
-10.64% |
Operating Return on Assets (OROA) |
|
0.00% |
2.11% |
-2.38% |
3.36% |
6.12% |
9.95% |
-11.71% |
5.61% |
5.35% |
8.99% |
4.85% |
Return on Assets (ROA) |
|
0.00% |
1.35% |
-2.38% |
2.66% |
6.12% |
10.85% |
-11.71% |
5.61% |
5.35% |
8.99% |
4.01% |
Return on Common Equity (ROCE) |
|
0.00% |
3.21% |
-7.99% |
12.87% |
13.58% |
24.15% |
-17.80% |
11.93% |
11.34% |
19.07% |
9.63% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.33% |
3.94% |
6.98% |
0.00% |
12.81% |
12.43% |
11.26% |
0.00% |
9.29% |
Net Operating Profit after Tax (NOPAT) |
|
93 |
134 |
-89 |
388 |
451 |
970 |
-145 |
324 |
353 |
1,051 |
255 |
NOPAT Margin |
|
0.00% |
25.82% |
-49.94% |
62.08% |
69.92% |
106.13% |
-79.84% |
59.23% |
59.93% |
97.86% |
58.47% |
Net Nonoperating Expense Percent (NNEP) |
|
-0.19% |
0.09% |
0.68% |
1.39% |
0.00% |
0.00% |
0.54% |
0.00% |
0.00% |
0.00% |
0.34% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
0.00% |
63.01% |
171.35% |
37.92% |
30.08% |
2.63% |
214.05% |
40.77% |
40.07% |
2.14% |
41.53% |
Earnings before Interest and Taxes (EBIT) |
|
93 |
192 |
-127 |
388 |
451 |
890 |
-208 |
324 |
353 |
1,051 |
255 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
97 |
194 |
-126 |
391 |
455 |
890 |
-206 |
326 |
355 |
1,055 |
259 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.79 |
0.80 |
0.84 |
0.87 |
0.91 |
0.00 |
0.96 |
0.99 |
1.04 |
1.09 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.79 |
0.80 |
0.84 |
0.87 |
0.91 |
0.00 |
0.96 |
0.99 |
1.04 |
1.09 |
Price to Revenue (P/Rev) |
|
0.00 |
6.14 |
11.05 |
7.23 |
4.80 |
4.31 |
0.00 |
5.17 |
5.66 |
5.78 |
6.83 |
Price to Earnings (P/E) |
|
0.00 |
12.61 |
30.70 |
13.17 |
8.86 |
6.68 |
0.00 |
8.26 |
9.52 |
9.08 |
11.32 |
Dividend Yield |
|
6.72% |
3.43% |
3.77% |
6.39% |
8.67% |
10.75% |
10.10% |
9.86% |
9.59% |
8.97% |
8.66% |
Earnings Yield |
|
0.00% |
7.93% |
3.26% |
7.59% |
11.29% |
14.96% |
0.00% |
12.10% |
10.51% |
11.01% |
8.83% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.89 |
0.89 |
0.90 |
0.91 |
0.93 |
0.00 |
0.95 |
0.97 |
0.99 |
1.02 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
15.84 |
25.97 |
16.42 |
10.37 |
9.12 |
0.00 |
10.62 |
11.44 |
11.17 |
12.87 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
28.53 |
185.39 |
35.49 |
22.32 |
13.38 |
0.00 |
16.59 |
18.71 |
17.47 |
20.69 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
29.09 |
207.80 |
36.14 |
22.56 |
13.44 |
0.00 |
16.68 |
18.79 |
17.58 |
20.88 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
29.09 |
573.02 |
48.37 |
26.63 |
13.44 |
0.00 |
15.81 |
17.75 |
17.58 |
22.10 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
40.77 |
39.99 |
42.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
65.94 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.26 |
1.29 |
1.12 |
1.11 |
1.07 |
1.06 |
0.99 |
1.06 |
1.06 |
1.03 |
1.02 |
Long-Term Debt to Equity |
|
1.26 |
1.29 |
1.12 |
1.10 |
1.07 |
1.06 |
0.99 |
1.05 |
1.06 |
1.03 |
1.02 |
Financial Leverage |
|
1.26 |
1.29 |
1.12 |
1.11 |
1.16 |
1.17 |
1.05 |
1.08 |
1.06 |
1.05 |
1.00 |
Leverage Ratio |
|
2.34 |
2.35 |
2.17 |
2.15 |
2.22 |
2.23 |
2.10 |
2.13 |
2.12 |
2.12 |
2.06 |
Compound Leverage Factor |
|
2.34 |
1.64 |
2.17 |
1.70 |
2.22 |
2.43 |
2.10 |
2.13 |
2.12 |
2.12 |
1.70 |
Debt to Total Capital |
|
55.76% |
56.26% |
52.81% |
52.61% |
51.65% |
51.55% |
49.70% |
51.53% |
51.45% |
50.75% |
50.45% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.40% |
0.00% |
0.00% |
0.00% |
0.60% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
55.76% |
56.26% |
52.81% |
52.21% |
51.65% |
51.55% |
49.70% |
50.93% |
51.45% |
50.75% |
50.45% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
44.24% |
43.74% |
47.19% |
47.39% |
48.35% |
48.45% |
50.30% |
48.47% |
48.55% |
49.26% |
49.55% |
Debt to EBITDA |
|
0.00 |
17.97 |
110.24 |
20.67 |
12.64 |
7.40 |
7.67 |
8.98 |
9.92 |
8.99 |
10.27 |
Net Debt to EBITDA |
|
0.00 |
17.47 |
106.54 |
19.86 |
11.98 |
7.05 |
7.29 |
8.51 |
9.46 |
8.43 |
9.72 |
Long-Term Debt to EBITDA |
|
0.00 |
17.97 |
110.24 |
20.51 |
12.64 |
7.40 |
7.67 |
8.87 |
9.92 |
8.99 |
10.27 |
Debt to NOPAT |
|
0.00 |
18.31 |
340.73 |
28.17 |
15.08 |
7.44 |
7.71 |
8.55 |
9.41 |
9.05 |
10.96 |
Net Debt to NOPAT |
|
0.00 |
17.81 |
329.30 |
27.06 |
14.29 |
7.09 |
7.33 |
8.11 |
8.97 |
8.49 |
10.38 |
Long-Term Debt to NOPAT |
|
0.00 |
18.31 |
340.73 |
27.96 |
15.08 |
7.44 |
7.71 |
8.46 |
9.41 |
9.05 |
10.96 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-21,238 |
0.00 |
-21,382 |
-21,459 |
-584 |
-306 |
-2,453 |
-3,339 |
-3,588 |
-2,944 |
-3,738 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
-176.98 |
0.00 |
-153.83 |
0.00 |
-4.03 |
-1.03 |
-15.43 |
-19.19 |
-18.40 |
-15.74 |
-20.10 |
Operating Cash Flow to Interest Expense |
|
0.17 |
-1.54 |
6.27 |
0.00 |
0.32 |
-1.20 |
-0.13 |
-7.57 |
-2.67 |
-1.43 |
-1.61 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.17 |
-1.54 |
6.27 |
0.00 |
0.32 |
-1.20 |
-0.13 |
-7.57 |
-2.67 |
-1.43 |
-1.61 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.06 |
0.03 |
0.05 |
0.09 |
0.10 |
0.10 |
0.09 |
0.09 |
0.09 |
0.08 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
21,331 |
21,844 |
21,293 |
21,847 |
22,366 |
23,119 |
23,601 |
25,510 |
26,307 |
27,114 |
27,594 |
Invested Capital Turnover |
|
0.00 |
0.06 |
0.07 |
0.11 |
0.09 |
0.11 |
0.11 |
0.10 |
0.09 |
0.10 |
0.09 |
Increase / (Decrease) in Invested Capital |
|
21,331 |
0.00 |
21,293 |
21,847 |
1,035 |
1,275 |
2,308 |
3,663 |
3,941 |
3,995 |
3,993 |
Enterprise Value (EV) |
|
0.00 |
19,517 |
18,910 |
19,734 |
20,396 |
21,528 |
0.00 |
24,297 |
25,534 |
26,725 |
28,060 |
Market Capitalization |
|
0.00 |
7,565 |
8,043 |
8,694 |
9,450 |
10,174 |
0.00 |
11,832 |
12,624 |
13,826 |
14,880 |
Book Value per Share |
|
$18.76 |
$18.80 |
$18.91 |
$19.01 |
$19.40 |
$19.67 |
$20.09 |
$20.34 |
$20.26 |
$20.67 |
$20.22 |
Tangible Book Value per Share |
|
$18.76 |
$18.80 |
$18.91 |
$19.01 |
$19.40 |
$19.67 |
$20.09 |
$20.34 |
$20.26 |
$20.67 |
$20.22 |
Total Capital |
|
21,331 |
21,844 |
21,293 |
21,847 |
22,366 |
23,119 |
23,601 |
25,510 |
26,307 |
27,114 |
27,594 |
Total Debt |
|
11,895 |
12,289 |
11,244 |
11,493 |
11,551 |
11,918 |
11,729 |
13,146 |
13,534 |
13,759 |
13,922 |
Total Long-Term Debt |
|
11,895 |
12,289 |
11,244 |
11,406 |
11,551 |
11,918 |
11,729 |
12,993 |
13,534 |
13,759 |
13,922 |
Net Debt |
|
11,533 |
11,952 |
10,867 |
11,040 |
10,946 |
11,354 |
11,152 |
12,465 |
12,910 |
12,899 |
13,180 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
-11 |
11 |
38 |
80 |
0.00 |
0.00 |
62 |
0.00 |
0.00 |
0.00 |
44 |
Net Nonoperating Obligations (NNO) |
|
11,895 |
12,289 |
11,244 |
11,493 |
11,551 |
11,918 |
11,729 |
13,146 |
13,534 |
13,759 |
13,922 |
Total Depreciation and Amortization (D&A) |
|
4.00 |
2.00 |
1.00 |
3.00 |
4.00 |
0.00 |
2.00 |
2.00 |
2.00 |
4.00 |
4.00 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.21 |
$0.34 |
$0.52 |
$0.61 |
$0.89 |
$0.73 |
$0.76 |
$0.52 |
$0.62 |
$0.54 |
$0.36 |
Adjusted Weighted Average Basic Shares Outstanding |
|
503M |
498M |
534M |
547M |
562M |
554M |
591M |
616M |
635M |
624M |
676M |
Adjusted Diluted Earnings per Share |
|
$0.21 |
$0.33 |
$0.51 |
$0.59 |
$0.87 |
$0.71 |
$0.76 |
$0.52 |
$0.62 |
$0.54 |
$0.36 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
523M |
518M |
555M |
567M |
582M |
575M |
591M |
616M |
635M |
624M |
676M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
508.26M |
531.37M |
544.58M |
557.38M |
569.44M |
582.31M |
607.76M |
630.39M |
646.08M |
671.48M |
689.63M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
65 |
94 |
-89 |
272 |
297 |
679 |
-136 |
227 |
259 |
736 |
178 |
Normalized NOPAT Margin |
|
0.00% |
18.07% |
-49.94% |
43.46% |
46.02% |
74.29% |
-74.46% |
41.46% |
43.97% |
68.50% |
40.93% |
Pre Tax Income Margin |
|
0.00% |
25.82% |
-71.35% |
49.28% |
69.92% |
106.13% |
-114.05% |
59.23% |
59.93% |
97.86% |
48.37% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.78 |
0.82 |
-0.91 |
0.00 |
3.11 |
2.98 |
-1.31 |
1.86 |
1.81 |
5.62 |
1.37 |
NOPAT to Interest Expense |
|
0.78 |
0.57 |
-0.64 |
0.00 |
3.11 |
3.25 |
-0.91 |
1.86 |
1.81 |
5.62 |
1.37 |
EBIT Less CapEx to Interest Expense |
|
0.78 |
0.82 |
-0.91 |
0.00 |
3.11 |
2.98 |
-1.31 |
1.86 |
1.81 |
5.62 |
1.37 |
NOPAT Less CapEx to Interest Expense |
|
0.78 |
0.57 |
-0.64 |
0.00 |
3.11 |
3.25 |
-0.91 |
1.86 |
1.81 |
5.62 |
1.37 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
135.92% |
2,924.24% |
243.87% |
134.44% |
64.38% |
68.39% |
69.37% |
76.39% |
74.93% |
92.68% |
Augmented Payout Ratio |
|
0.00% |
135.92% |
2,924.24% |
243.87% |
134.44% |
64.38% |
68.39% |
69.37% |
76.39% |
74.93% |
92.68% |
Key Financial Trends
Over the last four years, Ares Capital (NASDAQ:ARCC) has demonstrated variability in its financial performance with notable trends in revenue, net income, cash flow, and balance sheet composition.
- Net Income Growth: After negative or subdued net income in early 2023 (Q1 2023 net loss of -$208M), the company showed strong recovery and growth, achieving a net income of $1.05 billion in Q4 2024 before moderating to $241 million in Q1 2025. This reflects an improving earnings profile over time.
- Stable Dividend Payout: ARCC consistently paid cash dividends of $0.48 per common share each quarter from 2023 through Q1 2025, indicating a commitment to returning capital to shareholders.
- Equity Growth: Total common equity increased steadily from around $10 billion in early 2023 to $13.67 billion by Q1 2025, supporting a stronger capital base.
- Revenue Composition: Investment Securities Interest Income remained high, peaking at over $1.6 billion in Q4 2023 and stabilizing near $743 million by Q1 2025, indicating consistent core earnings from interest income.
- Capital Raising Activities: Frequent issuances of common equity (e.g., $477M in Q1 2023, $528M in Q4 2024) and significant issuance of debt have helped support asset growth and operational activities.
- Volatile Non-Interest Income: Net realized and unrealized losses on investments have been significant in some quarters (e.g., a loss of $216M in Q1 2025, $452M in Q4 2023, $983M in Q4 2022), offsetting some interest income gains and increasing quarter-to-quarter variability in total revenue.
- Operating Expenses: Other operating expenses fluctuated substantially, with $376 million in Q1 2024 to lower levels around $30 million in some quarters, impacting overall profitability.
- Cash Flow Variability: Operating cash flow was strongly negative in several quarters, such as Q2 2024 (-$1.3 billion) and Q3 2024 (-$521 million), reflecting swings in adjustments and changes in working capital. However, Q1 2023 showed a strong positive operating cash flow of $872 million.
- Negative Earnings and Revenue in Early 2023: The company had losses early in 2023 with negative net interest income and negative total revenue, indicating operational challenges during that period.
- Increased Interest Expense: Interest expense related to long-term debt increased from $139 million in Q1 2023 to around $186-$195 million by Q1 2025, reflecting higher borrowing costs that may pressure net interest income in a rising rate environment.
Summary: Ares Capital has experienced recovery from early 2023 losses to strong profitability by late 2024, supported by interest income and capital raises. However, earnings remain impacted by volatile investment gains/losses and fluctuating operating expenses. The consistent dividend and equity growth are positives, while the variability in cash flow and rising interest costs warrant attention.
09/12/25 10:20 PM ETAI Generated. May Contain Errors.