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
Ares Capital (NASDAQ: ARCC) has demonstrated several notable financial trends over the past four years through its quarterly earnings, cash flow, and balance sheet data.
Positive trends:
- Consistent net income growth from Q1 2023 (-$127.8M) to Q1 2025 ($210.8M), showing recovery and expansion of profitability.
- Total assets steadily increased from approximately $21.8B in Q1 2023 to $28.3B in Q1 2025, reflecting growth in the company's asset base.
- Common equity has grown from $10.0B in Q1 2023 to $13.7B in Q1 2025, indicating strengthening shareholder equity.
- The company has maintained steady cash dividends to common shareholders at $0.48 per share in recent quarters, pointing to consistent shareholder returns.
- Interest expenses relative to interest income have remained controlled, with net interest income positive in recent quarters, e.g., $557M in Q1 2025.
- Issuance of common equity and debt has been used effectively to balance financing needs while supporting growth.
- Non-cash adjustments and operating asset/liability changes have been carefully managed to maintain operating cash flows.
- Diluted earnings per share improved from negative in early 2023 to positive $0.36 in Q1 2025 showing improving per-share returns.
- Long-term debt increased steadily but appears manageable versus asset growth, rising from $11.2B in Q1 2023 to $13.9B in Q1 2025.
Neutral observations:
- Net realized & unrealized capital gains have fluctuated and occasionally been negative (e.g., -$216M in Q1 2025), contributing to volatility in non-interest income.
- Operating expenses and special charges show variability quarter to quarter, sometimes negative, likely reflecting one-time items or market conditions.
- Cash interest paid has fluctuated but remains substantial, reflecting the company's use of leverage.
Negative trends:
- Large non-cash adjustments to net income have led to negative operating cash flows in several recent quarters (e.g., -$299M in Q1 2025), indicating challenges in translating book earnings to cash.
- Net cash from continuing operating activities turned negative in multiple quarters, signaling potential liquidity or cash flow timing issues.
- Net realized & unrealized capital losses in some quarters have negatively impacted overall profitability and may indicate investment valuation risks.
- The company's total non-interest expenses have increased notably in recent quarters (e.g., $181M in Q1 2025 vs. $30M in Q4 2024), which could pressure margins if not controlled.
Overall, Ares Capital shows a trajectory of financial recovery and growth with strengthening equity and asset base. The stable dividend payout and improving net income offer positive signals for investors. However, variability in capital gains, significant non-cash adjustments, and occasional negative operating cash flow suggest some caution due to underlying volatility and operational risks.
10/03/25 03:48 AM ETAI Generated. May Contain Errors.