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 experienced notable fluctuations in its financial performance, with some positive trends offset by periods of challenges primarily in non-interest income and operating activities.
- Consistent growth in total assets from approximately $22 billion in mid-2022 to over $28 billion by Q1 2025, signaling balance sheet expansion.
- Increase in common equity from around $9.4 billion in Q3 2022 to $13.67 billion by Q1 2025, indicating strengthening shareholder equity base.
- Generally increasing net interest income, reaching $557 million in Q1 2025, reflecting effective interest income generation despite fluctuating interest expenses.
- Net income attributable to common shareholders has recovered from losses in early 2024 to $241 million in Q1 2025, showing improvement in profitability.
- Earnings per share remained stable at $0.36 in Q1 2025 compared to prior quarters, despite share count increases, indicating earnings resilience.
- Quarterly cash dividends per share have remained steady at $0.48 across the period, reflecting a consistent shareholder return policy.
- Issuance of common equity continued regularly, with significant raises in Q1 2025 ($384 million), supporting capital flexibility.
- Volatility in net realized and unrealized capital gains on investments, showing both gains and heavy losses quarter to quarter, significantly impacting non-interest income (e.g., -$216 million in Q1 2025).
- Negative total non-interest income in Q1 2025 (-$121.6 million), compared to positive contributions in prior quarters, detracting from total revenue.
- Operating cash flow showed negative trends in recent quarters, with Q1 2025 net cash from continuing operating activities at -$299 million, which may pressure liquidity if sustained.
Summary: Ares Capital has steadily increased its asset and equity base over four years while managing steady dividend payments, reflecting its focus on capital strength and shareholder returns. Although net interest income remains solid, profitability has faced pressure due to significant swings in investment gains/losses and ongoing operating cash outflows in early 2025. Investors should monitor the company's ability to stabilize non-interest income and improve cash flow from operations in upcoming quarters.
08/23/25 03:12 PMAI Generated. May Contain Errors.