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 |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
818 |
449 |
322 |
394 |
1,014 |
241 |
361 |
404 |
293 |
92 |
171 |
| Consolidated Net Income / (Loss) |
|
970 |
461 |
324 |
386 |
1,051 |
221 |
353 |
371 |
452 |
228 |
174 |
| Net Income / (Loss) Continuing Operations |
|
970 |
461 |
324 |
386 |
1,051 |
221 |
353 |
371 |
452 |
228 |
174 |
| Total Pre-Tax Income |
|
970 |
461 |
324 |
386 |
1,051 |
221 |
353 |
371 |
496 |
228 |
174 |
| Total Revenue |
|
914 |
648 |
519 |
737 |
1,074 |
317 |
568 |
506 |
810 |
380 |
369 |
| Net Interest Income / (Expense) |
|
1,316 |
501 |
508 |
576 |
915 |
416 |
427 |
555 |
524 |
429 |
495 |
| Total Interest Income |
|
1,614 |
660 |
682 |
576 |
1,102 |
602 |
615 |
555 |
943 |
642 |
709 |
| Investment Securities Interest Income |
|
- |
660 |
682 |
576 |
- |
602 |
615 |
555 |
943 |
642 |
709 |
| Total Interest Expense |
|
298 |
159 |
174 |
0.00 |
187 |
186 |
188 |
0.00 |
419 |
213 |
214 |
| Long-Term Debt Interest Expense |
|
- |
159 |
174 |
- |
187 |
186 |
188 |
- |
- |
213 |
214 |
| Total Non-Interest Income |
|
-402 |
147 |
11 |
161 |
159 |
-99 |
141 |
-49 |
287 |
-50 |
-126 |
| Other Service Charges |
|
51 |
27 |
77 |
49 |
147 |
50 |
5.00 |
67 |
105 |
79 |
69 |
| Net Realized & Unrealized Capital Gains on Investments |
|
-453 |
120 |
-66 |
112 |
-245 |
-216 |
136 |
-116 |
182 |
-193 |
-195 |
| Total Non-Interest Expense |
|
24 |
217 |
195 |
315 |
23 |
96 |
215 |
343 |
150 |
152 |
195 |
| Insurance Policy Acquisition Costs |
|
- |
25 |
-13 |
- |
- |
-25 |
90 |
- |
- |
23 |
-21 |
| Other Operating Expenses |
|
-8.00 |
192 |
208 |
315 |
30 |
121 |
125 |
343 |
107 |
129 |
216 |
| Basic Earnings per Share |
|
$0.73 |
$0.76 |
$0.52 |
$0.62 |
$0.54 |
$0.36 |
$0.52 |
$0.57 |
$0.41 |
$0.13 |
$0.24 |
| Weighted Average Basic Shares Outstanding |
|
554M |
591M |
616M |
635M |
624M |
676M |
695M |
709M |
699M |
718M |
718M |
| Diluted Earnings per Share |
|
$0.71 |
$0.76 |
$0.52 |
$0.62 |
$0.54 |
$0.36 |
$0.52 |
$0.57 |
$0.41 |
$0.13 |
$0.24 |
| Weighted Average Diluted Shares Outstanding |
|
575M |
591M |
616M |
635M |
624M |
676M |
695M |
709M |
699M |
718M |
718M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
582.31M |
607.76M |
630.39M |
646.08M |
671.48M |
689.63M |
705.37M |
715.73M |
718.02M |
718.02M |
718.02M |
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 |
2025 |
| Net Change in Cash & Equivalents |
|
150 |
160 |
-149 |
227 |
296 |
64 |
| Net Cash From Operating Activities |
|
-580 |
-2,459 |
-1,359 |
511 |
-2,128 |
-1,717 |
| Net Cash From Continuing Operating Activities |
|
-580 |
-2,459 |
-1,359 |
511 |
-2,128 |
-1,717 |
| Net Income / (Loss) Continuing Operations |
|
484 |
1,567 |
600 |
1,522 |
1,522 |
1,299 |
| Consolidated Net Income / (Loss) |
|
484 |
1,567 |
600 |
1,522 |
1,522 |
1,299 |
| Amortization Expense |
|
23 |
15 |
13 |
8.00 |
10 |
17 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-1,142 |
-4,076 |
-1,937 |
-996 |
-3,799 |
-2,976 |
| Changes in Operating Assets and Liabilities, net |
|
55 |
35 |
-35 |
-23 |
139 |
-57 |
| Net Cash From Investing Activities |
|
0.00 |
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 |
0.00 |
| Net Cash From Financing Activities |
|
730 |
2,619 |
1,210 |
-284 |
2,424 |
1,781 |
| Net Cash From Continuing Financing Activities |
|
730 |
2,619 |
1,210 |
-284 |
2,424 |
1,781 |
| Issuance of Debt |
|
8,256 |
19,387 |
7,955 |
5,170 |
13,236 |
12,502 |
| Issuance of Common Equity |
|
4.00 |
819 |
1,001 |
1,155 |
1,364 |
928 |
| Repayment of Debt |
|
-6,751 |
-16,893 |
-6,834 |
-5,578 |
-11,037 |
-10,385 |
| Payment of Dividends |
|
-679 |
-694 |
-912 |
-1,031 |
-1,139 |
-1,264 |
| Cash Interest Paid |
|
243 |
310 |
402 |
524 |
676 |
750 |
| Cash Income Taxes Paid |
|
16 |
26 |
39 |
36 |
66 |
163 |
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 |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Change in Cash & Equivalents |
|
-41 |
13 |
104 |
-57 |
236 |
-118 |
-78 |
590 |
-330 |
-269 |
-31 |
| Net Cash From Operating Activities |
|
-359 |
-21 |
-1,318 |
-521 |
-268 |
-299 |
-218 |
-773 |
-427 |
184 |
336 |
| Net Cash From Continuing Operating Activities |
|
-359 |
-21 |
-1,318 |
-521 |
-268 |
-299 |
-218 |
-773 |
-427 |
184 |
336 |
| Net Income / (Loss) Continuing Operations |
|
413 |
449 |
322 |
394 |
357 |
241 |
361 |
404 |
293 |
92 |
171 |
| Consolidated Net Income / (Loss) |
|
413 |
449 |
322 |
394 |
357 |
241 |
361 |
404 |
293 |
92 |
171 |
| Amortization Expense |
|
- |
2.00 |
2.00 |
2.00 |
4.00 |
4.00 |
4.00 |
5.00 |
4.00 |
6.00 |
6.00 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-821 |
-443 |
-1,695 |
-947 |
-747 |
-446 |
-680 |
-1,153 |
-703 |
258 |
110 |
| Changes in Operating Assets and Liabilities, net |
|
49 |
-29 |
53 |
30 |
118 |
-98 |
97 |
-29 |
-21 |
-172 |
49 |
| Net Cash From Financing Activities |
|
318 |
34 |
1,422 |
464 |
504 |
181 |
140 |
1,363 |
97 |
-453 |
-367 |
| Net Cash From Continuing Financing Activities |
|
318 |
34 |
1,422 |
464 |
504 |
181 |
140 |
1,363 |
97 |
-453 |
-367 |
| Issuance of Debt |
|
2,249 |
2,417 |
5,372 |
2,860 |
2,589 |
2,563 |
2,008 |
4,780 |
3,119 |
3,874 |
3,108 |
| Repayment of Debt |
|
-1,904 |
-2,198 |
-4,120 |
-2,411 |
-2,310 |
-2,458 |
-1,869 |
-3,301 |
-2,725 |
-3,982 |
-3,130 |
| Payment of Dividends |
|
-263 |
-270 |
-279 |
-287 |
-303 |
-308 |
-317 |
-320 |
-319 |
-345 |
-345 |
| Cash Interest Paid |
|
112 |
176 |
112 |
225 |
163 |
176 |
163 |
221 |
190 |
219 |
205 |
| Cash Income Taxes Paid |
|
7.00 |
25 |
7.00 |
26 |
8.00 |
37 |
1.00 |
4.00 |
121 |
39 |
1.00 |
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 |
2025 |
| Total Assets |
|
20,843 |
22,398 |
23,800 |
28,254 |
31,235 |
| Cash and Due from Banks |
|
372 |
303 |
535 |
635 |
638 |
| Restricted Cash |
|
114 |
34 |
29 |
225 |
286 |
| Trading Account Securities |
|
- |
- |
22,936 |
26,777 |
29,499 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Assets |
|
403 |
295 |
362 |
674 |
826 |
| Total Liabilities & Shareholders' Equity |
|
20,843 |
22,398 |
23,800 |
28,254 |
31,235 |
| Total Liabilities |
|
11,975 |
12,843 |
12,599 |
14,899 |
16,917 |
| Accrued Interest Payable |
|
100 |
105 |
132 |
170 |
193 |
| Long-Term Debt |
|
11,094 |
12,289 |
11,918 |
13,759 |
15,991 |
| Other Long-Term Liabilities |
|
781 |
449 |
549 |
865 |
651 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
8,868 |
9,555 |
11,201 |
13,355 |
14,318 |
| Total Preferred & Common Equity |
|
8,868 |
9,555 |
11,201 |
13,355 |
14,318 |
| Total Common Equity |
|
8,868 |
9,555 |
11,201 |
13,355 |
14,318 |
| Common Stock |
|
8,553 |
9,557 |
10,739 |
12,503 |
13,360 |
| Retained Earnings |
|
- |
-2.00 |
462 |
852 |
958 |
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 |
|
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
| Total Assets |
|
21,812 |
22,231 |
22,920 |
24,256 |
26,092 |
27,100 |
28,317 |
29,071 |
30,806 |
30,679 |
30,498 |
| Cash and Due from Banks |
|
359 |
411 |
527 |
509 |
601 |
486 |
647 |
447 |
1,036 |
505 |
383 |
| Restricted Cash |
|
18 |
42 |
78 |
68 |
80 |
138 |
95 |
217 |
218 |
150 |
241 |
| Trading Account Securities |
|
- |
- |
- |
- |
- |
- |
27,187 |
27,899 |
28,707 |
29,513 |
29,350 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Assets |
|
292 |
287 |
390 |
598 |
494 |
614 |
445 |
521 |
859 |
525 |
525 |
| Total Liabilities & Shareholders' Equity |
|
21,812 |
22,231 |
22,920 |
24,256 |
26,092 |
27,100 |
28,317 |
29,071 |
30,806 |
30,679 |
30,498 |
| Total Liabilities |
|
11,763 |
11,877 |
12,105 |
12,384 |
13,728 |
14,327 |
14,645 |
15,037 |
16,484 |
16,614 |
16,607 |
| Accrued Interest Payable |
|
84 |
- |
85 |
107 |
- |
119 |
130 |
193 |
129 |
134 |
199 |
| Long-Term Debt |
|
11,244 |
11,406 |
11,551 |
11,729 |
12,993 |
13,534 |
13,922 |
14,109 |
15,605 |
15,848 |
15,773 |
| Other Long-Term Liabilities |
|
435 |
384 |
469 |
548 |
582 |
674 |
593 |
651 |
653 |
612 |
635 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
10,049 |
10,354 |
10,815 |
11,872 |
12,364 |
12,773 |
13,672 |
14,034 |
14,322 |
14,065 |
13,891 |
| Total Preferred & Common Equity |
|
10,049 |
10,354 |
10,815 |
11,872 |
12,364 |
12,773 |
13,672 |
14,034 |
14,322 |
14,065 |
13,891 |
| Total Common Equity |
|
10,049 |
10,354 |
10,815 |
11,872 |
12,364 |
12,773 |
13,672 |
14,034 |
14,322 |
14,065 |
13,891 |
| Common Stock |
|
10,034 |
10,274 |
10,506 |
11,252 |
11,722 |
12,045 |
12,907 |
13,245 |
13,471 |
13,360 |
13,360 |
| Retained Earnings |
|
15 |
80 |
309 |
620 |
642 |
728 |
765 |
789 |
851 |
705 |
531 |
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 |
2025 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-53.61% |
75.75% |
91.68% |
1.30% |
-4.97% |
| EBITDA Growth |
|
0.00% |
-141.68% |
270.57% |
135.31% |
-4.93% |
-10.22% |
| EBIT Growth |
|
0.00% |
-144.30% |
261.30% |
138.67% |
-5.08% |
-10.75% |
| NOPAT Growth |
|
0.00% |
-135.82% |
330.43% |
138.67% |
-5.08% |
-10.75% |
| Net Income Growth |
|
0.00% |
-185.95% |
261.30% |
138.67% |
-5.08% |
-10.75% |
| EPS Growth |
|
0.00% |
207.89% |
-66.10% |
125.21% |
-8.96% |
-23.77% |
| Operating Cash Flow Growth |
|
0.00% |
-323.97% |
44.73% |
137.60% |
-516.44% |
19.31% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
94.02% |
126.96% |
-858.01% |
25.70% |
| Invested Capital Growth |
|
0.00% |
0.00% |
9.43% |
5.84% |
17.28% |
11.78% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
20.06% |
7.19% |
16.82% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
76.09% |
12.12% |
30.14% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
77.16% |
11.88% |
30.63% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
109.07% |
5.66% |
12.21% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
112.12% |
5.66% |
8.26% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
16.52% |
-6.51% |
-6.53% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
50.87% |
0.20% |
4.10% |
-10.21% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.10% |
23.71% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
3.37% |
3.07% |
1.28% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
63.67% |
-57.20% |
55.52% |
68.16% |
63.96% |
61.22% |
| EBIT Margin |
|
62.14% |
-59.34% |
54.46% |
67.82% |
63.55% |
60.46% |
| Profit (Net Income) Margin |
|
32.03% |
-59.34% |
54.46% |
67.82% |
63.55% |
60.46% |
| Tax Burden Percent |
|
59.53% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
86.58% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
0.00% |
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% |
4.71% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-5.17% |
3.21% |
7.12% |
6.05% |
4.71% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-6.46% |
4.07% |
8.31% |
6.33% |
5.07% |
| Return on Equity (ROE) |
|
0.00% |
-9.38% |
7.28% |
15.43% |
12.38% |
9.78% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-202.92% |
-5.79% |
1.45% |
-9.85% |
-6.41% |
| Operating Return on Assets (OROA) |
|
0.00% |
-2.00% |
3.10% |
6.93% |
5.84% |
4.55% |
| Return on Assets (ROA) |
|
0.00% |
-2.00% |
3.10% |
6.93% |
5.84% |
4.55% |
| Return on Common Equity (ROCE) |
|
0.00% |
-9.38% |
7.28% |
15.43% |
12.38% |
9.78% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-4.69% |
7.02% |
14.30% |
11.38% |
9.45% |
| Net Operating Profit after Tax (NOPAT) |
|
813 |
-291 |
671 |
1,602 |
1,520 |
1,353 |
| NOPAT Margin |
|
53.81% |
-41.54% |
54.46% |
67.82% |
63.55% |
60.46% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
2.25% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
37.86% |
159.34% |
45.54% |
32.18% |
36.45% |
39.54% |
| Earnings before Interest and Taxes (EBIT) |
|
939 |
-416 |
671 |
1,602 |
1,520 |
1,353 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
962 |
-401 |
684 |
1,610 |
1,530 |
1,370 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.79 |
0.91 |
1.04 |
1.01 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.79 |
0.91 |
1.04 |
1.01 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
6.14 |
4.31 |
5.78 |
6.47 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
12.61 |
6.68 |
9.08 |
11.15 |
| Dividend Yield |
|
14.07% |
10.46% |
3.43% |
10.75% |
8.97% |
9.49% |
| Earnings Yield |
|
0.00% |
0.00% |
7.93% |
14.96% |
11.01% |
8.97% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.89 |
0.93 |
0.99 |
0.97 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
15.84 |
9.12 |
11.17 |
13.20 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
28.53 |
13.38 |
17.47 |
21.56 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
29.09 |
13.44 |
17.58 |
21.83 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
29.09 |
13.44 |
17.58 |
21.83 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
42.13 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
65.94 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
1.25 |
1.29 |
1.06 |
1.03 |
1.12 |
| Long-Term Debt to Equity |
|
0.00 |
1.25 |
1.29 |
1.06 |
1.03 |
1.12 |
| Financial Leverage |
|
0.00 |
1.25 |
1.27 |
1.17 |
1.05 |
1.08 |
| Leverage Ratio |
|
0.00 |
2.35 |
2.35 |
2.23 |
2.12 |
2.15 |
| Compound Leverage Factor |
|
0.00 |
2.35 |
2.35 |
2.23 |
2.12 |
2.15 |
| Debt to Total Capital |
|
0.00% |
55.58% |
56.26% |
51.55% |
50.75% |
52.76% |
| Short-Term Debt to Total Capital |
|
0.00% |
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% |
52.76% |
| Preferred Equity to Total Capital |
|
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% |
| Common Equity to Total Capital |
|
0.00% |
44.42% |
43.74% |
48.45% |
49.26% |
47.24% |
| Debt to EBITDA |
|
0.00 |
-27.67 |
17.97 |
7.40 |
8.99 |
11.67 |
| Net Debt to EBITDA |
|
0.00 |
-26.45 |
17.47 |
7.05 |
8.43 |
11.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
-27.67 |
17.97 |
7.40 |
8.99 |
11.67 |
| Debt to NOPAT |
|
0.00 |
-38.10 |
18.31 |
7.44 |
9.05 |
11.82 |
| Net Debt to NOPAT |
|
0.00 |
-36.43 |
17.81 |
7.09 |
8.49 |
11.13 |
| Long-Term Debt to NOPAT |
|
0.00 |
-38.10 |
18.31 |
7.44 |
9.05 |
11.82 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
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 |
-1,842 |
| Operating Cash Flow to CapEx |
|
0.00% |
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 |
-2.32 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
-6.61 |
-2.99 |
0.88 |
-2.98 |
-2.17 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-6.61 |
-2.99 |
0.88 |
-2.98 |
-2.17 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.03 |
0.06 |
0.10 |
0.09 |
0.08 |
| Fixed Asset Turnover |
|
0.00 |
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 |
30,309 |
| Invested Capital Turnover |
|
0.00 |
0.07 |
0.06 |
0.11 |
0.10 |
0.08 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
19,962 |
1,882 |
1,275 |
3,995 |
3,195 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
19,517 |
21,528 |
26,725 |
29,546 |
| Market Capitalization |
|
0.00 |
0.00 |
7,565 |
10,174 |
13,826 |
14,479 |
| Book Value per Share |
|
$0.00 |
$19.88 |
$18.80 |
$19.67 |
$20.67 |
$20.00 |
| Tangible Book Value per Share |
|
$0.00 |
$19.88 |
$18.80 |
$19.67 |
$20.67 |
$20.00 |
| Total Capital |
|
0.00 |
19,962 |
21,844 |
23,119 |
27,114 |
30,309 |
| Total Debt |
|
0.00 |
11,094 |
12,289 |
11,918 |
13,759 |
15,991 |
| Total Long-Term Debt |
|
0.00 |
11,094 |
12,289 |
11,918 |
13,759 |
15,991 |
| Net Debt |
|
0.00 |
10,608 |
11,952 |
11,354 |
12,899 |
15,067 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
329 |
125 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
11,094 |
12,289 |
11,918 |
13,759 |
15,991 |
| Total Depreciation and Amortization (D&A) |
|
23 |
15 |
13 |
8.00 |
10 |
17 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$1.21 |
$2.75 |
$2.44 |
$1.86 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
498M |
554M |
624M |
699M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$1.19 |
$2.68 |
$2.44 |
$1.86 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
518M |
575M |
624M |
699M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$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 |
718.02M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
791 |
-261 |
478 |
1,117 |
1,064 |
976 |
| Normalized NOPAT Margin |
|
52.35% |
-37.25% |
38.81% |
47.29% |
44.48% |
43.60% |
| Pre Tax Income Margin |
|
53.81% |
-59.34% |
54.46% |
67.82% |
63.55% |
60.46% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
-1.12 |
1.47 |
2.75 |
2.13 |
1.71 |
| NOPAT to Interest Expense |
|
0.00 |
-0.78 |
1.47 |
2.75 |
2.13 |
1.71 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
-1.12 |
1.47 |
2.75 |
2.13 |
1.71 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-0.78 |
1.47 |
2.75 |
2.13 |
1.71 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
140.29% |
-166.83% |
135.92% |
64.38% |
74.93% |
93.41% |
| Augmented Payout Ratio |
|
160.95% |
-166.83% |
135.92% |
64.38% |
74.93% |
93.41% |
Quarterly Metrics And Ratios for Ares Capital
This table displays calculated financial ratios and metrics derived from Ares Capital's official financial filings.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
718,022,845.00 |
718,022,845.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
718,022,845.00 |
718,022,845.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.32 |
0.24 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
76.01% |
2.36% |
-12.48% |
-8.68% |
17.56% |
-32.75% |
-6.36% |
-31.34% |
79.61% |
19.72% |
-35.04% |
| EBITDA Growth |
|
358.51% |
-63.33% |
-16.62% |
-21.98% |
18.59% |
-40.23% |
-14.42% |
-60.38% |
93.59% |
3.78% |
-49.58% |
| EBIT Growth |
|
363.28% |
-63.62% |
-16.49% |
-21.73% |
18.15% |
-40.88% |
-15.12% |
-61.37% |
94.69% |
2.94% |
-50.71% |
| NOPAT Growth |
|
623.51% |
-63.62% |
-16.49% |
-21.73% |
8.40% |
-40.88% |
-1.54% |
-61.37% |
43.80% |
2.94% |
-50.71% |
| Net Income Growth |
|
688.21% |
-63.62% |
5.19% |
-21.73% |
8.40% |
-54.27% |
-1.54% |
-3.89% |
31.05% |
2.94% |
-50.71% |
| EPS Growth |
|
115.15% |
49.02% |
-11.86% |
-28.74% |
-23.94% |
-52.63% |
0.00% |
-8.06% |
-24.07% |
-63.89% |
-53.85% |
| Operating Cash Flow Growth |
|
0.28% |
-102.41% |
-2,645.83% |
-1,232.61% |
25.35% |
-1,323.81% |
83.46% |
-48.37% |
-59.33% |
161.54% |
254.13% |
| Free Cash Flow Firm Growth |
|
0.00% |
88.53% |
84.44% |
-514.38% |
-863.70% |
-99.16% |
30.70% |
1.76% |
26.06% |
44.55% |
40.92% |
| Invested Capital Growth |
|
5.84% |
10.84% |
16.77% |
17.62% |
17.28% |
16.92% |
10.32% |
13.76% |
11.78% |
8.40% |
5.40% |
| Revenue Q/Q Growth |
|
41.63% |
-80.05% |
200.22% |
7.68% |
82.33% |
-59.42% |
11.52% |
4.12% |
60.16% |
-53.17% |
-2.77% |
| EBITDA Q/Q Growth |
|
95.49% |
-123.14% |
258.41% |
8.90% |
197.15% |
-75.47% |
7.81% |
-39.78% |
295.48% |
-64.86% |
-22.91% |
| EBIT Q/Q Growth |
|
97.23% |
-123.36% |
255.92% |
8.95% |
197.71% |
-75.75% |
7.93% |
-40.73% |
305.15% |
-65.55% |
-23.52% |
| NOPAT Q/Q Growth |
|
114.97% |
-115.00% |
322.74% |
8.95% |
197.71% |
-75.75% |
25.20% |
-48.90% |
204.54% |
-54.17% |
-23.52% |
| Net Income Q/Q Growth |
|
114.97% |
-121.43% |
255.92% |
8.95% |
197.71% |
-79.94% |
51.33% |
16.30% |
21.94% |
-49.71% |
-23.52% |
| EPS Q/Q Growth |
|
-18.39% |
7.04% |
-31.58% |
19.23% |
-12.90% |
-33.33% |
44.44% |
9.62% |
-28.07% |
-68.29% |
84.62% |
| Operating Cash Flow Q/Q Growth |
|
-880.43% |
94.15% |
-6,176.19% |
60.47% |
48.56% |
-11.57% |
27.09% |
-254.59% |
44.76% |
143.09% |
82.61% |
| Free Cash Flow Firm Q/Q Growth |
|
47.69% |
-703.10% |
-36.09% |
-7.46% |
17.95% |
-26.97% |
38.10% |
-49.40% |
21.94% |
22.50% |
35.60% |
| Invested Capital Q/Q Growth |
|
3.37% |
2.08% |
8.09% |
3.12% |
3.07% |
1.77% |
1.99% |
6.34% |
1.28% |
-1.31% |
-0.83% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
97.37% |
-112.95% |
59.60% |
60.27% |
98.23% |
59.39% |
57.41% |
33.20% |
81.98% |
61.53% |
48.78% |
| EBIT Margin |
|
97.37% |
-114.05% |
59.23% |
59.93% |
97.86% |
58.47% |
56.58% |
32.21% |
81.49% |
59.95% |
47.15% |
| Profit (Net Income) Margin |
|
106.13% |
-114.05% |
59.23% |
59.93% |
97.86% |
48.37% |
65.64% |
73.32% |
55.82% |
59.95% |
47.15% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
116.00% |
100.00% |
91.14% |
100.00% |
100.00% |
| Interest Burden Percent |
|
108.99% |
100.00% |
100.00% |
100.00% |
100.00% |
82.73% |
100.00% |
227.61% |
75.17% |
100.00% |
100.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-16.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
11.15% |
-8.41% |
5.72% |
5.50% |
9.32% |
4.98% |
5.25% |
2.20% |
4.78% |
4.80% |
3.43% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
11.15% |
-8.96% |
5.72% |
5.50% |
9.32% |
4.64% |
5.25% |
3.62% |
4.48% |
4.80% |
3.43% |
| Return on Net Nonoperating Assets (RNNOA) |
|
13.00% |
-9.39% |
6.21% |
5.84% |
9.75% |
4.66% |
5.42% |
3.90% |
4.82% |
5.15% |
3.67% |
| Return on Equity (ROE) |
|
24.15% |
-17.80% |
11.93% |
11.34% |
19.07% |
9.63% |
10.68% |
6.09% |
9.59% |
9.94% |
7.10% |
| Cash Return on Invested Capital (CROIC) |
|
1.45% |
-3.51% |
-8.98% |
-10.28% |
-9.85% |
-10.64% |
-5.26% |
-8.59% |
-6.41% |
-3.34% |
-1.18% |
| Operating Return on Assets (OROA) |
|
9.95% |
-11.71% |
5.61% |
5.35% |
8.99% |
4.85% |
4.40% |
2.13% |
6.13% |
4.68% |
3.33% |
| Return on Assets (ROA) |
|
10.85% |
-11.71% |
5.61% |
5.35% |
8.99% |
4.01% |
5.11% |
4.85% |
4.20% |
4.68% |
3.33% |
| Return on Common Equity (ROCE) |
|
24.15% |
-17.80% |
11.93% |
11.34% |
19.07% |
9.63% |
10.68% |
6.09% |
9.59% |
9.94% |
7.10% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
12.81% |
12.43% |
11.26% |
0.00% |
9.29% |
9.01% |
8.73% |
0.00% |
9.67% |
8.50% |
| Net Operating Profit after Tax (NOPAT) |
|
970 |
-145 |
324 |
353 |
1,051 |
255 |
319 |
163 |
496 |
228 |
174 |
| NOPAT Margin |
|
106.13% |
-79.84% |
59.23% |
59.93% |
97.86% |
58.47% |
65.64% |
32.21% |
61.25% |
59.95% |
47.15% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.54% |
0.00% |
0.00% |
0.00% |
0.34% |
0.00% |
-1.43% |
0.30% |
0.00% |
0.00% |
| 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 |
|
2.63% |
214.05% |
40.77% |
40.07% |
2.14% |
41.53% |
43.42% |
67.79% |
18.51% |
40.05% |
52.85% |
| Earnings before Interest and Taxes (EBIT) |
|
890 |
-208 |
324 |
353 |
1,051 |
255 |
275 |
163 |
660 |
228 |
174 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
890 |
-206 |
326 |
355 |
1,055 |
259 |
279 |
168 |
664 |
234 |
180 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.91 |
0.00 |
0.96 |
0.99 |
1.04 |
1.09 |
1.06 |
1.01 |
1.01 |
0.92 |
0.96 |
| Price to Tangible Book Value (P/TBV) |
|
0.91 |
0.00 |
0.96 |
0.99 |
1.04 |
1.09 |
1.06 |
1.01 |
1.01 |
0.92 |
0.96 |
| Price to Revenue (P/Rev) |
|
4.31 |
0.00 |
5.17 |
5.66 |
5.78 |
6.83 |
6.90 |
7.51 |
6.47 |
5.62 |
6.33 |
| Price to Earnings (P/E) |
|
6.68 |
0.00 |
8.26 |
9.52 |
9.08 |
11.32 |
10.95 |
10.56 |
11.15 |
11.25 |
13.86 |
| Dividend Yield |
|
10.75% |
10.10% |
9.86% |
9.59% |
8.97% |
8.66% |
8.94% |
9.41% |
9.49% |
10.65% |
10.36% |
| Earnings Yield |
|
14.96% |
0.00% |
12.10% |
10.51% |
11.01% |
8.83% |
9.13% |
9.47% |
8.97% |
8.89% |
7.22% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.93 |
0.00 |
0.95 |
0.97 |
0.99 |
1.02 |
1.00 |
0.96 |
0.97 |
0.94 |
0.96 |
| Enterprise Value to Revenue (EV/Rev) |
|
9.12 |
0.00 |
10.62 |
11.44 |
11.17 |
12.87 |
13.16 |
15.00 |
13.20 |
12.23 |
13.54 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
13.38 |
0.00 |
16.59 |
18.71 |
17.47 |
20.69 |
21.59 |
27.30 |
21.56 |
20.40 |
23.68 |
| Enterprise Value to EBIT (EV/EBIT) |
|
13.44 |
0.00 |
16.68 |
18.79 |
17.58 |
20.88 |
21.83 |
27.75 |
21.83 |
20.69 |
24.10 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
13.44 |
0.00 |
15.81 |
17.75 |
17.58 |
22.10 |
23.15 |
23.84 |
21.83 |
20.69 |
24.10 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
42.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
65.94 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.06 |
0.99 |
1.06 |
1.06 |
1.03 |
1.02 |
1.01 |
1.09 |
1.12 |
1.13 |
1.14 |
| Long-Term Debt to Equity |
|
1.06 |
0.99 |
1.05 |
1.06 |
1.03 |
1.02 |
1.01 |
1.09 |
1.12 |
1.13 |
1.14 |
| Financial Leverage |
|
1.17 |
1.05 |
1.08 |
1.06 |
1.05 |
1.00 |
1.03 |
1.08 |
1.08 |
1.07 |
1.07 |
| Leverage Ratio |
|
2.23 |
2.10 |
2.13 |
2.12 |
2.12 |
2.06 |
2.09 |
2.14 |
2.15 |
2.13 |
2.13 |
| Compound Leverage Factor |
|
2.43 |
2.10 |
2.13 |
2.12 |
2.12 |
1.70 |
2.09 |
4.86 |
1.62 |
2.13 |
2.13 |
| Debt to Total Capital |
|
51.55% |
49.70% |
51.53% |
51.45% |
50.75% |
50.45% |
50.13% |
52.14% |
52.76% |
52.98% |
53.17% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.60% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
51.55% |
49.70% |
50.93% |
51.45% |
50.75% |
50.45% |
50.13% |
52.14% |
52.76% |
52.98% |
53.17% |
| 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 |
|
48.45% |
50.30% |
48.47% |
48.55% |
49.26% |
49.55% |
49.87% |
47.86% |
47.24% |
47.02% |
46.83% |
| Debt to EBITDA |
|
7.40 |
7.67 |
8.98 |
9.92 |
8.99 |
10.27 |
10.78 |
14.82 |
11.67 |
11.49 |
13.13 |
| Net Debt to EBITDA |
|
7.05 |
7.29 |
8.51 |
9.46 |
8.43 |
9.72 |
10.27 |
13.63 |
11.00 |
11.02 |
12.61 |
| Long-Term Debt to EBITDA |
|
7.40 |
7.67 |
8.87 |
9.92 |
8.99 |
10.27 |
10.78 |
14.82 |
11.67 |
11.49 |
13.13 |
| Debt to NOPAT |
|
7.44 |
7.71 |
8.55 |
9.41 |
9.05 |
10.96 |
11.56 |
12.94 |
11.82 |
11.66 |
13.36 |
| Net Debt to NOPAT |
|
7.09 |
7.33 |
8.11 |
8.97 |
8.49 |
10.38 |
11.01 |
11.90 |
11.13 |
11.17 |
12.83 |
| Long-Term Debt to NOPAT |
|
7.44 |
7.71 |
8.46 |
9.41 |
9.05 |
10.96 |
11.56 |
12.94 |
11.82 |
11.66 |
13.36 |
| 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) |
|
-306 |
-2,453 |
-3,339 |
-3,588 |
-2,944 |
-3,738 |
-2,314 |
-3,457 |
-2,699 |
-2,092 |
-1,347 |
| 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 |
|
-1.03 |
-15.43 |
-19.19 |
-18.40 |
-15.74 |
-20.10 |
-12.31 |
0.00 |
-6.44 |
-9.82 |
-6.29 |
| Operating Cash Flow to Interest Expense |
|
-1.20 |
-0.13 |
-7.57 |
-2.67 |
-1.43 |
-1.61 |
-1.16 |
0.00 |
-1.02 |
0.86 |
1.57 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-1.20 |
-0.13 |
-7.57 |
-2.67 |
-1.43 |
-1.61 |
-1.16 |
0.00 |
-1.02 |
0.86 |
1.57 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.10 |
0.10 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.07 |
0.08 |
0.08 |
0.07 |
| 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 |
|
23,119 |
23,601 |
25,510 |
26,307 |
27,114 |
27,594 |
28,143 |
29,927 |
30,309 |
29,913 |
29,664 |
| Invested Capital Turnover |
|
0.11 |
0.11 |
0.10 |
0.09 |
0.10 |
0.09 |
0.08 |
0.07 |
0.08 |
0.08 |
0.07 |
| Increase / (Decrease) in Invested Capital |
|
1,275 |
2,308 |
3,663 |
3,941 |
3,995 |
3,993 |
2,633 |
3,620 |
3,195 |
2,319 |
1,521 |
| Enterprise Value (EV) |
|
21,528 |
0.00 |
24,297 |
25,534 |
26,725 |
28,060 |
28,263 |
28,748 |
29,546 |
28,132 |
28,454 |
| Market Capitalization |
|
10,174 |
0.00 |
11,832 |
12,624 |
13,826 |
14,880 |
14,818 |
14,397 |
14,479 |
12,939 |
13,305 |
| Book Value per Share |
|
$19.67 |
$20.09 |
$20.34 |
$20.26 |
$20.67 |
$20.22 |
$20.35 |
$20.30 |
$20.00 |
$19.59 |
$19.35 |
| Tangible Book Value per Share |
|
$19.67 |
$20.09 |
$20.34 |
$20.26 |
$20.67 |
$20.22 |
$20.35 |
$20.30 |
$20.00 |
$19.59 |
$19.35 |
| Total Capital |
|
23,119 |
23,601 |
25,510 |
26,307 |
27,114 |
27,594 |
28,143 |
29,927 |
30,309 |
29,913 |
29,664 |
| Total Debt |
|
11,918 |
11,729 |
13,146 |
13,534 |
13,759 |
13,922 |
14,109 |
15,605 |
15,991 |
15,848 |
15,773 |
| Total Long-Term Debt |
|
11,918 |
11,729 |
12,993 |
13,534 |
13,759 |
13,922 |
14,109 |
15,605 |
15,991 |
15,848 |
15,773 |
| Net Debt |
|
11,354 |
11,152 |
12,465 |
12,910 |
12,899 |
13,180 |
13,445 |
14,351 |
15,067 |
15,193 |
15,149 |
| 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) |
|
0.00 |
62 |
0.00 |
0.00 |
0.00 |
44 |
0.00 |
-208 |
44 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
11,918 |
11,729 |
13,146 |
13,534 |
13,759 |
13,922 |
14,109 |
15,605 |
15,991 |
15,848 |
15,773 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
2.00 |
2.00 |
2.00 |
4.00 |
4.00 |
4.00 |
5.00 |
4.00 |
6.00 |
6.00 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.73 |
$0.76 |
$0.52 |
$0.62 |
$0.54 |
$0.36 |
$0.52 |
$0.57 |
$0.41 |
$0.13 |
$0.24 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
554M |
591M |
616M |
635M |
624M |
676M |
695M |
709M |
699M |
718M |
718M |
| Adjusted Diluted Earnings per Share |
|
$0.71 |
$0.76 |
$0.52 |
$0.62 |
$0.54 |
$0.36 |
$0.52 |
$0.57 |
$0.41 |
$0.13 |
$0.24 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
575M |
591M |
616M |
635M |
624M |
676M |
695M |
709M |
699M |
718M |
718M |
| 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 |
|
582.31M |
607.76M |
630.39M |
646.08M |
671.48M |
689.63M |
705.37M |
715.73M |
718.02M |
718.02M |
718.02M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
679 |
-136 |
227 |
259 |
736 |
178 |
193 |
114 |
347 |
159 |
122 |
| Normalized NOPAT Margin |
|
74.29% |
-74.46% |
41.46% |
43.97% |
68.50% |
40.93% |
39.61% |
22.55% |
42.88% |
41.96% |
33.01% |
| Pre Tax Income Margin |
|
106.13% |
-114.05% |
59.23% |
59.93% |
97.86% |
48.37% |
56.58% |
73.32% |
61.25% |
59.95% |
47.15% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.98 |
-1.31 |
1.86 |
1.81 |
5.62 |
1.37 |
1.46 |
0.00 |
1.58 |
1.07 |
0.81 |
| NOPAT to Interest Expense |
|
3.25 |
-0.91 |
1.86 |
1.81 |
5.62 |
1.37 |
1.70 |
0.00 |
1.18 |
1.07 |
0.81 |
| EBIT Less CapEx to Interest Expense |
|
2.98 |
-1.31 |
1.86 |
1.81 |
5.62 |
1.37 |
1.46 |
0.00 |
1.58 |
1.07 |
0.81 |
| NOPAT Less CapEx to Interest Expense |
|
3.25 |
-0.91 |
1.86 |
1.81 |
5.62 |
1.37 |
1.70 |
0.00 |
1.18 |
1.07 |
0.81 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
64.38% |
68.39% |
69.37% |
76.39% |
74.93% |
92.68% |
96.06% |
99.85% |
93.41% |
95.68% |
112.56% |
| Augmented Payout Ratio |
|
64.38% |
68.39% |
69.37% |
76.39% |
74.93% |
92.68% |
96.06% |
99.85% |
93.41% |
95.68% |
112.56% |
Key Financial Trends
Ares Capital’s Q2 2026 results show improving core lending income but weaker investment performance. Net interest income rose to $495 million from $427 million in Q2 2025 and $429 million in Q1 2026. However, net realized and unrealized investment losses of $195 million reduced total non-interest income to negative $126 million, causing total revenue to decline to $369 million from $568 million a year earlier.
Net income attributable to common shareholders fell to $171 million, or $0.24 per diluted share, compared with $361 million, or $0.52 per share, in Q2 2025. The comparison is affected by restated historical data and changing allocations between common and preferred shareholders, but the latest quarter still indicates that investment marks remain a significant earnings swing factor.
- Core interest income continues to grow: Total interest income increased 15% year over year to $709 million in Q2 2026, while net interest income advanced 16% to $495 million. This suggests the lending portfolio continues to generate strong recurring income.
- Quarterly operating cash flow improved: Net cash from operating activities increased to $336 million in Q2 2026 from $184 million in Q1 2026 and was positive after several quarters of negative operating cash flow, including negative $427 million in Q4 2025 and negative $773 million in Q3 2025.
- The asset base has expanded substantially: Total assets reached $30.5 billion at June 30, 2026, up from $22.2 billion in Q2 2023 and $24.3 billion in Q1 2024. Trading account securities increased to $29.4 billion from $27.9 billion in Q2 2025.
- Liquidity remains meaningful: Cash and restricted cash totaled $624 million at the end of Q2 2026. Although total cash declined from $655 million in Q1, the balance provides some support for ongoing funding and distributions.
- Debt activity was largely refinancing-oriented: In Q2 2026, Ares Capital issued $3.108 billion of debt and repaid $3.130 billion, producing only a $22 million net reduction in debt issuance before dividends. This indicates active balance-sheet management rather than aggressive net borrowing in the quarter.
- Dividends remain a major cash commitment: The company paid $345 million in dividends during Q2 2026, compared with $345 million in Q1 2026 and $319 million in Q4 2025. The reported common dividend per share was $0.48 in recent quarters, but Q2 2026 per-share dividend data was not provided.
- Cash flow is highly volatile: Operating cash flow has frequently differed from reported earnings because of large non-cash investment adjustments and changes in operating assets and liabilities. Investors should place greater emphasis on recurring net interest income than on any single quarter’s cash-flow result.
- Investment losses are weighing on total profitability: Net realized and unrealized investment results were negative $195 million in Q2 2026, following a negative $192.5 million in Q1 2026. This contrasts with positive investment gains in Q2 2025 and Q4 2024, highlighting the volatility of reported earnings.
- Common earnings and earnings per share weakened: Net income attributable to common shareholders declined 53% year over year to $171 million, while diluted EPS dropped to $0.24 from $0.52. Q2 2026 EPS also remained below the $0.41 reported in Q4 2025 and the $0.57 reported in Q3 2025.
- Debt has grown faster than equity over the multi-year period: Long-term debt increased to $15.8 billion in Q2 2026 from $11.4 billion in Q2 2023, while total equity rose from $10.4 billion to $13.9 billion. This pushed the long-term-debt-to-equity ratio from approximately 1.10 times to 1.14 times, increasing sensitivity to funding costs and credit losses.
Overall, the statements point to a financially larger company with strong recurring net interest income and improved recent operating cash flow. The main risks are investment valuation volatility, rising interest expense, substantial dividend obligations and a balance sheet that relies heavily on debt financing.
09/04/26 11:29 AM ETAI Generated. May Contain Errors.