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 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
500 |
818 |
449 |
322 |
394 |
1,014 |
241 |
361 |
404 |
293 |
92 |
| Consolidated Net Income / (Loss) |
|
451 |
970 |
461 |
324 |
386 |
1,051 |
221 |
319 |
371 |
452 |
228 |
| Net Income / (Loss) Continuing Operations |
|
451 |
970 |
461 |
324 |
386 |
1,051 |
221 |
319 |
371 |
452 |
228 |
| Total Pre-Tax Income |
|
451 |
970 |
461 |
324 |
386 |
1,051 |
221 |
275 |
371 |
496 |
228 |
| Total Revenue |
|
645 |
914 |
648 |
519 |
737 |
1,074 |
317 |
486 |
506 |
810 |
380 |
| Net Interest Income / (Expense) |
|
478 |
1,316 |
501 |
508 |
576 |
915 |
416 |
345 |
555 |
524 |
429 |
| Total Interest Income |
|
623 |
1,614 |
660 |
682 |
576 |
1,102 |
602 |
533 |
555 |
943 |
642 |
| Investment Securities Interest Income |
|
623 |
- |
660 |
682 |
576 |
- |
602 |
533 |
555 |
943 |
642 |
| Total Interest Expense |
|
145 |
298 |
159 |
174 |
0.00 |
187 |
186 |
188 |
0.00 |
419 |
213 |
| Long-Term Debt Interest Expense |
|
145 |
- |
159 |
174 |
- |
187 |
186 |
188 |
- |
- |
213 |
| Total Non-Interest Income |
|
167 |
-402 |
147 |
11 |
161 |
159 |
-99 |
141 |
-49 |
287 |
-50 |
| Other Service Charges |
|
28 |
51 |
27 |
77 |
49 |
147 |
50 |
5.00 |
67 |
105 |
79 |
| Net Realized & Unrealized Capital Gains on Investments |
|
139 |
-453 |
120 |
-66 |
112 |
-245 |
-216 |
136 |
-116 |
182 |
-193 |
| Other Non-Interest Income |
|
- |
- |
- |
- |
- |
- |
67 |
0.00 |
- |
- |
64 |
| Total Non-Interest Expense |
|
194 |
24 |
217 |
195 |
315 |
23 |
96 |
211 |
343 |
150 |
152 |
| Insurance Policy Acquisition Costs |
|
42 |
- |
25 |
-13 |
- |
- |
-25 |
- |
- |
- |
23 |
| Other Operating Expenses |
|
179 |
-8.00 |
192 |
208 |
315 |
30 |
121 |
211 |
343 |
107 |
129 |
| Basic Earnings per Share |
|
$0.89 |
$0.73 |
$0.76 |
$0.52 |
$0.62 |
$0.54 |
$0.36 |
$0.52 |
$0.57 |
$0.41 |
$0.13 |
| Weighted Average Basic Shares Outstanding |
|
562M |
554M |
591M |
616M |
635M |
624M |
676M |
695M |
709M |
699M |
718M |
| Diluted Earnings per Share |
|
$0.87 |
$0.71 |
$0.76 |
$0.52 |
$0.62 |
$0.54 |
$0.36 |
$0.52 |
$0.57 |
$0.41 |
$0.13 |
| Weighted Average Diluted Shares Outstanding |
|
582M |
575M |
591M |
616M |
635M |
624M |
676M |
695M |
709M |
699M |
718M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
569.44M |
582.31M |
607.76M |
630.39M |
646.08M |
671.48M |
689.63M |
705.37M |
715.73M |
718.02M |
718.02M |
| Cash Dividends to Common per Share |
|
$0.48 |
$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 |
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 |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Change in Cash & Equivalents |
|
152 |
-41 |
13 |
104 |
-57 |
236 |
-118 |
-78 |
590 |
-330 |
-269 |
| Net Cash From Operating Activities |
|
46 |
-359 |
-21 |
-1,318 |
-521 |
-268 |
-299 |
-218 |
-773 |
-427 |
184 |
| Net Cash From Continuing Operating Activities |
|
46 |
-359 |
-21 |
-1,318 |
-521 |
-268 |
-299 |
-218 |
-773 |
-427 |
184 |
| Net Income / (Loss) Continuing Operations |
|
500 |
413 |
449 |
322 |
394 |
357 |
241 |
361 |
404 |
293 |
92 |
| Consolidated Net Income / (Loss) |
|
500 |
413 |
449 |
322 |
394 |
357 |
241 |
361 |
404 |
293 |
92 |
| Amortization Expense |
|
4.00 |
- |
2.00 |
2.00 |
2.00 |
4.00 |
4.00 |
4.00 |
5.00 |
4.00 |
6.00 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-465 |
-821 |
-443 |
-1,695 |
-947 |
-747 |
-446 |
-680 |
-1,153 |
-703 |
258 |
| Changes in Operating Assets and Liabilities, net |
|
7.00 |
49 |
-29 |
53 |
30 |
118 |
-98 |
97 |
-29 |
-21 |
-172 |
| 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 |
|
106 |
318 |
34 |
1,422 |
464 |
504 |
181 |
140 |
1,363 |
97 |
-453 |
| Net Cash From Continuing Financing Activities |
|
106 |
318 |
34 |
1,422 |
464 |
504 |
181 |
140 |
1,363 |
97 |
-453 |
| Issuance of Debt |
|
1,069 |
2,249 |
2,417 |
5,372 |
2,860 |
2,589 |
2,563 |
2,008 |
4,780 |
3,119 |
3,874 |
| Issuance of Common Equity |
|
215 |
236 |
85 |
449 |
302 |
528 |
384 |
318 |
204 |
22 |
0.00 |
| Repayment of Debt |
|
-924 |
-1,904 |
-2,198 |
-4,120 |
-2,411 |
-2,310 |
-2,458 |
-1,869 |
-3,301 |
-2,725 |
-3,982 |
| Payment of Dividends |
|
-254 |
-263 |
-270 |
-279 |
-287 |
-303 |
-308 |
-317 |
-320 |
-319 |
-345 |
| Cash Interest Paid |
|
141 |
112 |
176 |
112 |
225 |
163 |
176 |
163 |
221 |
190 |
219 |
| Cash Income Taxes Paid |
|
1.00 |
7.00 |
25 |
7.00 |
26 |
8.00 |
37 |
1.00 |
4.00 |
121 |
39 |
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 |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
| Total Assets |
|
22,038 |
21,812 |
22,231 |
22,920 |
24,256 |
26,092 |
27,100 |
28,317 |
29,071 |
30,806 |
30,679 |
| Cash and Due from Banks |
|
257 |
359 |
411 |
527 |
509 |
601 |
486 |
647 |
447 |
1,036 |
505 |
| Restricted Cash |
|
105 |
18 |
42 |
78 |
68 |
80 |
138 |
95 |
217 |
218 |
150 |
| Trading Account Securities |
|
- |
- |
- |
- |
- |
- |
- |
27,187 |
27,899 |
28,707 |
29,513 |
| 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 |
|
392 |
292 |
287 |
390 |
598 |
494 |
614 |
445 |
521 |
859 |
525 |
| Total Liabilities & Shareholders' Equity |
|
22,038 |
21,812 |
22,231 |
22,920 |
24,256 |
26,092 |
27,100 |
28,317 |
29,071 |
30,806 |
30,679 |
| Total Liabilities |
|
12,602 |
11,763 |
11,877 |
12,105 |
12,384 |
13,728 |
14,327 |
14,645 |
15,037 |
16,484 |
16,614 |
| Accrued Interest Payable |
|
76 |
84 |
- |
85 |
107 |
- |
119 |
130 |
193 |
129 |
134 |
| Long-Term Debt |
|
11,895 |
11,244 |
11,406 |
11,551 |
11,729 |
12,993 |
13,534 |
13,922 |
14,109 |
15,605 |
15,848 |
| Other Long-Term Liabilities |
|
631 |
435 |
384 |
469 |
548 |
582 |
674 |
593 |
651 |
653 |
612 |
| 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 |
|
9,436 |
10,049 |
10,354 |
10,815 |
11,872 |
12,364 |
12,773 |
13,672 |
14,034 |
14,322 |
14,065 |
| Total Preferred & Common Equity |
|
9,436 |
10,049 |
10,354 |
10,815 |
11,872 |
12,364 |
12,773 |
13,672 |
14,034 |
14,322 |
14,065 |
| Total Common Equity |
|
9,436 |
10,049 |
10,354 |
10,815 |
11,872 |
12,364 |
12,773 |
13,672 |
14,034 |
14,322 |
14,065 |
| Common Stock |
|
9,370 |
10,034 |
10,274 |
10,506 |
11,252 |
11,722 |
12,045 |
12,907 |
13,245 |
13,471 |
13,360 |
| Retained Earnings |
|
66 |
15 |
80 |
309 |
620 |
642 |
728 |
765 |
789 |
851 |
705 |
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 |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
718,022,845.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
718,022,845.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.32 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
637.50% |
76.01% |
2.36% |
-12.48% |
-8.68% |
17.56% |
-32.75% |
-6.36% |
-31.34% |
79.61% |
19.72% |
| EBITDA Growth |
|
369.07% |
358.51% |
-63.33% |
-16.62% |
-21.98% |
18.59% |
-40.23% |
-14.42% |
-60.38% |
93.59% |
3.78% |
| EBIT Growth |
|
384.95% |
363.28% |
-63.62% |
-16.49% |
-21.73% |
18.15% |
-40.88% |
-15.12% |
-61.37% |
94.69% |
2.94% |
| NOPAT Growth |
|
384.95% |
623.51% |
-63.62% |
-16.49% |
-21.73% |
8.40% |
-40.88% |
-1.54% |
-61.37% |
43.80% |
2.94% |
| Net Income Growth |
|
333.65% |
688.21% |
-63.62% |
5.19% |
-21.73% |
8.40% |
-54.27% |
-1.54% |
-3.89% |
31.05% |
2.94% |
| EPS Growth |
|
314.29% |
115.15% |
49.02% |
-11.86% |
-28.74% |
-23.94% |
-52.63% |
0.00% |
-8.06% |
-24.07% |
-63.89% |
| Operating Cash Flow Growth |
|
130.00% |
0.28% |
-102.41% |
-2,645.83% |
-1,232.61% |
25.35% |
-1,323.81% |
83.46% |
-48.37% |
-59.33% |
161.54% |
| Free Cash Flow Firm Growth |
|
97.25% |
0.00% |
88.53% |
84.44% |
-514.38% |
-863.70% |
-99.16% |
30.70% |
1.76% |
26.06% |
44.55% |
| Invested Capital Growth |
|
4.85% |
5.84% |
10.84% |
16.77% |
17.62% |
17.28% |
16.92% |
10.32% |
13.76% |
11.78% |
8.40% |
| Revenue Q/Q Growth |
|
3.20% |
41.63% |
-80.05% |
200.22% |
7.68% |
82.33% |
-59.42% |
11.52% |
4.12% |
60.16% |
-53.17% |
| EBITDA Q/Q Growth |
|
16.37% |
95.49% |
-123.14% |
258.41% |
8.90% |
197.15% |
-75.47% |
7.81% |
-39.78% |
295.48% |
-64.86% |
| EBIT Q/Q Growth |
|
16.24% |
97.23% |
-123.36% |
255.92% |
8.95% |
197.71% |
-75.75% |
7.93% |
-40.73% |
305.15% |
-65.55% |
| NOPAT Q/Q Growth |
|
16.24% |
114.97% |
-115.00% |
322.74% |
8.95% |
197.71% |
-75.75% |
25.20% |
-48.90% |
204.54% |
-54.17% |
| Net Income Q/Q Growth |
|
46.43% |
114.97% |
-121.43% |
255.92% |
8.95% |
197.71% |
-79.94% |
51.33% |
16.30% |
21.94% |
-49.71% |
| EPS Q/Q Growth |
|
47.46% |
-18.39% |
7.04% |
-31.58% |
19.23% |
-12.90% |
-33.33% |
44.44% |
9.62% |
-28.07% |
-68.29% |
| Operating Cash Flow Q/Q Growth |
|
195.83% |
-880.43% |
94.15% |
-6,176.19% |
60.47% |
48.56% |
-11.57% |
27.09% |
-254.59% |
44.76% |
143.09% |
| Free Cash Flow Firm Q/Q Growth |
|
97.28% |
47.69% |
-703.10% |
-36.09% |
-7.46% |
17.95% |
-26.97% |
38.10% |
-49.40% |
21.94% |
22.50% |
| Invested Capital Q/Q Growth |
|
2.38% |
3.37% |
2.08% |
8.09% |
3.12% |
3.07% |
1.77% |
1.99% |
6.34% |
1.28% |
-1.31% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
70.54% |
97.37% |
-112.95% |
59.60% |
60.27% |
98.23% |
59.39% |
57.41% |
33.20% |
81.98% |
61.53% |
| EBIT Margin |
|
69.92% |
97.37% |
-114.05% |
59.23% |
59.93% |
97.86% |
58.47% |
56.58% |
32.21% |
81.49% |
59.95% |
| Profit (Net Income) Margin |
|
69.92% |
106.13% |
-114.05% |
59.23% |
59.93% |
97.86% |
48.37% |
65.64% |
73.32% |
55.82% |
59.95% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
116.00% |
100.00% |
91.14% |
100.00% |
| Interest Burden Percent |
|
100.00% |
108.99% |
100.00% |
100.00% |
100.00% |
100.00% |
82.73% |
100.00% |
227.61% |
75.17% |
100.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-16.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
6.30% |
11.15% |
-8.41% |
5.72% |
5.50% |
9.32% |
4.98% |
5.25% |
2.20% |
4.78% |
4.80% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
6.30% |
11.15% |
-8.96% |
5.72% |
5.50% |
9.32% |
4.64% |
5.25% |
3.62% |
4.48% |
4.80% |
| Return on Net Nonoperating Assets (RNNOA) |
|
7.29% |
13.00% |
-9.39% |
6.21% |
5.84% |
9.75% |
4.66% |
5.42% |
3.90% |
4.82% |
5.15% |
| Return on Equity (ROE) |
|
13.58% |
24.15% |
-17.80% |
11.93% |
11.34% |
19.07% |
9.63% |
10.68% |
6.09% |
9.59% |
9.94% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
1.45% |
-3.51% |
-8.98% |
-10.28% |
-9.85% |
-10.64% |
-5.26% |
-8.59% |
-6.41% |
-3.34% |
| Operating Return on Assets (OROA) |
|
6.12% |
9.95% |
-11.71% |
5.61% |
5.35% |
8.99% |
4.85% |
4.40% |
2.13% |
6.13% |
4.68% |
| Return on Assets (ROA) |
|
6.12% |
10.85% |
-11.71% |
5.61% |
5.35% |
8.99% |
4.01% |
5.11% |
4.85% |
4.20% |
4.68% |
| Return on Common Equity (ROCE) |
|
13.58% |
24.15% |
-17.80% |
11.93% |
11.34% |
19.07% |
9.63% |
10.68% |
6.09% |
9.59% |
9.94% |
| Return on Equity Simple (ROE_SIMPLE) |
|
6.98% |
0.00% |
12.81% |
12.43% |
11.26% |
0.00% |
9.29% |
9.01% |
8.73% |
0.00% |
9.67% |
| Net Operating Profit after Tax (NOPAT) |
|
451 |
970 |
-145 |
324 |
353 |
1,051 |
255 |
319 |
163 |
496 |
228 |
| NOPAT Margin |
|
69.92% |
106.13% |
-79.84% |
59.23% |
59.93% |
97.86% |
58.47% |
65.64% |
32.21% |
61.25% |
59.95% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.54% |
0.00% |
0.00% |
0.00% |
0.34% |
0.00% |
-1.43% |
0.30% |
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 |
|
30.08% |
2.63% |
214.05% |
40.77% |
40.07% |
2.14% |
41.53% |
43.42% |
67.79% |
18.51% |
40.05% |
| Earnings before Interest and Taxes (EBIT) |
|
451 |
890 |
-208 |
324 |
353 |
1,051 |
255 |
275 |
163 |
660 |
228 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
455 |
890 |
-206 |
326 |
355 |
1,055 |
259 |
279 |
168 |
664 |
234 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.87 |
0.91 |
0.00 |
0.96 |
0.99 |
1.04 |
1.09 |
1.06 |
1.01 |
1.01 |
0.92 |
| Price to Tangible Book Value (P/TBV) |
|
0.87 |
0.91 |
0.00 |
0.96 |
0.99 |
1.04 |
1.09 |
1.06 |
1.01 |
1.01 |
0.92 |
| Price to Revenue (P/Rev) |
|
4.80 |
4.31 |
0.00 |
5.17 |
5.66 |
5.78 |
6.83 |
6.90 |
7.51 |
6.47 |
5.62 |
| Price to Earnings (P/E) |
|
8.86 |
6.68 |
0.00 |
8.26 |
9.52 |
9.08 |
11.32 |
10.95 |
10.56 |
11.15 |
11.25 |
| Dividend Yield |
|
8.67% |
10.75% |
10.10% |
9.86% |
9.59% |
8.97% |
8.66% |
8.94% |
9.41% |
9.49% |
10.65% |
| Earnings Yield |
|
11.29% |
14.96% |
0.00% |
12.10% |
10.51% |
11.01% |
8.83% |
9.13% |
9.47% |
8.97% |
8.89% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.91 |
0.93 |
0.00 |
0.95 |
0.97 |
0.99 |
1.02 |
1.00 |
0.96 |
0.97 |
0.94 |
| Enterprise Value to Revenue (EV/Rev) |
|
10.37 |
9.12 |
0.00 |
10.62 |
11.44 |
11.17 |
12.87 |
13.16 |
15.00 |
13.20 |
12.23 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
22.32 |
13.38 |
0.00 |
16.59 |
18.71 |
17.47 |
20.69 |
21.59 |
27.30 |
21.56 |
20.40 |
| Enterprise Value to EBIT (EV/EBIT) |
|
22.56 |
13.44 |
0.00 |
16.68 |
18.79 |
17.58 |
20.88 |
21.83 |
27.75 |
21.83 |
20.69 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
26.63 |
13.44 |
0.00 |
15.81 |
17.75 |
17.58 |
22.10 |
23.15 |
23.84 |
21.83 |
20.69 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
39.99 |
42.13 |
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) |
|
0.00 |
65.94 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.07 |
1.06 |
0.99 |
1.06 |
1.06 |
1.03 |
1.02 |
1.01 |
1.09 |
1.12 |
1.13 |
| Long-Term Debt to Equity |
|
1.07 |
1.06 |
0.99 |
1.05 |
1.06 |
1.03 |
1.02 |
1.01 |
1.09 |
1.12 |
1.13 |
| Financial Leverage |
|
1.16 |
1.17 |
1.05 |
1.08 |
1.06 |
1.05 |
1.00 |
1.03 |
1.08 |
1.08 |
1.07 |
| Leverage Ratio |
|
2.22 |
2.23 |
2.10 |
2.13 |
2.12 |
2.12 |
2.06 |
2.09 |
2.14 |
2.15 |
2.13 |
| Compound Leverage Factor |
|
2.22 |
2.43 |
2.10 |
2.13 |
2.12 |
2.12 |
1.70 |
2.09 |
4.86 |
1.62 |
2.13 |
| Debt to Total Capital |
|
51.65% |
51.55% |
49.70% |
51.53% |
51.45% |
50.75% |
50.45% |
50.13% |
52.14% |
52.76% |
52.98% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.60% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
51.65% |
51.55% |
49.70% |
50.93% |
51.45% |
50.75% |
50.45% |
50.13% |
52.14% |
52.76% |
52.98% |
| 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 |
|
48.35% |
48.45% |
50.30% |
48.47% |
48.55% |
49.26% |
49.55% |
49.87% |
47.86% |
47.24% |
47.02% |
| Debt to EBITDA |
|
12.64 |
7.40 |
7.67 |
8.98 |
9.92 |
8.99 |
10.27 |
10.78 |
14.82 |
11.67 |
11.49 |
| Net Debt to EBITDA |
|
11.98 |
7.05 |
7.29 |
8.51 |
9.46 |
8.43 |
9.72 |
10.27 |
13.63 |
11.00 |
11.02 |
| Long-Term Debt to EBITDA |
|
12.64 |
7.40 |
7.67 |
8.87 |
9.92 |
8.99 |
10.27 |
10.78 |
14.82 |
11.67 |
11.49 |
| Debt to NOPAT |
|
15.08 |
7.44 |
7.71 |
8.55 |
9.41 |
9.05 |
10.96 |
11.56 |
12.94 |
11.82 |
11.66 |
| Net Debt to NOPAT |
|
14.29 |
7.09 |
7.33 |
8.11 |
8.97 |
8.49 |
10.38 |
11.01 |
11.90 |
11.13 |
11.17 |
| Long-Term Debt to NOPAT |
|
15.08 |
7.44 |
7.71 |
8.46 |
9.41 |
9.05 |
10.96 |
11.56 |
12.94 |
11.82 |
11.66 |
| 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) |
|
-584 |
-306 |
-2,453 |
-3,339 |
-3,588 |
-2,944 |
-3,738 |
-2,314 |
-3,457 |
-2,699 |
-2,092 |
| 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 |
|
-4.03 |
-1.03 |
-15.43 |
-19.19 |
-18.40 |
-15.74 |
-20.10 |
-12.31 |
0.00 |
-6.44 |
-9.82 |
| Operating Cash Flow to Interest Expense |
|
0.32 |
-1.20 |
-0.13 |
-7.57 |
-2.67 |
-1.43 |
-1.61 |
-1.16 |
0.00 |
-1.02 |
0.86 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.32 |
-1.20 |
-0.13 |
-7.57 |
-2.67 |
-1.43 |
-1.61 |
-1.16 |
0.00 |
-1.02 |
0.86 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.09 |
0.10 |
0.10 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.07 |
0.08 |
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 |
|
22,366 |
23,119 |
23,601 |
25,510 |
26,307 |
27,114 |
27,594 |
28,143 |
29,927 |
30,309 |
29,913 |
| Invested Capital Turnover |
|
0.09 |
0.11 |
0.11 |
0.10 |
0.09 |
0.10 |
0.09 |
0.08 |
0.07 |
0.08 |
0.08 |
| Increase / (Decrease) in Invested Capital |
|
1,035 |
1,275 |
2,308 |
3,663 |
3,941 |
3,995 |
3,993 |
2,633 |
3,620 |
3,195 |
2,319 |
| Enterprise Value (EV) |
|
20,396 |
21,528 |
0.00 |
24,297 |
25,534 |
26,725 |
28,060 |
28,263 |
28,748 |
29,546 |
28,132 |
| Market Capitalization |
|
9,450 |
10,174 |
0.00 |
11,832 |
12,624 |
13,826 |
14,880 |
14,818 |
14,397 |
14,479 |
12,939 |
| Book Value per Share |
|
$19.40 |
$19.67 |
$20.09 |
$20.34 |
$20.26 |
$20.67 |
$20.22 |
$20.35 |
$20.30 |
$20.00 |
$19.59 |
| Tangible Book Value per Share |
|
$19.40 |
$19.67 |
$20.09 |
$20.34 |
$20.26 |
$20.67 |
$20.22 |
$20.35 |
$20.30 |
$20.00 |
$19.59 |
| Total Capital |
|
22,366 |
23,119 |
23,601 |
25,510 |
26,307 |
27,114 |
27,594 |
28,143 |
29,927 |
30,309 |
29,913 |
| Total Debt |
|
11,551 |
11,918 |
11,729 |
13,146 |
13,534 |
13,759 |
13,922 |
14,109 |
15,605 |
15,991 |
15,848 |
| Total Long-Term Debt |
|
11,551 |
11,918 |
11,729 |
12,993 |
13,534 |
13,759 |
13,922 |
14,109 |
15,605 |
15,991 |
15,848 |
| Net Debt |
|
10,946 |
11,354 |
11,152 |
12,465 |
12,910 |
12,899 |
13,180 |
13,445 |
14,351 |
15,067 |
15,193 |
| 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 |
0.00 |
62 |
0.00 |
0.00 |
0.00 |
44 |
0.00 |
-208 |
44 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
11,551 |
11,918 |
11,729 |
13,146 |
13,534 |
13,759 |
13,922 |
14,109 |
15,605 |
15,991 |
15,848 |
| Total Depreciation and Amortization (D&A) |
|
4.00 |
0.00 |
2.00 |
2.00 |
2.00 |
4.00 |
4.00 |
4.00 |
5.00 |
4.00 |
6.00 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.89 |
$0.73 |
$0.76 |
$0.52 |
$0.62 |
$0.54 |
$0.36 |
$0.52 |
$0.57 |
$0.41 |
$0.13 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
562M |
554M |
591M |
616M |
635M |
624M |
676M |
695M |
709M |
699M |
718M |
| Adjusted Diluted Earnings per Share |
|
$0.87 |
$0.71 |
$0.76 |
$0.52 |
$0.62 |
$0.54 |
$0.36 |
$0.52 |
$0.57 |
$0.41 |
$0.13 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
582M |
575M |
591M |
616M |
635M |
624M |
676M |
695M |
709M |
699M |
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 |
|
569.44M |
582.31M |
607.76M |
630.39M |
646.08M |
671.48M |
689.63M |
705.37M |
715.73M |
718.02M |
718.02M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
297 |
679 |
-136 |
227 |
259 |
736 |
178 |
193 |
114 |
347 |
159 |
| Normalized NOPAT Margin |
|
46.02% |
74.29% |
-74.46% |
41.46% |
43.97% |
68.50% |
40.93% |
39.61% |
22.55% |
42.88% |
41.96% |
| Pre Tax Income Margin |
|
69.92% |
106.13% |
-114.05% |
59.23% |
59.93% |
97.86% |
48.37% |
56.58% |
73.32% |
61.25% |
59.95% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
3.11 |
2.98 |
-1.31 |
1.86 |
1.81 |
5.62 |
1.37 |
1.46 |
0.00 |
1.58 |
1.07 |
| NOPAT to Interest Expense |
|
3.11 |
3.25 |
-0.91 |
1.86 |
1.81 |
5.62 |
1.37 |
1.70 |
0.00 |
1.18 |
1.07 |
| EBIT Less CapEx to Interest Expense |
|
3.11 |
2.98 |
-1.31 |
1.86 |
1.81 |
5.62 |
1.37 |
1.46 |
0.00 |
1.58 |
1.07 |
| NOPAT Less CapEx to Interest Expense |
|
3.11 |
3.25 |
-0.91 |
1.86 |
1.81 |
5.62 |
1.37 |
1.70 |
0.00 |
1.18 |
1.07 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
134.44% |
64.38% |
68.39% |
69.37% |
76.39% |
74.93% |
92.68% |
96.06% |
99.85% |
93.41% |
95.68% |
| Augmented Payout Ratio |
|
134.44% |
64.38% |
68.39% |
69.37% |
76.39% |
74.93% |
92.68% |
96.06% |
99.85% |
93.41% |
95.68% |
Key Financial Trends
Ares Capital (NASDAQ: ARCC) showed a solid rebound in early 2026, but the quarterly numbers also highlight how dependent results can be on investment gains and balance sheet activity.
- Q1 2026 earnings improved from the prior quarter. Total revenue fell to $379.5 million from $810.4 million in Q4 2025, but ARCC still produced $227.5 million of pre-tax income and $92 million of net income attributable to common shareholders.
- Interest income remained strong. Investment securities interest income was $642 million in Q1 2026, up from $555 million in Q3 2025, showing the portfolio continued to generate meaningful income.
- Operating cash flow turned positive. ARCC generated $184 million of operating cash flow in Q1 2026, a sharp improvement from negative $427 million in Q4 2025.
- Liquidity remains ample. Cash and restricted cash totaled $655 million at the end of Q1 2026, giving the company flexibility even as it manages a large debt portfolio.
- Equity base remains substantial. Total common equity was $14.1 billion at Q1 2026, providing a sizable buffer relative to liabilities.
- Asset size stayed relatively stable. Total assets were $30.7 billion in Q1 2026, only slightly above $30.8 billion in Q3 2025 and above $28.3 billion in Q1 2025.
- Debt levels are significant but manageable for a BDC. Long-term debt stood at $15.8 billion in Q1 2026, up from $13.9 billion in Q1 2025, reflecting active leverage usage to support income generation.
- Dividend coverage looked better than in some prior quarters, but not perfectly consistent. ARCC declared $0.48 per share in common dividends, while basic EPS in Q1 2026 was $0.13; however, BDC earnings can vary widely quarter to quarter because unrealized gains and portfolio marks matter.
- Non-interest income was a drag in Q1 2026. ARCC posted a $49.5 million loss in total non-interest income, driven by a $192.5 million net realized and unrealized capital loss on investments.
- Cash declined during the quarter. Net change in cash and equivalents was negative $269 million in Q1 2026, mainly because dividends and debt repayment exceeded operating cash generation.
Longer-term trend: ARCC’s results over the last four years have been strong overall, but lumpy. Revenue and earnings improved materially from the 2022 period, when several quarters showed pressure from investment losses and negative operating cash flow. By 2024 and 2025, the company generally produced stronger interest income and better profitability, though quarterly swings in realized and unrealized gains continue to create volatility.
Bottom line: ARCC still looks like a large, income-producing BDC with solid liquidity and a strong equity cushion, but investors should expect quarter-to-quarter volatility because investment marks and financing activity can swing results materially.
06/16/26 03:53 AM ETAI Generated. May Contain Errors.