Annual Income Statements for Blackrock Tcp Capital
This table shows Blackrock Tcp Capital's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Blackrock Tcp Capital
This table shows Blackrock Tcp 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 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
29 |
255 |
22 |
12 |
8.66 |
286 |
2.52 |
-18 |
16 |
217 |
| Consolidated Net Income / (Loss) |
|
26 |
220 |
23 |
16 |
13 |
276 |
5.06 |
-51 |
22 |
245 |
| Net Income / (Loss) Continuing Operations |
|
29 |
255 |
22 |
23 |
24 |
259 |
2.52 |
-18 |
28 |
205 |
| Total Pre-Tax Income |
|
24 |
193 |
22 |
28 |
28 |
247 |
2.52 |
-18 |
34 |
173 |
| Total Revenue |
|
47 |
19 |
46 |
49 |
38 |
-10 |
30 |
18 |
44 |
-128 |
| Net Interest Income / (Expense) |
|
1.73 |
120 |
48 |
49 |
38 |
12 |
53 |
69 |
44 |
-4.83 |
| Total Interest Income |
|
1.73 |
159 |
48 |
49 |
50 |
47 |
53 |
69 |
65 |
46 |
| Investment Securities Interest Income |
|
1.73 |
159 |
48 |
49 |
50 |
47 |
53 |
69 |
65 |
46 |
| Total Interest Expense |
|
0.00 |
39 |
0.00 |
0.00 |
12 |
36 |
0.00 |
0.00 |
21 |
51 |
| Total Non-Interest Income |
|
45 |
-101 |
-2.28 |
0.02 |
0.02 |
-22 |
-23 |
-51 |
0.13 |
-123 |
| Other Service Charges |
|
-4.80 |
9.99 |
0.38 |
0.02 |
0.02 |
0.00 |
0.00 |
0.00 |
0.13 |
0.01 |
| Net Realized & Unrealized Capital Gains on Investments |
|
1.85 |
-19 |
-2.66 |
0.00 |
0.00 |
-22 |
-23 |
-51 |
0.00 |
-123 |
| Total Non-Interest Expense |
|
18 |
-55 |
24 |
26 |
26 |
-73 |
27 |
35 |
37 |
-94 |
| Other Operating Expenses |
|
18 |
-55 |
24 |
26 |
13 |
-60 |
27 |
35 |
16 |
-73 |
| Basic Earnings per Share |
|
$0.45 |
($0.83) |
$0.39 |
$0.28 |
$0.22 |
($0.22) |
$0.08 |
($0.60) |
$0.25 |
($0.52) |
| Weighted Average Basic Shares Outstanding |
|
57.77M |
57.77M |
57.77M |
57.77M |
57.77M |
57.77M |
62.05M |
85.59M |
85.59M |
79.67M |
| Diluted Earnings per Share |
|
$0.45 |
($0.83) |
$0.39 |
$0.28 |
$0.22 |
($0.22) |
$0.08 |
($0.60) |
$0.25 |
($0.52) |
| Weighted Average Diluted Shares Outstanding |
|
57.77M |
57.77M |
57.77M |
57.77M |
57.77M |
57.77M |
62.05M |
85.59M |
85.59M |
79.67M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
57.77M |
57.77M |
57.77M |
57.77M |
57.77M |
57.77M |
85.59M |
85.59M |
85.59M |
85.08M |
Annual Cash Flow Statements for Blackrock Tcp Capital
This table details how cash moves in and out of Blackrock Tcp Capital's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
2021 |
2022 |
2023 |
2024 |
| Net Change in Cash & Equivalents |
-0.45 |
63 |
30 |
-21 |
| Net Cash From Operating Activities |
-83 |
204 |
92 |
293 |
| Net Cash From Continuing Operating Activities |
-83 |
204 |
92 |
294 |
| Net Income / (Loss) Continuing Operations |
134 |
-9.23 |
38 |
-63 |
| Consolidated Net Income / (Loss) |
134 |
-9.23 |
38 |
-63 |
| Depreciation Expense |
-63 |
80 |
36 |
128 |
| Amortization Expense |
-4.97 |
-6.35 |
-2.58 |
-17 |
| Non-Cash Adjustments to Reconcile Net Income |
-132 |
161 |
24 |
252 |
| Changes in Operating Assets and Liabilities, net |
-16 |
-22 |
-3.92 |
-5.54 |
| Net Cash From Investing Activities |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash From Continuing Investing Activities |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash From Financing Activities |
82 |
-141 |
-63 |
-314 |
| Net Cash From Continuing Financing Activities |
82 |
-141 |
-63 |
-314 |
| Issuance of Debt |
1,242 |
573 |
293 |
694 |
| Repayment of Debt |
-1,091 |
-643 |
-255 |
-881 |
| Repurchase of Common Equity |
- |
0.00 |
0.00 |
-4.52 |
| Payment of Dividends |
-69 |
-70 |
-101 |
-123 |
| Cash Interest Paid |
33 |
37 |
43 |
69 |
| Cash Income Taxes Paid |
0.00 |
0.00 |
0.05 |
0.17 |
Quarterly Cash Flow Statements for Blackrock Tcp Capital
This table details how cash moves in and out of Blackrock Tcp 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 |
| Net Change in Cash & Equivalents |
|
57 |
13 |
16 |
24 |
-31 |
21 |
8.33 |
74 |
-90 |
-13 |
| Net Cash From Operating Activities |
|
132 |
35 |
-40 |
46 |
47 |
40 |
33 |
86 |
102 |
72 |
| Net Cash From Continuing Operating Activities |
|
133 |
72 |
-40 |
46 |
47 |
40 |
33 |
87 |
102 |
72 |
| Net Income / (Loss) Continuing Operations |
|
26 |
-48 |
23 |
16 |
13 |
-13 |
5.06 |
-51 |
22 |
-39 |
| Consolidated Net Income / (Loss) |
|
26 |
-48 |
23 |
16 |
13 |
-13 |
5.06 |
-51 |
22 |
-39 |
| Depreciation Expense |
|
- |
- |
-28 |
11 |
16 |
38 |
23 |
51 |
-19 |
72 |
| Amortization Expense |
|
-1.77 |
-0.77 |
-1.16 |
0.08 |
-0.83 |
-0.68 |
-1.25 |
-5.48 |
-5.39 |
-4.68 |
| Non-Cash Adjustments to Reconcile Net Income |
|
121 |
27 |
-26 |
15 |
33 |
2.10 |
14 |
91 |
100 |
48 |
| Changes in Operating Assets and Liabilities, net |
|
-13 |
13 |
-7.75 |
3.78 |
-14 |
14 |
-7.44 |
1.82 |
4.92 |
-4.85 |
| Net Cash From Financing Activities |
|
-76 |
-59 |
57 |
-22 |
-78 |
-20 |
-25 |
-12 |
-192 |
-84 |
| Net Cash From Continuing Financing Activities |
|
-76 |
-59 |
57 |
-22 |
-78 |
-20 |
-25 |
-12 |
-192 |
-84 |
| Issuance of Debt |
|
62 |
111 |
118 |
44 |
79 |
52 |
46 |
389 |
238 |
21 |
| Repayment of Debt |
|
-120 |
-151 |
-40 |
-46 |
-131 |
-38 |
-44 |
-373 |
-401 |
-64 |
| Payment of Dividends |
|
-17 |
-18 |
-21 |
-20 |
-25 |
-34 |
-27 |
-29 |
-29 |
-37 |
| Cash Interest Paid |
|
15 |
3.66 |
16 |
5.45 |
17 |
4.10 |
18 |
11 |
20 |
19 |
Annual Balance Sheets for Blackrock Tcp Capital
This table presents Blackrock Tcp 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 |
1,894 |
1,719 |
1,699 |
1,923 |
| Cash and Due from Banks |
20 |
82 |
112 |
92 |
| Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
0.00 |
| Customer and Other Receivables |
- |
- |
0.00 |
0.82 |
| Deferred Acquisition Cost |
4.79 |
3.60 |
3.67 |
6.24 |
| Other Assets |
1,850 |
1,612 |
1,563 |
1,801 |
| Total Liabilities & Shareholders' Equity |
1,894 |
1,719 |
1,699 |
1,923 |
| Total Liabilities |
1,065 |
973 |
1,011 |
1,138 |
| Accrued Interest Payable |
- |
9.26 |
10 |
8.31 |
| Long-Term Debt |
1,012 |
944 |
985 |
1,118 |
| Other Long-Term Liabilities |
41 |
19 |
8.41 |
10 |
| Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
829 |
747 |
688 |
785 |
| Total Preferred & Common Equity |
829 |
747 |
688 |
785 |
| Total Common Equity |
829 |
747 |
688 |
785 |
| Common Stock |
966 |
968 |
968 |
1,731 |
| Retained Earnings |
- |
-221 |
-280 |
-946 |
Quarterly Balance Sheets for Blackrock Tcp Capital
This table presents Blackrock Tcp 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 |
| Total Assets |
|
1,812 |
1,793 |
1,793 |
1,719 |
2,284 |
2,219 |
2,048 |
| Cash and Due from Banks |
|
106 |
99 |
123 |
92 |
121 |
195 |
104 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Customer and Other Receivables |
|
- |
- |
- |
- |
2.08 |
1.08 |
0.78 |
| Deferred Acquisition Cost |
|
3.90 |
3.30 |
3.04 |
4.06 |
6.02 |
5.48 |
6.65 |
| Other Assets |
|
1,683 |
1,668 |
1,643 |
1,597 |
2,120 |
1,984 |
1,918 |
| Total Liabilities & Shareholders' Equity |
|
1,812 |
1,793 |
1,793 |
1,719 |
2,284 |
2,219 |
2,048 |
| Total Liabilities |
|
996 |
1,042 |
1,045 |
984 |
1,330 |
1,346 |
1,182 |
| Accrued Interest Payable |
|
- |
- |
- |
- |
5.73 |
12 |
12 |
| Long-Term Debt |
|
984 |
1,023 |
1,021 |
970 |
1,303 |
1,320 |
1,160 |
| Other Long-Term Liabilities |
|
8.47 |
15 |
14 |
10 |
22 |
13 |
3.65 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
816 |
751 |
748 |
735 |
953 |
873 |
866 |
| Total Preferred & Common Equity |
|
816 |
751 |
748 |
735 |
953 |
873 |
866 |
| Total Common Equity |
|
816 |
751 |
748 |
735 |
953 |
873 |
866 |
| Common Stock |
|
963 |
968 |
968 |
968 |
1,248 |
1,248 |
1,248 |
| Retained Earnings |
|
- |
- |
-220 |
-233 |
-295 |
-375 |
-383 |
Annual Metrics And Ratios for Blackrock Tcp Capital
This table displays calculated financial ratios and metrics derived from Blackrock Tcp Capital's official financial filings.
| Metric |
2021 |
2022 |
2023 |
2024 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
-9.43% |
-62.59% |
51.35% |
-127.60% |
| EBITDA Growth |
-60.24% |
166.21% |
1.10% |
-53.06% |
| EBIT Growth |
-16.39% |
-38.10% |
53.47% |
-133.17% |
| NOPAT Growth |
-16.39% |
6.64% |
53.47% |
-133.17% |
| Net Income Growth |
87.45% |
93.11% |
26.97% |
-32.92% |
| EPS Growth |
88.62% |
-106.90% |
518.75% |
-217.91% |
| Operating Cash Flow Growth |
-167.53% |
346.88% |
-54.67% |
217.05% |
| Free Cash Flow Firm Growth |
0.00% |
6.64% |
-2,108.93% |
82.62% |
| Invested Capital Growth |
0.00% |
0.00% |
0.00% |
13.79% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
-25.43% |
-127.36% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
192.11% |
-9.87% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
116.48% |
-3,325.73% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
13.80% |
-154.74% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
8,096.56% |
680.63% |
| EPS Q/Q Growth |
0.00% |
0.00% |
1,016.67% |
-61.22% |
| Operating Cash Flow Q/Q Growth |
0.00% |
50.93% |
5.54% |
11.97% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
-475.33% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
- |
| EBITDA Margin |
27.62% |
186.36% |
124.48% |
0.00% |
| EBIT Margin |
58.62% |
95.64% |
96.97% |
0.00% |
| Profit (Net Income) Margin |
60.67% |
319.41% |
267.96% |
0.00% |
| Tax Burden Percent |
103.51% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
100.00% |
333.98% |
276.32% |
-558.79% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
14.19% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
56.69% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
81.22% |
0.00% |
| Return on Equity (ROE) |
0.00% |
0.00% |
95.42% |
29.88% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
-185.81% |
-15.10% |
| Operating Return on Assets (OROA) |
0.00% |
0.00% |
6.99% |
0.00% |
| Return on Assets (ROA) |
0.00% |
0.00% |
19.31% |
0.00% |
| Return on Common Equity (ROCE) |
0.00% |
0.00% |
95.42% |
29.88% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
47.71% |
28.03% |
| Net Operating Profit after Tax (NOPAT) |
129 |
77 |
119 |
-39 |
| NOPAT Margin |
58.62% |
95.64% |
96.97% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.00% |
-42.49% |
-24.67% |
| SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
41.38% |
4.36% |
3.03% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
129 |
77 |
119 |
-39 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
61 |
151 |
152 |
72 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
0.83 |
0.95 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.83 |
0.95 |
| Price to Revenue (P/Rev) |
0.00 |
6.88 |
4.69 |
0.00 |
| Price to Earnings (P/E) |
0.00 |
2.15 |
1.75 |
3.39 |
| Dividend Yield |
13.65% |
13.19% |
14.00% |
16.76% |
| Earnings Yield |
0.00% |
46.45% |
57.18% |
29.52% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.86 |
0.93 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
11.82 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
9.49 |
24.77 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
12.19 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
12.19 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
15.65 |
6.05 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
1.43 |
1.42 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
1.43 |
1.42 |
| Financial Leverage |
0.00 |
0.00 |
1.43 |
1.43 |
| Leverage Ratio |
0.00 |
0.00 |
2.47 |
2.46 |
| Compound Leverage Factor |
0.00 |
0.00 |
6.83 |
-13.74 |
| Debt to Total Capital |
0.00% |
0.00% |
58.90% |
58.75% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
58.90% |
58.75% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
0.00% |
0.00% |
41.10% |
41.25% |
| Debt to EBITDA |
0.00 |
0.00 |
6.46 |
15.63 |
| Net Debt to EBITDA |
0.00 |
0.00 |
5.73 |
14.35 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
6.46 |
15.63 |
| Debt to NOPAT |
0.00 |
0.00 |
8.30 |
-28.40 |
| Net Debt to NOPAT |
0.00 |
0.00 |
7.35 |
-26.07 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
8.30 |
-28.40 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
129 |
77 |
-1,554 |
-270 |
| Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
1.97 |
-32.50 |
-3.74 |
| Operating Cash Flow to Interest Expense |
0.00 |
5.18 |
1.93 |
4.06 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
5.18 |
1.93 |
4.06 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.00 |
0.07 |
0.00 |
| Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
0.00 |
1,673 |
1,903 |
| Invested Capital Turnover |
0.00 |
0.00 |
0.15 |
0.00 |
| Increase / (Decrease) in Invested Capital |
0.00 |
0.00 |
1,673 |
231 |
| Enterprise Value (EV) |
0.00 |
0.00 |
1,447 |
1,772 |
| Market Capitalization |
0.00 |
556 |
574 |
745 |
| Book Value per Share |
$0.00 |
$0.00 |
$11.90 |
$9.17 |
| Tangible Book Value per Share |
$0.00 |
$0.00 |
$11.90 |
$9.17 |
| Total Capital |
0.00 |
0.00 |
1,673 |
1,903 |
| Total Debt |
0.00 |
0.00 |
985 |
1,118 |
| Total Long-Term Debt |
0.00 |
0.00 |
985 |
1,118 |
| Net Debt |
0.00 |
0.00 |
873 |
1,027 |
| Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
-4.53 |
-181 |
-209 |
-259 |
| Net Nonoperating Obligations (NNO) |
0.00 |
0.00 |
985 |
1,118 |
| Total Depreciation and Amortization (D&A) |
-68 |
73 |
34 |
111 |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
($0.16) |
$0.67 |
($0.79) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
57.77M |
57.77M |
79.67M |
| Adjusted Diluted Earnings per Share |
$0.00 |
($0.16) |
$0.67 |
($0.79) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
57.77M |
57.77M |
79.67M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
57.77M |
57.77M |
85.08M |
| Normalized Net Operating Profit after Tax (NOPAT) |
90 |
54 |
83 |
-28 |
| Normalized NOPAT Margin |
41.03% |
66.95% |
67.88% |
0.00% |
| Pre Tax Income Margin |
58.62% |
319.41% |
267.96% |
0.00% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
1.97 |
2.48 |
-0.55 |
| NOPAT to Interest Expense |
0.00 |
1.97 |
2.48 |
-0.55 |
| EBIT Less CapEx to Interest Expense |
0.00 |
1.97 |
2.48 |
-0.55 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
1.97 |
2.48 |
-0.55 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
51.81% |
27.28% |
30.64% |
55.68% |
| Augmented Payout Ratio |
51.81% |
27.28% |
30.64% |
57.74% |
Quarterly Metrics And Ratios for Blackrock Tcp Capital
This table displays calculated financial ratios and metrics derived from Blackrock Tcp 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 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-10.68% |
0.00% |
10.50% |
0.00% |
-19.92% |
-155.84% |
-35.58% |
-63.63% |
16.87% |
-1,130.46% |
| EBITDA Growth |
|
35.95% |
0.00% |
-149.60% |
1,761.62% |
-1.67% |
37.04% |
418.48% |
-16.27% |
-166.43% |
-65.75% |
| EBIT Growth |
|
44.86% |
0.00% |
107.18% |
5,649.71% |
-59.08% |
-14.87% |
-88.36% |
-177.10% |
-41.11% |
-153.26% |
| NOPAT Growth |
|
23.05% |
0.00% |
107.18% |
29.78% |
16.11% |
27.89% |
-88.36% |
-144.48% |
19.62% |
-29.74% |
| Net Income Growth |
|
140.80% |
0.00% |
82.46% |
12,788.41% |
-51.13% |
25.69% |
-77.74% |
-415.53% |
68.71% |
-11.45% |
| EPS Growth |
|
136.84% |
0.00% |
77.27% |
0.00% |
-51.11% |
73.49% |
-79.49% |
-314.29% |
13.64% |
-136.36% |
| Operating Cash Flow Growth |
|
0.00% |
206.36% |
-251.48% |
379.48% |
-64.78% |
13.69% |
182.67% |
87.95% |
118.28% |
77.69% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
106.88% |
0.00% |
72.89% |
75.61% |
-330.89% |
95.98% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-5.22% |
0.00% |
26.93% |
23.32% |
18.52% |
13.79% |
| Revenue Q/Q Growth |
|
0.00% |
-60.44% |
147.83% |
6.61% |
-23.38% |
-127.58% |
385.96% |
-39.81% |
146.20% |
-390.38% |
| EBITDA Q/Q Growth |
|
1,423.35% |
170.22% |
-110.58% |
539.28% |
-21.69% |
276.61% |
-75.42% |
15.50% |
-162.13% |
294.19% |
| EBIT Q/Q Growth |
|
7,103.88% |
156.27% |
-70.64% |
5.31% |
-48.35% |
433.08% |
-95.98% |
-797.39% |
139.45% |
-582.11% |
| NOPAT Q/Q Growth |
|
14.67% |
691.04% |
-88.80% |
27.76% |
2.59% |
771.30% |
-98.98% |
-588.17% |
375.88% |
411.75% |
| Net Income Q/Q Growth |
|
20,587.22% |
737.69% |
-89.67% |
-28.45% |
-21.09% |
2,054.43% |
-98.17% |
-1,113.94% |
142.19% |
1,030.88% |
| EPS Q/Q Growth |
|
0.00% |
-284.44% |
146.99% |
-28.21% |
-21.43% |
-200.00% |
136.36% |
-850.00% |
141.67% |
-308.00% |
| Operating Cash Flow Q/Q Growth |
|
1,278.64% |
-73.17% |
-213.93% |
213.77% |
1.26% |
-13.38% |
-17.15% |
158.64% |
17.60% |
-29.49% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
-100.00% |
0.00% |
0.28% |
106.99% |
-5,135.51% |
66.61% |
10.31% |
33.81% |
-269.12% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.06% |
-3.91% |
0.00% |
34.88% |
-2.79% |
-7.65% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
57.35% |
391.80% |
-16.72% |
68.90% |
70.42% |
0.00% |
82.67% |
158.63% |
-40.03% |
0.00% |
| EBIT Margin |
|
61.11% |
395.92% |
46.90% |
46.33% |
31.23% |
0.00% |
8.48% |
-98.21% |
15.74% |
0.00% |
| Profit (Net Income) Margin |
|
55.84% |
1,182.57% |
49.31% |
33.09% |
34.08% |
0.00% |
17.04% |
-287.08% |
49.19% |
0.00% |
| Tax Burden Percent |
|
107.57% |
113.92% |
105.13% |
58.87% |
45.28% |
111.96% |
201.04% |
292.30% |
63.86% |
141.11% |
| Interest Burden Percent |
|
84.94% |
262.20% |
100.00% |
121.32% |
240.99% |
393.89% |
100.00% |
100.00% |
489.50% |
-519.60% |
| Effective Tax Rate |
|
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% |
0.00% |
4.50% |
8.49% |
5.36% |
0.00% |
0.45% |
-2.59% |
3.35% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
4.72% |
6.29% |
3.78% |
0.00% |
0.66% |
-5.91% |
2.20% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
6.45% |
8.68% |
4.78% |
0.00% |
0.91% |
-8.57% |
2.93% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
10.95% |
17.17% |
10.13% |
0.00% |
1.35% |
-11.16% |
6.28% |
29.88% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-185.81% |
-8.41% |
-7.60% |
-2.53% |
-15.10% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
2.23% |
3.47% |
2.21% |
0.00% |
0.44% |
-3.66% |
0.68% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
2.35% |
2.48% |
2.41% |
0.00% |
0.89% |
-10.70% |
2.12% |
0.00% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
10.95% |
17.17% |
10.13% |
0.00% |
1.35% |
-11.16% |
6.28% |
29.88% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
35.77% |
38.12% |
36.95% |
0.00% |
32.55% |
27.82% |
29.07% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
24 |
193 |
22 |
28 |
28 |
247 |
2.52 |
-12 |
34 |
173 |
| NOPAT Margin |
|
51.91% |
1,038.08% |
46.90% |
56.21% |
75.26% |
0.00% |
8.48% |
-68.75% |
77.04% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.37% |
0.00% |
-0.22% |
2.20% |
1.58% |
-5.99% |
-0.22% |
3.32% |
1.15% |
-6.78% |
| 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% |
| Operating Expenses to Revenue |
|
38.89% |
-295.92% |
53.10% |
53.67% |
68.77% |
0.00% |
91.52% |
198.21% |
84.26% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
29 |
74 |
22 |
23 |
12 |
63 |
2.52 |
-18 |
6.92 |
-33 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
27 |
73 |
-7.70 |
34 |
26 |
100 |
25 |
28 |
-18 |
34 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.59 |
0.64 |
0.73 |
0.83 |
0.54 |
0.94 |
0.75 |
0.95 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.59 |
0.64 |
0.73 |
0.83 |
0.54 |
0.94 |
0.75 |
0.95 |
| Price to Revenue (P/Rev) |
|
0.00 |
6.88 |
5.17 |
3.58 |
4.29 |
4.69 |
4.87 |
10.92 |
8.03 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
2.15 |
1.63 |
1.71 |
2.05 |
1.75 |
1.67 |
2.92 |
2.27 |
3.39 |
| Dividend Yield |
|
15.75% |
13.19% |
16.92% |
15.97% |
14.76% |
14.00% |
15.22% |
14.25% |
17.86% |
16.76% |
| Earnings Yield |
|
0.00% |
46.45% |
61.18% |
58.56% |
48.77% |
57.18% |
59.84% |
34.24% |
44.06% |
29.52% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.77 |
0.78 |
0.83 |
0.86 |
0.75 |
0.89 |
0.84 |
0.93 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
16.05 |
10.34 |
11.35 |
11.82 |
16.02 |
25.97 |
21.05 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
10.73 |
12.85 |
15.41 |
9.49 |
9.20 |
10.84 |
12.65 |
24.77 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
15.46 |
12.43 |
14.98 |
12.19 |
17.05 |
32.74 |
31.33 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
5.08 |
5.03 |
5.07 |
12.19 |
5.50 |
7.36 |
6.34 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
10.00 |
8.02 |
16.20 |
15.65 |
10.21 |
9.40 |
6.52 |
6.05 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
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 |
|
1.21 |
0.00 |
1.37 |
1.38 |
1.33 |
1.43 |
1.37 |
1.51 |
1.34 |
1.42 |
| Long-Term Debt to Equity |
|
1.21 |
0.00 |
1.36 |
1.37 |
1.32 |
1.43 |
1.37 |
1.51 |
1.34 |
1.42 |
| Financial Leverage |
|
1.21 |
0.00 |
1.37 |
1.38 |
1.26 |
1.43 |
1.37 |
1.45 |
1.33 |
1.43 |
| Leverage Ratio |
|
2.22 |
0.00 |
2.39 |
2.40 |
2.28 |
2.47 |
2.39 |
2.48 |
2.35 |
2.46 |
| Compound Leverage Factor |
|
1.89 |
0.00 |
2.39 |
2.91 |
5.49 |
9.73 |
2.39 |
2.48 |
11.52 |
-12.78 |
| Debt to Total Capital |
|
54.75% |
0.00% |
57.75% |
57.97% |
57.00% |
58.90% |
57.74% |
60.19% |
57.27% |
58.75% |
| Short-Term Debt to Total Capital |
|
0.19% |
0.00% |
0.23% |
0.56% |
0.22% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
54.56% |
0.00% |
57.53% |
57.41% |
56.78% |
58.90% |
57.74% |
60.19% |
57.27% |
58.75% |
| 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% |
| 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% |
| Common Equity to Total Capital |
|
45.25% |
0.00% |
42.25% |
42.03% |
43.00% |
41.10% |
42.26% |
39.81% |
42.73% |
41.25% |
| Debt to EBITDA |
|
0.00 |
0.00 |
8.05 |
9.54 |
10.58 |
6.46 |
7.06 |
7.37 |
8.59 |
15.63 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
7.28 |
8.40 |
9.59 |
5.73 |
6.40 |
6.28 |
7.82 |
14.35 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
8.02 |
9.45 |
10.54 |
6.46 |
7.06 |
7.37 |
8.59 |
15.63 |
| Debt to NOPAT |
|
0.00 |
0.00 |
3.81 |
3.74 |
3.48 |
8.30 |
4.22 |
5.00 |
4.31 |
-28.40 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
3.44 |
3.29 |
3.15 |
7.35 |
3.83 |
4.27 |
3.92 |
-26.07 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
3.79 |
3.70 |
3.47 |
8.30 |
4.22 |
5.00 |
4.31 |
-28.40 |
| Noncontrolling Interest Sharing Ratio |
|
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) |
|
-1,779 |
0.00 |
-1,756 |
-1,751 |
122 |
-1,426 |
-476 |
-427 |
-283 |
-57 |
| 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% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
10.09 |
-39.97 |
0.00 |
0.00 |
-13.36 |
-1.12 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.90 |
0.00 |
0.00 |
3.84 |
1.13 |
0.00 |
0.00 |
4.80 |
1.41 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.90 |
0.00 |
0.00 |
3.84 |
1.13 |
0.00 |
0.00 |
4.80 |
1.41 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.05 |
0.08 |
0.07 |
0.07 |
0.05 |
0.04 |
0.04 |
0.00 |
| Fixed Asset Turnover |
|
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 |
|
1,803 |
0.00 |
1,778 |
1,779 |
1,709 |
1,673 |
2,256 |
2,193 |
2,026 |
1,903 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.10 |
0.15 |
0.07 |
0.15 |
0.05 |
0.04 |
0.04 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
1,803 |
0.00 |
1,778 |
1,779 |
-94 |
1,673 |
479 |
415 |
317 |
231 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
1,368 |
1,389 |
1,419 |
1,447 |
1,699 |
1,943 |
1,708 |
1,772 |
| Market Capitalization |
|
0.00 |
556 |
441 |
481 |
536 |
574 |
516 |
817 |
652 |
745 |
| Book Value per Share |
|
$14.12 |
$0.00 |
$13.00 |
$12.94 |
$12.72 |
$11.90 |
$16.51 |
$10.20 |
$10.11 |
$9.17 |
| Tangible Book Value per Share |
|
$14.12 |
$0.00 |
$13.00 |
$12.94 |
$12.72 |
$11.90 |
$16.51 |
$10.20 |
$10.11 |
$9.17 |
| Total Capital |
|
1,803 |
0.00 |
1,778 |
1,779 |
1,709 |
1,673 |
2,256 |
2,193 |
2,026 |
1,903 |
| Total Debt |
|
987 |
0.00 |
1,027 |
1,031 |
974 |
985 |
1,303 |
1,320 |
1,160 |
1,118 |
| Total Long-Term Debt |
|
984 |
0.00 |
1,023 |
1,021 |
970 |
985 |
1,303 |
1,320 |
1,160 |
1,118 |
| Net Debt |
|
882 |
0.00 |
928 |
908 |
882 |
873 |
1,182 |
1,126 |
1,056 |
1,027 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
-1.85 |
-27 |
-1.11 |
11 |
15 |
-30 |
-2.54 |
39 |
12 |
-71 |
| Net Nonoperating Obligations (NNO) |
|
987 |
0.00 |
1,027 |
1,031 |
974 |
985 |
1,303 |
1,320 |
1,160 |
1,118 |
| Total Depreciation and Amortization (D&A) |
|
-1.77 |
-0.77 |
-29 |
11 |
15 |
37 |
22 |
46 |
-25 |
68 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.45 |
($0.83) |
$0.39 |
$0.28 |
$0.22 |
($0.22) |
$0.08 |
($0.60) |
$0.25 |
($0.52) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
57.77M |
57.77M |
57.77M |
57.77M |
57.77M |
57.77M |
62.05M |
85.59M |
85.59M |
79.67M |
| Adjusted Diluted Earnings per Share |
|
$0.45 |
($0.83) |
$0.39 |
$0.28 |
$0.22 |
($0.22) |
$0.08 |
($0.60) |
$0.25 |
($0.52) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
57.77M |
57.77M |
57.77M |
57.77M |
57.77M |
57.77M |
62.05M |
85.59M |
85.59M |
79.67M |
| 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 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
57.77M |
57.77M |
57.77M |
57.77M |
57.77M |
57.77M |
85.59M |
85.59M |
85.59M |
85.08M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
17 |
135 |
15 |
19 |
20 |
173 |
1.76 |
-12 |
24 |
121 |
| Normalized NOPAT Margin |
|
36.34% |
726.66% |
32.83% |
39.35% |
52.68% |
0.00% |
5.93% |
-68.75% |
53.93% |
0.00% |
| Pre Tax Income Margin |
|
51.91% |
1,038.08% |
46.90% |
56.21% |
75.26% |
0.00% |
8.48% |
-98.21% |
77.04% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
1.87 |
0.00 |
0.00 |
0.97 |
1.76 |
0.00 |
0.00 |
0.33 |
-0.65 |
| NOPAT to Interest Expense |
|
0.00 |
4.90 |
0.00 |
0.00 |
2.33 |
6.92 |
0.00 |
0.00 |
1.60 |
3.40 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
1.87 |
0.00 |
0.00 |
0.97 |
1.76 |
0.00 |
0.00 |
0.33 |
-0.65 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
4.90 |
0.00 |
0.00 |
2.33 |
6.92 |
0.00 |
0.00 |
1.60 |
3.40 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
27.28% |
27.74% |
26.96% |
31.27% |
30.64% |
34.16% |
47.56% |
47.36% |
55.68% |
| Augmented Payout Ratio |
|
0.00% |
27.28% |
27.74% |
26.96% |
31.27% |
30.64% |
34.16% |
47.56% |
47.36% |
57.74% |
Key Financial Trends
BlackRock TCP Capital Corp. (TCPC) shows a mix of solid cash generation and volatile GAAP earnings across the latest four years of quarterly results. Below are the most notable trends drawn from the provided income statements, cash flow statements, and balance sheets.
- Net income to common shareholders in Q4 2024 rose to about $216.9 million, with consolidated net income around $244.6 million and continuing-ops income around $204.6 million.
- Operating cash flow remained positive and sizable in recent quarters: net cash from continuing operating activities was about $71.7 million in Q4 2024, $101.8 million in Q3 2024, $87.3 million in Q2 2024, and $33.4 million in Q1 2024.
- Balance sheet equity remained robust, with Total Common Equity in the mid-to-upper hundreds of millions (for example, Q3 2024: $865.6M; Q2 2024: $873.1M; Q1 2024: $953.5M), indicating a solid capital base to support operations and distributions.
- Capital gains on investments were highly volatile in Q4 2024, with Net Realized & Unrealized Capital Gains on Investments posting a large negative value (-$122.9M), a primary driver of non-interest income weakness that quarter.
- Quarterly revenue swings are evident, with Total Revenue turning negative in Q4 2024 (-$127.7M) after positive quarters, reflecting investment activity and non-operating items rather than pure core lending activity.
- Earnings per share showed volatility, including a diluted EPS of -$0.60 in Q2 2024 and -$0.52 in Q4 2024, underscoring sensitivity to non-operating items and capital gains in GAAP results.
- Debt load remains sizable, with long-term debt around $1.0–$1.32 billion across 2023–2024 (Q3 2024: $1.16B; Q2 2024: $1.32B; Q3 2023: $0.97B), contributing to ongoing interest and financing costs.
- Cash flow mix shows occasional financing-cash outflows; for example, net change in cash and equivalents was negative in several quarters (Q4 2024: -$12.6M; Q3 2024: -$90.5M), reflecting financing/investing activity alongside operations.
- Significant non-interest income fluctuations and non-operating adjustments create earnings volatility, reducing predictability of quarterly results for investors focused on recurring earnings.
Bottom line: TCPC’s 2024 results demonstrate strong cash generation and a solid equity base, but GAAP earnings remain volatile due to investment gains/losses and substantial financing costs. Investors should monitor investment activity and debt levels as key drivers of quarterly performance and long-term value.
05/06/26 01:38 AM ETAI Generated. May Contain Errors.