Annual Income Statements for BlackRock Limited Duration Income Trust
This table shows BlackRock Limited Duration Income Trust's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for BlackRock Limited Duration Income Trust
This table shows BlackRock Limited Duration Income Trust's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
2,513 |
4,606 |
2,915 |
3,546 |
-1,839 |
3,371 |
3,217 |
3,238 |
2,856 |
4,064 |
4,019 |
Consolidated Net Income / (Loss) |
|
2,534 |
4,651 |
2,951 |
3,587 |
-1,808 |
3,407 |
3,263 |
3,273 |
2,890 |
4,107 |
4,033 |
Net Income / (Loss) Continuing Operations |
|
2,536 |
4,652 |
2,952 |
3,585 |
-1,807 |
3,408 |
3,263 |
3,274 |
2,890 |
4,108 |
4,033 |
Total Pre-Tax Income |
|
3,176 |
6,183 |
4,042 |
4,788 |
-2,103 |
4,544 |
4,310 |
4,390 |
3,802 |
5,448 |
5,219 |
Total Revenue |
|
18,505 |
21,447 |
19,436 |
20,139 |
17,440 |
21,016 |
20,032 |
20,315 |
19,581 |
21,596 |
21,668 |
Net Interest Income / (Expense) |
|
13,270 |
13,348 |
13,900 |
13,828 |
13,824 |
13,507 |
13,493 |
13,362 |
13,733 |
14,012 |
15,175 |
Total Interest Income |
|
25,708 |
29,395 |
32,647 |
34,837 |
36,379 |
36,223 |
35,987 |
36,456 |
35,047 |
33,666 |
35,859 |
Investment Securities Interest Income |
|
25,708 |
29,395 |
32,647 |
34,837 |
36,379 |
36,223 |
35,987 |
36,456 |
35,047 |
33,666 |
35,859 |
Total Interest Expense |
|
12,438 |
16,047 |
18,747 |
21,009 |
22,555 |
22,716 |
22,494 |
23,094 |
21,314 |
19,654 |
20,684 |
Total Non-Interest Income |
|
4,736 |
8,099 |
5,536 |
6,311 |
3,616 |
7,509 |
6,539 |
6,953 |
5,848 |
7,584 |
6,493 |
Other Service Charges |
|
532 |
1,809 |
897 |
1,149 |
-7.00 |
1,514 |
1,108 |
1,008 |
1,210 |
893 |
239 |
Net Realized & Unrealized Capital Gains on Investments |
|
275 |
-14 |
-22 |
-41 |
261 |
85 |
2.00 |
31 |
207 |
63 |
103 |
Investment Banking Income |
|
2,016 |
2,366 |
2,132 |
2,195 |
2,212 |
2,636 |
2,555 |
2,695 |
2,572 |
2,707 |
2,745 |
Other Non-Interest Income |
|
2,419 |
3,939 |
2,528 |
3,008 |
1,146 |
3,274 |
2,874 |
3,219 |
1,856 |
3,921 |
3,406 |
Provision for Credit Losses |
|
2,225 |
1,975 |
1,824 |
1,894 |
3,406 |
2,463 |
2,484 |
2,570 |
2,608 |
2,615 |
2,891 |
Total Non-Interest Expense |
|
12,511 |
13,289 |
13,570 |
13,457 |
16,050 |
14,009 |
13,246 |
13,355 |
13,081 |
13,533 |
13,577 |
Salaries and Employee Benefits |
|
6,618 |
7,538 |
7,388 |
7,424 |
6,882 |
7,673 |
6,888 |
7,058 |
6,923 |
7,464 |
7,633 |
Net Occupancy & Equipment Expense |
|
2,959 |
2,725 |
2,904 |
2,876 |
3,109 |
2,831 |
2,835 |
2,879 |
2,928 |
2,953 |
2,905 |
Marketing Expense |
|
424 |
331 |
361 |
324 |
377 |
228 |
280 |
282 |
323 |
250 |
269 |
Other Operating Expenses |
|
2,510 |
2,695 |
2,917 |
2,833 |
4,901 |
3,052 |
3,199 |
3,127 |
2,918 |
2,869 |
2,753 |
Restructuring Charge |
|
- |
0.00 |
0.00 |
0.00 |
781 |
225 |
36 |
9.00 |
-11 |
-3.00 |
-2.00 |
Income Tax Expense |
|
640 |
1,531 |
1,090 |
1,203 |
-296 |
1,136 |
1,047 |
1,116 |
912 |
1,340 |
1,186 |
Net Income / (Loss) Discontinued Operations |
|
-2.00 |
-1.00 |
-1.00 |
2.00 |
-1.00 |
-1.00 |
0.00 |
-1.00 |
- |
-1.00 |
0.00 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
21 |
45 |
36 |
41 |
31 |
36 |
46 |
35 |
34 |
43 |
14 |
Basic Earnings per Share |
|
$1.17 |
$2.21 |
$1.34 |
$1.64 |
($1.12) |
$1.59 |
$1.54 |
$1.53 |
$1.37 |
$2.00 |
$1.98 |
Weighted Average Basic Shares Outstanding |
|
1.95B |
1.94B |
1.94B |
1.92B |
1.93B |
1.91B |
1.91B |
1.90B |
1.90B |
1.88B |
1.86B |
Diluted Earnings per Share |
|
$1.16 |
$2.19 |
$1.33 |
$1.63 |
($1.11) |
$1.58 |
$1.52 |
$1.51 |
$1.33 |
$1.96 |
$1.96 |
Weighted Average Diluted Shares Outstanding |
|
1.96B |
1.96B |
1.97B |
1.95B |
1.96B |
1.94B |
1.95B |
1.94B |
1.94B |
1.92B |
1.89B |
Weighted Average Basic & Diluted Shares Outstanding |
|
1.94B |
1.95B |
1.93B |
1.91B |
1.91B |
1.91B |
1.91B |
1.89B |
1.88B |
1.87B |
1.84B |
Annual Cash Flow Statements for BlackRock Limited Duration Income Trust
This table details how cash moves in and out of BlackRock Limited Duration Income Trust's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
2,223 |
-11,208 |
27,397 |
20,022 |
7,589 |
5,814 |
115,696 |
-47,582 |
79,992 |
-81,093 |
15,600 |
Net Cash From Operating Activities |
|
39,029 |
22,387 |
38,705 |
-8,774 |
36,952 |
-12,837 |
-23,488 |
47,090 |
25,069 |
-73,416 |
-19,669 |
Net Cash From Continuing Operating Activities |
|
46,343 |
39,737 |
53,733 |
-8,774 |
36,944 |
-12,841 |
-23,488 |
47,090 |
24,838 |
-73,416 |
-19,669 |
Net Income / (Loss) Continuing Operations |
|
-2.00 |
-54 |
-58 |
-6,687 |
18,045 |
19,401 |
11,067 |
21,945 |
15,076 |
9,229 |
12,684 |
Consolidated Net Income / (Loss) |
|
- |
- |
- |
-6,687 |
18,053 |
19,405 |
- |
21,952 |
14,845 |
9,228 |
12,682 |
Depreciation Expense |
|
3,589 |
3,506 |
3,720 |
3,659 |
3,754 |
3,905 |
3,937 |
3,964 |
4,262 |
4,560 |
4,311 |
Non-Cash Adjustments to Reconcile Net Income |
|
8,185 |
-7,383 |
7,728 |
20,632 |
-8,095 |
15,513 |
-2,678 |
-13,905 |
-19,061 |
2,996 |
12,258 |
Changes in Operating Assets and Liabilities, net |
|
20,219 |
19,210 |
20,566 |
-33,881 |
15,773 |
-59,970 |
-53,182 |
35,086 |
24,792 |
-90,201 |
-48,922 |
Net Cash From Investing Activities |
|
29,837 |
33,812 |
-54,135 |
-38,751 |
-73,118 |
-23,374 |
-92,445 |
-110,746 |
-79,455 |
-8,459 |
86,250 |
Net Cash From Continuing Investing Activities |
|
28,582 |
14,883 |
-54,135 |
-38,751 |
-73,118 |
-23,374 |
-92,445 |
-110,746 |
-79,455 |
-8,459 |
86,250 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-3,386 |
-3,198 |
-2,756 |
-3,361 |
-3,774 |
-5,336 |
-3,446 |
-4,119 |
-5,632 |
-6,583 |
-6,500 |
Purchase of Investment Securities |
|
-257,822 |
-241,009 |
-251,163 |
-243,802 |
-219,695 |
-296,957 |
-318,138 |
-343,603 |
-278,241 |
-281,037 |
-288,579 |
Sale and/or Maturity of Investments |
|
276,232 |
249,192 |
216,657 |
200,666 |
150,037 |
259,557 |
229,139 |
236,976 |
198,677 |
280,554 |
381,329 |
Other Investing Activities, net |
|
- |
- |
- |
- |
- |
- |
- |
0.00 |
5,741 |
-1,393 |
0.00 |
Net Cash From Financing Activities |
|
-70,270 |
-64,773 |
28,292 |
66,854 |
44,528 |
42,933 |
233,595 |
17,272 |
137,763 |
687 |
-38,304 |
Net Cash From Continuing Financing Activities |
|
-70,270 |
-64,773 |
28,292 |
66,854 |
44,528 |
42,933 |
233,595 |
17,272 |
137,763 |
687 |
-38,304 |
Net Change in Deposits |
|
-48,336 |
8,555 |
24,394 |
30,416 |
53,348 |
57,420 |
210,081 |
44,966 |
68,415 |
-57,273 |
-24,223 |
Issuance of Debt |
|
66,836 |
44,619 |
63,806 |
81,711 |
60,655 |
71,837 |
76,458 |
70,658 |
104,748 |
65,819 |
99,075 |
Issuance of Preferred Equity |
|
3,699 |
6,227 |
2,498 |
0.00 |
0.00 |
1,496 |
2,995 |
3,300 |
0.00 |
2,739 |
5,282 |
Repayment of Debt |
|
-60,022 |
-90,099 |
-45,838 |
-40,986 |
-70,238 |
-51,029 |
-78,937 |
-76,491 |
-37,962 |
-74,598 |
-81,909 |
Repurchase of Preferred Equity |
|
- |
- |
- |
0.00 |
-793 |
-1,980 |
-1,500 |
-3,785 |
0.00 |
-4,145 |
-5,050 |
Repurchase of Common Equity |
|
-1,232 |
-5,452 |
-9,290 |
-14,541 |
-14,433 |
-17,571 |
-2,925 |
-7,601 |
-3,250 |
-1,977 |
-2,474 |
Payment of Dividends |
|
-633 |
-1,253 |
-2,287 |
-3,797 |
-5,020 |
-5,447 |
-5,352 |
-5,198 |
-5,003 |
-5,212 |
-5,199 |
Other Financing Activities, Net |
|
-30,582 |
-27,370 |
-4,991 |
14,051 |
21,009 |
-11,793 |
32,775 |
-8,577 |
10,815 |
75,334 |
-23,806 |
Effect of Exchange Rate Changes |
|
- |
- |
- |
693 |
-773 |
-908 |
-1,966 |
-1,198 |
-3,385 |
95 |
-12,677 |
Cash Interest Paid |
|
14,001 |
12,031 |
12,067 |
15,675 |
22,963 |
27,901 |
12,094 |
7,143 |
22,615 |
72,989 |
88,027 |
Cash Income Taxes Paid |
|
4,632 |
4,978 |
4,359 |
2,083 |
4,313 |
4,888 |
4,797 |
4,028 |
3,733 |
5,727 |
5,798 |
Quarterly Cash Flow Statements for BlackRock Limited Duration Income Trust
This table details how cash moves in and out of BlackRock Limited Duration Income Trust's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Change in Cash & Equivalents |
|
42,418 |
-18,066 |
-27,051 |
-42,921 |
6,945 |
11,798 |
-26,596 |
56,960 |
-26,562 |
31,799 |
29,142 |
Net Cash From Operating Activities |
|
12,813 |
-30,485 |
-54,059 |
15,794 |
-4,666 |
-10,831 |
-16,960 |
-16,674 |
24,796 |
-58,708 |
-36,579 |
Net Cash From Continuing Operating Activities |
|
13,040 |
-30,485 |
-54,059 |
15,794 |
-4,666 |
-10,831 |
-16,960 |
-16,674 |
24,796 |
-58,708 |
-36,579 |
Net Income / (Loss) Continuing Operations |
|
2,515 |
4,607 |
2,916 |
3,544 |
-1,838 |
3,372 |
3,217 |
3,239 |
2,856 |
4,065 |
4,019 |
Consolidated Net Income / (Loss) |
|
2,513 |
4,606 |
2,915 |
3,546 |
-1,839 |
3,371 |
3,217 |
3,238 |
2,856 |
4,064 |
4,019 |
Depreciation Expense |
|
1,108 |
1,111 |
1,136 |
1,141 |
1,172 |
1,110 |
1,101 |
1,081 |
1,019 |
1,050 |
1,097 |
Non-Cash Adjustments to Reconcile Net Income |
|
-540 |
1,905 |
2,152 |
395 |
-1,456 |
4,384 |
2,792 |
-5,718 |
10,800 |
-4,527 |
-8,994 |
Changes in Operating Assets and Liabilities, net |
|
9,730 |
-38,108 |
-60,263 |
10,714 |
-2,544 |
-19,697 |
-24,070 |
-15,276 |
10,121 |
-59,296 |
-32,701 |
Net Cash From Investing Activities |
|
-36,207 |
-3,073 |
45,790 |
-12,710 |
-38,466 |
14,844 |
12,269 |
51,388 |
7,749 |
-98,983 |
50,034 |
Net Cash From Continuing Investing Activities |
|
-36,207 |
-3,073 |
45,790 |
-12,710 |
-38,466 |
14,844 |
12,269 |
51,388 |
7,749 |
-98,983 |
50,034 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-1,965 |
-1,634 |
-1,491 |
-1,693 |
-1,765 |
-1,607 |
-1,644 |
-1,561 |
-1,688 |
-1,517 |
-1,755 |
Purchase of Investment Securities |
|
-55,818 |
-50,329 |
-73,363 |
-65,929 |
-91,416 |
-61,934 |
-80,300 |
-61,846 |
-84,499 |
-90,373 |
-94,973 |
Sale and/or Maturity of Investments |
|
19,077 |
48,919 |
120,644 |
56,049 |
54,942 |
78,385 |
94,213 |
114,795 |
93,936 |
-7,093 |
146,762 |
Net Cash From Financing Activities |
|
66,195 |
15,766 |
-16,847 |
-43,965 |
45,733 |
12,351 |
-18,740 |
15,391 |
-47,306 |
184,976 |
7,089 |
Net Cash From Continuing Financing Activities |
|
66,195 |
15,766 |
-16,847 |
-43,965 |
45,733 |
12,351 |
-18,740 |
15,391 |
-47,306 |
184,976 |
7,089 |
Net Change in Deposits |
|
59,468 |
-35,495 |
-10,592 |
-46,361 |
35,175 |
-1,518 |
-29,026 |
31,862 |
-25,541 |
31,952 |
47,411 |
Issuance of Debt |
|
-106 |
8,832 |
17,191 |
21,012 |
18,784 |
14,865 |
34,455 |
32,726 |
17,029 |
30,246 |
44,307 |
Repayment of Debt |
|
9,049 |
-12,471 |
-23,513 |
-14,312 |
-24,302 |
-20,137 |
-29,108 |
-18,284 |
-14,380 |
-23,093 |
-23,240 |
Repurchase of Preferred Equity |
|
- |
0.00 |
- |
-750 |
-3,395 |
-550 |
-1,250 |
-3,250 |
- |
-1,500 |
-2,000 |
Repurchase of Common Equity |
|
- |
0.00 |
-1,000 |
-429 |
-548 |
-413 |
-111 |
-982 |
-968 |
-1,751 |
-1,999 |
Payment of Dividends |
|
-1,226 |
-1,267 |
-1,280 |
-1,352 |
-1,313 |
-1,291 |
-1,252 |
-1,342 |
-1,314 |
-1,323 |
-1,328 |
Other Financing Activities, Net |
|
-990 |
54,922 |
2,347 |
-3,267 |
21,332 |
20,847 |
5,809 |
-26,834 |
-23,628 |
148,450 |
-56,062 |
Effect of Exchange Rate Changes |
|
-383 |
-274 |
-1,935 |
-2,040 |
4,344 |
-4,566 |
-3,165 |
6,855 |
-11,801 |
4,514 |
8,598 |
Cash Interest Paid |
|
10,058 |
14,358 |
17,445 |
20,070 |
21,116 |
22,115 |
22,064 |
22,973 |
20,875 |
19,389 |
19,895 |
Cash Income Taxes Paid |
|
1,049 |
1,593 |
1,438 |
1,040 |
1,656 |
1,457 |
1,724 |
1,283 |
1,334 |
1,514 |
1,653 |
Annual Balance Sheets for BlackRock Limited Duration Income Trust
This table presents BlackRock Limited Duration Income Trust's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
1,213,540 |
2,074,165 |
2,145,381 |
190,417 |
1,917,383 |
1,951,158 |
2,260,090 |
2,291,413 |
2,416,676 |
2,411,834 |
2,352,945 |
Cash and Due from Banks |
|
32,108 |
20,900 |
23,043 |
23,775 |
23,645 |
23,967 |
26,349 |
27,515 |
30,577 |
27,342 |
22,782 |
Federal Funds Sold |
|
242,570 |
219,675 |
236,813 |
- |
270,684 |
251,322 |
294,712 |
327,288 |
365,401 |
345,700 |
274,062 |
Trading Account Securities |
|
630,229 |
584,170 |
597,229 |
- |
614,724 |
644,703 |
822,438 |
844,767 |
860,696 |
930,841 |
919,404 |
Loans and Leases, Net of Allowance |
|
0.00 |
604,991 |
612,309 |
-12,355 |
671,881 |
0.00 |
650,927 |
-16,455 |
640,247 |
671,217 |
675,914 |
Loans and Leases |
|
- |
617,617 |
624,369 |
- |
684,196 |
- |
650,927 |
- |
657,221 |
689,362 |
694,488 |
Allowance for Loan and Lease Losses |
|
- |
12,626 |
12,060 |
12,355 |
12,315 |
- |
- |
16,455 |
16,974 |
18,145 |
18,574 |
Premises and Equipment, Net |
|
- |
- |
- |
- |
- |
- |
- |
24,328 |
26,253 |
28,747 |
30,192 |
Goodwill |
|
23,592 |
22,349 |
21,659 |
22,256 |
22,046 |
22,126 |
22,162 |
21,299 |
19,691 |
20,098 |
19,300 |
Intangible Assets |
|
4,566 |
3,721 |
5,114 |
- |
5,220 |
4,822 |
4,747 |
4,495 |
4,428 |
4,421 |
4,494 |
Other Assets |
|
152,386 |
506,162 |
511,763 |
- |
144,723 |
834,266 |
155,489 |
807,203 |
157,935 |
149,878 |
406,797 |
Total Liabilities & Shareholders' Equity |
|
1,842,181 |
1,731,210 |
1,792,077 |
0.00 |
1,917,383 |
1,951,158 |
2,260,090 |
2,291,413 |
2,416,676 |
2,411,834 |
2,352,945 |
Total Liabilities |
|
1,630,485 |
1,508,118 |
1,565,934 |
0.00 |
1,720,309 |
1,757,212 |
2,059,890 |
2,088,741 |
2,214,838 |
2,205,583 |
2,143,579 |
Non-Interest Bearing Deposits |
|
199,883 |
210,826 |
214,314 |
- |
186,484 |
184,503 |
227,485 |
1,317,230 |
1,365,954 |
1,308,681 |
1,284,458 |
Federal Funds Purchased and Securities Sold |
|
173,438 |
146,496 |
141,821 |
- |
177,768 |
166,339 |
199,525 |
191,285 |
202,444 |
278,107 |
254,755 |
Short-Term Debt |
|
110,515 |
74,801 |
87,853 |
- |
96,917 |
93,650 |
79,998 |
89,403 |
116,314 |
100,996 |
115,106 |
Long-Term Debt |
|
223,080 |
201,275 |
206,178 |
- |
231,999 |
248,760 |
271,686 |
254,374 |
271,606 |
286,619 |
287,300 |
Other Long-Term Liabilities |
|
224,120 |
177,659 |
200,676 |
- |
200,455 |
177,873 |
228,010 |
236,449 |
258,520 |
231,180 |
201,960 |
Total Equity & Noncontrolling Interests |
|
211,696 |
223,092 |
226,143 |
0.00 |
197,074 |
193,946 |
200,200 |
202,672 |
201,838 |
206,251 |
209,366 |
Total Preferred & Common Equity |
|
210,185 |
221,857 |
225,120 |
0.00 |
196,220 |
193,242 |
199,442 |
201,972 |
201,189 |
205,453 |
208,598 |
Preferred Stock |
|
10,468 |
16,718 |
19,253 |
- |
18,460 |
17,980 |
19,480 |
18,995 |
18,995 |
17,600 |
17,850 |
Total Common Equity |
|
199,717 |
205,139 |
205,867 |
0.00 |
177,760 |
175,262 |
179,962 |
182,977 |
182,194 |
187,853 |
190,748 |
Common Stock |
|
108,010 |
108,319 |
108,073 |
- |
107,953 |
107,871 |
107,877 |
108,034 |
108,489 |
108,986 |
109,148 |
Retained Earnings |
|
117,852 |
133,841 |
146,477 |
- |
151,347 |
165,369 |
168,272 |
184,948 |
194,734 |
198,905 |
206,294 |
Treasury Stock |
|
-2,929 |
-7,677 |
-16,302 |
- |
-44,370 |
-61,660 |
-64,129 |
-71,240 |
-73,967 |
-75,238 |
-76,842 |
Accumulated Other Comprehensive Income / (Loss) |
|
-23,216 |
-29,344 |
-32,381 |
- |
-37,170 |
-36,318 |
-32,058 |
-38,765 |
-47,062 |
-44,800 |
-47,852 |
Noncontrolling Interest |
|
1,511 |
1,235 |
1,023 |
- |
854 |
704 |
758 |
700 |
649 |
798 |
768 |
Quarterly Balance Sheets for BlackRock Limited Duration Income Trust
This table presents BlackRock Limited Duration Income Trust's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Total Assets |
|
2,416,676 |
2,455,113 |
2,423,675 |
2,368,477 |
2,411,834 |
2,432,510 |
2,405,686 |
2,430,663 |
2,352,945 |
2,571,514 |
2,622,772 |
Cash and Due from Banks |
|
30,577 |
26,224 |
25,763 |
26,548 |
27,342 |
25,174 |
26,917 |
25,266 |
22,782 |
24,463 |
24,991 |
Federal Funds Sold |
|
365,401 |
384,198 |
337,103 |
335,059 |
345,700 |
344,264 |
317,970 |
285,928 |
274,062 |
390,215 |
323,892 |
Trading Account Securities |
|
860,696 |
896,484 |
668,268 |
915,366 |
930,841 |
946,651 |
954,615 |
948,743 |
919,404 |
971,465 |
1,017,958 |
Loans and Leases, Net of Allowance |
|
640,247 |
634,826 |
643,116 |
648,719 |
671,217 |
656,282 |
669,506 |
670,566 |
675,914 |
683,330 |
706,222 |
Loans and Leases |
|
657,221 |
651,995 |
660,612 |
666,348 |
689,362 |
674,578 |
687,722 |
688,922 |
694,488 |
702,056 |
725,345 |
Allowance for Loan and Lease Losses |
|
16,974 |
17,169 |
17,496 |
17,629 |
18,145 |
18,296 |
18,216 |
18,356 |
18,574 |
18,726 |
19,123 |
Premises and Equipment, Net |
|
26,253 |
27,119 |
27,818 |
27,959 |
28,747 |
29,188 |
29,399 |
30,096 |
30,192 |
30,814 |
32,312 |
Goodwill |
|
19,691 |
19,882 |
19,998 |
19,829 |
20,098 |
20,042 |
19,704 |
19,691 |
19,300 |
19,422 |
19,878 |
Intangible Assets |
|
4,428 |
4,632 |
4,576 |
4,540 |
4,421 |
4,338 |
4,226 |
4,121 |
4,494 |
4,430 |
4,409 |
Other Assets |
|
157,935 |
461,748 |
697,033 |
390,457 |
149,878 |
406,571 |
383,349 |
446,252 |
153,047 |
447,375 |
493,110 |
Total Liabilities & Shareholders' Equity |
|
2,416,676 |
2,455,113 |
2,423,675 |
2,368,477 |
2,411,834 |
2,432,510 |
2,405,686 |
2,430,663 |
2,352,945 |
2,571,514 |
2,622,772 |
Total Liabilities |
|
2,214,838 |
2,246,094 |
2,214,253 |
2,158,282 |
2,205,583 |
2,225,112 |
2,196,542 |
2,220,761 |
2,143,579 |
2,358,256 |
2,408,642 |
Non-Interest Bearing Deposits |
|
1,365,954 |
1,330,459 |
1,319,867 |
1,273,506 |
1,308,681 |
1,307,163 |
1,278,137 |
1,309,999 |
1,284,458 |
1,316,410 |
1,357,733 |
Federal Funds Purchased and Securities Sold |
|
202,444 |
257,681 |
260,035 |
256,770 |
278,107 |
299,387 |
305,206 |
278,377 |
254,755 |
403,959 |
347,913 |
Short-Term Debt |
|
116,314 |
116,895 |
109,863 |
118,242 |
100,996 |
104,923 |
112,315 |
122,526 |
115,106 |
127,441 |
146,509 |
Long-Term Debt |
|
271,606 |
279,684 |
274,510 |
275,760 |
286,619 |
285,495 |
280,321 |
299,081 |
287,300 |
295,684 |
317,761 |
Other Long-Term Liabilities |
|
258,520 |
261,375 |
249,978 |
234,004 |
231,180 |
228,144 |
220,563 |
210,778 |
201,960 |
214,762 |
238,726 |
Total Equity & Noncontrolling Interests |
|
201,838 |
209,019 |
209,422 |
210,195 |
206,251 |
207,398 |
209,144 |
209,902 |
209,366 |
213,258 |
214,130 |
Total Preferred & Common Equity |
|
201,189 |
208,295 |
208,719 |
209,503 |
205,453 |
206,585 |
208,310 |
209,083 |
208,598 |
212,408 |
213,222 |
Preferred Stock |
|
18,995 |
20,245 |
20,245 |
19,495 |
17,600 |
17,600 |
18,100 |
16,350 |
17,850 |
18,350 |
16,350 |
Total Common Equity |
|
182,194 |
188,050 |
188,474 |
190,008 |
187,853 |
188,985 |
190,210 |
192,733 |
190,748 |
194,058 |
196,872 |
Common Stock |
|
108,489 |
108,400 |
108,610 |
108,788 |
108,986 |
108,623 |
108,816 |
109,000 |
109,148 |
108,647 |
108,870 |
Retained Earnings |
|
194,734 |
198,353 |
199,976 |
202,135 |
198,905 |
200,956 |
202,913 |
204,770 |
206,294 |
209,013 |
211,674 |
Treasury Stock |
|
-73,967 |
-73,262 |
-74,247 |
-74,738 |
-75,238 |
-74,865 |
-74,842 |
-75,840 |
-76,842 |
-77,880 |
-79,886 |
Accumulated Other Comprehensive Income / (Loss) |
|
-47,062 |
-45,441 |
-45,865 |
-46,177 |
-44,800 |
-45,729 |
-46,677 |
-45,197 |
-47,852 |
-45,722 |
-43,786 |
Noncontrolling Interest |
|
649 |
724 |
703 |
692 |
798 |
813 |
834 |
819 |
768 |
850 |
908 |
Annual Metrics And Ratios for BlackRock Limited Duration Income Trust
This table displays calculated financial ratios and metrics derived from BlackRock Limited Duration Income Trust's official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.65% |
-1.12% |
-7.28% |
2.33% |
0.75% |
2.85% |
0.58% |
-4.79% |
5.50% |
3.46% |
3.41% |
EBITDA Growth |
|
-20.60% |
53.15% |
-11.07% |
4.85% |
2.95% |
2.50% |
-36.98% |
78.91% |
-24.72% |
-25.80% |
22.16% |
EBIT Growth |
|
-25.76% |
68.87% |
-13.49% |
5.98% |
3.01% |
2.26% |
-43.14% |
101.50% |
-29.37% |
-33.01% |
31.85% |
NOPAT Growth |
|
-44.89% |
131.69% |
-13.53% |
-144.08% |
372.94% |
7.65% |
-42.96% |
98.24% |
-31.12% |
-38.13% |
36.80% |
Net Income Growth |
|
-45.97% |
131.03% |
-13.60% |
-145.00% |
368.33% |
7.67% |
-43.05% |
98.66% |
-32.20% |
-37.18% |
36.80% |
EPS Growth |
|
-49.31% |
145.45% |
-12.59% |
-163.14% |
324.16% |
20.36% |
-41.29% |
114.83% |
-30.97% |
-42.29% |
47.03% |
Operating Cash Flow Growth |
|
-21.00% |
-42.64% |
72.89% |
-122.67% |
521.15% |
-134.74% |
-82.97% |
300.49% |
-46.76% |
-392.86% |
73.21% |
Free Cash Flow Firm Growth |
|
-102.29% |
-5,925.79% |
98.20% |
4,244.31% |
-146.94% |
102.87% |
-148.56% |
720.97% |
-202.52% |
118.74% |
-196.15% |
Invested Capital Growth |
|
21.31% |
1,110.35% |
3.72% |
-78.20% |
176.23% |
1.97% |
2.90% |
-0.98% |
7.93% |
0.70% |
3.02% |
Revenue Q/Q Growth |
|
-0.24% |
0.73% |
-0.73% |
-0.59% |
-0.47% |
2.72% |
-1.88% |
-0.94% |
2.00% |
-0.72% |
2.71% |
EBITDA Q/Q Growth |
|
-6.95% |
13.21% |
1.71% |
-0.25% |
0.73% |
2.11% |
-1.80% |
-4.78% |
-0.15% |
-22.61% |
37.44% |
EBIT Q/Q Growth |
|
-13.32% |
15.59% |
1.38% |
0.00% |
0.80% |
2.09% |
-2.39% |
-5.22% |
-0.81% |
-28.54% |
53.81% |
NOPAT Q/Q Growth |
|
-20.44% |
21.04% |
1.25% |
-142.13% |
463.07% |
3.70% |
-5.72% |
-4.95% |
-4.07% |
-31.64% |
57.72% |
Net Income Q/Q Growth |
|
-21.95% |
20.75% |
1.55% |
-142.85% |
455.14% |
3.72% |
-5.65% |
-4.97% |
-4.14% |
-31.64% |
57.75% |
EPS Q/Q Growth |
|
-24.40% |
21.90% |
2.39% |
-157.42% |
435.68% |
6.77% |
-4.65% |
-3.80% |
-4.89% |
-35.97% |
69.71% |
Operating Cash Flow Q/Q Growth |
|
59.88% |
-26.46% |
227.09% |
-240.16% |
0.27% |
54.91% |
-8,897.00% |
-18.74% |
15,470.81% |
-31.25% |
59.97% |
Free Cash Flow Firm Q/Q Growth |
|
-22.13% |
-1,650.77% |
95.41% |
5,123.65% |
-185.32% |
-56.94% |
55.59% |
-16.08% |
-30.79% |
271.35% |
73.55% |
Invested Capital Q/Q Growth |
|
-114.83% |
62.63% |
-1.65% |
-79.24% |
-2.64% |
-0.28% |
-1.38% |
-0.66% |
0.40% |
-1.71% |
-3.13% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
23.96% |
37.11% |
35.59% |
36.47% |
37.27% |
37.14% |
23.27% |
43.73% |
31.20% |
22.38% |
26.43% |
EBIT Margin |
|
19.04% |
32.51% |
30.34% |
31.42% |
32.12% |
31.94% |
18.06% |
38.21% |
25.58% |
16.56% |
21.12% |
Profit (Net Income) Margin |
|
9.72% |
22.70% |
21.15% |
-9.30% |
24.77% |
25.93% |
14.68% |
30.64% |
19.69% |
11.96% |
15.82% |
Tax Burden Percent |
|
51.03% |
69.81% |
69.73% |
-29.60% |
77.12% |
81.45% |
81.33% |
80.18% |
79.41% |
72.66% |
75.28% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
99.70% |
100.00% |
100.00% |
96.94% |
99.33% |
99.47% |
Effective Tax Rate |
|
48.96% |
29.97% |
30.00% |
129.12% |
22.85% |
18.53% |
18.52% |
19.84% |
19.37% |
27.33% |
24.70% |
Return on Invested Capital (ROIC) |
|
0.00% |
4.58% |
1.75% |
-1.25% |
5.05% |
3.67% |
2.04% |
4.01% |
2.67% |
1.59% |
2.13% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
4.55% |
1.74% |
-1.27% |
5.05% |
3.66% |
2.04% |
4.01% |
2.61% |
1.59% |
2.13% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
3.39% |
4.91% |
-4.71% |
13.30% |
6.29% |
3.58% |
6.92% |
4.71% |
3.01% |
4.05% |
Return on Equity (ROE) |
|
3.59% |
7.97% |
6.67% |
-5.96% |
18.35% |
9.96% |
5.63% |
10.93% |
7.38% |
4.60% |
6.18% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-107.83% |
-1.90% |
127.16% |
-88.63% |
1.71% |
-0.81% |
5.00% |
-4.95% |
0.89% |
-0.84% |
Operating Return on Assets (OROA) |
|
1.20% |
1.51% |
1.02% |
1.95% |
2.22% |
1.24% |
0.65% |
1.21% |
0.82% |
0.54% |
0.72% |
Return on Assets (ROA) |
|
0.61% |
1.05% |
0.71% |
-0.58% |
1.72% |
1.01% |
0.53% |
0.97% |
0.63% |
0.39% |
0.54% |
Return on Common Equity (ROCE) |
|
3.41% |
7.42% |
6.10% |
-5.42% |
16.55% |
8.99% |
5.07% |
9.85% |
6.67% |
4.17% |
5.63% |
Return on Equity Simple (ROE_SIMPLE) |
|
3.57% |
7.81% |
6.65% |
0.00% |
9.21% |
10.07% |
5.56% |
10.91% |
7.42% |
4.57% |
6.15% |
Net Operating Profit after Tax (NOPAT) |
|
7,504 |
17,386 |
15,033 |
-6,627 |
18,088 |
19,471 |
11,107 |
22,018 |
15,165 |
9,382 |
12,835 |
NOPAT Margin |
|
9.72% |
22.77% |
21.23% |
-9.15% |
24.78% |
25.94% |
14.71% |
30.63% |
20.00% |
11.96% |
15.82% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.03% |
0.01% |
0.03% |
0.00% |
0.00% |
0.01% |
0.00% |
0.06% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
45.87% |
42.93% |
44.98% |
44.38% |
44.14% |
43.10% |
43.90% |
51.15% |
51.58% |
53.83% |
50.69% |
Operating Expenses to Revenue |
|
71.29% |
57.12% |
59.80% |
58.22% |
57.80% |
56.99% |
58.77% |
67.04% |
67.63% |
71.84% |
66.53% |
Earnings before Interest and Taxes (EBIT) |
|
14,701 |
24,826 |
21,477 |
22,761 |
23,445 |
23,974 |
13,632 |
27,469 |
19,400 |
12,997 |
17,136 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
18,500 |
28,332 |
25,197 |
26,420 |
27,199 |
27,879 |
17,569 |
31,433 |
23,662 |
17,557 |
21,447 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.63 |
0.58 |
0.64 |
0.00 |
0.58 |
0.83 |
0.62 |
0.59 |
0.44 |
0.50 |
0.69 |
Price to Tangible Book Value (P/TBV) |
|
0.74 |
0.67 |
0.74 |
0.00 |
0.68 |
0.98 |
0.73 |
0.68 |
0.51 |
0.58 |
0.79 |
Price to Revenue (P/Rev) |
|
1.64 |
1.56 |
1.87 |
2.15 |
1.41 |
1.94 |
1.47 |
1.49 |
1.06 |
1.20 |
1.63 |
Price to Earnings (P/E) |
|
17.32 |
6.93 |
8.88 |
0.00 |
5.71 |
7.49 |
10.08 |
4.88 |
5.40 |
10.22 |
10.43 |
Dividend Yield |
|
0.10% |
0.40% |
0.90% |
1.63% |
3.65% |
2.88% |
3.81% |
3.78% |
4.93% |
4.22% |
3.12% |
Earnings Yield |
|
5.77% |
14.44% |
11.26% |
0.00% |
17.51% |
13.34% |
9.92% |
20.50% |
18.52% |
9.79% |
9.59% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.07 |
0.06 |
0.00 |
0.00 |
0.11 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
0.90 |
0.79 |
0.70 |
0.00 |
0.00 |
0.82 |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
3.75 |
2.14 |
1.96 |
0.00 |
0.00 |
2.20 |
0.00 |
0.00 |
0.00 |
0.00 |
0.12 |
Enterprise Value to EBIT (EV/EBIT) |
|
4.72 |
2.44 |
2.30 |
0.00 |
0.00 |
2.56 |
0.00 |
0.00 |
0.00 |
0.00 |
0.15 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
9.25 |
3.49 |
3.29 |
0.00 |
0.00 |
3.15 |
0.00 |
0.00 |
0.00 |
0.00 |
0.21 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
1.78 |
2.71 |
1.28 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
6.73 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.58 |
1.24 |
1.30 |
0.00 |
1.67 |
1.77 |
1.76 |
1.70 |
1.92 |
1.88 |
1.92 |
Long-Term Debt to Equity |
|
1.05 |
0.90 |
0.91 |
0.00 |
1.18 |
1.28 |
1.36 |
1.26 |
1.35 |
1.39 |
1.37 |
Financial Leverage |
|
-1.45 |
0.75 |
2.82 |
3.70 |
2.64 |
1.72 |
1.76 |
1.73 |
1.81 |
1.90 |
1.90 |
Leverage Ratio |
|
5.86 |
7.56 |
9.39 |
10.33 |
10.70 |
9.89 |
10.68 |
11.30 |
11.64 |
11.83 |
11.46 |
Compound Leverage Factor |
|
5.86 |
7.56 |
9.39 |
10.33 |
10.70 |
9.86 |
10.68 |
11.30 |
11.28 |
11.75 |
11.40 |
Debt to Total Capital |
|
61.18% |
55.31% |
56.53% |
0.00% |
62.53% |
63.84% |
63.72% |
62.91% |
65.78% |
65.27% |
65.78% |
Short-Term Debt to Total Capital |
|
20.27% |
14.99% |
16.89% |
0.00% |
18.43% |
17.46% |
14.50% |
16.36% |
19.72% |
17.01% |
18.82% |
Long-Term Debt to Total Capital |
|
40.91% |
40.32% |
39.64% |
0.00% |
44.11% |
46.38% |
49.23% |
46.55% |
46.05% |
48.26% |
46.96% |
Preferred Equity to Total Capital |
|
1.92% |
3.35% |
3.70% |
0.00% |
3.51% |
3.35% |
3.53% |
3.48% |
3.22% |
2.96% |
2.92% |
Noncontrolling Interests to Total Capital |
|
0.28% |
0.25% |
0.20% |
0.00% |
0.16% |
0.13% |
0.14% |
0.13% |
0.11% |
0.13% |
0.13% |
Common Equity to Total Capital |
|
36.63% |
41.10% |
39.58% |
0.00% |
33.80% |
32.68% |
32.61% |
33.48% |
30.89% |
31.63% |
31.18% |
Debt to EBITDA |
|
18.03 |
9.74 |
11.67 |
0.00 |
12.09 |
12.28 |
20.02 |
10.94 |
16.39 |
22.08 |
18.76 |
Net Debt to EBITDA |
|
-3.74 |
-2.71 |
-4.10 |
0.00 |
-4.77 |
-3.69 |
-14.38 |
-7.81 |
-13.50 |
-12.47 |
-6.91 |
Long-Term Debt to EBITDA |
|
12.06 |
7.10 |
8.18 |
0.00 |
8.53 |
8.92 |
15.46 |
8.09 |
11.48 |
16.33 |
13.40 |
Debt to NOPAT |
|
44.46 |
15.88 |
19.56 |
0.00 |
18.18 |
17.59 |
31.66 |
15.61 |
25.58 |
41.31 |
31.35 |
Net Debt to NOPAT |
|
-9.22 |
-4.41 |
-6.87 |
0.00 |
-7.18 |
-5.28 |
-22.75 |
-11.15 |
-21.07 |
-23.34 |
-11.55 |
Long-Term Debt to NOPAT |
|
29.73 |
11.58 |
13.72 |
0.00 |
12.83 |
12.78 |
24.46 |
11.55 |
17.91 |
30.55 |
22.38 |
Noncontrolling Interest Sharing Ratio |
|
4.91% |
6.88% |
8.51% |
8.97% |
9.80% |
9.72% |
9.88% |
9.91% |
9.73% |
9.32% |
8.91% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-15,070 |
-908,087 |
-16,322 |
676,434 |
-317,485 |
9,105 |
-4,421 |
27,453 |
-28,144 |
5,274 |
-5,071 |
Operating Cash Flow to CapEx |
|
1,152.66% |
700.03% |
1,404.39% |
-261.05% |
979.12% |
-240.57% |
-681.60% |
1,143.24% |
445.12% |
-1,115.24% |
-302.60% |
Free Cash Flow to Firm to Interest Expense |
|
-1.10 |
-76.18 |
-1.30 |
40.95 |
-13.08 |
0.32 |
-0.33 |
3.44 |
-1.09 |
0.07 |
-0.06 |
Operating Cash Flow to Interest Expense |
|
2.85 |
1.88 |
3.09 |
-0.53 |
1.52 |
-0.45 |
-1.76 |
5.90 |
0.97 |
-0.94 |
-0.22 |
Operating Cash Flow Less CapEx to Interest Expense |
|
2.60 |
1.61 |
2.87 |
-0.73 |
1.37 |
-0.64 |
-2.02 |
5.38 |
0.76 |
-1.02 |
-0.29 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.06 |
0.05 |
0.03 |
0.06 |
0.07 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.00 |
2.85 |
2.75 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
-83,350 |
842,123 |
873,478 |
190,417 |
525,990 |
536,356 |
551,884 |
546,449 |
589,758 |
593,866 |
611,772 |
Invested Capital Turnover |
|
-0.82 |
0.20 |
0.08 |
0.14 |
0.20 |
0.14 |
0.14 |
0.13 |
0.13 |
0.13 |
0.13 |
Increase / (Decrease) in Invested Capital |
|
22,574 |
925,473 |
31,355 |
-683,061 |
335,573 |
10,366 |
15,528 |
-5,435 |
43,309 |
4,108 |
17,906 |
Enterprise Value (EV) |
|
69,399 |
60,658 |
49,385 |
-24,492 |
-7,500 |
61,256 |
-121,067 |
-118,747 |
-219,687 |
-106,355 |
2,641 |
Market Capitalization |
|
126,592 |
119,401 |
132,385 |
156,024 |
103,059 |
145,403 |
111,338 |
107,102 |
80,175 |
94,264 |
132,211 |
Book Value per Share |
|
$65.92 |
$68.86 |
$72.24 |
$0.00 |
$72.79 |
$80.28 |
$86.44 |
$92.21 |
$94.07 |
$98.15 |
$100.86 |
Tangible Book Value per Share |
|
$56.63 |
$60.11 |
$62.85 |
($8.42) |
$61.62 |
$67.93 |
$73.51 |
$79.21 |
$81.61 |
$85.34 |
$88.28 |
Total Capital |
|
545,291 |
499,168 |
520,174 |
0.00 |
525,990 |
536,356 |
551,884 |
546,449 |
589,758 |
593,866 |
611,772 |
Total Debt |
|
333,595 |
276,076 |
294,031 |
0.00 |
328,916 |
342,410 |
351,684 |
343,777 |
387,920 |
387,615 |
402,406 |
Total Long-Term Debt |
|
223,080 |
201,275 |
206,178 |
0.00 |
231,999 |
248,760 |
271,686 |
254,374 |
271,606 |
286,619 |
287,300 |
Net Debt |
|
-69,172 |
-76,696 |
-103,276 |
-180,516 |
-129,873 |
-102,831 |
-252,643 |
-245,544 |
-319,506 |
-219,017 |
-148,188 |
Capital Expenditures (CapEx) |
|
3,386 |
3,198 |
2,756 |
3,361 |
3,774 |
5,336 |
3,446 |
4,119 |
5,632 |
6,583 |
6,500 |
Net Nonoperating Expense (NNE) |
|
2.00 |
54 |
58 |
111 |
8.00 |
4.00 |
20 |
-7.00 |
231 |
1.00 |
2.00 |
Net Nonoperating Obligations (NNO) |
|
-295,046 |
619,031 |
647,335 |
190,417 |
328,916 |
342,410 |
351,684 |
343,777 |
387,920 |
387,615 |
402,406 |
Total Depreciation and Amortization (D&A) |
|
3,799 |
3,506 |
3,720 |
3,659 |
3,754 |
3,905 |
3,937 |
3,964 |
4,262 |
4,560 |
4,311 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$2.21 |
$5.41 |
$4.72 |
($2.98) |
$6.69 |
$8.08 |
$4.74 |
$10.21 |
$7.04 |
$4.07 |
$6.03 |
Adjusted Weighted Average Basic Shares Outstanding |
|
3.03B |
3.00B |
2.89B |
2.70B |
2.49B |
2.25B |
2.09B |
2.03B |
1.95B |
1.93B |
1.90B |
Adjusted Diluted Earnings per Share |
|
$2.20 |
$5.40 |
$4.72 |
($2.98) |
$6.68 |
$8.04 |
$4.72 |
$10.14 |
$7.00 |
$4.04 |
$5.94 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
3.04B |
3.01B |
2.89B |
2.70B |
2.49B |
2.27B |
2.10B |
2.05B |
1.96B |
1.96B |
1.94B |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$8.08 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
3.03B |
2.95B |
2.77B |
2.57B |
2.35B |
2.11B |
2.09B |
1.98B |
1.94B |
1.91B |
1.88B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
7,504 |
17,386 |
15,033 |
15,933 |
18,088 |
19,497 |
11,107 |
22,018 |
15,567 |
10,184 |
13,355 |
Normalized NOPAT Margin |
|
9.72% |
22.77% |
21.23% |
21.99% |
24.78% |
25.97% |
14.71% |
30.63% |
20.53% |
12.98% |
16.46% |
Pre Tax Income Margin |
|
19.04% |
32.51% |
30.34% |
31.42% |
32.12% |
31.84% |
18.06% |
38.21% |
24.80% |
16.45% |
21.01% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
1.07 |
2.08 |
1.72 |
1.38 |
0.97 |
0.84 |
1.02 |
3.44 |
0.75 |
0.17 |
0.19 |
NOPAT to Interest Expense |
|
0.55 |
1.46 |
1.20 |
-0.40 |
0.75 |
0.69 |
0.83 |
2.76 |
0.59 |
0.12 |
0.14 |
EBIT Less CapEx to Interest Expense |
|
0.83 |
1.81 |
1.50 |
1.17 |
0.81 |
0.66 |
0.76 |
2.93 |
0.53 |
0.08 |
0.12 |
NOPAT Less CapEx to Interest Expense |
|
0.30 |
1.19 |
0.98 |
-0.60 |
0.59 |
0.50 |
0.57 |
2.24 |
0.37 |
0.04 |
0.07 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
8.44% |
7.23% |
15.27% |
-56.35% |
27.77% |
27.98% |
48.27% |
23.60% |
33.50% |
55.56% |
40.51% |
Augmented Payout Ratio |
|
24.86% |
38.69% |
77.31% |
-272.16% |
107.59% |
118.24% |
74.66% |
58.11% |
55.26% |
76.63% |
59.79% |
Quarterly Metrics And Ratios for BlackRock Limited Duration Income Trust
This table displays calculated financial ratios and metrics derived from BlackRock Limited Duration Income Trust's official financial filings.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
8.74% |
11.78% |
-1.03% |
8.81% |
-5.76% |
-1.60% |
3.62% |
0.87% |
12.28% |
2.76% |
8.17% |
EBITDA Growth |
|
-0.73% |
16.13% |
-26.50% |
8.61% |
-117.31% |
-22.48% |
4.50% |
-7.72% |
681.87% |
14.93% |
16.55% |
EBIT Growth |
|
-4.05% |
17.41% |
-32.31% |
8.97% |
-153.49% |
-26.51% |
6.63% |
-8.31% |
293.06% |
19.89% |
20.87% |
NOPAT Growth |
|
-20.23% |
7.56% |
-38.36% |
1.99% |
-158.05% |
-26.74% |
10.54% |
-8.68% |
296.32% |
20.54% |
23.60% |
Net Income Growth |
|
-20.29% |
7.59% |
-35.40% |
2.22% |
-171.35% |
-26.75% |
10.57% |
-8.75% |
259.85% |
20.55% |
23.60% |
EPS Growth |
|
-23.68% |
8.42% |
-39.27% |
0.00% |
-195.69% |
-27.85% |
14.29% |
-7.36% |
219.82% |
24.05% |
28.95% |
Operating Cash Flow Growth |
|
205.94% |
-229.67% |
-330.13% |
894.47% |
-136.42% |
64.47% |
68.63% |
-205.57% |
631.42% |
-442.04% |
-115.68% |
Free Cash Flow Firm Growth |
|
-573.33% |
-61.27% |
108.99% |
60.91% |
86.31% |
141.18% |
-272.59% |
-81.86% |
-169.10% |
-407.94% |
-1,437.21% |
Invested Capital Growth |
|
7.93% |
5.55% |
0.04% |
2.86% |
0.70% |
-1.29% |
1.34% |
4.52% |
3.02% |
6.45% |
12.73% |
Revenue Q/Q Growth |
|
-0.02% |
19.11% |
-9.38% |
3.62% |
-13.40% |
21.01% |
-4.57% |
0.87% |
-3.61% |
10.29% |
0.33% |
EBITDA Q/Q Growth |
|
-10.66% |
70.26% |
-29.01% |
14.50% |
-114.24% |
707.30% |
-4.30% |
1.11% |
-10.24% |
32.32% |
-3.09% |
EBIT Q/Q Growth |
|
-14.22% |
94.68% |
-34.63% |
18.46% |
-142.11% |
316.07% |
-5.15% |
1.86% |
-11.34% |
39.98% |
-4.55% |
NOPAT Q/Q Growth |
|
-27.85% |
83.44% |
-36.54% |
21.44% |
-141.06% |
331.51% |
-4.25% |
0.34% |
-11.73% |
42.15% |
-1.83% |
Net Income Q/Q Growth |
|
-27.79% |
83.54% |
-36.55% |
21.55% |
-150.40% |
288.44% |
-4.23% |
0.31% |
-11.70% |
42.11% |
-1.80% |
EPS Q/Q Growth |
|
-28.83% |
88.79% |
-39.27% |
22.56% |
-168.10% |
242.34% |
-3.80% |
-0.66% |
-11.92% |
47.37% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
744.52% |
-337.92% |
-77.33% |
129.22% |
-129.54% |
-132.13% |
-56.59% |
1.69% |
248.71% |
-336.76% |
37.69% |
Free Cash Flow Firm Q/Q Growth |
|
-20.59% |
33.36% |
110.07% |
-583.11% |
57.78% |
300.53% |
-142.20% |
-409.06% |
37.53% |
-129.48% |
-110.65% |
Invested Capital Q/Q Growth |
|
0.40% |
2.69% |
-1.95% |
1.75% |
-1.71% |
0.67% |
0.66% |
4.94% |
-3.13% |
4.02% |
6.60% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
26.36% |
34.01% |
26.64% |
29.44% |
-4.84% |
26.79% |
26.87% |
26.93% |
25.08% |
30.09% |
29.06% |
EBIT Margin |
|
20.37% |
28.83% |
20.80% |
23.77% |
-11.56% |
21.53% |
21.40% |
21.61% |
19.88% |
25.23% |
24.00% |
Profit (Net Income) Margin |
|
13.69% |
21.69% |
15.18% |
17.81% |
-10.37% |
16.14% |
16.20% |
16.11% |
14.76% |
19.02% |
18.61% |
Tax Burden Percent |
|
79.79% |
75.22% |
73.01% |
74.92% |
85.97% |
74.98% |
75.71% |
74.56% |
76.01% |
75.39% |
77.28% |
Interest Burden Percent |
|
84.27% |
100.00% |
100.00% |
100.00% |
104.32% |
100.00% |
100.00% |
100.00% |
97.69% |
100.00% |
100.37% |
Effective Tax Rate |
|
20.15% |
24.76% |
26.97% |
25.13% |
0.00% |
25.00% |
24.29% |
25.42% |
23.99% |
24.60% |
22.72% |
Return on Invested Capital (ROIC) |
|
1.83% |
2.85% |
1.98% |
2.36% |
-1.12% |
2.10% |
2.14% |
2.06% |
1.99% |
2.52% |
2.42% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
1.83% |
2.85% |
1.98% |
2.36% |
-1.21% |
2.10% |
2.14% |
2.06% |
1.99% |
2.52% |
2.42% |
Return on Net Nonoperating Assets (RNNOA) |
|
3.31% |
5.41% |
3.77% |
4.51% |
-2.29% |
3.96% |
3.97% |
4.00% |
3.78% |
4.87% |
4.91% |
Return on Equity (ROE) |
|
5.14% |
8.26% |
5.75% |
6.87% |
-3.41% |
6.06% |
6.10% |
6.06% |
5.76% |
7.39% |
7.33% |
Cash Return on Invested Capital (CROIC) |
|
-4.95% |
-2.77% |
2.26% |
-0.52% |
0.89% |
2.65% |
0.08% |
-3.10% |
-0.84% |
-4.06% |
-9.74% |
Operating Return on Assets (OROA) |
|
0.66% |
0.92% |
0.67% |
0.79% |
-0.38% |
0.69% |
0.70% |
0.71% |
0.68% |
0.82% |
0.80% |
Return on Assets (ROA) |
|
0.44% |
0.69% |
0.49% |
0.59% |
-0.34% |
0.52% |
0.53% |
0.53% |
0.50% |
0.62% |
0.62% |
Return on Common Equity (ROCE) |
|
4.64% |
7.44% |
5.18% |
6.21% |
-3.09% |
5.49% |
5.52% |
5.52% |
5.25% |
6.73% |
6.70% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
7.33% |
6.54% |
6.55% |
0.00% |
3.94% |
4.06% |
3.89% |
0.00% |
6.37% |
6.71% |
Net Operating Profit after Tax (NOPAT) |
|
2,536 |
4,652 |
2,952 |
3,585 |
-1,472 |
3,408 |
3,263 |
3,274 |
2,890 |
4,108 |
4,033 |
NOPAT Margin |
|
13.70% |
21.69% |
15.19% |
17.80% |
-8.44% |
16.15% |
16.20% |
16.12% |
14.76% |
19.02% |
18.61% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.09% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
54.04% |
49.40% |
54.81% |
52.75% |
59.45% |
50.85% |
49.67% |
50.30% |
51.96% |
49.39% |
49.88% |
Operating Expenses to Revenue |
|
67.61% |
61.96% |
69.82% |
66.82% |
92.03% |
67.26% |
66.30% |
65.74% |
66.80% |
62.66% |
62.66% |
Earnings before Interest and Taxes (EBIT) |
|
3,769 |
6,183 |
4,042 |
4,788 |
-2,016 |
4,544 |
4,310 |
4,390 |
3,892 |
5,448 |
5,200 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
4,877 |
7,294 |
5,178 |
5,929 |
-844 |
5,654 |
5,411 |
5,471 |
4,911 |
6,498 |
6,297 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.44 |
0.46 |
0.45 |
0.40 |
0.50 |
0.63 |
0.63 |
0.61 |
0.69 |
0.68 |
0.80 |
Price to Tangible Book Value (P/TBV) |
|
0.51 |
0.52 |
0.52 |
0.46 |
0.58 |
0.72 |
0.72 |
0.70 |
0.79 |
0.78 |
0.92 |
Price to Revenue (P/Rev) |
|
1.06 |
1.10 |
1.10 |
0.95 |
1.20 |
1.52 |
1.52 |
1.50 |
1.63 |
1.62 |
1.89 |
Price to Earnings (P/E) |
|
5.40 |
5.65 |
6.30 |
5.55 |
10.22 |
14.87 |
14.45 |
14.82 |
10.43 |
9.92 |
11.14 |
Dividend Yield |
|
4.93% |
4.63% |
4.67% |
5.26% |
4.22% |
3.38% |
3.37% |
3.47% |
3.12% |
3.14% |
2.65% |
Earnings Yield |
|
18.52% |
17.70% |
15.88% |
18.01% |
9.79% |
6.73% |
6.92% |
6.75% |
9.59% |
10.08% |
8.98% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.15 |
0.21 |
0.21 |
0.00 |
0.26 |
0.31 |
0.39 |
0.00 |
0.25 |
0.43 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
1.19 |
1.65 |
1.62 |
0.00 |
2.03 |
2.37 |
3.11 |
0.03 |
1.96 |
3.49 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
3.85 |
5.74 |
5.64 |
0.00 |
10.00 |
11.62 |
15.76 |
0.12 |
7.19 |
12.53 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
4.70 |
7.17 |
7.04 |
0.00 |
14.04 |
16.17 |
22.08 |
0.15 |
8.89 |
15.34 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
5.98 |
9.34 |
9.32 |
0.00 |
19.44 |
22.08 |
30.22 |
0.21 |
11.85 |
20.31 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
24.20 |
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 |
0.00 |
9.49 |
0.00 |
0.00 |
9.94 |
402.10 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.92 |
1.90 |
1.84 |
1.87 |
1.88 |
1.88 |
1.88 |
2.01 |
1.92 |
1.98 |
2.17 |
Long-Term Debt to Equity |
|
1.35 |
1.34 |
1.31 |
1.31 |
1.39 |
1.38 |
1.34 |
1.42 |
1.37 |
1.39 |
1.48 |
Financial Leverage |
|
1.81 |
1.90 |
1.90 |
1.91 |
1.90 |
1.89 |
1.86 |
1.94 |
1.90 |
1.93 |
2.02 |
Leverage Ratio |
|
11.64 |
11.90 |
11.75 |
11.60 |
11.83 |
11.74 |
11.54 |
11.42 |
11.46 |
11.90 |
11.88 |
Compound Leverage Factor |
|
9.81 |
11.90 |
11.75 |
11.60 |
12.34 |
11.74 |
11.54 |
11.42 |
11.20 |
11.90 |
11.92 |
Debt to Total Capital |
|
65.78% |
65.49% |
64.73% |
65.21% |
65.27% |
65.31% |
65.25% |
66.76% |
65.78% |
66.49% |
68.44% |
Short-Term Debt to Total Capital |
|
19.72% |
19.30% |
18.50% |
19.57% |
17.01% |
17.55% |
18.66% |
19.40% |
18.82% |
20.03% |
21.60% |
Long-Term Debt to Total Capital |
|
46.05% |
46.18% |
46.23% |
45.64% |
48.26% |
47.76% |
46.58% |
47.36% |
46.96% |
46.46% |
46.84% |
Preferred Equity to Total Capital |
|
3.22% |
3.34% |
3.41% |
3.23% |
2.96% |
2.94% |
3.01% |
2.59% |
2.92% |
2.88% |
2.41% |
Noncontrolling Interests to Total Capital |
|
0.11% |
0.12% |
0.12% |
0.11% |
0.13% |
0.14% |
0.14% |
0.13% |
0.13% |
0.13% |
0.13% |
Common Equity to Total Capital |
|
30.89% |
31.05% |
31.74% |
31.45% |
31.63% |
31.61% |
31.61% |
30.52% |
31.18% |
30.49% |
29.02% |
Debt to EBITDA |
|
16.39 |
16.47 |
17.30 |
17.37 |
22.08 |
24.66 |
24.44 |
27.02 |
18.76 |
18.98 |
20.02 |
Net Debt to EBITDA |
|
-13.50 |
-0.57 |
0.97 |
1.43 |
-12.47 |
1.33 |
2.97 |
7.08 |
-6.91 |
0.38 |
4.98 |
Long-Term Debt to EBITDA |
|
11.48 |
11.61 |
12.36 |
12.16 |
16.33 |
18.04 |
17.45 |
19.17 |
13.40 |
13.26 |
13.71 |
Debt to NOPAT |
|
25.58 |
25.60 |
28.15 |
28.71 |
41.31 |
47.97 |
46.47 |
51.81 |
31.35 |
31.26 |
32.46 |
Net Debt to NOPAT |
|
-21.07 |
-0.89 |
1.58 |
2.36 |
-23.34 |
2.58 |
5.65 |
13.57 |
-11.55 |
0.62 |
8.07 |
Long-Term Debt to NOPAT |
|
17.91 |
18.05 |
20.10 |
20.09 |
30.55 |
35.08 |
33.18 |
36.75 |
22.38 |
21.85 |
22.21 |
Noncontrolling Interest Sharing Ratio |
|
9.73% |
9.97% |
9.91% |
9.71% |
9.32% |
9.46% |
9.53% |
8.89% |
8.91% |
8.94% |
8.55% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-40,773 |
-27,171 |
2,736 |
-13,218 |
-5,580 |
11,190 |
-4,722 |
-24,038 |
-15,016 |
-34,459 |
-72,587 |
Operating Cash Flow to CapEx |
|
652.06% |
-1,865.67% |
-3,625.69% |
932.90% |
-264.36% |
-673.99% |
-1,031.63% |
-1,068.16% |
1,468.96% |
-3,870.01% |
-2,084.27% |
Free Cash Flow to Firm to Interest Expense |
|
-3.28 |
-1.69 |
0.15 |
-0.63 |
-0.25 |
0.49 |
-0.21 |
-1.04 |
-0.70 |
-1.75 |
-3.51 |
Operating Cash Flow to Interest Expense |
|
1.03 |
-1.90 |
-2.88 |
0.75 |
-0.21 |
-0.48 |
-0.75 |
-0.72 |
1.16 |
-2.99 |
-1.77 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.87 |
-2.00 |
-2.96 |
0.67 |
-0.29 |
-0.55 |
-0.83 |
-0.79 |
1.08 |
-3.06 |
-1.85 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
Fixed Asset Turnover |
|
3.00 |
0.00 |
0.00 |
0.00 |
2.85 |
2.77 |
2.76 |
2.72 |
2.75 |
2.72 |
2.70 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
589,758 |
605,598 |
593,795 |
604,197 |
593,866 |
597,816 |
601,780 |
631,509 |
611,772 |
636,383 |
678,400 |
Invested Capital Turnover |
|
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
Increase / (Decrease) in Invested Capital |
|
43,309 |
31,823 |
216 |
16,803 |
4,108 |
-7,782 |
7,985 |
27,312 |
17,906 |
38,567 |
76,620 |
Enterprise Value (EV) |
|
-219,687 |
92,696 |
127,528 |
127,964 |
-106,355 |
158,241 |
186,576 |
245,960 |
2,641 |
160,365 |
290,588 |
Market Capitalization |
|
80,175 |
85,570 |
85,073 |
75,382 |
94,264 |
118,848 |
119,893 |
118,378 |
132,211 |
132,718 |
157,943 |
Book Value per Share |
|
$94.07 |
$96.75 |
$96.81 |
$98.67 |
$98.15 |
$98.92 |
$99.72 |
$101.02 |
$100.86 |
$102.98 |
$105.41 |
Tangible Book Value per Share |
|
$81.61 |
$84.14 |
$84.19 |
$86.01 |
$85.34 |
$86.16 |
$87.17 |
$88.54 |
$88.28 |
$90.32 |
$92.40 |
Total Capital |
|
589,758 |
605,598 |
593,795 |
604,197 |
593,866 |
597,816 |
601,780 |
631,509 |
611,772 |
636,383 |
678,400 |
Total Debt |
|
387,920 |
396,579 |
384,373 |
394,002 |
387,615 |
390,418 |
392,636 |
421,607 |
402,406 |
423,125 |
464,270 |
Total Long-Term Debt |
|
271,606 |
279,684 |
274,510 |
275,760 |
286,619 |
285,495 |
280,321 |
299,081 |
287,300 |
295,684 |
317,761 |
Net Debt |
|
-319,506 |
-13,843 |
21,507 |
32,395 |
-219,017 |
20,980 |
47,749 |
110,413 |
-148,188 |
8,447 |
115,387 |
Capital Expenditures (CapEx) |
|
1,965 |
1,634 |
1,491 |
1,693 |
1,765 |
1,607 |
1,644 |
1,561 |
1,688 |
1,517 |
1,755 |
Net Nonoperating Expense (NNE) |
|
2.00 |
1.00 |
1.00 |
-2.00 |
336 |
1.00 |
0.00 |
1.00 |
0.00 |
1.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
387,920 |
396,579 |
384,373 |
394,002 |
387,615 |
390,418 |
392,636 |
421,607 |
402,406 |
423,125 |
464,270 |
Total Depreciation and Amortization (D&A) |
|
1,108 |
1,111 |
1,136 |
1,141 |
1,172 |
1,110 |
1,101 |
1,081 |
1,019 |
1,050 |
1,097 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.17 |
$2.21 |
$1.34 |
$1.64 |
($1.12) |
$1.59 |
$1.54 |
$1.53 |
$1.37 |
$2.00 |
$1.98 |
Adjusted Weighted Average Basic Shares Outstanding |
|
1.95B |
1.94B |
1.94B |
1.92B |
1.93B |
1.91B |
1.91B |
1.90B |
1.90B |
1.88B |
1.86B |
Adjusted Diluted Earnings per Share |
|
$1.16 |
$2.19 |
$1.33 |
$1.63 |
($1.11) |
$1.58 |
$1.52 |
$1.51 |
$1.33 |
$1.96 |
$1.96 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
1.96B |
1.96B |
1.97B |
1.95B |
1.96B |
1.94B |
1.95B |
1.94B |
1.94B |
1.92B |
1.89B |
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 |
|
1.94B |
1.95B |
1.93B |
1.91B |
1.91B |
1.91B |
1.91B |
1.89B |
1.88B |
1.87B |
1.84B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
2,536 |
4,652 |
2,952 |
3,585 |
-925 |
3,577 |
3,290 |
3,281 |
2,882 |
4,106 |
4,031 |
Normalized NOPAT Margin |
|
13.70% |
21.69% |
15.19% |
17.80% |
-5.31% |
16.95% |
16.34% |
16.15% |
14.72% |
19.01% |
18.61% |
Pre Tax Income Margin |
|
17.16% |
28.83% |
20.80% |
23.77% |
-12.06% |
21.53% |
21.40% |
21.61% |
19.42% |
25.23% |
24.09% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.30 |
0.39 |
0.22 |
0.23 |
-0.09 |
0.20 |
0.19 |
0.19 |
0.18 |
0.28 |
0.25 |
NOPAT to Interest Expense |
|
0.20 |
0.29 |
0.16 |
0.17 |
-0.07 |
0.15 |
0.15 |
0.14 |
0.14 |
0.21 |
0.20 |
EBIT Less CapEx to Interest Expense |
|
0.15 |
0.28 |
0.14 |
0.15 |
-0.17 |
0.13 |
0.12 |
0.12 |
0.10 |
0.20 |
0.17 |
NOPAT Less CapEx to Interest Expense |
|
0.05 |
0.19 |
0.08 |
0.09 |
-0.14 |
0.08 |
0.07 |
0.07 |
0.06 |
0.13 |
0.11 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
33.50% |
32.66% |
36.91% |
37.35% |
55.56% |
64.35% |
61.64% |
63.90% |
40.51% |
38.65% |
37.10% |
Augmented Payout Ratio |
|
55.26% |
35.39% |
44.60% |
47.76% |
76.63% |
93.72% |
79.41% |
89.15% |
59.79% |
66.82% |
76.96% |
Key Financial Trends
Analyzing Citigroup Inc.'s financial statements over the last four years, through Q2 2025, reveals several noteworthy trends and factors affecting its financial health and performance.
- Citigroup's net interest income has generally increased over the years, with Q2 2025 showing $15.18 billion, up from approximately $13.3 billion in Q4 2024 and $13.5 billion in Q2 2024, indicating stable core banking income growth.
- Net income attributable to common shareholders has improved substantially since a loss in Q4 2023 (-$1.84 billion), recovering to $4.02 billion in Q2 2025, signaling a turnaround in profitability.
- Total revenue increased from around $17.44 billion in Q4 2024 to $21.67 billion in Q2 2025, driven by both interest and non-interest income growth.
- Citigroup’s total assets have grown from approximately $2.42 trillion at Q4 2022 to $2.62 trillion by Q2 2025, reflecting expanding business scale and asset base.
- Allowance for loan and lease losses has remained steady, suggesting consistent credit risk management amid asset growth.
- The company returned capital to shareholders via dividends and modest share repurchases, with dividends around $1.3 billion each quarter recently, supporting shareholder returns.
- There is significant volatility in net cash from continuing operating activities, shifting from positive $24.8 billion in Q4 2024 to negative -$36.6 billion in Q2 2025, largely due to changes in operating assets and liabilities.
- The company’s deposit base shows positive net changes quarter-over-quarter, indicating stable or increasing customer funds, but large swings in deposit changes quarter-to-quarter introduce some variability.
- Cash interest paid remains high ($19.9 billion in Q2 2025), consistent with the large amount of debt outstanding, affecting net interest spread but reflecting leverage.
- Non-interest expenses remain elevated, in the $13 billion to $14 billion range each quarter, highlighting ongoing cost pressures and investment in operations.
- Net cash from operating activities is negative in recent quarters, e.g., -$36.6 billion in Q2 2025 and -$58.7 billion in Q1 2025, indicating cash challenges at the operational level.
- The 'changes in operating assets and liabilities' component shows very large negative values recently (-$32.7 billion in Q2 2025 and -$59.3 billion in Q1 2025), suggesting working capital or liquidity strains.
- The company has increased purchases of investment securities significantly in recent quarters (e.g., ~$94.97 billion in Q2 2025), which may impact liquidity and cash flow depending on the investment strategy.
- Repurchases of preferred and common equity, while offering shareholder return, consume cash and could limit flexibility if not balanced with cash generation.
- Total liabilities have increased from $2.21 trillion in Q4 2022 to $2.41 trillion in Q2 2025, with long-term debt rising to over $317 billion, indicating rising leverage and exposure to interest rate risk.
Summary: Citigroup has demonstrated a strong recovery in earnings and revenue through mid-2025 following a challenging period in 2023. The bank has expanded its asset base and improved profitability, which is positive for investors. However, operational cash flow volatility and large changes in working capital components reflect some liquidity pressures. Elevated debt levels and high cash interest payments imply ongoing financial leverage risks. Investors should monitor cash flow trends and credit quality while acknowledging the improving income and capital return outlook.
08/29/25 08:41 AM ETAI Generated. May Contain Errors.