Annual Income Statements for FS KKR Capital
This table shows FS KKR Capital's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for FS KKR Capital
This table shows FS KKR Capital's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
-127 |
67 |
199 |
142 |
265 |
90 |
173 |
105 |
160 |
147 |
120 |
Consolidated Net Income / (Loss) |
|
-127 |
67 |
199 |
142 |
265 |
90 |
173 |
105 |
160 |
147 |
120 |
Net Income / (Loss) Continuing Operations |
|
216 |
226 |
229 |
229 |
234 |
200 |
212 |
215 |
215 |
171 |
187 |
Total Pre-Tax Income |
|
217 |
244 |
229 |
229 |
234 |
222 |
212 |
215 |
215 |
194 |
187 |
Total Revenue |
|
330 |
370 |
342 |
462 |
465 |
94 |
318 |
439 |
441 |
58 |
400 |
Net Interest Income / (Expense) |
|
315 |
340 |
342 |
462 |
465 |
94 |
318 |
439 |
441 |
58 |
400 |
Total Interest Income |
|
411 |
449 |
456 |
462 |
465 |
447 |
434 |
439 |
441 |
407 |
400 |
Investment Securities Interest Income |
|
411 |
449 |
456 |
462 |
465 |
447 |
434 |
439 |
441 |
407 |
400 |
Total Interest Expense |
|
96 |
109 |
114 |
0.00 |
0.00 |
353 |
116 |
0.00 |
0.00 |
349 |
0.00 |
Total Non-Interest Income |
|
15 |
30 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Non-Interest Expense |
|
113 |
126 |
113 |
233 |
231 |
-128 |
106 |
224 |
226 |
-136 |
213 |
Salaries and Employee Benefits |
|
40 |
42 |
46 |
47 |
47 |
41 |
43 |
45 |
44 |
35 |
39 |
Other Operating Expenses |
|
73 |
84 |
67 |
186 |
184 |
-169 |
63 |
179 |
182 |
-171 |
174 |
Other Adjustments to Consolidated Net Income / (Loss) |
|
-343 |
-159 |
-30 |
-87 |
31 |
-107 |
-39 |
-110 |
-55 |
-24 |
-67 |
Basic Earnings per Share |
|
($0.45) |
$0.24 |
$0.71 |
$0.51 |
$0.95 |
$0.31 |
$0.62 |
$0.37 |
$0.57 |
$0.53 |
$0.43 |
Weighted Average Basic Shares Outstanding |
|
283.18M |
283.51M |
280.92M |
280.07M |
280.07M |
280.28M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
Diluted Earnings per Share |
|
($0.45) |
$0.24 |
$0.71 |
$0.51 |
$0.95 |
$0.31 |
$0.62 |
$0.37 |
$0.57 |
$0.53 |
$0.43 |
Weighted Average Diluted Shares Outstanding |
|
283.18M |
283.51M |
280.92M |
280.07M |
280.07M |
280.28M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
Weighted Average Basic & Diluted Shares Outstanding |
|
282.98M |
281.17M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
Cash Dividends to Common per Share |
|
$0.67 |
- |
$0.70 |
$0.75 |
$0.75 |
- |
- |
- |
- |
- |
$0.70 |
Annual Cash Flow Statements for FS KKR Capital
This table details how cash moves in and out of FS KKR Capital's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
85 |
186 |
-126 |
-20 |
65 |
Net Cash From Operating Activities |
|
675 |
-639 |
1,107 |
1,384 |
1,901 |
Net Cash From Continuing Operating Activities |
|
675 |
-639 |
1,107 |
1,384 |
1,901 |
Net Income / (Loss) Continuing Operations |
|
-405 |
1,515 |
92 |
696 |
585 |
Consolidated Net Income / (Loss) |
|
-405 |
1,515 |
92 |
696 |
585 |
Depreciation Expense |
|
- |
- |
981 |
-166 |
-217 |
Amortization Expense |
|
-3.00 |
-62 |
-73 |
-42 |
-42 |
Non-Cash Adjustments to Reconcile Net Income |
|
605 |
-1,729 |
-215 |
983 |
1,495 |
Changes in Operating Assets and Liabilities, net |
|
478 |
-363 |
322 |
-87 |
80 |
Net Cash From Investing Activities |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Cash From Continuing Investing Activities |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Cash From Financing Activities |
|
-590 |
825 |
-1,233 |
-1,404 |
-1,836 |
Net Cash From Continuing Financing Activities |
|
-590 |
825 |
-1,233 |
-1,404 |
-1,836 |
Issuance of Debt |
|
3,379 |
5,006 |
3,243 |
2,169 |
4,957 |
Repayment of Debt |
|
-3,582 |
-3,667 |
-3,682 |
-2,718 |
-5,785 |
Repurchase of Common Equity |
|
-47 |
-12 |
-56 |
-32 |
0.00 |
Payment of Dividends |
|
-340 |
-502 |
-738 |
-823 |
-1,008 |
Cash Interest Paid |
|
- |
194 |
331 |
443 |
437 |
Cash Income Taxes Paid |
|
7.00 |
9.00 |
0.00 |
1.00 |
3.00 |
Quarterly Cash Flow Statements for FS KKR Capital
This table details how cash moves in and out of FS KKR Capital's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
-3.00 |
-15 |
-1.00 |
24 |
-98 |
55 |
11 |
191 |
-62 |
-75 |
176 |
Net Cash From Operating Activities |
|
326 |
696 |
247 |
761 |
242 |
134 |
466 |
376 |
81 |
978 |
-418 |
Net Cash From Continuing Operating Activities |
|
326 |
696 |
247 |
761 |
242 |
134 |
466 |
376 |
81 |
978 |
-418 |
Net Income / (Loss) Continuing Operations |
|
-127 |
67 |
199 |
142 |
265 |
90 |
173 |
105 |
160 |
147 |
120 |
Consolidated Net Income / (Loss) |
|
-127 |
67 |
199 |
142 |
265 |
90 |
173 |
105 |
160 |
147 |
120 |
Depreciation Expense |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
14 |
Amortization Expense |
|
-15 |
-15 |
-11 |
-10 |
-10 |
-11 |
-11 |
-11 |
-13 |
-7.00 |
-4.00 |
Non-Cash Adjustments to Reconcile Net Income |
|
345 |
-481 |
123 |
526 |
97 |
237 |
424 |
165 |
216 |
690 |
-600 |
Changes in Operating Assets and Liabilities, net |
|
123 |
144 |
-64 |
103 |
-110 |
-16 |
-120 |
117 |
-282 |
365 |
52 |
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 |
|
-329 |
-711 |
-248 |
-737 |
-340 |
-79 |
-455 |
-185 |
-143 |
-1,053 |
594 |
Net Cash From Continuing Financing Activities |
|
-329 |
-711 |
-248 |
-737 |
-340 |
-79 |
-455 |
-185 |
-143 |
-1,053 |
594 |
Issuance of Debt |
|
667 |
395 |
360 |
832 |
-65 |
1,042 |
1,019 |
1,336 |
1,070 |
1,532 |
2,831 |
Repayment of Debt |
|
-793 |
-893 |
-384 |
-1,359 |
-65 |
-910 |
-1,264 |
-1,311 |
-1,017 |
-2,193 |
-2,237 |
Payment of Dividends |
|
-193 |
-190 |
-192 |
-210 |
-210 |
-211 |
-210 |
-210 |
-196 |
-392 |
0.00 |
Cash Interest Paid |
|
102 |
83 |
126 |
93 |
129 |
95 |
119 |
84 |
131 |
103 |
151 |
Cash Income Taxes Paid |
|
2.00 |
-13 |
19 |
1.00 |
- |
-19 |
23 |
2.00 |
1.00 |
-23 |
0.00 |
Annual Balance Sheets for FS KKR Capital
This table presents FS KKR 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 |
17,228 |
16,124 |
15,469 |
14,219 |
Cash and Due from Banks |
258 |
248 |
223 |
278 |
Trading Account Securities |
- |
- |
14,649 |
13,491 |
Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
0.00 |
Deferred Acquisition Cost |
16 |
23 |
32 |
26 |
Other Assets |
16,945 |
15,829 |
562 |
422 |
Total Liabilities & Shareholders' Equity |
17,228 |
16,124 |
15,469 |
14,219 |
Total Liabilities |
9,498 |
9,112 |
8,620 |
7,597 |
Accrued Interest Payable |
70 |
90 |
98 |
108 |
Long-Term Debt |
9,142 |
8,694 |
8,187 |
7,351 |
Other Long-Term Liabilities |
286 |
328 |
335 |
138 |
Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
7,730 |
7,012 |
6,849 |
6,622 |
Total Preferred & Common Equity |
7,730 |
7,012 |
6,849 |
6,622 |
Preferred Stock |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
7,730 |
7,012 |
6,849 |
6,622 |
Common Stock |
9,658 |
9,610 |
9,437 |
9,284 |
Retained Earnings |
-1,928 |
-2,598 |
-2,588 |
-2,662 |
Quarterly Balance Sheets for FS KKR Capital
This table presents FS KKR Capital's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
16,716 |
16,058 |
15,488 |
15,384 |
15,152 |
15,101 |
15,149 |
14,915 |
Cash and Due from Banks |
|
264 |
245 |
225 |
171 |
234 |
408 |
366 |
289 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Deferred Acquisition Cost |
|
22 |
23 |
26 |
25 |
31 |
29 |
27 |
26 |
Other Assets |
|
692 |
15,769 |
15,215 |
15,168 |
14,868 |
14,664 |
14,756 |
14,602 |
Total Liabilities & Shareholders' Equity |
|
16,716 |
16,058 |
15,488 |
15,384 |
15,152 |
15,101 |
15,149 |
14,915 |
Total Liabilities |
|
9,556 |
9,075 |
8,573 |
8,414 |
8,340 |
8,394 |
8,478 |
8,369 |
Accrued Interest Payable |
|
67 |
74 |
95 |
79 |
91 |
117 |
99 |
65 |
Long-Term Debt |
|
9,137 |
8,678 |
8,158 |
8,016 |
7,934 |
7,956 |
8,060 |
7,989 |
Other Long-Term Liabilities |
|
352 |
323 |
320 |
319 |
315 |
321 |
319 |
315 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
7,160 |
6,983 |
6,915 |
6,970 |
6,812 |
6,707 |
6,671 |
6,546 |
Total Preferred & Common Equity |
|
7,160 |
6,983 |
6,915 |
6,970 |
6,812 |
6,707 |
6,671 |
6,546 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
7,160 |
6,983 |
6,915 |
6,970 |
6,812 |
6,707 |
6,671 |
6,546 |
Common Stock |
|
9,625 |
9,578 |
9,578 |
9,578 |
9,437 |
9,437 |
9,437 |
9,284 |
Retained Earnings |
|
-2,465 |
-2,595 |
-2,663 |
-2,608 |
-2,625 |
-2,730 |
-2,766 |
-2,738 |
Annual Metrics And Ratios for FS KKR Capital
This table displays calculated financial ratios and metrics derived from FS KKR Capital's official financial filings.
Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
86.99% |
51.65% |
2.48% |
-7.85% |
EBITDA Growth |
|
0.00% |
57.10% |
237.48% |
-60.60% |
-18.27% |
EBIT Growth |
|
0.00% |
73.90% |
49.07% |
3.39% |
-8.53% |
NOPAT Growth |
|
0.00% |
76.44% |
48.12% |
3.12% |
-8.86% |
Net Income Growth |
|
0.00% |
474.07% |
-93.93% |
656.52% |
-15.95% |
EPS Growth |
|
0.00% |
0.00% |
-95.53% |
675.00% |
-15.73% |
Operating Cash Flow Growth |
|
0.00% |
-194.67% |
273.24% |
25.02% |
37.36% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
112.47% |
-23.09% |
20.10% |
Invested Capital Growth |
|
0.00% |
0.00% |
-6.91% |
-4.27% |
-7.07% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-16.84% |
-2.79% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-20.67% |
-29.46% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-2.35% |
-3.24% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-4.70% |
-5.90% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
3.42% |
10.80% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
2.90% |
11.76% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
1,319.23% |
-28.88% |
79.85% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
67.65% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.33% |
-5.15% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
EBITDA Margin |
|
72.07% |
60.55% |
134.74% |
51.80% |
45.94% |
EBIT Margin |
|
72.71% |
67.62% |
66.47% |
67.06% |
66.56% |
Profit (Net Income) Margin |
|
-86.35% |
172.75% |
6.92% |
51.06% |
46.58% |
Tax Burden Percent |
|
-118.77% |
254.19% |
10.41% |
76.15% |
69.98% |
Interest Burden Percent |
|
100.00% |
100.51% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
2.93% |
2.01% |
2.15% |
2.41% |
2.75% |
Return on Invested Capital (ROIC) |
|
0.00% |
6.92% |
5.31% |
5.80% |
5.61% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
27.29% |
-3.36% |
3.48% |
2.67% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
32.28% |
-4.06% |
4.24% |
3.08% |
Return on Equity (ROE) |
|
0.00% |
39.20% |
1.25% |
10.04% |
8.69% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-193.08% |
12.47% |
10.16% |
12.93% |
Operating Return on Assets (OROA) |
|
0.00% |
3.44% |
5.30% |
5.79% |
5.63% |
Return on Assets (ROA) |
|
0.00% |
8.79% |
0.55% |
4.41% |
3.94% |
Return on Common Equity (ROCE) |
|
0.00% |
39.20% |
1.25% |
10.04% |
8.69% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
19.60% |
1.31% |
10.16% |
8.83% |
Net Operating Profit after Tax (NOPAT) |
|
331 |
584 |
865 |
892 |
813 |
NOPAT Margin |
|
70.58% |
66.59% |
65.04% |
65.44% |
64.73% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-20.37% |
8.67% |
2.32% |
2.93% |
SG&A Expenses to Revenue |
|
0.00% |
8.78% |
11.95% |
13.28% |
13.30% |
Operating Expenses to Revenue |
|
27.29% |
32.38% |
33.53% |
32.94% |
33.44% |
Earnings before Interest and Taxes (EBIT) |
|
341 |
593 |
884 |
914 |
836 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
338 |
531 |
1,792 |
706 |
577 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.52 |
0.71 |
0.92 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.52 |
0.71 |
0.92 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
2.77 |
3.55 |
4.84 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
39.98 |
6.95 |
10.40 |
Dividend Yield |
|
30.64% |
16.91% |
19.47% |
15.68% |
10.41% |
Earnings Yield |
|
0.00% |
0.00% |
2.50% |
14.38% |
9.62% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.77 |
0.85 |
0.94 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
9.12 |
9.39 |
10.47 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
6.77 |
18.14 |
22.80 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
13.71 |
14.01 |
15.74 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
14.02 |
14.36 |
16.18 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
10.95 |
9.25 |
6.92 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
5.97 |
8.20 |
7.01 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
1.18 |
1.24 |
1.20 |
1.11 |
Long-Term Debt to Equity |
|
0.00 |
1.18 |
1.24 |
1.20 |
1.11 |
Financial Leverage |
|
0.00 |
1.18 |
1.21 |
1.22 |
1.15 |
Leverage Ratio |
|
0.00 |
2.23 |
2.26 |
2.28 |
2.20 |
Compound Leverage Factor |
|
0.00 |
2.24 |
2.26 |
2.28 |
2.20 |
Debt to Total Capital |
|
0.00% |
54.18% |
55.35% |
54.45% |
52.61% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
54.18% |
55.35% |
54.45% |
52.61% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
45.82% |
44.65% |
45.55% |
47.39% |
Debt to EBITDA |
|
0.00 |
17.22 |
4.85 |
11.60 |
12.74 |
Net Debt to EBITDA |
|
0.00 |
16.73 |
4.71 |
11.28 |
12.26 |
Long-Term Debt to EBITDA |
|
0.00 |
17.22 |
4.85 |
11.60 |
12.74 |
Debt to NOPAT |
|
0.00 |
15.65 |
10.05 |
9.18 |
9.04 |
Net Debt to NOPAT |
|
0.00 |
15.21 |
9.76 |
8.93 |
8.70 |
Long-Term Debt to NOPAT |
|
0.00 |
15.65 |
10.05 |
9.18 |
9.04 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-16,288 |
2,031 |
1,562 |
1,876 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-70.51 |
5.56 |
3.34 |
4.03 |
Operating Cash Flow to Interest Expense |
|
3.97 |
-2.77 |
3.03 |
2.96 |
4.09 |
Operating Cash Flow Less CapEx to Interest Expense |
|
3.97 |
-2.77 |
3.03 |
2.96 |
4.09 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.05 |
0.08 |
0.09 |
0.08 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
16,872 |
15,706 |
15,036 |
13,973 |
Invested Capital Turnover |
|
0.00 |
0.10 |
0.08 |
0.09 |
0.09 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
16,872 |
-1,166 |
-670 |
-1,063 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
12,124 |
12,805 |
13,156 |
Market Capitalization |
|
0.00 |
0.00 |
3,678 |
4,841 |
6,083 |
Book Value per Share |
|
$0.00 |
$36.52 |
$24.78 |
$24.45 |
$23.64 |
Tangible Book Value per Share |
|
$0.00 |
$36.52 |
$24.78 |
$24.45 |
$23.64 |
Total Capital |
|
0.00 |
16,872 |
15,706 |
15,036 |
13,973 |
Total Debt |
|
0.00 |
9,142 |
8,694 |
8,187 |
7,351 |
Total Long-Term Debt |
|
0.00 |
9,142 |
8,694 |
8,187 |
7,351 |
Net Debt |
|
0.00 |
8,884 |
8,446 |
7,964 |
7,073 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
736 |
-931 |
773 |
196 |
228 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
9,142 |
8,694 |
8,187 |
7,351 |
Total Depreciation and Amortization (D&A) |
|
-3.00 |
-62 |
908 |
-208 |
-259 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$2.48 |
$2.09 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
280.28M |
280.07M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$2.48 |
$2.09 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
280.28M |
280.07M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
281.17M |
280.07M |
280.07M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
331 |
584 |
865 |
892 |
813 |
Normalized NOPAT Margin |
|
70.58% |
66.59% |
65.04% |
65.44% |
64.73% |
Pre Tax Income Margin |
|
72.71% |
67.96% |
66.47% |
67.06% |
66.56% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
2.01 |
2.57 |
2.42 |
1.96 |
1.80 |
NOPAT to Interest Expense |
|
1.95 |
2.53 |
2.37 |
1.91 |
1.75 |
EBIT Less CapEx to Interest Expense |
|
2.01 |
2.57 |
2.42 |
1.96 |
1.80 |
NOPAT Less CapEx to Interest Expense |
|
1.95 |
2.53 |
2.37 |
1.91 |
1.75 |
Payout Ratios |
|
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-83.95% |
33.14% |
802.17% |
118.25% |
172.31% |
Augmented Payout Ratio |
|
-95.56% |
33.93% |
863.04% |
122.84% |
172.31% |
Quarterly Metrics And Ratios for FS KKR Capital
This table displays calculated financial ratios and metrics derived from FS KKR Capital's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
8.20% |
0.00% |
7.21% |
48.55% |
40.91% |
-74.59% |
-7.02% |
-4.98% |
-5.16% |
-38.30% |
-7.83% |
EBITDA Growth |
|
0.50% |
0.00% |
12.37% |
17.74% |
10.89% |
-7.86% |
-7.80% |
-6.85% |
-9.82% |
-11.37% |
1,213.33% |
EBIT Growth |
|
7.96% |
0.00% |
4.09% |
12.81% |
7.83% |
-9.02% |
-7.42% |
-6.11% |
-8.12% |
-12.61% |
-11.79% |
NOPAT Growth |
|
7.46% |
0.00% |
4.09% |
12.81% |
8.33% |
-9.02% |
-7.42% |
-6.11% |
-8.12% |
-12.61% |
-11.79% |
Net Income Growth |
|
-147.04% |
0.00% |
-11.56% |
294.52% |
308.66% |
34.33% |
-13.07% |
-26.06% |
-39.62% |
63.33% |
-30.64% |
EPS Growth |
|
-147.37% |
0.00% |
-10.13% |
296.15% |
311.11% |
29.17% |
-12.68% |
-27.45% |
-40.00% |
70.97% |
-30.65% |
Operating Cash Flow Growth |
|
0.00% |
309.01% |
147.50% |
25.79% |
-25.77% |
-80.75% |
88.66% |
-50.59% |
-66.53% |
629.85% |
-189.70% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
109.61% |
0.00% |
107.30% |
104.21% |
-69.58% |
40.92% |
-64.69% |
Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-8.04% |
-4.27% |
-5.84% |
-2.72% |
-1.70% |
-7.07% |
-1.43% |
Revenue Q/Q Growth |
|
6.11% |
12.12% |
-7.57% |
35.09% |
0.65% |
-79.78% |
50.71% |
38.05% |
0.46% |
-86.85% |
589.66% |
EBITDA Q/Q Growth |
|
8.60% |
13.37% |
-4.80% |
0.46% |
2.28% |
-5.80% |
-4.74% |
1.49% |
-0.98% |
-7.43% |
5.35% |
EBIT Q/Q Growth |
|
6.90% |
12.44% |
-6.15% |
0.00% |
2.18% |
-5.13% |
-4.50% |
1.42% |
0.00% |
-9.77% |
-3.61% |
NOPAT Q/Q Growth |
|
6.40% |
12.96% |
-6.15% |
0.00% |
2.18% |
-5.13% |
-4.50% |
1.42% |
0.00% |
-9.77% |
-3.61% |
Net Income Q/Q Growth |
|
-73.97% |
152.76% |
197.01% |
-28.64% |
86.62% |
-66.04% |
92.22% |
-39.31% |
52.38% |
-8.13% |
-18.37% |
EPS Q/Q Growth |
|
-73.08% |
153.33% |
195.83% |
-28.17% |
86.27% |
-67.37% |
100.00% |
-40.32% |
54.05% |
-7.02% |
-18.87% |
Operating Cash Flow Q/Q Growth |
|
-46.12% |
113.50% |
-64.51% |
208.10% |
-68.20% |
-44.63% |
247.76% |
-19.31% |
-78.46% |
1,107.41% |
-142.74% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
100.00% |
0.00% |
3.81% |
110.41% |
-42.27% |
26.35% |
-44.54% |
-24.80% |
167.45% |
-68.34% |
Invested Capital Q/Q Growth |
|
0.00% |
-3.63% |
-0.29% |
-3.75% |
-0.58% |
0.33% |
-1.93% |
-0.56% |
0.46% |
-5.15% |
4.02% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
61.21% |
61.89% |
63.74% |
47.40% |
48.17% |
224.47% |
63.21% |
46.47% |
45.81% |
322.41% |
49.25% |
EBIT Margin |
|
65.76% |
65.95% |
66.96% |
49.57% |
50.32% |
236.17% |
66.67% |
48.97% |
48.75% |
334.48% |
46.75% |
Profit (Net Income) Margin |
|
-38.48% |
18.11% |
58.19% |
30.74% |
56.99% |
95.74% |
54.40% |
23.92% |
36.28% |
253.45% |
30.00% |
Tax Burden Percent |
|
-58.53% |
27.46% |
86.90% |
62.01% |
113.25% |
40.54% |
81.60% |
48.84% |
74.42% |
75.77% |
64.17% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.46% |
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% |
5.58% |
11.57% |
9.89% |
5.27% |
20.94% |
5.87% |
4.33% |
4.24% |
28.96% |
3.90% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
3.55% |
10.88% |
7.76% |
5.63% |
19.38% |
5.40% |
2.97% |
3.56% |
28.36% |
3.06% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
4.40% |
13.52% |
9.15% |
6.84% |
23.60% |
6.51% |
3.51% |
4.19% |
32.71% |
3.65% |
Return on Equity (ROE) |
|
0.00% |
9.98% |
25.09% |
19.05% |
12.11% |
44.54% |
12.38% |
7.85% |
8.43% |
61.67% |
7.55% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
12.93% |
0.00% |
0.00% |
0.00% |
10.16% |
11.92% |
8.70% |
7.53% |
12.93% |
6.98% |
Operating Return on Assets (OROA) |
|
0.00% |
5.26% |
5.64% |
4.81% |
5.14% |
20.38% |
5.72% |
4.21% |
4.13% |
28.30% |
3.80% |
Return on Assets (ROA) |
|
0.00% |
1.44% |
4.90% |
2.98% |
5.82% |
8.26% |
4.67% |
2.06% |
3.07% |
21.45% |
2.44% |
Return on Common Equity (ROCE) |
|
0.00% |
9.98% |
25.09% |
19.05% |
12.11% |
44.54% |
12.38% |
7.85% |
8.43% |
61.67% |
7.55% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.95% |
4.06% |
9.66% |
0.00% |
9.84% |
9.44% |
7.91% |
0.00% |
8.13% |
Net Operating Profit after Tax (NOPAT) |
|
216 |
244 |
229 |
229 |
234 |
222 |
212 |
215 |
215 |
194 |
187 |
NOPAT Margin |
|
65.45% |
65.95% |
66.96% |
49.57% |
50.32% |
236.17% |
66.67% |
48.97% |
48.75% |
334.48% |
46.75% |
Net Nonoperating Expense Percent (NNEP) |
|
7.51% |
2.04% |
0.69% |
2.13% |
-0.36% |
1.56% |
0.47% |
1.37% |
0.68% |
0.61% |
0.84% |
SG&A Expenses to Revenue |
|
12.12% |
11.35% |
13.45% |
10.17% |
10.11% |
43.62% |
13.52% |
10.25% |
9.98% |
60.34% |
9.75% |
Operating Expenses to Revenue |
|
34.24% |
34.05% |
33.04% |
50.43% |
49.68% |
-136.17% |
33.33% |
51.03% |
51.25% |
-234.48% |
53.25% |
Earnings before Interest and Taxes (EBIT) |
|
217 |
244 |
229 |
229 |
234 |
222 |
212 |
215 |
215 |
194 |
187 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
202 |
229 |
218 |
219 |
224 |
211 |
201 |
204 |
202 |
187 |
197 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.52 |
0.62 |
0.67 |
0.68 |
0.71 |
0.76 |
0.82 |
0.83 |
0.92 |
0.90 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.52 |
0.62 |
0.67 |
0.68 |
0.71 |
0.76 |
0.82 |
0.83 |
0.92 |
0.90 |
Price to Revenue (P/Rev) |
|
0.00 |
2.77 |
3.18 |
3.07 |
2.90 |
3.55 |
3.84 |
4.20 |
4.28 |
4.84 |
4.80 |
Price to Earnings (P/E) |
|
0.00 |
39.98 |
65.21 |
16.44 |
7.05 |
6.95 |
7.68 |
8.73 |
10.47 |
10.40 |
11.03 |
Dividend Yield |
|
19.55% |
19.47% |
16.59% |
15.46% |
15.51% |
15.68% |
11.86% |
11.35% |
11.40% |
10.41% |
13.60% |
Earnings Yield |
|
0.00% |
2.50% |
1.53% |
6.08% |
14.17% |
14.38% |
13.02% |
11.46% |
9.56% |
9.62% |
9.07% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.77 |
0.81 |
0.83 |
0.84 |
0.85 |
0.87 |
0.89 |
0.90 |
0.94 |
0.93 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
9.12 |
9.41 |
8.35 |
7.68 |
9.39 |
9.59 |
9.93 |
10.23 |
10.47 |
11.10 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
6.77 |
15.25 |
14.46 |
14.15 |
18.14 |
15.02 |
15.56 |
16.16 |
22.80 |
17.88 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
13.71 |
14.26 |
13.66 |
13.45 |
14.01 |
14.32 |
14.81 |
15.30 |
15.74 |
16.73 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
14.02 |
14.26 |
13.66 |
13.45 |
14.36 |
14.32 |
14.81 |
15.30 |
16.18 |
16.73 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
10.95 |
6.80 |
6.18 |
6.47 |
9.25 |
8.01 |
10.73 |
12.51 |
6.92 |
13.34 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.20 |
7.09 |
10.11 |
11.81 |
7.01 |
13.28 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.28 |
1.24 |
1.24 |
1.18 |
1.15 |
1.20 |
1.16 |
1.19 |
1.21 |
1.11 |
1.22 |
Long-Term Debt to Equity |
|
1.28 |
1.24 |
1.24 |
1.18 |
1.15 |
1.20 |
1.16 |
1.19 |
1.21 |
1.11 |
1.22 |
Financial Leverage |
|
1.28 |
1.24 |
1.24 |
1.18 |
1.21 |
1.22 |
1.20 |
1.18 |
1.18 |
1.15 |
1.19 |
Leverage Ratio |
|
2.33 |
2.26 |
2.30 |
2.24 |
2.27 |
2.28 |
2.26 |
2.25 |
2.24 |
2.20 |
2.25 |
Compound Leverage Factor |
|
2.33 |
2.26 |
2.30 |
2.24 |
2.27 |
2.28 |
2.26 |
2.25 |
2.24 |
2.20 |
2.25 |
Debt to Total Capital |
|
56.07% |
55.35% |
55.41% |
54.12% |
53.49% |
54.45% |
53.80% |
54.26% |
54.71% |
52.61% |
54.96% |
Short-Term Debt 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% |
Long-Term Debt to Total Capital |
|
56.07% |
55.35% |
55.41% |
54.12% |
53.49% |
54.45% |
53.80% |
54.26% |
54.71% |
52.61% |
54.96% |
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 |
|
43.93% |
44.65% |
44.59% |
45.88% |
46.51% |
45.55% |
46.20% |
45.74% |
45.29% |
47.39% |
45.04% |
Debt to EBITDA |
|
0.00 |
4.85 |
10.39 |
9.40 |
9.01 |
11.60 |
9.28 |
9.47 |
9.85 |
12.74 |
10.53 |
Net Debt to EBITDA |
|
0.00 |
4.71 |
10.10 |
9.14 |
8.81 |
11.28 |
9.01 |
8.99 |
9.41 |
12.26 |
10.14 |
Long-Term Debt to EBITDA |
|
0.00 |
4.85 |
10.39 |
9.40 |
9.01 |
11.60 |
9.28 |
9.47 |
9.85 |
12.74 |
10.53 |
Debt to NOPAT |
|
0.00 |
10.05 |
9.72 |
8.88 |
8.56 |
9.18 |
8.85 |
9.01 |
9.33 |
9.04 |
9.85 |
Net Debt to NOPAT |
|
0.00 |
9.76 |
9.44 |
8.63 |
8.38 |
8.93 |
8.58 |
8.55 |
8.91 |
8.70 |
9.49 |
Long-Term Debt to NOPAT |
|
0.00 |
10.05 |
9.72 |
8.88 |
8.56 |
9.18 |
8.85 |
9.01 |
9.33 |
9.04 |
9.85 |
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) |
|
-16,081 |
0.00 |
-15,432 |
-14,844 |
1,545 |
892 |
1,127 |
625 |
470 |
1,257 |
398 |
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 |
|
-167.51 |
0.00 |
-135.37 |
0.00 |
0.00 |
2.53 |
9.72 |
0.00 |
0.00 |
3.60 |
0.00 |
Operating Cash Flow to Interest Expense |
|
3.40 |
6.39 |
2.17 |
0.00 |
0.00 |
0.38 |
4.02 |
0.00 |
0.00 |
2.80 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
3.40 |
6.39 |
2.17 |
0.00 |
0.00 |
0.38 |
4.02 |
0.00 |
0.00 |
2.80 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.08 |
0.08 |
0.10 |
0.10 |
0.09 |
0.09 |
0.09 |
0.08 |
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 |
|
16,297 |
15,706 |
15,661 |
15,073 |
14,986 |
15,036 |
14,746 |
14,663 |
14,731 |
13,973 |
14,535 |
Invested Capital Turnover |
|
0.00 |
0.08 |
0.17 |
0.20 |
0.10 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
Increase / (Decrease) in Invested Capital |
|
16,297 |
0.00 |
15,661 |
15,073 |
-1,311 |
-670 |
-915 |
-410 |
-255 |
-1,063 |
-211 |
Enterprise Value (EV) |
|
0.00 |
12,124 |
12,737 |
12,553 |
12,593 |
12,805 |
12,846 |
13,074 |
13,220 |
13,156 |
13,567 |
Market Capitalization |
|
0.00 |
3,678 |
4,304 |
4,620 |
4,748 |
4,841 |
5,146 |
5,526 |
5,526 |
6,083 |
5,867 |
Book Value per Share |
|
$25.28 |
$24.78 |
$24.84 |
$24.69 |
$24.89 |
$24.45 |
$24.32 |
$23.95 |
$23.82 |
$23.64 |
$23.37 |
Tangible Book Value per Share |
|
$25.28 |
$24.78 |
$24.84 |
$24.69 |
$24.89 |
$24.45 |
$24.32 |
$23.95 |
$23.82 |
$23.64 |
$23.37 |
Total Capital |
|
16,297 |
15,706 |
15,661 |
15,073 |
14,986 |
15,036 |
14,746 |
14,663 |
14,731 |
13,973 |
14,535 |
Total Debt |
|
9,137 |
8,694 |
8,678 |
8,158 |
8,016 |
8,187 |
7,934 |
7,956 |
8,060 |
7,351 |
7,989 |
Total Long-Term Debt |
|
9,137 |
8,694 |
8,678 |
8,158 |
8,016 |
8,187 |
7,934 |
7,956 |
8,060 |
7,351 |
7,989 |
Net Debt |
|
8,873 |
8,446 |
8,433 |
7,933 |
7,845 |
7,964 |
7,700 |
7,548 |
7,694 |
7,073 |
7,700 |
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) |
|
343 |
177 |
30 |
87 |
-31 |
132 |
39 |
110 |
55 |
47 |
67 |
Net Nonoperating Obligations (NNO) |
|
9,137 |
8,694 |
8,678 |
8,158 |
8,016 |
8,187 |
7,934 |
7,956 |
8,060 |
7,351 |
7,989 |
Total Depreciation and Amortization (D&A) |
|
-15 |
-15 |
-11 |
-10 |
-10 |
-11 |
-11 |
-11 |
-13 |
-7.00 |
10 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.45) |
$0.24 |
$0.71 |
$0.51 |
$0.95 |
$0.31 |
$0.62 |
$0.37 |
$0.57 |
$0.53 |
$0.43 |
Adjusted Weighted Average Basic Shares Outstanding |
|
283.18M |
283.51M |
280.92M |
280.07M |
280.07M |
280.28M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
Adjusted Diluted Earnings per Share |
|
($0.45) |
$0.24 |
$0.71 |
$0.51 |
$0.95 |
$0.31 |
$0.62 |
$0.37 |
$0.57 |
$0.53 |
$0.43 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
283.18M |
283.51M |
280.92M |
280.07M |
280.07M |
280.28M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
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 |
|
282.98M |
281.17M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
216 |
171 |
160 |
160 |
164 |
155 |
148 |
151 |
151 |
136 |
131 |
Normalized NOPAT Margin |
|
65.45% |
46.16% |
46.87% |
34.70% |
35.23% |
165.32% |
46.67% |
34.28% |
34.13% |
234.14% |
32.73% |
Pre Tax Income Margin |
|
65.76% |
65.95% |
66.96% |
49.57% |
50.32% |
236.17% |
66.67% |
48.97% |
48.75% |
334.48% |
46.75% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
2.26 |
2.24 |
2.01 |
0.00 |
0.00 |
0.63 |
1.83 |
0.00 |
0.00 |
0.56 |
0.00 |
NOPAT to Interest Expense |
|
2.25 |
2.24 |
2.01 |
0.00 |
0.00 |
0.63 |
1.83 |
0.00 |
0.00 |
0.56 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
2.26 |
2.24 |
2.01 |
0.00 |
0.00 |
0.63 |
1.83 |
0.00 |
0.00 |
0.56 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
2.25 |
2.24 |
2.01 |
0.00 |
0.00 |
0.63 |
1.83 |
0.00 |
0.00 |
0.56 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
802.17% |
1,142.42% |
279.36% |
119.17% |
118.25% |
125.52% |
132.86% |
156.63% |
172.31% |
150.00% |
Augmented Payout Ratio |
|
0.00% |
863.04% |
1,262.12% |
302.49% |
127.34% |
122.84% |
125.52% |
132.86% |
156.63% |
172.31% |
150.00% |
Key Financial Trends
FS Investment (NYSE: FSIC) has demonstrated notable financial performance trends over the past four years, with detailed results through Q1 2025.
Positive financial highlights include:
- The company’s total interest income remained robust, reaching $400 million in Q1 2025, supporting consistent revenue generation.
- Net interest income improved significantly in Q1 2025 ($400 million) compared to prior quarters, indicating cost-effective interest management.
- Q1 2025 net income attributable to common shareholders was $120 million, showing growth compared to $90 million in Q4 2023 and demonstrating improving profitability.
- Diluted earnings per share were steady at $0.43 in Q1 2025, after some fluctuations in prior quarters, reflecting stable shareholder returns.
- The company maintained solid equity levels, with total common equity around $6.55 billion in Q1 2025, supporting financial strength.
- Operating cash flow, despite some quarterly fluctuations, was positive over several quarters (e.g., $978 million in Q4 2024), showcasing ability to generate cash from operations.
- Q1 2025 displayed a positive net change in cash and equivalents of $176 million, illustrating continued liquidity build-up.
- Long-term debt balance has been relatively stable around $8 billion, suggesting disciplined borrowing management.
Neutral aspects where performance was stable or showed expected variability:
- Non-interest income has been consistently zero or negligible, indicating the firm relies primarily on interest income rather than fee-based or other income streams.
- Salaries and employee benefits expense hovered steadily between $39 and $47 million, showing consistent cost control.
- Long-term debt interest expense has fluctuated but remained a significant expense item, typically around $110 million quarterly, as expected for a finance-focused REIT.
- Shares outstanding have been stable at approximately 280 million, indicating no major equity dilution or buybacks over the period.
Negative trends and risks to note:
- Other operating expenses showed significant volatility and unusually large negative amounts in some quarters (e.g., -$171 million in Q4 2024), which may indicate irregular charges or accounting anomalies worth monitoring.
- Consolidated net income includes substantial negative "Other Adjustments" each quarter (e.g., -$67 million in Q1 2025), which reduce net income and could reflect non-recurring or loss items.
- The company experienced negative net cash from continuing operating activities of -$418 million in Q1 2025, a sharp reversal from positive cash flow in prior quarters, possibly signaling working capital or operational cash management challenges.
- Q1 2025 amortization expense showed a negative value (-$4 million), which is unusual and might indicate adjustments or impairments requiring further investigation.
- Retained earnings have remained negative, around -$2.7 billion in recent quarters, despite positive net income, highlighting a history of accumulated losses or distributions above earnings.
- Despite strong operating results in recent years, FSIC's net income and earnings per share showed considerable fluctuation quarter-over-quarter, reflecting some earnings volatility.
- Cash interest paid remains high (e.g., $151 million in Q1 2025), which is a sizable ongoing expense that could pressure net income in a rising interest rate environment.
Summary: FS Investment has exhibited strong interest income and improving net interest income over the past year, with solid profitability and equity base. However, volatility in operating cash flows, large non-operating adjustments, and negative retained earnings are risks to watch. Overall, the company’s financials suggest a stable core business with some operational and accounting complexities that investors should monitor for sustainable future growth.
08/26/25 11:58 AMAI Generated. May Contain Errors.