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 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
265 |
90 |
173 |
105 |
160 |
147 |
120 |
-209 |
214 |
-114 |
-441 |
| Consolidated Net Income / (Loss) |
|
265 |
90 |
173 |
105 |
160 |
147 |
120 |
-209 |
214 |
-114 |
-441 |
| Net Income / (Loss) Continuing Operations |
|
234 |
200 |
212 |
215 |
215 |
171 |
187 |
173 |
159 |
135 |
117 |
| Total Pre-Tax Income |
|
234 |
222 |
212 |
215 |
215 |
194 |
187 |
170 |
163 |
156 |
117 |
| Total Revenue |
|
465 |
94 |
434 |
439 |
441 |
58 |
287 |
395 |
373 |
-113 |
199 |
| Net Interest Income / (Expense) |
|
465 |
94 |
434 |
439 |
441 |
58 |
287 |
398 |
373 |
-116 |
199 |
| Total Interest Income |
|
465 |
447 |
434 |
439 |
441 |
407 |
400 |
398 |
373 |
348 |
304 |
| Investment Securities Interest Income |
|
465 |
447 |
434 |
439 |
441 |
407 |
400 |
398 |
373 |
348 |
304 |
| Total Interest Expense |
|
0.00 |
353 |
0.00 |
0.00 |
0.00 |
349 |
113 |
0.00 |
0.00 |
464 |
105 |
| Total Non-Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
-3.00 |
0.00 |
3.00 |
0.00 |
| Total Non-Interest Expense |
|
231 |
-128 |
222 |
224 |
226 |
-136 |
100 |
225 |
210 |
-269 |
82 |
| Salaries and Employee Benefits |
|
47 |
41 |
43 |
45 |
44 |
35 |
39 |
36 |
33 |
28 |
25 |
| Other Operating Expenses |
|
184 |
-169 |
179 |
179 |
182 |
-171 |
61 |
189 |
177 |
-297 |
57 |
| Other Adjustments to Consolidated Net Income / (Loss) |
|
31 |
-107 |
-39 |
-110 |
-55 |
-24 |
-67 |
-379 |
55 |
-252 |
-558 |
| Basic Earnings per Share |
|
$0.95 |
$0.31 |
$0.62 |
$0.37 |
$0.57 |
$0.53 |
$0.43 |
($0.75) |
$0.76 |
($0.40) |
($1.57) |
| Weighted Average Basic Shares Outstanding |
|
280.07M |
280.28M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
| Diluted Earnings per Share |
|
$0.95 |
$0.31 |
$0.62 |
$0.37 |
$0.57 |
$0.53 |
$0.43 |
($0.75) |
$0.76 |
($0.40) |
($1.57) |
| Weighted Average Diluted Shares Outstanding |
|
280.07M |
280.28M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
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 |
2025 |
| Net Change in Cash & Equivalents |
|
85 |
186 |
-126 |
-20 |
65 |
-88 |
| Net Cash From Operating Activities |
|
675 |
-639 |
1,107 |
1,384 |
1,901 |
592 |
| Net Cash From Continuing Operating Activities |
|
675 |
-639 |
1,107 |
1,384 |
1,901 |
592 |
| Net Income / (Loss) Continuing Operations |
|
-405 |
1,515 |
92 |
696 |
585 |
11 |
| Consolidated Net Income / (Loss) |
|
-405 |
1,515 |
92 |
696 |
585 |
11 |
| Depreciation Expense |
|
- |
- |
981 |
-166 |
-217 |
178 |
| Amortization Expense |
|
-3.00 |
-62 |
-73 |
-42 |
-42 |
-15 |
| Non-Cash Adjustments to Reconcile Net Income |
|
605 |
-1,729 |
-215 |
983 |
1,495 |
466 |
| Changes in Operating Assets and Liabilities, net |
|
478 |
-363 |
322 |
-87 |
80 |
-48 |
| Net Cash From Investing Activities |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash From Continuing Investing Activities |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash From Financing Activities |
|
-590 |
825 |
-1,233 |
-1,404 |
-1,836 |
-679 |
| Net Cash From Continuing Financing Activities |
|
-590 |
825 |
-1,233 |
-1,404 |
-1,836 |
-679 |
| Issuance of Debt |
|
3,379 |
5,006 |
3,243 |
2,169 |
4,957 |
8,208 |
| Repayment of Debt |
|
-3,582 |
-3,667 |
-3,682 |
-2,718 |
-5,785 |
-8,103 |
| Repurchase of Common Equity |
|
-47 |
-12 |
-56 |
-32 |
0.00 |
0.00 |
| Payment of Dividends |
|
-340 |
-502 |
-738 |
-823 |
-1,008 |
-784 |
| Effect of Exchange Rate Changes |
|
- |
- |
- |
0.00 |
0.00 |
-1.00 |
| Cash Interest Paid |
|
- |
194 |
331 |
443 |
437 |
471 |
| Cash Income Taxes Paid |
|
7.00 |
9.00 |
0.00 |
1.00 |
3.00 |
14 |
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 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Change in Cash & Equivalents |
|
-98 |
55 |
11 |
191 |
-62 |
-75 |
176 |
-160 |
-157 |
53 |
-75 |
| Net Cash From Operating Activities |
|
242 |
134 |
466 |
376 |
81 |
978 |
-418 |
108 |
707 |
195 |
245 |
| Net Cash From Continuing Operating Activities |
|
242 |
134 |
466 |
376 |
81 |
978 |
-418 |
108 |
707 |
195 |
245 |
| Net Income / (Loss) Continuing Operations |
|
265 |
90 |
173 |
105 |
160 |
147 |
120 |
-209 |
214 |
-114 |
-441 |
| Consolidated Net Income / (Loss) |
|
265 |
90 |
173 |
105 |
160 |
147 |
120 |
-209 |
214 |
-114 |
-441 |
| Depreciation Expense |
|
- |
- |
-186 |
- |
- |
- |
14 |
155 |
-100 |
109 |
377 |
| Amortization Expense |
|
-10 |
-11 |
-11 |
-11 |
-13 |
-7.00 |
-4.00 |
-8.00 |
-5.00 |
2.00 |
0.00 |
| Non-Cash Adjustments to Reconcile Net Income |
|
97 |
237 |
611 |
165 |
216 |
690 |
-600 |
430 |
331 |
305 |
394 |
| Changes in Operating Assets and Liabilities, net |
|
-110 |
-16 |
-121 |
117 |
-282 |
365 |
52 |
-260 |
267 |
-107 |
-85 |
| 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 |
|
-340 |
-79 |
-455 |
-185 |
-143 |
-1,053 |
594 |
-268 |
-864 |
-141 |
-320 |
| Net Cash From Continuing Financing Activities |
|
-340 |
-79 |
-455 |
-185 |
-143 |
-1,053 |
594 |
-268 |
-864 |
-141 |
-320 |
| Issuance of Debt |
|
-65 |
1,042 |
1,019 |
1,336 |
1,070 |
1,532 |
2,831 |
2,669 |
1,045 |
1,663 |
1,241 |
| Repayment of Debt |
|
-65 |
-910 |
-1,264 |
-1,311 |
-1,017 |
-2,193 |
-2,237 |
-2,741 |
-1,713 |
-1,412 |
-1,561 |
| Payment of Dividends |
|
-210 |
-211 |
-210 |
-210 |
-196 |
-392 |
0.00 |
-196 |
-196 |
-392 |
0.00 |
| Effect of Exchange Rate Changes |
|
- |
- |
- |
- |
- |
- |
0.00 |
- |
- |
- |
0.00 |
| Cash Interest Paid |
|
129 |
95 |
119 |
84 |
131 |
103 |
151 |
104 |
121 |
95 |
121 |
| Cash Income Taxes Paid |
|
- |
-19 |
0.00 |
2.00 |
1.00 |
-23 |
0.00 |
7.00 |
4.00 |
3.00 |
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 |
2025 |
| Total Assets |
|
17,228 |
16,124 |
15,469 |
14,219 |
13,729 |
| Cash and Due from Banks |
|
258 |
248 |
223 |
278 |
181 |
| Restricted Cash |
|
- |
- |
- |
- |
0.00 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Acquisition Cost |
|
16 |
23 |
32 |
26 |
32 |
| Other Assets |
|
16,945 |
15,829 |
562 |
13,912 |
13,516 |
| Total Liabilities & Shareholders' Equity |
|
17,228 |
16,124 |
15,469 |
14,219 |
13,729 |
| Total Liabilities |
|
9,498 |
9,112 |
8,620 |
7,597 |
7,880 |
| Accrued Interest Payable |
|
70 |
90 |
98 |
108 |
77 |
| Long-Term Debt |
|
9,142 |
8,694 |
8,187 |
7,351 |
7,634 |
| Other Long-Term Liabilities |
|
286 |
328 |
335 |
138 |
169 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
7,730 |
7,012 |
6,849 |
6,622 |
5,849 |
| Total Preferred & Common Equity |
|
7,730 |
7,012 |
6,849 |
6,622 |
5,849 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
7,730 |
7,012 |
6,849 |
6,622 |
5,849 |
| Common Stock |
|
9,658 |
9,610 |
9,437 |
9,284 |
9,199 |
| Retained Earnings |
|
-1,928 |
-2,598 |
-2,588 |
-2,662 |
-3,350 |
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 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
| Total Assets |
|
16,716 |
16,058 |
15,488 |
15,384 |
15,152 |
15,101 |
15,149 |
14,915 |
14,593 |
13,909 |
12,825 |
| Cash and Due from Banks |
|
264 |
245 |
225 |
171 |
234 |
408 |
366 |
289 |
244 |
119 |
124 |
| Restricted Cash |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
4.00 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Acquisition Cost |
|
22 |
23 |
26 |
25 |
31 |
29 |
27 |
26 |
24 |
36 |
30 |
| Other Assets |
|
692 |
15,769 |
15,215 |
15,168 |
14,868 |
14,664 |
14,756 |
14,602 |
14,324 |
13,754 |
12,667 |
| Total Liabilities & Shareholders' Equity |
|
16,716 |
16,058 |
15,488 |
15,384 |
15,152 |
15,101 |
15,149 |
14,915 |
14,593 |
13,909 |
12,825 |
| Total Liabilities |
|
9,556 |
9,075 |
8,573 |
8,414 |
8,340 |
8,394 |
8,478 |
8,369 |
8,452 |
7,750 |
7,551 |
| Accrued Interest Payable |
|
67 |
74 |
95 |
79 |
91 |
117 |
99 |
65 |
80 |
70 |
56 |
| Long-Term Debt |
|
9,137 |
8,678 |
8,158 |
8,016 |
7,934 |
7,956 |
8,060 |
7,989 |
8,041 |
7,356 |
7,271 |
| Other Long-Term Liabilities |
|
352 |
323 |
320 |
319 |
315 |
321 |
319 |
315 |
331 |
324 |
224 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
7,160 |
6,983 |
6,915 |
6,970 |
6,812 |
6,707 |
6,671 |
6,546 |
6,141 |
6,159 |
5,274 |
| Total Preferred & Common Equity |
|
7,160 |
6,983 |
6,915 |
6,970 |
6,812 |
6,707 |
6,671 |
6,546 |
6,141 |
6,159 |
5,274 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
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 |
6,141 |
6,159 |
5,274 |
| Common Stock |
|
9,625 |
9,578 |
9,578 |
9,578 |
9,437 |
9,437 |
9,437 |
9,284 |
9,284 |
9,284 |
9,199 |
| Retained Earnings |
|
-2,465 |
-2,595 |
-2,663 |
-2,608 |
-2,625 |
-2,730 |
-2,766 |
-2,738 |
-3,143 |
-3,125 |
-3,925 |
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 |
2025 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$2.48 |
$2.09 |
$0.04 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
280.28M |
280.07M |
280.07M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$2.48 |
$2.09 |
$0.04 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
280.28M |
280.07M |
280.07M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
281.17M |
280.07M |
280.07M |
280.07M |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
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 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
280,066,433.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
280,066,433.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-1.57 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
40.91% |
-74.59% |
-7.02% |
-4.98% |
-5.16% |
-38.30% |
-7.83% |
-10.02% |
-15.42% |
- |
-30.66% |
| EBITDA Growth |
|
10.89% |
-7.86% |
-7.80% |
-6.85% |
-9.82% |
-11.37% |
1,213.33% |
25.79% |
-67.78% |
- |
150.76% |
| EBIT Growth |
|
7.83% |
-9.02% |
-7.42% |
-6.11% |
-8.12% |
-12.61% |
-11.79% |
-20.93% |
-24.19% |
- |
-37.43% |
| NOPAT Growth |
|
8.33% |
-9.02% |
-7.42% |
-6.11% |
-8.12% |
-12.61% |
-11.79% |
-20.93% |
-26.05% |
- |
-37.43% |
| Net Income Growth |
|
308.66% |
34.33% |
-13.07% |
-26.06% |
-39.62% |
63.33% |
-30.64% |
-299.05% |
33.75% |
- |
-467.50% |
| EPS Growth |
|
311.11% |
29.17% |
-12.68% |
-27.45% |
-40.00% |
70.97% |
-30.65% |
-302.70% |
33.33% |
- |
-465.12% |
| Operating Cash Flow Growth |
|
-25.77% |
-80.75% |
88.66% |
-50.59% |
-66.53% |
629.85% |
-189.70% |
-71.28% |
772.84% |
- |
158.61% |
| Free Cash Flow Firm Growth |
|
109.61% |
0.00% |
107.30% |
104.21% |
-69.58% |
40.92% |
-64.69% |
4.16% |
192.55% |
- |
429.40% |
| Invested Capital Growth |
|
-8.04% |
-4.27% |
-5.84% |
-2.72% |
-1.70% |
-7.07% |
-1.43% |
-3.28% |
-8.25% |
- |
-13.69% |
| Revenue Q/Q Growth |
|
0.65% |
-79.78% |
50.71% |
38.05% |
0.46% |
-86.85% |
589.66% |
-1.25% |
-5.57% |
- |
276.11% |
| EBITDA Q/Q Growth |
|
2.28% |
-5.80% |
-4.74% |
1.49% |
-0.98% |
-7.43% |
5.35% |
60.91% |
-81.70% |
- |
85.02% |
| EBIT Q/Q Growth |
|
2.18% |
-5.13% |
-4.50% |
1.42% |
0.00% |
-9.77% |
-3.61% |
-9.09% |
-4.12% |
- |
-25.00% |
| NOPAT Q/Q Growth |
|
2.18% |
-5.13% |
-4.50% |
1.42% |
0.00% |
-9.77% |
-3.61% |
-9.09% |
-6.47% |
- |
-25.00% |
| Net Income Q/Q Growth |
|
86.62% |
-66.04% |
92.22% |
-39.31% |
52.38% |
-8.13% |
-18.37% |
-274.17% |
202.39% |
- |
-286.84% |
| EPS Q/Q Growth |
|
86.27% |
-67.37% |
100.00% |
-40.32% |
54.05% |
-7.02% |
-18.87% |
-274.42% |
201.33% |
- |
-292.50% |
| Operating Cash Flow Q/Q Growth |
|
-68.20% |
-44.63% |
247.76% |
-19.31% |
-78.46% |
1,107.41% |
-142.74% |
125.84% |
554.63% |
- |
25.64% |
| Free Cash Flow Firm Q/Q Growth |
|
110.41% |
-42.27% |
26.35% |
-44.54% |
-24.80% |
167.45% |
-68.34% |
63.57% |
111.21% |
- |
226.16% |
| Invested Capital Q/Q Growth |
|
-0.58% |
0.33% |
-1.93% |
-0.56% |
0.46% |
-5.15% |
4.02% |
-2.43% |
-4.70% |
- |
-6.96% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
48.17% |
224.47% |
63.21% |
46.47% |
45.81% |
322.41% |
49.25% |
80.25% |
15.55% |
- |
248.24% |
| EBIT Margin |
|
50.32% |
236.17% |
66.67% |
48.97% |
48.75% |
334.48% |
46.75% |
43.04% |
43.70% |
- |
58.79% |
| Profit (Net Income) Margin |
|
56.99% |
95.74% |
54.40% |
23.92% |
36.28% |
253.45% |
30.00% |
-52.91% |
57.37% |
- |
-221.61% |
| Tax Burden Percent |
|
113.25% |
40.54% |
81.60% |
48.84% |
74.42% |
75.77% |
64.17% |
-122.94% |
131.29% |
- |
-376.92% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.45% |
- |
0.00% |
| Return on Invested Capital (ROIC) |
|
5.27% |
20.94% |
5.87% |
4.33% |
4.24% |
28.96% |
3.90% |
3.52% |
3.35% |
- |
4.20% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.63% |
19.38% |
5.40% |
2.97% |
3.56% |
28.36% |
3.06% |
-1.22% |
4.06% |
- |
-3.11% |
| Return on Net Nonoperating Assets (RNNOA) |
|
6.84% |
23.60% |
6.51% |
3.51% |
4.19% |
32.71% |
3.65% |
-1.52% |
4.88% |
- |
-4.02% |
| Return on Equity (ROE) |
|
12.11% |
44.54% |
12.38% |
7.85% |
8.43% |
61.67% |
7.55% |
1.99% |
8.23% |
- |
0.18% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
10.16% |
11.92% |
8.70% |
7.53% |
12.93% |
6.98% |
8.65% |
13.67% |
- |
19.17% |
| Operating Return on Assets (OROA) |
|
5.14% |
20.38% |
5.72% |
4.21% |
4.13% |
28.30% |
3.80% |
3.41% |
3.34% |
- |
4.10% |
| Return on Assets (ROA) |
|
5.82% |
8.26% |
4.67% |
2.06% |
3.07% |
21.45% |
2.44% |
-4.20% |
4.38% |
- |
-15.45% |
| Return on Common Equity (ROCE) |
|
12.11% |
44.54% |
12.38% |
7.85% |
8.43% |
61.67% |
7.55% |
1.99% |
8.23% |
- |
0.18% |
| Return on Equity Simple (ROE_SIMPLE) |
|
9.66% |
0.00% |
9.84% |
9.44% |
7.91% |
0.00% |
8.13% |
3.55% |
4.42% |
- |
-10.43% |
| Net Operating Profit after Tax (NOPAT) |
|
234 |
222 |
212 |
215 |
215 |
194 |
187 |
170 |
159 |
- |
117 |
| NOPAT Margin |
|
50.32% |
236.17% |
66.67% |
48.97% |
48.75% |
334.48% |
46.75% |
43.04% |
42.63% |
- |
58.79% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.36% |
1.56% |
0.47% |
1.37% |
0.68% |
0.61% |
0.84% |
4.74% |
-0.71% |
- |
7.31% |
| SG&A Expenses to Revenue |
|
10.11% |
43.62% |
13.52% |
10.25% |
9.98% |
60.34% |
9.75% |
9.11% |
8.85% |
- |
12.56% |
| Operating Expenses to Revenue |
|
49.68% |
-136.17% |
33.33% |
51.03% |
51.25% |
-234.48% |
53.25% |
56.96% |
56.30% |
- |
41.21% |
| Earnings before Interest and Taxes (EBIT) |
|
234 |
222 |
212 |
215 |
215 |
194 |
187 |
170 |
163 |
- |
117 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
224 |
211 |
201 |
204 |
202 |
187 |
197 |
317 |
58 |
- |
494 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.68 |
0.71 |
0.76 |
0.82 |
0.83 |
0.92 |
0.90 |
0.95 |
0.68 |
- |
0.54 |
| Price to Tangible Book Value (P/TBV) |
|
0.68 |
0.71 |
0.76 |
0.82 |
0.83 |
0.92 |
0.90 |
0.95 |
0.68 |
- |
0.54 |
| Price to Revenue (P/Rev) |
|
2.90 |
3.55 |
3.84 |
4.20 |
4.28 |
4.84 |
4.80 |
4.93 |
3.77 |
- |
2.95 |
| Price to Earnings (P/E) |
|
7.05 |
6.95 |
7.68 |
8.73 |
10.47 |
10.40 |
11.03 |
26.66 |
15.37 |
- |
0.00 |
| Dividend Yield |
|
15.51% |
15.68% |
11.86% |
11.35% |
11.40% |
10.41% |
13.60% |
13.49% |
18.75% |
- |
25.34% |
| Earnings Yield |
|
14.17% |
14.38% |
13.02% |
11.46% |
9.56% |
9.62% |
9.07% |
3.75% |
6.51% |
- |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.84 |
0.85 |
0.87 |
0.89 |
0.90 |
0.94 |
0.93 |
0.96 |
0.84 |
- |
0.80 |
| Enterprise Value to Revenue (EV/Rev) |
|
7.68 |
9.39 |
9.59 |
9.93 |
10.23 |
10.47 |
11.10 |
11.55 |
10.29 |
- |
10.34 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
14.15 |
18.14 |
15.02 |
15.56 |
16.16 |
22.80 |
17.88 |
16.52 |
16.27 |
- |
8.80 |
| Enterprise Value to EBIT (EV/EBIT) |
|
13.45 |
14.01 |
14.32 |
14.81 |
15.30 |
15.74 |
16.73 |
17.77 |
15.99 |
- |
16.49 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
13.45 |
14.36 |
14.32 |
14.81 |
15.30 |
16.18 |
16.73 |
17.77 |
15.99 |
- |
16.49 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.47 |
9.25 |
8.01 |
10.73 |
12.51 |
6.92 |
13.34 |
18.17 |
8.30 |
- |
7.96 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
8.20 |
7.09 |
10.11 |
11.81 |
7.01 |
13.28 |
10.91 |
5.92 |
- |
3.85 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.15 |
1.20 |
1.16 |
1.19 |
1.21 |
1.11 |
1.22 |
1.31 |
1.19 |
- |
1.38 |
| Long-Term Debt to Equity |
|
1.15 |
1.20 |
1.16 |
1.19 |
1.21 |
1.11 |
1.22 |
1.31 |
1.19 |
- |
1.38 |
| Financial Leverage |
|
1.21 |
1.22 |
1.20 |
1.18 |
1.18 |
1.15 |
1.19 |
1.25 |
1.20 |
- |
1.29 |
| Leverage Ratio |
|
2.27 |
2.28 |
2.26 |
2.25 |
2.24 |
2.20 |
2.25 |
2.31 |
2.26 |
- |
2.35 |
| Compound Leverage Factor |
|
2.27 |
2.28 |
2.26 |
2.25 |
2.24 |
2.20 |
2.25 |
2.31 |
2.26 |
- |
2.35 |
| Debt to Total Capital |
|
53.49% |
54.45% |
53.80% |
54.26% |
54.71% |
52.61% |
54.96% |
56.70% |
54.43% |
- |
57.96% |
| 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% |
| Long-Term Debt to Total Capital |
|
53.49% |
54.45% |
53.80% |
54.26% |
54.71% |
52.61% |
54.96% |
56.70% |
54.43% |
- |
57.96% |
| 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% |
| 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 |
|
46.51% |
45.55% |
46.20% |
45.74% |
45.29% |
47.39% |
45.04% |
43.30% |
45.57% |
- |
42.04% |
| Debt to EBITDA |
|
9.01 |
11.60 |
9.28 |
9.47 |
9.85 |
12.74 |
10.53 |
9.76 |
10.48 |
- |
6.40 |
| Net Debt to EBITDA |
|
8.81 |
11.28 |
9.01 |
8.99 |
9.41 |
12.26 |
10.14 |
9.46 |
10.31 |
- |
6.29 |
| Long-Term Debt to EBITDA |
|
9.01 |
11.60 |
9.28 |
9.47 |
9.85 |
12.74 |
10.53 |
9.76 |
10.48 |
- |
6.40 |
| Debt to NOPAT |
|
8.56 |
9.18 |
8.85 |
9.01 |
9.33 |
9.04 |
9.85 |
10.50 |
10.30 |
- |
12.00 |
| Net Debt to NOPAT |
|
8.38 |
8.93 |
8.58 |
8.55 |
8.91 |
8.70 |
9.49 |
10.18 |
10.14 |
- |
11.79 |
| Long-Term Debt to NOPAT |
|
8.56 |
9.18 |
8.85 |
9.01 |
9.33 |
9.04 |
9.85 |
10.50 |
10.30 |
- |
12.00 |
| 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) |
|
1,545 |
892 |
1,127 |
625 |
470 |
1,257 |
398 |
651 |
1,375 |
- |
2,107 |
| 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 |
2.53 |
9.72 |
0.00 |
0.00 |
3.60 |
0.00 |
0.00 |
0.00 |
- |
20.07 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.38 |
4.02 |
0.00 |
0.00 |
2.80 |
0.00 |
0.00 |
0.00 |
- |
2.33 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.38 |
4.02 |
0.00 |
0.00 |
2.80 |
0.00 |
0.00 |
0.00 |
- |
2.33 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.10 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
- |
0.07 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
14,986 |
15,036 |
14,746 |
14,663 |
14,731 |
13,973 |
14,535 |
14,182 |
13,515 |
- |
12,545 |
| Invested Capital Turnover |
|
0.10 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.08 |
- |
0.07 |
| Increase / (Decrease) in Invested Capital |
|
-1,311 |
-670 |
-915 |
-410 |
-255 |
-1,063 |
-211 |
-481 |
-1,216 |
- |
-1,990 |
| Enterprise Value (EV) |
|
12,593 |
12,805 |
12,846 |
13,074 |
13,220 |
13,156 |
13,567 |
13,608 |
11,418 |
- |
9,994 |
| Market Capitalization |
|
4,748 |
4,841 |
5,146 |
5,526 |
5,526 |
6,083 |
5,867 |
5,811 |
4,181 |
- |
2,851 |
| Book Value per Share |
|
$24.89 |
$24.45 |
$24.32 |
$23.95 |
$23.82 |
$23.64 |
$23.37 |
$21.93 |
$21.99 |
- |
$18.83 |
| Tangible Book Value per Share |
|
$24.89 |
$24.45 |
$24.32 |
$23.95 |
$23.82 |
$23.64 |
$23.37 |
$21.93 |
$21.99 |
- |
$18.83 |
| Total Capital |
|
14,986 |
15,036 |
14,746 |
14,663 |
14,731 |
13,973 |
14,535 |
14,182 |
13,515 |
- |
12,545 |
| Total Debt |
|
8,016 |
8,187 |
7,934 |
7,956 |
8,060 |
7,351 |
7,989 |
8,041 |
7,356 |
- |
7,271 |
| Total Long-Term Debt |
|
8,016 |
8,187 |
7,934 |
7,956 |
8,060 |
7,351 |
7,989 |
8,041 |
7,356 |
- |
7,271 |
| Net Debt |
|
7,845 |
7,964 |
7,700 |
7,548 |
7,694 |
7,073 |
7,700 |
7,797 |
7,237 |
- |
7,143 |
| 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) |
|
-31 |
132 |
39 |
110 |
55 |
47 |
67 |
379 |
-55 |
- |
558 |
| Net Nonoperating Obligations (NNO) |
|
8,016 |
8,187 |
7,934 |
7,956 |
8,060 |
7,351 |
7,989 |
8,041 |
7,356 |
- |
7,271 |
| Total Depreciation and Amortization (D&A) |
|
-10 |
-11 |
-11 |
-11 |
-13 |
-7.00 |
10 |
147 |
-105 |
- |
377 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.95 |
$0.31 |
$0.62 |
$0.37 |
$0.57 |
$0.53 |
$0.43 |
($0.75) |
$0.76 |
($0.40) |
($1.57) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
280.07M |
280.28M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
| Adjusted Diluted Earnings per Share |
|
$0.95 |
$0.31 |
$0.62 |
$0.37 |
$0.57 |
$0.53 |
$0.43 |
($0.75) |
$0.76 |
($0.40) |
($1.57) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
280.07M |
280.28M |
280.07M |
280.07M |
280.07M |
280.07M |
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 |
|
280.07M |
280.07M |
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) |
|
164 |
155 |
148 |
151 |
151 |
136 |
131 |
119 |
159 |
- |
82 |
| Normalized NOPAT Margin |
|
35.23% |
165.32% |
46.67% |
34.28% |
34.13% |
234.14% |
32.73% |
30.13% |
42.63% |
- |
41.16% |
| Pre Tax Income Margin |
|
50.32% |
236.17% |
66.67% |
48.97% |
48.75% |
334.48% |
46.75% |
43.04% |
43.70% |
- |
58.79% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.63 |
1.83 |
0.00 |
0.00 |
0.56 |
0.00 |
0.00 |
0.00 |
- |
1.11 |
| NOPAT to Interest Expense |
|
0.00 |
0.63 |
1.83 |
0.00 |
0.00 |
0.56 |
0.00 |
0.00 |
0.00 |
- |
1.11 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.63 |
1.83 |
0.00 |
0.00 |
0.56 |
0.00 |
0.00 |
0.00 |
- |
1.11 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.63 |
1.83 |
0.00 |
0.00 |
0.56 |
0.00 |
0.00 |
0.00 |
- |
1.11 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
119.17% |
118.25% |
125.52% |
132.86% |
156.63% |
172.31% |
150.00% |
359.63% |
288.24% |
- |
-142.55% |
| Augmented Payout Ratio |
|
127.34% |
122.84% |
125.52% |
132.86% |
156.63% |
172.31% |
150.00% |
359.63% |
288.24% |
- |
-142.55% |
Key Financial Trends
FS KKR Capital (NYSE: FSK) has shown a mixed but improving near-term trend, with stronger core operating income in late 2025 and early 2026, but still uneven bottom-line results driven by large non-cash adjustments and leverage.
As a business development company, FSK’s earnings can swing meaningfully from quarter to quarter because investment income, interest expense, and portfolio marks all move around. The big picture over the last four years is that the company has generally maintained solid interest income, but profitability has been pressured by high operating leverage and inconsistent non-core adjustments. More recently, the company’s pre-tax income has improved materially versus the weak periods in early 2025, while balance sheet leverage remains elevated.
- Pre-tax income improved sharply in Q1 2026, rising to $117 million from a Q4 2025 loss-driven environment and from $156 million in Q4 2025 pre-tax income, suggesting better core portfolio earnings momentum.
- Operating cash flow remains positive, with Q1 2026 operating cash flow of $245 million, showing the business is still generating cash despite reported net losses.
- Interest income recovered in Q1 2026 to $304 million, up from $348 million in Q4 2025 but still strong enough to cover operating expenses and support earnings power.
- Interest expense fell meaningfully in Q1 2026 to $105 million from $464 million in Q4 2025, helping net interest income swing back to a positive $199 million.
- Cash balances improved modestly to $124 million in Q1 2026 from $119 million in Q3 2025, giving the company some liquidity cushion.
- Revenue has been fairly resilient over time, with quarterly interest income generally ranging from roughly $300 million to the mid-$400 million area across the last several years.
- Share count appears stable at about 280.1 million shares in the recent periods, so earnings changes are being driven more by operations than dilution.
- Reported net income attributable to common shareholders was still a loss in Q1 2026 at $441 million negative, largely because of large other adjustments below operating income.
- Leverage remains substantial, with long-term debt of $7.27 billion in Q1 2026 versus total equity of $5.27 billion, leaving the capital structure sensitive to interest-rate and credit-market changes.
- Retained earnings remain deeply negative at $3.93 billion in Q1 2026, reflecting years of dividend distributions and earnings volatility.
Looking at the longer trend, FSK’s core income profile has improved from the weaker 2025 period. In Q1 2025, the company produced $287 million of revenue and $187 million of pre-tax income, but common shareholders still saw only $120 million of net income after adjustments. By Q2 2025, pre-tax income remained healthy at $170 million, yet net income attributable to common shareholders was still negative. The turn in Q3 and Q4 2025 showed better operating results, including Q3 2025 pre-tax income of $163 million and Q4 2025 pre-tax income of $156 million, followed by a stronger Q1 2026 result.
The balance sheet also shows some stability, but not a dramatic de-risking. Total assets declined from about $15.15 billion in Q3 2024 to $12.83 billion in Q1 2026, while total liabilities fell from about $8.48 billion to $7.55 billion over the same span. Equity also declined from $6.67 billion to $5.27 billion. That suggests the company has been shrinking somewhat, but leverage is still meaningful and the capital base has not meaningfully expanded.
Bottom line: FSK appears to be stabilizing operationally after a choppy 2025, with better pre-tax earnings and strong operating cash flow in the latest quarter. However, the stock still carries the typical BDC risks: high leverage, sensitivity to credit performance, and earnings that can be heavily affected by non-cash marks and adjustments. For retail investors, the recent trend is cautiously constructive, but not yet low-risk.
06/03/26 11:49 AM ETAI Generated. May Contain Errors.