Annual Income Statements for Blue Owl Capital
This table shows Blue Owl Capital's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Blue Owl Capital
This table shows Blue Owl 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 |
|
271 |
295 |
202 |
196 |
207 |
189 |
183 |
122 |
135 |
82 |
243 |
Consolidated Net Income / (Loss) |
|
265 |
21 |
162 |
201 |
217 |
213 |
183 |
122 |
148 |
142 |
255 |
Net Income / (Loss) Continuing Operations |
|
147 |
404 |
162 |
187 |
190 |
214 |
183 |
189 |
185 |
184 |
255 |
Total Pre-Tax Income |
|
148 |
412 |
162 |
189 |
193 |
222 |
188 |
192 |
188 |
185 |
260 |
Total Revenue |
|
239 |
746 |
254 |
399 |
409 |
515 |
279 |
396 |
419 |
429 |
368 |
Net Interest Income / (Expense) |
|
233 |
706 |
227 |
394 |
399 |
562 |
280 |
397 |
406 |
514 |
310 |
Total Interest Income |
|
314 |
557 |
331 |
394 |
399 |
458 |
400 |
397 |
406 |
394 |
459 |
Investment Securities Interest Income |
|
314 |
- |
331 |
394 |
399 |
458 |
400 |
397 |
406 |
394 |
459 |
Total Interest Expense |
|
81 |
-149 |
104 |
0.00 |
0.00 |
-104 |
119 |
0.00 |
0.00 |
-119 |
149 |
Long-Term Debt Interest Expense |
|
81 |
- |
104 |
- |
- |
- |
119 |
- |
- |
- |
149 |
Total Non-Interest Income |
|
5.67 |
40 |
26 |
5.01 |
9.91 |
-46 |
-1.38 |
-0.85 |
13 |
-84 |
57 |
Other Service Charges |
|
5.60 |
- |
3.36 |
7.43 |
2.51 |
2.40 |
5.51 |
6.17 |
5.52 |
5.97 |
5.65 |
Net Realized & Unrealized Capital Gains on Investments |
|
0.07 |
33 |
23 |
-2.42 |
-1.52 |
-77 |
-6.90 |
-7.02 |
-1.18 |
-82 |
51 |
Total Non-Interest Expense |
|
84 |
340 |
91 |
205 |
206 |
313 |
92 |
205 |
218 |
329 |
107 |
Insurance Policy Acquisition Costs |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
41 |
Other Operating Expenses |
|
53 |
253 |
55 |
166 |
166 |
270 |
54 |
165 |
178 |
290 |
70 |
Other Special Charges |
|
- |
- |
-1.21 |
- |
- |
- |
- |
- |
- |
- |
-4.01 |
Income Tax Expense |
|
1.60 |
- |
- |
2.38 |
2.73 |
- |
5.24 |
2.41 |
3.56 |
0.44 |
5.31 |
Basic Earnings per Share |
|
$0.67 |
$0.49 |
$0.52 |
$0.50 |
$0.53 |
$0.48 |
$0.47 |
$0.31 |
$0.35 |
$0.40 |
$0.49 |
Weighted Average Basic Shares Outstanding |
|
393.82M |
394.01M |
391.05M |
389.93M |
389.70M |
390.10M |
389.73M |
390.10M |
390.22M |
390.07M |
494.83M |
Diluted Earnings per Share |
|
$0.67 |
$0.49 |
$0.52 |
$0.50 |
$0.53 |
$0.48 |
$0.47 |
$0.31 |
$0.35 |
$0.40 |
$0.49 |
Weighted Average Diluted Shares Outstanding |
|
393.82M |
394.01M |
391.05M |
389.93M |
389.70M |
390.10M |
389.73M |
390.10M |
390.22M |
390.07M |
494.83M |
Weighted Average Basic & Diluted Shares Outstanding |
|
- |
390.95M |
389.80M |
389.73M |
389.73M |
389.73M |
389.73M |
390.22M |
390.22M |
510.85M |
511.05M |
Annual Cash Flow Statements for Blue Owl Capital
This table details how cash moves in and out of Blue Owl 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 |
|
41 |
89 |
-2.06 |
215 |
-146 |
Net Cash From Operating Activities |
|
-1,560 |
-1,227 |
217 |
1,136 |
160 |
Net Cash From Continuing Operating Activities |
|
-1,560 |
-1,227 |
217 |
1,136 |
113 |
Net Income / (Loss) Continuing Operations |
|
388 |
625 |
466 |
793 |
595 |
Consolidated Net Income / (Loss) |
|
388 |
625 |
466 |
793 |
595 |
Amortization Expense |
|
-33 |
-56 |
-12 |
-23 |
-38 |
Non-Cash Adjustments to Reconcile Net Income |
|
-1,960 |
-1,837 |
-350 |
388 |
-478 |
Changes in Operating Assets and Liabilities, net |
|
45 |
41 |
112 |
-24 |
33 |
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 |
|
1,601 |
1,316 |
-219 |
-921 |
-306 |
Net Cash From Continuing Financing Activities |
|
1,601 |
1,316 |
-219 |
-921 |
-306 |
Issuance of Debt |
|
5,404 |
5,522 |
2,531 |
1,746 |
4,183 |
Repayment of Debt |
|
-3,199 |
-3,742 |
-2,236 |
-2,020 |
-3,833 |
Repurchase of Common Equity |
|
-150 |
-2.60 |
-26 |
-34 |
0.00 |
Payment of Dividends |
|
-453 |
-461 |
-488 |
-613 |
-656 |
Cash Interest Paid |
|
113 |
167 |
234 |
397 |
419 |
Cash Income Taxes Paid |
|
1.99 |
4.96 |
3.91 |
3.45 |
6.14 |
Quarterly Cash Flow Statements for Blue Owl Capital
This table details how cash moves in and out of Blue Owl 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 |
|
112 |
-10 |
-46 |
-32 |
64 |
228 |
83 |
-363 |
101 |
33 |
0.06 |
Net Cash From Operating Activities |
|
48 |
95 |
46 |
497 |
179 |
414 |
444 |
-726 |
-3.53 |
446 |
39 |
Net Cash From Continuing Operating Activities |
|
48 |
95 |
46 |
497 |
179 |
414 |
453 |
-799 |
5.46 |
453 |
106 |
Net Income / (Loss) Continuing Operations |
|
265 |
192 |
202 |
196 |
207 |
189 |
183 |
122 |
135 |
155 |
243 |
Consolidated Net Income / (Loss) |
|
265 |
192 |
202 |
196 |
207 |
189 |
183 |
122 |
135 |
155 |
243 |
Amortization Expense |
|
-3.80 |
0.83 |
-1.92 |
-2.30 |
-7.30 |
-11 |
-6.74 |
-10 |
-6.91 |
-13 |
-11 |
Non-Cash Adjustments to Reconcile Net Income |
|
-228 |
-135 |
-119 |
274 |
-1.79 |
235 |
316 |
-980 |
-36 |
222 |
-100 |
Changes in Operating Assets and Liabilities, net |
|
14 |
37 |
-35 |
29 |
-19 |
0.95 |
-39 |
70 |
-87 |
90 |
-26 |
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 |
|
64 |
-105 |
-92 |
-528 |
-115 |
-186 |
-361 |
364 |
105 |
-413 |
-39 |
Net Cash From Continuing Financing Activities |
|
64 |
-105 |
-92 |
-528 |
-115 |
-186 |
-361 |
364 |
105 |
-413 |
-42 |
Issuance of Debt |
|
819 |
323 |
498 |
77 |
320 |
851 |
1,282 |
1,103 |
561 |
1,237 |
1,300 |
Repayment of Debt |
|
-633 |
-278 |
-422 |
-441 |
-279 |
-877 |
-1,475 |
-583 |
-288 |
-1,487 |
-1,172 |
Payment of Dividends |
|
-122 |
-134 |
-145 |
-152 |
-156 |
-160 |
-168 |
-156 |
-168 |
-164 |
-170 |
Cash Interest Paid |
|
76 |
57 |
114 |
77 |
121 |
84 |
122 |
72 |
151 |
74 |
198 |
Cash Income Taxes Paid |
|
0.40 |
2.25 |
0.40 |
1.10 |
0.21 |
1.74 |
5.66 |
0.18 |
0.02 |
0.28 |
1.57 |
Annual Balance Sheets for Blue Owl Capital
This table presents Blue Owl 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 |
13,298 |
13,585 |
13,511 |
13,866 |
Cash and Due from Banks |
431 |
444 |
659 |
506 |
Trading Account Securities |
12,132 |
13,017 |
12,713 |
13,221 |
Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
0.00 |
Customer and Other Receivables |
3.95 |
18 |
23 |
17 |
Other Assets |
121 |
113 |
116 |
148 |
Total Liabilities & Shareholders' Equity |
13,298 |
13,585 |
13,511 |
13,866 |
Total Liabilities |
7,360 |
7,702 |
7,490 |
7,913 |
Long-Term Debt |
7,079 |
7,282 |
7,077 |
7,458 |
Other Long-Term Liabilities |
275 |
421 |
413 |
455 |
Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
5,938 |
5,882 |
6,021 |
5,953 |
Total Preferred & Common Equity |
5,938 |
5,882 |
6,021 |
5,953 |
Total Common Equity |
5,938 |
5,882 |
6,021 |
5,953 |
Common Stock |
5,994 |
5,975 |
5,928 |
5,923 |
Retained Earnings |
-56 |
-92 |
93 |
29 |
Quarterly Balance Sheets for Blue Owl Capital
This table presents Blue Owl 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 |
|
Q1 2023 |
Q2 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
13,679 |
13,393 |
13,330 |
13,867 |
14,091 |
18,376 |
Cash and Due from Banks |
|
393 |
366 |
667 |
378 |
479 |
512 |
Trading Account Securities |
|
13,181 |
12,917 |
12,441 |
13,368 |
13,474 |
17,730 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Customer and Other Receivables |
|
22 |
19 |
26 |
30 |
24 |
20 |
Other Assets |
|
107 |
115 |
223 |
116 |
140 |
152 |
Total Liabilities & Shareholders' Equity |
|
13,679 |
13,393 |
13,330 |
13,867 |
14,091 |
18,376 |
Total Liabilities |
|
7,762 |
7,444 |
7,301 |
7,872 |
8,129 |
10,637 |
Long-Term Debt |
|
7,383 |
7,027 |
6,886 |
7,415 |
7,741 |
10,161 |
Other Long-Term Liabilities |
|
375 |
417 |
415 |
448 |
388 |
476 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
5,917 |
5,949 |
6,029 |
5,994 |
5,962 |
7,739 |
Total Preferred & Common Equity |
|
5,917 |
5,949 |
6,029 |
5,994 |
5,962 |
7,739 |
Total Common Equity |
|
5,917 |
5,949 |
6,029 |
5,994 |
5,962 |
7,739 |
Common Stock |
|
5,953 |
5,941 |
5,928 |
5,935 |
5,935 |
7,678 |
Retained Earnings |
|
-35 |
8.42 |
101 |
59 |
27 |
61 |
Annual Metrics And Ratios for Blue Owl Capital
This table displays calculated financial ratios and metrics derived from Blue Owl Capital's official financial filings.
Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
0.00% |
42.28% |
43.02% |
-3.41% |
EBITDA Growth |
|
0.00% |
26.88% |
9.45% |
64.38% |
-13.15% |
EBIT Growth |
|
0.00% |
30.79% |
-1.23% |
65.12% |
-10.79% |
NOPAT Growth |
|
0.00% |
37.28% |
-7.90% |
66.94% |
-1.67% |
Net Income Growth |
|
0.00% |
0.00% |
-27.76% |
75.73% |
-25.00% |
EPS Growth |
|
0.00% |
0.00% |
-25.79% |
72.03% |
-24.63% |
Operating Cash Flow Growth |
|
0.00% |
21.35% |
117.70% |
422.68% |
-85.89% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-7.90% |
-2,834.60% |
103.48% |
Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
2.38% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-2.60% |
34.08% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-31.31% |
-9.49% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-29.92% |
-8.71% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-28.77% |
-6.21% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
28.74% |
-10.75% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-0.49% |
-4.97% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
39.08% |
25.05% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-45.70% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
EBITDA Margin |
|
72.99% |
53.00% |
40.77% |
46.86% |
42.13% |
EBIT Margin |
|
78.47% |
60.25% |
41.82% |
48.28% |
44.59% |
Profit (Net Income) Margin |
|
63.80% |
80.62% |
40.94% |
50.30% |
39.06% |
Tax Burden Percent |
|
74.64% |
126.46% |
97.88% |
103.52% |
79.05% |
Interest Burden Percent |
|
108.94% |
105.82% |
100.00% |
100.64% |
110.80% |
Effective Tax Rate |
|
0.39% |
0.81% |
2.12% |
1.66% |
1.55% |
Return on Invested Capital (ROIC) |
|
0.00% |
7.53% |
0.00% |
11.51% |
5.59% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
11.34% |
0.00% |
12.63% |
3.58% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
13.52% |
0.00% |
14.84% |
4.35% |
Return on Equity (ROE) |
|
0.00% |
21.05% |
0.00% |
26.35% |
9.94% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-192.47% |
0.00% |
-188.49% |
3.24% |
Operating Return on Assets (OROA) |
|
0.00% |
3.51% |
0.00% |
5.64% |
4.96% |
Return on Assets (ROA) |
|
0.00% |
4.70% |
0.00% |
5.87% |
4.35% |
Return on Common Equity (ROCE) |
|
0.00% |
21.05% |
0.00% |
26.35% |
9.94% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
10.52% |
0.00% |
13.17% |
9.99% |
Net Operating Profit after Tax (NOPAT) |
|
517 |
490 |
451 |
754 |
741 |
NOPAT Margin |
|
85.15% |
63.24% |
40.94% |
47.78% |
48.64% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-3.81% |
0.00% |
-1.12% |
2.01% |
SG&A Expenses to Revenue |
|
15.45% |
13.41% |
0.00% |
10.14% |
10.32% |
Operating Expenses to Revenue |
|
21.54% |
39.75% |
58.18% |
51.72% |
55.41% |
Earnings before Interest and Taxes (EBIT) |
|
477 |
467 |
461 |
762 |
679 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
444 |
411 |
450 |
739 |
642 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.67 |
0.00 |
0.86 |
1.00 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.67 |
0.00 |
0.86 |
1.00 |
Price to Revenue (P/Rev) |
|
5.32 |
5.14 |
3.28 |
3.29 |
3.91 |
Price to Earnings (P/E) |
|
9.37 |
6.66 |
7.76 |
6.54 |
11.42 |
Dividend Yield |
|
3.86% |
12.26% |
14.04% |
12.06% |
11.38% |
Earnings Yield |
|
10.67% |
15.00% |
12.89% |
15.28% |
8.76% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.82 |
0.00 |
0.89 |
0.96 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
13.72 |
0.00 |
7.36 |
8.47 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
25.88 |
0.00 |
15.71 |
20.11 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
22.77 |
0.00 |
15.25 |
19.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
21.69 |
0.00 |
15.41 |
17.42 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
10.22 |
80.56 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
30.09 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
1.19 |
0.00 |
1.18 |
1.25 |
Long-Term Debt to Equity |
|
0.00 |
1.19 |
0.00 |
1.18 |
1.25 |
Financial Leverage |
|
0.00 |
1.19 |
0.00 |
1.18 |
1.21 |
Leverage Ratio |
|
0.00 |
2.24 |
0.00 |
2.24 |
2.29 |
Compound Leverage Factor |
|
0.00 |
2.37 |
0.00 |
2.26 |
2.53 |
Debt to Total Capital |
|
0.00% |
54.38% |
0.00% |
54.03% |
55.61% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
54.38% |
0.00% |
54.03% |
55.61% |
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% |
45.62% |
0.00% |
45.97% |
44.39% |
Debt to EBITDA |
|
0.00 |
17.23 |
0.00 |
9.58 |
11.62 |
Net Debt to EBITDA |
|
0.00 |
16.18 |
0.00 |
8.68 |
10.83 |
Long-Term Debt to EBITDA |
|
0.00 |
17.23 |
0.00 |
9.58 |
11.62 |
Debt to NOPAT |
|
0.00 |
14.44 |
0.00 |
9.39 |
10.06 |
Net Debt to NOPAT |
|
0.00 |
13.56 |
0.00 |
8.52 |
9.38 |
Long-Term Debt to NOPAT |
|
0.00 |
14.44 |
0.00 |
9.39 |
10.06 |
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 |
-12,527 |
451 |
-12,345 |
429 |
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 |
-57.17 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
-10.20 |
-5.60 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-10.20 |
-5.60 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.06 |
0.00 |
0.12 |
0.11 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
13,017 |
0.00 |
13,098 |
13,411 |
Invested Capital Turnover |
|
0.00 |
0.12 |
0.00 |
0.24 |
0.11 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
13,017 |
0.00 |
13,098 |
312 |
Enterprise Value (EV) |
|
0.00 |
10,631 |
0.00 |
11,610 |
12,907 |
Market Capitalization |
|
3,234 |
3,983 |
3,618 |
5,192 |
5,955 |
Book Value per Share |
|
$0.00 |
$15.14 |
$0.00 |
$15.45 |
$15.26 |
Tangible Book Value per Share |
|
$0.00 |
$15.14 |
$0.00 |
$15.45 |
$15.26 |
Total Capital |
|
0.00 |
13,017 |
0.00 |
13,098 |
13,411 |
Total Debt |
|
0.00 |
7,079 |
0.00 |
7,077 |
7,458 |
Total Long-Term Debt |
|
0.00 |
7,079 |
0.00 |
7,077 |
7,458 |
Net Debt |
|
0.00 |
6,648 |
0.00 |
6,418 |
6,952 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
130 |
-135 |
0.00 |
-40 |
146 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
7,079 |
0.00 |
7,077 |
7,458 |
Total Depreciation and Amortization (D&A) |
|
-33 |
-56 |
-12 |
-23 |
-38 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$1.18 |
$2.03 |
$1.53 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
394.01M |
390.10M |
390.07M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$1.18 |
$2.03 |
$1.53 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
394.01M |
390.10M |
390.07M |
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 |
390.95M |
389.73M |
510.85M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
517 |
490 |
451 |
754 |
741 |
Normalized NOPAT Margin |
|
85.15% |
63.24% |
40.94% |
47.78% |
48.64% |
Pre Tax Income Margin |
|
85.48% |
63.75% |
41.82% |
48.59% |
49.41% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
3.12 |
2.13 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
3.38 |
2.24 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
3.12 |
2.13 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
3.38 |
2.24 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
116.96% |
73.75% |
108.19% |
77.32% |
110.18% |
Augmented Payout Ratio |
|
155.71% |
74.17% |
113.94% |
81.61% |
110.18% |
Quarterly Metrics And Ratios for Blue Owl Capital
This table displays calculated financial ratios and metrics derived from Blue Owl 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 |
|
0.00% |
0.00% |
20.44% |
88.86% |
71.45% |
-30.95% |
10.01% |
-0.83% |
2.49% |
-16.71% |
-9.98% |
EBITDA Growth |
|
365.85% |
0.00% |
28.56% |
47.94% |
30.05% |
-53.05% |
12.05% |
-5.98% |
-0.38% |
-54.53% |
31.59% |
EBIT Growth |
|
372.57% |
0.00% |
24.02% |
46.84% |
31.58% |
-50.25% |
14.88% |
-1.74% |
-0.55% |
-50.34% |
32.43% |
NOPAT Growth |
|
471.00% |
0.00% |
32.77% |
49.19% |
29.49% |
-46.14% |
12.50% |
1.32% |
-2.71% |
-17.04% |
39.62% |
Net Income Growth |
|
0.00% |
0.00% |
269.33% |
673.96% |
-18.30% |
896.28% |
12.35% |
-39.07% |
-31.54% |
-33.57% |
39.81% |
EPS Growth |
|
0.00% |
0.00% |
372.73% |
655.56% |
-20.90% |
-2.04% |
-9.62% |
-38.00% |
-33.96% |
-16.67% |
4.26% |
Operating Cash Flow Growth |
|
0.00% |
0.00% |
441.92% |
462.48% |
274.51% |
336.81% |
859.86% |
-246.29% |
-101.97% |
7.76% |
-91.23% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
29.49% |
0.00% |
104.33% |
98.09% |
-7,212.76% |
99.01% |
-931.15% |
Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-2.91% |
3.34% |
0.00% |
2.38% |
38.61% |
Revenue Q/Q Growth |
|
-12.54% |
212.97% |
-66.02% |
57.39% |
2.43% |
26.04% |
-45.86% |
41.87% |
5.87% |
2.43% |
-14.39% |
EBITDA Q/Q Growth |
|
27.27% |
171.21% |
-60.60% |
19.46% |
1.89% |
-2.09% |
-5.98% |
0.23% |
7.97% |
-55.31% |
187.36% |
EBIT Q/Q Growth |
|
27.74% |
163.99% |
-60.05% |
19.46% |
4.44% |
-0.19% |
-7.75% |
2.18% |
5.71% |
-50.16% |
159.26% |
NOPAT Q/Q Growth |
|
21.71% |
180.93% |
-60.60% |
14.91% |
1.81% |
16.85% |
-17.70% |
3.48% |
-2.23% |
-0.36% |
38.50% |
Net Income Q/Q Growth |
|
120.09% |
-91.93% |
658.31% |
23.47% |
8.11% |
-1.58% |
-14.49% |
-33.04% |
21.47% |
-4.50% |
79.98% |
EPS Q/Q Growth |
|
844.44% |
-26.87% |
6.12% |
-3.85% |
6.00% |
-9.43% |
-2.08% |
-34.04% |
12.90% |
14.29% |
22.50% |
Operating Cash Flow Q/Q Growth |
|
-45.87% |
98.30% |
-51.16% |
973.02% |
-63.96% |
131.28% |
7.33% |
-263.54% |
99.51% |
12,740.39% |
-91.27% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
-100.00% |
0.00% |
2.65% |
101.49% |
-6,875.16% |
104.42% |
-142.86% |
-5,441.76% |
-169.12% |
-3,600.97% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-2.44% |
-100.00% |
0.00% |
-1.41% |
3.83% |
2.19% |
0.00% |
33.48% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
62.99% |
54.59% |
63.28% |
48.03% |
47.78% |
37.12% |
64.46% |
45.54% |
46.44% |
20.26% |
68.01% |
EBIT Margin |
|
64.59% |
54.48% |
64.04% |
48.61% |
49.57% |
39.25% |
66.87% |
48.17% |
48.09% |
23.40% |
70.87% |
Profit (Net Income) Margin |
|
111.28% |
2.87% |
64.04% |
50.24% |
53.03% |
41.41% |
65.40% |
30.87% |
35.42% |
33.03% |
69.43% |
Tax Burden Percent |
|
178.89% |
5.20% |
100.00% |
106.09% |
112.48% |
96.11% |
97.08% |
63.81% |
78.77% |
76.77% |
97.96% |
Interest Burden Percent |
|
96.32% |
101.39% |
100.00% |
97.42% |
95.11% |
109.77% |
100.74% |
100.45% |
93.50% |
183.82% |
100.00% |
Effective Tax Rate |
|
1.08% |
0.00% |
0.00% |
1.26% |
1.42% |
0.00% |
2.79% |
1.26% |
1.89% |
0.24% |
2.04% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
11.03% |
9.61% |
0.00% |
10.38% |
8.01% |
5.79% |
10.36% |
4.93% |
6.68% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
11.03% |
10.01% |
0.00% |
10.13% |
8.00% |
4.86% |
9.42% |
4.35% |
6.68% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
13.77% |
11.82% |
0.00% |
11.91% |
9.56% |
5.88% |
12.23% |
5.28% |
8.27% |
Return on Equity (ROE) |
|
0.00% |
0.00% |
24.80% |
21.43% |
0.00% |
22.29% |
17.57% |
11.67% |
22.60% |
10.21% |
14.95% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-188.49% |
8.99% |
2.74% |
-188.47% |
3.24% |
-27.08% |
Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
5.36% |
4.84% |
0.00% |
4.58% |
7.94% |
5.65% |
5.49% |
2.60% |
6.63% |
Return on Assets (ROA) |
|
0.00% |
0.00% |
5.36% |
5.00% |
0.00% |
4.83% |
7.76% |
3.62% |
4.05% |
3.68% |
6.49% |
Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
24.80% |
21.43% |
0.00% |
22.29% |
17.57% |
11.67% |
22.60% |
10.21% |
14.95% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
9.63% |
13.54% |
0.00% |
0.00% |
13.49% |
12.26% |
11.18% |
0.00% |
8.63% |
Net Operating Profit after Tax (NOPAT) |
|
147 |
412 |
162 |
187 |
190 |
222 |
183 |
189 |
185 |
184 |
255 |
NOPAT Margin |
|
61.54% |
55.24% |
64.04% |
46.76% |
46.48% |
43.09% |
65.49% |
47.77% |
44.12% |
42.92% |
69.43% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
-0.40% |
0.00% |
0.24% |
0.00% |
0.93% |
0.94% |
0.58% |
0.00% |
SG&A Expenses to Revenue |
|
13.05% |
0.00% |
14.87% |
9.92% |
9.86% |
8.19% |
13.89% |
10.13% |
9.36% |
9.10% |
0.00% |
Operating Expenses to Revenue |
|
35.41% |
45.52% |
35.96% |
51.39% |
50.43% |
60.75% |
33.13% |
51.83% |
51.91% |
76.60% |
29.13% |
Earnings before Interest and Taxes (EBIT) |
|
154 |
407 |
162 |
194 |
203 |
202 |
187 |
191 |
202 |
100 |
260 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
150 |
407 |
161 |
192 |
195 |
191 |
180 |
180 |
195 |
87 |
250 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.69 |
0.75 |
0.00 |
0.86 |
0.92 |
0.95 |
0.93 |
1.00 |
0.75 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.69 |
0.75 |
0.00 |
0.86 |
0.92 |
0.95 |
0.93 |
1.00 |
0.75 |
Price to Revenue (P/Rev) |
|
0.00 |
3.28 |
3.54 |
3.33 |
3.14 |
3.29 |
3.47 |
3.56 |
3.46 |
3.91 |
3.89 |
Price to Earnings (P/E) |
|
0.00 |
7.76 |
6.58 |
5.28 |
6.07 |
6.54 |
7.18 |
8.13 |
8.85 |
11.42 |
10.07 |
Dividend Yield |
|
13.85% |
14.04% |
13.11% |
12.68% |
12.69% |
12.06% |
11.84% |
11.75% |
12.24% |
11.38% |
11.53% |
Earnings Yield |
|
0.00% |
12.89% |
15.20% |
18.94% |
16.47% |
15.28% |
13.94% |
12.30% |
11.31% |
8.76% |
9.93% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.83 |
0.86 |
0.00 |
0.89 |
0.91 |
0.95 |
0.94 |
0.96 |
0.86 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
9.64 |
8.32 |
0.00 |
7.36 |
7.35 |
7.96 |
7.97 |
8.47 |
10.40 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
22.76 |
20.28 |
0.00 |
15.71 |
15.52 |
17.05 |
17.19 |
20.11 |
21.97 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
22.42 |
20.02 |
0.00 |
15.25 |
14.98 |
16.28 |
16.42 |
19.00 |
20.75 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
22.07 |
19.73 |
0.00 |
15.41 |
14.87 |
16.03 |
16.23 |
17.42 |
18.96 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
39.86 |
16.20 |
0.00 |
10.22 |
7.68 |
41.00 |
100.11 |
80.56 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
9.99 |
35.24 |
0.00 |
30.09 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
1.25 |
1.18 |
0.00 |
1.18 |
1.14 |
1.24 |
1.30 |
1.25 |
1.31 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
1.25 |
1.18 |
0.00 |
1.18 |
1.14 |
1.24 |
1.30 |
1.25 |
1.31 |
Financial Leverage |
|
0.00 |
0.00 |
1.25 |
1.18 |
0.00 |
1.18 |
1.19 |
1.21 |
1.30 |
1.21 |
1.24 |
Leverage Ratio |
|
0.00 |
0.00 |
2.31 |
2.25 |
0.00 |
2.24 |
2.26 |
2.28 |
2.36 |
2.29 |
2.30 |
Compound Leverage Factor |
|
0.00 |
0.00 |
2.31 |
2.19 |
0.00 |
2.46 |
2.28 |
2.29 |
2.21 |
4.20 |
2.30 |
Debt to Total Capital |
|
0.00% |
0.00% |
55.51% |
54.15% |
0.00% |
54.03% |
53.32% |
55.30% |
56.49% |
55.61% |
56.76% |
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 |
|
0.00% |
0.00% |
55.51% |
54.15% |
0.00% |
54.03% |
53.32% |
55.30% |
56.49% |
55.61% |
56.76% |
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 |
|
0.00% |
0.00% |
44.49% |
45.85% |
0.00% |
45.97% |
46.68% |
44.70% |
43.51% |
44.39% |
43.24% |
Debt to EBITDA |
|
0.00 |
0.00 |
15.22 |
12.84 |
0.00 |
9.58 |
9.08 |
9.93 |
10.37 |
11.62 |
14.48 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
14.41 |
12.17 |
0.00 |
8.68 |
8.20 |
9.42 |
9.73 |
10.83 |
13.75 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
15.22 |
12.84 |
0.00 |
9.58 |
9.08 |
9.93 |
10.37 |
11.62 |
14.48 |
Debt to NOPAT |
|
0.00 |
0.00 |
14.75 |
12.49 |
0.00 |
9.39 |
8.69 |
9.33 |
9.80 |
10.06 |
12.49 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
13.97 |
11.83 |
0.00 |
8.52 |
7.85 |
8.86 |
9.19 |
9.38 |
11.86 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
14.75 |
12.49 |
0.00 |
9.39 |
8.69 |
9.33 |
9.80 |
10.06 |
12.49 |
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) |
|
147 |
0.00 |
-13,138 |
-12,789 |
190 |
-12,876 |
569 |
-244 |
-13,518 |
-128 |
-4,730 |
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 |
|
1.81 |
0.00 |
-126.38 |
0.00 |
0.00 |
0.00 |
4.78 |
0.00 |
0.00 |
0.00 |
-31.85 |
Operating Cash Flow to Interest Expense |
|
0.59 |
0.00 |
0.45 |
0.00 |
0.00 |
0.00 |
3.73 |
0.00 |
0.00 |
0.00 |
0.26 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.59 |
0.00 |
0.45 |
0.00 |
0.00 |
0.00 |
3.73 |
0.00 |
0.00 |
0.00 |
0.26 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.00 |
0.08 |
0.10 |
0.00 |
0.12 |
0.12 |
0.12 |
0.11 |
0.11 |
0.09 |
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 |
|
0.00 |
0.00 |
13,301 |
12,976 |
0.00 |
13,098 |
12,914 |
13,409 |
13,703 |
13,411 |
17,900 |
Invested Capital Turnover |
|
0.00 |
0.00 |
0.17 |
0.21 |
0.00 |
0.24 |
0.12 |
0.12 |
0.23 |
0.11 |
0.10 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
13,301 |
12,976 |
0.00 |
13,098 |
-386 |
433 |
13,703 |
312 |
4,986 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
11,045 |
11,103 |
0.00 |
11,610 |
11,772 |
12,735 |
12,826 |
12,907 |
15,423 |
Market Capitalization |
|
3,527 |
3,618 |
4,054 |
4,442 |
4,718 |
5,192 |
5,554 |
5,698 |
5,564 |
5,955 |
5,773 |
Book Value per Share |
|
$0.00 |
$0.00 |
$15.14 |
$15.26 |
$0.00 |
$15.45 |
$15.47 |
$15.38 |
$15.28 |
$15.26 |
$15.15 |
Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$15.14 |
$15.26 |
$0.00 |
$15.45 |
$15.47 |
$15.38 |
$15.28 |
$15.26 |
$15.15 |
Total Capital |
|
0.00 |
0.00 |
13,301 |
12,976 |
0.00 |
13,098 |
12,914 |
13,409 |
13,703 |
13,411 |
17,900 |
Total Debt |
|
0.00 |
0.00 |
7,383 |
7,027 |
0.00 |
7,077 |
6,886 |
7,415 |
7,741 |
7,458 |
10,161 |
Total Long-Term Debt |
|
0.00 |
0.00 |
7,383 |
7,027 |
0.00 |
7,077 |
6,886 |
7,415 |
7,741 |
7,458 |
10,161 |
Net Debt |
|
0.00 |
0.00 |
6,990 |
6,661 |
0.00 |
6,418 |
6,219 |
7,037 |
7,262 |
6,952 |
9,649 |
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) |
|
-119 |
391 |
0.00 |
-14 |
-27 |
8.65 |
0.25 |
67 |
36 |
42 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
7,383 |
7,027 |
0.00 |
7,077 |
6,886 |
7,415 |
7,741 |
7,458 |
10,161 |
Total Depreciation and Amortization (D&A) |
|
-3.80 |
0.83 |
-1.92 |
-2.30 |
-7.30 |
-11 |
-6.74 |
-10 |
-6.91 |
-13 |
-11 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.49 |
$0.52 |
$0.50 |
$0.53 |
$0.48 |
$0.47 |
$0.31 |
$0.35 |
$0.40 |
$0.49 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
394.01M |
391.05M |
389.93M |
389.70M |
390.10M |
389.73M |
390.10M |
390.22M |
390.07M |
494.83M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.49 |
$0.52 |
$0.50 |
$0.53 |
$0.48 |
$0.47 |
$0.31 |
$0.35 |
$0.40 |
$0.49 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
394.01M |
391.05M |
389.93M |
389.70M |
390.10M |
389.73M |
390.10M |
390.22M |
390.07M |
494.83M |
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 |
|
0.00 |
390.95M |
389.80M |
389.73M |
389.73M |
389.73M |
389.73M |
390.22M |
390.22M |
510.85M |
511.05M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
147 |
289 |
113 |
187 |
190 |
155 |
183 |
189 |
185 |
184 |
251 |
Normalized NOPAT Margin |
|
61.54% |
38.67% |
44.50% |
46.76% |
46.48% |
30.16% |
65.49% |
47.77% |
44.12% |
42.92% |
68.36% |
Pre Tax Income Margin |
|
62.21% |
55.24% |
64.04% |
47.35% |
47.14% |
43.09% |
67.37% |
48.38% |
44.97% |
43.02% |
70.87% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
1.90 |
0.00 |
1.56 |
0.00 |
0.00 |
0.00 |
1.57 |
0.00 |
0.00 |
0.00 |
1.75 |
NOPAT to Interest Expense |
|
1.81 |
0.00 |
1.56 |
0.00 |
0.00 |
0.00 |
1.53 |
0.00 |
0.00 |
0.00 |
1.72 |
EBIT Less CapEx to Interest Expense |
|
1.90 |
0.00 |
1.56 |
0.00 |
0.00 |
0.00 |
1.57 |
0.00 |
0.00 |
0.00 |
1.75 |
NOPAT Less CapEx to Interest Expense |
|
1.81 |
0.00 |
1.56 |
0.00 |
0.00 |
0.00 |
1.53 |
0.00 |
0.00 |
0.00 |
1.72 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
108.19% |
91.88% |
68.74% |
77.62% |
77.32% |
78.15% |
87.01% |
97.72% |
110.18% |
98.54% |
Augmented Payout Ratio |
|
0.00% |
113.94% |
100.31% |
74.95% |
84.23% |
81.61% |
79.62% |
87.01% |
97.72% |
110.18% |
98.54% |
Key Financial Trends
Blue Owl Capital (NYSE: OBDC) has delivered solid financial results in the most recent quarters with steady growth in net income and revenue, along with a consistent capital structure strategy. Reviewing the quarterly data over the last four years, several important trends and financial highlights emerge:
- Q1 2025 net income attributable to common shareholders reached $242.6 million, advancing from $182.5 million in Q1 2024, indicating good bottom-line growth.
- Total revenue in Q1 2025 was $367.5 million, up from $279.1 million in Q1 2024, driven primarily by increased interest income.
- Net interest income rose significantly to $310.5 million in Q1 2025 from $280.4 million in Q1 2024, showing strong earnings from interest-bearing assets.
- The company maintained consistent dividend payouts, with dividends paid in recent quarters around $160-$170 million, signaling steady shareholder returns.
- Assets and equity have grown steadily over the last four years; total assets increased from $13.7 billion in Q1 2023 to $18.4 billion in Q1 2025, while common equity rose from $6.0 billion to $7.7 billion in the same period.
- Net realized and unrealized capital gains on investments fluctuated significantly quarter-to-quarter, affecting non-interest income, with notable gains in Q1 2025 ($51.4 million) versus losses in Q4 2024 (-$81.5 million).
- Total non-interest expense varied but remained in the $90 million to $110 million range recently, indicating stable operating costs despite revenue growth.
- Blue Owl's share count has increased due to share issuances, expanding from approximately 390 million weighted average shares in early 2023 to around 495 million in Q1 2025, diluting earnings per share growth somewhat.
- Cash and cash equivalents fluctuated each quarter but remain robust, supporting the firm’s liquidity position.
- Net cash from continuing operating activities shows volatility, with strong positive cash flow in Q4 2024 ($454 million) but more modest amounts in other quarters, reflecting timing of working capital changes.
- Interest expense on long-term debt has risen alongside increased debt issuance, with interest paid climbing from ~$103.9 million in Q1 2023 to $148.5 million in Q1 2025, which may pressure net interest margin if asset yields do not keep pace.
- The company’s repayment of debt remains high, often near or exceeding new debt issuance, reflecting active balance sheet management but also significant leverage risk.
- Net cash from continuing financing activities has been negative or low in recent quarters, indicating higher outflows from debt repayment and dividend payments.
- Volatility in investment banking income and realized investment gains introduces earnings unpredictability and revenue swings quarter-to-quarter.
Summary: Blue Owl Capital has shown consistent growth in key profitability metrics, supported by expanding assets and equity, while maintaining solid liquidity and disciplined capital returns via dividends. However, rising debt-related expenses and variability from investment-related income create some earnings volatility. Investors should watch for continued margin management and stability of capital gains to sustain profitability momentum.
10/03/25 03:09 AM ETAI Generated. May Contain Errors.