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 |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
189 |
191 |
130 |
135 |
82 |
243 |
167 |
128 |
89 |
-24 |
82 |
| Consolidated Net Income / (Loss) |
|
213 |
183 |
122 |
148 |
142 |
165 |
138 |
146 |
-134 |
-57 |
66 |
| Net Income / (Loss) Continuing Operations |
|
214 |
183 |
189 |
185 |
184 |
165 |
217 |
146 |
-213 |
-57 |
176 |
| Total Pre-Tax Income |
|
222 |
188 |
192 |
188 |
185 |
168 |
219 |
150 |
-210 |
-54 |
177 |
| Total Revenue |
|
515 |
408 |
404 |
419 |
429 |
424 |
515 |
411 |
148 |
184 |
418 |
| Net Interest Income / (Expense) |
|
562 |
400 |
397 |
406 |
514 |
380 |
486 |
403 |
401 |
362 |
401 |
| Total Interest Income |
|
458 |
400 |
397 |
406 |
394 |
380 |
486 |
403 |
253 |
362 |
401 |
| Investment Securities Interest Income |
|
458 |
400 |
397 |
406 |
394 |
380 |
486 |
403 |
253 |
362 |
401 |
| Total Interest Expense |
|
-104 |
0.00 |
0.00 |
0.00 |
-119 |
0.00 |
0.00 |
0.00 |
-149 |
0.00 |
0.00 |
| Total Non-Interest Income |
|
-46 |
8.69 |
7.62 |
13 |
-84 |
45 |
30 |
7.73 |
-254 |
-178 |
16 |
| Other Service Charges |
|
2.40 |
5.51 |
6.17 |
5.52 |
5.97 |
5.65 |
5.34 |
4.06 |
4.94 |
3.39 |
20 |
| Net Realized & Unrealized Capital Gains on Investments |
|
-77 |
-6.90 |
-7.02 |
-1.18 |
-82 |
39 |
10 |
3.67 |
-245 |
-181 |
-15 |
| Investment Banking Income |
|
- |
10 |
8.47 |
8.77 |
-8.67 |
- |
14 |
- |
- |
- |
11 |
| Total Non-Interest Expense |
|
313 |
212 |
205 |
218 |
329 |
256 |
267 |
260 |
387 |
238 |
224 |
| Salaries and Employee Benefits |
|
42 |
39 |
40 |
39 |
39 |
41 |
44 |
- |
- |
32 |
36 |
| Other Operating Expenses |
|
270 |
173 |
165 |
178 |
290 |
219 |
223 |
221 |
362 |
203 |
188 |
| Income Tax Expense |
|
- |
5.24 |
2.41 |
3.56 |
0.44 |
3.75 |
2.29 |
4.58 |
2.91 |
2.45 |
0.71 |
| Other Adjustments to Consolidated Net Income / (Loss) |
|
- |
-0.25 |
-67 |
-50 |
-29 |
- |
-79 |
- |
- |
- |
-110 |
| Basic Earnings per Share |
|
$0.48 |
$0.47 |
$0.31 |
$0.35 |
$0.40 |
$0.49 |
$0.27 |
$0.25 |
$0.23 |
($0.05) |
$0.13 |
| Weighted Average Basic Shares Outstanding |
|
390.10M |
389.73M |
390.10M |
390.22M |
390.07M |
494.83M |
511.05M |
511.05M |
506.10M |
498.90M |
495.38M |
| Diluted Earnings per Share |
|
$0.48 |
$0.47 |
$0.31 |
$0.35 |
$0.40 |
$0.49 |
$0.27 |
$0.25 |
$0.23 |
($0.05) |
$0.13 |
| Weighted Average Diluted Shares Outstanding |
|
390.10M |
389.73M |
390.10M |
390.22M |
390.07M |
494.83M |
511.05M |
511.05M |
506.10M |
498.90M |
495.38M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
389.73M |
389.73M |
390.22M |
390.22M |
510.85M |
511.05M |
511.05M |
511.05M |
499.45M |
496.31M |
493.14M |
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 |
2025 |
| Net Change in Cash & Equivalents |
|
41 |
89 |
-2.06 |
215 |
-146 |
54 |
| Net Cash From Operating Activities |
|
-1,560 |
-1,227 |
217 |
1,136 |
160 |
1,742 |
| Net Cash From Continuing Operating Activities |
|
-1,560 |
-1,227 |
217 |
1,136 |
113 |
1,561 |
| Net Income / (Loss) Continuing Operations |
|
388 |
625 |
466 |
793 |
595 |
627 |
| Consolidated Net Income / (Loss) |
|
388 |
625 |
466 |
793 |
595 |
627 |
| Amortization Expense |
|
-33 |
-56 |
-12 |
-23 |
-38 |
-66 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-1,960 |
-1,837 |
-350 |
388 |
-478 |
987 |
| Changes in Operating Assets and Liabilities, net |
|
45 |
41 |
112 |
-24 |
33 |
13 |
| 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 |
|
1,601 |
1,316 |
-219 |
-921 |
-306 |
-1,687 |
| Net Cash From Continuing Financing Activities |
|
1,601 |
1,316 |
-219 |
-921 |
-306 |
-1,687 |
| Issuance of Debt |
|
5,404 |
5,522 |
2,531 |
1,746 |
4,183 |
5,184 |
| Issuance of Common Equity |
|
- |
- |
- |
0.00 |
0.00 |
3.07 |
| Repayment of Debt |
|
-3,199 |
-3,742 |
-2,236 |
-2,020 |
-3,833 |
-5,973 |
| Repurchase of Common Equity |
|
-150 |
-2.60 |
-26 |
-34 |
0.00 |
-148 |
| Payment of Dividends |
|
-453 |
-461 |
-488 |
-613 |
-656 |
-753 |
| Cash Interest Paid |
|
113 |
167 |
234 |
397 |
419 |
571 |
| Cash Income Taxes Paid |
|
1.99 |
4.96 |
3.91 |
3.45 |
6.14 |
9.15 |
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 |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Change in Cash & Equivalents |
|
228 |
83 |
-363 |
101 |
33 |
0.06 |
-154 |
-39 |
247 |
-113 |
-217 |
| Net Cash From Operating Activities |
|
414 |
444 |
-726 |
-3.53 |
446 |
39 |
1,011 |
-131 |
823 |
967 |
547 |
| Net Cash From Continuing Operating Activities |
|
414 |
444 |
-799 |
5.46 |
453 |
39 |
1,028 |
-189 |
616 |
967 |
547 |
| Net Income / (Loss) Continuing Operations |
|
189 |
183 |
122 |
135 |
155 |
243 |
138 |
128 |
119 |
-24 |
66 |
| Consolidated Net Income / (Loss) |
|
189 |
183 |
122 |
135 |
155 |
243 |
138 |
128 |
119 |
-24 |
66 |
| Amortization Expense |
|
-11 |
-6.74 |
-10 |
-6.91 |
-13 |
-11 |
-29 |
-13 |
-14 |
-5.78 |
-1.50 |
| Non-Cash Adjustments to Reconcile Net Income |
|
235 |
308 |
-980 |
-36 |
222 |
-167 |
911 |
-306 |
482 |
1,140 |
378 |
| Changes in Operating Assets and Liabilities, net |
|
0.95 |
-39 |
70 |
-87 |
90 |
-26 |
8.82 |
1.52 |
29 |
-142 |
105 |
| Net Cash From Financing Activities |
|
-186 |
-361 |
364 |
105 |
-413 |
-39 |
-1,165 |
92 |
-576 |
-1,081 |
-765 |
| Net Cash From Continuing Financing Activities |
|
-186 |
-361 |
364 |
105 |
-413 |
-39 |
-1,162 |
92 |
-576 |
-1,081 |
-765 |
| Issuance of Debt |
|
851 |
1,282 |
1,103 |
561 |
1,237 |
1,300 |
1,665 |
1,569 |
650 |
1,708 |
1,580 |
| Repayment of Debt |
|
-877 |
-1,475 |
-583 |
-288 |
-1,487 |
-1,172 |
-2,635 |
-1,278 |
-888 |
-2,568 |
-2,126 |
| Repurchase of Common Equity |
|
- |
- |
- |
- |
- |
0.00 |
- |
- |
- |
-35 |
-35 |
| Payment of Dividends |
|
-160 |
-168 |
-156 |
-168 |
-164 |
-170 |
-194 |
-199 |
-189 |
-185 |
-184 |
| Cash Interest Paid |
|
84 |
122 |
72 |
151 |
74 |
198 |
106 |
158 |
109 |
169 |
82 |
| Cash Income Taxes Paid |
|
1.74 |
5.66 |
0.18 |
0.02 |
0.28 |
1.57 |
0.27 |
7.01 |
0.31 |
6.51 |
0.35 |
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 |
2025 |
| Total Assets |
|
13,298 |
13,585 |
13,511 |
13,866 |
17,186 |
| Cash and Due from Banks |
|
431 |
444 |
659 |
506 |
559 |
| Trading Account Securities |
|
12,132 |
13,017 |
12,713 |
13,353 |
16,533 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Customer and Other Receivables |
|
3.95 |
18 |
23 |
17 |
27 |
| Other Assets |
|
121 |
113 |
116 |
148 |
130 |
| Total Liabilities & Shareholders' Equity |
|
13,298 |
13,585 |
13,511 |
13,866 |
17,186 |
| Total Liabilities |
|
7,360 |
7,702 |
7,490 |
7,913 |
9,789 |
| Long-Term Debt |
|
7,079 |
7,282 |
7,077 |
7,458 |
9,300 |
| Other Long-Term Liabilities |
|
275 |
421 |
413 |
455 |
489 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
5,938 |
5,882 |
6,021 |
5,953 |
7,397 |
| Total Preferred & Common Equity |
|
5,938 |
5,882 |
6,021 |
5,953 |
7,397 |
| Total Common Equity |
|
5,938 |
5,882 |
6,021 |
5,953 |
7,397 |
| Common Stock |
|
5,994 |
5,975 |
5,928 |
5,923 |
7,517 |
| Retained Earnings |
|
-56 |
-92 |
93 |
29 |
-120 |
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 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
| Total Assets |
|
13,679 |
13,393 |
13,330 |
13,867 |
14,091 |
18,376 |
17,398 |
17,605 |
16,019 |
15,355 |
| Cash and Due from Banks |
|
393 |
366 |
667 |
378 |
479 |
512 |
359 |
317 |
416 |
237 |
| Trading Account Securities |
|
13,181 |
12,917 |
12,441 |
13,368 |
13,474 |
17,730 |
16,908 |
17,179 |
15,386 |
14,997 |
| 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 |
| Customer and Other Receivables |
|
22 |
19 |
26 |
30 |
24 |
20 |
26 |
25 |
25 |
33 |
| Other Assets |
|
107 |
115 |
223 |
116 |
140 |
152 |
144 |
126 |
233 |
129 |
| Total Liabilities & Shareholders' Equity |
|
13,679 |
13,393 |
13,330 |
13,867 |
14,091 |
18,376 |
17,398 |
17,605 |
16,019 |
15,355 |
| Total Liabilities |
|
7,762 |
7,444 |
7,301 |
7,872 |
8,129 |
10,637 |
9,716 |
9,994 |
8,865 |
8,323 |
| Long-Term Debt |
|
7,383 |
7,027 |
6,886 |
7,415 |
7,741 |
10,161 |
9,226 |
9,529 |
8,455 |
7,904 |
| Other Long-Term Liabilities |
|
375 |
417 |
415 |
448 |
388 |
476 |
489 |
455 |
410 |
419 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
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 |
7,682 |
7,611 |
7,154 |
7,032 |
| Total Preferred & Common Equity |
|
5,917 |
5,949 |
6,029 |
5,994 |
5,962 |
7,739 |
7,682 |
7,611 |
7,154 |
7,032 |
| Total Common Equity |
|
5,917 |
5,949 |
6,029 |
5,994 |
5,962 |
7,739 |
7,682 |
7,611 |
7,154 |
7,032 |
| Common Stock |
|
5,953 |
5,941 |
5,928 |
5,935 |
5,935 |
7,678 |
7,678 |
7,678 |
7,482 |
7,447 |
| Retained Earnings |
|
-35 |
8.42 |
101 |
59 |
27 |
61 |
4.17 |
-67 |
-328 |
-415 |
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 |
2025 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
511,048,237.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
511,048,237.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
0.79 |
| 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 |
$1.18 |
$2.03 |
$1.53 |
$1.24 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
394.01M |
390.10M |
390.07M |
506.10M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$1.18 |
$2.03 |
$1.53 |
$1.24 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
394.01M |
390.10M |
390.07M |
506.10M |
| 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 |
390.95M |
389.73M |
510.85M |
499.45M |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
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 |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
511,048,237.00 |
499,448,499.00 |
496,305,424.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
511,048,237.00 |
499,448,499.00 |
496,305,424.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
-0.26 |
-0.11 |
0.13 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-30.95% |
10.01% |
-0.83% |
2.49% |
-16.71% |
-9.98% |
27.48% |
-1.98% |
- |
-56.54% |
-18.95% |
| EBITDA Growth |
|
-53.05% |
12.05% |
-5.98% |
-0.38% |
-54.53% |
31.59% |
16.49% |
-29.21% |
- |
-137.93% |
-12.75% |
| EBIT Growth |
|
-50.25% |
14.88% |
-1.74% |
-0.55% |
-50.34% |
32.43% |
24.85% |
-25.36% |
- |
-132.13% |
-22.24% |
| NOPAT Growth |
|
-46.14% |
12.50% |
1.32% |
-2.71% |
-17.04% |
39.62% |
14.58% |
-21.11% |
- |
-123.00% |
-18.70% |
| Net Income Growth |
|
896.28% |
12.35% |
-39.07% |
-31.54% |
-33.57% |
39.81% |
12.51% |
-1.75% |
- |
-134.34% |
-52.19% |
| EPS Growth |
|
-2.04% |
-9.62% |
-38.00% |
-33.96% |
-16.67% |
4.26% |
-12.90% |
-28.57% |
- |
-110.20% |
-51.85% |
| Operating Cash Flow Growth |
|
336.81% |
859.86% |
-246.29% |
-101.97% |
7.76% |
-91.23% |
239.13% |
-3,611.79% |
- |
2,383.79% |
-45.84% |
| Free Cash Flow Firm Growth |
|
0.00% |
104.33% |
98.09% |
-7,212.76% |
99.01% |
-931.15% |
-1,245.59% |
75.65% |
- |
146.74% |
165.48% |
| Invested Capital Growth |
|
0.00% |
-2.91% |
3.34% |
0.00% |
2.38% |
38.61% |
26.09% |
25.08% |
- |
-12.80% |
-11.67% |
| Revenue Q/Q Growth |
|
26.04% |
-45.86% |
41.87% |
5.87% |
2.43% |
-14.39% |
40.26% |
-20.30% |
- |
24.85% |
126.69% |
| EBITDA Q/Q Growth |
|
-2.09% |
-5.98% |
0.23% |
7.97% |
-55.31% |
187.36% |
-12.04% |
-37.33% |
- |
76.35% |
420.26% |
| EBIT Q/Q Growth |
|
-0.19% |
-7.75% |
2.18% |
5.71% |
-50.16% |
159.26% |
-4.54% |
-39.49% |
- |
77.40% |
457.23% |
| NOPAT Q/Q Growth |
|
16.85% |
-17.70% |
3.48% |
-2.23% |
-0.36% |
38.50% |
-15.07% |
-32.69% |
- |
74.21% |
565.01% |
| Net Income Q/Q Growth |
|
-1.58% |
-14.49% |
-33.04% |
21.47% |
-4.50% |
79.98% |
-46.11% |
6.08% |
- |
57.65% |
216.21% |
| EPS Q/Q Growth |
|
-9.43% |
-2.08% |
-34.04% |
12.90% |
14.29% |
22.50% |
-44.90% |
-7.41% |
- |
-121.74% |
360.00% |
| Operating Cash Flow Q/Q Growth |
|
131.28% |
7.33% |
-263.54% |
99.51% |
12,740.39% |
-91.27% |
2,494.81% |
-112.96% |
- |
17.56% |
-43.42% |
| Free Cash Flow Firm Q/Q Growth |
|
-6,875.16% |
104.42% |
-142.86% |
-5,441.76% |
-169.12% |
-3,600.97% |
30.61% |
-0.27% |
- |
165.62% |
-4.63% |
| Invested Capital Q/Q Growth |
|
0.00% |
-1.41% |
3.83% |
2.19% |
0.00% |
33.48% |
-5.54% |
1.37% |
- |
-6.52% |
-4.31% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
37.12% |
64.46% |
45.54% |
46.44% |
20.26% |
68.01% |
42.65% |
33.54% |
- |
-32.50% |
45.92% |
| EBIT Margin |
|
39.25% |
66.87% |
48.17% |
48.09% |
23.40% |
70.87% |
48.23% |
36.62% |
- |
-29.37% |
46.28% |
| Profit (Net Income) Margin |
|
41.41% |
65.40% |
30.87% |
35.42% |
33.03% |
69.43% |
26.67% |
35.50% |
- |
-30.69% |
15.73% |
| Tax Burden Percent |
|
96.11% |
97.08% |
63.81% |
78.77% |
76.77% |
97.96% |
62.79% |
96.95% |
- |
104.52% |
37.16% |
| Interest Burden Percent |
|
109.77% |
100.74% |
100.45% |
93.50% |
183.82% |
100.00% |
88.07% |
100.00% |
- |
100.00% |
91.49% |
| Effective Tax Rate |
|
0.00% |
2.79% |
1.26% |
1.89% |
0.24% |
2.04% |
1.04% |
3.05% |
- |
0.00% |
0.40% |
| Return on Invested Capital (ROIC) |
|
10.38% |
8.01% |
5.79% |
10.36% |
4.93% |
6.68% |
4.42% |
3.65% |
- |
-1.47% |
2.92% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
10.13% |
8.00% |
4.86% |
9.42% |
4.35% |
6.68% |
3.47% |
3.65% |
- |
-1.68% |
1.63% |
| Return on Net Nonoperating Assets (RNNOA) |
|
11.91% |
9.56% |
5.88% |
12.23% |
5.28% |
8.27% |
4.22% |
4.64% |
- |
-2.09% |
1.90% |
| Return on Equity (ROE) |
|
22.29% |
17.57% |
11.67% |
22.60% |
10.21% |
14.95% |
8.64% |
8.29% |
- |
-3.57% |
4.83% |
| Cash Return on Invested Capital (CROIC) |
|
-188.49% |
8.99% |
2.74% |
-188.47% |
3.24% |
-27.08% |
-17.53% |
-17.09% |
- |
14.77% |
13.29% |
| Operating Return on Assets (OROA) |
|
4.58% |
7.94% |
5.65% |
5.49% |
2.60% |
6.63% |
4.92% |
3.66% |
- |
-2.05% |
3.12% |
| Return on Assets (ROA) |
|
4.83% |
7.76% |
3.62% |
4.05% |
3.68% |
6.49% |
2.72% |
3.55% |
- |
-2.14% |
1.06% |
| Return on Common Equity (ROCE) |
|
22.29% |
17.57% |
11.67% |
22.60% |
10.21% |
14.95% |
8.64% |
8.29% |
- |
-3.57% |
4.83% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
13.49% |
12.26% |
11.18% |
0.00% |
8.63% |
8.89% |
8.94% |
- |
2.57% |
1.59% |
| Net Operating Profit after Tax (NOPAT) |
|
222 |
183 |
189 |
185 |
184 |
255 |
217 |
146 |
- |
-38 |
176 |
| NOPAT Margin |
|
43.09% |
65.49% |
47.77% |
44.12% |
42.92% |
69.43% |
42.04% |
35.50% |
- |
-20.56% |
42.17% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.24% |
0.00% |
0.93% |
0.94% |
0.58% |
0.00% |
0.95% |
0.00% |
- |
0.20% |
1.29% |
| SG&A Expenses to Revenue |
|
8.19% |
13.89% |
10.13% |
9.36% |
9.10% |
0.00% |
8.47% |
0.00% |
- |
17.59% |
8.65% |
| Operating Expenses to Revenue |
|
60.75% |
33.13% |
51.83% |
51.91% |
76.60% |
29.13% |
51.77% |
63.38% |
- |
129.37% |
53.72% |
| Earnings before Interest and Taxes (EBIT) |
|
202 |
187 |
191 |
202 |
100 |
260 |
249 |
150 |
- |
-54 |
193 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
191 |
180 |
180 |
195 |
87 |
250 |
220 |
138 |
- |
-60 |
192 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.86 |
0.92 |
0.95 |
0.93 |
1.00 |
0.75 |
0.74 |
0.66 |
- |
0.61 |
0.61 |
| Price to Tangible Book Value (P/TBV) |
|
0.86 |
0.92 |
0.95 |
0.93 |
1.00 |
0.75 |
0.74 |
0.66 |
- |
0.61 |
0.61 |
| Price to Revenue (P/Rev) |
|
3.29 |
3.47 |
3.56 |
3.46 |
3.91 |
3.89 |
3.54 |
3.17 |
- |
3.62 |
3.88 |
| Price to Earnings (P/E) |
|
6.54 |
7.18 |
8.13 |
8.85 |
11.42 |
10.07 |
9.25 |
8.34 |
- |
12.09 |
15.54 |
| Dividend Yield |
|
12.06% |
11.84% |
11.75% |
12.24% |
11.38% |
11.53% |
11.51% |
12.61% |
- |
13.65% |
16.65% |
| Earnings Yield |
|
15.28% |
13.94% |
12.30% |
11.31% |
8.76% |
9.93% |
10.81% |
11.99% |
- |
8.27% |
6.43% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.89 |
0.91 |
0.95 |
0.94 |
0.96 |
0.86 |
0.86 |
0.83 |
- |
0.79 |
0.80 |
| Enterprise Value to Revenue (EV/Rev) |
|
7.36 |
7.35 |
7.96 |
7.97 |
8.47 |
10.40 |
9.11 |
8.98 |
- |
10.31 |
10.82 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
15.71 |
15.52 |
17.05 |
17.19 |
20.11 |
21.97 |
19.80 |
21.06 |
- |
90.82 |
110.18 |
| Enterprise Value to EBIT (EV/EBIT) |
|
15.25 |
14.98 |
16.28 |
16.42 |
19.00 |
20.75 |
18.31 |
19.20 |
- |
62.76 |
84.03 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
15.41 |
14.87 |
16.03 |
16.23 |
17.42 |
18.96 |
17.26 |
17.76 |
- |
67.48 |
83.46 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
10.22 |
7.68 |
41.00 |
100.11 |
80.56 |
0.00 |
9.73 |
10.44 |
- |
4.64 |
5.41 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
9.99 |
35.24 |
0.00 |
30.09 |
0.00 |
0.00 |
0.00 |
- |
5.01 |
5.65 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.18 |
1.14 |
1.24 |
1.30 |
1.25 |
1.31 |
1.20 |
1.25 |
- |
1.18 |
1.12 |
| Long-Term Debt to Equity |
|
1.18 |
1.14 |
1.24 |
1.30 |
1.25 |
1.31 |
1.20 |
1.25 |
- |
1.18 |
1.12 |
| Financial Leverage |
|
1.18 |
1.19 |
1.21 |
1.30 |
1.21 |
1.24 |
1.22 |
1.27 |
- |
1.25 |
1.16 |
| Leverage Ratio |
|
2.24 |
2.26 |
2.28 |
2.36 |
2.29 |
2.30 |
2.29 |
2.34 |
- |
2.31 |
2.23 |
| Compound Leverage Factor |
|
2.46 |
2.28 |
2.29 |
2.21 |
4.20 |
2.30 |
2.01 |
2.34 |
- |
2.31 |
2.04 |
| Debt to Total Capital |
|
54.03% |
53.32% |
55.30% |
56.49% |
55.61% |
56.76% |
54.56% |
55.59% |
- |
54.17% |
52.92% |
| 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 |
|
54.03% |
53.32% |
55.30% |
56.49% |
55.61% |
56.76% |
54.56% |
55.59% |
- |
54.17% |
52.92% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
45.97% |
46.68% |
44.70% |
43.51% |
44.39% |
43.24% |
45.44% |
44.41% |
- |
45.83% |
47.08% |
| Debt to EBITDA |
|
9.58 |
9.08 |
9.93 |
10.37 |
11.62 |
14.48 |
12.59 |
14.09 |
- |
61.95 |
72.89 |
| Net Debt to EBITDA |
|
8.68 |
8.20 |
9.42 |
9.73 |
10.83 |
13.75 |
12.10 |
13.62 |
- |
58.90 |
70.70 |
| Long-Term Debt to EBITDA |
|
9.58 |
9.08 |
9.93 |
10.37 |
11.62 |
14.48 |
12.59 |
14.09 |
- |
61.95 |
72.89 |
| Debt to NOPAT |
|
9.39 |
8.69 |
9.33 |
9.80 |
10.06 |
12.49 |
10.97 |
11.88 |
- |
46.03 |
55.21 |
| Net Debt to NOPAT |
|
8.52 |
7.85 |
8.86 |
9.19 |
9.38 |
11.86 |
10.54 |
11.49 |
- |
43.76 |
53.55 |
| Long-Term Debt to NOPAT |
|
9.39 |
8.69 |
9.33 |
9.80 |
10.06 |
12.49 |
10.97 |
11.88 |
- |
46.03 |
55.21 |
| 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) |
|
-12,876 |
569 |
-244 |
-13,518 |
-128 |
-4,730 |
-3,282 |
-3,291 |
- |
2,253 |
2,149 |
| 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 |
4.78 |
0.00 |
0.00 |
0.00 |
-31.85 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
3.73 |
0.00 |
0.00 |
0.00 |
0.26 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
3.73 |
0.00 |
0.00 |
0.00 |
0.26 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.12 |
0.12 |
0.12 |
0.11 |
0.11 |
0.09 |
0.10 |
0.10 |
- |
0.07 |
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 |
|
13,098 |
12,914 |
13,409 |
13,703 |
13,411 |
17,900 |
16,908 |
17,140 |
- |
15,609 |
14,935 |
| Invested Capital Turnover |
|
0.24 |
0.12 |
0.12 |
0.23 |
0.11 |
0.10 |
0.11 |
0.10 |
- |
0.07 |
0.07 |
| Increase / (Decrease) in Invested Capital |
|
13,098 |
-386 |
433 |
13,703 |
312 |
4,986 |
3,499 |
3,437 |
- |
-2,291 |
-1,973 |
| Enterprise Value (EV) |
|
11,610 |
11,772 |
12,735 |
12,826 |
12,907 |
15,423 |
14,514 |
14,240 |
- |
12,394 |
11,947 |
| Market Capitalization |
|
5,192 |
5,554 |
5,698 |
5,564 |
5,955 |
5,773 |
5,647 |
5,029 |
- |
4,356 |
4,281 |
| Book Value per Share |
|
$15.45 |
$15.47 |
$15.38 |
$15.28 |
$15.26 |
$15.15 |
$15.03 |
$14.89 |
- |
$14.32 |
$14.17 |
| Tangible Book Value per Share |
|
$15.45 |
$15.47 |
$15.38 |
$15.28 |
$15.26 |
$15.15 |
$15.03 |
$14.89 |
- |
$14.32 |
$14.17 |
| Total Capital |
|
13,098 |
12,914 |
13,409 |
13,703 |
13,411 |
17,900 |
16,908 |
17,140 |
- |
15,609 |
14,935 |
| Total Debt |
|
7,077 |
6,886 |
7,415 |
7,741 |
7,458 |
10,161 |
9,226 |
9,529 |
- |
8,455 |
7,904 |
| Total Long-Term Debt |
|
7,077 |
6,886 |
7,415 |
7,741 |
7,458 |
10,161 |
9,226 |
9,529 |
- |
8,455 |
7,904 |
| Net Debt |
|
6,418 |
6,219 |
7,037 |
7,262 |
6,952 |
9,649 |
8,866 |
9,211 |
- |
8,038 |
7,666 |
| 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) |
|
8.65 |
0.25 |
67 |
36 |
42 |
0.00 |
79 |
0.00 |
- |
19 |
110 |
| Net Nonoperating Obligations (NNO) |
|
7,077 |
6,886 |
7,415 |
7,741 |
7,458 |
10,161 |
9,226 |
9,529 |
- |
8,455 |
7,904 |
| Total Depreciation and Amortization (D&A) |
|
-11 |
-6.74 |
-10 |
-6.91 |
-13 |
-11 |
-29 |
-13 |
- |
-5.78 |
-1.50 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.48 |
$0.47 |
$0.31 |
$0.35 |
$0.40 |
$0.49 |
$0.27 |
$0.25 |
$0.23 |
($0.05) |
$0.13 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
390.10M |
389.73M |
390.10M |
390.22M |
390.07M |
494.83M |
511.05M |
511.05M |
506.10M |
498.90M |
495.38M |
| Adjusted Diluted Earnings per Share |
|
$0.48 |
$0.47 |
$0.31 |
$0.35 |
$0.40 |
$0.49 |
$0.27 |
$0.25 |
$0.23 |
($0.05) |
$0.13 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
390.10M |
389.73M |
390.10M |
390.22M |
390.07M |
494.83M |
511.05M |
511.05M |
506.10M |
498.90M |
495.38M |
| 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 |
|
389.73M |
389.73M |
390.22M |
390.22M |
510.85M |
511.05M |
511.05M |
511.05M |
499.45M |
496.31M |
493.14M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
155 |
183 |
189 |
185 |
184 |
251 |
217 |
146 |
- |
-36 |
176 |
| Normalized NOPAT Margin |
|
30.16% |
65.49% |
47.77% |
44.12% |
42.92% |
68.36% |
42.04% |
35.62% |
- |
-19.31% |
42.17% |
| Pre Tax Income Margin |
|
43.09% |
67.37% |
48.38% |
44.97% |
43.02% |
70.87% |
42.48% |
36.62% |
- |
-29.37% |
42.34% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
1.57 |
0.00 |
0.00 |
0.00 |
1.75 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
1.53 |
0.00 |
0.00 |
0.00 |
1.72 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
1.57 |
0.00 |
0.00 |
0.00 |
1.75 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
1.53 |
0.00 |
0.00 |
0.00 |
1.72 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
77.32% |
78.15% |
87.01% |
97.72% |
110.18% |
98.54% |
101.89% |
106.91% |
- |
417.82% |
676.38% |
| Augmented Payout Ratio |
|
81.61% |
79.62% |
87.01% |
97.72% |
110.18% |
98.54% |
101.89% |
106.91% |
- |
517.66% |
871.61% |
Key Financial Trends
Blue Owl Capital’s (NYSE:OBDC) latest statements show a mixed picture. The company remains a large, income-generating investment platform, but quarterly earnings have become more volatile and its asset base has contracted from 2025 highs.
Revenue and earnings: Q2 2026 total revenue was $417.8 million, up sharply from $184.3 million in Q1 2026 but down from $515.5 million in the restated Q2 2025 results. Investment securities interest income increased sequentially to $401.3 million from $361.9 million, although it remains below the $485.8 million reported in Q2 2025. Net income attributable to common shareholders rose to $82.2 million from a $24.4 million loss in Q1 2026, but remained well below the $167.2 million recorded in Q2 2025. Basic and diluted earnings per share improved to $0.13 from a $0.05 loss sequentially, but declined from $0.27 year over year.
Results were helped by a significant reduction in investment losses. Net realized and unrealized investment losses narrowed to $15.1 million in Q2 2026 from $181.0 million in Q1. However, earnings remain sensitive to investment valuations, and the company’s reported statements include several restated periods and unusual differences between consolidated net income and income attributable to common shareholders.
Balance sheet and cash flow: Total assets declined to $15.4 billion at June 30, 2026, from $18.4 billion at March 31, 2025, while trading account securities fell to $15.0 billion from $17.7 billion over the same period. Long-term debt declined to $7.9 billion from $10.2 billion, producing a lower debt-to-equity ratio of approximately 1.1 times versus about 1.3 times. Operating cash flow was positive at $547.3 million in Q2 2026, but financing activity consumed $764.7 million due primarily to $2.1 billion of debt repayments, $183.7 million of dividends and $35.1 million of share repurchases.
- Sequential earnings recovery: Common-shareholder net income improved from a $24.4 million loss in Q1 2026 to $82.2 million in Q2, while EPS recovered from negative $0.05 to $0.13.
- Investment losses moderated: Net realized and unrealized investment losses narrowed substantially to $15.1 million in Q2 2026 from $181.0 million in Q1.
- Debt reduction improved leverage: Long-term debt declined to $7.9 billion by June 30, 2026, down from $10.2 billion at March 31, 2025.
- Operating cash flow remained strong: The company generated $547.3 million of operating cash flow in Q2 2026, following $967.4 million in Q1.
- Share count has declined: Weighted average shares fell to approximately 495.4 million in Q2 2026 from 511.0 million in Q2 2025, aided by share repurchases.
- Dividend payments remain substantial: OBDC paid $183.7 million in dividends during Q2 2026, supporting its appeal to income-oriented investors.
- Interest income remains elevated but off its peak: Investment securities interest income rose sequentially but declined from the $485.8 million reported in Q2 2025, suggesting pressure from portfolio size, yields or both.
- Cash declined modestly: Cash and due from banks fell to $237.4 million from $416.1 million in Q1 2026, although the balance sheet still held substantial securities and generated positive operating cash flow.
- Year-over-year profitability weakened: Q2 2026 common earnings and EPS were roughly half the restated Q2 2025 levels, reflecting lower revenue and weaker investment results.
- Portfolio contraction may limit future income: Total assets and trading account securities have fallen materially from their early-2025 levels, which could reduce the amount of capital available to generate interest income.
Overall, OBDC’s financial profile improved sequentially in Q2 2026, with lower investment losses, positive operating cash flow and reduced debt. Nevertheless, the year-over-year decline in earnings, shrinking portfolio and ongoing sensitivity to investment valuations remain important risks for investors. The company’s ability to maintain dividend coverage will depend on stabilizing investment performance and preserving income from its remaining securities portfolio.
09/12/26 05:54 AM ETAI Generated. May Contain Errors.