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 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 |
|
207 |
189 |
191 |
130 |
135 |
82 |
243 |
167 |
128 |
89 |
-24 |
| Consolidated Net Income / (Loss) |
|
217 |
213 |
183 |
122 |
148 |
142 |
165 |
138 |
146 |
-134 |
-57 |
| Net Income / (Loss) Continuing Operations |
|
190 |
214 |
183 |
189 |
185 |
184 |
165 |
217 |
146 |
-213 |
-57 |
| Total Pre-Tax Income |
|
193 |
222 |
188 |
192 |
188 |
185 |
168 |
219 |
150 |
-210 |
-54 |
| Total Revenue |
|
409 |
515 |
408 |
404 |
419 |
429 |
424 |
515 |
411 |
148 |
184 |
| Net Interest Income / (Expense) |
|
399 |
562 |
400 |
397 |
406 |
514 |
380 |
486 |
403 |
401 |
362 |
| Total Interest Income |
|
399 |
458 |
400 |
397 |
406 |
394 |
380 |
486 |
403 |
253 |
362 |
| Investment Securities Interest Income |
|
399 |
458 |
400 |
397 |
406 |
394 |
380 |
486 |
403 |
253 |
362 |
| Total Interest Expense |
|
0.00 |
-104 |
0.00 |
0.00 |
0.00 |
-119 |
0.00 |
0.00 |
0.00 |
-149 |
0.00 |
| Total Non-Interest Income |
|
9.91 |
-46 |
8.69 |
7.62 |
13 |
-84 |
45 |
30 |
7.73 |
-254 |
-178 |
| Other Service Charges |
|
2.51 |
2.40 |
5.51 |
6.17 |
5.52 |
5.97 |
5.65 |
5.34 |
4.06 |
4.94 |
3.39 |
| Net Realized & Unrealized Capital Gains on Investments |
|
-1.52 |
-77 |
-6.90 |
-7.02 |
-1.18 |
-82 |
39 |
10 |
3.67 |
-245 |
-181 |
| Total Non-Interest Expense |
|
206 |
313 |
212 |
205 |
218 |
329 |
256 |
267 |
260 |
387 |
238 |
| Salaries and Employee Benefits |
|
40 |
42 |
39 |
40 |
39 |
39 |
41 |
44 |
- |
- |
32 |
| Other Operating Expenses |
|
166 |
270 |
173 |
165 |
178 |
290 |
219 |
223 |
221 |
362 |
203 |
| Other Special Charges |
|
- |
- |
- |
- |
- |
- |
-4.01 |
- |
0.51 |
- |
3.27 |
| Income Tax Expense |
|
2.73 |
- |
5.24 |
2.41 |
3.56 |
0.44 |
3.75 |
2.29 |
4.58 |
2.91 |
2.45 |
| Basic Earnings per Share |
|
$0.53 |
$0.48 |
$0.47 |
$0.31 |
$0.35 |
$0.40 |
$0.49 |
$0.27 |
$0.25 |
$0.23 |
($0.05) |
| Weighted Average Basic Shares Outstanding |
|
389.70M |
390.10M |
389.73M |
390.10M |
390.22M |
390.07M |
494.83M |
511.05M |
511.05M |
506.10M |
498.90M |
| Diluted Earnings per Share |
|
$0.53 |
$0.48 |
$0.47 |
$0.31 |
$0.35 |
$0.40 |
$0.49 |
$0.27 |
$0.25 |
$0.23 |
($0.05) |
| Weighted Average Diluted Shares Outstanding |
|
389.70M |
390.10M |
389.73M |
390.10M |
390.22M |
390.07M |
494.83M |
511.05M |
511.05M |
506.10M |
498.90M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
389.73M |
389.73M |
389.73M |
390.22M |
390.22M |
510.85M |
511.05M |
511.05M |
511.05M |
499.45M |
496.31M |
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 |
|
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 |
|
64 |
228 |
83 |
-363 |
101 |
33 |
0.06 |
-154 |
-39 |
247 |
-113 |
| Net Cash From Operating Activities |
|
179 |
414 |
444 |
-726 |
-3.53 |
446 |
39 |
1,011 |
-131 |
823 |
967 |
| Net Cash From Continuing Operating Activities |
|
179 |
414 |
444 |
-799 |
5.46 |
453 |
39 |
1,028 |
-189 |
616 |
967 |
| Net Income / (Loss) Continuing Operations |
|
207 |
189 |
183 |
122 |
135 |
155 |
243 |
138 |
128 |
119 |
-24 |
| Consolidated Net Income / (Loss) |
|
207 |
189 |
183 |
122 |
135 |
155 |
243 |
138 |
128 |
119 |
-24 |
| Amortization Expense |
|
-7.30 |
-11 |
-6.74 |
-10 |
-6.91 |
-13 |
-11 |
-29 |
-13 |
-14 |
-5.78 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-1.79 |
235 |
308 |
-980 |
-36 |
222 |
-167 |
911 |
-306 |
482 |
1,140 |
| Changes in Operating Assets and Liabilities, net |
|
-19 |
0.95 |
-39 |
70 |
-87 |
90 |
-26 |
8.82 |
1.52 |
29 |
-142 |
| 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 |
|
-115 |
-186 |
-361 |
364 |
105 |
-413 |
-39 |
-1,165 |
92 |
-576 |
-1,081 |
| Net Cash From Continuing Financing Activities |
|
-115 |
-186 |
-361 |
364 |
105 |
-413 |
-39 |
-1,162 |
92 |
-576 |
-1,081 |
| Issuance of Debt |
|
320 |
851 |
1,282 |
1,103 |
561 |
1,237 |
1,300 |
1,665 |
1,569 |
650 |
1,708 |
| Issuance of Common Equity |
|
- |
- |
0.00 |
- |
- |
- |
3.07 |
- |
- |
- |
0.00 |
| Repayment of Debt |
|
-279 |
-877 |
-1,475 |
-583 |
-288 |
-1,487 |
-1,172 |
-2,635 |
-1,278 |
-888 |
-2,568 |
| Repurchase of Common Equity |
|
- |
- |
- |
- |
- |
- |
0.00 |
- |
- |
- |
-35 |
| Payment of Dividends |
|
-156 |
-160 |
-168 |
-156 |
-168 |
-164 |
-170 |
-194 |
-199 |
-189 |
-185 |
| Cash Interest Paid |
|
121 |
84 |
122 |
72 |
151 |
74 |
198 |
106 |
158 |
109 |
169 |
| Cash Income Taxes Paid |
|
0.21 |
1.74 |
5.66 |
0.18 |
0.02 |
0.28 |
1.57 |
0.27 |
7.01 |
0.31 |
6.51 |
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 |
| Total Assets |
|
13,679 |
13,393 |
13,330 |
13,867 |
14,091 |
18,376 |
17,398 |
17,605 |
16,019 |
| Cash and Due from Banks |
|
393 |
366 |
667 |
378 |
479 |
512 |
359 |
317 |
416 |
| Trading Account Securities |
|
13,181 |
12,917 |
12,441 |
13,368 |
13,474 |
17,730 |
16,908 |
17,179 |
15,386 |
| Loans and Leases, Net of Allowance |
|
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 |
| Other Assets |
|
107 |
115 |
223 |
116 |
140 |
152 |
144 |
126 |
233 |
| Total Liabilities & Shareholders' Equity |
|
13,679 |
13,393 |
13,330 |
13,867 |
14,091 |
18,376 |
17,398 |
17,605 |
16,019 |
| Total Liabilities |
|
7,762 |
7,444 |
7,301 |
7,872 |
8,129 |
10,637 |
9,716 |
9,994 |
8,865 |
| Long-Term Debt |
|
7,383 |
7,027 |
6,886 |
7,415 |
7,741 |
10,161 |
9,226 |
9,529 |
8,455 |
| Other Long-Term Liabilities |
|
375 |
417 |
415 |
448 |
388 |
476 |
489 |
455 |
410 |
| Commitments & Contingencies |
|
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 |
| Total Preferred & Common Equity |
|
5,917 |
5,949 |
6,029 |
5,994 |
5,962 |
7,739 |
7,682 |
7,611 |
7,154 |
| Total Common Equity |
|
5,917 |
5,949 |
6,029 |
5,994 |
5,962 |
7,739 |
7,682 |
7,611 |
7,154 |
| Common Stock |
|
5,953 |
5,941 |
5,928 |
5,935 |
5,935 |
7,678 |
7,678 |
7,678 |
7,482 |
| Retained Earnings |
|
-35 |
8.42 |
101 |
59 |
27 |
61 |
4.17 |
-67 |
-328 |
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 |
|
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 |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
511,048,237.00 |
499,448,499.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
511,048,237.00 |
499,448,499.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.26 |
-0.11 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
71.45% |
-30.95% |
10.01% |
-0.83% |
2.49% |
-16.71% |
-9.98% |
27.48% |
-1.98% |
- |
-56.54% |
| EBITDA Growth |
|
30.05% |
-53.05% |
12.05% |
-5.98% |
-0.38% |
-54.53% |
31.59% |
16.49% |
-29.21% |
- |
-137.93% |
| EBIT Growth |
|
31.58% |
-50.25% |
14.88% |
-1.74% |
-0.55% |
-50.34% |
32.43% |
24.85% |
-25.36% |
- |
-132.13% |
| NOPAT Growth |
|
29.49% |
-46.14% |
12.50% |
1.32% |
-2.71% |
-17.04% |
39.62% |
14.58% |
-21.11% |
- |
-123.00% |
| Net Income Growth |
|
-18.30% |
896.28% |
12.35% |
-39.07% |
-31.54% |
-33.57% |
39.81% |
12.51% |
-1.75% |
- |
-134.34% |
| EPS Growth |
|
-20.90% |
-2.04% |
-9.62% |
-38.00% |
-33.96% |
-16.67% |
4.26% |
-12.90% |
-28.57% |
- |
-110.20% |
| Operating Cash Flow Growth |
|
274.51% |
336.81% |
859.86% |
-246.29% |
-101.97% |
7.76% |
-91.23% |
239.13% |
-3,611.79% |
- |
2,383.79% |
| Free Cash Flow Firm Growth |
|
29.49% |
0.00% |
104.33% |
98.09% |
-7,212.76% |
99.01% |
-931.15% |
-1,245.59% |
75.65% |
- |
146.74% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-2.91% |
3.34% |
0.00% |
2.38% |
38.61% |
26.09% |
25.08% |
- |
-12.80% |
| Revenue Q/Q Growth |
|
2.43% |
26.04% |
-45.86% |
41.87% |
5.87% |
2.43% |
-14.39% |
40.26% |
-20.30% |
- |
24.85% |
| EBITDA Q/Q Growth |
|
1.89% |
-2.09% |
-5.98% |
0.23% |
7.97% |
-55.31% |
187.36% |
-12.04% |
-37.33% |
- |
76.35% |
| EBIT Q/Q Growth |
|
4.44% |
-0.19% |
-7.75% |
2.18% |
5.71% |
-50.16% |
159.26% |
-4.54% |
-39.49% |
- |
77.40% |
| NOPAT Q/Q Growth |
|
1.81% |
16.85% |
-17.70% |
3.48% |
-2.23% |
-0.36% |
38.50% |
-15.07% |
-32.69% |
- |
74.21% |
| Net Income Q/Q Growth |
|
8.11% |
-1.58% |
-14.49% |
-33.04% |
21.47% |
-4.50% |
79.98% |
-46.11% |
6.08% |
- |
57.65% |
| EPS Q/Q Growth |
|
6.00% |
-9.43% |
-2.08% |
-34.04% |
12.90% |
14.29% |
22.50% |
-44.90% |
-7.41% |
- |
-121.74% |
| Operating Cash Flow Q/Q Growth |
|
-63.96% |
131.28% |
7.33% |
-263.54% |
99.51% |
12,740.39% |
-91.27% |
2,494.81% |
-112.96% |
- |
17.56% |
| Free Cash Flow Firm Q/Q Growth |
|
101.49% |
-6,875.16% |
104.42% |
-142.86% |
-5,441.76% |
-169.12% |
-3,600.97% |
30.61% |
-0.27% |
- |
165.62% |
| Invested Capital Q/Q Growth |
|
-100.00% |
0.00% |
-1.41% |
3.83% |
2.19% |
0.00% |
33.48% |
-5.54% |
1.37% |
- |
-6.52% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
47.78% |
37.12% |
64.46% |
45.54% |
46.44% |
20.26% |
68.01% |
42.65% |
33.54% |
- |
-32.50% |
| EBIT Margin |
|
49.57% |
39.25% |
66.87% |
48.17% |
48.09% |
23.40% |
70.87% |
48.23% |
36.62% |
- |
-29.37% |
| Profit (Net Income) Margin |
|
53.03% |
41.41% |
65.40% |
30.87% |
35.42% |
33.03% |
69.43% |
26.67% |
35.50% |
- |
-30.69% |
| Tax Burden Percent |
|
112.48% |
96.11% |
97.08% |
63.81% |
78.77% |
76.77% |
97.96% |
62.79% |
96.95% |
- |
104.52% |
| Interest Burden Percent |
|
95.11% |
109.77% |
100.74% |
100.45% |
93.50% |
183.82% |
100.00% |
88.07% |
100.00% |
- |
100.00% |
| Effective Tax Rate |
|
1.42% |
0.00% |
2.79% |
1.26% |
1.89% |
0.24% |
2.04% |
1.04% |
3.05% |
- |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
10.38% |
8.01% |
5.79% |
10.36% |
4.93% |
6.68% |
4.42% |
3.65% |
- |
-1.47% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
10.13% |
8.00% |
4.86% |
9.42% |
4.35% |
6.68% |
3.47% |
3.65% |
- |
-1.68% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
11.91% |
9.56% |
5.88% |
12.23% |
5.28% |
8.27% |
4.22% |
4.64% |
- |
-2.09% |
| Return on Equity (ROE) |
|
0.00% |
22.29% |
17.57% |
11.67% |
22.60% |
10.21% |
14.95% |
8.64% |
8.29% |
- |
-3.57% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-188.49% |
8.99% |
2.74% |
-188.47% |
3.24% |
-27.08% |
-17.53% |
-17.09% |
- |
14.77% |
| Operating Return on Assets (OROA) |
|
0.00% |
4.58% |
7.94% |
5.65% |
5.49% |
2.60% |
6.63% |
4.92% |
3.66% |
- |
-2.05% |
| Return on Assets (ROA) |
|
0.00% |
4.83% |
7.76% |
3.62% |
4.05% |
3.68% |
6.49% |
2.72% |
3.55% |
- |
-2.14% |
| Return on Common Equity (ROCE) |
|
0.00% |
22.29% |
17.57% |
11.67% |
22.60% |
10.21% |
14.95% |
8.64% |
8.29% |
- |
-3.57% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
13.49% |
12.26% |
11.18% |
0.00% |
8.63% |
8.89% |
8.94% |
- |
2.57% |
| Net Operating Profit after Tax (NOPAT) |
|
190 |
222 |
183 |
189 |
185 |
184 |
255 |
217 |
146 |
- |
-38 |
| NOPAT Margin |
|
46.48% |
43.09% |
65.49% |
47.77% |
44.12% |
42.92% |
69.43% |
42.04% |
35.50% |
- |
-20.56% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.24% |
0.00% |
0.93% |
0.94% |
0.58% |
0.00% |
0.95% |
0.00% |
- |
0.20% |
| SG&A Expenses to Revenue |
|
9.86% |
8.19% |
13.89% |
10.13% |
9.36% |
9.10% |
0.00% |
8.47% |
0.00% |
- |
17.59% |
| Operating Expenses to Revenue |
|
50.43% |
60.75% |
33.13% |
51.83% |
51.91% |
76.60% |
29.13% |
51.77% |
63.38% |
- |
129.37% |
| Earnings before Interest and Taxes (EBIT) |
|
203 |
202 |
187 |
191 |
202 |
100 |
260 |
249 |
150 |
- |
-54 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
195 |
191 |
180 |
180 |
195 |
87 |
250 |
220 |
138 |
- |
-60 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.86 |
0.92 |
0.95 |
0.93 |
1.00 |
0.75 |
0.74 |
0.66 |
- |
0.61 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.86 |
0.92 |
0.95 |
0.93 |
1.00 |
0.75 |
0.74 |
0.66 |
- |
0.61 |
| Price to Revenue (P/Rev) |
|
3.14 |
3.29 |
3.47 |
3.56 |
3.46 |
3.91 |
3.89 |
3.54 |
3.17 |
- |
3.62 |
| Price to Earnings (P/E) |
|
6.07 |
6.54 |
7.18 |
8.13 |
8.85 |
11.42 |
10.07 |
9.25 |
8.34 |
- |
12.09 |
| Dividend Yield |
|
12.69% |
12.06% |
11.84% |
11.75% |
12.24% |
11.38% |
11.53% |
11.51% |
12.61% |
- |
13.65% |
| Earnings Yield |
|
16.47% |
15.28% |
13.94% |
12.30% |
11.31% |
8.76% |
9.93% |
10.81% |
11.99% |
- |
8.27% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.89 |
0.91 |
0.95 |
0.94 |
0.96 |
0.86 |
0.86 |
0.83 |
- |
0.79 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
7.36 |
7.35 |
7.96 |
7.97 |
8.47 |
10.40 |
9.11 |
8.98 |
- |
10.31 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
15.71 |
15.52 |
17.05 |
17.19 |
20.11 |
21.97 |
19.80 |
21.06 |
- |
90.82 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
15.25 |
14.98 |
16.28 |
16.42 |
19.00 |
20.75 |
18.31 |
19.20 |
- |
62.76 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
15.41 |
14.87 |
16.03 |
16.23 |
17.42 |
18.96 |
17.26 |
17.76 |
- |
67.48 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
10.22 |
7.68 |
41.00 |
100.11 |
80.56 |
0.00 |
9.73 |
10.44 |
- |
4.64 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
9.99 |
35.24 |
0.00 |
30.09 |
0.00 |
0.00 |
0.00 |
- |
5.01 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
1.18 |
1.14 |
1.24 |
1.30 |
1.25 |
1.31 |
1.20 |
1.25 |
- |
1.18 |
| Long-Term Debt to Equity |
|
0.00 |
1.18 |
1.14 |
1.24 |
1.30 |
1.25 |
1.31 |
1.20 |
1.25 |
- |
1.18 |
| Financial Leverage |
|
0.00 |
1.18 |
1.19 |
1.21 |
1.30 |
1.21 |
1.24 |
1.22 |
1.27 |
- |
1.25 |
| Leverage Ratio |
|
0.00 |
2.24 |
2.26 |
2.28 |
2.36 |
2.29 |
2.30 |
2.29 |
2.34 |
- |
2.31 |
| Compound Leverage Factor |
|
0.00 |
2.46 |
2.28 |
2.29 |
2.21 |
4.20 |
2.30 |
2.01 |
2.34 |
- |
2.31 |
| Debt to Total Capital |
|
0.00% |
54.03% |
53.32% |
55.30% |
56.49% |
55.61% |
56.76% |
54.56% |
55.59% |
- |
54.17% |
| 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 |
|
0.00% |
54.03% |
53.32% |
55.30% |
56.49% |
55.61% |
56.76% |
54.56% |
55.59% |
- |
54.17% |
| 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 |
|
0.00% |
45.97% |
46.68% |
44.70% |
43.51% |
44.39% |
43.24% |
45.44% |
44.41% |
- |
45.83% |
| Debt to EBITDA |
|
0.00 |
9.58 |
9.08 |
9.93 |
10.37 |
11.62 |
14.48 |
12.59 |
14.09 |
- |
61.95 |
| Net Debt to EBITDA |
|
0.00 |
8.68 |
8.20 |
9.42 |
9.73 |
10.83 |
13.75 |
12.10 |
13.62 |
- |
58.90 |
| Long-Term Debt to EBITDA |
|
0.00 |
9.58 |
9.08 |
9.93 |
10.37 |
11.62 |
14.48 |
12.59 |
14.09 |
- |
61.95 |
| Debt to NOPAT |
|
0.00 |
9.39 |
8.69 |
9.33 |
9.80 |
10.06 |
12.49 |
10.97 |
11.88 |
- |
46.03 |
| Net Debt to NOPAT |
|
0.00 |
8.52 |
7.85 |
8.86 |
9.19 |
9.38 |
11.86 |
10.54 |
11.49 |
- |
43.76 |
| Long-Term Debt to NOPAT |
|
0.00 |
9.39 |
8.69 |
9.33 |
9.80 |
10.06 |
12.49 |
10.97 |
11.88 |
- |
46.03 |
| 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) |
|
190 |
-12,876 |
569 |
-244 |
-13,518 |
-128 |
-4,730 |
-3,282 |
-3,291 |
- |
2,253 |
| 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 |
0.00 |
4.78 |
0.00 |
0.00 |
0.00 |
-31.85 |
0.00 |
0.00 |
- |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
3.73 |
0.00 |
0.00 |
0.00 |
0.26 |
0.00 |
0.00 |
- |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
3.73 |
0.00 |
0.00 |
0.00 |
0.26 |
0.00 |
0.00 |
- |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.12 |
0.12 |
0.12 |
0.11 |
0.11 |
0.09 |
0.10 |
0.10 |
- |
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 |
|
0.00 |
13,098 |
12,914 |
13,409 |
13,703 |
13,411 |
17,900 |
16,908 |
17,140 |
- |
15,609 |
| Invested Capital Turnover |
|
0.00 |
0.24 |
0.12 |
0.12 |
0.23 |
0.11 |
0.10 |
0.11 |
0.10 |
- |
0.07 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
13,098 |
-386 |
433 |
13,703 |
312 |
4,986 |
3,499 |
3,437 |
- |
-2,291 |
| Enterprise Value (EV) |
|
0.00 |
11,610 |
11,772 |
12,735 |
12,826 |
12,907 |
15,423 |
14,514 |
14,240 |
- |
12,394 |
| Market Capitalization |
|
4,718 |
5,192 |
5,554 |
5,698 |
5,564 |
5,955 |
5,773 |
5,647 |
5,029 |
- |
4,356 |
| Book Value per Share |
|
$0.00 |
$15.45 |
$15.47 |
$15.38 |
$15.28 |
$15.26 |
$15.15 |
$15.03 |
$14.89 |
- |
$14.32 |
| Tangible Book Value per Share |
|
$0.00 |
$15.45 |
$15.47 |
$15.38 |
$15.28 |
$15.26 |
$15.15 |
$15.03 |
$14.89 |
- |
$14.32 |
| Total Capital |
|
0.00 |
13,098 |
12,914 |
13,409 |
13,703 |
13,411 |
17,900 |
16,908 |
17,140 |
- |
15,609 |
| Total Debt |
|
0.00 |
7,077 |
6,886 |
7,415 |
7,741 |
7,458 |
10,161 |
9,226 |
9,529 |
- |
8,455 |
| Total Long-Term Debt |
|
0.00 |
7,077 |
6,886 |
7,415 |
7,741 |
7,458 |
10,161 |
9,226 |
9,529 |
- |
8,455 |
| Net Debt |
|
0.00 |
6,418 |
6,219 |
7,037 |
7,262 |
6,952 |
9,649 |
8,866 |
9,211 |
- |
8,038 |
| 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) |
|
-27 |
8.65 |
0.25 |
67 |
36 |
42 |
0.00 |
79 |
0.00 |
- |
19 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
7,077 |
6,886 |
7,415 |
7,741 |
7,458 |
10,161 |
9,226 |
9,529 |
- |
8,455 |
| Total Depreciation and Amortization (D&A) |
|
-7.30 |
-11 |
-6.74 |
-10 |
-6.91 |
-13 |
-11 |
-29 |
-13 |
- |
-5.78 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.53 |
$0.48 |
$0.47 |
$0.31 |
$0.35 |
$0.40 |
$0.49 |
$0.27 |
$0.25 |
$0.23 |
($0.05) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
389.70M |
390.10M |
389.73M |
390.10M |
390.22M |
390.07M |
494.83M |
511.05M |
511.05M |
506.10M |
498.90M |
| Adjusted Diluted Earnings per Share |
|
$0.53 |
$0.48 |
$0.47 |
$0.31 |
$0.35 |
$0.40 |
$0.49 |
$0.27 |
$0.25 |
$0.23 |
($0.05) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
389.70M |
390.10M |
389.73M |
390.10M |
390.22M |
390.07M |
494.83M |
511.05M |
511.05M |
506.10M |
498.90M |
| 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 |
389.73M |
390.22M |
390.22M |
510.85M |
511.05M |
511.05M |
511.05M |
499.45M |
496.31M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
190 |
155 |
183 |
189 |
185 |
184 |
251 |
217 |
146 |
- |
-36 |
| Normalized NOPAT Margin |
|
46.48% |
30.16% |
65.49% |
47.77% |
44.12% |
42.92% |
68.36% |
42.04% |
35.62% |
- |
-19.31% |
| Pre Tax Income Margin |
|
47.14% |
43.09% |
67.37% |
48.38% |
44.97% |
43.02% |
70.87% |
42.48% |
36.62% |
- |
-29.37% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
1.57 |
0.00 |
0.00 |
0.00 |
1.75 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
1.53 |
0.00 |
0.00 |
0.00 |
1.72 |
0.00 |
0.00 |
- |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
1.57 |
0.00 |
0.00 |
0.00 |
1.75 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
1.53 |
0.00 |
0.00 |
0.00 |
1.72 |
0.00 |
0.00 |
- |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
77.62% |
77.32% |
78.15% |
87.01% |
97.72% |
110.18% |
98.54% |
101.89% |
106.91% |
- |
417.82% |
| Augmented Payout Ratio |
|
84.23% |
81.61% |
79.62% |
87.01% |
97.72% |
110.18% |
98.54% |
101.89% |
106.91% |
- |
517.66% |
Key Financial Trends
Blue Owl Capital Corp. (NYSE: OBDC) showed a sharp rebound in Q1 2026 earnings power compared with the prior quarter, but the quarter also came with heavier leverage, a larger unrealized loss drag, and another quarter of negative net income.
For retail investors, the big takeaway is that OBDC continues to generate strong interest income and operating cash flow, but reported earnings remain volatile because of large swings in unrealized gains and losses on investments. The balance sheet also remains highly levered, which is typical for a business development company but still worth watching closely.
What stood out over the last several quarters:
- Q1 2026 operating cash flow was strong at $967.4 million, up meaningfully from $822.9 million in Q4 2025 and well above the weaker quarters seen in 2025.
- Total revenue improved sequentially to $184.3 million in Q1 2026 from $147.6 million in Q4 2025, helped by higher net interest income.
- Net interest income rose to $361.9 million in Q1 2026, from $401.3 million in Q4 2025 but still showing the company’s core income engine remains sizable.
- The company ended Q1 2026 with $416.1 million in cash, up from $317.2 million at Q3 2025, which provides some near-term liquidity support.
- Blue Owl continued to produce positive cash from operations across most periods, including strong quarters in 2024 and late 2025, which is an important support for dividend capacity.
- Non-cash adjustments remain very large and highly variable, which is common for investment companies but makes earnings quality harder to interpret quarter to quarter.
- Dividend payments remained substantial, with Q1 2026 dividends of $184.9 million, showing management is still returning cash to shareholders.
- Shares outstanding have drifted around the 495 million to 511 million range, suggesting only modest dilution pressure recently.
- Q1 2026 reported net income was a loss of $56.6 million, versus net income of $119.1 million in Q4 2025 and $145.9 million in Q3 2025.
- Realized and unrealized investment losses widened sharply in Q1 2026 to $181.0 million, a major reason reported profitability turned negative.
Longer-term trend analysis:
Over the past four years, OBDC’s core interest income has been consistently strong, generally ranging from the low $300 million to mid-$400 million per quarter. That suggests the portfolio is still producing meaningful income. However, reported earnings have been less stable because non-interest items, especially investment gains and losses, can swing from quarter to quarter.
One important trend is that the balance sheet has grown in size while leverage has also increased. Total assets rose from about $13.3 billion in Q1 2024 to $18.4 billion in Q1 2025, then settled around $16.0 billion in Q1 2026. Long-term debt also increased to $8.5 billion in Q1 2026 from $6.9 billion in Q1 2024. That is not unusual for a BDC, but it means earnings must stay solid to support the capital structure.
Another positive sign is that operating cash flow has often exceeded reported net income, especially in strong quarters like Q2 2025 and Q1 2026. That helps support the dividend, even when GAAP earnings are noisy. Still, the company’s dependence on financial-market marks means investors should expect periodic volatility.
Bottom line: OBDC appears to have a durable income-generating platform and strong cash generation, but the latest quarter highlights the risks of mark-to-market volatility and high leverage. For income-focused investors, the dividend story still looks supported by operating cash flow, but reported earnings quality is uneven and should be monitored closely.
06/03/26 10:43 AM ETAI Generated. May Contain Errors.