Annual Income Statements for BlackRock Limited Duration Income Trust
This table shows BlackRock Limited Duration Income Trust's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for BlackRock Limited Duration Income Trust
This table shows BlackRock Limited Duration Income Trust's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
2,513 |
4,606 |
2,915 |
3,546 |
-1,839 |
3,371 |
3,217 |
3,238 |
2,856 |
4,064 |
4,019 |
Consolidated Net Income / (Loss) |
|
2,534 |
4,651 |
2,951 |
3,587 |
-1,808 |
3,407 |
3,263 |
3,273 |
2,890 |
4,107 |
4,033 |
Net Income / (Loss) Continuing Operations |
|
2,536 |
4,652 |
2,952 |
3,585 |
-1,807 |
3,408 |
3,263 |
3,274 |
2,890 |
4,108 |
4,033 |
Total Pre-Tax Income |
|
3,176 |
6,183 |
4,042 |
4,788 |
-2,103 |
4,544 |
4,310 |
4,390 |
3,802 |
5,448 |
5,219 |
Total Revenue |
|
18,505 |
21,447 |
19,436 |
20,139 |
17,440 |
21,016 |
20,032 |
20,315 |
19,581 |
21,596 |
21,668 |
Net Interest Income / (Expense) |
|
13,270 |
13,348 |
13,900 |
13,828 |
13,824 |
13,507 |
13,493 |
13,362 |
13,733 |
14,012 |
15,175 |
Total Interest Income |
|
25,708 |
29,395 |
32,647 |
34,837 |
36,379 |
36,223 |
35,987 |
36,456 |
35,047 |
33,666 |
35,859 |
Investment Securities Interest Income |
|
25,708 |
29,395 |
32,647 |
34,837 |
36,379 |
36,223 |
35,987 |
36,456 |
35,047 |
33,666 |
35,859 |
Total Interest Expense |
|
12,438 |
16,047 |
18,747 |
21,009 |
22,555 |
22,716 |
22,494 |
23,094 |
21,314 |
19,654 |
20,684 |
Total Non-Interest Income |
|
4,736 |
8,099 |
5,536 |
6,311 |
3,616 |
7,509 |
6,539 |
6,953 |
5,848 |
7,584 |
6,493 |
Other Service Charges |
|
532 |
1,809 |
897 |
1,149 |
-7.00 |
1,514 |
1,108 |
1,008 |
1,210 |
893 |
239 |
Net Realized & Unrealized Capital Gains on Investments |
|
275 |
-14 |
-22 |
-41 |
261 |
85 |
2.00 |
31 |
207 |
63 |
103 |
Investment Banking Income |
|
2,016 |
2,366 |
2,132 |
2,195 |
2,212 |
2,636 |
2,555 |
2,695 |
2,572 |
2,707 |
2,745 |
Other Non-Interest Income |
|
2,419 |
3,939 |
2,528 |
3,008 |
1,146 |
3,274 |
2,874 |
3,219 |
1,856 |
3,921 |
3,406 |
Provision for Credit Losses |
|
2,225 |
1,975 |
1,824 |
1,894 |
3,406 |
2,463 |
2,484 |
2,570 |
2,608 |
2,615 |
2,891 |
Total Non-Interest Expense |
|
12,511 |
13,289 |
13,570 |
13,457 |
16,050 |
14,009 |
13,246 |
13,355 |
13,081 |
13,533 |
13,577 |
Salaries and Employee Benefits |
|
6,618 |
7,538 |
7,388 |
7,424 |
6,882 |
7,673 |
6,888 |
7,058 |
6,923 |
7,464 |
7,633 |
Net Occupancy & Equipment Expense |
|
2,959 |
2,725 |
2,904 |
2,876 |
3,109 |
2,831 |
2,835 |
2,879 |
2,928 |
2,953 |
2,905 |
Marketing Expense |
|
424 |
331 |
361 |
324 |
377 |
228 |
280 |
282 |
323 |
250 |
269 |
Other Operating Expenses |
|
2,510 |
2,695 |
2,917 |
2,833 |
4,901 |
3,052 |
3,199 |
3,127 |
2,918 |
2,869 |
2,753 |
Restructuring Charge |
|
- |
0.00 |
0.00 |
0.00 |
781 |
225 |
36 |
9.00 |
-11 |
-3.00 |
-2.00 |
Income Tax Expense |
|
640 |
1,531 |
1,090 |
1,203 |
-296 |
1,136 |
1,047 |
1,116 |
912 |
1,340 |
1,186 |
Net Income / (Loss) Discontinued Operations |
|
-2.00 |
-1.00 |
-1.00 |
2.00 |
-1.00 |
-1.00 |
0.00 |
-1.00 |
- |
-1.00 |
0.00 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
21 |
45 |
36 |
41 |
31 |
36 |
46 |
35 |
34 |
43 |
14 |
Basic Earnings per Share |
|
$1.17 |
$2.21 |
$1.34 |
$1.64 |
($1.12) |
$1.59 |
$1.54 |
$1.53 |
$1.37 |
$2.00 |
$1.98 |
Weighted Average Basic Shares Outstanding |
|
1.95B |
1.94B |
1.94B |
1.92B |
1.93B |
1.91B |
1.91B |
1.90B |
1.90B |
1.88B |
1.86B |
Diluted Earnings per Share |
|
$1.16 |
$2.19 |
$1.33 |
$1.63 |
($1.11) |
$1.58 |
$1.52 |
$1.51 |
$1.33 |
$1.96 |
$1.96 |
Weighted Average Diluted Shares Outstanding |
|
1.96B |
1.96B |
1.97B |
1.95B |
1.96B |
1.94B |
1.95B |
1.94B |
1.94B |
1.92B |
1.89B |
Weighted Average Basic & Diluted Shares Outstanding |
|
1.94B |
1.95B |
1.93B |
1.91B |
1.91B |
1.91B |
1.91B |
1.89B |
1.88B |
1.87B |
1.84B |
Annual Cash Flow Statements for BlackRock Limited Duration Income Trust
This table details how cash moves in and out of BlackRock Limited Duration Income Trust's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
2,223 |
-11,208 |
27,397 |
20,022 |
7,589 |
5,814 |
115,696 |
-47,582 |
79,992 |
-81,093 |
15,600 |
Net Cash From Operating Activities |
|
39,029 |
22,387 |
38,705 |
-8,774 |
36,952 |
-12,837 |
-23,488 |
47,090 |
25,069 |
-73,416 |
-19,669 |
Net Cash From Continuing Operating Activities |
|
46,343 |
39,737 |
53,733 |
-8,774 |
36,944 |
-12,841 |
-23,488 |
47,090 |
24,838 |
-73,416 |
-19,669 |
Net Income / (Loss) Continuing Operations |
|
-2.00 |
-54 |
-58 |
-6,687 |
18,045 |
19,401 |
11,067 |
21,945 |
15,076 |
9,229 |
12,684 |
Consolidated Net Income / (Loss) |
|
- |
- |
- |
-6,687 |
18,053 |
19,405 |
- |
21,952 |
14,845 |
9,228 |
12,682 |
Depreciation Expense |
|
3,589 |
3,506 |
3,720 |
3,659 |
3,754 |
3,905 |
3,937 |
3,964 |
4,262 |
4,560 |
4,311 |
Non-Cash Adjustments to Reconcile Net Income |
|
8,185 |
-7,383 |
7,728 |
20,632 |
-8,095 |
15,513 |
-2,678 |
-13,905 |
-19,061 |
2,996 |
12,258 |
Changes in Operating Assets and Liabilities, net |
|
20,219 |
19,210 |
20,566 |
-33,881 |
15,773 |
-59,970 |
-53,182 |
35,086 |
24,792 |
-90,201 |
-48,922 |
Net Cash From Investing Activities |
|
29,837 |
33,812 |
-54,135 |
-38,751 |
-73,118 |
-23,374 |
-92,445 |
-110,746 |
-79,455 |
-8,459 |
86,250 |
Net Cash From Continuing Investing Activities |
|
28,582 |
14,883 |
-54,135 |
-38,751 |
-73,118 |
-23,374 |
-92,445 |
-110,746 |
-79,455 |
-8,459 |
86,250 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-3,386 |
-3,198 |
-2,756 |
-3,361 |
-3,774 |
-5,336 |
-3,446 |
-4,119 |
-5,632 |
-6,583 |
-6,500 |
Purchase of Investment Securities |
|
-257,822 |
-241,009 |
-251,163 |
-243,802 |
-219,695 |
-296,957 |
-318,138 |
-343,603 |
-278,241 |
-281,037 |
-288,579 |
Sale and/or Maturity of Investments |
|
276,232 |
249,192 |
216,657 |
200,666 |
150,037 |
259,557 |
229,139 |
236,976 |
198,677 |
280,554 |
381,329 |
Other Investing Activities, net |
|
- |
- |
- |
- |
- |
- |
- |
0.00 |
5,741 |
-1,393 |
0.00 |
Net Cash From Financing Activities |
|
-70,270 |
-64,773 |
28,292 |
66,854 |
44,528 |
42,933 |
233,595 |
17,272 |
137,763 |
687 |
-38,304 |
Net Cash From Continuing Financing Activities |
|
-70,270 |
-64,773 |
28,292 |
66,854 |
44,528 |
42,933 |
233,595 |
17,272 |
137,763 |
687 |
-38,304 |
Net Change in Deposits |
|
-48,336 |
8,555 |
24,394 |
30,416 |
53,348 |
57,420 |
210,081 |
44,966 |
68,415 |
-57,273 |
-24,223 |
Issuance of Debt |
|
66,836 |
44,619 |
63,806 |
81,711 |
60,655 |
71,837 |
76,458 |
70,658 |
104,748 |
65,819 |
99,075 |
Issuance of Preferred Equity |
|
3,699 |
6,227 |
2,498 |
0.00 |
0.00 |
1,496 |
2,995 |
3,300 |
0.00 |
2,739 |
5,282 |
Repayment of Debt |
|
-60,022 |
-90,099 |
-45,838 |
-40,986 |
-70,238 |
-51,029 |
-78,937 |
-76,491 |
-37,962 |
-74,598 |
-81,909 |
Repurchase of Preferred Equity |
|
- |
- |
- |
0.00 |
-793 |
-1,980 |
-1,500 |
-3,785 |
0.00 |
-4,145 |
-5,050 |
Repurchase of Common Equity |
|
-1,232 |
-5,452 |
-9,290 |
-14,541 |
-14,433 |
-17,571 |
-2,925 |
-7,601 |
-3,250 |
-1,977 |
-2,474 |
Payment of Dividends |
|
-633 |
-1,253 |
-2,287 |
-3,797 |
-5,020 |
-5,447 |
-5,352 |
-5,198 |
-5,003 |
-5,212 |
-5,199 |
Other Financing Activities, Net |
|
-30,582 |
-27,370 |
-4,991 |
14,051 |
21,009 |
-11,793 |
32,775 |
-8,577 |
10,815 |
75,334 |
-23,806 |
Effect of Exchange Rate Changes |
|
- |
- |
- |
693 |
-773 |
-908 |
-1,966 |
-1,198 |
-3,385 |
95 |
-12,677 |
Cash Interest Paid |
|
14,001 |
12,031 |
12,067 |
15,675 |
22,963 |
27,901 |
12,094 |
7,143 |
22,615 |
72,989 |
88,027 |
Cash Income Taxes Paid |
|
4,632 |
4,978 |
4,359 |
2,083 |
4,313 |
4,888 |
4,797 |
4,028 |
3,733 |
5,727 |
5,798 |
Quarterly Cash Flow Statements for BlackRock Limited Duration Income Trust
This table details how cash moves in and out of BlackRock Limited Duration Income Trust's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Change in Cash & Equivalents |
|
42,418 |
-18,066 |
-27,051 |
-42,921 |
6,945 |
11,798 |
-26,596 |
56,960 |
-26,562 |
31,799 |
29,142 |
Net Cash From Operating Activities |
|
12,813 |
-30,485 |
-54,059 |
15,794 |
-4,666 |
-10,831 |
-16,960 |
-16,674 |
24,796 |
-58,708 |
-36,579 |
Net Cash From Continuing Operating Activities |
|
13,040 |
-30,485 |
-54,059 |
15,794 |
-4,666 |
-10,831 |
-16,960 |
-16,674 |
24,796 |
-58,708 |
-36,579 |
Net Income / (Loss) Continuing Operations |
|
2,515 |
4,607 |
2,916 |
3,544 |
-1,838 |
3,372 |
3,217 |
3,239 |
2,856 |
4,065 |
4,019 |
Consolidated Net Income / (Loss) |
|
2,513 |
4,606 |
2,915 |
3,546 |
-1,839 |
3,371 |
3,217 |
3,238 |
2,856 |
4,064 |
4,019 |
Depreciation Expense |
|
1,108 |
1,111 |
1,136 |
1,141 |
1,172 |
1,110 |
1,101 |
1,081 |
1,019 |
1,050 |
1,097 |
Non-Cash Adjustments to Reconcile Net Income |
|
-540 |
1,905 |
2,152 |
395 |
-1,456 |
4,384 |
2,792 |
-5,718 |
10,800 |
-4,527 |
-8,994 |
Changes in Operating Assets and Liabilities, net |
|
9,730 |
-38,108 |
-60,263 |
10,714 |
-2,544 |
-19,697 |
-24,070 |
-15,276 |
10,121 |
-59,296 |
-32,701 |
Net Cash From Investing Activities |
|
-36,207 |
-3,073 |
45,790 |
-12,710 |
-38,466 |
14,844 |
12,269 |
51,388 |
7,749 |
-98,983 |
50,034 |
Net Cash From Continuing Investing Activities |
|
-36,207 |
-3,073 |
45,790 |
-12,710 |
-38,466 |
14,844 |
12,269 |
51,388 |
7,749 |
-98,983 |
50,034 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-1,965 |
-1,634 |
-1,491 |
-1,693 |
-1,765 |
-1,607 |
-1,644 |
-1,561 |
-1,688 |
-1,517 |
-1,755 |
Purchase of Investment Securities |
|
-55,818 |
-50,329 |
-73,363 |
-65,929 |
-91,416 |
-61,934 |
-80,300 |
-61,846 |
-84,499 |
-90,373 |
-94,973 |
Sale and/or Maturity of Investments |
|
19,077 |
48,919 |
120,644 |
56,049 |
54,942 |
78,385 |
94,213 |
114,795 |
93,936 |
-7,093 |
146,762 |
Net Cash From Financing Activities |
|
66,195 |
15,766 |
-16,847 |
-43,965 |
45,733 |
12,351 |
-18,740 |
15,391 |
-47,306 |
184,976 |
7,089 |
Net Cash From Continuing Financing Activities |
|
66,195 |
15,766 |
-16,847 |
-43,965 |
45,733 |
12,351 |
-18,740 |
15,391 |
-47,306 |
184,976 |
7,089 |
Net Change in Deposits |
|
59,468 |
-35,495 |
-10,592 |
-46,361 |
35,175 |
-1,518 |
-29,026 |
31,862 |
-25,541 |
31,952 |
47,411 |
Issuance of Debt |
|
-106 |
8,832 |
17,191 |
21,012 |
18,784 |
14,865 |
34,455 |
32,726 |
17,029 |
30,246 |
44,307 |
Repayment of Debt |
|
9,049 |
-12,471 |
-23,513 |
-14,312 |
-24,302 |
-20,137 |
-29,108 |
-18,284 |
-14,380 |
-23,093 |
-23,240 |
Repurchase of Preferred Equity |
|
- |
0.00 |
- |
-750 |
-3,395 |
-550 |
-1,250 |
-3,250 |
- |
-1,500 |
-2,000 |
Repurchase of Common Equity |
|
- |
0.00 |
-1,000 |
-429 |
-548 |
-413 |
-111 |
-982 |
-968 |
-1,751 |
-1,999 |
Payment of Dividends |
|
-1,226 |
-1,267 |
-1,280 |
-1,352 |
-1,313 |
-1,291 |
-1,252 |
-1,342 |
-1,314 |
-1,323 |
-1,328 |
Other Financing Activities, Net |
|
-990 |
54,922 |
2,347 |
-3,267 |
21,332 |
20,847 |
5,809 |
-26,834 |
-23,628 |
148,450 |
-56,062 |
Effect of Exchange Rate Changes |
|
-383 |
-274 |
-1,935 |
-2,040 |
4,344 |
-4,566 |
-3,165 |
6,855 |
-11,801 |
4,514 |
8,598 |
Cash Interest Paid |
|
10,058 |
14,358 |
17,445 |
20,070 |
21,116 |
22,115 |
22,064 |
22,973 |
20,875 |
19,389 |
19,895 |
Cash Income Taxes Paid |
|
1,049 |
1,593 |
1,438 |
1,040 |
1,656 |
1,457 |
1,724 |
1,283 |
1,334 |
1,514 |
1,653 |
Annual Balance Sheets for BlackRock Limited Duration Income Trust
This table presents BlackRock Limited Duration Income Trust's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
1,213,540 |
2,074,165 |
2,145,381 |
190,417 |
1,917,383 |
1,951,158 |
2,260,090 |
2,291,413 |
2,416,676 |
2,411,834 |
2,352,945 |
Cash and Due from Banks |
|
32,108 |
20,900 |
23,043 |
23,775 |
23,645 |
23,967 |
26,349 |
27,515 |
30,577 |
27,342 |
22,782 |
Federal Funds Sold |
|
242,570 |
219,675 |
236,813 |
- |
270,684 |
251,322 |
294,712 |
327,288 |
365,401 |
345,700 |
274,062 |
Trading Account Securities |
|
630,229 |
584,170 |
597,229 |
- |
614,724 |
644,703 |
822,438 |
844,767 |
860,696 |
930,841 |
919,404 |
Loans and Leases, Net of Allowance |
|
0.00 |
604,991 |
612,309 |
-12,355 |
671,881 |
0.00 |
650,927 |
-16,455 |
640,247 |
671,217 |
675,914 |
Loans and Leases |
|
- |
617,617 |
624,369 |
- |
684,196 |
- |
650,927 |
- |
657,221 |
689,362 |
694,488 |
Allowance for Loan and Lease Losses |
|
- |
12,626 |
12,060 |
12,355 |
12,315 |
- |
- |
16,455 |
16,974 |
18,145 |
18,574 |
Premises and Equipment, Net |
|
- |
- |
- |
- |
- |
- |
- |
24,328 |
26,253 |
28,747 |
30,192 |
Goodwill |
|
23,592 |
22,349 |
21,659 |
22,256 |
22,046 |
22,126 |
22,162 |
21,299 |
19,691 |
20,098 |
19,300 |
Intangible Assets |
|
4,566 |
3,721 |
5,114 |
- |
5,220 |
4,822 |
4,747 |
4,495 |
4,428 |
4,421 |
4,494 |
Other Assets |
|
152,386 |
506,162 |
511,763 |
- |
144,723 |
834,266 |
155,489 |
807,203 |
157,935 |
149,878 |
406,797 |
Total Liabilities & Shareholders' Equity |
|
1,842,181 |
1,731,210 |
1,792,077 |
0.00 |
1,917,383 |
1,951,158 |
2,260,090 |
2,291,413 |
2,416,676 |
2,411,834 |
2,352,945 |
Total Liabilities |
|
1,630,485 |
1,508,118 |
1,565,934 |
0.00 |
1,720,309 |
1,757,212 |
2,059,890 |
2,088,741 |
2,214,838 |
2,205,583 |
2,143,579 |
Non-Interest Bearing Deposits |
|
199,883 |
210,826 |
214,314 |
- |
186,484 |
184,503 |
227,485 |
1,317,230 |
1,365,954 |
1,308,681 |
1,284,458 |
Federal Funds Purchased and Securities Sold |
|
173,438 |
146,496 |
141,821 |
- |
177,768 |
166,339 |
199,525 |
191,285 |
202,444 |
278,107 |
254,755 |
Short-Term Debt |
|
110,515 |
74,801 |
87,853 |
- |
96,917 |
93,650 |
79,998 |
89,403 |
116,314 |
100,996 |
115,106 |
Long-Term Debt |
|
223,080 |
201,275 |
206,178 |
- |
231,999 |
248,760 |
271,686 |
254,374 |
271,606 |
286,619 |
287,300 |
Other Long-Term Liabilities |
|
224,120 |
177,659 |
200,676 |
- |
200,455 |
177,873 |
228,010 |
236,449 |
258,520 |
231,180 |
201,960 |
Total Equity & Noncontrolling Interests |
|
211,696 |
223,092 |
226,143 |
0.00 |
197,074 |
193,946 |
200,200 |
202,672 |
201,838 |
206,251 |
209,366 |
Total Preferred & Common Equity |
|
210,185 |
221,857 |
225,120 |
0.00 |
196,220 |
193,242 |
199,442 |
201,972 |
201,189 |
205,453 |
208,598 |
Preferred Stock |
|
10,468 |
16,718 |
19,253 |
- |
18,460 |
17,980 |
19,480 |
18,995 |
18,995 |
17,600 |
17,850 |
Total Common Equity |
|
199,717 |
205,139 |
205,867 |
0.00 |
177,760 |
175,262 |
179,962 |
182,977 |
182,194 |
187,853 |
190,748 |
Common Stock |
|
108,010 |
108,319 |
108,073 |
- |
107,953 |
107,871 |
107,877 |
108,034 |
108,489 |
108,986 |
109,148 |
Retained Earnings |
|
117,852 |
133,841 |
146,477 |
- |
151,347 |
165,369 |
168,272 |
184,948 |
194,734 |
198,905 |
206,294 |
Treasury Stock |
|
-2,929 |
-7,677 |
-16,302 |
- |
-44,370 |
-61,660 |
-64,129 |
-71,240 |
-73,967 |
-75,238 |
-76,842 |
Accumulated Other Comprehensive Income / (Loss) |
|
-23,216 |
-29,344 |
-32,381 |
- |
-37,170 |
-36,318 |
-32,058 |
-38,765 |
-47,062 |
-44,800 |
-47,852 |
Noncontrolling Interest |
|
1,511 |
1,235 |
1,023 |
- |
854 |
704 |
758 |
700 |
649 |
798 |
768 |
Quarterly Balance Sheets for BlackRock Limited Duration Income Trust
This table presents BlackRock Limited Duration Income Trust's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Total Assets |
|
2,416,676 |
2,455,113 |
2,423,675 |
2,368,477 |
2,411,834 |
2,432,510 |
2,405,686 |
2,430,663 |
2,352,945 |
2,571,514 |
2,622,772 |
Cash and Due from Banks |
|
30,577 |
26,224 |
25,763 |
26,548 |
27,342 |
25,174 |
26,917 |
25,266 |
22,782 |
24,463 |
24,991 |
Federal Funds Sold |
|
365,401 |
384,198 |
337,103 |
335,059 |
345,700 |
344,264 |
317,970 |
285,928 |
274,062 |
390,215 |
323,892 |
Trading Account Securities |
|
860,696 |
896,484 |
668,268 |
915,366 |
930,841 |
946,651 |
954,615 |
948,743 |
919,404 |
971,465 |
1,017,958 |
Loans and Leases, Net of Allowance |
|
640,247 |
634,826 |
643,116 |
648,719 |
671,217 |
656,282 |
669,506 |
670,566 |
675,914 |
683,330 |
706,222 |
Loans and Leases |
|
657,221 |
651,995 |
660,612 |
666,348 |
689,362 |
674,578 |
687,722 |
688,922 |
694,488 |
702,056 |
725,345 |
Allowance for Loan and Lease Losses |
|
16,974 |
17,169 |
17,496 |
17,629 |
18,145 |
18,296 |
18,216 |
18,356 |
18,574 |
18,726 |
19,123 |
Premises and Equipment, Net |
|
26,253 |
27,119 |
27,818 |
27,959 |
28,747 |
29,188 |
29,399 |
30,096 |
30,192 |
30,814 |
32,312 |
Goodwill |
|
19,691 |
19,882 |
19,998 |
19,829 |
20,098 |
20,042 |
19,704 |
19,691 |
19,300 |
19,422 |
19,878 |
Intangible Assets |
|
4,428 |
4,632 |
4,576 |
4,540 |
4,421 |
4,338 |
4,226 |
4,121 |
4,494 |
4,430 |
4,409 |
Other Assets |
|
157,935 |
461,748 |
697,033 |
390,457 |
149,878 |
406,571 |
383,349 |
446,252 |
153,047 |
447,375 |
493,110 |
Total Liabilities & Shareholders' Equity |
|
2,416,676 |
2,455,113 |
2,423,675 |
2,368,477 |
2,411,834 |
2,432,510 |
2,405,686 |
2,430,663 |
2,352,945 |
2,571,514 |
2,622,772 |
Total Liabilities |
|
2,214,838 |
2,246,094 |
2,214,253 |
2,158,282 |
2,205,583 |
2,225,112 |
2,196,542 |
2,220,761 |
2,143,579 |
2,358,256 |
2,408,642 |
Non-Interest Bearing Deposits |
|
1,365,954 |
1,330,459 |
1,319,867 |
1,273,506 |
1,308,681 |
1,307,163 |
1,278,137 |
1,309,999 |
1,284,458 |
1,316,410 |
1,357,733 |
Federal Funds Purchased and Securities Sold |
|
202,444 |
257,681 |
260,035 |
256,770 |
278,107 |
299,387 |
305,206 |
278,377 |
254,755 |
403,959 |
347,913 |
Short-Term Debt |
|
116,314 |
116,895 |
109,863 |
118,242 |
100,996 |
104,923 |
112,315 |
122,526 |
115,106 |
127,441 |
146,509 |
Long-Term Debt |
|
271,606 |
279,684 |
274,510 |
275,760 |
286,619 |
285,495 |
280,321 |
299,081 |
287,300 |
295,684 |
317,761 |
Other Long-Term Liabilities |
|
258,520 |
261,375 |
249,978 |
234,004 |
231,180 |
228,144 |
220,563 |
210,778 |
201,960 |
214,762 |
238,726 |
Total Equity & Noncontrolling Interests |
|
201,838 |
209,019 |
209,422 |
210,195 |
206,251 |
207,398 |
209,144 |
209,902 |
209,366 |
213,258 |
214,130 |
Total Preferred & Common Equity |
|
201,189 |
208,295 |
208,719 |
209,503 |
205,453 |
206,585 |
208,310 |
209,083 |
208,598 |
212,408 |
213,222 |
Preferred Stock |
|
18,995 |
20,245 |
20,245 |
19,495 |
17,600 |
17,600 |
18,100 |
16,350 |
17,850 |
18,350 |
16,350 |
Total Common Equity |
|
182,194 |
188,050 |
188,474 |
190,008 |
187,853 |
188,985 |
190,210 |
192,733 |
190,748 |
194,058 |
196,872 |
Common Stock |
|
108,489 |
108,400 |
108,610 |
108,788 |
108,986 |
108,623 |
108,816 |
109,000 |
109,148 |
108,647 |
108,870 |
Retained Earnings |
|
194,734 |
198,353 |
199,976 |
202,135 |
198,905 |
200,956 |
202,913 |
204,770 |
206,294 |
209,013 |
211,674 |
Treasury Stock |
|
-73,967 |
-73,262 |
-74,247 |
-74,738 |
-75,238 |
-74,865 |
-74,842 |
-75,840 |
-76,842 |
-77,880 |
-79,886 |
Accumulated Other Comprehensive Income / (Loss) |
|
-47,062 |
-45,441 |
-45,865 |
-46,177 |
-44,800 |
-45,729 |
-46,677 |
-45,197 |
-47,852 |
-45,722 |
-43,786 |
Noncontrolling Interest |
|
649 |
724 |
703 |
692 |
798 |
813 |
834 |
819 |
768 |
850 |
908 |
Annual Metrics And Ratios for BlackRock Limited Duration Income Trust
This table displays calculated financial ratios and metrics derived from BlackRock Limited Duration Income Trust's official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.65% |
-1.12% |
-7.28% |
2.33% |
0.75% |
2.85% |
0.58% |
-4.79% |
5.50% |
3.46% |
3.41% |
EBITDA Growth |
|
-20.60% |
53.15% |
-11.07% |
4.85% |
2.95% |
2.50% |
-36.98% |
78.91% |
-24.72% |
-25.80% |
22.16% |
EBIT Growth |
|
-25.76% |
68.87% |
-13.49% |
5.98% |
3.01% |
2.26% |
-43.14% |
101.50% |
-29.37% |
-33.01% |
31.85% |
NOPAT Growth |
|
-44.89% |
131.69% |
-13.53% |
-144.08% |
372.94% |
7.65% |
-42.96% |
98.24% |
-31.12% |
-38.13% |
36.80% |
Net Income Growth |
|
-45.97% |
131.03% |
-13.60% |
-145.00% |
368.33% |
7.67% |
-43.05% |
98.66% |
-32.20% |
-37.18% |
36.80% |
EPS Growth |
|
-49.31% |
145.45% |
-12.59% |
-163.14% |
324.16% |
20.36% |
-41.29% |
114.83% |
-30.97% |
-42.29% |
47.03% |
Operating Cash Flow Growth |
|
-21.00% |
-42.64% |
72.89% |
-122.67% |
521.15% |
-134.74% |
-82.97% |
300.49% |
-46.76% |
-392.86% |
73.21% |
Free Cash Flow Firm Growth |
|
-102.29% |
-5,925.79% |
98.20% |
4,244.31% |
-146.94% |
102.87% |
-148.56% |
720.97% |
-202.52% |
118.74% |
-196.15% |
Invested Capital Growth |
|
21.31% |
1,110.35% |
3.72% |
-78.20% |
176.23% |
1.97% |
2.90% |
-0.98% |
7.93% |
0.70% |
3.02% |
Revenue Q/Q Growth |
|
-0.24% |
0.73% |
-0.73% |
-0.59% |
-0.47% |
2.72% |
-1.88% |
-0.94% |
2.00% |
-0.72% |
2.71% |
EBITDA Q/Q Growth |
|
-6.95% |
13.21% |
1.71% |
-0.25% |
0.73% |
2.11% |
-1.80% |
-4.78% |
-0.15% |
-22.61% |
37.44% |
EBIT Q/Q Growth |
|
-13.32% |
15.59% |
1.38% |
0.00% |
0.80% |
2.09% |
-2.39% |
-5.22% |
-0.81% |
-28.54% |
53.81% |
NOPAT Q/Q Growth |
|
-20.44% |
21.04% |
1.25% |
-142.13% |
463.07% |
3.70% |
-5.72% |
-4.95% |
-4.07% |
-31.64% |
57.72% |
Net Income Q/Q Growth |
|
-21.95% |
20.75% |
1.55% |
-142.85% |
455.14% |
3.72% |
-5.65% |
-4.97% |
-4.14% |
-31.64% |
57.75% |
EPS Q/Q Growth |
|
-24.40% |
21.90% |
2.39% |
-157.42% |
435.68% |
6.77% |
-4.65% |
-3.80% |
-4.89% |
-35.97% |
69.71% |
Operating Cash Flow Q/Q Growth |
|
59.88% |
-26.46% |
227.09% |
-240.16% |
0.27% |
54.91% |
-8,897.00% |
-18.74% |
15,470.81% |
-31.25% |
59.97% |
Free Cash Flow Firm Q/Q Growth |
|
-22.13% |
-1,650.77% |
95.41% |
5,123.65% |
-185.32% |
-56.94% |
55.59% |
-16.08% |
-30.79% |
271.35% |
73.55% |
Invested Capital Q/Q Growth |
|
-114.83% |
62.63% |
-1.65% |
-79.24% |
-2.64% |
-0.28% |
-1.38% |
-0.66% |
0.40% |
-1.71% |
-3.13% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
23.96% |
37.11% |
35.59% |
36.47% |
37.27% |
37.14% |
23.27% |
43.73% |
31.20% |
22.38% |
26.43% |
EBIT Margin |
|
19.04% |
32.51% |
30.34% |
31.42% |
32.12% |
31.94% |
18.06% |
38.21% |
25.58% |
16.56% |
21.12% |
Profit (Net Income) Margin |
|
9.72% |
22.70% |
21.15% |
-9.30% |
24.77% |
25.93% |
14.68% |
30.64% |
19.69% |
11.96% |
15.82% |
Tax Burden Percent |
|
51.03% |
69.81% |
69.73% |
-29.60% |
77.12% |
81.45% |
81.33% |
80.18% |
79.41% |
72.66% |
75.28% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
99.70% |
100.00% |
100.00% |
96.94% |
99.33% |
99.47% |
Effective Tax Rate |
|
48.96% |
29.97% |
30.00% |
129.12% |
22.85% |
18.53% |
18.52% |
19.84% |
19.37% |
27.33% |
24.70% |
Return on Invested Capital (ROIC) |
|
0.00% |
4.58% |
1.75% |
-1.25% |
5.05% |
3.67% |
2.04% |
4.01% |
2.67% |
1.59% |
2.13% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
4.55% |
1.74% |
-1.27% |
5.05% |
3.66% |
2.04% |
4.01% |
2.61% |
1.59% |
2.13% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
3.39% |
4.91% |
-4.71% |
13.30% |
6.29% |
3.58% |
6.92% |
4.71% |
3.01% |
4.05% |
Return on Equity (ROE) |
|
3.59% |
7.97% |
6.67% |
-5.96% |
18.35% |
9.96% |
5.63% |
10.93% |
7.38% |
4.60% |
6.18% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-107.83% |
-1.90% |
127.16% |
-88.63% |
1.71% |
-0.81% |
5.00% |
-4.95% |
0.89% |
-0.84% |
Operating Return on Assets (OROA) |
|
1.20% |
1.51% |
1.02% |
1.95% |
2.22% |
1.24% |
0.65% |
1.21% |
0.82% |
0.54% |
0.72% |
Return on Assets (ROA) |
|
0.61% |
1.05% |
0.71% |
-0.58% |
1.72% |
1.01% |
0.53% |
0.97% |
0.63% |
0.39% |
0.54% |
Return on Common Equity (ROCE) |
|
3.41% |
7.42% |
6.10% |
-5.42% |
16.55% |
8.99% |
5.07% |
9.85% |
6.67% |
4.17% |
5.63% |
Return on Equity Simple (ROE_SIMPLE) |
|
3.57% |
7.81% |
6.65% |
0.00% |
9.21% |
10.07% |
5.56% |
10.91% |
7.42% |
4.57% |
6.15% |
Net Operating Profit after Tax (NOPAT) |
|
7,504 |
17,386 |
15,033 |
-6,627 |
18,088 |
19,471 |
11,107 |
22,018 |
15,165 |
9,382 |
12,835 |
NOPAT Margin |
|
9.72% |
22.77% |
21.23% |
-9.15% |
24.78% |
25.94% |
14.71% |
30.63% |
20.00% |
11.96% |
15.82% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.03% |
0.01% |
0.03% |
0.00% |
0.00% |
0.01% |
0.00% |
0.06% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
45.87% |
42.93% |
44.98% |
44.38% |
44.14% |
43.10% |
43.90% |
51.15% |
51.58% |
53.83% |
50.69% |
Operating Expenses to Revenue |
|
71.29% |
57.12% |
59.80% |
58.22% |
57.80% |
56.99% |
58.77% |
67.04% |
67.63% |
71.84% |
66.53% |
Earnings before Interest and Taxes (EBIT) |
|
14,701 |
24,826 |
21,477 |
22,761 |
23,445 |
23,974 |
13,632 |
27,469 |
19,400 |
12,997 |
17,136 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
18,500 |
28,332 |
25,197 |
26,420 |
27,199 |
27,879 |
17,569 |
31,433 |
23,662 |
17,557 |
21,447 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.63 |
0.58 |
0.64 |
0.00 |
0.58 |
0.83 |
0.62 |
0.59 |
0.44 |
0.50 |
0.69 |
Price to Tangible Book Value (P/TBV) |
|
0.74 |
0.67 |
0.74 |
0.00 |
0.68 |
0.98 |
0.73 |
0.68 |
0.51 |
0.58 |
0.79 |
Price to Revenue (P/Rev) |
|
1.64 |
1.56 |
1.87 |
2.15 |
1.41 |
1.94 |
1.47 |
1.49 |
1.06 |
1.20 |
1.63 |
Price to Earnings (P/E) |
|
17.32 |
6.93 |
8.88 |
0.00 |
5.71 |
7.49 |
10.08 |
4.88 |
5.40 |
10.22 |
10.43 |
Dividend Yield |
|
0.10% |
0.40% |
0.90% |
1.63% |
3.65% |
2.88% |
3.81% |
3.78% |
4.93% |
4.22% |
3.12% |
Earnings Yield |
|
5.77% |
14.44% |
11.26% |
0.00% |
17.51% |
13.34% |
9.92% |
20.50% |
18.52% |
9.79% |
9.59% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.07 |
0.06 |
0.00 |
0.00 |
0.11 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
0.90 |
0.79 |
0.70 |
0.00 |
0.00 |
0.82 |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
3.75 |
2.14 |
1.96 |
0.00 |
0.00 |
2.20 |
0.00 |
0.00 |
0.00 |
0.00 |
0.12 |
Enterprise Value to EBIT (EV/EBIT) |
|
4.72 |
2.44 |
2.30 |
0.00 |
0.00 |
2.56 |
0.00 |
0.00 |
0.00 |
0.00 |
0.15 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
9.25 |
3.49 |
3.29 |
0.00 |
0.00 |
3.15 |
0.00 |
0.00 |
0.00 |
0.00 |
0.21 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
1.78 |
2.71 |
1.28 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.73 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.58 |
1.24 |
1.30 |
0.00 |
1.67 |
1.77 |
1.76 |
1.70 |
1.92 |
1.88 |
1.92 |
Long-Term Debt to Equity |
|
1.05 |
0.90 |
0.91 |
0.00 |
1.18 |
1.28 |
1.36 |
1.26 |
1.35 |
1.39 |
1.37 |
Financial Leverage |
|
-1.45 |
0.75 |
2.82 |
3.70 |
2.64 |
1.72 |
1.76 |
1.73 |
1.81 |
1.90 |
1.90 |
Leverage Ratio |
|
5.86 |
7.56 |
9.39 |
10.33 |
10.70 |
9.89 |
10.68 |
11.30 |
11.64 |
11.83 |
11.46 |
Compound Leverage Factor |
|
5.86 |
7.56 |
9.39 |
10.33 |
10.70 |
9.86 |
10.68 |
11.30 |
11.28 |
11.75 |
11.40 |
Debt to Total Capital |
|
61.18% |
55.31% |
56.53% |
0.00% |
62.53% |
63.84% |
63.72% |
62.91% |
65.78% |
65.27% |
65.78% |
Short-Term Debt to Total Capital |
|
20.27% |
14.99% |
16.89% |
0.00% |
18.43% |
17.46% |
14.50% |
16.36% |
19.72% |
17.01% |
18.82% |
Long-Term Debt to Total Capital |
|
40.91% |
40.32% |
39.64% |
0.00% |
44.11% |
46.38% |
49.23% |
46.55% |
46.05% |
48.26% |
46.96% |
Preferred Equity to Total Capital |
|
1.92% |
3.35% |
3.70% |
0.00% |
3.51% |
3.35% |
3.53% |
3.48% |
3.22% |
2.96% |
2.92% |
Noncontrolling Interests to Total Capital |
|
0.28% |
0.25% |
0.20% |
0.00% |
0.16% |
0.13% |
0.14% |
0.13% |
0.11% |
0.13% |
0.13% |
Common Equity to Total Capital |
|
36.63% |
41.10% |
39.58% |
0.00% |
33.80% |
32.68% |
32.61% |
33.48% |
30.89% |
31.63% |
31.18% |
Debt to EBITDA |
|
18.03 |
9.74 |
11.67 |
0.00 |
12.09 |
12.28 |
20.02 |
10.94 |
16.39 |
22.08 |
18.76 |
Net Debt to EBITDA |
|
-3.74 |
-2.71 |
-4.10 |
0.00 |
-4.77 |
-3.69 |
-14.38 |
-7.81 |
-13.50 |
-12.47 |
-6.91 |
Long-Term Debt to EBITDA |
|
12.06 |
7.10 |
8.18 |
0.00 |
8.53 |
8.92 |
15.46 |
8.09 |
11.48 |
16.33 |
13.40 |
Debt to NOPAT |
|
44.46 |
15.88 |
19.56 |
0.00 |
18.18 |
17.59 |
31.66 |
15.61 |
25.58 |
41.31 |
31.35 |
Net Debt to NOPAT |
|
-9.22 |
-4.41 |
-6.87 |
0.00 |
-7.18 |
-5.28 |
-22.75 |
-11.15 |
-21.07 |
-23.34 |
-11.55 |
Long-Term Debt to NOPAT |
|
29.73 |
11.58 |
13.72 |
0.00 |
12.83 |
12.78 |
24.46 |
11.55 |
17.91 |
30.55 |
22.38 |
Noncontrolling Interest Sharing Ratio |
|
4.91% |
6.88% |
8.51% |
8.97% |
9.80% |
9.72% |
9.88% |
9.91% |
9.73% |
9.32% |
8.91% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-15,070 |
-908,087 |
-16,322 |
676,434 |
-317,485 |
9,105 |
-4,421 |
27,453 |
-28,144 |
5,274 |
-5,071 |
Operating Cash Flow to CapEx |
|
1,152.66% |
700.03% |
1,404.39% |
-261.05% |
979.12% |
-240.57% |
-681.60% |
1,143.24% |
445.12% |
-1,115.24% |
-302.60% |
Free Cash Flow to Firm to Interest Expense |
|
-1.10 |
-76.18 |
-1.30 |
40.95 |
-13.08 |
0.32 |
-0.33 |
3.44 |
-1.09 |
0.07 |
-0.06 |
Operating Cash Flow to Interest Expense |
|
2.85 |
1.88 |
3.09 |
-0.53 |
1.52 |
-0.45 |
-1.76 |
5.90 |
0.97 |
-0.94 |
-0.22 |
Operating Cash Flow Less CapEx to Interest Expense |
|
2.60 |
1.61 |
2.87 |
-0.73 |
1.37 |
-0.64 |
-2.02 |
5.38 |
0.76 |
-1.02 |
-0.29 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.06 |
0.05 |
0.03 |
0.06 |
0.07 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.00 |
2.85 |
2.75 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
-83,350 |
842,123 |
873,478 |
190,417 |
525,990 |
536,356 |
551,884 |
546,449 |
589,758 |
593,866 |
611,772 |
Invested Capital Turnover |
|
-0.82 |
0.20 |
0.08 |
0.14 |
0.20 |
0.14 |
0.14 |
0.13 |
0.13 |
0.13 |
0.13 |
Increase / (Decrease) in Invested Capital |
|
22,574 |
925,473 |
31,355 |
-683,061 |
335,573 |
10,366 |
15,528 |
-5,435 |
43,309 |
4,108 |
17,906 |
Enterprise Value (EV) |
|
69,399 |
60,658 |
49,385 |
-24,492 |
-7,500 |
61,256 |
-121,067 |
-118,747 |
-219,687 |
-106,355 |
2,641 |
Market Capitalization |
|
126,592 |
119,401 |
132,385 |
156,024 |
103,059 |
145,403 |
111,338 |
107,102 |
80,175 |
94,264 |
132,211 |
Book Value per Share |
|
$65.92 |
$68.86 |
$72.24 |
$0.00 |
$72.79 |
$80.28 |
$86.44 |
$92.21 |
$94.07 |
$98.15 |
$100.86 |
Tangible Book Value per Share |
|
$56.63 |
$60.11 |
$62.85 |
($8.42) |
$61.62 |
$67.93 |
$73.51 |
$79.21 |
$81.61 |
$85.34 |
$88.28 |
Total Capital |
|
545,291 |
499,168 |
520,174 |
0.00 |
525,990 |
536,356 |
551,884 |
546,449 |
589,758 |
593,866 |
611,772 |
Total Debt |
|
333,595 |
276,076 |
294,031 |
0.00 |
328,916 |
342,410 |
351,684 |
343,777 |
387,920 |
387,615 |
402,406 |
Total Long-Term Debt |
|
223,080 |
201,275 |
206,178 |
0.00 |
231,999 |
248,760 |
271,686 |
254,374 |
271,606 |
286,619 |
287,300 |
Net Debt |
|
-69,172 |
-76,696 |
-103,276 |
-180,516 |
-129,873 |
-102,831 |
-252,643 |
-245,544 |
-319,506 |
-219,017 |
-148,188 |
Capital Expenditures (CapEx) |
|
3,386 |
3,198 |
2,756 |
3,361 |
3,774 |
5,336 |
3,446 |
4,119 |
5,632 |
6,583 |
6,500 |
Net Nonoperating Expense (NNE) |
|
2.00 |
54 |
58 |
111 |
8.00 |
4.00 |
20 |
-7.00 |
231 |
1.00 |
2.00 |
Net Nonoperating Obligations (NNO) |
|
-295,046 |
619,031 |
647,335 |
190,417 |
328,916 |
342,410 |
351,684 |
343,777 |
387,920 |
387,615 |
402,406 |
Total Depreciation and Amortization (D&A) |
|
3,799 |
3,506 |
3,720 |
3,659 |
3,754 |
3,905 |
3,937 |
3,964 |
4,262 |
4,560 |
4,311 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$2.21 |
$5.41 |
$4.72 |
($2.98) |
$6.69 |
$8.08 |
$4.74 |
$10.21 |
$7.04 |
$4.07 |
$6.03 |
Adjusted Weighted Average Basic Shares Outstanding |
|
3.03B |
3.00B |
2.89B |
2.70B |
2.49B |
2.25B |
2.09B |
2.03B |
1.95B |
1.93B |
1.90B |
Adjusted Diluted Earnings per Share |
|
$2.20 |
$5.40 |
$4.72 |
($2.98) |
$6.68 |
$8.04 |
$4.72 |
$10.14 |
$7.00 |
$4.04 |
$5.94 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
3.04B |
3.01B |
2.89B |
2.70B |
2.49B |
2.27B |
2.10B |
2.05B |
1.96B |
1.96B |
1.94B |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$8.08 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
3.03B |
2.95B |
2.77B |
2.57B |
2.35B |
2.11B |
2.09B |
1.98B |
1.94B |
1.91B |
1.88B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
7,504 |
17,386 |
15,033 |
15,933 |
18,088 |
19,497 |
11,107 |
22,018 |
15,567 |
10,184 |
13,355 |
Normalized NOPAT Margin |
|
9.72% |
22.77% |
21.23% |
21.99% |
24.78% |
25.97% |
14.71% |
30.63% |
20.53% |
12.98% |
16.46% |
Pre Tax Income Margin |
|
19.04% |
32.51% |
30.34% |
31.42% |
32.12% |
31.84% |
18.06% |
38.21% |
24.80% |
16.45% |
21.01% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
1.07 |
2.08 |
1.72 |
1.38 |
0.97 |
0.84 |
1.02 |
3.44 |
0.75 |
0.17 |
0.19 |
NOPAT to Interest Expense |
|
0.55 |
1.46 |
1.20 |
-0.40 |
0.75 |
0.69 |
0.83 |
2.76 |
0.59 |
0.12 |
0.14 |
EBIT Less CapEx to Interest Expense |
|
0.83 |
1.81 |
1.50 |
1.17 |
0.81 |
0.66 |
0.76 |
2.93 |
0.53 |
0.08 |
0.12 |
NOPAT Less CapEx to Interest Expense |
|
0.30 |
1.19 |
0.98 |
-0.60 |
0.59 |
0.50 |
0.57 |
2.24 |
0.37 |
0.04 |
0.07 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
8.44% |
7.23% |
15.27% |
-56.35% |
27.77% |
27.98% |
48.27% |
23.60% |
33.50% |
55.56% |
40.51% |
Augmented Payout Ratio |
|
24.86% |
38.69% |
77.31% |
-272.16% |
107.59% |
118.24% |
74.66% |
58.11% |
55.26% |
76.63% |
59.79% |
Quarterly Metrics And Ratios for BlackRock Limited Duration Income Trust
This table displays calculated financial ratios and metrics derived from BlackRock Limited Duration Income Trust's official financial filings.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
8.74% |
11.78% |
-1.03% |
8.81% |
-5.76% |
-1.60% |
3.62% |
0.87% |
12.28% |
2.76% |
8.17% |
EBITDA Growth |
|
-0.73% |
16.13% |
-26.50% |
8.61% |
-117.31% |
-22.48% |
4.50% |
-7.72% |
681.87% |
14.93% |
16.55% |
EBIT Growth |
|
-4.05% |
17.41% |
-32.31% |
8.97% |
-153.49% |
-26.51% |
6.63% |
-8.31% |
293.06% |
19.89% |
20.87% |
NOPAT Growth |
|
-20.23% |
7.56% |
-38.36% |
1.99% |
-158.05% |
-26.74% |
10.54% |
-8.68% |
296.32% |
20.54% |
23.60% |
Net Income Growth |
|
-20.29% |
7.59% |
-35.40% |
2.22% |
-171.35% |
-26.75% |
10.57% |
-8.75% |
259.85% |
20.55% |
23.60% |
EPS Growth |
|
-23.68% |
8.42% |
-39.27% |
0.00% |
-195.69% |
-27.85% |
14.29% |
-7.36% |
219.82% |
24.05% |
28.95% |
Operating Cash Flow Growth |
|
205.94% |
-229.67% |
-330.13% |
894.47% |
-136.42% |
64.47% |
68.63% |
-205.57% |
631.42% |
-442.04% |
-115.68% |
Free Cash Flow Firm Growth |
|
-573.33% |
-61.27% |
108.99% |
60.91% |
86.31% |
141.18% |
-272.59% |
-81.86% |
-169.10% |
-407.94% |
-1,437.21% |
Invested Capital Growth |
|
7.93% |
5.55% |
0.04% |
2.86% |
0.70% |
-1.29% |
1.34% |
4.52% |
3.02% |
6.45% |
12.73% |
Revenue Q/Q Growth |
|
-0.02% |
19.11% |
-9.38% |
3.62% |
-13.40% |
21.01% |
-4.57% |
0.87% |
-3.61% |
10.29% |
0.33% |
EBITDA Q/Q Growth |
|
-10.66% |
70.26% |
-29.01% |
14.50% |
-114.24% |
707.30% |
-4.30% |
1.11% |
-10.24% |
32.32% |
-3.09% |
EBIT Q/Q Growth |
|
-14.22% |
94.68% |
-34.63% |
18.46% |
-142.11% |
316.07% |
-5.15% |
1.86% |
-11.34% |
39.98% |
-4.55% |
NOPAT Q/Q Growth |
|
-27.85% |
83.44% |
-36.54% |
21.44% |
-141.06% |
331.51% |
-4.25% |
0.34% |
-11.73% |
42.15% |
-1.83% |
Net Income Q/Q Growth |
|
-27.79% |
83.54% |
-36.55% |
21.55% |
-150.40% |
288.44% |
-4.23% |
0.31% |
-11.70% |
42.11% |
-1.80% |
EPS Q/Q Growth |
|
-28.83% |
88.79% |
-39.27% |
22.56% |
-168.10% |
242.34% |
-3.80% |
-0.66% |
-11.92% |
47.37% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
744.52% |
-337.92% |
-77.33% |
129.22% |
-129.54% |
-132.13% |
-56.59% |
1.69% |
248.71% |
-336.76% |
37.69% |
Free Cash Flow Firm Q/Q Growth |
|
-20.59% |
33.36% |
110.07% |
-583.11% |
57.78% |
300.53% |
-142.20% |
-409.06% |
37.53% |
-129.48% |
-110.65% |
Invested Capital Q/Q Growth |
|
0.40% |
2.69% |
-1.95% |
1.75% |
-1.71% |
0.67% |
0.66% |
4.94% |
-3.13% |
4.02% |
6.60% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
26.36% |
34.01% |
26.64% |
29.44% |
-4.84% |
26.79% |
26.87% |
26.93% |
25.08% |
30.09% |
29.06% |
EBIT Margin |
|
20.37% |
28.83% |
20.80% |
23.77% |
-11.56% |
21.53% |
21.40% |
21.61% |
19.88% |
25.23% |
24.00% |
Profit (Net Income) Margin |
|
13.69% |
21.69% |
15.18% |
17.81% |
-10.37% |
16.14% |
16.20% |
16.11% |
14.76% |
19.02% |
18.61% |
Tax Burden Percent |
|
79.79% |
75.22% |
73.01% |
74.92% |
85.97% |
74.98% |
75.71% |
74.56% |
76.01% |
75.39% |
77.28% |
Interest Burden Percent |
|
84.27% |
100.00% |
100.00% |
100.00% |
104.32% |
100.00% |
100.00% |
100.00% |
97.69% |
100.00% |
100.37% |
Effective Tax Rate |
|
20.15% |
24.76% |
26.97% |
25.13% |
0.00% |
25.00% |
24.29% |
25.42% |
23.99% |
24.60% |
22.72% |
Return on Invested Capital (ROIC) |
|
1.83% |
2.85% |
1.98% |
2.36% |
-1.12% |
2.10% |
2.14% |
2.06% |
1.99% |
2.52% |
2.42% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
1.83% |
2.85% |
1.98% |
2.36% |
-1.21% |
2.10% |
2.14% |
2.06% |
1.99% |
2.52% |
2.42% |
Return on Net Nonoperating Assets (RNNOA) |
|
3.31% |
5.41% |
3.77% |
4.51% |
-2.29% |
3.96% |
3.97% |
4.00% |
3.78% |
4.87% |
4.91% |
Return on Equity (ROE) |
|
5.14% |
8.26% |
5.75% |
6.87% |
-3.41% |
6.06% |
6.10% |
6.06% |
5.76% |
7.39% |
7.33% |
Cash Return on Invested Capital (CROIC) |
|
-4.95% |
-2.77% |
2.26% |
-0.52% |
0.89% |
2.65% |
0.08% |
-3.10% |
-0.84% |
-4.06% |
-9.74% |
Operating Return on Assets (OROA) |
|
0.66% |
0.92% |
0.67% |
0.79% |
-0.38% |
0.69% |
0.70% |
0.71% |
0.68% |
0.82% |
0.80% |
Return on Assets (ROA) |
|
0.44% |
0.69% |
0.49% |
0.59% |
-0.34% |
0.52% |
0.53% |
0.53% |
0.50% |
0.62% |
0.62% |
Return on Common Equity (ROCE) |
|
4.64% |
7.44% |
5.18% |
6.21% |
-3.09% |
5.49% |
5.52% |
5.52% |
5.25% |
6.73% |
6.70% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
7.33% |
6.54% |
6.55% |
0.00% |
3.94% |
4.06% |
3.89% |
0.00% |
6.37% |
6.71% |
Net Operating Profit after Tax (NOPAT) |
|
2,536 |
4,652 |
2,952 |
3,585 |
-1,472 |
3,408 |
3,263 |
3,274 |
2,890 |
4,108 |
4,033 |
NOPAT Margin |
|
13.70% |
21.69% |
15.19% |
17.80% |
-8.44% |
16.15% |
16.20% |
16.12% |
14.76% |
19.02% |
18.61% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.09% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
54.04% |
49.40% |
54.81% |
52.75% |
59.45% |
50.85% |
49.67% |
50.30% |
51.96% |
49.39% |
49.88% |
Operating Expenses to Revenue |
|
67.61% |
61.96% |
69.82% |
66.82% |
92.03% |
67.26% |
66.30% |
65.74% |
66.80% |
62.66% |
62.66% |
Earnings before Interest and Taxes (EBIT) |
|
3,769 |
6,183 |
4,042 |
4,788 |
-2,016 |
4,544 |
4,310 |
4,390 |
3,892 |
5,448 |
5,200 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
4,877 |
7,294 |
5,178 |
5,929 |
-844 |
5,654 |
5,411 |
5,471 |
4,911 |
6,498 |
6,297 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.44 |
0.46 |
0.45 |
0.40 |
0.50 |
0.63 |
0.63 |
0.61 |
0.69 |
0.68 |
0.80 |
Price to Tangible Book Value (P/TBV) |
|
0.51 |
0.52 |
0.52 |
0.46 |
0.58 |
0.72 |
0.72 |
0.70 |
0.79 |
0.78 |
0.92 |
Price to Revenue (P/Rev) |
|
1.06 |
1.10 |
1.10 |
0.95 |
1.20 |
1.52 |
1.52 |
1.50 |
1.63 |
1.62 |
1.89 |
Price to Earnings (P/E) |
|
5.40 |
5.65 |
6.30 |
5.55 |
10.22 |
14.87 |
14.45 |
14.82 |
10.43 |
9.92 |
11.14 |
Dividend Yield |
|
4.93% |
4.63% |
4.67% |
5.26% |
4.22% |
3.38% |
3.37% |
3.47% |
3.12% |
3.14% |
2.65% |
Earnings Yield |
|
18.52% |
17.70% |
15.88% |
18.01% |
9.79% |
6.73% |
6.92% |
6.75% |
9.59% |
10.08% |
8.98% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.15 |
0.21 |
0.21 |
0.00 |
0.26 |
0.31 |
0.39 |
0.00 |
0.25 |
0.43 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
1.19 |
1.65 |
1.62 |
0.00 |
2.03 |
2.37 |
3.11 |
0.03 |
1.96 |
3.49 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
3.85 |
5.74 |
5.64 |
0.00 |
10.00 |
11.62 |
15.76 |
0.12 |
7.19 |
12.53 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
4.70 |
7.17 |
7.04 |
0.00 |
14.04 |
16.17 |
22.08 |
0.15 |
8.89 |
15.34 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
5.98 |
9.34 |
9.32 |
0.00 |
19.44 |
22.08 |
30.22 |
0.21 |
11.85 |
20.31 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
24.20 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
9.49 |
0.00 |
0.00 |
9.94 |
402.10 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.92 |
1.90 |
1.84 |
1.87 |
1.88 |
1.88 |
1.88 |
2.01 |
1.92 |
1.98 |
2.17 |
Long-Term Debt to Equity |
|
1.35 |
1.34 |
1.31 |
1.31 |
1.39 |
1.38 |
1.34 |
1.42 |
1.37 |
1.39 |
1.48 |
Financial Leverage |
|
1.81 |
1.90 |
1.90 |
1.91 |
1.90 |
1.89 |
1.86 |
1.94 |
1.90 |
1.93 |
2.02 |
Leverage Ratio |
|
11.64 |
11.90 |
11.75 |
11.60 |
11.83 |
11.74 |
11.54 |
11.42 |
11.46 |
11.90 |
11.88 |
Compound Leverage Factor |
|
9.81 |
11.90 |
11.75 |
11.60 |
12.34 |
11.74 |
11.54 |
11.42 |
11.20 |
11.90 |
11.92 |
Debt to Total Capital |
|
65.78% |
65.49% |
64.73% |
65.21% |
65.27% |
65.31% |
65.25% |
66.76% |
65.78% |
66.49% |
68.44% |
Short-Term Debt to Total Capital |
|
19.72% |
19.30% |
18.50% |
19.57% |
17.01% |
17.55% |
18.66% |
19.40% |
18.82% |
20.03% |
21.60% |
Long-Term Debt to Total Capital |
|
46.05% |
46.18% |
46.23% |
45.64% |
48.26% |
47.76% |
46.58% |
47.36% |
46.96% |
46.46% |
46.84% |
Preferred Equity to Total Capital |
|
3.22% |
3.34% |
3.41% |
3.23% |
2.96% |
2.94% |
3.01% |
2.59% |
2.92% |
2.88% |
2.41% |
Noncontrolling Interests to Total Capital |
|
0.11% |
0.12% |
0.12% |
0.11% |
0.13% |
0.14% |
0.14% |
0.13% |
0.13% |
0.13% |
0.13% |
Common Equity to Total Capital |
|
30.89% |
31.05% |
31.74% |
31.45% |
31.63% |
31.61% |
31.61% |
30.52% |
31.18% |
30.49% |
29.02% |
Debt to EBITDA |
|
16.39 |
16.47 |
17.30 |
17.37 |
22.08 |
24.66 |
24.44 |
27.02 |
18.76 |
18.98 |
20.02 |
Net Debt to EBITDA |
|
-13.50 |
-0.57 |
0.97 |
1.43 |
-12.47 |
1.33 |
2.97 |
7.08 |
-6.91 |
0.38 |
4.98 |
Long-Term Debt to EBITDA |
|
11.48 |
11.61 |
12.36 |
12.16 |
16.33 |
18.04 |
17.45 |
19.17 |
13.40 |
13.26 |
13.71 |
Debt to NOPAT |
|
25.58 |
25.60 |
28.15 |
28.71 |
41.31 |
47.97 |
46.47 |
51.81 |
31.35 |
31.26 |
32.46 |
Net Debt to NOPAT |
|
-21.07 |
-0.89 |
1.58 |
2.36 |
-23.34 |
2.58 |
5.65 |
13.57 |
-11.55 |
0.62 |
8.07 |
Long-Term Debt to NOPAT |
|
17.91 |
18.05 |
20.10 |
20.09 |
30.55 |
35.08 |
33.18 |
36.75 |
22.38 |
21.85 |
22.21 |
Noncontrolling Interest Sharing Ratio |
|
9.73% |
9.97% |
9.91% |
9.71% |
9.32% |
9.46% |
9.53% |
8.89% |
8.91% |
8.94% |
8.55% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-40,773 |
-27,171 |
2,736 |
-13,218 |
-5,580 |
11,190 |
-4,722 |
-24,038 |
-15,016 |
-34,459 |
-72,587 |
Operating Cash Flow to CapEx |
|
652.06% |
-1,865.67% |
-3,625.69% |
932.90% |
-264.36% |
-673.99% |
-1,031.63% |
-1,068.16% |
1,468.96% |
-3,870.01% |
-2,084.27% |
Free Cash Flow to Firm to Interest Expense |
|
-3.28 |
-1.69 |
0.15 |
-0.63 |
-0.25 |
0.49 |
-0.21 |
-1.04 |
-0.70 |
-1.75 |
-3.51 |
Operating Cash Flow to Interest Expense |
|
1.03 |
-1.90 |
-2.88 |
0.75 |
-0.21 |
-0.48 |
-0.75 |
-0.72 |
1.16 |
-2.99 |
-1.77 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.87 |
-2.00 |
-2.96 |
0.67 |
-0.29 |
-0.55 |
-0.83 |
-0.79 |
1.08 |
-3.06 |
-1.85 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
Fixed Asset Turnover |
|
3.00 |
0.00 |
0.00 |
0.00 |
2.85 |
2.77 |
2.76 |
2.72 |
2.75 |
2.72 |
2.70 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
589,758 |
605,598 |
593,795 |
604,197 |
593,866 |
597,816 |
601,780 |
631,509 |
611,772 |
636,383 |
678,400 |
Invested Capital Turnover |
|
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
Increase / (Decrease) in Invested Capital |
|
43,309 |
31,823 |
216 |
16,803 |
4,108 |
-7,782 |
7,985 |
27,312 |
17,906 |
38,567 |
76,620 |
Enterprise Value (EV) |
|
-219,687 |
92,696 |
127,528 |
127,964 |
-106,355 |
158,241 |
186,576 |
245,960 |
2,641 |
160,365 |
290,588 |
Market Capitalization |
|
80,175 |
85,570 |
85,073 |
75,382 |
94,264 |
118,848 |
119,893 |
118,378 |
132,211 |
132,718 |
157,943 |
Book Value per Share |
|
$94.07 |
$96.75 |
$96.81 |
$98.67 |
$98.15 |
$98.92 |
$99.72 |
$101.02 |
$100.86 |
$102.98 |
$105.41 |
Tangible Book Value per Share |
|
$81.61 |
$84.14 |
$84.19 |
$86.01 |
$85.34 |
$86.16 |
$87.17 |
$88.54 |
$88.28 |
$90.32 |
$92.40 |
Total Capital |
|
589,758 |
605,598 |
593,795 |
604,197 |
593,866 |
597,816 |
601,780 |
631,509 |
611,772 |
636,383 |
678,400 |
Total Debt |
|
387,920 |
396,579 |
384,373 |
394,002 |
387,615 |
390,418 |
392,636 |
421,607 |
402,406 |
423,125 |
464,270 |
Total Long-Term Debt |
|
271,606 |
279,684 |
274,510 |
275,760 |
286,619 |
285,495 |
280,321 |
299,081 |
287,300 |
295,684 |
317,761 |
Net Debt |
|
-319,506 |
-13,843 |
21,507 |
32,395 |
-219,017 |
20,980 |
47,749 |
110,413 |
-148,188 |
8,447 |
115,387 |
Capital Expenditures (CapEx) |
|
1,965 |
1,634 |
1,491 |
1,693 |
1,765 |
1,607 |
1,644 |
1,561 |
1,688 |
1,517 |
1,755 |
Net Nonoperating Expense (NNE) |
|
2.00 |
1.00 |
1.00 |
-2.00 |
336 |
1.00 |
0.00 |
1.00 |
0.00 |
1.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
387,920 |
396,579 |
384,373 |
394,002 |
387,615 |
390,418 |
392,636 |
421,607 |
402,406 |
423,125 |
464,270 |
Total Depreciation and Amortization (D&A) |
|
1,108 |
1,111 |
1,136 |
1,141 |
1,172 |
1,110 |
1,101 |
1,081 |
1,019 |
1,050 |
1,097 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.17 |
$2.21 |
$1.34 |
$1.64 |
($1.12) |
$1.59 |
$1.54 |
$1.53 |
$1.37 |
$2.00 |
$1.98 |
Adjusted Weighted Average Basic Shares Outstanding |
|
1.95B |
1.94B |
1.94B |
1.92B |
1.93B |
1.91B |
1.91B |
1.90B |
1.90B |
1.88B |
1.86B |
Adjusted Diluted Earnings per Share |
|
$1.16 |
$2.19 |
$1.33 |
$1.63 |
($1.11) |
$1.58 |
$1.52 |
$1.51 |
$1.33 |
$1.96 |
$1.96 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
1.96B |
1.96B |
1.97B |
1.95B |
1.96B |
1.94B |
1.95B |
1.94B |
1.94B |
1.92B |
1.89B |
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 |
|
1.94B |
1.95B |
1.93B |
1.91B |
1.91B |
1.91B |
1.91B |
1.89B |
1.88B |
1.87B |
1.84B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
2,536 |
4,652 |
2,952 |
3,585 |
-925 |
3,577 |
3,290 |
3,281 |
2,882 |
4,106 |
4,031 |
Normalized NOPAT Margin |
|
13.70% |
21.69% |
15.19% |
17.80% |
-5.31% |
16.95% |
16.34% |
16.15% |
14.72% |
19.01% |
18.61% |
Pre Tax Income Margin |
|
17.16% |
28.83% |
20.80% |
23.77% |
-12.06% |
21.53% |
21.40% |
21.61% |
19.42% |
25.23% |
24.09% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.30 |
0.39 |
0.22 |
0.23 |
-0.09 |
0.20 |
0.19 |
0.19 |
0.18 |
0.28 |
0.25 |
NOPAT to Interest Expense |
|
0.20 |
0.29 |
0.16 |
0.17 |
-0.07 |
0.15 |
0.15 |
0.14 |
0.14 |
0.21 |
0.20 |
EBIT Less CapEx to Interest Expense |
|
0.15 |
0.28 |
0.14 |
0.15 |
-0.17 |
0.13 |
0.12 |
0.12 |
0.10 |
0.20 |
0.17 |
NOPAT Less CapEx to Interest Expense |
|
0.05 |
0.19 |
0.08 |
0.09 |
-0.14 |
0.08 |
0.07 |
0.07 |
0.06 |
0.13 |
0.11 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
33.50% |
32.66% |
36.91% |
37.35% |
55.56% |
64.35% |
61.64% |
63.90% |
40.51% |
38.65% |
37.10% |
Augmented Payout Ratio |
|
55.26% |
35.39% |
44.60% |
47.76% |
76.63% |
93.72% |
79.41% |
89.15% |
59.79% |
66.82% |
76.96% |
Key Financial Trends
Citigroup Inc. (NYSE: C) reported a solid quarter in Q1 2025, continuing an improving trend from 2023 and 2024. Here’s a summary of the key financial trends and data points from the last several quarters:
- Rising Net Income: Citigroup's consolidated net income increased significantly to $4.06 billion in Q1 2025, up from $2.86 billion in Q4 2024 and substantial growth compared to losses in Q4 2023 (-$1.83 billion). This marks a strong recovery and profitability improvement.
- Net Interest Income Growth: Net interest income rose to $14.01 billion in Q1 2025 from $13.73 billion in Q4 2024, indicating better earnings from lending and investment activities.
- Strong Total Revenue Increase: Total revenue climbed to $21.60 billion in Q1 2025, from $19.58 billion in Q4 2024 and similar prior quarters, driven by both interest and non-interest income.
- Non-Interest Income Gains: Non-interest income, composed of investment banking and other fees, increased to $7.58 billion in Q1 2025 versus $5.85 billion in Q4 2024, supporting diversification of revenue streams.
- Deposit Growth: Deposits rose by roughly $31.95 billion in Q1 2025 (net change), illustrating strong customer inflows that help fund the bank’s loan book and operations.
- Operating Cash Flow Challenges: There was a large negative net cash from operating activities in Q1 2025 (-$58.7 billion), largely due to significant changes in operating assets and liabilities. This is a point to watch but may reflect temporary balance sheet adjustments or liquidity positioning.
- Investing and Financing Activities: Citigroup invested heavily in securities ($90.4 billion outflow) but financed operations boosted by $185 billion net cash from financing activities, including debt issuance and deposit inflows, indicating active balance sheet management.
- Improving Asset Base: Total assets increased to $2.57 trillion in Q1 2025 from $2.35 trillion in Q4 2024, reflecting growth in loans, trading securities, and other assets, which could drive future income.
- Capital and Equity Strength: Total equity increased to about $213 billion in Q1 2025, with common equity at $194 billion, indicating solid capitalization supporting regulatory requirements and growth.
- Interest Expense High: Interest expense remains elevated at nearly $19.65 billion in Q1 2025 and has grown over recent quarters, which partially offsets interest income gains and could pressure net interest margins.
Summary: Citigroup has demonstrated a strong turnaround in earnings over the last year, with net income substantially increasing and robust revenue growth, particularly non-interest income improvements. Strong deposit growth and total assets expansion signal healthy business activity. However, the company’s net operating cash flow shows significant fluctuations, and interest expenses remain high, which could impact margins. Overall, Citigroup appears well-capitalized and positioned for continued growth, but investors should monitor cash flow dynamics and interest expense trends.
08/07/25 04:10 AMAI Generated. May Contain Errors.