Annual Income Statements for FS KKR Capital
This table shows FS KKR Capital's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for FS KKR Capital
This table shows FS KKR Capital's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
-127 |
67 |
199 |
142 |
265 |
90 |
173 |
105 |
160 |
147 |
120 |
Consolidated Net Income / (Loss) |
|
-127 |
67 |
199 |
142 |
265 |
90 |
173 |
105 |
160 |
147 |
120 |
Net Income / (Loss) Continuing Operations |
|
216 |
226 |
229 |
229 |
234 |
200 |
212 |
215 |
215 |
171 |
187 |
Total Pre-Tax Income |
|
217 |
244 |
229 |
229 |
234 |
222 |
212 |
215 |
215 |
194 |
187 |
Total Revenue |
|
330 |
370 |
342 |
462 |
465 |
94 |
318 |
439 |
441 |
58 |
400 |
Net Interest Income / (Expense) |
|
315 |
340 |
342 |
462 |
465 |
94 |
318 |
439 |
441 |
58 |
400 |
Total Interest Income |
|
411 |
449 |
456 |
462 |
465 |
447 |
434 |
439 |
441 |
407 |
400 |
Investment Securities Interest Income |
|
411 |
449 |
456 |
462 |
465 |
447 |
434 |
439 |
441 |
407 |
400 |
Total Interest Expense |
|
96 |
109 |
114 |
0.00 |
0.00 |
353 |
116 |
0.00 |
0.00 |
349 |
0.00 |
Total Non-Interest Income |
|
15 |
30 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Non-Interest Expense |
|
113 |
126 |
113 |
233 |
231 |
-128 |
106 |
224 |
226 |
-136 |
213 |
Salaries and Employee Benefits |
|
40 |
42 |
46 |
47 |
47 |
41 |
43 |
45 |
44 |
35 |
39 |
Other Operating Expenses |
|
73 |
84 |
67 |
186 |
184 |
-169 |
63 |
179 |
182 |
-171 |
174 |
Other Adjustments to Consolidated Net Income / (Loss) |
|
-343 |
-159 |
-30 |
-87 |
31 |
-107 |
-39 |
-110 |
-55 |
-24 |
-67 |
Basic Earnings per Share |
|
($0.45) |
$0.24 |
$0.71 |
$0.51 |
$0.95 |
$0.31 |
$0.62 |
$0.37 |
$0.57 |
$0.53 |
$0.43 |
Weighted Average Basic Shares Outstanding |
|
283.18M |
283.51M |
280.92M |
280.07M |
280.07M |
280.28M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
Diluted Earnings per Share |
|
($0.45) |
$0.24 |
$0.71 |
$0.51 |
$0.95 |
$0.31 |
$0.62 |
$0.37 |
$0.57 |
$0.53 |
$0.43 |
Weighted Average Diluted Shares Outstanding |
|
283.18M |
283.51M |
280.92M |
280.07M |
280.07M |
280.28M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
Weighted Average Basic & Diluted Shares Outstanding |
|
282.98M |
281.17M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
Cash Dividends to Common per Share |
|
$0.67 |
- |
$0.70 |
$0.75 |
$0.75 |
- |
- |
- |
- |
- |
$0.70 |
Annual Cash Flow Statements for FS KKR Capital
This table details how cash moves in and out of FS KKR Capital's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
85 |
186 |
-126 |
-20 |
65 |
Net Cash From Operating Activities |
|
675 |
-639 |
1,107 |
1,384 |
1,901 |
Net Cash From Continuing Operating Activities |
|
675 |
-639 |
1,107 |
1,384 |
1,901 |
Net Income / (Loss) Continuing Operations |
|
-405 |
1,515 |
92 |
696 |
585 |
Consolidated Net Income / (Loss) |
|
-405 |
1,515 |
92 |
696 |
585 |
Depreciation Expense |
|
- |
- |
981 |
-166 |
-217 |
Amortization Expense |
|
-3.00 |
-62 |
-73 |
-42 |
-42 |
Non-Cash Adjustments to Reconcile Net Income |
|
605 |
-1,729 |
-215 |
983 |
1,495 |
Changes in Operating Assets and Liabilities, net |
|
478 |
-363 |
322 |
-87 |
80 |
Net Cash From Investing Activities |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Cash From Continuing Investing Activities |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Cash From Financing Activities |
|
-590 |
825 |
-1,233 |
-1,404 |
-1,836 |
Net Cash From Continuing Financing Activities |
|
-590 |
825 |
-1,233 |
-1,404 |
-1,836 |
Issuance of Debt |
|
3,379 |
5,006 |
3,243 |
2,169 |
4,957 |
Repayment of Debt |
|
-3,582 |
-3,667 |
-3,682 |
-2,718 |
-5,785 |
Repurchase of Common Equity |
|
-47 |
-12 |
-56 |
-32 |
0.00 |
Payment of Dividends |
|
-340 |
-502 |
-738 |
-823 |
-1,008 |
Cash Interest Paid |
|
- |
194 |
331 |
443 |
437 |
Cash Income Taxes Paid |
|
7.00 |
9.00 |
0.00 |
1.00 |
3.00 |
Quarterly Cash Flow Statements for FS KKR Capital
This table details how cash moves in and out of FS KKR Capital's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
-3.00 |
-15 |
-1.00 |
24 |
-98 |
55 |
11 |
191 |
-62 |
-75 |
176 |
Net Cash From Operating Activities |
|
326 |
696 |
247 |
761 |
242 |
134 |
466 |
376 |
81 |
978 |
-418 |
Net Cash From Continuing Operating Activities |
|
326 |
696 |
247 |
761 |
242 |
134 |
466 |
376 |
81 |
978 |
-418 |
Net Income / (Loss) Continuing Operations |
|
-127 |
67 |
199 |
142 |
265 |
90 |
173 |
105 |
160 |
147 |
120 |
Consolidated Net Income / (Loss) |
|
-127 |
67 |
199 |
142 |
265 |
90 |
173 |
105 |
160 |
147 |
120 |
Depreciation Expense |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
14 |
Amortization Expense |
|
-15 |
-15 |
-11 |
-10 |
-10 |
-11 |
-11 |
-11 |
-13 |
-7.00 |
-4.00 |
Non-Cash Adjustments to Reconcile Net Income |
|
345 |
-481 |
123 |
526 |
97 |
237 |
424 |
165 |
216 |
690 |
-600 |
Changes in Operating Assets and Liabilities, net |
|
123 |
144 |
-64 |
103 |
-110 |
-16 |
-120 |
117 |
-282 |
365 |
52 |
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 |
|
-329 |
-711 |
-248 |
-737 |
-340 |
-79 |
-455 |
-185 |
-143 |
-1,053 |
594 |
Net Cash From Continuing Financing Activities |
|
-329 |
-711 |
-248 |
-737 |
-340 |
-79 |
-455 |
-185 |
-143 |
-1,053 |
594 |
Issuance of Debt |
|
667 |
395 |
360 |
832 |
-65 |
1,042 |
1,019 |
1,336 |
1,070 |
1,532 |
2,831 |
Repayment of Debt |
|
-793 |
-893 |
-384 |
-1,359 |
-65 |
-910 |
-1,264 |
-1,311 |
-1,017 |
-2,193 |
-2,237 |
Payment of Dividends |
|
-193 |
-190 |
-192 |
-210 |
-210 |
-211 |
-210 |
-210 |
-196 |
-392 |
0.00 |
Cash Interest Paid |
|
102 |
83 |
126 |
93 |
129 |
95 |
119 |
84 |
131 |
103 |
151 |
Cash Income Taxes Paid |
|
2.00 |
-13 |
19 |
1.00 |
- |
-19 |
23 |
2.00 |
1.00 |
-23 |
0.00 |
Annual Balance Sheets for FS KKR Capital
This table presents FS KKR Capital's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
2021 |
2022 |
2023 |
2024 |
Total Assets |
17,228 |
16,124 |
15,469 |
14,219 |
Cash and Due from Banks |
258 |
248 |
223 |
278 |
Trading Account Securities |
- |
- |
14,649 |
13,491 |
Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
0.00 |
Deferred Acquisition Cost |
16 |
23 |
32 |
26 |
Other Assets |
16,945 |
15,829 |
562 |
422 |
Total Liabilities & Shareholders' Equity |
17,228 |
16,124 |
15,469 |
14,219 |
Total Liabilities |
9,498 |
9,112 |
8,620 |
7,597 |
Accrued Interest Payable |
70 |
90 |
98 |
108 |
Long-Term Debt |
9,142 |
8,694 |
8,187 |
7,351 |
Other Long-Term Liabilities |
286 |
328 |
335 |
138 |
Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
7,730 |
7,012 |
6,849 |
6,622 |
Total Preferred & Common Equity |
7,730 |
7,012 |
6,849 |
6,622 |
Preferred Stock |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
7,730 |
7,012 |
6,849 |
6,622 |
Common Stock |
9,658 |
9,610 |
9,437 |
9,284 |
Retained Earnings |
-1,928 |
-2,598 |
-2,588 |
-2,662 |
Quarterly Balance Sheets for FS KKR Capital
This table presents FS KKR Capital's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
16,716 |
16,058 |
15,488 |
15,384 |
15,152 |
15,101 |
15,149 |
14,915 |
Cash and Due from Banks |
|
264 |
245 |
225 |
171 |
234 |
408 |
366 |
289 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Deferred Acquisition Cost |
|
22 |
23 |
26 |
25 |
31 |
29 |
27 |
26 |
Other Assets |
|
692 |
15,769 |
15,215 |
15,168 |
14,868 |
14,664 |
14,756 |
14,602 |
Total Liabilities & Shareholders' Equity |
|
16,716 |
16,058 |
15,488 |
15,384 |
15,152 |
15,101 |
15,149 |
14,915 |
Total Liabilities |
|
9,556 |
9,075 |
8,573 |
8,414 |
8,340 |
8,394 |
8,478 |
8,369 |
Accrued Interest Payable |
|
67 |
74 |
95 |
79 |
91 |
117 |
99 |
65 |
Long-Term Debt |
|
9,137 |
8,678 |
8,158 |
8,016 |
7,934 |
7,956 |
8,060 |
7,989 |
Other Long-Term Liabilities |
|
352 |
323 |
320 |
319 |
315 |
321 |
319 |
315 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
7,160 |
6,983 |
6,915 |
6,970 |
6,812 |
6,707 |
6,671 |
6,546 |
Total Preferred & Common Equity |
|
7,160 |
6,983 |
6,915 |
6,970 |
6,812 |
6,707 |
6,671 |
6,546 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
7,160 |
6,983 |
6,915 |
6,970 |
6,812 |
6,707 |
6,671 |
6,546 |
Common Stock |
|
9,625 |
9,578 |
9,578 |
9,578 |
9,437 |
9,437 |
9,437 |
9,284 |
Retained Earnings |
|
-2,465 |
-2,595 |
-2,663 |
-2,608 |
-2,625 |
-2,730 |
-2,766 |
-2,738 |
Annual Metrics And Ratios for FS KKR Capital
This table displays calculated financial ratios and metrics derived from FS KKR Capital's official financial filings.
Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
86.99% |
51.65% |
2.48% |
-7.85% |
EBITDA Growth |
|
0.00% |
57.10% |
237.48% |
-60.60% |
-18.27% |
EBIT Growth |
|
0.00% |
73.90% |
49.07% |
3.39% |
-8.53% |
NOPAT Growth |
|
0.00% |
76.44% |
48.12% |
3.12% |
-8.86% |
Net Income Growth |
|
0.00% |
474.07% |
-93.93% |
656.52% |
-15.95% |
EPS Growth |
|
0.00% |
0.00% |
-95.53% |
675.00% |
-15.73% |
Operating Cash Flow Growth |
|
0.00% |
-194.67% |
273.24% |
25.02% |
37.36% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
112.47% |
-23.09% |
20.10% |
Invested Capital Growth |
|
0.00% |
0.00% |
-6.91% |
-4.27% |
-7.07% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-16.84% |
-2.79% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-20.67% |
-29.46% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-2.35% |
-3.24% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-4.70% |
-5.90% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
3.42% |
10.80% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
2.90% |
11.76% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
1,319.23% |
-28.88% |
79.85% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
67.65% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.33% |
-5.15% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
EBITDA Margin |
|
72.07% |
60.55% |
134.74% |
51.80% |
45.94% |
EBIT Margin |
|
72.71% |
67.62% |
66.47% |
67.06% |
66.56% |
Profit (Net Income) Margin |
|
-86.35% |
172.75% |
6.92% |
51.06% |
46.58% |
Tax Burden Percent |
|
-118.77% |
254.19% |
10.41% |
76.15% |
69.98% |
Interest Burden Percent |
|
100.00% |
100.51% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
2.93% |
2.01% |
2.15% |
2.41% |
2.75% |
Return on Invested Capital (ROIC) |
|
0.00% |
6.92% |
5.31% |
5.80% |
5.61% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
27.29% |
-3.36% |
3.48% |
2.67% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
32.28% |
-4.06% |
4.24% |
3.08% |
Return on Equity (ROE) |
|
0.00% |
39.20% |
1.25% |
10.04% |
8.69% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-193.08% |
12.47% |
10.16% |
12.93% |
Operating Return on Assets (OROA) |
|
0.00% |
3.44% |
5.30% |
5.79% |
5.63% |
Return on Assets (ROA) |
|
0.00% |
8.79% |
0.55% |
4.41% |
3.94% |
Return on Common Equity (ROCE) |
|
0.00% |
39.20% |
1.25% |
10.04% |
8.69% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
19.60% |
1.31% |
10.16% |
8.83% |
Net Operating Profit after Tax (NOPAT) |
|
331 |
584 |
865 |
892 |
813 |
NOPAT Margin |
|
70.58% |
66.59% |
65.04% |
65.44% |
64.73% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-20.37% |
8.67% |
2.32% |
2.93% |
SG&A Expenses to Revenue |
|
0.00% |
8.78% |
11.95% |
13.28% |
13.30% |
Operating Expenses to Revenue |
|
27.29% |
32.38% |
33.53% |
32.94% |
33.44% |
Earnings before Interest and Taxes (EBIT) |
|
341 |
593 |
884 |
914 |
836 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
338 |
531 |
1,792 |
706 |
577 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.52 |
0.71 |
0.92 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.52 |
0.71 |
0.92 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
2.77 |
3.55 |
4.84 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
39.98 |
6.95 |
10.40 |
Dividend Yield |
|
30.64% |
16.91% |
19.47% |
15.68% |
10.41% |
Earnings Yield |
|
0.00% |
0.00% |
2.50% |
14.38% |
9.62% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.77 |
0.85 |
0.94 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
9.12 |
9.39 |
10.47 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
6.77 |
18.14 |
22.80 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
13.71 |
14.01 |
15.74 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
14.02 |
14.36 |
16.18 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
10.95 |
9.25 |
6.92 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
5.97 |
8.20 |
7.01 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
1.18 |
1.24 |
1.20 |
1.11 |
Long-Term Debt to Equity |
|
0.00 |
1.18 |
1.24 |
1.20 |
1.11 |
Financial Leverage |
|
0.00 |
1.18 |
1.21 |
1.22 |
1.15 |
Leverage Ratio |
|
0.00 |
2.23 |
2.26 |
2.28 |
2.20 |
Compound Leverage Factor |
|
0.00 |
2.24 |
2.26 |
2.28 |
2.20 |
Debt to Total Capital |
|
0.00% |
54.18% |
55.35% |
54.45% |
52.61% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
54.18% |
55.35% |
54.45% |
52.61% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
45.82% |
44.65% |
45.55% |
47.39% |
Debt to EBITDA |
|
0.00 |
17.22 |
4.85 |
11.60 |
12.74 |
Net Debt to EBITDA |
|
0.00 |
16.73 |
4.71 |
11.28 |
12.26 |
Long-Term Debt to EBITDA |
|
0.00 |
17.22 |
4.85 |
11.60 |
12.74 |
Debt to NOPAT |
|
0.00 |
15.65 |
10.05 |
9.18 |
9.04 |
Net Debt to NOPAT |
|
0.00 |
15.21 |
9.76 |
8.93 |
8.70 |
Long-Term Debt to NOPAT |
|
0.00 |
15.65 |
10.05 |
9.18 |
9.04 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-16,288 |
2,031 |
1,562 |
1,876 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-70.51 |
5.56 |
3.34 |
4.03 |
Operating Cash Flow to Interest Expense |
|
3.97 |
-2.77 |
3.03 |
2.96 |
4.09 |
Operating Cash Flow Less CapEx to Interest Expense |
|
3.97 |
-2.77 |
3.03 |
2.96 |
4.09 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.05 |
0.08 |
0.09 |
0.08 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
16,872 |
15,706 |
15,036 |
13,973 |
Invested Capital Turnover |
|
0.00 |
0.10 |
0.08 |
0.09 |
0.09 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
16,872 |
-1,166 |
-670 |
-1,063 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
12,124 |
12,805 |
13,156 |
Market Capitalization |
|
0.00 |
0.00 |
3,678 |
4,841 |
6,083 |
Book Value per Share |
|
$0.00 |
$36.52 |
$24.78 |
$24.45 |
$23.64 |
Tangible Book Value per Share |
|
$0.00 |
$36.52 |
$24.78 |
$24.45 |
$23.64 |
Total Capital |
|
0.00 |
16,872 |
15,706 |
15,036 |
13,973 |
Total Debt |
|
0.00 |
9,142 |
8,694 |
8,187 |
7,351 |
Total Long-Term Debt |
|
0.00 |
9,142 |
8,694 |
8,187 |
7,351 |
Net Debt |
|
0.00 |
8,884 |
8,446 |
7,964 |
7,073 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
736 |
-931 |
773 |
196 |
228 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
9,142 |
8,694 |
8,187 |
7,351 |
Total Depreciation and Amortization (D&A) |
|
-3.00 |
-62 |
908 |
-208 |
-259 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$2.48 |
$2.09 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
280.28M |
280.07M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$2.48 |
$2.09 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
280.28M |
280.07M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
281.17M |
280.07M |
280.07M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
331 |
584 |
865 |
892 |
813 |
Normalized NOPAT Margin |
|
70.58% |
66.59% |
65.04% |
65.44% |
64.73% |
Pre Tax Income Margin |
|
72.71% |
67.96% |
66.47% |
67.06% |
66.56% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
2.01 |
2.57 |
2.42 |
1.96 |
1.80 |
NOPAT to Interest Expense |
|
1.95 |
2.53 |
2.37 |
1.91 |
1.75 |
EBIT Less CapEx to Interest Expense |
|
2.01 |
2.57 |
2.42 |
1.96 |
1.80 |
NOPAT Less CapEx to Interest Expense |
|
1.95 |
2.53 |
2.37 |
1.91 |
1.75 |
Payout Ratios |
|
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-83.95% |
33.14% |
802.17% |
118.25% |
172.31% |
Augmented Payout Ratio |
|
-95.56% |
33.93% |
863.04% |
122.84% |
172.31% |
Quarterly Metrics And Ratios for FS KKR Capital
This table displays calculated financial ratios and metrics derived from FS KKR Capital's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
8.20% |
0.00% |
7.21% |
48.55% |
40.91% |
-74.59% |
-7.02% |
-4.98% |
-5.16% |
-38.30% |
-7.83% |
EBITDA Growth |
|
0.50% |
0.00% |
12.37% |
17.74% |
10.89% |
-7.86% |
-7.80% |
-6.85% |
-9.82% |
-11.37% |
1,213.33% |
EBIT Growth |
|
7.96% |
0.00% |
4.09% |
12.81% |
7.83% |
-9.02% |
-7.42% |
-6.11% |
-8.12% |
-12.61% |
-11.79% |
NOPAT Growth |
|
7.46% |
0.00% |
4.09% |
12.81% |
8.33% |
-9.02% |
-7.42% |
-6.11% |
-8.12% |
-12.61% |
-11.79% |
Net Income Growth |
|
-147.04% |
0.00% |
-11.56% |
294.52% |
308.66% |
34.33% |
-13.07% |
-26.06% |
-39.62% |
63.33% |
-30.64% |
EPS Growth |
|
-147.37% |
0.00% |
-10.13% |
296.15% |
311.11% |
29.17% |
-12.68% |
-27.45% |
-40.00% |
70.97% |
-30.65% |
Operating Cash Flow Growth |
|
0.00% |
309.01% |
147.50% |
25.79% |
-25.77% |
-80.75% |
88.66% |
-50.59% |
-66.53% |
629.85% |
-189.70% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
109.61% |
0.00% |
107.30% |
104.21% |
-69.58% |
40.92% |
-64.69% |
Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-8.04% |
-4.27% |
-5.84% |
-2.72% |
-1.70% |
-7.07% |
-1.43% |
Revenue Q/Q Growth |
|
6.11% |
12.12% |
-7.57% |
35.09% |
0.65% |
-79.78% |
50.71% |
38.05% |
0.46% |
-86.85% |
589.66% |
EBITDA Q/Q Growth |
|
8.60% |
13.37% |
-4.80% |
0.46% |
2.28% |
-5.80% |
-4.74% |
1.49% |
-0.98% |
-7.43% |
5.35% |
EBIT Q/Q Growth |
|
6.90% |
12.44% |
-6.15% |
0.00% |
2.18% |
-5.13% |
-4.50% |
1.42% |
0.00% |
-9.77% |
-3.61% |
NOPAT Q/Q Growth |
|
6.40% |
12.96% |
-6.15% |
0.00% |
2.18% |
-5.13% |
-4.50% |
1.42% |
0.00% |
-9.77% |
-3.61% |
Net Income Q/Q Growth |
|
-73.97% |
152.76% |
197.01% |
-28.64% |
86.62% |
-66.04% |
92.22% |
-39.31% |
52.38% |
-8.13% |
-18.37% |
EPS Q/Q Growth |
|
-73.08% |
153.33% |
195.83% |
-28.17% |
86.27% |
-67.37% |
100.00% |
-40.32% |
54.05% |
-7.02% |
-18.87% |
Operating Cash Flow Q/Q Growth |
|
-46.12% |
113.50% |
-64.51% |
208.10% |
-68.20% |
-44.63% |
247.76% |
-19.31% |
-78.46% |
1,107.41% |
-142.74% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
100.00% |
0.00% |
3.81% |
110.41% |
-42.27% |
26.35% |
-44.54% |
-24.80% |
167.45% |
-68.34% |
Invested Capital Q/Q Growth |
|
0.00% |
-3.63% |
-0.29% |
-3.75% |
-0.58% |
0.33% |
-1.93% |
-0.56% |
0.46% |
-5.15% |
4.02% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
61.21% |
61.89% |
63.74% |
47.40% |
48.17% |
224.47% |
63.21% |
46.47% |
45.81% |
322.41% |
49.25% |
EBIT Margin |
|
65.76% |
65.95% |
66.96% |
49.57% |
50.32% |
236.17% |
66.67% |
48.97% |
48.75% |
334.48% |
46.75% |
Profit (Net Income) Margin |
|
-38.48% |
18.11% |
58.19% |
30.74% |
56.99% |
95.74% |
54.40% |
23.92% |
36.28% |
253.45% |
30.00% |
Tax Burden Percent |
|
-58.53% |
27.46% |
86.90% |
62.01% |
113.25% |
40.54% |
81.60% |
48.84% |
74.42% |
75.77% |
64.17% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.46% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
5.58% |
11.57% |
9.89% |
5.27% |
20.94% |
5.87% |
4.33% |
4.24% |
28.96% |
3.90% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
3.55% |
10.88% |
7.76% |
5.63% |
19.38% |
5.40% |
2.97% |
3.56% |
28.36% |
3.06% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
4.40% |
13.52% |
9.15% |
6.84% |
23.60% |
6.51% |
3.51% |
4.19% |
32.71% |
3.65% |
Return on Equity (ROE) |
|
0.00% |
9.98% |
25.09% |
19.05% |
12.11% |
44.54% |
12.38% |
7.85% |
8.43% |
61.67% |
7.55% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
12.93% |
0.00% |
0.00% |
0.00% |
10.16% |
11.92% |
8.70% |
7.53% |
12.93% |
6.98% |
Operating Return on Assets (OROA) |
|
0.00% |
5.26% |
5.64% |
4.81% |
5.14% |
20.38% |
5.72% |
4.21% |
4.13% |
28.30% |
3.80% |
Return on Assets (ROA) |
|
0.00% |
1.44% |
4.90% |
2.98% |
5.82% |
8.26% |
4.67% |
2.06% |
3.07% |
21.45% |
2.44% |
Return on Common Equity (ROCE) |
|
0.00% |
9.98% |
25.09% |
19.05% |
12.11% |
44.54% |
12.38% |
7.85% |
8.43% |
61.67% |
7.55% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.95% |
4.06% |
9.66% |
0.00% |
9.84% |
9.44% |
7.91% |
0.00% |
8.13% |
Net Operating Profit after Tax (NOPAT) |
|
216 |
244 |
229 |
229 |
234 |
222 |
212 |
215 |
215 |
194 |
187 |
NOPAT Margin |
|
65.45% |
65.95% |
66.96% |
49.57% |
50.32% |
236.17% |
66.67% |
48.97% |
48.75% |
334.48% |
46.75% |
Net Nonoperating Expense Percent (NNEP) |
|
7.51% |
2.04% |
0.69% |
2.13% |
-0.36% |
1.56% |
0.47% |
1.37% |
0.68% |
0.61% |
0.84% |
SG&A Expenses to Revenue |
|
12.12% |
11.35% |
13.45% |
10.17% |
10.11% |
43.62% |
13.52% |
10.25% |
9.98% |
60.34% |
9.75% |
Operating Expenses to Revenue |
|
34.24% |
34.05% |
33.04% |
50.43% |
49.68% |
-136.17% |
33.33% |
51.03% |
51.25% |
-234.48% |
53.25% |
Earnings before Interest and Taxes (EBIT) |
|
217 |
244 |
229 |
229 |
234 |
222 |
212 |
215 |
215 |
194 |
187 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
202 |
229 |
218 |
219 |
224 |
211 |
201 |
204 |
202 |
187 |
197 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.52 |
0.62 |
0.67 |
0.68 |
0.71 |
0.76 |
0.82 |
0.83 |
0.92 |
0.90 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.52 |
0.62 |
0.67 |
0.68 |
0.71 |
0.76 |
0.82 |
0.83 |
0.92 |
0.90 |
Price to Revenue (P/Rev) |
|
0.00 |
2.77 |
3.18 |
3.07 |
2.90 |
3.55 |
3.84 |
4.20 |
4.28 |
4.84 |
4.80 |
Price to Earnings (P/E) |
|
0.00 |
39.98 |
65.21 |
16.44 |
7.05 |
6.95 |
7.68 |
8.73 |
10.47 |
10.40 |
11.03 |
Dividend Yield |
|
19.55% |
19.47% |
16.59% |
15.46% |
15.51% |
15.68% |
11.86% |
11.35% |
11.40% |
10.41% |
13.60% |
Earnings Yield |
|
0.00% |
2.50% |
1.53% |
6.08% |
14.17% |
14.38% |
13.02% |
11.46% |
9.56% |
9.62% |
9.07% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.77 |
0.81 |
0.83 |
0.84 |
0.85 |
0.87 |
0.89 |
0.90 |
0.94 |
0.93 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
9.12 |
9.41 |
8.35 |
7.68 |
9.39 |
9.59 |
9.93 |
10.23 |
10.47 |
11.10 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
6.77 |
15.25 |
14.46 |
14.15 |
18.14 |
15.02 |
15.56 |
16.16 |
22.80 |
17.88 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
13.71 |
14.26 |
13.66 |
13.45 |
14.01 |
14.32 |
14.81 |
15.30 |
15.74 |
16.73 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
14.02 |
14.26 |
13.66 |
13.45 |
14.36 |
14.32 |
14.81 |
15.30 |
16.18 |
16.73 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
10.95 |
6.80 |
6.18 |
6.47 |
9.25 |
8.01 |
10.73 |
12.51 |
6.92 |
13.34 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.20 |
7.09 |
10.11 |
11.81 |
7.01 |
13.28 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.28 |
1.24 |
1.24 |
1.18 |
1.15 |
1.20 |
1.16 |
1.19 |
1.21 |
1.11 |
1.22 |
Long-Term Debt to Equity |
|
1.28 |
1.24 |
1.24 |
1.18 |
1.15 |
1.20 |
1.16 |
1.19 |
1.21 |
1.11 |
1.22 |
Financial Leverage |
|
1.28 |
1.24 |
1.24 |
1.18 |
1.21 |
1.22 |
1.20 |
1.18 |
1.18 |
1.15 |
1.19 |
Leverage Ratio |
|
2.33 |
2.26 |
2.30 |
2.24 |
2.27 |
2.28 |
2.26 |
2.25 |
2.24 |
2.20 |
2.25 |
Compound Leverage Factor |
|
2.33 |
2.26 |
2.30 |
2.24 |
2.27 |
2.28 |
2.26 |
2.25 |
2.24 |
2.20 |
2.25 |
Debt to Total Capital |
|
56.07% |
55.35% |
55.41% |
54.12% |
53.49% |
54.45% |
53.80% |
54.26% |
54.71% |
52.61% |
54.96% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
56.07% |
55.35% |
55.41% |
54.12% |
53.49% |
54.45% |
53.80% |
54.26% |
54.71% |
52.61% |
54.96% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
43.93% |
44.65% |
44.59% |
45.88% |
46.51% |
45.55% |
46.20% |
45.74% |
45.29% |
47.39% |
45.04% |
Debt to EBITDA |
|
0.00 |
4.85 |
10.39 |
9.40 |
9.01 |
11.60 |
9.28 |
9.47 |
9.85 |
12.74 |
10.53 |
Net Debt to EBITDA |
|
0.00 |
4.71 |
10.10 |
9.14 |
8.81 |
11.28 |
9.01 |
8.99 |
9.41 |
12.26 |
10.14 |
Long-Term Debt to EBITDA |
|
0.00 |
4.85 |
10.39 |
9.40 |
9.01 |
11.60 |
9.28 |
9.47 |
9.85 |
12.74 |
10.53 |
Debt to NOPAT |
|
0.00 |
10.05 |
9.72 |
8.88 |
8.56 |
9.18 |
8.85 |
9.01 |
9.33 |
9.04 |
9.85 |
Net Debt to NOPAT |
|
0.00 |
9.76 |
9.44 |
8.63 |
8.38 |
8.93 |
8.58 |
8.55 |
8.91 |
8.70 |
9.49 |
Long-Term Debt to NOPAT |
|
0.00 |
10.05 |
9.72 |
8.88 |
8.56 |
9.18 |
8.85 |
9.01 |
9.33 |
9.04 |
9.85 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-16,081 |
0.00 |
-15,432 |
-14,844 |
1,545 |
892 |
1,127 |
625 |
470 |
1,257 |
398 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
-167.51 |
0.00 |
-135.37 |
0.00 |
0.00 |
2.53 |
9.72 |
0.00 |
0.00 |
3.60 |
0.00 |
Operating Cash Flow to Interest Expense |
|
3.40 |
6.39 |
2.17 |
0.00 |
0.00 |
0.38 |
4.02 |
0.00 |
0.00 |
2.80 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
3.40 |
6.39 |
2.17 |
0.00 |
0.00 |
0.38 |
4.02 |
0.00 |
0.00 |
2.80 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.08 |
0.08 |
0.10 |
0.10 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.08 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
16,297 |
15,706 |
15,661 |
15,073 |
14,986 |
15,036 |
14,746 |
14,663 |
14,731 |
13,973 |
14,535 |
Invested Capital Turnover |
|
0.00 |
0.08 |
0.17 |
0.20 |
0.10 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
Increase / (Decrease) in Invested Capital |
|
16,297 |
0.00 |
15,661 |
15,073 |
-1,311 |
-670 |
-915 |
-410 |
-255 |
-1,063 |
-211 |
Enterprise Value (EV) |
|
0.00 |
12,124 |
12,737 |
12,553 |
12,593 |
12,805 |
12,846 |
13,074 |
13,220 |
13,156 |
13,567 |
Market Capitalization |
|
0.00 |
3,678 |
4,304 |
4,620 |
4,748 |
4,841 |
5,146 |
5,526 |
5,526 |
6,083 |
5,867 |
Book Value per Share |
|
$25.28 |
$24.78 |
$24.84 |
$24.69 |
$24.89 |
$24.45 |
$24.32 |
$23.95 |
$23.82 |
$23.64 |
$23.37 |
Tangible Book Value per Share |
|
$25.28 |
$24.78 |
$24.84 |
$24.69 |
$24.89 |
$24.45 |
$24.32 |
$23.95 |
$23.82 |
$23.64 |
$23.37 |
Total Capital |
|
16,297 |
15,706 |
15,661 |
15,073 |
14,986 |
15,036 |
14,746 |
14,663 |
14,731 |
13,973 |
14,535 |
Total Debt |
|
9,137 |
8,694 |
8,678 |
8,158 |
8,016 |
8,187 |
7,934 |
7,956 |
8,060 |
7,351 |
7,989 |
Total Long-Term Debt |
|
9,137 |
8,694 |
8,678 |
8,158 |
8,016 |
8,187 |
7,934 |
7,956 |
8,060 |
7,351 |
7,989 |
Net Debt |
|
8,873 |
8,446 |
8,433 |
7,933 |
7,845 |
7,964 |
7,700 |
7,548 |
7,694 |
7,073 |
7,700 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
343 |
177 |
30 |
87 |
-31 |
132 |
39 |
110 |
55 |
47 |
67 |
Net Nonoperating Obligations (NNO) |
|
9,137 |
8,694 |
8,678 |
8,158 |
8,016 |
8,187 |
7,934 |
7,956 |
8,060 |
7,351 |
7,989 |
Total Depreciation and Amortization (D&A) |
|
-15 |
-15 |
-11 |
-10 |
-10 |
-11 |
-11 |
-11 |
-13 |
-7.00 |
10 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.45) |
$0.24 |
$0.71 |
$0.51 |
$0.95 |
$0.31 |
$0.62 |
$0.37 |
$0.57 |
$0.53 |
$0.43 |
Adjusted Weighted Average Basic Shares Outstanding |
|
283.18M |
283.51M |
280.92M |
280.07M |
280.07M |
280.28M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
Adjusted Diluted Earnings per Share |
|
($0.45) |
$0.24 |
$0.71 |
$0.51 |
$0.95 |
$0.31 |
$0.62 |
$0.37 |
$0.57 |
$0.53 |
$0.43 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
283.18M |
283.51M |
280.92M |
280.07M |
280.07M |
280.28M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
282.98M |
281.17M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
280.07M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
216 |
171 |
160 |
160 |
164 |
155 |
148 |
151 |
151 |
136 |
131 |
Normalized NOPAT Margin |
|
65.45% |
46.16% |
46.87% |
34.70% |
35.23% |
165.32% |
46.67% |
34.28% |
34.13% |
234.14% |
32.73% |
Pre Tax Income Margin |
|
65.76% |
65.95% |
66.96% |
49.57% |
50.32% |
236.17% |
66.67% |
48.97% |
48.75% |
334.48% |
46.75% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
2.26 |
2.24 |
2.01 |
0.00 |
0.00 |
0.63 |
1.83 |
0.00 |
0.00 |
0.56 |
0.00 |
NOPAT to Interest Expense |
|
2.25 |
2.24 |
2.01 |
0.00 |
0.00 |
0.63 |
1.83 |
0.00 |
0.00 |
0.56 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
2.26 |
2.24 |
2.01 |
0.00 |
0.00 |
0.63 |
1.83 |
0.00 |
0.00 |
0.56 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
2.25 |
2.24 |
2.01 |
0.00 |
0.00 |
0.63 |
1.83 |
0.00 |
0.00 |
0.56 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
802.17% |
1,142.42% |
279.36% |
119.17% |
118.25% |
125.52% |
132.86% |
156.63% |
172.31% |
150.00% |
Augmented Payout Ratio |
|
0.00% |
863.04% |
1,262.12% |
302.49% |
127.34% |
122.84% |
125.52% |
132.86% |
156.63% |
172.31% |
150.00% |
Key Financial Trends
FS KKR Capital Corp (NYSE: FSK) has displayed notable stability in its core interest income over the past several years, primarily driven by investment securities interest income. The quarterly financial statements from Q3 2022 through Q1 2025 reveal key trends in the company's profitability, expenses, cash flow, and balance sheet strength.
Positive Highlights:
- Consistent and substantial investment securities interest income ranging around $400 million in recent quarters, supporting steady net interest income without interest expense in Q1 2025, which boosted net interest income to $400 million.
- Growing consolidated net income to $120 million in Q1 2025 compared to prior quarters with earnings per share at $0.43, which shows profitability despite a challenging expense environment.
- Stable total assets around $15 billion over the last few quarters, indicating maintained asset base size and operational continuity.
- Strong common equity position at approximately $6.5 billion in Q1 2025, reflecting solid capitalization and shareholder equity backing.
- Net cash provided by financing activities improved to $594 million in Q1 2025 from a negative cash flow in financing activities in Q4 2024, showing better financing flexibility.
- Net change in cash and equivalents increased by $176 million in Q1 2025, indicating improved liquidity.
Neutral Observations:
- Salaries and employee benefits expenses remain relatively steady around $39 million to $47 million per quarter, indicating no significant changes in labor costs.
- Other operating expenses rose to $174 million in Q1 2025 from significantly negative values in Q4 2024, suggesting volatility but unclear impact without more context.
- No loans and leases reported on the balance sheet, consistent over time, reflecting the company’s business model focusing on securities investments rather than lending.
- Weighted average shares outstanding remain stable at about 280 million, showing no dilution trends.
Negative Concerns:
- Fluctuating other adjustments to consolidated net income have notably reduced net income, with a $67 million negative adjustment in Q1 2025 and similar impacts in prior quarters, indicating possible one-time charges or mark-to-market losses.
- Significant swings in cash flows from operating activities, including a negative $418 million in Q1 2025 compared to positive cash flows in previous quarters, warrant close monitoring for operational cash health.
- Quarterly interest expense was zero in Q1 2025 but very high ($349 million) in Q4 2024, suggesting changes in debt structure or capital costs volatility.
- Total liabilities remain extensive at around $8.3 billion, with long-term debt close to $8 billion, indicating a leveraged capital structure that could pose risks if earnings decline.
- Negative retained earnings around -$2.7 billion highlight accumulated losses or substantial dividend distributions over time, which may affect future growth or capital flexibility.
Summary: FS KKR Capital maintains a consistent interest income stream predominantly from investment securities with strong asset and equity bases. While the company has shown profitability and improving financing cash flows recently, the volatility in operating cash flows and periodic large negative income adjustments are areas of caution. The high leverage and negative retained earnings warrant attention from investors, especially given the fluctuations in interest expense and operating expenses over recent quarters.
08/06/25 01:22 AMAI Generated. May Contain Errors.