FS KKR Capital Corp
NYSE:FSK
Income Statement
Earnings Waterfall
FS KKR Capital Corp
Revenue
|
1.8B
USD
|
Cost of Revenue
|
-874m
USD
|
Gross Profit
|
956m
USD
|
Operating Expenses
|
-42m
USD
|
Operating Income
|
914m
USD
|
Other Expenses
|
-218m
USD
|
Net Income
|
696m
USD
|
Income Statement
FS KKR Capital Corp
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
475
N/A
|
479
+1%
|
476
-1%
|
468
-2%
|
465
-1%
|
459
-1%
|
486
+6%
|
473
-3%
|
475
+0%
|
469
-1%
|
432
-8%
|
429
-1%
|
423
-1%
|
426
+1%
|
414
-3%
|
418
+1%
|
419
+0%
|
414
-1%
|
411
-1%
|
402
-2%
|
394
-2%
|
488
+24%
|
591
+21%
|
696
+18%
|
779
+12%
|
763
-2%
|
714
-6%
|
662
-7%
|
639
-3%
|
611
-4%
|
667
+9%
|
880
+32%
|
1 081
+23%
|
1 326
+23%
|
1 499
+13%
|
1 550
+3%
|
1 635
+5%
|
1 695
+4%
|
1 778
+5%
|
1 832
+3%
|
1 830
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(207)
|
(208)
|
(216)
|
(218)
|
(198)
|
(197)
|
(194)
|
(178)
|
(191)
|
(186)
|
(185)
|
(196)
|
(197)
|
(199)
|
(199)
|
(201)
|
(202)
|
(201)
|
(199)
|
(183)
|
(173)
|
(219)
|
(266)
|
(309)
|
(342)
|
(322)
|
(296)
|
(282)
|
(276)
|
(267)
|
(283)
|
(382)
|
(481)
|
(593)
|
(692)
|
(726)
|
(769)
|
(808)
|
(846)
|
(869)
|
(874)
|
|
Gross Profit |
267
N/A
|
272
+2%
|
260
-4%
|
251
-4%
|
267
+6%
|
262
-2%
|
292
+12%
|
296
+1%
|
284
-4%
|
284
0%
|
247
-13%
|
233
-6%
|
226
-3%
|
227
+1%
|
216
-5%
|
217
+0%
|
217
+0%
|
213
-2%
|
213
0%
|
219
+3%
|
221
+1%
|
269
+22%
|
325
+21%
|
387
+19%
|
437
+13%
|
441
+1%
|
418
-5%
|
380
-9%
|
363
-4%
|
344
-5%
|
384
+12%
|
498
+30%
|
600
+20%
|
733
+22%
|
807
+10%
|
824
+2%
|
866
+5%
|
887
+2%
|
932
+5%
|
963
+3%
|
956
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(16)
|
(16)
|
(20)
|
(19)
|
(19)
|
(18)
|
(13)
|
(13)
|
(13)
|
(14)
|
(15)
|
(15)
|
(13)
|
(12)
|
(11)
|
(10)
|
(8)
|
(6)
|
(6)
|
(7)
|
(9)
|
705
|
703
|
701
|
(20)
|
(21)
|
(22)
|
(21)
|
(22)
|
(23)
|
(24)
|
(15)
|
(4)
|
5
|
18
|
17
|
18
|
6
|
(13)
|
(27)
|
(42)
|
|
Selling, General & Administrative |
(16)
|
(16)
|
(23)
|
(21)
|
(22)
|
(21)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(15)
|
(13)
|
(11)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(14)
|
(17)
|
(20)
|
(21)
|
(22)
|
(21)
|
(22)
|
(23)
|
(24)
|
(30)
|
(34)
|
(40)
|
(42)
|
(43)
|
(42)
|
(39)
|
(43)
|
(42)
|
(42)
|
|
Other Operating Expenses |
0
|
0
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
5
|
5
|
5
|
3
|
717
|
717
|
717
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
30
|
45
|
60
|
60
|
60
|
45
|
30
|
15
|
0
|
|
Operating Income |
251
N/A
|
256
+2%
|
240
-6%
|
232
-3%
|
247
+7%
|
243
-2%
|
279
+15%
|
282
+1%
|
271
-4%
|
269
-1%
|
233
-14%
|
218
-6%
|
213
-2%
|
216
+1%
|
205
-5%
|
207
+1%
|
209
+1%
|
207
-1%
|
206
0%
|
212
+3%
|
212
+0%
|
974
+359%
|
1 029
+6%
|
1 087
+6%
|
417
-62%
|
420
+1%
|
396
-6%
|
359
-9%
|
341
-5%
|
321
-6%
|
360
+12%
|
483
+34%
|
596
+23%
|
738
+24%
|
825
+12%
|
841
+2%
|
884
+5%
|
893
+1%
|
919
+3%
|
936
+2%
|
914
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
21
|
13
|
52
|
55
|
(47)
|
(53)
|
(106)
|
(170)
|
(227)
|
(307)
|
(182)
|
(48)
|
87
|
160
|
49
|
18
|
(22)
|
(70)
|
(119)
|
(222)
|
(353)
|
(309)
|
(232)
|
(209)
|
(164)
|
(971)
|
(1 103)
|
(927)
|
(736)
|
186
|
1 067
|
1 004
|
931
|
815
|
(207)
|
(619)
|
(768)
|
(803)
|
(617)
|
(243)
|
(193)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
717
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
(5)
|
(3)
|
|
Pre-Tax Income |
272
N/A
|
269
-1%
|
292
+8%
|
288
-1%
|
200
-30%
|
191
-5%
|
173
-9%
|
112
-35%
|
44
-60%
|
(38)
N/A
|
50
N/A
|
170
+238%
|
300
+76%
|
375
+25%
|
254
-32%
|
225
-11%
|
187
-17%
|
137
-27%
|
87
-36%
|
(10)
N/A
|
576
N/A
|
664
+15%
|
797
+20%
|
879
+10%
|
253
-71%
|
(551)
N/A
|
(707)
-28%
|
(568)
+20%
|
(395)
+30%
|
507
N/A
|
1 427
+181%
|
1 487
+4%
|
1 527
+3%
|
1 553
+2%
|
618
-60%
|
222
-64%
|
111
-50%
|
85
-23%
|
297
+249%
|
688
+132%
|
718
+4%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(12)
|
0
|
(15)
|
(15)
|
(19)
|
0
|
(16)
|
(16)
|
(22)
|
|
Income from Continuing Operations |
266
|
263
|
286
|
282
|
195
|
185
|
168
|
107
|
38
|
(44)
|
44
|
164
|
294
|
370
|
248
|
219
|
182
|
132
|
82
|
(15)
|
569
|
657
|
790
|
872
|
246
|
(558)
|
(714)
|
(575)
|
(405)
|
497
|
1 417
|
1 477
|
1 515
|
1 541
|
603
|
207
|
92
|
66
|
281
|
672
|
696
|
|
Net Income (Common) |
266
N/A
|
263
-1%
|
286
+9%
|
282
-1%
|
195
-31%
|
185
-5%
|
168
-10%
|
107
-36%
|
38
-64%
|
(44)
N/A
|
44
N/A
|
164
+270%
|
294
+79%
|
370
+26%
|
248
-33%
|
219
-12%
|
182
-17%
|
132
-28%
|
82
-38%
|
(15)
N/A
|
569
N/A
|
657
+16%
|
790
+20%
|
872
+10%
|
246
-72%
|
(558)
N/A
|
(714)
-28%
|
(575)
+19%
|
(405)
+30%
|
497
N/A
|
1 417
+185%
|
1 477
+4%
|
1 515
+3%
|
1 541
+2%
|
603
-61%
|
206
-66%
|
92
-55%
|
66
-28%
|
281
+326%
|
673
+140%
|
696
+3%
|
|
EPS (Diluted) |
4.11
N/A
|
4.05
-1%
|
4.47
+10%
|
4.7
+5%
|
3.13
-33%
|
3.06
-2%
|
2.79
-9%
|
1.77
-37%
|
0.63
-64%
|
-0.72
N/A
|
0.72
N/A
|
2.69
+274%
|
4.84
+80%
|
6.07
+25%
|
4.04
-33%
|
3.58
-11%
|
2.97
-17%
|
2.14
-28%
|
1.34
-37%
|
-0.26
N/A
|
9.05
N/A
|
4.98
-45%
|
6.04
+21%
|
6.73
+11%
|
1.9
-72%
|
-4.43
N/A
|
-5.76
-30%
|
-4.64
+19%
|
-3.26
+30%
|
4.03
N/A
|
9.42
+134%
|
5.18
-45%
|
7.16
+38%
|
5.42
-24%
|
2.11
-61%
|
0.71
-66%
|
0.33
-54%
|
0.24
-27%
|
1.01
+321%
|
2.41
+139%
|
2.48
+3%
|