Blue Owl Capital Corp
NYSE:OBDC
Income Statement
Earnings Waterfall
Blue Owl Capital Corp
Revenue
|
1.6B
USD
|
Cost of Revenue
|
-802.6m
USD
|
Gross Profit
|
801.4m
USD
|
Operating Expenses
|
-42.3m
USD
|
Operating Income
|
759.1m
USD
|
Other Expenses
|
14.8m
USD
|
Net Income
|
774m
USD
|
Income Statement
Blue Owl Capital Corp
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 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||
Revenue |
160
N/A
|
202
+26%
|
255
+26%
|
318
+25%
|
389
+22%
|
475
+22%
|
565
+19%
|
643
+14%
|
718
+12%
|
771
+7%
|
785
+2%
|
784
0%
|
803
+2%
|
820
+2%
|
879
+7%
|
961
+9%
|
1 021
+6%
|
1 064
+4%
|
1 088
+2%
|
1 133
+4%
|
1 202
+6%
|
1 316
+9%
|
1 436
+9%
|
1 521
+6%
|
1 582
+4%
|
1 604
+1%
|
|
Gross Profit | |||||||||||||||||||||||||||
Cost of Revenue |
(56)
|
(72)
|
(90)
|
(109)
|
(129)
|
(155)
|
(177)
|
(218)
|
(273)
|
(319)
|
(362)
|
(382)
|
(392)
|
(408)
|
(435)
|
(469)
|
(501)
|
(521)
|
(539)
|
(566)
|
(610)
|
(669)
|
(726)
|
(766)
|
(789)
|
(803)
|
|
Gross Profit |
104
N/A
|
130
+25%
|
165
+27%
|
210
+27%
|
260
+24%
|
320
+23%
|
388
+21%
|
424
+9%
|
446
+5%
|
453
+2%
|
423
-6%
|
402
-5%
|
411
+2%
|
412
+0%
|
444
+8%
|
492
+11%
|
521
+6%
|
543
+4%
|
550
+1%
|
567
+3%
|
592
+4%
|
647
+9%
|
710
+10%
|
755
+6%
|
793
+5%
|
801
+1%
|
|
Operating Income | |||||||||||||||||||||||||||
Operating Expenses |
(11)
|
(11)
|
(13)
|
(14)
|
(14)
|
(17)
|
(18)
|
12
|
52
|
93
|
132
|
143
|
106
|
64
|
22
|
(23)
|
(30)
|
(30)
|
(31)
|
(30)
|
(31)
|
(34)
|
(36)
|
(39)
|
(41)
|
(42)
|
|
Selling, General & Administrative |
(10)
|
(11)
|
(12)
|
(14)
|
(14)
|
(17)
|
(18)
|
(20)
|
(21)
|
(23)
|
(24)
|
(21)
|
(26)
|
(25)
|
(26)
|
(31)
|
(30)
|
(30)
|
(31)
|
(30)
|
(31)
|
(34)
|
(36)
|
(39)
|
(41)
|
(42)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32
|
73
|
116
|
156
|
165
|
131
|
88
|
49
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
94
N/A
|
120
+28%
|
153
+28%
|
196
+28%
|
246
+25%
|
303
+23%
|
370
+22%
|
436
+18%
|
498
+14%
|
545
+10%
|
556
+2%
|
546
-2%
|
517
-5%
|
476
-8%
|
466
-2%
|
469
+0%
|
491
+5%
|
513
+5%
|
519
+1%
|
537
+3%
|
561
+5%
|
613
+9%
|
674
+10%
|
717
+6%
|
752
+5%
|
759
+1%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||
Interest Income Expense |
10
|
10
|
8
|
10
|
(43)
|
(30)
|
(24)
|
(44)
|
0
|
(475)
|
(306)
|
(198)
|
(125)
|
389
|
246
|
175
|
143
|
4
|
(189)
|
(88)
|
(91)
|
16
|
187
|
88
|
45
|
19
|
|
Non-Reccuring Items |
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
|
|
Pre-Tax Income |
104
N/A
|
130
+25%
|
161
+24%
|
206
+28%
|
202
-2%
|
272
+35%
|
346
+27%
|
393
+13%
|
498
+27%
|
71
-86%
|
250
+252%
|
347
+39%
|
391
+13%
|
865
+121%
|
713
-18%
|
644
-10%
|
634
-2%
|
517
-18%
|
330
-36%
|
449
+36%
|
470
+5%
|
629
+34%
|
861
+37%
|
805
-7%
|
798
-1%
|
778
-2%
|
|
Net Income | |||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(6)
|
(8)
|
(12)
|
(9)
|
(6)
|
(4)
|
0
|
(4)
|
(4)
|
(7)
|
(8)
|
(5)
|
(4)
|
|
Income from Continuing Operations |
104
|
130
|
161
|
206
|
202
|
272
|
346
|
393
|
498
|
71
|
250
|
347
|
388
|
858
|
705
|
632
|
625
|
511
|
326
|
449
|
466
|
624
|
855
|
796
|
793
|
774
|
|
Net Income (Common) |
104
N/A
|
130
+25%
|
161
+24%
|
206
+28%
|
202
-2%
|
272
+35%
|
346
+27%
|
393
+13%
|
498
+27%
|
71
-86%
|
250
+252%
|
347
+39%
|
388
+12%
|
858
+121%
|
705
-18%
|
632
-10%
|
625
-1%
|
511
-18%
|
326
-36%
|
449
+38%
|
466
+4%
|
624
+34%
|
855
+37%
|
796
-7%
|
793
0%
|
774
-2%
|
|
EPS (Diluted) |
0.27
N/A
|
0.34
+26%
|
0.42
+24%
|
0.54
+29%
|
0.53
-2%
|
0.71
+34%
|
1.21
+70%
|
1.02
-16%
|
1.53
+50%
|
0.18
-88%
|
0.64
+256%
|
0.89
+39%
|
1
+12%
|
2.21
+121%
|
1.8
-19%
|
1.6
-11%
|
1.59
-1%
|
1.29
-19%
|
0.82
-36%
|
1.13
+38%
|
1.18
+4%
|
1.59
+35%
|
2.18
+37%
|
2.04
-6%
|
2.03
0%
|
1.98
-2%
|