ACAS Logo Portfolio Company
BOSTON| CHICAGO| DALLAS| FRANKFURT| HONG KONG| LONDON| LOS ANGELES| MADRID| NEW YORK| PALO ALTO| PARIS| PROVIDENCE| WASHINGTON, DC
print this

NEWS

American Capital logo

Two Bethesda Metro Center
14th Floor
Bethesda, MD 20814
(301) 951-6122
(301) 654-6714 Fax
Info@AmericanCapital.com
www.AmericanCapital.com

FOR IMMEDIATE RELEASE:
October 30, 2007

Contact
John Erickson, Chief Financial Officer (301) 951-6122
Tom McHale, Senior Vice President, Finance (301) 951-6122
Justin Cressall, Vice President, Equity Capital Markets (301) 951-6122

AMERICAN CAPITAL INCREASES Q4 DIVIDEND 14% TO $1.00
REPORTS $0.82 NOI AND $1.20 REALIZED EARNINGS IN Q3 2007
FORECAST 13% DIVIDEND INCREASE IN 2008 TO $4.19

Bethesda, MD – October 30, 2007 – American Capital Strategies Ltd. (NASDAQ: ACAS) announced today its fourth quarter 2007 dividend, its results for the third quarter of 2007 and a forecast of its 2008 dividend payments.

FOURTH QUARTER 2007 DIVIDEND DECLARATION

American Capital's Board of Directors has declared a fourth quarter 2007 regular dividend of $1.00 per share to record holders as of December 7, 2007, payable on January 16, 2008. This is a $0.04 per share increase over its guidance, $0.08 per share increase over the third quarter 2007 and a 14% increase over the fourth quarter 2006 dividend of $0.88 per share. American Capital has paid or declared total 2007 dividends of $3.72 per share, which are expected to be a distribution from ordinary taxable income. This is a 12% growth over the total 2006 dividends of $3.33 per share. American Capital anticipates that its 2007 ordinary taxable income will exceed dividends paid in 2007 and will elect to pay a 4% excise tax and retain excess ordinary taxable income for future dividends.

LONG-TERM CAPITAL GAINS DIVIDEND POLICY

American Capital also announced a change to its dividend policy for net long-term capital gains. Previously, the Company retained these gains permanently by paying a 35% tax on behalf of its shareholders and treating the gains as a deemed distribution to shareholders. American Capital will now treat net long-term capital gains similarly to ordinary taxable income, making them available for the payment of dividends to shareholders. The change will not impact the tax characteristics of American Capital's 2007 dividends because net long-term capital gains earned during the tax year ending in 2007 will not be distributed in 2007 and American Capital will pay a 4% excise tax on those gains. However, such gains will be available for the payment of dividends in 2008 and, thus, beginning in 2008, a portion of American Capital's dividends will be from net long-term capital gains.  As a result of this policy change, American Capital will likely be required to distribute more cash dividends than under the previous policy.

"We have had an 11% compound annual growth rate of our annual dividend over the past ten years, using our ordinary taxable income to fund this growth but not our net long-term capital gains. We believe our new long term capital gains dividend policy enhances shareholder value as the dividend will now be driven by ordinary taxable income as well as net long-term capital gains. Because the market is placing value on the size, growth and predictability of dividends (as measured by the amount of taxable earnings retained for future dividends), we expect that our shareholders will benefit from this change," said Malon Wilkus, Chairman, President and Chief Executive Officer of American Capital. "Our change in dividend policy should allow us to increase the growth rate of our dividends and, equally important, increase the amount of taxable income we retain for future dividends, assuming we continue our historic performance of generating both growing ordinary taxable income and growing net long-term capital gains. We are currently trading at a 10% yield of our annualized fourth quarter 2007 declared dividend. If we were to trade at this same 10% annualized dividend yield at the end of 2008, based on our fourth quarter 2008 dividend guidance, we would produce a 23% total return for our shareholders, in line with our 21% annual return over the past ten years. If we were to trade to a lower yield, our total return would be driven higher."

2008 DIVIDEND GUIDANCE

American Capital provided its initial forecast of its 2008 dividends. American Capital forecasts that both its 2008 ordinary taxable income and its 2008 net long term capital gains will exceed its 2007 amounts. Based on these forecasts, American Capital is forecasting total 2008 dividends of $4.19 per share to be paid from ordinary taxable income and net long-term capital gains earned in taxable years ending in 2007 and 2008. American Capital anticipates that its 2008 ordinary taxable income and net long-term capital gains will exceed its dividends and it will retain the excess for future dividends. The 2008 dividends per share are forecast to be in the following quarterly amounts. This represents a 13% growth over the total 2007 dividends of $3.72 per share.

$1.01 for Q1 2008, 14% increase over Q1 2007;
$1.03 for Q2 2008, 13% increase over Q2 2007;
$1.05 for Q3 2008, 14% increase over Q3 2007; and
$1.10 for Q4 2008, 10% increase over Q4 2007.

THIRD QUARTER 2007 RESULTS

American Capital also announced that for the third quarter of 2007, net operating income ("NOI") (earnings less appreciation, depreciation, gains and loss) increased 5% to $0.82 per basic share from $0.78 per basic share for the third quarter of 2006. Earnings less appreciation and depreciation ("Realized Earnings") increased 5% to $1.20 per basic share for the third quarter, compared to $1.14 per basic share for the third quarter of 2006. The last twelve months Realized Earnings return on equity totals 16%.

Earnings for the third quarter of 2007 decreased 84% to $21 million, compared to $132 million for the third quarter of 2006. Earnings per basic share for the quarter decreased 88% to $0.11 compared to $0.93 for the third quarter of 2006. The last twelve months earnings return on equity totals 24%.

For the quarter, net depreciation totaled $203 million, offset by $71 million of net realized gains, totaling $(132) million, compared to $22 million for the third quarter of 2006. The primary components of the $203 million of net depreciation were $84 million of reversal of prior appreciation associated with realized gains, $54 million of net depreciation of CMBS and CDO investments and $55 million of net depreciation associated with interest rate swaps that are generally required by American Capital's loan agreements and asset securitizations. American Capital's investment in European Capital appreciated $2 million, composed of $49 million of depreciation (based on the trading price of its stock plus a control premium), offset by $51 million of foreign currency translation appreciation. Investments in American Capital One-Stop Buyouts™, sponsored finance and direct investments depreciated $10 million, composed of $161 of appreciation and $171 million of depreciation.

"We are pleased with our third quarter performance, particularly compared to many other financial institutions. Our outstanding realized earnings has allowed us to both retain more taxable income for future dividends and increase our dividend growth rate," said Malon Wilkus, American Capital Chairman, President and CEO. "In addition, we are now receiving higher rates of return in many new investments, which should increase our net operating income. In fact, the yield on our debt investments increased by 40 basis points from the end of the second quarter to the end of the third quarter. However, the same economic environment that causes yields to increase caused us to depreciate some of our assets like many other firms in our industry. Finally, as we've said before, this is a great time to be levered less than 1:1 debt to equity."

As previously announced, third quarter 2007 dividends were $0.92 per share, an 11% growth over the third quarter 2006 dividends of $0.83 per share. For the quarter, American Capital's dividend payout ratio was 77% of Realized Earnings of $1.20 per basic share. For the latest twelve months ended September 30, 2007, the dividend payout ratio was 78% of Realized Earnings. For the last three years ended September 30, 2007, the dividend payout ratio was 79% of Realized Earnings. American Capital's net asset value ("NAV") per share at September 30, 2007 was $34.92, an increase of $6.96 or 25% over the September 30, 2006 NAV per share of $27.96. The September 30, 2007 NAV was $0.62 per share less than the end of the prior quarter.

"Our portfolio continues to perform well, though three of our portfolio companies that are exposed to the housing and construction industry depreciated in value and were placed on non-accrual during the quarter," said John Erickson, American Capital Chief Financial Officer. "We believe, based on our quarterly valuations, that the fundamental performance of our portfolio remains solid with revenues and EBITDA up during the third quarter over last year. Our portfolio of American Capital One-Stop Buyouts™, sponsored finance and direct investments held steady in value, and we realized $70 million in net gains from our portfolio in the third quarter. In addition to that performance, the sale of 17% of each of our 80 equity investments in portfolio companies to American Capital Equity II in October 2007 further demonstrates the quality and performance of our portfolio."

In the third quarter of 2007, American Capital invested $1.4 billion of capital and received $1.5 billion of proceeds from realizations of portfolio investments. In addition, American Capital funds under management invested an additional $0.7 billion, for a total of $2.1 billion of new investments in the third quarter of 2007.

The weighted average effective interest rate on American Capital's total investments in debt securities at September 30, 2007 was 12.2%, 40 basis points higher than at June 30, 2007. Loans totaling $309 million, with a fair value of $85 million, were on non-accrual. Delinquent and non-accruing loans to 21 portfolio companies totaled $319 million, or 5.5% of total loans at September 30, 2007, compared to $184 million, or 4.2% of total loans at September 30, 2006. The $85 million fair value of non-accruing loans represented 1.5% of total loans at fair value at September 30, 2007, compared to the $63 million fair value of non-accruing loans representing 1.5% of total loans at fair value at September 30, 2006.

"We have successfully increased our yields on debt investments during the third quarter of 2007 in response to the disruption of the credit markets. That, together with the sale of a large portion of our lower yielding real estate assets through a commercial real estate CDO caused our average effective interest rate to increase by 40 basis points above the level at the end of the second quarter of 2007," said Ira Wagner, American Capital Chief Operating Officer. "Our One-Stop Buyouts™ have become even more important to sellers of companies in this uncertain financing environment. And, our one-stop financing capability is in great demand from other private equity sponsors, as sellers scrutinize a bidder's ability to close a transaction. We have closed some transactions where we were not the highest bidder but our ability to close with certainty placed us ahead of the competition.  Further, though investment opportunities in the third quarter of 2007 declined from the second quarter of 2007, they grew 14% over the third quarter of 2006. Our closing ratio of 1.2% of the 1,115 investment opportunities that we reviewed in the third quarter of 2007 continues to demonstrate our selectivity in finding outstanding portfolio companies."

2007 GUIDANCE UPDATE

American Capital announces that it is updating its 2007 guidance. The following guidance assumes the economic and capital market environment throughout the remainder of 2007 remains substantially the same as current market conditions.

American Capital forecasts 14% to 20% growth in NAV from December 31, 2006, totaling $4.08 to $6.00 growth, to a value in the range of $33.50 to $35.42 per share by December 31, 2007. American Capital forecasts that it will have between $17 billion and $19 billion of alternative assets under management by year end, of which $5 billion to $6 billion will be in funds managed by American Capital; the balance will be on American Capital's balance sheet. In addition, American Capital forecasts $0.79 to $0.84 in NOI per basic share in the fourth quarter of 2007.

"During the third quarter of 2007, our conservative balance sheet and capital markets creditability allowed us to raise $1.7 billion of financing, during a time when access to capital was closed to many financial institutions. We raised net proceeds of $402 million through a CDO that purchased a portion of our CMBS portfolio. We issued our first unsecured BBB rated public debt, totaling $550 million. We finalized our $338 million tenth term debt securitization and raised $380 million of equity," said Tom McHale, American Capital Senior Vice President of Finance. "While we have experienced depreciation on our CMBS portfolio, we only have 4% of our portfolio in CMBS investments and more importantly, there have been no losses on commercial real estate loans underlying those investments. Three percent of our portfolio assets are in CDOs, which have produced a 16% IRR since our initial investments.  Through our CDOs, we have very little exposure to residential mortgages. And, our equity investments in portfolio companies have produced a superb 33% IRR since our IPO. We are very well capitalized and have a portfolio that is performing in a market where opportunities have just become far more profitable."

Since its August 1997 IPO through the third quarter of 2007, American Capital has earned a 16% compounded annual return, including interest, dividends, fees and net gains, on 215 realizations of senior debt, subordinated debt and equity investments, totaling $8 billion of invested capital. These realizations represent 42% of all amounts invested by American Capital since its August 1997 IPO. Proceeds from these realizations exceeded the total associated prior quarter valuation of the investments by 1%. American Capital earned a 30% compounded annual return on the exit of its equity investments, including dividends, fees and net gains.

SIXTH FUND UNDER MANAGEMENT RAISED IN OCTOBER

On October 1, 2007, American Capital raised its sixth third-party fund under management, American Capital Equity II LP ("ACE II"), a $585 million private equity fund, increasing American Capital's third-party funds under management to approximately $5.5 billion or 34% of its aggregate assets under management. American Capital, LLC will manage the fund for a 2% annual management fee on the cost basis of the assets of the fund and a 10% to 30% participation in the net profits of the fund, subject to certain hurdles. American Capital sold 17% of each of its equity investments in 80 portfolio companies to ACE II for an aggregate purchase price of $488 million, subject to adjustment on December 31, 2007. The remaining $97 million commitment will be used to fund follow-on investments in the 80 portfolio companies. AIG Investments, the asset management arm of American International Group, Inc. (AIG), led the investor group including Landmark Partners, Paul Capital Partners, Lehman Brothers Secondary Opportunities Fund and SVG Advisers Limited. American Capital is not an investor in ACE II. It is anticipated that this new fund under management will increase American Capital, LLC's revenues by approximately $10 million in the first full year of the agreement.

THIRD PARTY VALUATION OF PORTFOLIO INVESTMENTS

American Capital's Board of Directors is responsible for determining the fair value of American Capital's portfolio investments on a quarterly basis. In that regard, the board retains Houlihan Lokey Howard & Zukin Financial Advisors Inc. ("Houlihan Lokey") to assist it by having Houlihan Lokey regularly review a designated percentage of fair value determinations. Houlihan Lokey is a leading valuation firm in the U.S., engaged in approximately 1,000 valuation assignments per year for clients worldwide. Each quarter, Houlihan Lokey reviews American Capital's determination of the fair value of its portfolio company investments that have been portfolio companies for at least one year and that have a fair value in excess of $25 million. In the third quarter of 2007, Houlihan Lokey reviewed valuations of 23 portfolio company investments having an aggregate $2.6 billion in fair value as of the period end. Over the last four quarters, Houlihan Lokey has reviewed 77 portfolio companies totaling $6.1 billion in fair value as of their respective valuation dates. In addition, Houlihan Lokey representatives attend American Capital's quarterly valuation meetings and provide periodic reports and recommendations to the Audit and Compliance Committee of the Board of Directors.

For those portfolio company investments that Houlihan Lokey has reviewed during each applicable period, using the scope of review set forth by American Capital's Board of Directors, the Board has made a fair value determination that is within the aggregate range of fair value for such investments as determined by Houlihan Lokey.

Financial highlights for the quarter are as follows:

AMERICAN CAPITAL STRATEGIES, LTD.

CONSOLIDATED BALANCE SHEETS

As of September 30, 2007, December 31, 2006 and September  30, 2006

(in millions)

  Q3   Q4   Q3 2007
Versus
Q4 2006
  Q3   Q3 2007
Versus
Q3 2006
  2007   2006         $             %         2006         $             %      
  (unaudited)             (unaudited)      
Assets
Investments at fair value (cost of $10,310, $7,781 and $7,384 respectively) $10,974   $8,076   $2,898 36 %   $7,535   $3,439 46%
Cash and cash equivalents 92   77   15  19 %   34   58 171%
Restricted cash 124   233   (109) -47%   124   0%
Interest receivable 67   44   23  52 %   44   23 52%
Other 212   179   33  18 %   118   94 80%
Total assets $11,469   $8,609   $2,860 33 %   $7,855   $3,614 46%
Liabilities and Shareholders' Equity
Debt $4,547   $3,926   $621  16 %   $3,604   $943 26%
Derivative agreements 26   13   13 100%   14   12 86%
Accrued dividends payable 172   130   42  32 %   118   54 46%
Other 166   198   (32) -16%   100   66 66%
Total liabilities 4,911   4,267   644  15%   3,836   1,075 28%
Commitments and contingencies
Shareholders' equity:
Undesignated preferred stock, $0.01 par value,
5.0 shares authorized, 0 issued and outstanding
—     —     —   0%   —     —   0%
Common stock, $0.01 par value, 1,000.0 shares authorized,
192.4, 151.6 and 147.1 issued and
187.8, 147.6 and 143.8 outstanding, respectively
2   1   100%   1   1 100%
Capital in excess of par value 5,711   3,980   1,731 43%   3,813   1,898 50%
Notes receivable from sale of common stock (7)   (7)   —   0%   (7)   —   0%
Undistributed net realized earnings 219   88   131  149%   76   143 188%
Net unrealized appreciation of investments 633   280   353  126%   136   497 365%
Total shareholders' equity 6,558   4,342   2,216  51%   4,019   2,539 63%
Total liabilities and shareholders’ $11,469   $8,609    $2,860 33%   $7,855   $3,614 46%



AMERICAN CAPITAL STRATEGIES, LTD.

CONSOLIDATED STATEMENTS OF OPERATIONS

Three and Nine Months Ended September 30, 2007 and 2006

(in millions, except per share data)

(unaudited)

  Three Months
Ended September 30,
  Three Months
Ended September 30, 2007
Versus 2006
  Nine Months
Ended September 30,
  Nine Months
Ended September 30, 2007
Versus 2006
  2007   2006   $   %   2007   2006   $   %
OPERATING INCOME:
Investing operating income (1) $266   $185   $81   44%   $697   $481   $216   45%
Asset management and advisory operating income (2) 44   46   (2)   -4%   189   135   54   40%
Total operating income 310   231   79   34%   886   616   270   44%
OPERATING EXPENSES:
Interest 79   55   24   44%   214   132   82   62%
Salaries, benefits and stock-based compensation 59   41   18   44%   177   103   74   72%
General and administrative 25   19   6   32%   72   51   21   41%
Total operating expenses 163   115   48   42%   463   286   177   62%
OPERATING INCOME BEFORE INCOME TAXES 147   116   31   27%   423   330   93   28%
Benefit (provision) for income taxes 6   (6)   12   NM   (3)   (18)   15   83%
NET OPERATING INCOME 153   110   43   39%   420   312   108   35%
Net realized gain on investments
Portfolio company investments 70   46   24   52%   157   107   50   47%
Taxes on realized gains (4)     (4)   100%   (4)     (4)   100%
Derivative agreements 5   6   (1)   -17%   17   11   6   55%
Total net realized gain 71   52   19   37%   170   118   52   44%
REALIZED EARNINGS 224   162   62   38%   590   430   160   37%
Net unrealized appreciation (depreciation) of investments
Portfolio company investments (197)   (3)   (194)   -6,467%   317   148   169   114%
Foreign currency translation 49   15   34   227%   61   14   47   336%
Derivative agreements (55)   (42)   (13)   -31%   (25)   (9)   (16)   -178%
Total net unrealized appreciation (depreciation) (203)   (30)   (173)   -577%   353   153   200   131%
INCREASE IN NET ASSETS RESULTING FROM OPERATIONS BEFORE CUMULATIVE EFFECT OF ACCOUNTING CHANGE 21   132   (111)   -84%   943   583   360   62%
Cumulative effect of accounting change, net of tax —     —     —     0%   —     1   (1)   -100%
NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS (“EARNINGS”) $21   $132   $(111)   -84%   $943   $584   $359   61%
NET OPERATING INCOME PER COMMON SHARE*:
Basic $0.82   $0.78   $0.04   5%   $2.50   $2.37   $0.13   5%
Diluted $0.81   $0.77   $0.04   5%   $2.45   $2.35   $0.10   4%
REALIZED EARNINGS PER COMMON SHARE*:
Basic $1.20   $1.14   $0.06   5%   $3.51   $3.26   $0.25   8%
Diluted $1.18   $1.13   $0.05   4%   $3.44   $3.23   $0.21   7%
EARNINGS PER COMMON SHARE*:
Basic $0.11   $0.93   $(0.82)   -88%   $5.60   $4.44   $1.16   26%
Diluted $0.11   $0.92   $(0.81)   -88%   $5.50   $4.39   $1.11   25%
WEIGHTED AVERAGE SHARES OF COMMON STOCK OUTSTANDING:
Basic 186.8   141.6   45.2   32%   168.3   131.7   36.6   28%
Diluted 189.3   143.3   46.0   32%   171.4   132.9   38.5   29%
DIVIDENDS DECLARED PER COMMON SHARE $0.92   $0.83   $0.09   11%   $2.72   $2.45   $0.27   11%

NM = Not meaningful.

* May not recalculate due to rounding.

(1) The investing operating income consists of interest, dividends, prepayment fees and other investment fee income.

(2) The asset management and advisory operating income consists primarily of asset management fees and reimbursements, dividends from portfolio company fund managers, transaction structuring fees, equity and loan financing fees, portfolio company management and administrative fees and other fee income.



AMERICAN CAPITAL STRATEGIES, LTD.

OTHER FINANCIAL INFORMATION

Three Months Ended September  30, 2007, December 31, 2006 and September 30, 2006

(in millions, except per share data)

(unaudited)

  Q3 2007   Q42006   Q3 2007 Versus Q4 2006   Q3 2006   Q3 2007 Versus Q3 2006
          $   %       $   %
Assets Under Management:
American Capital Assets at Fair Value (2) $11,469   $8,609   $2,860   33%   $7,855   $3,614   46%
Externally Managed Assets at Fair Value (3) 5,080   2,708   2,372   88%   1,326   3,754   283%
Total $16,549   $11,317   $5,232   46%   $9,181   $7,368   80%
Capital Resources Under Management:
American Capital Assets at Fair Value plus Available Capital Resources (2) $13,439   $9,197   $4,242   46%   $8,706   4,733   54%
Externally Managed Assets at Fair Value plus Available Capital Resources (3) 5,414   3,111   2,303   74%   1,515   3,899   257%
Total $18,853   $12,308   $6,545   53%   $10,221   $8,632   84%
New Investments:
Senior Debt $468   $1,050   $(582)   -55%   $473   $(5)   -1%
Subordinated Debt 143   196   (53)   -27%   408   (265)   -65%
Preferred Equity 291   146   145   99%   199   92   46%
Common Equity 100   43   57   133%   21   79   376%
Common Equity warrants 1   7   (6)   -86%   41   (40)   -98%
CMBS Investments 384   155   229   148%   42   342   814%
CDO/CLO Investments 14   63   (49)   -78%   23   (9)   -39%
Total $1,401   $1,660   $(259)   -16%   $1,207   $194   16%
American Capital Sponsored Buyouts $586   $360   $226   63%   $533   $53   10%
Financing for Private Equity Buyouts 231   716   (485)   -68%   202   29   14%
Investments in Managed Funds (5) 221   —    221   100%   —    221   100%
Direct Investments 74   153   (79)   -52%   92   (18)   -20%
CMBS Investments (5) 169   155   14   9%   42   127   302%
CDO/CLO Investments 14   63   (49)   -78%   24   (10)   -42%
Add-on Financing for Acquisitions 11   95   (84)   -88%   108   (97)   -90%
Add-on Financing for Recapitalizations 34   105   (71)   -68%   187   (153)   -82%
Add-on Financing for Growth 1   —    1   100%   —    1   100%
Add-on Financing for Working Capital in Distressed Situations 8   5   3   60%   14   (6)   -43%
Add-on Financing for Working Capital 52   8   44   550%   5   47   940%
Total $1,401   $1,660   $(259)   -16%   $1,207   $194   16%
Realizations (1):
Scheduled Principal Amortization $18   $15   $3   20%   $21   $(3)   -14%
Senior Loan Syndications 648   266   382   144%   81   567   700%
Principal Prepayments 309   437   (128)   -29%   448   (139)   -31%
Payment of Accrued Payment-in-kind Interest and Dividends and Original Issue Discount 11   17   (6)   -35%   44   (33)   -75%
Sale of CMBS Securities 402   —     402   100%   —     402   100%
Sale of Equity Investments 110   746   (636)   -85%   217   (107)   -49%
Total $1,498   $1,481   $17   1%   $811   $687   85%
Appreciation, Depreciation, Gains and Losses:
Gross Realized Gains $98   $116   $(18)   -16%   $149   $(51)   -34%
Gross Realized Losses (28)   (48)   20   42%   (102)   74   73%
Portfolio Net Realized Gains 70   68   2   3%   47   23   49%
Taxes on Realized Gains (4)   (17)   13   76%   —     (4)   0%
Net Realized Gains From Interest Rate Derivatives 5   4   1   25%   5   —     0%
Net Realized Gains 71   55   16   29%   52   19   37%
Gross Unrealized Appreciation at 39, 52 and 37 Portfolio Companies 172   306   (134)   -44%   135   37   27%
Gross Unrealized Depreciation at 47, 32 and 28 Portfolio Companies (285)   (114)   (171)   150%   (123)   (162)   -132%
Current Portfolio Net Unrealized Appreciation (Depreciation) (113)   192   (305)   NM   12   (125)   NM
Net Depreciation From the Recognition of Net Realized Gains (84)   (64)   (20)   -31%   (15)   (69)   -460%
Net Unrealized Appreciation for Foreign Currency Translation 49   18   31   172%   15   34   227%
Interest Rate Derivatives, net (55)   (2)   (53)   2,650%   (42)   (13)   -31%
Net Unrealized Appreciation (203)   144   (347)   NM   (30)   (173)   -577%
Net Gains, Losses, Appreciation and Depreciation $(132)   $199   $(331)   NM   $22   $(154)   NM
Other Financial Data:
Net Asset Value per Share $34.92   $29.42   $5.50   19%   $27.96   $6.96   25%
Market Capitalization $8,026   $6,829   $1,197   18%   $5,675   $2,351   41%
Total Enterprise Value $12,481   $10,678   $1,803   17%   $9,244   $3,237   35%
Credit Quality:
Weighted Average Effective Interest Rate on Debt Investments at Period End 12.2%   12.3%           12.6%        
Loans on Non-Accrual at Face $309   $183   $126   69%   $164   $145   88%
Loans on Non-Accrual at Fair Value $85   $54   $31   57%   $63   $22   35%
Past Due Loans at Face $10   $12   $(2)   -17%   $20   $10   -50%
Past Due and Non-Accrual Loans at Face as a Percentage of Total Loans at Face 5.5%   4.0%           4.2%        
Non-Accrual Loans at Fair Value as a Percentage of Total Loans at Fair Value 1.5%   1.4%           1.5%        
Number of Portfolio Companies on Non-Accrual and Past Due 21   14           11        
Debt to Equity Conversions at Face Value $ —     $ —     $ —     0%   $68        
Return on Equity:
LTM Net Operating Income Return on Average Equity at Cost 11.1%   12.0%           12.5%        
LTM Realized Earnings Return on Average Equity at Cost 15.8%   16.9%           16.3%        
LTM Earnings Return on Average Equity 24.0%   24.6%           20.2%        
Current Quarter Net Operating Income Return on Average Equity at Cost Annualized 10.6%   11.4%           11.7%        
Current Quarter Realized Earnings Return on Average Equity at Cost Annualized 18.7%   17.0%           17.1%        
Current Quarter Earnings Return on Average Equity Annualized 1.6%   29.9%           13.4%        
Dividends:
Dividend Coverage (Realized Earnings per Basic Share/Dividend per Share) (4) 1.30x   1.32x           1.37x        
Dividend Payout Ratio (Dividend per Share/Realized Earnings per Basic Share) (4) 0.77x   0.76x           0.73x        
LTM Dividend Coverage (Realized Earnings per Basic Share/Dividend per Share) (4) 1.29x   1.33x           1.26x        
LTM Dividend Payout Ratio (Dividend per Share/Realized Earnings per Basic Share) (4) 0.78x   0.75x           0.79x        


NM = Not meaningful

(1) Excludes Repayments of European Capital Limited Bridge Loans.

(2) Includes American Capital’s investment in its externally managed funds.

(3) Includes European Capital, American Capital Equity I , American Capital CLO 2007-1 and American Capital CLO 2007-2 and American Capital CRE CDO.

(4) American Capital elected to retain net long-term capital gains for the tax year ended September 30, 2006 and pay a federal tax on behalf of its shareholders. The taxes paid by American Capital are included in its Realized Earnings per Basic Share in the fourth quarter of 2006. For income tax purposes, the net long-term capital gains is treated as a deemed distribution to American Capital's shareholders, but is not included in the Dividends per Share.

(5) Investment in ACAS CRE CDO is included in investments in Managed Funds.



  Static Pool    
Portfolio Statistics (1)
($ in millions, unaudited)
Pre-1999 1999 2000 2001 2002 2003 2004 2005 2006 2007 Pre-1999 - 2007
Aggregate
2002 - 2007
Aggregate
Internal Rate of Return-All Investments (2) 7.5% 9.0% 7.5% 19.1% 10.0% 22.0% 17.5% 30.3% 19.0% 12.6% 17.5% 20.5%
Internal Rate of Return-Equity Investments Only (2)(10) 23.6% -23.9% 10.0% 46.8% 15.4% 32.5% 29.2% 53.3% 31.0% 34.5% 33.2% 37.4%
Internal Rate of Return-Equity
Investments Only (2)(10)(11)
23.6% -23.9% 10.0% 46.8% 15.4% 32.5% 29.2% 29.7% 31.0% 34.5% 26.3% 28.8%
Original Investments and Commitments $393 $380 $284 $372 $957 $1,432 $2,257 $3,845 $4,780 $4,829 $19,529 $18,100
Total Exits and Prepayments of Original Investments $284 $269 $284 $286 $602 $1,023 $1,340 $1,454 $1,894 $704 $8,140 $7,017
Total Interest, Dividends and Fees Collected $153 $145 $105 $148 $281 $336 $455 $585 $450 $165 $2,823 $2,272
Total Net Realized (Loss) Gain on Investments $(32) $(44) $(40) $25 $(13) $134 $121 $148 $81 $(8) $372 $463
Current Cost of Investments $112 $38 $—   $56 $324 $364 $895 $2,313 $2,639 $3,567 $10,308 $10,102
Current Fair Value of Investments $65 $21 $—   $20 $252 $418 $877 $3,055 $2,729 $3,529 $10,966 $10,860
Net Unrealized Appreciation/(Depreciation) $(47) $(17) $—   $(36) $(72) $54 $(18) $742 $90 $(38) $658 $758
Non-Accruing Loans at Face $47 $12 $—   $15 $52 $29 $46 $89 $19 $—   $309 $235
Non-Accruing Loans at Fair Value $4 $4 $—   $4 $3 $16 $23 $20 $11 $—   $85 $73
Equity Interest at Fair Value (9) $50 $8 $—   $—   $52 $176 $183 $2,173 $899 $1,221 $4,762 $4,704
Debt to EBITDA (3)(4)(5) NM 2.4 $—   5.7 4.2 5.7 5.3 4.8 5.5 6.4 5.6 5.6
Interest Coverage (3)(5) NM 2.0 $—   2.1 2.1 1.6 1.7 2.3 2.0 2.0 2.0 2.0
Debt Service Coverage (3)(5) NM 1.9 $—   1.8 1.3 1.4 1.4 1.7 2.0 1.8 1.7 1.7
Average Age of Companies (5) 67 yrs 55 yrs —   23 yrs 38 yrs 37 yrs 38 yrs 21 yrs 29 yrs 25 yrs 28 yrs 28 yrs
Ownership Percentage (9) 64% 65% 0% 58% 49% 59% 31% 60% 38% 44% 47% 47%
Average Sales (5)(6) $193 $23 $—   $81 $68 $157 $105 $103 $122 $229 $151 $151
Average EBITDA (5)(7) $12 $3 $—   $3 $13 $29 $22 $34 $26 $39 $31 $32
Average EBITDA Margin (5) 6.2%