Free Trial

Carlyle Group (CG) Financials

Carlyle Group logo
$63.53 +1.81 (+2.94%)
As of 03:43 PM Eastern
This is a fair market value price provided by Polygon.io. Learn more.
Annual Income Statements for Carlyle Group

Annual Income Statements for Carlyle Group

This table shows Carlyle Group's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders
86 -18 6.40 238 93 345 348 2,975 1,225 -608 1,020
Consolidated Net Income / (Loss)
915 400 15 1,007 329 1,184 383 3,045 1,285 -497 1,091
Net Income / (Loss) Continuing Operations
915 400 15 1,007 329 1,184 383 3,045 1,285 -497 1,091
Total Pre-Tax Income
992 402 45 1,132 360 1,233 580 4,028 1,573 -601 1,394
Total Revenue
4,767 3,871 2,274 3,676 2,427 3,271 2,913 8,669 4,328 2,840 5,305
Net Interest Income / (Expense)
0.00 0.00 912 35 839 -82 0.00 -113 -110 -124 -121
Total Interest Income
0.00 0.00 912 35 839 0.00 0.00 0.00 0.00 0.00 0.00
Total Interest Expense
0.00 0.00 0.00 0.00 0.00 82 0.00 113 110 124 121
Long-Term Debt Interest Expense
- - - - - 82 - 113 110 124 121
Total Non-Interest Income
4,767 3,871 1,362 3,641 1,588 3,353 2,913 8,782 4,439 2,964 5,426
Other Service Charges
956 976 - - 215 1,711 1,750 1,970 2,405 2,707 2,953
Investment Banking Income
1,166 1,085 - - - 1,568 - 6,722 1,898 45 2,254
Other Non-Interest Income
1,765 930 1,362 1,350 1,373 97 1,185 91 136 212 218
Total Non-Interest Expense
3,806 3,468 2,242 2,632 2,070 2,036 2,333 4,641 2,755 3,441 3,911
Salaries and Employee Benefits
2,006 1,521 1,335 1,961 1,363 1,410 1,734 4,032 1,926 2,377 2,705
Other Operating Expenses
1,800 1,947 907 671 708 626 600 612 787 1,071 1,231
Other Special Charges
- - - - - - - -2.50 42 -6.90 -24
Nonoperating Income / (Expense), net
30 - 13 -88 3.40 -1.30 - - -1.00 -0.20 0.30
Income Tax Expense
77 2.10 30 125 31 49 197 982 288 -104 303
Net Income / (Loss) Attributable to Noncontrolling Interest
486 538 41 73 34 56 35 71 60 112 71
Basic Earnings per Share
$1.35 ($0.24) $0.08 $2.58 $0.89 $3.05 $0.99 $8.37 $3.39 ($1.68) $2.85
Weighted Average Basic Shares Outstanding
62.79M 74.52M 82.71M 92.14M 104.20M 113.08M 350.46M 355.24M 361.28M 361.40M 358.58M
Diluted Earnings per Share
$1.23 ($0.30) ($0.08) $2.38 $0.82 $2.82 $0.97 $8.20 $3.35 ($1.68) $2.77
Weighted Average Diluted Shares Outstanding
68.46M 298.74M 308.52M 100.08M 113.39M 122.63M 358.39M 362.57M 365.71M 361.40M 368.02M
Weighted Average Basic & Diluted Shares Outstanding
63.60M 76.70M 80M 92.30M 108.95M 348.23M 354.19M 356.32M 364.22M 362.11M 361.20M
Cash Dividends to Common per Share
$1.88 $3.39 $1.68 $1.24 $1.24 $1.36 $1.00 - - $1.40 $1.40

Quarterly Income Statements for Carlyle Group

This table shows Carlyle Group'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
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Income / (Loss) Attributable to Common Shareholders
127 101 -98 81 -692 66 148 596 211 130 320
Consolidated Net Income / (Loss)
159 125 -63 111 -670 99 149 616 227 159 328
Net Income / (Loss) Continuing Operations
159 125 -63 111 -670 99 149 616 227 159 328
Total Pre-Tax Income
172 160 -70 152 -843 121 219 789 265 171 441
Total Revenue
745 833 447 676 884 651 1,034 2,607 1,013 951 1,592
Net Interest Income / (Expense)
-28 -30 -31 -31 -32 -31 -30 -30 -30 -28 -28
Total Interest Income
- 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00 0.00
Total Interest Expense
28 30 31 31 32 31 30 30 30 28 28
Long-Term Debt Interest Expense
28 30 31 31 32 31 30 30 30 28 28
Total Non-Interest Income
773 863 478 707 916 681 1,065 2,638 1,042 979 1,620
Other Service Charges
625 643 666 676 722 715 731 752 756 763 824
Net Realized & Unrealized Capital Gains on Investments
- 176 -238 -9.30 - -91 -5.10 2.50 - 166 47
Investment Banking Income
- - - - - - 286 - - - 694
Other Non-Interest Income
43 44 50 40 78 58 52 1,884 -1,775 51 55
Total Non-Interest Expense
572 673 517 524 1,727 530 816 1,819 747 780 1,151
Salaries and Employee Benefits
266 420 246 278 1,432 257 476 1,480 492 493 775
Other Operating Expenses
262 253 271 246 302 273 340 339 279 287 376
Nonoperating Income / (Expense), net
- - 0.00 -0.10 - - 0.30 0.10 - - 0.10
Income Tax Expense
13 34 -7.30 41 -172 22 70 173 38 12 113
Net Income / (Loss) Attributable to Noncontrolling Interest
31 25 36 30 22 33 1.10 20 16 29 8.40
Basic Earnings per Share
$0.34 $0.28 ($0.27) $0.23 ($1.92) $0.18 $0.41 $1.67 $0.59 $0.36 $0.89
Weighted Average Basic Shares Outstanding
361.28M 362.94M 361.26M 360.57M 361.40M 360.91M 358.32M 357.69M 358.58M 359.46M 360.36M
Diluted Earnings per Share
$0.34 $0.28 ($0.27) $0.22 ($1.91) $0.18 $0.40 $1.63 $0.56 $0.35 $0.87
Weighted Average Diluted Shares Outstanding
365.71M 365.36M 361.26M 363.66M 361.40M 369.34M 366.90M 364.79M 368.02M 366.34M 366.97M
Weighted Average Basic & Diluted Shares Outstanding
364.22M 362.11M 359.95M 360.80M 362.11M 359.88M 356.38M 357.68M 361.20M 361.14M 361.70M
Cash Dividends to Common per Share
- - - $0.35 - $0.35 $0.35 $0.35 - $0.35 $0.35

Annual Cash Flow Statements for Carlyle Group

This table details how cash moves in and out of Carlyle Group'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
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Change in Cash & Equivalents
275 -251 -326 345 -391 190 162 1,486 -1,114 81 -176
Net Cash From Operating Activities
2,646 3,903 -301 -7.10 -344 359 -169 1,791 -379 205 -760
Net Cash From Continuing Operating Activities
2,646 3,903 -301 -7.10 -344 359 -169 1,791 -379 205 -760
Net Income / (Loss) Continuing Operations
915 400 15 1,007 329 1,184 383 3,045 1,285 -497 1,091
Consolidated Net Income / (Loss)
915 400 15 1,007 329 1,184 383 3,045 1,285 -497 1,091
Depreciation Expense
192 323 72 41 47 66 52 52 147 181 184
Non-Cash Adjustments to Reconcile Net Income
-660 1,334 -1,339 -960 -991 -810 -1,151 -2,261 -1,109 1,054 -1,991
Changes in Operating Assets and Liabilities, net
2,198 1,846 951 -96 272 -82 547 955 -703 -533 -44
Net Cash From Investing Activities
37 -22 -25 -34 -99 -28 -61 -32 -829 -44 -78
Net Cash From Continuing Investing Activities
37 -22 -25 -34 -99 -28 -61 -23 -829 -44 -78
Purchase of Property, Leasehold Improvements and Equipment
-30 -62 -25 -34 -31 -28 -61 -41 -41 -67 -78
Purchase of Investment Securities
-3.10 - 0.00 0.00 - - 0.00 0.00 -838 -187 -5.00
Sale and/or Maturity of Investments
- - - - - - 0.00 0.00 50 210 5.10
Net Cash From Financing Activities
-2,293 -4,011 15 319 72 -149 370 -243 115 -100 683
Net Cash From Continuing Financing Activities
-2,293 -4,011 15 319 72 -149 370 -243 115 -100 683
Issuance of Debt
211 734 615 663 1,205 779 1,019 849 697 713 1,836
Issuance of Common Equity
450 210 - - 31 0.00 0.00 4.80 39 0.00 0.00
Repayment of Debt
-1,068 -65 -44 -286 -412 -127 -334 -562 -17 -17 -131
Repurchase of Common Equity
0.00 0.00 -59 -0.20 -108 -35 -26 -162 -186 -204 -555
Payment of Dividends
-4,780 -6,367 -564 -420 -547 -486 -351 -356 -444 -498 -503
Other Financing Activities, Net
2,894 1,476 66 -26 -97 125 63 -16 24 -94 35
Effect of Exchange Rate Changes
-114 -121 -16 67 -20 8.10 22 -31 -20 19 -21
Cash Interest Paid
52 56 59 60 61 63 80 93 92 92 94
Cash Income Taxes Paid
59 42 35 25 47 31 35 403 402 250 219

Quarterly Cash Flow Statements for Carlyle Group

This table details how cash moves in and out of Carlyle Group'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
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Change in Cash & Equivalents
-1.00 -335 -151 397 170 -164 -361 462 -112 -67 78
Net Cash From Operating Activities
-121 -113 -737 800 254 71 -1,270 792 -353 -352 -169
Net Cash From Continuing Operating Activities
-121 -113 -737 800 254 71 -1,270 792 -353 -352 -169
Net Income / (Loss) Continuing Operations
159 125 -63 111 -670 99 149 616 227 159 328
Consolidated Net Income / (Loss)
159 125 -63 111 -670 99 149 616 227 159 328
Depreciation Expense
45 44 44 49 44 45 46 46 47 47 48
Non-Cash Adjustments to Reconcile Net Income
-116 -49 -448 301 1,251 -19 -932 -445 -595 -736 -709
Changes in Operating Assets and Liabilities, net
-209 -233 -270 339 -370 -54 -532 575 -33 178 164
Net Cash From Investing Activities
34 -94 39 -29 41 -14 -23 -14 -27 -17 -18
Net Cash From Continuing Investing Activities
34 -94 39 -29 41 -14 -23 -14 -27 -17 -18
Purchase of Property, Leasehold Improvements and Equipment
-16 -13 -20 -17 -17 -14 -18 -19 -27 -17 -18
Net Cash From Financing Activities
26 -137 545 -355 -152 -217 934 -347 312 297 230
Net Cash From Continuing Financing Activities
26 -137 545 -355 -152 -217 934 -347 312 297 230
Issuance of Debt
193 69 807 -89 -75 45 1,294 -108 605 575 496
Repayment of Debt
-7.80 -1.10 -3.40 -2.80 -9.90 -14 -33 -37 -47 -15 -26
Repurchase of Common Equity
-39 -100 -61 -43 0.20 -150 -178 -151 -76 -177 -104
Payment of Dividends
-118 -118 -127 -126 -126 -127 -126 -126 -125 -126 -126
Other Financing Activities, Net
-2.20 15 -72 -95 58 29 -23 74 -44 40 -10
Effect of Exchange Rate Changes
60 8.30 2.20 -19 27 -4.40 -2.30 30 -45 5.00 34

Annual Balance Sheets for Carlyle Group

This table presents Carlyle Group'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
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Total Assets
35,994 32,182 9,973 12,281 12,914 13,809 15,645 21,250 21,403 21,176 23,104
Cash and Due from Banks
2,793 2,604 1,432 1,378 877 916 1,136 2,617 1,570 1,786 2,096
Trading Account Securities
932 886 1,107 5,289 5,698 6,804 7,381 10,832 10,768 9,955 10,937
Loans and Leases, Net of Allowance
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Customer and Other Receivables
1,413 961 257 314 577 348 362 518 681 833 1,043
Premises and Equipment, Net
75 111 106 100 95 108 149 144 140 162 185
Intangible Assets
442 136 42 36 77 62 49 35 898 766 634
Other Assets
26,469 24,458 4,535 5,135 5,582 5,535 6,566 7,098 7,346 7,672 8,208
Total Liabilities & Shareholders' Equity
35,994 32,182 9,973 12,281 12,914 13,809 15,645 21,250 21,403 21,176 23,104
Total Liabilities
23,138 23,258 8,519 9,332 10,078 10,839 12,715 15,544 14,582 15,392 16,756
Other Short-Term Payables
2,709 2,417 2,032 - 2,665 2,851 3,509 5,335 4,690 5,256 5,836
Long-Term Debt
17,345 18,276 5,211 5,877 6,391 6,683 7,534 7,962 8,177 8,768 9,008
Other Long-Term Liabilities
3,084 2,565 1,277 3,454 1,023 1,305 1,672 2,248 1,715 1,368 1,912
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
9,095 6,078 1,454 2,949 2,836 2,970 2,930 5,706 6,821 5,785 6,348
Total Preferred & Common Equity
712 517 308 629 978 619 2,689 5,279 6,221 5,191 5,607
Total Common Equity
712 517 308 629 590 619 2,689 5,279 6,221 5,191 5,607
Common Stock
566 486 403 702 673 704 2,550 2,721 3,142 3,407 3,896
Retained Earnings
- - - - - 0.00 348 2,805 3,401 2,082 2,041
Accumulated Other Comprehensive Income / (Loss)
-39 -90 -95 -73 -83 -85 -209 -248 -322 -297 -330
Noncontrolling Interest
8,383 5,561 1,146 2,320 1,859 2,351 241 427 600 593 741

Quarterly Balance Sheets for Carlyle Group

This table presents Carlyle Group'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 Q2 2025
Period end date 9/30/2022 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025
Total Assets
21,092 21,274 21,381 20,957 20,850 22,284 22,658 24,096 25,068
Cash and Due from Banks
1,539 1,239 1,407 1,620 1,703 1,962 1,865 1,761 1,739
Trading Account Securities
10,998 10,784 10,218 9,975 9,473 9,598 11,095 10,740 11,203
Loans and Leases, Net of Allowance
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Customer and Other Receivables
595 600 723 820 828 944 976 1,019 1,043
Premises and Equipment, Net
134 142 151 155 163 168 174 188 192
Intangible Assets
925 866 835 796 733 700 671 603 574
Other Assets
6,900 7,626 8,043 7,587 7,949 8,910 7,876 9,776 10,317
Total Liabilities & Shareholders' Equity
21,092 21,274 21,381 20,957 20,850 22,284 22,658 24,096 25,068
Total Liabilities
14,438 14,462 14,736 14,453 15,110 16,555 16,323 17,710 18,350
Other Short-Term Payables
4,727 4,199 - 3,958 4,549 4,699 5,785 5,431 6,038
Long-Term Debt
7,752 8,362 8,774 8,695 8,794 10,036 8,742 9,958 10,211
Other Long-Term Liabilities
1,959 1,902 5,963 1,800 1,766 1,819 1,796 2,322 2,100
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
6,655 6,812 6,645 6,505 5,740 5,729 6,335 6,385 6,718
Total Preferred & Common Equity
6,118 6,175 5,964 5,920 5,071 5,030 5,547 5,577 5,861
Total Common Equity
6,118 6,175 5,964 5,920 5,071 5,030 5,547 5,577 5,861
Common Stock
3,127 3,199 3,270 3,341 3,518 3,646 3,778 4,001 4,100
Retained Earnings
3,431 3,281 2,993 2,903 1,868 1,708 2,035 1,865 1,950
Accumulated Other Comprehensive Income / (Loss)
-440 -305 -299 -324 -315 -324 -266 -289 -190
Noncontrolling Interest
537 637 681 585 669 700 789 808 857

Annual Metrics And Ratios for Carlyle Group

This table displays calculated financial ratios and metrics derived from Carlyle Group's official financial filings.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-7.21% -18.81% -41.24% 61.64% -33.98% 34.76% -10.94% 197.56% -50.07% -34.38% 86.78%
EBITDA Growth
-27.49% -37.16% -85.63% 941.46% -62.80% 222.10% -51.39% 545.39% -57.82% -124.41% 475.51%
EBIT Growth
-32.64% -58.17% -91.99% 3,141.93% -65.82% 246.05% -53.03% 594.40% -60.93% -138.18% 331.96%
NOPAT Growth
-33.42% -54.90% -97.28% 9,886.20% -70.00% 263.92% -67.71% 695.51% -57.79% -132.71% 359.43%
Net Income Growth
-32.10% -56.28% -96.18% 6,484.31% -67.35% 260.11% -67.68% 695.51% -57.81% -138.66% 319.67%
EPS Growth
-40.00% -124.39% 73.33% 3,075.00% -65.55% 243.90% -65.60% 745.36% -59.15% -150.15% 264.88%
Operating Cash Flow Growth
-11.64% 47.51% -107.70% 97.64% -4,738.03% 204.40% -147.18% 1,158.51% -121.18% 154.02% -470.67%
Free Cash Flow Firm Growth
209.27% 100.28% 503.90% -105.23% 93.06% 1,118.50% -156.42% 63.03% 71.68% 157.28% 1,018.50%
Invested Capital Growth
-2.62% -9.94% -75.50% 32.43% 4.54% 4.61% 8.41% 30.62% 9.73% -2.98% 5.52%
Revenue Q/Q Growth
-19.89% -2.20% -3.05% 22.90% -31.30% 8.40% 427.01% -8.46% -23.59% 5.17% 2.48%
EBITDA Q/Q Growth
-43.13% 6.06% 663.24% 136.22% -63.45% 3.45% 147.69% -20.63% -27.91% -170.59% 238.74%
EBIT Q/Q Growth
-48.60% 19.99% 128.70% 155.17% -66.33% 2.94% 141.87% -20.18% -31.98% -245.31% 388.74%
NOPAT Q/Q Growth
-49.93% 28.30% 112.46% 133.16% -66.00% 2.96% 138.25% -27.70% -28.04% -226.58% 463.75%
Net Income Q/Q Growth
-49.23% 18.41% 110.40% 116.27% -65.68% 2.85% 125.79% -27.70% -28.09% -249.52% 463.88%
EPS Q/Q Growth
-49.80% -900.00% -700.00% 33.71% -42.25% 0.00% 244.78% 3.54% -30.06% -394.74% 823.33%
Operating Cash Flow Q/Q Growth
-10.44% -14.64% 27.11% -104.94% 29.01% -26.14% 74.97% -34.36% 69.77% 220.53% -397.71%
Free Cash Flow Firm Q/Q Growth
270.04% -40.03% -2.07% 23.19% 79.93% -29.32% 64.07% -129.69% -106.08% 105.58% -8.77%
Invested Capital Q/Q Growth
-7.49% -0.31% 7.22% 9.21% -1.97% 1.73% 8.09% 2.31% 4.11% -4.26% 1.84%
Profitability Metrics
- - - - - - - - - - -
EBITDA Margin
24.20% 18.73% 4.58% 29.52% 16.63% 39.75% 21.70% 47.06% 39.76% -14.79% 29.74%
EBIT Margin
20.17% 10.39% 1.42% 28.40% 14.70% 37.75% 19.91% 46.46% 36.35% -21.15% 26.27%
Profit (Net Income) Margin
19.20% 10.34% 0.67% 27.40% 13.55% 36.21% 13.14% 35.13% 29.68% -17.49% 20.57%
Tax Burden Percent
92.26% 99.48% 33.77% 88.97% 91.31% 96.03% 66.00% 75.61% 81.70% 82.66% 78.29%
Interest Burden Percent
103.15% 100.00% 140.68% 108.47% 100.95% 99.89% 100.00% 100.00% 99.94% 100.03% 100.02%
Effective Tax Rate
7.74% 0.52% 66.23% 11.03% 8.69% 3.97% 34.00% 24.39% 18.30% 0.00% 21.71%
Return on Invested Capital (ROIC)
2.90% 1.39% 0.06% 14.02% 3.61% 12.56% 3.81% 25.24% 8.97% -2.85% 7.30%
ROIC Less NNEP Spread (ROIC-NNEP)
3.06% 1.39% 0.10% 12.60% 3.66% 12.54% 3.81% 25.24% 8.96% -3.75% 7.30%
Return on Net Nonoperating Assets (RNNOA)
3.74% 2.28% 0.23% 31.74% 7.76% 28.24% 9.17% 45.28% 11.54% -5.03% 10.69%
Return on Equity (ROE)
6.63% 3.67% 0.29% 45.76% 11.37% 40.80% 12.98% 70.52% 20.51% -7.88% 17.99%
Cash Return on Invested Capital (CROIC)
5.55% 11.85% 121.34% -13.88% -0.83% 8.05% -4.26% -1.31% -0.31% 0.17% 1.92%
Operating Return on Assets (OROA)
2.69% 1.18% 0.15% 9.38% 2.83% 9.24% 3.94% 21.83% 7.38% -2.82% 6.29%
Return on Assets (ROA)
2.56% 1.17% 0.07% 9.05% 2.61% 8.86% 2.60% 16.51% 6.02% -2.33% 4.93%
Return on Common Equity (ROCE)
0.37% 0.21% 0.02% 9.74% 2.40% 8.49% 7.28% 65.06% 18.83% -7.13% 16.01%
Return on Equity Simple (ROE_SIMPLE)
128.62% 77.45% 4.97% 160.13% 33.64% 191.46% 14.23% 57.69% 20.65% -9.57% 19.46%
Net Operating Profit after Tax (NOPAT)
887 400 11 1,086 326 1,186 383 3,045 1,286 -420 1,091
NOPAT Margin
18.61% 10.34% 0.48% 29.54% 13.42% 36.25% 13.14% 35.13% 29.70% -14.81% 20.56%
Net Nonoperating Expense Percent (NNEP)
-0.17% 0.00% -0.04% 1.42% -0.05% 0.02% 0.00% 0.00% 0.01% 0.90% 0.00%
SG&A Expenses to Revenue
42.08% 39.30% 58.69% 53.35% 56.15% 43.11% 59.51% 46.51% 44.50% 83.68% 50.99%
Operating Expenses to Revenue
79.83% 89.61% 98.58% 71.60% 85.30% 62.25% 80.09% 53.54% 63.65% 121.15% 73.73%
Earnings before Interest and Taxes (EBIT)
962 402 32 1,044 357 1,235 580 4,028 1,574 -601 1,393
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
1,154 725 104 1,085 404 1,300 632 4,080 1,721 -420 1,578
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.48 1.59 3.05 2.76 2.36 5.31 3.74 3.40 1.61 2.75 3.26
Price to Tangible Book Value (P/TBV)
3.92 2.15 3.54 2.93 2.71 5.90 3.81 3.42 1.88 3.22 3.67
Price to Revenue (P/Rev)
0.22 0.21 0.41 0.47 0.57 1.00 3.45 2.07 2.31 5.02 3.44
Price to Earnings (P/E)
12.30 0.00 146.88 7.30 14.98 9.51 28.87 6.04 8.15 0.00 17.90
Dividend Yield
13.02% 33.22% 15.12% 6.98% 9.60% 4.86% 3.51% 1.99% 4.46% 3.51% 2.79%
Earnings Yield
8.13% 0.00% 0.68% 13.70% 6.67% 10.52% 3.46% 16.56% 12.26% 0.00% 5.59%
Enterprise Value to Invested Capital (EV/IC)
0.92 0.91 0.88 0.97 0.99 1.18 1.59 1.74 1.15 1.50 1.69
Enterprise Value to Revenue (EV/Rev)
5.81 6.42 2.57 2.32 3.77 3.48 5.73 2.74 3.97 7.69 4.89
Enterprise Value to EBITDA (EV/EBITDA)
23.99 34.29 56.16 7.86 22.65 8.74 26.40 5.82 9.99 0.00 16.43
Enterprise Value to EBIT (EV/EBIT)
28.78 61.81 181.72 8.17 25.62 9.21 28.77 5.89 10.93 0.00 18.60
Enterprise Value to NOPAT (EV/NOPAT)
31.20 62.13 538.05 7.85 28.06 9.59 43.59 7.79 13.38 0.00 23.76
Enterprise Value to Operating Cash Flow (EV/OCF)
10.46 6.37 0.00 0.00 0.00 31.70 0.00 13.25 0.00 106.57 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
16.29 7.31 0.28 0.00 0.00 14.96 0.00 0.00 0.00 849.35 90.13
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.35 2.05 3.58 1.99 2.25 2.25 2.57 1.40 1.20 1.52 1.42
Long-Term Debt to Equity
1.35 2.05 3.58 1.99 2.25 2.25 2.57 1.40 1.20 1.52 1.42
Financial Leverage
1.22 1.64 2.26 2.52 2.12 2.25 2.41 1.79 1.29 1.34 1.47
Leverage Ratio
2.60 3.13 4.06 5.05 4.36 4.60 4.99 4.27 3.40 3.38 3.65
Compound Leverage Factor
2.68 3.13 5.71 5.48 4.40 4.60 4.99 4.27 3.40 3.38 3.65
Debt to Total Capital
57.43% 67.19% 78.18% 66.59% 69.26% 69.24% 72.00% 58.25% 54.52% 60.25% 58.66%
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
57.43% 67.19% 78.18% 66.59% 69.26% 69.24% 72.00% 58.25% 54.52% 60.25% 58.66%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 4.20% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
40.21% 30.91% 17.20% 26.28% 20.14% 24.36% 2.30% 3.13% 4.00% 4.08% 4.82%
Common Equity to Total Capital
2.36% 1.90% 4.62% 7.13% 6.40% 6.41% 25.70% 38.62% 41.48% 35.67% 36.51%
Debt to EBITDA
15.03 25.21 50.01 5.42 15.83 5.14 11.92 1.95 4.75 -20.87 5.71
Net Debt to EBITDA
12.55 21.56 36.14 4.12 13.64 4.41 10.12 1.31 3.84 -16.61 4.38
Long-Term Debt to EBITDA
15.03 25.21 50.01 5.42 15.83 5.14 11.92 1.95 4.75 -20.87 5.71
Debt to NOPAT
19.55 45.68 479.14 5.41 19.62 5.64 19.68 2.61 6.36 -20.85 8.26
Net Debt to NOPAT
16.32 39.08 346.23 4.12 16.90 4.84 16.71 1.75 5.14 -16.60 6.34
Long-Term Debt to NOPAT
19.55 45.68 479.14 5.41 19.62 5.64 19.68 2.61 6.36 -20.85 8.26
Noncontrolling Interest Sharing Ratio
94.49% 94.36% 92.05% 78.72% 78.93% 79.18% 43.93% 7.74% 8.20% 9.47% 10.99%
Liquidity Ratios
- - - - - - - - - - -
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
1,699 3,402 20,545 -1,075 -75 760 -429 -159 -45 26 288
Operating Cash Flow to CapEx
8,908.08% 6,264.53% -1,183.46% -20.88% -1,097.44% 1,289.93% -276.47% 4,326.09% -934.24% 307.66% -977.48%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 9.26 0.00 -1.40 -0.41 0.21 2.38
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 4.37 0.00 15.81 -3.44 1.66 -6.28
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 4.03 0.00 15.44 -3.80 1.12 -6.92
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.13 0.11 0.11 0.33 0.19 0.24 0.20 0.47 0.20 0.13 0.24
Fixed Asset Turnover
66.12 41.55 20.96 35.60 24.83 32.18 22.64 59.15 30.50 18.85 30.59
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
30,201 27,199 6,665 8,826 9,227 9,653 10,464 13,668 14,998 14,552 15,355
Invested Capital Turnover
0.16 0.13 0.13 0.47 0.27 0.35 0.29 0.72 0.30 0.19 0.35
Increase / (Decrease) in Invested Capital
-812 -3,002 -20,534 2,162 400 426 812 3,204 1,330 -446 803
Enterprise Value (EV)
27,678 24,860 5,852 8,528 9,143 11,367 16,688 23,726 17,196 21,837 25,917
Market Capitalization
1,056 819 940 1,737 1,392 3,283 10,051 17,960 9,990 14,264 18,266
Book Value per Share
$10.56 $6.44 $3.64 $6.43 $5.48 $5.28 $7.61 $14.81 $17.11 $14.39 $15.68
Tangible Book Value per Share
$4.00 $4.75 $3.14 $6.07 $4.76 $4.74 $7.47 $14.71 $14.64 $12.27 $13.90
Total Capital
30,201 27,199 6,665 8,826 9,227 9,653 10,464 13,668 14,998 14,552 15,355
Total Debt
17,345 18,276 5,211 5,877 6,391 6,683 7,534 7,962 8,177 8,768 9,008
Total Long-Term Debt
17,345 18,276 5,211 5,877 6,391 6,683 7,534 7,962 8,177 8,768 9,008
Net Debt
14,478 15,634 3,765 4,471 5,505 5,733 6,396 5,339 6,606 6,979 6,911
Capital Expenditures (CapEx)
30 62 25 34 31 28 61 41 41 67 78
Net Nonoperating Expense (NNE)
-28 0.00 -4.42 79 -3.10 1.25 0.00 0.00 0.82 76 -0.23
Net Nonoperating Obligations (NNO)
17,345 18,276 5,211 5,877 6,391 6,683 7,534 7,962 8,177 8,768 9,008
Total Depreciation and Amortization (D&A)
192 323 72 41 47 66 52 52 147 181 184
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.35 ($0.24) $0.08 $2.58 $0.89 $3.05 $0.99 $8.37 $0.00 ($1.68) $2.85
Adjusted Weighted Average Basic Shares Outstanding
62.79M 74.52M 82.71M 92.14M 104.20M 113.08M 350.46M 355.24M 0.00 361.40M 358.58M
Adjusted Diluted Earnings per Share
$1.23 ($0.30) ($0.08) $2.38 $0.82 $2.82 $0.97 $8.20 $0.00 ($1.68) $2.77
Adjusted Weighted Average Diluted Shares Outstanding
68.46M 298.74M 308.52M 100.08M 113.39M 122.63M 358.39M 362.57M 0.00 361.40M 368.02M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $3.05 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
68.91M 81.34M 85.65M 100.47M 108.95M 348.23M 354.19M 356.32M 0.00 362.11M 361.20M
Normalized Net Operating Profit after Tax (NOPAT)
887 400 23 1,086 326 1,186 383 3,043 1,319 -425 1,072
Normalized NOPAT Margin
18.61% 10.34% 0.99% 29.54% 13.42% 36.25% 13.14% 35.11% 30.48% -14.98% 20.21%
Pre Tax Income Margin
20.81% 10.39% 1.99% 30.80% 14.84% 37.71% 19.91% 46.46% 36.33% -21.16% 26.27%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 15.04 0.00 35.55 14.25 -4.85 11.52
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 14.44 0.00 26.88 11.64 -3.40 9.02
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 14.70 0.00 35.18 13.89 -5.39 10.87
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 14.10 0.00 26.51 11.28 -3.93 8.37
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
522.35% 1,591.23% 3,683.01% 41.66% 166.43% 41.03% 91.77% 11.68% 34.53% -100.20% 46.10%
Augmented Payout Ratio
522.35% 1,591.23% 4,067.97% 41.68% 199.12% 43.94% 98.67% 17.00% 48.98% -141.17% 96.93%

Quarterly Metrics And Ratios for Carlyle Group

This table displays calculated financial ratios and metrics derived from Carlyle Group'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
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-62.09% -46.40% -55.24% -34.44% 18.73% -21.89% 131.36% 285.77% 14.51% 46.23% 53.91%
EBITDA Growth
-75.41% -73.28% -107.61% -49.88% -467.86% -18.47% 1,119.31% 314.96% 139.12% 31.27% 84.92%
EBIT Growth
-81.09% -78.51% -123.36% -57.53% -588.46% -24.37% 412.14% 417.86% 131.51% 41.67% 101.60%
NOPAT Growth
-75.98% -78.93% -119.69% -60.67% -471.94% -21.15% 404.28% 454.25% 138.53% 60.53% 120.01%
Net Income Growth
-75.98% -78.93% -125.19% -60.69% -522.64% -21.15% 338.12% 454.68% 133.91% 60.53% 119.76%
EPS Growth
-80.90% -82.17% -140.30% -71.43% -661.76% -35.71% 248.15% 640.91% 129.32% 94.44% 117.50%
Operating Cash Flow Growth
87.88% 69.73% -294.27% 166.60% 310.35% 163.20% -72.40% -0.99% -238.84% -595.22% 86.71%
Free Cash Flow Firm Growth
53.93% 72.40% 44.12% 10.97% 87.74% 202.09% 80.89% 208.17% -300.86% -323.71% -321.00%
Invested Capital Growth
9.73% 5.92% 6.85% 5.50% -2.98% -4.21% 2.25% -0.80% 5.52% 12.45% 7.38%
Revenue Q/Q Growth
-27.75% 11.83% -46.33% 51.21% 30.83% -26.73% 58.96% 152.12% -61.16% -6.04% 67.30%
EBITDA Q/Q Growth
-45.89% -5.83% -112.72% 876.83% -497.12% 120.77% 59.04% 216.25% -62.56% -30.29% 124.05%
EBIT Q/Q Growth
-51.90% -6.94% -143.86% 317.57% -653.25% 114.32% 81.03% 260.96% -66.34% -35.59% 157.60%
NOPAT Q/Q Growth
-43.84% -21.00% -139.11% 326.68% -631.08% 116.75% 50.91% 312.91% -63.08% -30.22% 106.83%
Net Income Q/Q Growth
-43.84% -21.00% -150.04% 277.03% -703.87% 114.74% 51.11% 312.39% -63.08% -30.22% 106.87%
EPS Q/Q Growth
-55.84% -17.65% -196.43% 181.48% -968.18% 109.42% 122.22% 307.50% -65.64% -37.50% 148.57%
Operating Cash Flow Q/Q Growth
-140.27% 6.87% -554.67% 208.59% -68.23% -72.02% -1,885.79% 162.37% -144.55% 0.20% 52.06%
Free Cash Flow Firm Q/Q Growth
-53.06% 38.33% -43.65% 34.33% 78.92% 613.40% -126.90% 471.63% -178.12% -186.51% 49.39%
Invested Capital Q/Q Growth
4.11% 1.17% 1.62% -1.42% -4.26% -0.12% 8.47% -4.36% 1.84% 6.43% 3.59%
Profitability Metrics
- - - - - - - - - - -
EBITDA Margin
29.16% 24.44% -5.79% 29.77% -90.35% 25.51% 25.53% 32.02% 30.87% 22.90% 30.67%
EBIT Margin
23.16% 19.16% -15.66% 22.53% -95.28% 18.55% 21.13% 30.25% 26.22% 17.97% 27.67%
Profit (Net Income) Margin
21.29% 15.04% -14.03% 16.42% -75.80% 15.19% 14.44% 23.61% 22.45% 16.67% 20.61%
Tax Burden Percent
92.48% 78.51% 89.57% 72.93% 79.54% 81.86% 68.24% 78.06% 85.64% 92.75% 74.47%
Interest Burden Percent
99.42% 100.00% 100.00% 99.93% 100.01% 100.00% 100.14% 100.01% 99.96% 100.00% 100.02%
Effective Tax Rate
7.52% 21.49% 0.00% 27.07% 0.00% 18.14% 31.76% 21.94% 14.36% 7.25% 25.53%
Return on Invested Capital (ROIC)
6.43% 3.68% -2.24% 3.00% -12.82% 2.72% 3.00% 8.07% 7.96% 6.05% 7.77%
ROIC Less NNEP Spread (ROIC-NNEP)
6.43% 3.68% -2.41% 3.00% -13.77% 2.72% 3.00% 8.07% 7.96% 6.05% 7.77%
Return on Net Nonoperating Assets (RNNOA)
8.28% 4.56% -3.09% 3.75% -18.51% 3.71% 4.56% 10.96% 11.67% 9.36% 12.64%
Return on Equity (ROE)
14.71% 8.24% -5.33% 6.74% -31.33% 6.43% 7.56% 19.04% 19.63% 15.41% 20.41%
Cash Return on Invested Capital (CROIC)
-0.31% -0.22% -3.25% -3.11% 0.17% 1.29% -3.80% 2.08% 1.92% -4.26% 1.02%
Operating Return on Assets (OROA)
4.70% 3.21% -2.24% 2.89% -12.71% 2.34% 3.14% 7.18% 6.28% 4.48% 7.20%
Return on Assets (ROA)
4.32% 2.52% -2.00% 2.11% -10.11% 1.92% 2.15% 5.61% 5.38% 4.16% 5.37%
Return on Common Equity (ROCE)
13.51% 7.57% -4.87% 6.17% -28.37% 5.76% 6.72% 17.00% 17.47% 13.54% 17.86%
Return on Equity Simple (ROE_SIMPLE)
0.00% 13.20% 8.44% 5.61% 0.00% -10.32% -6.19% 3.49% 0.00% 20.64% 22.69%
Net Operating Profit after Tax (NOPAT)
159 125 -49 111 -590 99 149 616 227 159 328
NOPAT Margin
21.29% 15.04% -10.96% 16.43% -66.71% 15.19% 14.42% 23.61% 22.45% 16.67% 20.61%
Net Nonoperating Expense Percent (NNEP)
0.00% 0.00% 0.16% 0.00% 0.95% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
35.67% 50.46% 55.12% 41.15% 161.90% 39.56% 46.00% 56.77% 48.56% 51.85% 48.68%
Operating Expenses to Revenue
76.84% 80.84% 115.66% 77.47% 195.28% 81.45% 78.87% 69.75% 73.78% 82.03% 72.33%
Earnings before Interest and Taxes (EBIT)
173 160 -70 152 -843 121 219 789 266 171 441
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
217 204 -26 201 -799 166 264 835 313 218 488
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.61 1.76 1.88 1.79 2.75 3.37 2.91 2.83 3.26 2.85 3.19
Price to Tangible Book Value (P/TBV)
1.88 2.04 2.18 2.07 3.22 3.94 3.38 3.22 3.67 3.19 3.54
Price to Revenue (P/Rev)
2.31 3.00 3.67 3.93 5.02 6.43 4.51 3.03 3.44 2.83 3.04
Price to Earnings (P/E)
8.15 14.37 27.30 50.29 0.00 0.00 0.00 133.47 17.90 14.64 14.90
Dividend Yield
4.46% 4.37% 4.31% 4.64% 3.51% 2.98% 3.49% 3.25% 2.79% 3.21% 2.72%
Earnings Yield
12.26% 6.96% 3.66% 1.99% 0.00% 0.00% 0.00% 0.75% 5.59% 6.83% 6.71%
Enterprise Value to Invested Capital (EV/IC)
1.15 1.22 1.25 1.20 1.50 1.71 1.48 1.55 1.69 1.52 1.66
Enterprise Value to Revenue (EV/Rev)
3.97 5.15 6.30 6.76 7.69 9.35 7.21 4.51 4.89 4.44 4.55
Enterprise Value to EBITDA (EV/EBITDA)
9.99 16.00 24.20 30.68 0.00 0.00 0.00 50.13 16.43 15.26 15.13
Enterprise Value to EBIT (EV/EBIT)
10.93 18.78 31.05 44.16 0.00 0.00 0.00 81.89 18.60 17.23 16.84
Enterprise Value to NOPAT (EV/NOPAT)
13.38 22.79 38.21 54.95 0.00 0.00 0.00 120.66 23.76 21.61 21.10
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 106.57 63.95 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 849.35 130.05 0.00 74.07 90.13 0.00 168.57
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.20 1.23 1.32 1.34 1.52 1.53 1.75 1.38 1.42 1.56 1.52
Long-Term Debt to Equity
1.20 1.23 1.32 1.34 1.52 1.53 1.75 1.38 1.42 1.56 1.52
Financial Leverage
1.29 1.24 1.28 1.25 1.34 1.37 1.52 1.36 1.47 1.55 1.63
Leverage Ratio
3.40 3.27 3.27 3.20 3.38 3.36 3.53 3.40 3.65 3.71 3.80
Compound Leverage Factor
3.39 3.27 3.27 3.19 3.38 3.36 3.53 3.40 3.65 3.71 3.81
Debt to Total Capital
54.52% 55.11% 56.90% 57.20% 60.25% 60.51% 63.66% 57.98% 58.66% 60.93% 60.32%
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
54.52% 55.11% 56.90% 57.20% 60.25% 60.51% 63.66% 57.98% 58.66% 60.93% 60.32%
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
4.00% 4.20% 4.42% 3.85% 4.08% 4.61% 4.44% 5.23% 4.82% 4.94% 5.06%
Common Equity to Total Capital
41.48% 40.70% 38.68% 38.95% 35.67% 34.89% 31.90% 36.79% 36.51% 34.13% 34.62%
Debt to EBITDA
4.75 7.20 11.03 14.61 -20.87 -19.21 -59.74 18.77 5.71 6.11 5.51
Net Debt to EBITDA
3.84 6.12 9.26 11.88 -16.61 -15.48 -48.05 14.76 4.38 5.02 4.57
Long-Term Debt to EBITDA
4.75 7.20 11.03 14.61 -20.87 -19.21 -59.74 18.77 5.71 6.11 5.51
Debt to NOPAT
6.36 10.26 17.42 26.17 -20.85 -19.64 -40.85 45.18 8.26 8.65 7.68
Net Debt to NOPAT
5.14 8.72 14.62 21.28 -16.60 -15.83 -32.85 35.53 6.34 7.11 6.37
Long-Term Debt to NOPAT
6.36 10.26 17.42 26.17 -20.85 -19.64 -40.85 45.18 8.26 8.65 7.68
Noncontrolling Interest Sharing Ratio
8.20% 8.21% 8.62% 8.53% 9.47% 10.41% 11.16% 10.70% 10.99% 12.18% 12.51%
Liquidity Ratios
- - - - - - - - - - -
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-1,172 -723 -1,038 -682 -144 738 -198 737 -576 -1,650 -835
Operating Cash Flow to CapEx
-774.36% -872.09% -3,757.65% 4,677.19% 1,494.71% 500.70% -7,173.45% 4,146.07% -1,321.35% -2,108.38% -964.57%
Free Cash Flow to Firm to Interest Expense
-41.26 -24.33 -33.81 -21.71 -4.49 23.95 -6.53 24.33 -19.53 -59.36 -29.83
Operating Cash Flow to Interest Expense
-4.25 -3.79 -23.99 25.47 7.94 2.31 -41.77 26.14 -11.96 -12.67 -6.03
Operating Cash Flow Less CapEx to Interest Expense
-4.80 -4.22 -24.63 24.93 7.41 1.85 -42.35 25.51 -12.86 -13.27 -6.65
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.20 0.17 0.14 0.13 0.13 0.13 0.15 0.24 0.24 0.25 0.26
Fixed Asset Turnover
30.50 25.14 21.15 18.68 18.85 17.45 20.41 31.48 30.59 31.94 34.32
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
14,998 15,173 15,418 15,200 14,552 14,534 15,766 15,078 15,355 16,343 16,929
Invested Capital Turnover
0.30 0.24 0.20 0.18 0.19 0.18 0.21 0.34 0.35 0.36 0.38
Increase / (Decrease) in Invested Capital
1,330 848 989 793 -446 -639 348 -122 803 1,809 1,163
Enterprise Value (EV)
17,196 18,579 19,243 18,256 21,837 24,845 23,395 23,347 25,917 24,872 28,050
Market Capitalization
9,990 10,837 11,201 10,601 14,264 17,086 14,623 15,683 18,266 15,876 18,721
Book Value per Share
$17.11 $17.01 $16.47 $16.45 $14.39 $14.05 $13.98 $15.56 $15.68 $15.44 $16.23
Tangible Book Value per Share
$14.64 $14.63 $14.16 $14.24 $12.27 $12.02 $12.03 $13.68 $13.90 $13.77 $14.64
Total Capital
14,998 15,173 15,418 15,200 14,552 14,534 15,766 15,078 15,355 16,343 16,929
Total Debt
8,177 8,362 8,774 8,695 8,768 8,794 10,036 8,742 9,008 9,958 10,211
Total Long-Term Debt
8,177 8,362 8,774 8,695 8,768 8,794 10,036 8,742 9,008 9,958 10,211
Net Debt
6,606 7,106 7,362 7,070 6,979 7,090 8,072 6,875 6,911 8,188 8,473
Capital Expenditures (CapEx)
16 13 20 17 17 14 18 19 27 17 18
Net Nonoperating Expense (NNE)
0.00 0.00 14 0.07 80 0.00 -0.20 -0.08 0.00 0.00 -0.07
Net Nonoperating Obligations (NNO)
8,177 8,362 8,774 8,695 8,768 8,794 10,036 8,742 9,008 9,958 10,211
Total Depreciation and Amortization (D&A)
45 44 44 49 44 45 46 46 47 47 48
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.34 $0.28 ($0.27) $0.23 ($1.92) $0.18 $0.41 $1.67 $0.59 $0.36 $0.89
Adjusted Weighted Average Basic Shares Outstanding
361.28M 362.94M 361.26M 360.57M 361.40M 360.91M 358.32M 357.69M 358.58M 359.46M 360.36M
Adjusted Diluted Earnings per Share
$0.34 $0.28 ($0.27) $0.22 ($1.91) $0.18 $0.40 $1.63 $0.56 $0.35 $0.87
Adjusted Weighted Average Diluted Shares Outstanding
365.71M 365.36M 361.26M 363.66M 361.40M 369.34M 366.90M 364.79M 368.02M 366.34M 366.97M
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
364.22M 362.11M 359.95M 360.80M 362.11M 359.88M 356.38M 357.68M 361.20M 361.14M 361.70M
Normalized Net Operating Profit after Tax (NOPAT)
159 125 -49 111 -590 99 149 616 227 159 328
Normalized NOPAT Margin
21.29% 15.04% -10.96% 16.43% -66.71% 15.19% 14.42% 23.61% 22.45% 16.67% 20.61%
Pre Tax Income Margin
23.03% 19.16% -15.66% 22.52% -95.30% 18.55% 21.16% 30.25% 26.21% 17.97% 27.68%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
6.07 5.37 -2.28 4.85 -26.33 3.92 7.19 26.03 9.00 6.15 15.73
NOPAT to Interest Expense
5.58 4.22 -1.60 3.54 -18.43 3.21 4.90 20.32 7.71 5.71 11.72
EBIT Less CapEx to Interest Expense
5.52 4.94 -2.92 4.31 -26.86 3.46 6.61 25.40 8.09 5.55 15.11
NOPAT Less CapEx to Interest Expense
5.04 3.78 -2.23 2.99 -18.97 2.75 4.32 19.69 6.80 5.10 11.09
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
34.53% 57.96% 95.63% 147.38% -100.20% -96.71% -162.24% 260.52% 46.10% 43.68% 37.86%
Augmented Payout Ratio
48.98% 83.17% 143.51% 220.35% -141.17% -145.11% -281.46% 507.86% 96.93% 94.17% 75.94%

Financials Breakdown Chart

Key Financial Trends

Over the last four years, Carlyle Group (NASDAQ: CG) has demonstrated a general recovery and growth trajectory, with notable volatility in quarterly performance reflecting market conditions and investment management cycles. Here are the key highlights and trends from the recent financial statements:

  • Consistent Net Income Growth: Carlyle reported net income attributable to common shareholders rising from a loss in Q4 2023 (-$692 million) to positive earnings in recent quarters, reaching $319.7 million in Q2 2025, indicating a strong recovery and improved profitability.
  • Increasing Total Revenue: Total revenue improved significantly since 2023, from around $447 million in Q2 2023 to $1.59 billion in Q2 2025, driven by higher non-interest income components including investment banking and service charge income.
  • Strong Operating Cash Flow in Some Periods: Q3 2024 and Q3 2023 show robust positive net cash from operating activities ($792 million and $792 million respectively), reflecting healthy core business operations during those quarters.
  • Solid Capital Structure: Total equity including noncontrolling interests grew from about $6.65 billion in early 2023 to approximately $6.72 billion by Q2 2025, supporting a stable financial foundation.
  • Active Capital Return: Carlyle has consistently paid dividends of $0.35 per share each quarter, signaling commitment to shareholder returns amid its growth phase.
  • Volatile Quarterly Operating Cash Flows: Operating cash flows have fluctuated widely, including negative cash flows in some recent quarters (e.g., -$169 million in Q2 2025), pointing to possible timing of investment realizations or working capital changes.
  • Stable Interest Expenses: Interest expenses related to long-term debt remained stable around $28-30 million quarterly, indicating manageable debt servicing costs despite borrowing activities.
  • Significant Losses in Late 2023: Q4 2023 showed large consolidated net losses (-$670 million), largely impacting annual comparatives and reflecting interim challenges.
  • Negative Non-Cash Adjustments to Net Income: Large negative non-cash adjustments in multiple quarters (e.g., -$933 million in Q2 2024) reduce operating cash flows, showing valuation or unrealized investment impacts affecting cash flow calculations.
  • Quarterly Fluctuations in Repurchases and Debt Issuance: Significant variability in share repurchase activity and debt issuance/repayment could affect earnings per share and financial leverage unpredictably.

Summary: Carlyle Group’s financial performance over the past few years reflects a recovery from losses and improved revenue generation. The increase in net income, consistent dividend payments, and solid equity base are encouraging for investors. However, operating cash flows have been volatile partly due to the nature of Carlyle’s investment business and substantial non-cash adjustments. The large loss in Q4 2023 imposes caution, though subsequent quarters show noticeable improvement. Share repurchase variability and debt activities should be monitored as they influence shareholder value and balance sheet strength.

Retail investors may view Carlyle Group as a company in transition with improving profitability and active capital management, while needing to consider the inherent volatility in cash flow and earnings that come with the private equity business model.

10/03/25 03:10 PM ETAI Generated. May Contain Errors.

Frequently Asked Questions About Carlyle Group's Financials

When does Carlyle Group's financial year end?

According to the most recent income statement we have on file, Carlyle Group's fiscal year ends in December. Their fiscal year 2024 ended on December 31, 2024.

How has Carlyle Group's net income changed over the last 10 years?

Carlyle Group's net income appears to be on an upward trend, with a most recent value of $1.09 billion in 2024, rising from $915.10 million in 2014. The previous period was -$496.70 million in 2023. See where experts think Carlyle Group is headed by visiting Carlyle Group's forecast page.

How has Carlyle Group's revenue changed over the last 10 years?

Over the last 10 years, Carlyle Group's total revenue changed from $4.77 billion in 2014 to $5.30 billion in 2024, a change of 11.3%.

How much debt does Carlyle Group have?

Carlyle Group's total liabilities were at $16.76 billion at the end of 2024, a 8.9% increase from 2023, and a 27.6% decrease since 2014.

How much cash does Carlyle Group have?

In the past 10 years, Carlyle Group's cash and equivalents has ranged from $877.10 million in 2018 to $2.79 billion in 2014, and is currently $2.10 billion as of their latest financial filing in 2024.

How has Carlyle Group's book value per share changed over the last 10 years?

Over the last 10 years, Carlyle Group's book value per share changed from 10.56 in 2014 to 15.68 in 2024, a change of 48.4%.



This page (NASDAQ:CG) was last updated on 10/3/2025 by MarketBeat.com Staff
From Our Partners