Annual Income Statements for Carlyle Group Inc. 4.625% Subordinated Notes due 2061
Annual Income Statements for Carlyle Group Inc. 4.625% Subordinated Notes due 2061
This table shows Carlyle Group Inc. 4.625% Subordinated Notes due 2061's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Carlyle Group Inc. 4.625% Subordinated Notes due 2061
This table shows Carlyle Group Inc. 4.625% Subordinated Notes due 2061'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 |
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 Inc. 4.625% Subordinated Notes due 2061
This table details how cash moves in and out of Carlyle Group Inc. 4.625% Subordinated Notes due 2061'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 |
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 Inc. 4.625% Subordinated Notes due 2061
This table details how cash moves in and out of Carlyle Group Inc. 4.625% Subordinated Notes due 2061'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 |
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 Inc. 4.625% Subordinated Notes due 2061
This table presents Carlyle Group Inc. 4.625% Subordinated Notes due 2061'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 |
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 Inc. 4.625% Subordinated Notes due 2061
This table presents Carlyle Group Inc. 4.625% Subordinated Notes due 2061'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 |
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 Inc. 4.625% Subordinated Notes due 2061
This table displays calculated financial ratios and metrics derived from Carlyle Group Inc. 4.625% Subordinated Notes due 2061's official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
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 Inc. 4.625% Subordinated Notes due 2061
This table displays calculated financial ratios and metrics derived from Carlyle Group Inc. 4.625% Subordinated Notes due 2061'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 |
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% |
Key Financial Trends
Over the last four years through Q2 2025, Carlyle Group (NASDAQ: CG) demonstrates a generally positive financial trajectory with some fluctuations driven by earnings volatility, operating cash flow challenges, and active capital management.
- Income Growth: Consolidated net income rose significantly from negative $670 million in Q4 2023 to $328 million in Q2 2025, indicating strong recovery and growth in profitability.
- Consistent EPS Improvement: Diluted EPS improved from a low of negative $1.91 in Q4 2023 to $0.87 in Q2 2025, reflecting earnings strength and operational improvements.
- Rising Non-Interest Income: The firm’s total non-interest income grew markedly, reaching over $1.6 billion in Q2 2025 from under $1 billion in early 2023, signaling increasing fee and service revenue streams.
- Strong Capital Allocation: Carlyle has consistently repurchased common equity (e.g., over $100 million in Q2 2025) and maintained steady dividend payments of $0.35 per share, reflecting confidence and shareholder return focus.
- Robust Asset Base Growth: Total assets expanded from approximately $21 billion in early 2022 to over $25 billion by mid-2025, supporting business scale and investment capabilities.
- Interest Expense Stability: Long-term debt interest expense remained relatively stable around $27 to $30 million per quarter, indicating stable debt servicing costs despite growth.
- Operating Expenses: Salaries and employee benefits, along with other operating expenses, increased in line with revenue growth, reflecting business expansion but requiring ongoing efficiency monitoring.
- Net Cash from Financing Activities: Financing activities showed fluctuations, with occasional issuance of debt and variable repayments, reflecting active capital structure management.
- Non-Cash Adjustments in Cash Flow: Significant non-cash adjustments have impacted operating cash flows each quarter; these need to be monitored for impact on real cash generation.
- Exchange Rate Effects: The impact of exchange rate changes on cash balances has been variable, introducing some volatility to reported cash flow figures.
- Volatile Operating Cash Flow: Net cash from continuing operating activities was negative in multiple quarters (e.g., -$1.27 billion in Q2 2024), indicating challenges in converting earnings to cash.
- Large Quarterly Earnings Swings: The company experienced wide swings in quarterly net income, including a substantial loss in Q4 2023 (-$670 million), which may suggest exposure to investment valuation fluctuations or market conditions.
- Accumulated Other Comprehensive Loss: The negative accumulated other comprehensive income/loss remains significant (over -$180 million in Q2 2025), indicating ongoing unrealized losses on certain assets or liabilities.
- Increasing Long-Term Debt: Long-term debt grew from about $8.3 billion in early 2023 to over $10 billion by mid-2025, raising leverage considerations.
- Negative Quarterly Total Revenues in Some Periods: Given total revenue fluctuations and occasional negative net realized and unrealized capital gains, future earnings may remain volatile, potentially impacting stability.
In summary, Carlyle Group's financial performance has rebounded strongly from significant losses in 2023, with improving income, earnings per share, and growing non-interest revenue streams. However, investors should watch the volatility in cash flow from operations, leverage levels, and periodic large earnings swings likely tied to market-sensitive investment valuations. The firm’s steady dividends and share repurchases are positive signals of management confidence and commitment to shareholder returns.
10/15/25 09:29 AM ETAI Generated. May Contain Errors.