Carlyle Group Inc. CG
Carlyle is one of the world's largest global investment firms that deploys private capital across three business
segments: Global Private Equity, Global Credit, and Carlyle AlpInvest (formerly, Global Investment Solutions). Our teams
invest across a range of strategies that leverage our deep industry expertise, local insights, and global resources to deliver
attractive returns throughout an investment cycle. Since our firm was founded in Washington, D.C. in 1987, we have grown to
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $4.78B | $5.43B | $2.96B | $4.44B | $8.78B | $2.93B | $3.38B | $2.43B | $3.68B | $2.27B |
| Cost of revenue | — | — | — | — | — | — | — | — | $64.4M | $31.3M |
| Gross profit | — | — | — | — | — | — | — | — | $3.61B | $2.24B |
| SG&A | — | — | — | $575.8M | $431.7M | $349.3M | $494.4M | $460.7M | $276.8M | $521.1M |
| Total operating expenses | $3.74B | $4.06B | $3.57B | $2.82B | $4.76B | $2.33B | $2.12B | $2.07B | $2.63B | $2.24B |
| Interest expense | $123.9M | $121.0M | $123.8M | $110.4M | $113.3M | $94.0M | $82.1M | $82.2M | $65.5M | $61.3M |
| Pre-tax income | $1.16B | $1.39B | -$600.9M | $1.57B | $4.03B | $580.0M | $1.23B | $360.2M | $1.13B | $45.3M |
| Income tax | $214.5M | $302.6M | $104.2M | $287.8M | $982.3M | $197.2M | $49.0M | $31.3M | $124.9M | $30.0M |
| Net income | $944.7M | $1.09B | -$496.7M | $1.28B | $3.05B | $348.2M | $380.9M | $116.5M | $244.1M | $6.4M |
| EPS, basic | 2.25 | 2.85 | -1.68 | 3.39 | 8.37 | 0.99 | 3.05 | 0.89 | 2.58 | 0.08 |
| EPS, diluted | 2.18 | 2.77 | -1.68 | 3.35 | 8.20 | 0.97 | 2.82 | 0.82 | 2.38 | -0.08 |
| Shares, diluted (wtd. avg.) | 370.9M | 368.0M | 361.4M | 365.7M | 362.6M | 358.4M | 122.6M | 113.4M | 100.1M | 308.5M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $1.97B | $1.27B | $1.44B | $1.36B | $2.48B | $989.6M | $828.0M | $638.3M | $1.03B | $684.0M |
| Property, plant and equipment | $224.9M | $185.3M | $161.5M | $139.9M | $143.9M | $149.2M | $108.2M | $95.1M | $100.4M | $106.1M |
| Goodwill | $104.6M | $103.6M | $104.0M | $103.9M | $13.3M | $16.8M | $16.1M | $15.3M | $11.1M | $10.1M |
| Other intangibles | $402.5M | $530.5M | $662.1M | $793.9M | $21.6M | $31.9M | $46.2M | $62.0M | $24.8M | $31.9M |
| Total assets | $29.12B | $23.10B | $21.18B | $21.40B | $21.25B | $15.64B | $13.81B | $12.91B | $12.28B | $9.97B |
| Long-term debt | — | — | — | — | — | — | — | — | — | $144.4M |
| Total liabilities | $22.06B | $16.76B | $15.39B | $14.58B | $15.54B | $12.71B | $10.84B | $10.08B | $9.33B | $8.52B |
| Retained earnings | $1.64B | $2.04B | $2.08B | $3.40B | $2.81B | $348.2M | $0 | — | — | — |
| Total equity | $7.06B | $6.35B | $5.78B | $6.82B | $5.71B | $2.93B | $2.97B | — | — | — |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$3.28B | -$759.5M | $204.9M | -$379.3M | $1.79B | -$169.2M | $358.6M | -$343.5M | -$7.1M | -$300.6M |
| Depreciation and amortisation | $192.1M | $184.1M | $180.6M | $147.4M | $52.0M | $52.1M | $65.6M | $46.9M | $41.3M | — |
| Stock-based compensation | $374.7M | $467.9M | $249.1M | $154.0M | $163.1M | $105.0M | $140.0M | $239.9M | $320.3M | $334.6M |
| Capital expenditure | $99.4M | $77.7M | $66.6M | $40.6M | $41.4M | $61.2M | $27.8M | $31.3M | $34.0M | $25.4M |
| Investing cash flow | -$99.4M | -$77.6M | -$43.6M | -$828.8M | -$32.2M | -$61.2M | -$27.8M | -$99.1M | -$34.0M | -$25.4M |
| Financing cash flow | $3.99B | $682.8M | -$99.6M | $114.8M | -$242.5M | $370.3M | -$149.2M | $72.0M | $318.6M | $15.3M |
| Dividends paid | $505.1M | $503.0M | $497.7M | $443.6M | $355.8M | $351.3M | $154.9M | $129.8M | $118.1M | $140.9M |
| Buybacks | $686.5M | $554.6M | $203.5M | $185.6M | $161.8M | $26.4M | $34.5M | $107.5M | $200.0K | $58.9M |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001527166-26-000017.
Plot the figures US dollars
- Revenue
- Gross profit
- Net income
| Fiscal year | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.27B | $3.68B | $2.43B | $3.38B | $2.93B | $8.78B | $4.44B | $2.96B | $5.43B | $4.78B |
| Gross profit | $2.24B | $3.61B | — | — | — | — | — | — | — | — |
| Net income | $6.4M | $244.1M | $116.5M | $380.9M | $348.2M | $3.05B | $1.28B | -$496.7M | $1.09B | $944.7M |
Recent filings and events
- Results announced The quarterly or annual earnings release. Arrives four times a year from almost every company here. Item 2.02
- Officer or director change Someone at the top arrived or left. The item covers everything from a board retirement to a chief executive being removed, and only the filing itself says which. Item 5.02
- Shareholder vote The results of the annual meeting or a special vote. Item 5.07
- Officer or director change Item 5.02
- Regulation FD disclosure Something the company told the market and had to tell everyone at once - usually a slide deck or a press release. Item 7.01
- Results announced Item 2.02
- Annual report filed A new 10-K. The figures and the business description on this site come from it. Form 10-K
- Regulation FD disclosure Item 7.01
- Results announced Item 2.02
- Officer or director change Item 5.02
- Regulation FD disclosure Item 7.01
- Results announced Item 2.02
Item numbers are Form 8-K's own, and a filing date is up to four business days after the thing it reports. The same feed across the whole market.
Others in SIC 6282
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| BX | Blackstone Inc. | $88.55B | 30.5x | 9.2% |
| KKR | KKR & Co. Inc. | $81.99B | — | -11.0% |
| APO | Apollo Global Management, Inc. | $66.63B | 20.4x | 22.7% |
| AMP | AMERIPRISE FINANCIAL INC | $43.48B | 13.6x | 5.5% |
| TROW | PRICE T ROWE GROUP INC | $22.23B | 11.3x | 3.1% |
| BEN | FRANKLIN TEMPLETON INC | $15.78B | 34.1x | 3.5% |
| IVZ | Invesco Ltd. | $12.39B | — | 5.1% |
| AMG | AFFILIATED MANAGERS GROUP, INC. | $9.92B | 16.9x | 1.6% |