TenQ · Charts

CarnivalCCL

$32.2B market cap
CarnivalCCL
Revenue

Revenue: is the business selling more than it used to?

$26.6B+6% YoYFY 2025

0.00$10.0B$20.0B2007200820092014201520162017201820192020202120222023202420252026$27.3B

◌ 2026 = trailing twelve months to the latest filed quarter, not a full fiscal year

Revenue reached $26.6B in 2025, compounding +30% a year since 2022 and the pace is picking up. The last twelve months (+5%) ran below that pace, so growth is slowing. The trailing twelve months are already running at $27.3B, ahead of the last full year.

Source: SEC EDGAR (XBRL company facts) · as at 2026-05-31

CarnivalCCL
Net income

Net income: how much of that revenue becomes profit?

$2.8B+44% YoYFY 2025

$-10.0B$-5.0B0.0020112012201320142015201620172018$3.2B20192020202120222023202420252026$3.1B

◌ 2026 = trailing twelve months to the latest filed quarter, not a full fiscal year

Net income was $2.8B in 2025, against $1.9B the year before. Trailing twelve-month profit stands at $3.1B.

Source: SEC EDGAR (XBRL company facts) · as at 2026-05-31

CarnivalCCL
Growth rate

How fast is it growing, year by year?

+6.4%revenue growth, FY 2025

0.0%250%500%200820092014201520162017201820192020202120222023202420256.4%44%

Off the axis: 2020 earnings -442.3% - rebounds off a collapsed prior year.

Revenue grew +6% in 2025 against a five-year average of +114%. Earnings grew faster (+44%), so each new dollar of sales is arriving more profitably. 2020's swing into loss (-442%) sits off the axis.

Source: SEC EDGAR (XBRL company facts) · as at 2026-05-31

CarnivalCCL
Per-share growth

Revenue per share: is your slice growing as fast as the company?

$18.99revenue per share, FY 2025

0.0020.00201420152016201720182019202020212022202320242025202619.482.28

2026 = trailing twelve months to the latest filed quarter (2026-05-31), not a full fiscal year

Revenue per share reached $18.99 in 2025, compounding +23% a year against +30% for CCL as a whole. Dilution absorbed about 7.2 points of that growth. Free cash flow per share stands at $1.86.

Source: SEC EDGAR (XBRL company facts) · as at 2026-05-31

CarnivalCCL
Free cash flow

Free cash flow: what is left in real cash after everything?

$2.6B+101% YoYFY 2025

$-10.0B$-5.0B0.002011201220132014201520162017201820192020202120222023202420252026$3.2B

◌ 2026 = trailing twelve months to the latest filed quarter, not a full fiscal year

Free cash flow was $2.6B in 2025. That is the most cash the business has ever thrown off in a year. The trailing twelve months stand at $3.2B.

Source: SEC EDGAR (XBRL company facts) · as at 2026-05-31

CarnivalCCL
Cash conversion

How much of every sales dollar ends up as free cash?

-400%-200%0.0%2014201514%2016201720182019202020212022202320242025202612%

◌ 2026 = trailing twelve months to the latest filed quarter, not a full fiscal year

10 cents of every sales dollar became free cash in 2025, up 64 points since 2022.

Source: SEC EDGAR (XBRL company facts) · as at 2026-05-31

CarnivalCCL
Spending intensity

What does staying competitive cost, per dollar of sales?

0.0%100%200%201420152016201720182019202020212022202320242025202613%0.4%

2026 = trailing twelve months to the latest filed quarter (2026-05-31), not a full fiscal year

The biggest claim on each sales dollar is capital spending, at 14% of revenue (stock compensation 0%). That share has fallen since 2022, so the cost of competing is easing.

Source: SEC EDGAR (XBRL company facts) · as at 2026-05-31

CarnivalCCL
Operating leverage

When sales grow, do profits grow faster?

-200%0.0%2014201520162017201820192020202420256.4%25%

Operating profit outgrew revenue in 3 of the last 5 years, most recently +25% against +6%. Each additional dollar of sales is landing more profitably than the last - the definition of operating leverage.

Source: SEC EDGAR (XBRL company facts) · as at 2026-05-31

CarnivalCCL
Margins

Margins: of every $1 of sales, how much survives each cost layer?

-400%-200%0.0%200720082009201420152016201720182019202020212022202320242025202616%11%

2026 = trailing twelve months to the latest filed quarter (2026-05-31), not a full fiscal year

Operating margin widened 53 points to 17% since 2022. After everything, 10 cents of each sales dollar reaches net profit. CCL doesn't tag a gross-profit line in its filings, so the chart starts at operating margin.

Source: SEC EDGAR (XBRL company facts) · as at 2026-05-31

CarnivalCCL
Returns on capital

What does it earn on the money it uses?

-50%0.0%201120122013201420152016201720182019202020212022202320242025202624%5.9%12%

2026 = trailing twelve months to the latest filed quarter (2026-05-31), not a full fiscal year

ROE of 24% sits well above ROCE of 12%. A meaningful share of the shareholder return is manufactured with leverage rather than operations.

Source: SEC EDGAR (XBRL company facts) · as at 2026-05-31

CarnivalCCL
Valuation history

What has the market paid for CCL over time?

10.7xP/E today

0.0010.0020162017201820192024202520266-year median 12.8xP/E 10.74

2026 = at the latest close (2026-09-04), over the trailing twelve months; earlier years are annual averages

At 10.7x earnings, the market is paying 16% less than CCL's own 6-year median of 12.8x. Pessimism is priced in - the question is whether it is deserved. Today's multiple is the lowest in the charted history.

Source: SEC EDGAR (XBRL company facts) · as at 2026-05-31

CarnivalCCL
Free cash flow yield

What cash return does the business throw off per dollar of market value?

9.9%FCF yield today

-50%-25%0.0%2016201720182019202020212022202320242025202610-year median 5.4%FCF yield 9.9%

2026 = at the latest close (2026-09-04), over the trailing twelve months; earlier years are annual averages

Every dollar of market value currently buys 9.9% of annual free cash flow, more than its 10-year median of 5.4% - the cash is cheaper than usual.

Source: SEC EDGAR (XBRL company facts) · as at 2026-05-31

CarnivalCCL
Debt & cash

Could it handle its debt if things went wrong?

0.00$20.0B201220132014201520162017201820192020202120222023202420252026$24.9B$2.2B

Debt of $24.9B sits against $2.2B of cash, or 1.9x shareholders' equity. Earnings cover interest 3.7 times - adequate, with less room than it looks in a downturn.

Source: SEC EDGAR (XBRL company facts) · as at 2026-05-31

CarnivalCCL
Shareholders' equity

Is the company's own capital growing?

0.00$10.0B$20.0B20122013201420152016201720182019$25.4B2020202120222023202420252026$13.0B

The company's own capital grew from $6.9B in 2023 to $13.0B (+88%). The business is building book value rather than consuming it.

Source: SEC EDGAR (XBRL company facts) · as at 2026-05-31

CarnivalCCL
Capital returned

How much goes back, and how much leaks out as stock comp?

0.00$1.0B$2.0B2008200920102011201220132014201520162017201820192020202120222026

CCL returned no cash to shareholders in the latest filed year: everything is being retained or reinvested.

Source: SEC EDGAR (XBRL company facts) · as at 2026-05-31

CarnivalCCL
Dilution rate

How fast is your ownership being diluted - or concentrated?

0.0%20%40%201220132014201520162017201820192020202145%20222023202420250.3%

The share count grew 0.3% in 2025, averaging 6.0% a year over three years. Your slice of the company shrinks by that much each year unless earnings grow faster.

Source: SEC EDGAR (XBRL company facts) · as at 2026-05-31

CarnivalCCL
Dividend per share

Is the dividend cheque growing?

0.001.002.002011201220132014201520162017201820192020DPS 0.89

The dividend per share reached $0.89 in 2020, compounding -3% a year since 2015.

Source: SEC EDGAR (XBRL company facts) · as at 2026-05-31

CarnivalCCL
Payout quality

Can it afford the dividend?

0.0%2000%20112012201320142015201620172018201920260.0%0.0%

2026 = trailing twelve months to the latest filed quarter (2026-05-31), not a full fiscal year

The dividend consumed 46% of profit and 3015% of free cash flow in 2019. That is a thin cushion: a bad year would put the payment under real pressure.

Source: SEC EDGAR (XBRL company facts) · as at 2026-05-31

CarnivalCCL
Return on capital employed

Does CCL earn more on its capital than that capital costs?

-20%0.0%20112012201320142015201620172018201920202021202220232024202510% cost of capitalreturn on capital 12%

CCL earns 11.6% on the capital it employs, comfortably above the 10% most investors treat as the cost of capital. That is the highest in CCL's filed history.

Source: SEC EDGAR (XBRL company facts) · as at 2026-05-31

CarnivalCCL
Dilution against what it bought

CCL has issued or retired shares - did shareholders end up better off?

010020142015201620172018201920202021202220232024202518093

CCL issued +78% more shares from 2011 to 2025 and revenue per share still fell -7%. On this measure the new shares have not paid for themselves.

Source: SEC EDGAR (XBRL company facts) · as at 2026-05-31

CarnivalCCL
Insider flow

Are the people running it buying or selling?

$10M$5M0.00May '25Aug '25Feb '26Mar '26Apr '26May '26

Insiders sold $16M on the open market and bought nothing. Many sales are pre-scheduled diversification rather than a view on the price. A further 53 filings were grants, option exercises or tax withholding, which say nothing either way.

Source: SEC EDGAR (XBRL company facts) · as at 2026-05-31

A short weekly note on what changed in the numbers, coming soon.One email a week: the charts that mattered, nothing else.