
Brookfield (BIPC) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
929.0M
Gross Profit
574.0M
61.79%
Operating Income
555.0M
59.74%
Net Income
762.0M
82.02%
EPS (Diluted)
$3.27
Balance Sheet Metrics
Total Assets
22.6B
Total Liabilities
19.7B
Shareholders Equity
2.8B
Debt to Equity
7.00
Cash Flow Metrics
Operating Cash Flow
661.0M
Free Cash Flow
108.0M
Revenue & Profitability Trend
Brookfield Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 3.7B | 2.5B | 1.9B | 1.6B | 1.4B |
Cost of Goods Sold | 1.4B | 778.0M | 542.0M | 526.0M | 527.0M |
Gross Profit | 2.3B | 1.7B | 1.3B | 1.1B | 903.0M |
Gross Margin % | 62.4% | 68.9% | 71.3% | 68.0% | 63.1% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 75.0M | 67.0M | 69.0M | 49.0M | 33.0M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 75.0M | 67.0M | 69.0M | 49.0M | 33.0M |
Operating Income | 2.2B | 1.7B | 1.3B | 1.1B | 870.0M |
Operating Margin % | 60.4% | 66.2% | 67.6% | 65.0% | 60.8% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 1.1B | 697.0M | 544.0M | 294.0M | 214.0M |
Other Non-Operating Income | -711.0M | 13.0M | 1.2B | -342.0M | -619.0M |
Pre-tax Income | 437.0M | 974.0M | 1.9B | 432.0M | 37.0M |
Income Tax | 365.0M | 368.0M | 262.0M | 405.0M | 269.0M |
Effective Tax Rate % | 83.5% | 37.8% | 13.9% | 93.8% | 727.0% |
Net Income | 72.0M | 606.0M | 1.6B | 27.0M | -232.0M |
Net Margin % | 2.0% | 24.2% | 85.8% | 1.6% | -16.2% |
Key Metrics | |||||
EBITDA | 2.4B | 2.0B | 2.6B | 973.0M | 595.0M |
EPS (Basic) | $-5.11 | $0.84 | $9.89 | $-3.34 | $-8.18 |
EPS (Diluted) | $-5.11 | $0.84 | $9.89 | $-3.34 | $-8.18 |
Basic Shares Outstanding | 119039120 | 131872066 | 110567671 | 110156269 | 67440673 |
Diluted Shares Outstanding | 119039120 | 131872066 | 110567671 | 110156269 | 67440673 |
Income Statement Trend
Brookfield Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 674.0M | 539.0M | 445.0M | 469.0M | 192.0M |
Short-term Investments | 68.0M | - | 57.0M | 0 | - |
Accounts Receivable | 648.0M | 797.0M | 441.0M | 402.0M | 345.0M |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 4.8B | 2.8B | 1.6B | 2.0B | 586.0M |
Non-Current Assets | |||||
Property, Plant & Equipment | 14.1B | 15.1B | 5.4B | 5.5B | 5.8B |
Goodwill | 6.1B | 7.2B | 3.9B | 3.7B | 4.0B |
Intangible Assets | 2.9B | 3.7B | 2.8B | 2.7B | 2.9B |
Long-term Investments | - | 65.0M | 40.0M | - | - |
Other Non-Current Assets | 1.6B | 1.5B | 60.0M | 67.0M | 144.0M |
Total Non-Current Assets | 18.8B | 21.1B | 8.6B | 8.1B | 8.8B |
Total Assets | 23.6B | 23.9B | 10.2B | 10.1B | 9.3B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 67.0M | 85.0M | 44.0M | 39.0M | 84.0M |
Short-term Debt | 769.0M | 1.0B | 354.0M | 131.0M | 11.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 5.9B | 4.2B | 3.5B | 4.5B | 2.2B |
Total Current Liabilities | 7.6B | 6.4B | 4.6B | 6.2B | 2.8B |
Non-Current Liabilities | |||||
Long-term Debt | 11.5B | 11.0B | 4.2B | 3.6B | 4.6B |
Deferred Tax Liabilities | 2.0B | 2.1B | 1.5B | 1.6B | 1.4B |
Other Non-Current Liabilities | 55.0M | 61.0M | 42.0M | 30.0M | 96.0M |
Total Non-Current Liabilities | 13.7B | 13.5B | 5.9B | 5.3B | 7.2B |
Total Liabilities | 21.4B | 19.8B | 10.5B | 11.5B | 9.9B |
Equity | |||||
Common Stock | 1.0M | 392.0M | 53.0M | - | - |
Retained Earnings | 509.0M | 1.1B | 901.0M | - | - |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 2.2B | 4.1B | -361.0M | -1.4B | -572.0M |
Key Metrics | |||||
Total Debt | 12.3B | 12.1B | 4.6B | 3.7B | 4.6B |
Working Capital | -2.9B | -3.6B | -3.1B | -4.2B | -2.2B |
Balance Sheet Composition
Brookfield Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 72.0M | 606.0M | 1.6B | 27.0M | -232.0M |
Depreciation & Amortization | 775.0M | 365.0M | 211.0M | 236.0M | 283.0M |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | 87.0M | 6.0M | 173.0M | 35.0M | -44.0M |
Operating Cash Flow | 943.0M | 1.1B | 1.9B | 392.0M | 219.0M |
Investing Activities | |||||
Capital Expenditures | 315.0M | -519.0M | -521.0M | -415.0M | -399.0M |
Acquisitions | 0 | -2.7B | -455.0M | 817.0M | 0 |
Investment Purchases | 0 | -57.0M | -71.0M | -76.0M | 0 |
Investment Sales | 0 | 53.0M | 0 | 0 | - |
Investing Cash Flow | -1.1B | -3.2B | -1.0B | 326.0M | -399.0M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | - | - | 0 | 0 | -33.0M |
Debt Issuance | 7.9B | 2.4B | 2.1B | 377.0M | 551.0M |
Debt Repayment | -6.4B | -2.6B | -1.2B | -680.0M | -380.0M |
Financing Cash Flow | -428.0M | 1.8B | -142.0M | -1.3B | -317.0M |
Free Cash Flow | 1.7B | 465.0M | 368.0M | 422.0M | 314.0M |
Net Change in Cash | -595.0M | -336.0M | 733.0M | -619.0M | -497.0M |
Cash Flow Trend
Brookfield Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
4.15
Price to Book
2.15
Price to Sales
1.30
PEG Ratio
-0.01
Profitability Ratios
Profit Margin
-33.28%
Operating Margin
62.70%
Return on Equity
-10.97%
Return on Assets
5.79%
Financial Health
Current Ratio
0.50
Debt to Equity
600.63
Beta
1.35
Per Share Data
EPS (TTM)
$-9.78
Book Value per Share
$-10.40
Revenue per Share
$30.67
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
bipc | 4.7B | 4.15 | 2.15 | -10.97% | -33.28% | 600.63 |
Atmos Energy | 24.7B | 21.75 | 1.88 | 9.19% | 25.35% | 64.75 |
NiSource | 19.9B | 22.49 | 2.24 | 9.31% | 14.46% | 143.28 |
UGI | 7.5B | 18.58 | 1.55 | 8.73% | 5.70% | 142.38 |
Southwest Gas | 5.6B | 29.16 | 1.54 | 5.03% | 4.07% | 113.62 |
New Jersey Resources | 4.7B | 11.45 | 2.12 | 18.03% | 19.64% | 1.47 |
Financial data is updated regularly. All figures are in the company's reporting currency.