
Brookfield (BN) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
17.9B
Gross Profit
6.9B
38.73%
Operating Income
4.5B
24.94%
Net Income
215.0M
1.20%
EPS (Diluted)
$0.02
Balance Sheet Metrics
Total Assets
491.6B
Total Liabilities
332.6B
Shareholders Equity
158.9B
Debt to Equity
2.09
Cash Flow Metrics
Operating Cash Flow
3.5B
Free Cash Flow
4.0M
Revenue & Profitability Trend
Brookfield Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 86.0B | 95.9B | 92.8B | 75.7B | 62.8B |
Cost of Goods Sold | 67.9B | 81.4B | 78.5B | 64.0B | 53.2B |
Gross Profit | 18.1B | 14.5B | 14.3B | 11.7B | 9.6B |
Gross Margin % | 21.0% | 15.1% | 15.4% | 15.5% | 15.3% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | - | - | - | 116.0M | 101.0M |
Other Operating Expenses | 76.0M | 69.0M | 122.0M | 116.0M | 101.0M |
Total Operating Expenses | 76.0M | 69.0M | 122.0M | 232.0M | 202.0M |
Operating Income | 18.0B | 14.4B | 14.1B | 11.6B | 9.5B |
Operating Margin % | 20.9% | 15.1% | 15.2% | 15.3% | 15.1% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 16.6B | 15.5B | 10.7B | 7.6B | 7.2B |
Other Non-Operating Income | 1.5B | 7.2B | 3.2B | 10.7B | -717.0M |
Pre-tax Income | 2.8B | 6.1B | 6.7B | 14.7B | 1.5B |
Income Tax | 982.0M | 1.0B | 1.5B | 2.3B | 837.0M |
Effective Tax Rate % | 34.6% | 16.5% | 22.0% | 15.8% | 54.2% |
Net Income | 1.9B | 5.1B | 5.2B | 12.4B | 707.0M |
Net Margin % | 2.2% | 5.3% | 5.6% | 16.4% | 1.1% |
Key Metrics | |||||
EBITDA | 31.8B | 31.5B | 25.5B | 24.3B | 16.0B |
EPS (Basic) | $0.31 | $0.62 | $1.22 | $2.47 | $-0.12 |
EPS (Diluted) | $0.31 | $0.61 | $1.19 | $2.39 | $-0.12 |
Basic Shares Outstanding | 1511500000 | 1558500000 | 1567500000 | 1536500000 | 1511400000 |
Diluted Shares Outstanding | 1511500000 | 1558500000 | 1567500000 | 1536500000 | 1511400000 |
Income Statement Trend
Brookfield Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 15.1B | 11.2B | 14.4B | 12.7B | 9.9B |
Short-term Investments | 5.1B | 5.7B | 7.6B | 7.0B | 5.5B |
Accounts Receivable | 20.3B | 20.3B | 19.5B | 16.1B | 14.2B |
Inventory | 5.4B | 7.1B | 9.1B | 8.6B | 6.3B |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 56.2B | 46.7B | 53.4B | 56.3B | 41.9B |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | - | - | - |
Goodwill | 107.5B | 108.8B | 95.7B | 71.1B | 54.1B |
Intangible Assets | 36.1B | 39.0B | 38.4B | 30.6B | 24.7B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 16.7B | 15.9B | 15.0B | 11.9B | 12.1B |
Total Non-Current Assets | 434.2B | 443.4B | 387.9B | 334.7B | 301.8B |
Total Assets | 490.4B | 490.1B | 441.3B | 391.0B | 343.7B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 30.1B | 33.4B | 33.6B | 29.1B | 25.9B |
Short-term Debt | 51.3B | 57.6B | 43.3B | 32.8B | 21.3B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 4.7B | 118.0M | 876.0M | 3.1B | 2.4B |
Total Current Liabilities | 86.1B | 91.1B | 77.7B | 65.1B | 49.5B |
Non-Current Liabilities | |||||
Long-term Debt | 183.5B | 176.1B | 170.8B | 143.1B | 127.1B |
Deferred Tax Liabilities | 25.3B | 25.0B | 23.2B | 20.3B | 15.9B |
Other Non-Current Liabilities | 139.0M | 263.0M | 1.1B | 1.5B | 1.5B |
Total Non-Current Liabilities | 238.9B | 230.7B | 221.6B | 191.2B | 171.6B |
Total Liabilities | 325.0B | 321.9B | 299.4B | 256.3B | 221.1B |
Equity | |||||
Common Stock | 10.8B | 10.9B | 10.9B | 10.5B | 7.4B |
Retained Earnings | 17.1B | 18.0B | 18.0B | 17.7B | 15.2B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 165.4B | 168.2B | 141.9B | 134.7B | 122.6B |
Key Metrics | |||||
Total Debt | 234.8B | 233.7B | 214.1B | 175.9B | 148.4B |
Working Capital | -29.9B | -44.4B | -24.4B | -8.8B | -7.6B |
Balance Sheet Composition
Brookfield Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 1.9B | 5.1B | 5.2B | 12.4B | 707.0M |
Depreciation & Amortization | 9.7B | 9.1B | 7.7B | 6.4B | 5.8B |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | 0 | 0 | 0 | 0 | 0 |
Operating Cash Flow | 11.4B | 7.5B | 11.9B | 17.9B | 6.9B |
Investing Activities | |||||
Capital Expenditures | -8.4B | -6.9B | -6.6B | -6.2B | -3.9B |
Acquisitions | -11.4B | -14.5B | -23.5B | -10.6B | -3.6B |
Investment Purchases | -11.4B | -51.9B | -68.0B | -35.1B | -25.5B |
Investment Sales | 8.2B | 50.1B | 64.0B | 35.6B | 22.6B |
Investing Cash Flow | -22.9B | -23.1B | -33.9B | -16.0B | -11.0B |
Financing Activities | |||||
Share Repurchases | -1.0B | -646.0M | -686.0M | -368.0M | -419.0M |
Dividends Paid | -663.0M | -602.0M | -1.0B | -1.5B | -867.0M |
Debt Issuance | 111.9B | 84.9B | 91.0B | 81.7B | 39.8B |
Debt Repayment | -86.4B | -72.8B | -61.8B | -63.9B | -34.3B |
Financing Cash Flow | 26.9B | 19.9B | 32.5B | 16.3B | 8.7B |
Free Cash Flow | -3.6B | -1.6B | 1.5B | 993.0M | 4.3B |
Net Change in Cash | 15.4B | 4.3B | 10.5B | 18.2B | 4.6B |
Cash Flow Trend
Brookfield Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
232.59
Forward P/E
11.49
Price to Book
2.46
Price to Sales
1.24
PEG Ratio
11.49
Profitability Ratios
Profit Margin
0.73%
Operating Margin
27.05%
Return on Equity
0.95%
Return on Assets
2.69%
Financial Health
Current Ratio
1.68
Debt to Equity
156.81
Beta
2.19
Per Share Data
EPS (TTM)
$0.29
Book Value per Share
$27.44
Revenue per Share
$55.45
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
bn | 103.4B | 232.59 | 2.46 | 0.95% | 0.73% | 156.81 |
BlackRock | 175.9B | 27.48 | 3.58 | 13.92% | 29.69% | 28.51 |
Brookfield Asset | 99.1B | 42.94 | 11.69 | 23.07% | 55.92% | 11.33 |
Ameriprise | 49.1B | 17.70 | 8.08 | 58.24% | 17.74% | 53.93 |
Raymond James | 33.7B | 16.07 | 2.93 | 18.87% | 16.14% | 36.49 |
State Street | 31.5B | 12.48 | 1.34 | 10.95% | 21.39% | 1.96 |
Financial data is updated regularly. All figures are in the company's reporting currency.