Brookfield Infrastructure Partners LP
NYSE:BIP
Income Statement
Earnings Waterfall
Brookfield Infrastructure Partners LP
Revenue
|
17.9B
USD
|
Cost of Revenue
|
-10.7B
USD
|
Gross Profit
|
7.2B
USD
|
Operating Expenses
|
-3.2B
USD
|
Operating Income
|
4B
USD
|
Other Expenses
|
-4B
USD
|
Net Income
|
87m
USD
|
Income Statement
Brookfield Infrastructure Partners LP
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 826
N/A
|
1 843
+1%
|
1 869
+1%
|
1 929
+3%
|
1 924
0%
|
1 910
-1%
|
1 888
-1%
|
1 865
-1%
|
1 855
-1%
|
1 843
-1%
|
1 839
0%
|
1 893
+3%
|
2 115
+12%
|
2 317
+10%
|
2 789
+20%
|
3 228
+16%
|
3 535
+10%
|
3 892
+10%
|
4 002
+3%
|
4 208
+5%
|
4 652
+11%
|
5 232
+12%
|
5 873
+12%
|
6 370
+8%
|
6 597
+4%
|
7 200
+9%
|
7 461
+4%
|
8 006
+7%
|
8 885
+11%
|
9 372
+5%
|
10 089
+8%
|
10 819
+7%
|
11 537
+7%
|
12 265
+6%
|
13 283
+8%
|
13 971
+5%
|
14 427
+3%
|
15 234
+6%
|
15 809
+4%
|
16 669
+5%
|
17 931
+8%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(823)
|
(813)
|
(826)
|
(855)
|
(846)
|
(837)
|
(819)
|
(802)
|
(798)
|
(797)
|
(798)
|
(866)
|
(1 063)
|
(1 204)
|
(1 379)
|
(1 506)
|
(1 509)
|
(1 575)
|
(1 669)
|
(1 878)
|
(2 208)
|
(2 597)
|
(2 970)
|
(3 217)
|
(3 395)
|
(3 836)
|
(4 059)
|
(4 394)
|
(4 843)
|
(4 950)
|
(5 320)
|
(5 742)
|
(8 247)
|
(6 827)
|
(7 554)
|
(8 017)
|
(8 352)
|
(8 974)
|
(9 462)
|
(10 107)
|
(10 731)
|
|
Gross Profit |
1 003
N/A
|
1 030
+3%
|
1 043
+1%
|
1 074
+3%
|
1 078
+0%
|
1 073
0%
|
1 069
0%
|
1 063
-1%
|
1 057
-1%
|
1 046
-1%
|
1 041
0%
|
1 027
-1%
|
1 052
+2%
|
1 113
+6%
|
1 410
+27%
|
1 722
+22%
|
2 026
+18%
|
2 317
+14%
|
2 333
+1%
|
2 330
0%
|
2 444
+5%
|
2 635
+8%
|
2 903
+10%
|
3 153
+9%
|
3 202
+2%
|
3 364
+5%
|
3 402
+1%
|
3 612
+6%
|
4 042
+12%
|
4 422
+9%
|
4 769
+8%
|
5 077
+6%
|
3 290
-35%
|
5 438
+65%
|
5 729
+5%
|
5 954
+4%
|
6 075
+2%
|
6 260
+3%
|
6 347
+1%
|
6 562
+3%
|
7 200
+10%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(439)
|
(390)
|
(422)
|
(438)
|
(495)
|
(506)
|
(519)
|
(521)
|
(509)
|
(517)
|
(529)
|
(573)
|
(613)
|
(647)
|
(764)
|
(871)
|
(910)
|
(990)
|
(967)
|
(934)
|
(1 024)
|
(1 126)
|
(1 271)
|
(1 418)
|
(1 493)
|
(1 601)
|
(1 661)
|
(1 766)
|
(2 017)
|
(2 120)
|
(2 261)
|
(2 391)
|
(406)
|
(2 543)
|
(2 615)
|
(2 617)
|
(2 591)
|
(2 674)
|
(2 755)
|
(2 895)
|
(3 152)
|
|
Selling, General & Administrative |
(110)
|
(109)
|
(112)
|
(112)
|
(115)
|
(122)
|
(128)
|
(130)
|
(134)
|
(137)
|
(142)
|
(157)
|
(166)
|
(180)
|
(199)
|
(217)
|
(239)
|
(246)
|
(241)
|
(235)
|
(223)
|
(226)
|
(236)
|
(254)
|
(279)
|
(279)
|
(287)
|
(298)
|
(312)
|
(346)
|
(370)
|
(386)
|
(406)
|
(432)
|
(444)
|
(451)
|
(433)
|
(415)
|
(416)
|
(407)
|
(413)
|
|
Depreciation & Amortization |
(329)
|
(334)
|
(345)
|
(361)
|
(380)
|
(384)
|
(391)
|
(391)
|
(375)
|
(380)
|
(387)
|
(416)
|
(447)
|
(467)
|
(565)
|
(654)
|
(671)
|
(744)
|
(726)
|
(699)
|
(801)
|
(900)
|
(1 035)
|
(1 164)
|
(1 214)
|
(1 322)
|
(1 374)
|
(1 468)
|
(1 705)
|
(1 774)
|
(1 891)
|
(2 005)
|
0
|
(2 111)
|
(2 171)
|
(2 166)
|
(2 158)
|
(2 259)
|
(2 339)
|
(2 488)
|
(2 739)
|
|
Other Operating Expenses |
0
|
53
|
35
|
35
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
564
N/A
|
640
+13%
|
621
-3%
|
636
+2%
|
583
-8%
|
567
-3%
|
550
-3%
|
542
-1%
|
548
+1%
|
529
-3%
|
512
-3%
|
454
-11%
|
439
-3%
|
466
+6%
|
646
+39%
|
851
+32%
|
1 116
+31%
|
1 327
+19%
|
1 366
+3%
|
1 396
+2%
|
1 420
+2%
|
1 509
+6%
|
1 632
+8%
|
1 735
+6%
|
1 709
-1%
|
1 763
+3%
|
1 741
-1%
|
1 846
+6%
|
2 025
+10%
|
2 302
+14%
|
2 508
+9%
|
2 686
+7%
|
2 884
+7%
|
2 895
+0%
|
3 114
+8%
|
3 337
+7%
|
3 484
+4%
|
3 586
+3%
|
3 592
+0%
|
3 667
+2%
|
4 048
+10%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(287)
|
(246)
|
(373)
|
(300)
|
(266)
|
(151)
|
(150)
|
(158)
|
(215)
|
(315)
|
(173)
|
(257)
|
(70)
|
(95)
|
(232)
|
(235)
|
(376)
|
(423)
|
(384)
|
(417)
|
(431)
|
(488)
|
(582)
|
(564)
|
(623)
|
(447)
|
(603)
|
(807)
|
(1 064)
|
(1 281)
|
(1 337)
|
(1 378)
|
(1 300)
|
(1 434)
|
(1 401)
|
(1 381)
|
(1 641)
|
(1 813)
|
(1 686)
|
(1 848)
|
(2 160)
|
|
Non-Reccuring Items |
53
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
338
|
338
|
338
|
338
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(35)
|
(1)
|
30
|
31
|
(1)
|
10
|
(16)
|
70
|
54
|
101
|
107
|
143
|
174
|
143
|
131
|
22
|
7
|
(41)
|
(19)
|
(45)
|
(157)
|
(120)
|
(125)
|
(135)
|
(155)
|
(374)
|
(414)
|
(362)
|
234
|
467
|
1 812
|
2 110
|
1 749
|
1 757
|
492
|
92
|
92
|
(38)
|
205
|
192
|
141
|
|
Pre-Tax Income |
295
N/A
|
393
+33%
|
278
-29%
|
367
+32%
|
316
-14%
|
426
+35%
|
384
-10%
|
454
+18%
|
387
-15%
|
315
-19%
|
446
+42%
|
340
-24%
|
543
+60%
|
514
-5%
|
545
+6%
|
638
+17%
|
747
+17%
|
1 201
+61%
|
1 301
+8%
|
1 272
-2%
|
1 170
-8%
|
898
-23%
|
922
+3%
|
1 033
+12%
|
928
-10%
|
942
+2%
|
724
-23%
|
677
-6%
|
1 195
+77%
|
1 488
+25%
|
2 983
+100%
|
3 418
+15%
|
3 333
-2%
|
3 218
-3%
|
2 205
-31%
|
2 048
-7%
|
1 935
-6%
|
1 735
-10%
|
2 111
+22%
|
2 011
-5%
|
2 029
+1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(2)
|
(34)
|
(22)
|
(97)
|
(79)
|
(78)
|
(57)
|
(26)
|
4
|
16
|
18
|
44
|
(15)
|
(28)
|
(83)
|
(128)
|
(173)
|
(346)
|
(362)
|
(397)
|
(364)
|
(254)
|
(243)
|
(236)
|
(278)
|
(309)
|
(311)
|
(321)
|
(291)
|
(319)
|
(542)
|
(589)
|
(614)
|
(618)
|
(486)
|
(504)
|
(560)
|
(511)
|
(539)
|
(544)
|
(581)
|
|
Income from Continuing Operations |
293
|
359
|
256
|
270
|
237
|
348
|
327
|
428
|
391
|
331
|
464
|
384
|
528
|
486
|
462
|
510
|
574
|
855
|
939
|
875
|
806
|
644
|
679
|
797
|
650
|
633
|
413
|
356
|
904
|
1 169
|
2 441
|
2 829
|
2 719
|
2 600
|
1 719
|
1 544
|
1 375
|
1 224
|
1 572
|
1 467
|
1 448
|
|
Income to Minority Interest |
(97)
|
(98)
|
(40)
|
(34)
|
(84)
|
(115)
|
(92)
|
(157)
|
(156)
|
(132)
|
(166)
|
(113)
|
(155)
|
(150)
|
(224)
|
(313)
|
(450)
|
(600)
|
(606)
|
(553)
|
(477)
|
(440)
|
(492)
|
(554)
|
(439)
|
(356)
|
(249)
|
(246)
|
(565)
|
(775)
|
(1 742)
|
(1 826)
|
(1 855)
|
(1 822)
|
(1 067)
|
(1 112)
|
(1 010)
|
(892)
|
(1 086)
|
(987)
|
(1 058)
|
|
Net Income (Common) |
(63)
N/A
|
(23)
+63%
|
(110)
-378%
|
(84)
+24%
|
101
N/A
|
170
+68%
|
170
N/A
|
201
+18%
|
166
-17%
|
123
-26%
|
218
+77%
|
183
-16%
|
276
+51%
|
227
-18%
|
115
-49%
|
64
-44%
|
(11)
N/A
|
113
N/A
|
186
+65%
|
170
-9%
|
163
-4%
|
33
-80%
|
9
-73%
|
57
+533%
|
30
-47%
|
87
+190%
|
(31)
N/A
|
(90)
-190%
|
121
N/A
|
171
+41%
|
467
+173%
|
761
+63%
|
613
-19%
|
516
-16%
|
383
-26%
|
158
-59%
|
87
-45%
|
51
-41%
|
197
+286%
|
184
-7%
|
87
-53%
|
|
EPS (Diluted) |
-0.17
N/A
|
-0.06
+65%
|
-0.32
-433%
|
-0.24
+25%
|
0.29
N/A
|
0.5
+72%
|
0.46
-8%
|
0.54
+17%
|
0.46
-15%
|
0.33
-28%
|
0.59
+79%
|
0.5
-15%
|
0.75
+50%
|
0.58
-23%
|
0.29
-50%
|
0.18
-38%
|
-0.03
N/A
|
0.27
N/A
|
0.45
+67%
|
0.41
-9%
|
0.39
-5%
|
0.08
-79%
|
0.02
-75%
|
0.14
+600%
|
0.07
-50%
|
0.21
+200%
|
-0.06
N/A
|
-0.2
-233%
|
0.27
N/A
|
0.38
+41%
|
1.05
+176%
|
1.72
+64%
|
1.38
-20%
|
1.12
-19%
|
0.83
-26%
|
0.35
-58%
|
0.19
-46%
|
0.11
-42%
|
0.43
+291%
|
0.4
-7%
|
0.19
-53%
|