Brookfield Corp
NYSE:BN
Income Statement
Earnings Waterfall
Brookfield Corp
Revenue
|
95.9B
USD
|
Cost of Revenue
|
-52.2B
USD
|
Gross Profit
|
43.7B
USD
|
Operating Expenses
|
-22.8B
USD
|
Operating Income
|
20.9B
USD
|
Other Expenses
|
-20B
USD
|
Net Income
|
964m
USD
|
Income Statement
Brookfield Corp
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 |
20 093
N/A
|
19 480
-3%
|
19 005
-2%
|
19 163
+1%
|
18 364
-4%
|
18 422
+0%
|
18 672
+1%
|
19 069
+2%
|
19 913
+4%
|
20 735
+4%
|
21 785
+5%
|
23 014
+6%
|
24 411
+6%
|
25 194
+3%
|
28 665
+14%
|
34 656
+21%
|
40 786
+18%
|
47 416
+16%
|
51 248
+8%
|
53 830
+5%
|
56 771
+5%
|
59 348
+5%
|
62 996
+6%
|
66 013
+5%
|
67 826
+3%
|
69 204
+2%
|
65 109
-6%
|
63 483
-2%
|
62 752
-1%
|
62 576
0%
|
68 033
+9%
|
71 032
+4%
|
75 731
+7%
|
81 203
+7%
|
86 173
+6%
|
90 343
+5%
|
92 769
+3%
|
94 184
+2%
|
94 596
+0%
|
95 619
+1%
|
95 924
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(13 928)
|
(13 498)
|
(13 121)
|
(13 358)
|
(9 381)
|
(13 134)
|
(13 500)
|
(13 773)
|
(9 988)
|
(15 075)
|
(15 810)
|
(16 660)
|
(12 487)
|
(18 457)
|
(21 459)
|
(26 903)
|
(26 461)
|
(38 092)
|
(41 541)
|
(43 474)
|
(37 506)
|
(47 013)
|
(49 617)
|
(51 560)
|
(41 463)
|
(53 852)
|
(49 913)
|
(48 375)
|
(35 150)
|
(46 864)
|
(51 412)
|
(53 791)
|
(44 149)
|
(64 071)
|
(69 918)
|
(74 935)
|
(54 044)
|
(79 636)
|
(79 701)
|
(81 021)
|
(52 224)
|
|
Gross Profit |
6 165
N/A
|
5 982
-3%
|
5 884
-2%
|
5 805
-1%
|
8 983
+55%
|
5 288
-41%
|
5 172
-2%
|
5 296
+2%
|
9 925
+87%
|
5 660
-43%
|
5 975
+6%
|
6 354
+6%
|
11 924
+88%
|
6 737
-44%
|
7 206
+7%
|
7 753
+8%
|
14 325
+85%
|
9 324
-35%
|
9 707
+4%
|
10 356
+7%
|
19 265
+86%
|
12 335
-36%
|
13 379
+8%
|
14 453
+8%
|
26 363
+82%
|
15 352
-42%
|
15 196
-1%
|
15 108
-1%
|
27 602
+83%
|
15 712
-43%
|
16 621
+6%
|
17 241
+4%
|
31 582
+83%
|
17 132
-46%
|
16 255
-5%
|
15 408
-5%
|
38 725
+151%
|
14 548
-62%
|
14 895
+2%
|
14 598
-2%
|
43 700
+199%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(345)
|
(310)
|
(161)
|
(1 355)
|
(5 140)
|
(1 459)
|
(1 662)
|
(1 603)
|
(6 101)
|
(1 695)
|
(1 760)
|
(1 668)
|
(6 861)
|
(1 420)
|
(1 543)
|
(2 003)
|
(7 187)
|
(1 356)
|
(1 324)
|
(1 342)
|
(10 053)
|
(2 713)
|
(2 480)
|
(3 037)
|
(14 954)
|
(3 853)
|
(4 857)
|
(5 047)
|
(17 343)
|
(4 750)
|
(3 728)
|
(2 788)
|
(16 868)
|
(2 623)
|
(1 834)
|
(1 232)
|
(22 995)
|
1 843
|
2 864
|
3 148
|
(22 753)
|
|
Selling, General & Administrative |
(152)
|
(141)
|
(138)
|
(129)
|
(3 860)
|
(119)
|
(115)
|
(113)
|
(4 551)
|
(100)
|
(96)
|
(91)
|
(5 323)
|
(94)
|
(89)
|
(93)
|
(6 022)
|
(97)
|
(101)
|
(102)
|
(8 117)
|
(103)
|
(102)
|
(100)
|
(11 363)
|
(96)
|
(98)
|
(100)
|
(12 337)
|
(106)
|
(111)
|
(113)
|
(13 530)
|
(120)
|
(116)
|
(119)
|
(16 906)
|
(103)
|
(100)
|
(86)
|
(20 179)
|
|
Depreciation & Amortization |
(1 455)
|
(1 466)
|
(1 464)
|
(1 460)
|
(1 470)
|
(1 495)
|
(1 552)
|
(1 635)
|
(1 695)
|
(1 775)
|
(1 863)
|
(1 968)
|
(2 020)
|
(2 038)
|
(2 135)
|
(2 237)
|
(2 345)
|
(2 516)
|
(2 575)
|
(2 765)
|
(3 102)
|
(3 466)
|
(4 028)
|
(4 494)
|
(4 876)
|
(5 251)
|
(5 393)
|
(5 564)
|
(5 791)
|
(5 892)
|
(6 087)
|
(6 234)
|
(6 437)
|
0
|
0
|
0
|
(7 683)
|
0
|
0
|
0
|
(9 075)
|
|
Other Operating Expenses |
1 262
|
1 297
|
1 441
|
234
|
190
|
155
|
5
|
145
|
145
|
180
|
199
|
391
|
482
|
712
|
681
|
327
|
1 180
|
1 257
|
1 352
|
1 525
|
1 166
|
856
|
1 650
|
1 557
|
1 285
|
1 494
|
634
|
617
|
785
|
1 248
|
2 470
|
3 559
|
3 099
|
(2 503)
|
(1 718)
|
(1 113)
|
1 594
|
1 946
|
2 964
|
3 234
|
6 501
|
|
Operating Income |
5 820
N/A
|
5 672
-3%
|
5 723
+1%
|
4 450
-22%
|
3 843
-14%
|
3 829
0%
|
3 510
-8%
|
3 693
+5%
|
3 824
+4%
|
3 965
+4%
|
4 215
+6%
|
4 686
+11%
|
5 063
+8%
|
5 317
+5%
|
5 663
+7%
|
5 750
+2%
|
7 138
+24%
|
7 968
+12%
|
8 383
+5%
|
9 014
+8%
|
9 212
+2%
|
9 622
+4%
|
10 899
+13%
|
11 416
+5%
|
11 409
0%
|
11 499
+1%
|
10 339
-10%
|
10 061
-3%
|
10 259
+2%
|
10 962
+7%
|
12 893
+18%
|
14 453
+12%
|
14 714
+2%
|
14 509
-1%
|
14 421
-1%
|
14 176
-2%
|
15 730
+11%
|
16 391
+4%
|
17 759
+8%
|
17 746
0%
|
20 947
+18%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1 131)
|
(440)
|
241
|
902
|
2 689
|
3 005
|
2 251
|
1 911
|
1 041
|
99
|
(164)
|
(596)
|
(2 070)
|
(2 519)
|
(2 606)
|
(2 471)
|
(1 974)
|
(1 439)
|
(928)
|
(1 725)
|
(1 972)
|
(2 898)
|
(5 235)
|
(5 261)
|
(5 560)
|
(6 935)
|
(8 206)
|
(8 737)
|
(8 715)
|
(5 305)
|
(2 772)
|
(1 660)
|
(2)
|
(449)
|
(1 721)
|
(3 674)
|
(9 066)
|
(12 697)
|
(13 760)
|
(14 712)
|
(14 831)
|
|
Pre-Tax Income |
4 689
N/A
|
5 232
+12%
|
5 964
+14%
|
5 352
-10%
|
6 532
+22%
|
6 834
+5%
|
5 761
-16%
|
5 604
-3%
|
4 865
-13%
|
4 064
-16%
|
4 051
0%
|
4 090
+1%
|
2 993
-27%
|
2 798
-7%
|
3 057
+9%
|
3 279
+7%
|
5 164
+57%
|
6 529
+26%
|
7 455
+14%
|
7 289
-2%
|
7 240
-1%
|
6 724
-7%
|
5 664
-16%
|
6 155
+9%
|
5 849
-5%
|
4 564
-22%
|
2 133
-53%
|
1 324
-38%
|
1 544
+17%
|
5 657
+266%
|
10 121
+79%
|
12 793
+26%
|
14 712
+15%
|
14 060
-4%
|
12 700
-10%
|
10 502
-17%
|
6 664
-37%
|
3 694
-45%
|
3 999
+8%
|
3 034
-24%
|
6 116
+102%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(845)
|
(1 242)
|
(1 218)
|
(992)
|
(1 323)
|
(1 030)
|
(316)
|
(423)
|
(196)
|
(197)
|
(799)
|
338
|
345
|
422
|
537
|
(714)
|
(613)
|
(641)
|
(861)
|
(746)
|
248
|
165
|
265
|
589
|
(495)
|
(623)
|
(389)
|
(794)
|
(837)
|
(1 017)
|
(1 559)
|
(2 051)
|
(2 324)
|
(2 488)
|
(2 082)
|
(1 890)
|
(1 469)
|
(1 035)
|
(1 303)
|
(1 019)
|
(1 011)
|
|
Income from Continuing Operations |
3 844
|
3 990
|
4 746
|
4 360
|
5 209
|
5 804
|
5 445
|
5 181
|
4 669
|
3 867
|
3 252
|
4 428
|
3 338
|
3 220
|
3 594
|
2 565
|
4 551
|
5 888
|
6 594
|
6 543
|
7 488
|
6 889
|
5 929
|
6 744
|
5 354
|
3 941
|
1 744
|
530
|
707
|
4 640
|
8 562
|
10 742
|
12 388
|
11 572
|
10 618
|
8 612
|
5 195
|
2 659
|
2 696
|
2 015
|
5 105
|
|
Income to Minority Interest |
(1 724)
|
(1 689)
|
(1 890)
|
(1 583)
|
(2 099)
|
(2 506)
|
(2 287)
|
(2 468)
|
(2 328)
|
(1 998)
|
(1 843)
|
(2 272)
|
(1 687)
|
(1 863)
|
(2 197)
|
(1 976)
|
(3 089)
|
(3 532)
|
(3 783)
|
(3 797)
|
(3 904)
|
(3 547)
|
(2 868)
|
(2 899)
|
(2 547)
|
(2 042)
|
(900)
|
(461)
|
(841)
|
(3 246)
|
(5 696)
|
(7 251)
|
(8 422)
|
(7 482)
|
(6 754)
|
(5 122)
|
(3 139)
|
(1 842)
|
(2 388)
|
(1 900)
|
(3 975)
|
|
Net Income (Common) |
1 975
N/A
|
2 156
+9%
|
2 637
+22%
|
2 517
-5%
|
2 956
+17%
|
3 146
+6%
|
3 010
-4%
|
2 574
-14%
|
2 207
-14%
|
1 736
-21%
|
1 276
-26%
|
2 022
+58%
|
1 518
-25%
|
1 221
-20%
|
1 260
+3%
|
450
-64%
|
1 317
+193%
|
2 209
+68%
|
2 661
+20%
|
2 593
-3%
|
3 433
+32%
|
3 192
-7%
|
2 911
-9%
|
3 695
+27%
|
2 655
-28%
|
1 749
-34%
|
696
-60%
|
(75)
N/A
|
(275)
-267%
|
1 251
N/A
|
2 721
+118%
|
3 344
+23%
|
3 818
+14%
|
3 942
+3%
|
3 717
-6%
|
3 342
-10%
|
1 906
-43%
|
663
-65%
|
150
-77%
|
(47)
N/A
|
964
N/A
|
|
EPS (Diluted) |
1.39
N/A
|
1.52
+9%
|
1.86
+22%
|
1.78
-4%
|
2.07
+16%
|
2.21
+7%
|
2.04
-8%
|
1.74
-15%
|
1.51
-13%
|
1.18
-22%
|
0.86
-27%
|
1.37
+59%
|
1.04
-24%
|
0.83
-20%
|
0.86
+4%
|
0.31
-64%
|
0.9
+190%
|
1
+11%
|
1.21
+21%
|
1.17
-3%
|
2.34
+100%
|
1.45
-38%
|
1.32
-9%
|
2.51
+90%
|
1.19
-53%
|
1.15
-3%
|
0.46
-60%
|
-0.04
N/A
|
-0.18
-350%
|
0.81
N/A
|
1.77
+119%
|
2.07
+17%
|
2.41
+16%
|
2.44
+1%
|
2.28
-7%
|
2.07
-9%
|
1.19
-43%
|
0.41
-66%
|
0.1
-76%
|
-0.02
N/A
|
0.61
N/A
|