Brookfield Business Partners LP
TSX:BBU.UN
Income Statement
Earnings Waterfall
Brookfield Business Partners LP
Revenue
|
55.1B
USD
|
Cost of Revenue
|
-50B
USD
|
Gross Profit
|
5B
USD
|
Operating Expenses
|
-1.5B
USD
|
Operating Income
|
3.5B
USD
|
Other Expenses
|
-3B
USD
|
Net Income
|
482m
USD
|
Income Statement
Brookfield Business Partners LP
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 |
4 622
N/A
|
4 790
+4%
|
5 288
+10%
|
5 991
+13%
|
6 753
+13%
|
7 284
+8%
|
7 662
+5%
|
7 814
+2%
|
7 960
+2%
|
8 217
+3%
|
11 079
+35%
|
16 676
+51%
|
22 823
+37%
|
29 083
+27%
|
32 988
+13%
|
35 338
+7%
|
37 168
+5%
|
38 175
+3%
|
40 117
+5%
|
41 921
+4%
|
43 032
+3%
|
43 977
+2%
|
40 630
-8%
|
38 906
-4%
|
37 635
-3%
|
37 318
-1%
|
41 183
+10%
|
43 156
+5%
|
46 587
+8%
|
50 230
+8%
|
53 621
+7%
|
56 317
+5%
|
57 385
+2%
|
57 671
+0%
|
56 551
-2%
|
56 211
-1%
|
55 068
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(4 089)
|
(4 258)
|
(4 731)
|
(5 400)
|
(6 116)
|
(6 676)
|
(7 053)
|
(7 222)
|
(7 367)
|
(7 669)
|
(10 455)
|
(15 860)
|
(21 844)
|
(27 606)
|
(31 147)
|
(32 923)
|
(34 069)
|
(34 611)
|
(36 179)
|
(37 481)
|
(38 262)
|
(38 981)
|
(35 501)
|
(33 847)
|
(32 428)
|
(31 963)
|
(35 671)
|
(37 556)
|
(40 868)
|
(45 015)
|
(48 705)
|
(51 651)
|
(49 887)
|
(52 981)
|
(51 637)
|
(51 108)
|
(50 021)
|
|
Gross Profit |
533
N/A
|
532
0%
|
557
+5%
|
591
+6%
|
637
+8%
|
608
-5%
|
609
+0%
|
592
-3%
|
593
+0%
|
548
-8%
|
624
+14%
|
816
+31%
|
979
+20%
|
1 477
+51%
|
1 841
+25%
|
2 415
+31%
|
3 099
+28%
|
3 564
+15%
|
3 938
+10%
|
4 440
+13%
|
4 770
+7%
|
4 996
+5%
|
5 129
+3%
|
5 059
-1%
|
5 207
+3%
|
5 355
+3%
|
5 512
+3%
|
5 600
+2%
|
5 719
+2%
|
5 215
-9%
|
4 916
-6%
|
4 666
-5%
|
7 498
+61%
|
4 690
-37%
|
4 914
+5%
|
5 103
+4%
|
5 047
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(336)
|
(346)
|
(376)
|
(432)
|
(497)
|
(523)
|
(558)
|
(563)
|
(574)
|
(570)
|
(616)
|
(680)
|
(743)
|
(853)
|
(922)
|
(1 152)
|
(1 456)
|
(1 723)
|
(2 136)
|
(2 467)
|
(2 701)
|
(2 983)
|
(3 081)
|
(3 102)
|
(3 170)
|
(3 181)
|
(3 229)
|
(3 241)
|
(3 295)
|
(2 814)
|
(2 306)
|
(1 867)
|
(4 583)
|
(1 461)
|
(1 549)
|
(1 588)
|
(1 538)
|
|
Selling, General & Administrative |
(189)
|
(179)
|
(183)
|
(204)
|
(240)
|
(247)
|
(267)
|
(274)
|
(288)
|
(291)
|
(325)
|
(351)
|
(372)
|
(441)
|
(493)
|
(581)
|
(708)
|
(770)
|
(847)
|
(895)
|
(897)
|
(952)
|
(958)
|
(966)
|
(1 005)
|
(1 012)
|
(1 040)
|
(1 043)
|
(1 012)
|
(1 073)
|
(1 118)
|
(1 235)
|
(1 360)
|
(1 461)
|
(1 549)
|
(1 588)
|
(1 538)
|
|
Depreciation & Amortization |
(147)
|
(167)
|
(193)
|
(228)
|
(257)
|
(276)
|
(291)
|
(289)
|
(286)
|
(279)
|
(291)
|
(329)
|
(371)
|
(412)
|
(429)
|
(571)
|
(748)
|
(953)
|
(1 289)
|
(1 572)
|
(1 804)
|
(2 031)
|
(2 123)
|
(2 136)
|
(2 165)
|
(2 169)
|
(2 189)
|
(2 198)
|
(2 283)
|
0
|
0
|
0
|
(3 223)
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
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
|
(1 741)
|
(1 188)
|
(632)
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
197
N/A
|
186
-6%
|
181
-3%
|
159
-12%
|
140
-12%
|
85
-39%
|
51
-40%
|
29
-43%
|
19
-34%
|
(22)
N/A
|
8
N/A
|
136
+1 600%
|
236
+74%
|
624
+164%
|
919
+47%
|
1 263
+37%
|
1 643
+30%
|
1 841
+12%
|
1 802
-2%
|
1 973
+9%
|
2 069
+5%
|
2 013
-3%
|
2 048
+2%
|
1 957
-4%
|
2 037
+4%
|
2 174
+7%
|
2 283
+5%
|
2 359
+3%
|
2 424
+3%
|
2 401
-1%
|
2 610
+9%
|
2 799
+7%
|
2 915
+4%
|
3 229
+11%
|
3 365
+4%
|
3 515
+4%
|
3 509
0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
(7)
|
(12)
|
0
|
(61)
|
(51)
|
(50)
|
(60)
|
(22)
|
(34)
|
(67)
|
(100)
|
(133)
|
(193)
|
(247)
|
(375)
|
(488)
|
(596)
|
(796)
|
(996)
|
(1 160)
|
(1 356)
|
(1 401)
|
(1 398)
|
(1 425)
|
(1 371)
|
(1 380)
|
(1 359)
|
(1 455)
|
(1 546)
|
(1 717)
|
(2 063)
|
(2 373)
|
(2 803)
|
(3 192)
|
(3 423)
|
(3 464)
|
|
Non-Reccuring Items |
(45)
|
217
|
224
|
136
|
174
|
(88)
|
(173)
|
(56)
|
(204)
|
61
|
125
|
82
|
228
|
(21)
|
83
|
164
|
282
|
264
|
372
|
321
|
117
|
189
|
(42)
|
(65)
|
11
|
1 547
|
1 596
|
1 603
|
1 383
|
(223)
|
(161)
|
(170)
|
37
|
118
|
120
|
126
|
3 855
|
|
Total Other Income |
13
|
10
|
(4)
|
56
|
70
|
64
|
57
|
2
|
(11)
|
13
|
25
|
(27)
|
(108)
|
(136)
|
(134)
|
(135)
|
(136)
|
(212)
|
(386)
|
(427)
|
(400)
|
(527)
|
(197)
|
(123)
|
111
|
367
|
121
|
110
|
(34)
|
(172)
|
(293)
|
(487)
|
(658)
|
(430)
|
(74)
|
39
|
(178)
|
|
Pre-Tax Income |
163
N/A
|
406
+149%
|
389
-4%
|
351
-10%
|
323
-8%
|
10
-97%
|
(115)
N/A
|
(85)
+26%
|
(218)
-156%
|
18
N/A
|
91
+406%
|
91
N/A
|
223
+145%
|
274
+23%
|
621
+127%
|
917
+48%
|
1 301
+42%
|
1 297
0%
|
992
-24%
|
871
-12%
|
626
-28%
|
319
-49%
|
408
+28%
|
371
-9%
|
734
+98%
|
2 717
+270%
|
2 620
-4%
|
2 713
+4%
|
2 318
-15%
|
460
-80%
|
439
-5%
|
79
-82%
|
(79)
N/A
|
114
N/A
|
219
+92%
|
257
+17%
|
3 722
+1 348%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||
Tax Provision |
(18)
|
(19)
|
(22)
|
(23)
|
(54)
|
(46)
|
(31)
|
(24)
|
16
|
12
|
4
|
(4)
|
(8)
|
(46)
|
(59)
|
(114)
|
(98)
|
(109)
|
(148)
|
(130)
|
(192)
|
(120)
|
(24)
|
(84)
|
(154)
|
(336)
|
(417)
|
(295)
|
(165)
|
(55)
|
289
|
305
|
319
|
310
|
(48)
|
7
|
55
|
|
Income from Continuing Operations |
145
|
387
|
367
|
328
|
269
|
(36)
|
(146)
|
(109)
|
(202)
|
30
|
95
|
87
|
215
|
228
|
562
|
803
|
1 203
|
1 188
|
844
|
741
|
434
|
199
|
384
|
287
|
580
|
2 381
|
2 203
|
2 418
|
2 153
|
405
|
728
|
384
|
240
|
424
|
171
|
264
|
3 777
|
|
Income to Minority Interest |
(52)
|
(129)
|
(126)
|
(107)
|
(61)
|
61
|
132
|
84
|
170
|
(25)
|
(62)
|
(71)
|
(273)
|
(353)
|
(644)
|
(878)
|
(1 129)
|
(1 017)
|
(606)
|
(478)
|
(346)
|
(299)
|
(700)
|
(646)
|
(749)
|
(1 894)
|
(1 622)
|
(1 731)
|
(1 895)
|
(338)
|
(597)
|
(351)
|
(204)
|
(377)
|
(189)
|
(286)
|
(3 295)
|
|
Net Income (Common) |
93
N/A
|
258
+177%
|
241
-7%
|
221
-8%
|
208
-6%
|
30
-86%
|
21
-30%
|
10
-52%
|
3
-70%
|
35
+1 067%
|
33
-6%
|
16
-52%
|
(58)
N/A
|
(125)
-116%
|
(82)
+34%
|
(75)
+9%
|
74
N/A
|
141
+91%
|
156
+11%
|
170
+9%
|
43
-75%
|
(56)
N/A
|
(170)
-204%
|
(193)
-14%
|
(91)
+53%
|
257
N/A
|
266
+4%
|
322
+21%
|
258
-20%
|
(9)
N/A
|
90
N/A
|
33
-63%
|
36
+9%
|
47
+31%
|
(18)
N/A
|
(22)
-22%
|
482
N/A
|
|
EPS (Diluted) |
2.13
N/A
|
5.86
+175%
|
5.47
-7%
|
5.02
-8%
|
4.72
-6%
|
0.69
-85%
|
0.49
-29%
|
0.24
-51%
|
0.06
-75%
|
0.67
+1 017%
|
0.63
-6%
|
0.3
-52%
|
-0.88
N/A
|
-1.89
-115%
|
-1.24
+34%
|
-1.13
+9%
|
1.12
N/A
|
2.12
+89%
|
2.36
+11%
|
2.09
-11%
|
0.58
-72%
|
-0.69
N/A
|
-2.11
-206%
|
-2.41
-14%
|
-1.13
+53%
|
3.25
N/A
|
3.38
+4%
|
4.11
+22%
|
3.3
-20%
|
-0.11
N/A
|
1.18
N/A
|
0.44
-63%
|
0.48
+9%
|
0.62
+29%
|
-0.24
N/A
|
-0.29
-21%
|
6.47
N/A
|