Brookfield Corporation (BN)

Growth

Revenue 5Y23.77%
Revenue 3Y7.64%
EPS 5Y17.60%
EPS 3Y1.14%
Dividend 5Y17.06%
Dividend 3Y24.15%

Capital Efficiency

ROIC3.96%
ROE7.58%
ROA0.83%
ROTA0.91%

Capital Structure

Market Cap61.76B
EV254.93B
Cash11.31B
Current Ratio0.74
Debt/Equity0.68
Net Debt/EBITDA8.67
Show More

Income Statement

Select a metric from the list below to chart it

Dec '96
Dec '01
Dec '06
Dec '11
Dec '16
Dec '21
Income Statement
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
TTM
Revenue
20,830.0
18,364.0
19,913.0
24,411.0
40,786.0
56,771.0
67,826.0
62,752.0
75,731.0
90,343.0
Revenue % Chg.
11.4%
-11.8%
8.4%
22.6%
67.1%
39.2%
19.5%
-7.5%
20.7%
27.2%
Cost of Revenue
13,928.0
13,118.0
14,433.0
17,718.0
32,388.0
45,519.0
52,728.0
47,386.0
64,000.0
81,372.0
Cost of Revenue % Chg.
0.1%
-5.8%
10.0%
22.8%
82.8%
40.5%
15.8%
-10.1%
35.1%
51.3%
Gross Profit
6,902.0
5,246.0
5,480.0
6,693.0
8,398.0
11,252.0
15,098.0
15,366.0
11,731.0
8,971.0
Gross Profit % Chg.
44.2%
-24.0%
4.5%
22.1%
25.5%
34.0%
34.2%
1.8%
-23.7%
-48.0%
Gross Profit Margin
33.1%
28.6%
27.5%
27.4%
20.6%
19.8%
22.3%
24.5%
15.5%
9.9%
Gross Profit Margin % Chg.
29.4%
-13.8%
-3.7%
-0.4%
-24.9%
-3.7%
12.3%
10.0%
-36.7%
-59.1%
Selling, General, & Admin Expenses
152.0
123.0
106.0
92.0
95.0
104.0
98.0
101.0
116.0
119.0
Selling, General, & Admin Expenses % Chg.
-3.8%
-19.1%
-13.8%
-13.2%
3.3%
9.5%
-5.8%
3.1%
14.9%
5.3%
Other Expenses
1,455.0
1,470.0
1,695.0
2,020.0
2,345.0
3,102.0
4,876.0
5,791.0
-
-
Other Expenses % Chg.
15.2%
1.0%
15.3%
19.2%
16.1%
32.3%
57.2%
18.8%
-
-
Operating Income
5,295.0
3,653.0
3,679.0
4,581.0
5,958.0
8,046.0
10,124.0
9,474.0
11,615.0
13,550.0
Operating Income % Chg.
57.3%
-31.0%
0.7%
24.5%
30.1%
35.0%
25.8%
-6.4%
22.6%
24.4%
Operating Income Margin
25.4%
19.9%
18.5%
18.8%
14.6%
14.2%
14.9%
15.1%
15.3%
15.0%
Operating Income Margin % Chg.
41.2%
-21.7%
-7.1%
1.6%
-22.2%
-3.0%
5.3%
1.1%
1.6%
-2.2%
Total Other Income/Expenses Net
-606.0
2,879.0
1,186.0
-1,588.0
-794.0
-806.0
-4,275.0
-7,930.0
3,097.0
-3,048.0
Total Other Income/Expenses Net % Chg.
482.7%
-
-58.8%
-
50.0%
1.5%
430.4%
85.5%
-
-
Income Before Tax
4,689.0
6,532.0
4,865.0
2,993.0
5,164.0
7,240.0
5,849.0
1,544.0
14,712.0
10,502.0
Income Before Tax % Chg.
43.7%
39.3%
-25.5%
-38.5%
72.5%
40.2%
-19.2%
-73.6%
852.8%
-17.9%
Income Before Tax Margin
22.5%
35.6%
24.4%
12.3%
12.7%
12.8%
8.6%
2.5%
19.4%
11.6%
Income Before Tax Margin % Chg.
29.0%
58.0%
-31.3%
-49.8%
3.3%
0.7%
-32.4%
-71.5%
689.5%
-35.5%
Income Tax Expense
845.0
1,323.0
196.0
-345.0
613.0
-248.0
495.0
837.0
2,324.0
1,890.0
Income Tax Expense % Chg.
63.8%
56.6%
-85.2%
-
-
-
-
69.1%
177.7%
-7.8%
Net Income
2,120.0
3,110.0
2,341.0
1,651.0
1,462.0
3,584.0
2,807.0
-134.0
3,966.0
3,490.0
Net Income % Chg.
53.6%
46.7%
-24.7%
-29.5%
-11.4%
145.1%
-21.7%
-
-
-0.0%
Net Income Margin
10.2%
16.9%
11.8%
6.8%
3.6%
6.3%
4.1%
-0.2%
5.2%
3.9%
Net Income Margin % Chg.
37.9%
66.4%
-30.6%
-42.5%
-47.0%
76.1%
-34.4%
-
-
-21.4%
Weighted Avg. Shares Out
1,486.0
1,387.6
1,513.6
1,438.5
1,438.2
1,436.4
1,452.9
1,511.4
1,536.5
-
Weighted Avg. Shares Out % Chg.
-3.3%
-6.6%
9.1%
-5.0%
-0.0%
-0.1%
1.1%
4.0%
1.7%
-
EPS
1.4
2.1
1.5
1.1
0.9
2.3
1.8
-0.1
2.5
-
EPS % Chg.
58.9%
49.2%
-27.3%
-31.9%
-13.3%
153.3%
-23.3%
-
-
-
Weighted Avg. Shares Out Dil
1,528.8
1,425.6
1,553.8
1,464.9
1,470.0
1,466.1
1,488.5
1,511.4
1,586.9
-
Weighted Avg. Shares Out Dil % Chg.
-3.0%
-6.8%
9.0%
-5.7%
0.3%
-0.3%
1.5%
1.5%
5.0%
-
EPS Diluted
1.4
2.1
1.5
1.0
0.9
2.3
1.7
-0.1
2.4
-
EPS Diluted % Chg.
58.4%
49.7%
-27.4%
-31.4%
-13.5%
153.7%
-23.5%
-
-
-
Interest Expense
2,553.0
2,579.0
2,820.0
3,233.0
3,608.0
4,854.0
7,227.0
7,213.0
7,604.0
9,461.0
Interest Expense % Chg.
2.2%
1.0%
9.3%
14.6%
11.6%
34.5%
48.9%
-0.2%
5.4%
27.0%
EBIT
2,136.0
3,953.0
2,045.0
-240.0
1,556.0
2,386.0
-1,378.0
-5,669.0
7,108.0
1,041.0
EBIT % Chg.
178.9%
85.1%
-48.3%
-
-
53.3%
-
311.4%
-
-80.5%
EBIT Margin
10.3%
21.5%
10.3%
-1.0%
3.8%
4.2%
-2.0%
-9.0%
9.4%
1.2%
EBIT Margin % Chg.
150.3%
109.9%
-52.3%
-
-
10.2%
-
344.7%
-
-84.7%
Depreciation & Amortization
1,455.0
1,470.0
1,695.0
2,020.0
2,345.0
3,102.0
4,876.0
5,791.0
6,437.0
7,433.0
Depreciation & Amortization % Chg.
15.2%
1.0%
15.3%
19.2%
16.1%
32.3%
57.2%
18.8%
11.2%
19.2%
EBITDA
3,591.0
5,423.0
3,740.0
1,780.0
3,901.0
5,488.0
3,498.0
122.0
13,545.0
8,474.0
EBITDA % Chg.
77.0%
51.0%
-31.0%
-52.4%
119.2%
40.7%
-36.3%
-96.5%
11002.5%
-26.8%
EBITDA Margin
17.2%
29.5%
18.8%
7.3%
9.6%
9.7%
5.2%
0.2%
17.9%
9.4%
EBITDA Margin % Chg.
58.9%
71.3%
-36.4%
-61.2%
31.2%
1.1%
-46.6%
-96.2%
9099.7%
-42.5%