Brookfield Infrastructure Partners LP
NYSE:BIP
Income Statement
Earnings Waterfall
Brookfield Infrastructure Partners LP
Income Statement
Brookfield Infrastructure Partners LP
| Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
100
|
0
|
0
|
0
|
144
|
0
|
0
|
253
|
74
|
149
|
224
|
322
|
335
|
350
|
362
|
362
|
362
|
362
|
365
|
362
|
365
|
368
|
368
|
367
|
372
|
380
|
388
|
392
|
391
|
397
|
413
|
428
|
448
|
466
|
492
|
555
|
653
|
769
|
858
|
904
|
974
|
980
|
1 029
|
1 179
|
1 252
|
1 367
|
1 457
|
1 468
|
1 522
|
1 629
|
1 741
|
1 855
|
2 014
|
2 112
|
2 272
|
2 501
|
2 727
|
2 986
|
3 219
|
3 387
|
3 492
|
3 575
|
3 716
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
290
N/A
|
136
-53%
|
136
N/A
|
273
+101%
|
634
+132%
|
743
+17%
|
1 020
+37%
|
1 115
+9%
|
1 149
+3%
|
1 517
+32%
|
1 477
-3%
|
1 524
+3%
|
1 656
+9%
|
1 750
+6%
|
1 807
+3%
|
1 826
+1%
|
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%
|
18 900
+5%
|
19 782
+5%
|
20 565
+4%
|
21 039
+2%
|
21 244
+1%
|
21 535
+1%
|
22 240
+3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
(198)
|
(87)
|
0
|
(181)
|
(413)
|
(445)
|
(583)
|
(561)
|
(622)
|
(809)
|
(767)
|
(766)
|
(828)
|
(843)
|
(840)
|
(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)
|
(11 124)
|
(11 469)
|
(11 797)
|
(12 032)
|
(12 059)
|
(12 120)
|
(12 443)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
92
N/A
|
49
-47%
|
0
N/A
|
92
N/A
|
221
+140%
|
298
+35%
|
437
+47%
|
554
+27%
|
527
-5%
|
708
+34%
|
710
+0%
|
758
+7%
|
828
+9%
|
907
+10%
|
967
+7%
|
1 003
+4%
|
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%
|
7 776
+8%
|
8 313
+7%
|
8 768
+5%
|
9 007
+3%
|
9 185
+2%
|
9 415
+3%
|
9 797
+4%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
0
|
0
|
0
|
0
|
(163)
|
(9)
|
(96)
|
(12)
|
(64)
|
(87)
|
28
|
(187)
|
19
|
(56)
|
(178)
|
(325)
|
(370)
|
(404)
|
(432)
|
(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)
|
(3 437)
|
(3 670)
|
(3 868)
|
(4 049)
|
(4 073)
|
(4 148)
|
(4 338)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
0
|
(18)
|
(8)
|
0
|
(16)
|
(35)
|
(33)
|
(40)
|
(61)
|
(53)
|
(75)
|
(85)
|
(95)
|
(103)
|
(107)
|
(110)
|
(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)
|
(407)
|
(390)
|
(403)
|
(405)
|
(405)
|
(421)
|
(415)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
(12)
|
(5)
|
0
|
(10)
|
(29)
|
(44)
|
(73)
|
(126)
|
(120)
|
(173)
|
(195)
|
(230)
|
(267)
|
(297)
|
(322)
|
(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)
|
(3 030)
|
(3 280)
|
(3 465)
|
(3 644)
|
(3 668)
|
(3 727)
|
(3 923)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
(133)
|
4
|
(96)
|
14
|
0
|
(10)
|
141
|
0
|
192
|
192
|
102
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(71)
N/A
|
40
N/A
|
40
N/A
|
80
+100%
|
157
+96%
|
211
+34%
|
465
+120%
|
367
-21%
|
546
+49%
|
652
+19%
|
532
-18%
|
433
-19%
|
458
+6%
|
503
+10%
|
535
+6%
|
564
+5%
|
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%
|
4 339
+7%
|
4 643
+7%
|
4 900
+6%
|
4 958
+1%
|
5 112
+3%
|
5 267
+3%
|
5 459
+4%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
17
|
11
|
53
|
55
|
29
|
11
|
(22)
|
(27)
|
304
|
282
|
204
|
(212)
|
(83)
|
(219)
|
(260)
|
(370)
|
(419)
|
(262)
|
(307)
|
(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)
|
(2 350)
|
(2 916)
|
(3 246)
|
(2 974)
|
(3 127)
|
(3 414)
|
(3 309)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
18
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
10
|
(11)
|
(11)
|
9
|
8
|
(18)
|
(22)
|
(56)
|
(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
|
634
|
206
|
198
|
(31)
|
(180)
|
96
|
523
|
|
| Pre-Tax Income |
17
N/A
|
11
-38%
|
53
+402%
|
55
+3%
|
(42)
N/A
|
51
N/A
|
18
-65%
|
53
+199%
|
458
+771%
|
493
+8%
|
669
+36%
|
165
-75%
|
452
+174%
|
422
-7%
|
281
-33%
|
71
-75%
|
21
-70%
|
237
+1 029%
|
190
-20%
|
295
+55%
|
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%
|
2 623
+29%
|
1 933
-26%
|
1 852
-4%
|
1 953
+5%
|
1 805
-8%
|
1 949
+8%
|
2 673
+37%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
11
|
(3)
|
(3)
|
(2)
|
(27)
|
28
|
(40)
|
(14)
|
(129)
|
(113)
|
(40)
|
30
|
46
|
(6)
|
21
|
(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)
|
(504)
|
(403)
|
(344)
|
(270)
|
(410)
|
(486)
|
(694)
|
|
| Income from Continuing Operations |
17
|
11
|
53
|
55
|
(31)
|
48
|
15
|
51
|
431
|
521
|
629
|
151
|
323
|
309
|
241
|
101
|
67
|
231
|
211
|
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
|
2 119
|
1 530
|
1 508
|
1 683
|
1 395
|
1 463
|
1 979
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
84
|
(8)
|
0
|
(12)
|
(171)
|
(53)
|
(143)
|
(304)
|
(207)
|
(217)
|
(168)
|
(211)
|
(216)
|
(294)
|
(280)
|
(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)
|
(1 081)
|
(1 616)
|
(1 304)
|
(1 376)
|
(1 332)
|
(1 079)
|
(1 097)
|
(1 322)
|
|
| Net Income (Common) |
17
N/A
|
11
-38%
|
53
+402%
|
55
+3%
|
53
-4%
|
40
-25%
|
7
-83%
|
39
+485%
|
297
+669%
|
463
+56%
|
479
+3%
|
131
-73%
|
118
-10%
|
97
-18%
|
83
-14%
|
64
-23%
|
32
-50%
|
141
+341%
|
113
-20%
|
(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%
|
64
-65%
|
190
+197%
|
(93)
N/A
|
(194)
-109%
|
17
N/A
|
(23)
N/A
|
21
N/A
|
306
+1 357%
|
|
| EPS (Diluted) |
0.32
N/A
|
0.2
-38%
|
1.04
+420%
|
1.08
+4%
|
0.5
-54%
|
0.16
-68%
|
0.06
-63%
|
1.6
+2 567%
|
1.99
+24%
|
1.3
-35%
|
1.35
+4%
|
0.5
-63%
|
0.39
-22%
|
0.32
-18%
|
0.26
-19%
|
0.2
-23%
|
0.09
-55%
|
0.42
+367%
|
0.33
-21%
|
-0.18
N/A
|
-0.06
+67%
|
-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%
|
0.14
-65%
|
0.42
+200%
|
-0.2
N/A
|
-0.42
-110%
|
0.04
N/A
|
-0.05
N/A
|
0.05
N/A
|
0.66
+1 220%
|
|