← Brookfield Business Corp
| Annual Trend | FY 2016 | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | $8.0b |
$22.8b
+186.72%
|
$37.2b
+62.85%
|
$43.0b
+15.78%
|
$37.6b
-12.54%
|
$46.6b
+23.79%
|
$57.5b
+23.52%
|
$55.1b
-4.30%
|
$40.6b
-26.24%
|
$27.5b
-32.41%
|
$26.9b
-1.86%
|
|
| Cost of Goods and Services Sold | $6.0b |
$20.3b
+236.75%
|
$31.5b
+55.55%
|
$34.0b
+7.69%
|
$27.7b
-18.32%
|
$37.5b
+35.01%
|
$46.3b
+23.52%
|
$44.3b
-4.30%
|
$32.7b
-26.24%
|
$22.1b
-32.41%
|
$21.6b
-1.99%
|
|
| Interest income (expense), net | ($90.0m) |
($202.0m)
-124.44%
|
($498.0m)
-146.53%
|
($1.3b)
-155.82%
|
($1.5b)
-16.33%
|
($1.5b)
+0.94%
|
($2.5b)
-72.89%
|
($3.6b)
-41.69%
|
($3.1b)
+13.68%
|
($3.1b)
-1.13%
|
— | |
| Gross Profit (Calculated) | $1.9b |
$2.5b
+31.36%
|
$5.6b
+121.01%
|
$9.1b
+61.11%
|
$9.9b
+9.09%
|
$9.1b
-7.68%
|
$11.3b
+23.52%
|
$10.8b
-4.30%
|
$8.0b
-26.24%
|
$5.4b
-32.41%
|
— | |
| General and administrative expenses | ($269.0m) | ($340.0m) | ($643.0m) | ($832.0m) | ($968.0m) | ($1.0b) | ($1.4b) | ($1.5b) | ($1.3b) | ($1.2b) | $1.2b | |
| Operating Lease Income | — | — | — | $673.0m | $679.0m | $684.0m | $1.6b | $1.5b | $1.7b | $1.4b | — | |
| Direct operating costs | ($7.4b) | ($21.9b) | ($34.1b) | ($38.3b) | ($32.5b) | ($43.2b) | ($53.1b) | ($50.0b) | ($34.9b) | ($22.2b) | — | |
| Other Operating Income Expense | ($11.0m) | ($108.0m) | ($136.0m) | ($400.0m) | $111.0m | ($34.0m) | ($658.0m) | ($178.0m) | ($573.0m) | ($815.0m) | — | |
| Interest Expense | $90.0m | $202.0m | $498.0m | $1.3b | $1.5b | — | — | — | — | — | — | |
| Interest Expense On Lease Liabilities | — | — | — | $49.0m | $58.0m | $52.0m | $63.0m | $69.0m | $63.0m | $50.0m | — | |
| Interest Expense on Non-Recourse Borrowings | — | — | — | — | — | — | ($10.2b) | ($14.9b) | ($15.9b) | ($16.4b) | — | |
| Interest expense on borrowings | — | — | — | — | — | — | ($527.0m) | ($596.0m) | ($727.0m) | ($742.0m) | — | |
| Gain (loss) on dispositions, net | $57.0m | $267.0m | $500.0m | $726.0m | $274.0m | $1.8b | $28.0m | $4.7b | $692.0m | $325.0m | — | |
| Other Income | — | — | — | — | — | — | — | — | $5.0m | $3.0m | — | |
| Other income (expense), net | ($11.0m) | ($108.0m) | ($136.0m) | ($400.0m) | $111.0m | ($34.0m) | ($658.0m) | ($178.0m) | ($573.0m) | ($815.0m) | ($706.0m) | |
| Other income and gains | — | $1.2b | $1.2b | $1.3b | $785.0m | $3.1b | $1.6b | $6.5b | $1.2b | $2.4b | — | |
| Share Of Profit Loss Of Associates And Joint Ventures Accounted For Using Equity Method | $68.0m | $69.0m | $10.0m | $114.0m | $57.0m | $13.0m | $165.0m | $132.0m | $90.0m | $42.0m | — | |
| Income (loss) before income tax | ($218.0m) | $223.0m | $1.3b | $626.0m | $734.0m | $2.3b | $77.0m | $3.7b | $594.0m | $480.0m | — | |
| Income Tax Expense Continuing Operations | ($16.0m) | $8.0m | $98.0m | $192.0m | $154.0m | $165.0m | ($278.0m) | ($55.0m) | ($301.0m) | $93.0m | $74.0m | |
| Tax expense (income) | — | ($613.0m) | $248.0m | ($495.0m) | ($837.0m) | ($2.3b) | ($1.5b) | ($1.0b) | ($982.0m) | ($1.1b) | — | |
| Net income (loss) | ($202.0m) |
$215.0m
+206.44%
|
$1.2b
+459.53%
|
$434.0m
-63.92%
|
$580.0m
+33.64%
|
$2.2b
+271.21%
|
$355.0m
-83.51%
|
$3.8b
+963.94%
|
$895.0m
-76.30%
|
$387.0m
-56.76%
|
($55.0m)
-114.21%
|
|
| Basic | — | $1.37 | $3.47 | $1.78 | ($0.12) | $2.47 | $1.22 | $0.62 | $0.21 | $0.51 | ($0.43) | |
| Basic Earnings (Loss) Per Share | $3.00 | ($58.00) | $74.00 | $43.00 | ($91.00) | $3.28 | $0.73 | $6.49 | ($0.50) | ($0.30) | ($0.43) | |
| Diluted Earnings (Loss) Per Share | $0.06 | ($1.04) | $1.11 | $0.62 | ($1.13) | $3.28 | $0.73 | $6.49 | ($0.50) | ($0.30) | ($0.43) | |
| BBUC exchangeable shares | — | — | — | — | $0 | $0 | $42.0m | $472.0m | ($37.0m) | ($17.0m) | — | |
| Additional Financial Items | ||||||||||||
| Applicable Tax Rate | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | — | |
| Average Effective Tax Rate | $0 | $0 | $0 | $0 | $0 | $0 | ($4) | ($0) | ($0) | $0 | — | |
| Corporate costs | — | ($95.0m) | ($104.0m) | ($98.0m) | ($101.0m) | ($116.0m) | ($122.0m) | ($69.0m) | ($76.0m) | ($78.0m) | — | |
| Current | ($25.0m) | ($30.0m) | ($186.0m) | ($324.0m) | ($284.0m) | ($536.0m) | ($458.0m) | ($775.0m) | ($646.0m) | ($583.0m) | $74.0m | |
| Deferred | $41.0m | $22.0m | $88.0m | $132.0m | $130.0m | $371.0m | $736.0m | $830.0m | $947.0m | $490.0m | — | |
| Depreciation And Amortisation Expense | $286.0m | $371.0m | $748.0m | $1.8b | $2.2b | $2.3b | $3.3b | $3.6b | $3.2b | $3.0b | — | |
| Depreciation Right of Use Assets | — | — | — | $203.0m | $263.0m | $263.0m | $338.0m | $330.0m | $259.0m | $233.0m | — | |
| Depreciation and amortization | — | ($2.3b) | ($3.1b) | ($4.9b) | ($5.8b) | — | — | — | — | — | — | |
| Direct costs | — | $32.4b | $45.5b | $52.7b | ($53.2b) | ($64.0b) | ($78.5b) | ($81.4b) | ($67.9b) | ($57.0b) | — | |
| Employee Benefits Expense | $1.3b | $1.6b | $2.5b | $4.3b | $4.7b | $4.1b | $5.6b | $5.8b | $3.9b | $3.3b | — | |
| Equity accounted income (loss) | $68.0m | $69.0m | $10.0m | $114.0m | $57.0m | $13.0m | $165.0m | $132.0m | $90.0m | $42.0m | — | |
| Expense Relating To Leases Of Low-Value Assets For Which Recognition Exemption Has Been Used | — | — | — | $14.0m | $11.0m | $17.0m | $14.0m | $18.0m | $10.0m | $8.0m | — | |
| Expense Relating To Short-Term Leases For Which Recognition Exemption Has Been Used | — | — | — | $59.0m | $24.0m | $25.0m | $26.0m | $37.0m | $33.0m | $29.0m | — | |
| Fair value changes | — | $421.0m | $1.8b | ($831.0m) | ($1.4b) | $5.2b | ($977.0m) | ($1.4b) | ($2.5b) | ($1.5b) | — | |
| Impairment Loss Reversal Of Impairment Loss Recognised In Profit Or Loss | $261.0m | $39.0m | $218.0m | $609.0m | $263.0m | $440.0m | ($9.0m) | $831.0m | $981.0m | $88.0m | — | |
| Impairment reversal (expense), net | ($261.0m) | ($39.0m) | ($218.0m) | ($609.0m) | ($263.0m) | ($440.0m) | $9.0m | ($831.0m) | ($981.0m) | ($88.0m) | — | |
| Interest | — | ($3.6b) | ($4.9b) | ($7.2b) | ($7.2b) | ($7.6b) | ($10.7b) | — | — | — | — | |
| Interest of others in operating subsidiaries | ($173.0m) | $191.0m | $781.0m | $346.0m | $749.0m | $1.5b | $182.0m | $2.3b | $952.0m | $292.0m | — | |
| Non-controlling interests | — | $3.1b | $3.9b | $2.5b | $841.0m | $8.4b | $3.1b | $4.0b | $1.2b | $1.9b | — | |
| Preferred securities | — | — | — | — | $0 | $0 | $27.0m | $83.0m | $52.0m | $52.0m | — | |
| Profit Loss Attributable To Owners Of Parent | ($35.0m) | $0 | $0 | — | — | — | — | — | — | — | — | |
| Profit Loss Before Tax | ($218.0m) | $223.0m | $1.3b | $626.0m | $734.0m | $2.3b | $77.0m | $3.7b | $594.0m | $480.0m | — | |
| Redemption-exchange units | $3.0m | ($60.0m) | $70.0m | $45.0m | ($78.0m) | $228.0m | $49.0m | $451.0m | ($35.0m) | ($9.0m) | — | |
| Shareholders | — | $1.5b | $3.6b | $2.8b | ($134.0m) | $4.0b | $2.1b | $1.1b | $641.0m | $1.3b | — | |
| Special limited partner | $0 | $142.0m | $278.0m | $0 | $0 | $157.0m | $0 | $0 | $0 | $95.0m | — | |
| Tax Rate Effect Of Foreign Tax Rates | $0 | $0 | ($0) | ($0) | $0 | $0 | $1 | $0 | ($0) | ($0) | — |
Values abbreviated: b = billions, m = millions, k = thousands. Per share data in USD.