Brookfield Corporation (BN) Annual Margin Report - Discounting Cash Flows
BN
Brookfield Corporation
BN (NYSE)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in USD

Monetary values in USD

amounts except #

Average LTM
Jan 09
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 81,259 74,370 86,006 95,924 92,769 75,731 62,752
Revenue Growth Rate 2.54% -13.53% -10.34% 3.4% 22.5% 20.68% -7.48%
Cost of Revenue 64,659 48,711 67,936 81,409 78,511 64,000 47,386
Gross Profit 16,600 25,659 18,070 14,515 14,258 11,731 15,366
Gross Margin 21% 34.5% 21.01% 15.13% 15.37% 15.49% 24.49%
Operating Income 14,261 17,903 17,994 14,446 14,136 11,615 9,474
Operating Margin 17.62% 24.07% 20.92% 15.06% 15.24% 15.34% 15.1%
Net Income 1,442 996 641 1,130 2,056 3,966 -134
Net Margin 1.75% 1.34% 0.745% 1.18% 2.22% 5.24% -0.214%

Monetary values in USD

amounts except #

Average LTM
Jan 09
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 81,259 74,370 86,006 95,924 92,769 75,731 62,752
Cash From Operating Activities Margin 10.29% 13.15% 8.38% 6.87% 9.06% 10.31% 13.99%
Cash From Operating Activities 8,093 9,777 7,206 6,586 8,404 7,805 8,782
Free Cash Flow Margin 0.11% -3.78% -3.99% -1.7% 1.57% 1.3% 7.26%
Free Cash Flow -145.9 -2,811 -3,430 -1,631 1,455 984.3 4,558
Depreciation and Amortization Margin 10% 13.48% 10.78% 9.63% 7.95% 8.43% 9.72%
Depreciation and Amortization 8,065 10,021 9,269 9,241 7,379 6,380 6,097
Capital Expenditure Margin -10.18% -16.93% -12.37% -8.57% -7.49% -9.01% -6.73%
Capital Expenditure -8,239 -12,588 -10,636 -8,217 -6,949 -6,820 -4,224
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program