Brookfield Infrastructure Corporation logo BIPC - Brookfield Infrastructure Corporation

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 1
HOLD 0
SELL 1
STRONG
SELL
0
| PRICE TARGET: $57.00 DETAILS
HIGH: $57.00
LOW: $57.00
MEDIAN: $57.00
CONSENSUS: $57.00
UPSIDE: 35.23%
Metric 2026 Q1 2025 Q4 2025 Q3 2025 Q2 2025 Q1 2024 Q4 2024 Q3 2024 Q2 2024 Q1 2023 Q4 2023 Q3 2023 Q2 2023 Q1 2022 Q4 2022 Q3 2022 Q2 2022 Q1 2021 Q4 2021 Q3 2021 Q2 2021 Q1 2020 Q4 2020 Q3 2020 Q2 2020 Q1 2019 Q4 2019 Q3 2019 Q2 2019 Q1 2018 Q4 2018 Q3 2018 Q2 2018 Q1
Revenue
Revenue 884 970.7 917 866 929 917.4 919.3 907.7 898.0 942.2 543.8 545.2 497.0 492.8 428.4 474.6 466.7 412.6 411.1 412.8 402.0 383.6 348.3 327.8 362.9 406 406 404 403 378 378 390 402.5
Cost of Revenue 345 345.2 336 303 355 360.5 341.7 328.9 337.5 345.2 144.1 151.0 147.0 156.3 114.2 129.8 135.6 103.6 135.0 140.9 145.1 142.2 128.7 123.2 130.4 67 61 58 58 59.5 59.5 57 58.5
Gross Profit 539 625.5 581 563 574 556.8 577.6 578.8 560.5 597.0 399.7 394.2 350.0 336.6 314.2 344.8 331.0 309.0 276.0 271.9 256.9 241.4 219.5 204.6 232.5 339 345 346 345 318.5 318.5 333 344
Operating Expenses
R&D 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 0 0 0 0
SG&A Expenses 21 21 20 20 19 18.5 21.2 17.0 17.9 18.5 15.8 17.2 16.0 15.0 16.0 16.8 20.2 16.9 11.9 9.9 10.1 10.2 9.0 8.1 5.7 9 8 7 6 6 6 6 6
Other Expenses 0 0.3 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (12) (11) (9) 0 0 0 0 0
Operating Expenses 21 21.3 20 20 19 18.5 21.2 17.0 17.9 18.5 15.8 17.2 16.0 15.0 16.0 16.8 20.2 16.9 11.9 9.9 10.1 10.2 9.0 8.1 5.7 86 83 84 95 95.5 95.5 96 96
Operating Income
Operating Income 518 604.1 561 543 555 538.4 556.4 561.8 542.6 578.5 383.9 377.0 334.0 321.5 298.2 327.9 310.8 292.0 264.1 262.0 246.8 231.2 210.6 196.5 226.8 156 157 155 260 235 235 247 256
Interest Expense 305 307.7 312 267 273 298 269 259 239 221 162 161 153 152 147 143 102 86 77 68 63 61 59 62 32 36 39 40 0 0 0 0 0
Interest Income 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 41 40 40 30 23.5
Profitability
EBITDA 1,500 839.7 895 213 2,090 597.6 (262.1) 1,191.6 726.7 471.6 1,331.4 158.1 92.0 940.6 558.6 1,026.4 65.8 30.9 428.9 373.1 123.9 182.1 (32.9) (13.2) 379.9 330 337 339 339 312.5 312.5 327 338
EBIT 425 684.4 728 60 1,130 408.1 (457.7) 1,000.6 532.6 272.3 1,273.1 100.3 37.0 888.5 510.5 972.9 11.1 5.0 364.4 303.6 48.4 109.4 (101.8) (81.4) 308.1 250 248 250 260 235 235 247 256
Income Before Tax 120 19.3 416 (207) 857 118.6 (728.8) 741.7 294.7 45.2 1,089.6 (59.8) (115.0) 736.2 379.3 833.2 (98.2) (80.7) 288.0 236.2 (15.1) 47.0 (160.7) (144.6) 277.8 214 209 210 209 183 183 207 224.5
Income Tax Expense 84 93.4 96 102 95 79.7 85.7 99.0 98.6 100.7 93.8 96.3 80.0 73.1 67.0 (1.0) 120.5 83.7 76.5 171.7 71.5 64.4 60.9 52.9 87.9 69 68 67 68 55.5 55.5 58 61.5
Net Income (112) (238.6) 82 (477) 389 (145.8) (984.9) 490.8 27.9 (233.2) 901.1 (277.7) (301.0) 566.0 216.1 666.8 (377.6) (268.1) 121.1 (42.7) (179.3) (104.3) (300.4) (270.8) 110.6 51 50 48 48 44 44 52 57
Per Share Data
EPS (Basic) -0.83 -2.00 0.69 -4.01 3.27 -1.26 -7.40 3.43 0.21 -1.63 6.31 -2.43 -1.73 5.02 3.00 6.09 -1.96 -2.44 1.29 -0.64 -2.64 -1.51 -4.46 -3.94 1.68 2.09 0.72 0.69 0.69 0.63 0.63 0.75 0.82
EPS (Diluted) -0.83 -2.00 0.69 -4.01 3.27 -1.26 -6.83 3.43 0.21 -1.63 6.31 -2.43 -1.73 5.02 3.00 6.09 -1.96 -2.44 1.29 -0.64 -2.64 -1.51 -4.46 -3.94 1.68 2.09 0.72 0.69 0.69 0.63 0.63 0.75 0.82
Shares Outstanding 133.0 119.1 119.1 119.1 119.1 119.1 132.0 143.1 131.9 143.0 142.9 112.8 112.7 112.7 110.5 110.5 110.3 110.2 94.6 67.4 67.4 67.4 67.5 67.5 69.5 69.5 69.8 69.8 69.8 69.8 69.8 69.8 69.8
Metric 2026 Q1 2025 Q4 2025 Q3 2025 Q2 2025 Q1 2024 Q4 2024 Q3 2024 Q2 2024 Q1 2023 Q4 2023 Q3 2023 Q2 2023 Q1 2022 Q4 2022 Q3 2022 Q2 2022 Q1 2021 Q4 2021 Q3 2021 Q2 2021 Q1 2020 Q4 2020 Q3 2020 Q2 2020 Q1 2019 Q4 2019 Q2 2019 Q1 2018 Q4 2018 Q3
Current Assets
Cash & Cash Equivalents 589 430.2 380 1,217 274 674 245 466 355 536.2 241 (5,083) 309 186.3 265 512 1,219 469 406 370 124 192 250 161 143 204 212 (99) 99 99
Short-Term Investments 0 13 58 60 0 68 33 43 0 37.8 99 0 0 0 77 55 0 0 0 0 0 0 0 0 0 0 0 198 0 0
Net Receivables 1,691 2,457 2,524 2,343 2,562 2,032.8 2,622 2,556 1,826 888 2,567 1,374 1,281 1,006.5 1,008 1,043 1,034 1,493.0 1,107 531 415 345 339 351 350 356 388 0 328 328
Inventory 0 0 0 0 0 0 0 0 0 0 0 (2,194) (53) (57) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Current Assets 0 (899.6) 0 0 29 1,959.2 0 0 0 1,288 0 0 0 57 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Total Current Assets 2,280 2,001.4 2,962 3,620 2,865 4,764 2,900 3,065 2,181 2,789.7 2,907 (5,083) 1,070 1,011 1,350 1,610 2,253 2,010 1,513 901 539 586 589 512 493 594 600 99 441 441
Non-Current Assets
Property, Plant & Equipment 14,110 14,172.2 13,990 13,218 12,718 12,572 14,643 14,001 14,033 14,078.6 13,780 5,149 4,908 4,718 4,177 4,467 4,738 4,803 4,581 4,634 5,208 5,111 4,558 4,309 4,290 4,497 3,793 0 3,677 3,677
Goodwill 1,704 1,680 1,704 1,670 1,644 1,609 1,670 1,658 1,710 1,717.2 1,737 566 538 518 498 516 570 489 500 542 485 528 488 499 525 667 698 0 691 691
Intangible Assets 3,219 3,102 3,201 3,149 3,046 2,892 3,306 3,261 3,576 3,699 3,658 3,043 2,903 2,847 2,745 2,846 3,138 2,687 2,733 2,997 2,661 2,948 2,738 2,849 3,557 3,936 4,219 0 4,267 4,267
Long-Term Investments 273 372 375 686 605 164 90 144 0 1,297.3 99 417 405 428 410 532 597 30 33 24 25 27 44 56 56 29 40 0 34 34
Other Non-Current Assets 0 (77.5) 1,723 1,527 1,654 1,549 1,483 1,490 2,404 156.3 1,393 26 0 613 18 17 17 (30) 24 22 101 101 100 89 (436) 89 130 (99) 130 130
Total Non-Current Assets 21,933 21,979.9 21,032 20,290 19,705 18,823 21,231 20,592 21,723 20,997.0 20,707 9,243 9,390 9,167 7,889 8,424 9,110 8,076 7,924 8,275 8,523 8,758 7,970 7,842 8,032 9,259 8,880 (99) 8,799 8,799
Total Assets 24,213 23,981.3 23,994 23,910 22,570 23,587 24,131 23,657 23,904 23,786.7 23,614 10,973 10,460 10,178 9,239 10,034 11,363 10,086 9,437 9,176 9,062 9,344 8,559 8,354 8,525 9,853 9,480 0 9,240 9,240
Current Liabilities
Account Payables 1,058 1,205.8 1,127 1,200 956 67 1,180.1 965 888 85 1,303 756 619 44 619 631 596 39 542 501 433 84 478 419 399 90 412 0 67 67
Short-Term Debt 13,442 1,314 1,190 1,202 604 769 900 567 26 1,107 1,338 273 26 26 1,051 1,446 131 0 260 12 11 11 11 0 0 0 0 0 0 0
Deferred Revenue 0 0 0 0 0 0 0 0 0 255 0 0 0 175 0 0 0 153 0 0 0 156 0 0 0 141 0 0 0 0
Other Current Liabilities 0 5,148.2 4,834 4,911 4,388 6,812 4,656 3,668 4,117 4,375.5 3,949 4,111 3,743 (589) 3,975 4,231 5,959 4,488 4,534 3,475 2,417 2,244 2,148 1,857 1,673 147 6 0 123 123
Total Current Liabilities 14,500 7,668 7,151 7,313 5,948 7,648 6,738 5,200 5,031 6,326.5 6,590 5,140 4,388 4,233 5,645 6,308 6,686 5,071 5,336 3,988 2,861 2,760 2,637 2,276 2,072 493 418 0 354 354
Non-Current Liabilities
Long-Term Debt 0 11,955 12,296 12,049 11,554 11,504.2 12,542 12,621 13,498 11,022 10,709 4,810 4,965 4,577 3,240 3,158 4,335 3,687 3,577 4,553 4,577 4,609 4,334 4,234 4,214 3,526 3,318 0 3,246 3,246
Deferred Tax Liabilities 2,410 2,217 2,170 2,153 2,048 1,985 0 0 0 2,124.1 2,013 1,637 1,695 1,538 0 1,525 1,781 1,757 1,608 1,683 1,397 1,443 1,290 1,272 1,294 1,465 0 0 0 0
Other Non-Current Liabilities 5,393 63 179 184 198 56 2,374 2,306 2,459 2,391.0 332 1,787 1,755 4,304 1,582 121 124 7,771 106 100 121 1,028 1,108 82 1,088 1,027 2,459 0 2,391 2,391
Total Non-Current Liabilities 7,803 14,352 14,645 14,386 13,800 13,717 14,916 14,927 15,957 13,413.0 13,054 1,751 6,720 6,306 4,822 4,804 6,240 6,439 5,291 6,336 7,113 7,156 6,732 6,595 6,596 6,083 5,780 0 5,637 5,637
Total Liabilities 22,303 21,979.9 21,796 21,699 19,748 21,365 21,654 20,127 20,988 19,739.5 19,644 1,751 11,108 10,539 10,467 11,112 12,926 11,510 10,627 10,324 9,974 9,916 9,369 8,871 8,668 6,576 6,198 0 5,991 5,991
Stockholders' Equity
Common Stock 0 1.0 1 1 1 1 392 392 0 390.0 392 53 53 53.0 53 53 53 52.9 52.9 0 53 0 0 53 53 431 609 0 681 681
Retained Earnings 0 267.5 503 421 898 509 659 1,636 0 1,109.3 1,342 326 600 900.6 336 107 (566) (192.7) 75.9 0 (145) 0 0 436 702 585 484 0 388 388
Accumulated Other Comprehensive Income 0 (2,842.8) 640 684 605 581 564 500 0 (2,980.7) 330 370 315 (2,073) 123 (2,123) 422 (2,928.0) (2,058.0) 0 (762) 0 0 (591) 53 (321) 397 1,462 393 393
Total Stockholders' Equity (1,460) (1,296.6) (1,200) (1,238) (840) (1,253) (764) 149 (379) (397.0) (315) (1,630) (1,411) (1,119) (1,867) (1,963) (2,470) (2,127) (1,932) (1,983) (1,932) (1,722) (1,879) (1,611) (1,319) 1,654 1,490 3,249 1,462 1,462
Total Liabilities & Equity 24,213 23,981.3 23,994 23,910 22,570 23,587 24,092.9 23,657 23,904 23,786.7 23,614 10,973 10,460 10,178 9,239 10,034 11,363 10,086 9,437 9,176 9,062 9,344 8,559 8,354 8,525 9,853 9,480 3,249 9,240 9,240
Debt Metrics
Total Debt 13,442 13,269 13,486 13,251 12,158 12,280 13,436 13,188 13,524 11,992.3 12,047 5,083 4,991 4,603 4,291 4,604 4,466 3,687 3,837 4,565 4,588 4,620 4,345 4,234 4,214 3,526 3,321 0 3,246 3,246
Net Debt 12,853 12,838.8 13,106 12,034 11,884 11,606 13,191 12,722 13,169 11,456.1 11,806 10,166 4,682 4,158 4,026 4,092 3,247 3,218 3,431 4,195 4,464 4,428 4,095 4,073 4,071 3,322 3,109 99 3,147 3,147
Metric 2026 Q1 2025 Q4 2025 Q3 2025 Q2 2025 Q1 2024 Q4 2024 Q3 2024 Q2 2024 Q1 2023 Q4 2023 Q3 2023 Q2 2023 Q1 2022 Q4 2022 Q3 2022 Q2 2022 Q1 2021 Q4 2021 Q3 2021 Q2 2021 Q1 2020 Q4 2020 Q3 2020 Q2 2020 Q1 2019 Q4 2019 Q3 2019 Q2 2019 Q1 2018 Q4 2018 Q3 2018 Q2 2018 Q1
Operating Activities
Net Income (110.4) (238.6) 320 (309) 387.8 (150) (808) 490.9 27.9 (233.3) 1,009 (154) (195) 662 331 842 (216) (165) 213 65 (86) (17) (222) (194) 201 145 141 143 48 44 44 52 57
Depreciation & Amortization 156.8 155.4 167 153 194.4 195 194 191.0 194.1 199.4 59 57 55 52 51 54 54 26 65 70 75 71 69 67 76 77 75 77 79 77.5 77.5 80 82
Stock-Based Compensation 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
Change in Working Capital (159.8) 102.7 46 134 (125.6) 34 56.2 134.1 (119.5) 144.3 (20) 65 (181) 159 19 60 (65) 44 52 16 (77) (44) 56 5 (61) (22) 91 (7) (34) 1 1 (35) (11.5)
Other Non-Cash Items 281.1 476.4 (154) 492 (192.4) 410.0 1,016.7 (63.8) 564.5 753.9 (856) 89 311 (534) (205) (613) 321 405 4 70 286 201 396 345 (1) 95 98 113 171 131 131 150 151.5
Operating Cash Flow 180.5 506.1 389 478 242.3 490 464 509.3 276.8 622.1 194 (89) (10) 324 214 232 123 220 260 235 124 145 237 168 180 226 338 255 264 253.5 253.5 247 279
Investing Activities
Capital Expenditure (131.2) 5.9 (1,055.5) (209) (134.6) (87) (425) (401.3) (96.6) (217.7) (122) (134) (125) (146) (122) (140) (113) (110) (109) (101) (95) (108) (107) (63) (121) (147) (110) (103) (95) (111.5) (111.5) (113) (110)
Acquisitions (45.4) (963.7) 328 0 485.5 0 (793.3) 90.0 (1,125.0) 76.0 (2,651) 0 (702) 3.8 0 0 (455) 1.7 3.2 817 0 17.9 0 0 0 0 0 0 0 0 0 0 0
Purchases of Investments 0 0 0 (35) 0 0 0 0 0 0 (53) 0 (4) (6.3) (3.7) (1.8) (71) 0 0 (76) 0 0 0 0 0 0 0 0 0 0 0 0 0
Sales/Maturities of Investments 0 (0.2) 0 0 0 0 0 0 0 0.9 431.3 0 0 3.5 0 0 591 0 0 0 125 0 0 0 0 0 0 0 0 0 0 0 0
Other Investing Activities 0 244.3 (192) 439 (387.8) (374) 638.1 55.8 30.9 53.9 (431.3) 0.0 (4.0) (1.0) 3.7 1.8 (591) 0.0 (0.5) (76.5) (320) 17 0 (63) 0 (133) 0 (103) 0 4 4 0 0
Investing Cash Flow (176.5) (713.7) (873) 195 (36.9) (461) (335) (255.5) (65.7) (86.9) (2,826) (134) (129) (146) (122) (140) (639) (110) (109) 640 (95) (108) (107) (63) (121) (133) (110) (103) (95) (107.5) (107.5) (113) (110)
Financing Activities
Net Debt Issuance (36.5) 2,103.5 (75) 604 (468.6) 523 (70) 59 3,102 (178) (118) (53) 111 52 (50) 472 563 (114) 0 (203.8) 28 50 47 0 55 135 59 30 37 0 0 1,317 0
Stock Repurchased 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (243) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Dividends Paid 0 0 (435) 0 0 0 0 0 (411) 0 0 0 (376) 0 0 0 (357) 0 0 0 (303) (458.8) (0.4) (0.5) (33) (114) (64) (39) (33) (62.5) (62.5) (499) (276)
Other Financing Activities 29.6 (1,834.6) 152 (347) (181.5) (95.0) (281) (177) (3,491.3) (61) 2,645 (48) (115) (127) (276) (1,200) 562 76 (92) (456.2) (300) (173) (75) (87) (101) (190) (131) (108) (96) (106) (106) (983) 160.5
Financing Cash Flow 130.2 268.9 (355) 257 (650.0) 429 (351) (111.2) (386.3) (244.4) 2,527 (476) (4) (6) (326) (728) 1,125 (38) (92) (660) (78) (123) (28) (87) (79) (169) (136) (117) (92) (168.5) (168.5) (165) (115.5)
Cash Position
Net Change in Cash 160.7 50.6 (837) 943 (399.6) 429 (221.3) 111.3 (181.6) 296.4 (115) (699) (136) 180 (247) (707) 750 63 36 246 (68) (58) 89 18 (61) (81) 73 38 75 (24.5) (24.5) (68) 35
Cash at Beginning 430.2 379.6 1,217 274 673.6 245 466 354.6 536.2 239.8 356 1,055 445 265 512 1,219 469 406 370 124 192 250 161 143 204 285 212 174 99 123.5 148 216 0
Cash at End 590.9 430.2 380 1,217 274.0 674 245 465.9 354.6 536.2 241 356 309 445 265 512 1,219 469 406 370 124 192 250 161 143 204 285 212 174 99 123.5 148 35
Free Cash Flow 49.3 512.0 (666.5) 269 107.7 403 39 108.0 180.2 404.4 72 (223) (135) 178 92 92 10 110 151 134 29 37 130 105 59 79 228 152 169 142 142 134 169
Key Metrics 2026 Q1 2025 Q4 2025 Q3 2025 Q2 2025 Q1 2024 Q4 2024 Q3 2024 Q2 2024 Q1 2023 Q4 2023 Q3 2023 Q2 2023 Q1 2022 Q4 2022 Q3 2022 Q2 2022 Q1 2021 Q4 2021 Q3 2021 Q2 2021 Q1 2020 Q4 2020 Q3 2020 Q2 2020 Q1 2019 Q4 2019 Q3 2019 Q2 2019 Q1 2018 Q4 2018 Q3 2018 Q2 2018 Q1
Income Statement
Revenue 884 970.7 917 866 929 917.4 919.3 907.7 898.0 942.2 543.8 545.2 497.0 492.8 428.4 474.6 466.7 412.6 411.1 412.8 402.0 383.6 348.3 327.8 362.9 406 406 404 403 378 378 390 402.5
Gross Profit 539 625.5 581 563 574 556.8 577.6 578.8 560.5 597.0 399.7 394.2 350.0 336.6 314.2 344.8 331.0 309.0 276.0 271.9 256.9 241.4 219.5 204.6 232.5 339 345 346 345 318.5 318.5 333 344
Operating Income 518 604.1 561 543 555 538.4 556.4 561.8 542.6 578.5 383.9 377.0 334.0 321.5 298.2 327.9 310.8 292.0 264.1 262.0 246.8 231.2 210.6 196.5 226.8 156 157 155 260 235 235 247 256
Net Income (112) (238.6) 82 (477) 389 (145.8) (984.9) 490.8 27.9 (233.2) 901.1 (277.7) (301.0) 566.0 216.1 666.8 (377.6) (268.1) 121.1 (42.7) (179.3) (104.3) (300.4) (270.8) 110.6 51 50 48 48 44 44 52 57
EPS (Diluted) -0.83 -2.00 0.69 -4.01 3.27 -1.26 -6.83 3.43 0.21 -1.63 6.31 -2.43 -1.73 5.02 3.00 6.09 -1.96 -2.44 1.29 -0.64 -2.64 -1.51 -4.46 -3.94 1.68 2.09 0.72 0.69 0.69 0.63 0.63 0.75 0.82
Balance Sheet
Cash & Equivalents 589 430.2 380 1,217 274 674 245 466 355 536.2 241 (5,083) 309 186.3 265 512 1,219 469 406 370 124 192 250 161 143 204 212 (99) 99 99
Total Assets 24,213 23,981.3 23,994 23,910 22,570 23,587 24,131 23,657 23,904 23,786.7 23,614 10,973 10,460 10,178 9,239 10,034 11,363 10,086 9,437 9,176 9,062 9,344 8,559 8,354 8,525 9,853 9,480 0 9,240 9,240
Total Debt 13,442 13,269 13,486 13,251 12,158 12,280 13,436 13,188 13,524 11,992.3 12,047 5,083 4,991 4,603 4,291 4,604 4,466 3,687 3,837 4,565 4,588 4,620 4,345 4,234 4,214 3,526 3,321 0 3,246 3,246
Stockholders' Equity (1,460) (1,296.6) (1,200) (1,238) (840) (1,253) (764) 149 (379) (397.0) (315) (1,630) (1,411) (1,119) (1,867) (1,963) (2,470) (2,127) (1,932) (1,983) (1,932) (1,722) (1,879) (1,611) (1,319) 1,654 1,490 3,249 1,462 1,462
Cash Flow
Operating Cash Flow 180.5 506.1 389 478 242.3 490 464 509.3 276.8 622.1 194 (89) (10) 324 214 232 123 220 260 235 124 145 237 168 180 226 338 255 264 253.5 253.5 247 279
Capital Expenditure (131.2) 5.9 (1,055.5) (209) (134.6) (87) (425) (401.3) (96.6) (217.7) (122) (134) (125) (146) (122) (140) (113) (110) (109) (101) (95) (108) (107) (63) (121) (147) (110) (103) (95) (111.5) (111.5) (113) (110)
Free Cash Flow 49.3 512.0 (666.5) 269 107.7 403 39 108.0 180.2 404.4 72 (223) (135) 178 92 92 10 110 151 134 29 37 130 105 59 79 228 152 169 142 142 134 169