Brookfield Infrastructure Corporation
Brookfield Infrastructure Corporation, together with its subsidiaries, owns and operates regulated natural gas transmission systems in Brazil. The company also engages in the regulated gas and electricity distribution operations in the United Kingdom; an…
Regulated Gas
US, New York [HQ]
Cash Flow Statements
8 Sheets · Starting from 2023In Million USD. Margins, Growth Rates In %
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||
| Operating Cash Flow (OCF) | 219.00 | 1,031.00 | 1,065.00 | 1,083.00 | 730.00 | 839.00 | 893.00 | 1,078.00 | |
| Operating Cash (Net) | 219.00 | 1,031.00 | 1,065.00 | 1,083.00 | 730.00 | 839.00 | 893.00 | 1,078.00 | |
| Accounts Receivable | - - | 19.00 | -21.00 | -58.00 | -71.00 | -91.00 | -61.00 | -86.00 | |
| Accounts Payable | - - | 49.00 | 36.00 | 131.00 | 27.00 | 126.00 | 234.00 | 92.00 | |
|
Working Capital
|
- - | - - | - - | - - | - - | - - | - - | - - | |
| Change | - - | 68.00 | 15.00 | 73.00 | -44.00 | 35.00 | 173.00 | 6.00 | |
| Other WC | - - | - - | - - | - - | - - | - - | - - | - - | |
| Investing Activities | |||||||||
| Used Cash (Net) | -473.00 | -4,513.00 | -435.00 | -441.00 | -399.00 | 326.00 | -1,047.00 | -267.00 | |
| Capital Expenditure | -366.00 | -417.00 | -443.00 | -465.00 | -399.00 | -415.00 | -521.00 | -604.00 | |
| Purchases of Investments | - - | - - | - - | - - | - - | -76.00 | -71.00 | -57.00 | |
| Sale/Maturity of Investment | - - | - - | - - | - - | - - | 75.00 | 68.00 | 442.00 | |
| Property, Plant, Equipment (P&PE) | -366.00 | -417.00 | -443.00 | -465.00 | -399.00 | -415.00 | -521.00 | -604.00 | |
| Acquisitions (Net) | - - | -4,146.00 | -824.00 | 14.00 | 17.00 | 817.00 | -455.00 | -101.00 | |
| Other Investing Activities | -107.00 | -367.00 | 8.00 | 10.00 | -17.00 | -75.00 | -68.00 | 52.00 | |
| Financing Activities | |||||||||
| Used Cash (Net) | -256.00 | -3,553.00 | -568.00 | -514.00 | -317.00 | -868.00 | -4.00 | -741.00 | |
| Debt Repayment | -374.00 | -20.00 | -437.00 | -55.00 | -399.00 | -288.00 | -1,060.00 | -242.00 | |
| Dividends Paid | -93.00 | - - | -677.00 | -250.00 | -33.00 | - - | - - | - - | |
|
Common Stock
|
- - | - - | - - | - - | - - | - - | - - | - - | |
| Issued | - - | - - | - - | - - | - - | 128.00 | - - | - - | |
| Repurchased | - - | - - | - - | - - | - - | - - | - - | - - | |
| Other Financing Activities | -25.00 | 3,573.00 | 546.00 | -203.00 | 115.00 | -708.00 | 1,056.00 | -498.00 | |
| Cash Balances | |||||||||
| Begin of Period | 14.00 | 10.00 | 78.00 | 99.00 | 204.00 | 192.00 | 469.00 | 444.00 | |
| End of Period | 10.00 | 78.00 | 99.00 | 204.00 | 192.00 | 469.00 | 445.00 | 536.00 | |
| Change | -4.00 | 68.00 | 21.00 | 105.00 | -12.00 | 277.00 | -24.00 | 91.00 | |
| Non-Cash Balances | |||||||||
| Depreciation and Amortization | 104.00 | 263.00 | 319.00 | 308.00 | 283.00 | 236.00 | 211.00 | 371.00 | |
| Stock Based Compensation | - - | - - | - - | - - | - - | - - | - - | - - | |
| Other | 70.00 | 392.00 | 429.00 | 35.00 | 621.00 | 370.00 | -1,031.00 | 1,304.00 | |
| Highlighted metrics | |||||||||
| Free Cash Flow (FCF) | -147.00 | 613.00 | 622.00 | 617.00 | 331.00 | 424.00 | 372.00 | 473.00 | |
| Cash Conversion Cycle (CCC) | - - | -20.00 | -26.00 | -54.00 | -728.00 | -109.00 | -454.00 | 271.00 | |
| Invested Capital | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Other Operating Inflows/Outflows
|
|||||||||
| Forex Effect on Cash | -6.00 | -3.00 | -41.00 | -23.00 | -26.00 | -20.00 | 134.00 | 26.00 |