10 Year Financial Data of Brookfield Infrastructure Partners LP (BIP)

38.73 (1y: +25%)

Market Cap	5.53 B	P/E(ttm)	161.60
Enterprise Value	12.48 B	P/B	0.70

BIP- NYSE (USA)
Brookfield Infrastructure Partners LP

Not Rated

Top Ranked Predictable Companies

$38.73

3 Severe Warning Signs 7 Medium Warning Signs 2 Good Signs

Bookmark

Annual Rates (per share)	5 yrs*	12 months*
Revenue Growth (%)	78.8	11.5
EBITDA Growth (%)	111.3	15.7
Free Cash Flow Growth (%)	0	340.5
Book Value Growth (%)	0	72.5

*12-month growth rate is calculated with the per share revenue (EBITDA, FCF, earnings) of the last 12 months over the per share revenue (EBITDA, FCF, earnings) over the previous 12 months. 5-year and 10-year growth rates are calculated with least-square regression based on the 5-year and 10-year numbers.

Trendline:

Export:

Print This Table Print

See this page for the explanation of the data and charts * All numbers are in millions except for per share data

Per Share Data	Annuals							Quarterly
Fiscal Period	Dec08	Dec09	Dec10	Dec11	Sep12	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue per Share ($)	1.41	1.03	5.83	10.14	9.66	14.64	11.08	2.44	2.66	2.49	2.88	3.05
EBITDA per Share	0.50	0.20	1.98	4.19	3.88	5.95	4.60	1.03	1.08	0.98	1.17	1.37
Free Cashflow per Share	-0.10	0.07	0.72	2.11	2.24	-0.01	1.83	0.69	0.55	-0.02	0.57	0.73
Earnings per Share ($)	0.72	0.98	4.25	1.13	0.58	0.47	0.24	0.05	-0.16	0.33	0.24	-0.17
Dividends Per Share	0.88	0.80	1.10	1.32	1.48	1.50	1.56	0.38	0.38	0.38	0.38	0.43
Book Value per Share	31.31	37.77	45.82	26.06	--	57.03	39.27	22.77	21.99	23.78	38.88	39.27
Month End Stock Price	11.20	16.77	21.05	27.70	35.55	35.25	38.06	31.60	33.57	35.55	35.25	38.06
Ratios	Annuals							Quarterly
Fiscal Period	Dec08	Dec09	Dec10	Dec11	Sep12	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Return on Equity %	3.80	4.40	9.40	4.40	--	1.00	-1.60	1.20	-2.40	6.00	1.20	-1.60
Return on Assets %	2.40	2.40	3.60	1.40	--	0.40	-0.40	0.40	-0.80	2.00	0.40	-0.40
Return on Capital - Joel Greenblatt %	1.80	-0.90	6.30	13.70	--	7.50	10.00	12.00	11.60	10.40	8.40	10.00
Debt to Equity	0.33	0.11	0.92	1.16	--	1.02	0.92	1.24	1.41	1.22	1.02	0.92

Gross Margin %	68.70	49.70	29.30	45.00	44.90	45.40	49.70	46.80	45.00	44.40	45.50	49.70
Operating Margin %	11.90	-6.00	29.30	33.60	29.50	29.10	31.00	31.50	29.60	27.60	28.00	31.00
Net Margin %	85.10	160	73.70	11.40	6.00	4.00	-4.60	3.10	-5.30	14.10	4.20	-4.60

Days Sales Outstanding	595	223	108	48.00	--	62.50	47.90	50.80	58.70	57.00	54.00	47.90
Days Inventory	--	--	33.60	35.30	--	36.00	--	31.10	30.90	31.20	31.20	--
Inventory Turnover	--	--	10.90	10.30	--	10.10	--	2.90	2.90	2.90	2.90	--

Debt to Revenue	7.21	3.83	7.24	2.99	--	3.96	11.82	11.57	11.62	11.66	13.74	11.82
COGS to Revenue	0.31	0.50	0.65	0.55	0.55	0.55	0.50	0.53	0.55	0.56	0.54	0.50
Inventory to Revenue	--	--	0.06	0.05	--	0.05	--	0.18	0.19	0.19	0.19	--
Interest Exp. to Revenue %	-39.21	-48.66	-22.71	-19.68	--	-20.31	-17.65	-21.06	-19.47	-19.92	-20.76	-17.65

Asset Turnover	0.03	0.02	0.05	0.12	--	0.10	0.03	0.03	0.03	0.03	0.03	0.03
Buyback Ratio	--	-1,960	-1.00	-150	--	-172	200	--	--	--	-278	200
Dividend Payout Ratio	0.74	0.48	0.26	1.14	2.54	2.57	--	4.96	--	1.07	3.14	--
Income Statement	Annuals (USD $) View: $ %							Quarterly
Fiscal Period	Dec08	Dec09	Dec10	Dec11	Sep12	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue	32.90	29.80	634	1,636	1,830	2,004	2,165	451	493	482	578	612
Cost of Goods Sold	10.30	15.00	413	899	1,009	1,094	1,162	240	271	268	315	308
Gross Profit	22.60	14.80	186	737	821	910	1,003	211	222	214	263	304

Selling, General, &Admin. Expense	18.70	16.60	35.00	61.00	85.00	95.00	103	20.00	22.00	25.00	28.00	28.00
Earnings Before DDA	11.60	5.70	215	676	736	815	900	191	200	189	235	276

Depreciation, Depletion and Amortization	7.70	7.50	29.00	127	196	232	269	49.00	54.00	56.00	73.00	86.00

Operating Income	3.90	-1.80	186	549	540	583	631	142	146	133	162	190
Interest Income/Expense	-12.90	-14.50	-144	-322	-372	-407	-420	-95.00	-96.00	-96.00	-120	-108
Net Income	28.00	47.80	467	187	110	80.00	38.00	14.00	-26.00	68.00	24.00	-28.00

Earnings per Share ($)	0.72	0.98	4.25	1.13	0.58	0.47	0.24	0.05	-0.16	0.33	0.24	-0.17
Total Shares Outstanding	23.33	28.83	109	161	189	137	201	185	185	194	201	201
Balance Sheet	Annuals (USD $) View: $ %							Quarterly
Fiscal Period	Dec08	Dec09	Dec10	Dec11	Sep12	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Cash and cash equivalents	9.20	58.30	154	176	--	266	286	144	128	384	266	286
Accounts Receivable	53.60	18.20	187	215	--	343	322	252	318	302	343	322
Inventory	--	--	38.00	87.00	--	108	--	82.00	92.00	92.00	108	--
Other Current Assets	-0.00	--	1,865	--	--	29.00	85.00	--	107	63.00	29.00	85.00
Total Current Assets	62.80	76.50	2,244	478	--	746	693	478	645	841	746	693

Property, Plant and Equipment	174	205	2,995	4,073	--	7,970	7,794	4,891	5,100	5,268	7,970	7,794
Intangible Assets	--	--	3,494	3,515	--	5,133	5,155	3,569	3,538	3,579	5,133	5,155
Other Long Term Assets	938	1,682	4,376	5,203	--	5,869	5,872	5,266	5,060	5,147	5,869	5,872
Total Assets	1,174	1,963	13,109	13,269	--	19,718	19,514	14,204	14,343	14,835	19,718	19,514

Accounts Payable	6.90	21.90	240	370	--	260	572	401	459	462	260	572
Current Portion of Long-Term Debt	--	--	615	145	--	663	646	681	1,252	977	663	646
Other Current Liabilities	--	--	1,888	11.00	--	368	--	15.00	122	143	368	--
Total Current Liabilities	6.90	21.90	2,743	526	--	1,291	1,218	1,097	1,833	1,582	1,291	1,218

Long-Term Debt	237	114	3,978	4,740	--	7,276	6,586	4,536	4,474	4,642	7,276	6,586
Other Long-Term Liabilities	200	738	1,403	3,797	--	3,343	3,824	4,356	3,966	4,005	3,343	3,824
Total Liabilities	444	874	8,124	9,063	--	11,910	11,628	9,989	10,273	10,229	11,910	11,628

Retained Earnings	157	-27.70	302	260	--	--	--	201	102	91.00	--	--
Total Equity	731	1,089	4,985	4,206	--	7,808	7,886	4,215	4,070	4,606	7,808	7,886
Cashflow Statement	Annuals (USD $) View: $ %							Quarterly
Fiscal Period	Dec08	Dec09	Dec10	Dec11	Sep12	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Net Income	28.00	47.80	510	440	266	291	267	23.00	-7.00	95.00	180	-1.00
Depreciation, Depletion and Amortization	7.70	7.50	29.00	127	196	232	269	49.00	54.00	56.00	73.00	86.00
Cash Flow from Others	-29.90	-47.20	-461	-227	-38.00	112	118	56.00	54.00	14.00	-12.00	62.00
Cash Flow from Operations	5.80	8.10	78.00	340	424	635	654	128	101	165	241	147

Investment for Property, Plant & Equipement	-8.20	-6.00	--	--	--	-637	-294	--	1.00	-168	-127	--
Cash Flow from Acquisitions	-344	-7.80	-93.00	--	--	-641	-586	-55.00	-14.00	44.00	-616	--
Cash Flow from Investing	-322	-690	72.00	-763	-1,139	-1,764	-1,665	-212	-479	-113	-960	-113

Net Issuance of Stock	-2.00	929	5.00	658	--	500	502	--	--	--	500	2.00
Net Issuance of Debt	140	-140	9.00	117	144	1,136	1,093	144	483	-198	707	101
Cash Flow for Dividends	-33.90	-58.60	-117	-364	-365	-398	-418	-95.00	-95.00	-96.00	-112	-115
Other Financing	-0.00	-0.00	--	--	1,157	--	--	--	--	499	-499	--
Cash Flow from Financing	104	731	-103	411	936	1,238	1,177	49.00	388	205	596	-12.00

Net Change in Cash	-212	49.10	47.00	-12.00	221	109	166	-35.00	10.00	257	-123	22.00

Free Cash Flow	-2.40	2.10	78.00	340	424	-2.00	360	128	102	-3.00	114	147
Valuation Ratios (Daily)	Annuals							Quarterly
Fiscal Period	Dec08	Dec09	Dec10	Dec11	Sep12	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

PE Ratio(ttm)
Price-to-Free-Cash-Flow ratio
PS Ratio
EV-to-Revenue
EV-to-EBITDA
EV-to-EBIT
Earnings Yield (Joel Greenblatt)
Valuation and Quality	Annuals							Quarterly
Fiscal Period	Dec08	Dec09	Dec10	Dec11	Sep12	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Market Cap
Enterprise Value
Month End Stock Price
Net Cash (per share)
Net Current Asset Value (per share)
Median PS (per share)
Graham Number (per share)
Altman Z-Score
Piotroski F-Score
Beneish M-Score

Switch to Another Stock:

GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names

Home About Jobs Advertise Site Map Term of Use Privacy Policy RSS Email Alerts Affiliate Program FAQ Contact Us
Disclaimers: GuruFocus.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The gurus may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.

FocusBar

Home

Premium Membership

Value Screens

Model Portfolios

Guru Stocks

Market Valuation

By Country

Articles

Submit Articles