BRX
Brixmor Property Group Inc.
$27.63
-$0.21(-0.75%)
53
Overall
90
Value
10
Tech
60
Quality
Market Cap
$8.46B
Volume
3.36M
52W Range
$22.29 - $30.67
Target Price
$30.21
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $1.3B | $1.3B | $1.3B | $1.2B | $1.2B | $1.1B | $1.2B | $1.2B | $1.6B | $1.3B | ||
| Total Revenue | $1.3B | $1.3B | $1.3B | $1.2B | $1.2B | $1.1B | $1.2B | $1.2B | $1.2B | $1.3B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | -- | -- | -- | -- | -- | $280.6M | $297.8M | $311.8M | $320.0M | -- | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $1.3B | $1.3B | $1.3B | $1.2B | $1.2B | $772.6M | $854.5M | $906.3M | $1.2B | $1.3B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $-837.3M | $-801.8M | $-827.9M | $-822.8M | $755.0M | $734.0M | $732.3M | $462.0M | $817.2M | $826.0M | ||
| Selling, General & Administrative | $98.5M | $92.2M | $92.2M | $93.6M | $102.3M | $98.3M | $105.5M | $462.0M | $841.7M | $498.0M | ||
| Selling & Marketing Expenses | -- | -- | -- | -- | -- | -- | -- | $344.7M | $724.6M | $381.6M | ||
| General & Administrative Expenses | $98.5M | $92.2M | $92.2M | $93.6M | $102.3M | $98.3M | $105.5M | $117.2M | $117.1M | $116.4M | ||
| Promotion & Advertising | -- | -- | -- | -- | -- | -- | -- | $344.7M | $362.3M | $381.6M | ||
| Salaries & Wages | $129.5M | $133.4M | $136.1M | $136.2M | $900.0K | $900.0K | $1.5M | -- | $20.8M | $17.9M | ||
| Depreciation & Amortization | $417.9M | $387.3M | $375.0M | $352.2M | $332.4M | $335.6M | $327.2M | $344.7M | $-5.0M | $-4.4M | ||
| Depreciation & Amortization | $417.9M | $387.3M | $375.0M | $352.2M | $332.4M | $335.6M | $327.2M | $344.7M | $-5.0M | $-4.4M | ||
| Amortization | $-40.3M | $-97.7M | $-75.8M | $-61.8M | $7.0M | $2.6M | $2.6M | $6.7M | $-5.0M | $-4.4M | ||
| Other Operating Expenses | $10.5M | $14.3M | $45.4M | $63.4M | $100.5M | $92.1M | $130.1M | $141.4M | $146.5M | $152.8M | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $428.7M | $474.0M | $455.3M | $410.2M | $462.1M | $358.3M | $423.8M | $443.6M | $358.2M | $424.7M | ||
| EBITDA | $1.6B | $849.2M | $869.1M | $911.0M | $838.6M | $656.7M | $792.1M | $887.3M | $785.4M | $931.9M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $245.0M | $226.7M | $226.7M | $215.0M | $189.8M | $200.0M | $194.8M | $192.4M | $190.7M | $296.0M | ||
| Interest Income Operating | $315.0K | $542.0K | $365.0K | $519.0K | $699.0K | $482.0K | $299.0K | $314.0K | $666.0K | $20.8M | ||
| Net Non-Operating Interest Income/Expense | $-47.5M | $-226.7M | $-226.7M | $-215.0M | $-189.8M | $-200.0M | $-194.8M | $-192.4M | $-190.7M | $-296.0M | ||
| Gain on Sale of Securities | -- | -- | -- | -- | -- | -- | -- | -- | $345.2M | $367.4M | ||
| Other Income/Expense | $-13.6M | $-30.3M | $-66.8M | $-170.6M | $-50.6M | $-1.4M | $-44.7M | $102.3M | $-727.1M | $-1.2B | ||
| Other Special Charges | $1.4M | $-5.8M | $-2.4M | $-38.6M | $-4.2M | $-33.1M | $-28.4M | $-3.9M | $636.2M | $350.7M | ||
| SPECIAL ITEMS | ||||||||||||
| Special Income Charges | -- | $278.1M | -- | $8.5M | $19.5M | -- | -- | -- | -- | $-282.9M | ||
| Other Impairment Of Capital Assets | $-1.0M | $-5.2M | $-40.1M | $-53.3M | $24.4M | $19.6M | $1.9M | -- | $17.8M | $11.1M | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $442.1M | $504.3M | $522.1M | $581.3M | $513.4M | $321.2M | $465.0M | $546.6M | $428.1M | $554.9M | ||
| Pre-Tax Income | $197.1M | $277.7M | $295.4M | $366.3M | $323.6M | $160.3M | $274.0M | $354.2M | $1.1B | $1.1B | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $-4.1M | $-3.3M | $-2.4M | $-2.6M | $2.5M | $4.4M | $800.0K | -- | $-2.3M | $-2.3M | ||
| NET INCOME | ||||||||||||
| Net Income | $391.3M | $275.6M | $300.3M | $366.3M | $274.8M | $121.2M | $270.2M | $354.2M | $305.1M | $339.3M | ||
| Net Income (Continuing Operations) | $391.3M | $275.6M | $300.3M | $366.3M | $274.8M | $121.2M | $270.2M | $354.2M | $239.6M | $261.2M | ||
| Net Income (Discontinued Operations) | $391.3M | $275.6M | $300.3M | $366.3M | $274.8M | $121.2M | $270.2M | $354.2M | $305.1M | $339.3M | ||
| Net Income (Common Stockholders) | $391.1M | $275.5M | $300.3M | $366.3M | $323.6M | $120.8M | $269.4M | $353.2M | $305.1M | $339.3M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-837.3M | $-801.8M | $-827.9M | $-822.8M | $755.0M | $734.0M | $732.3M | $773.7M | $817.2M | $826.0M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $298.0M | $301.6M | $304.8M | $302.1M | $298.2M | $297.0M | $297.4M | $299.9M | $301.0M | $303.1M | ||
| Average Shares Outstanding (Diluted) | $305.0M | $305.1M | $305.3M | $302.3M | $299.3M | $297.9M | $298.8M | $301.7M | $302.4M | $304.0M | ||
| Shares Outstanding | $299.2M | $304.4M | $304.7M | $298.6M | $298.0M | $296.8M | $297.8M | $300.5M | $301.3M | $305.9M | ||
| Basic EPS | $0.65 | $0.91 | $0.98 | $1.21 | $0.92 | $0.41 | $0.91 | $1.18 | $1.01 | $1.12 | ||
| Basic EPS (Continuing Operations) | $0.65 | $0.91 | -- | -- | $0.92 | $0.41 | $0.91 | $1.18 | $1.01 | $1.12 | ||
| Diluted EPS | $0.65 | $0.91 | $0.98 | $1.21 | $0.92 | $0.41 | $0.90 | $1.17 | $1.01 | $1.11 | ||
| Diluted EPS (Continuing Operations) | $0.65 | $0.91 | -- | -- | $0.92 | $0.41 | $0.90 | $1.17 | $1.01 | $1.11 | ||
| Dividend Per Share | $0.92 | $1 | $1.06 | $1.11 | $1.13 | $0.50 | $0.89 | $0.96 | $1.09 | $1.11 | ||
| OTHER METRICS | ||||||||||||
| Accrued Preferred Stock Dividends | $150.0K | $150.0K | $39.0K | -- | -- | -- | -- | -- | -- | -- | ||
| Acquired In Process Rn D | -- | $278.1M | -- | -- | -- | -- | -- | -- | -- | $98.5M | ||
| Acquired In Process Rn D Income | -- | -- | -- | -- | -- | -- | -- | -- | $195.0M | -- | ||
| Acquisition Expense | -- | -- | -- | -- | $1.2M | $100.0K | $1.5M | -- | $23.4M | $30.0M | ||
| Allowances For Construction | -- | -- | -- | -- | -- | -- | -- | -- | $525.5M | -- | ||
| Earnings from equity interest | $459.0K | $477.0K | $381.0K | -- | -- | -- | -- | -- | $845.0K | $8.0M | ||
| Earnings From Equity Interest Net Of Tax | $459.0K | $477.0K | $381.0K | -- | -- | -- | -- | -- | $845.0K | $8.0M | ||
| Gain On Sale Of Business | -- | -- | -- | -- | -- | -- | -- | -- | $16.5M | -- | ||
| Gain On Sale Of P P E | $11.7M | $35.6M | $68.8M | $209.2M | $54.8M | $34.5M | $73.1M | $111.6M | $76.7M | $78.1M | ||
| Gains Loss On Disposal Of Discontinued Operations | $11.7M | $35.6M | $68.8M | $209.2M | $54.8M | $34.5M | $73.1M | -- | $65.4M | $78.1M | ||
| Interest Expense Operating | -- | -- | -- | -- | -- | -- | -- | -- | $-187.0M | $-189.3M | ||
| Loss And Loss Adjustment Expected Incurred | -- | -- | -- | -- | -- | -- | -- | -- | -- | $114.7M | ||
| Marketing Expense | -- | -- | -- | -- | -- | -- | -- | -- | $362.3M | -- | ||
| Minority Interests | $-3.8M | $-2.5M | $-76.0K | -- | $2.7B | $2.7B | -- | -- | -- | $-2.0K | ||
| Net Income Discontinuous Operations | $11.7M | $35.6M | $68.8M | $209.2M | $54.8M | $34.5M | $73.1M | $111.6M | $65.4M | $78.1M | ||
| Net Income From Other Gains Losses | -- | -- | $4.6M | -- | -- | -- | -- | -- | -- | -- | ||
| Non Recurring Operation Expense | -- | -- | -- | $-8.5M | $-19.5M | -- | -- | -- | -- | $381.4M | ||
| Other Gand A | $98.5M | $92.2M | $92.2M | $93.6M | $102.3M | $98.3M | $105.5M | $117.2M | $117.1M | $116.4M | ||
| Other Taxes | $180.9M | $174.5M | $179.1M | $177.4M | $171.0M | $168.9M | $165.7M | $170.4M | $173.5M | $164.3M | ||
| Otherunder Preferred Stock Dividend | $150.0K | $150.0K | $39.0K | -- | -- | -- | -- | -- | -- | -- | ||
| Preferred Stock Dividends | $150.0K | $150.0K | $39.0K | -- | -- | -- | -- | -- | -- | -- | ||
| Realized Capital Gain | -- | -- | -- | -- | -- | -- | -- | -- | -- | $30.1M | ||
| Rent And Landing Fees | $98.5M | $92.2M | $92.2M | $93.6M | -- | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | BRX | $27.63 | -0.8% | 3.36M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Brixmor Property Group Inc. Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW