
Brixmor Property (BRX) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
339.5M
Gross Profit
256.1M
75.42%
Operating Income
123.7M
36.43%
Net Income
85.1M
25.08%
EPS (Diluted)
$0.28
Balance Sheet Metrics
Total Assets
8.6B
Total Liabilities
5.6B
Shareholders Equity
3.0B
Debt to Equity
1.91
Cash Flow Metrics
Operating Cash Flow
133.2M
Free Cash Flow
130.1M
Revenue & Profitability Trend
Brixmor Property Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 1.3B | 1.2B | 1.2B | 1.2B | 1.1B |
Cost of Goods Sold | 317.1M | 320.0M | 311.8M | 297.8M | 280.6M |
Gross Profit | 967.9M | 925.0M | 906.3M | 854.5M | 772.6M |
Gross Margin % | 75.3% | 74.3% | 74.4% | 74.2% | 73.4% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 116.4M | 117.1M | 117.2M | 105.5M | 98.3M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 116.4M | 117.1M | 117.2M | 105.5M | 98.3M |
Operating Income | 470.2M | 445.6M | 444.3M | 421.9M | 338.8M |
Operating Margin % | 36.6% | 35.8% | 36.5% | 36.6% | 32.2% |
Non-Operating Items | |||||
Interest Income | - | 666.0K | 314.0K | 299.0K | 482.0K |
Interest Expense | 216.0M | 190.7M | 192.4M | 194.8M | 200.0M |
Other Non-Operating Income | 85.1M | 50.2M | 102.3M | 43.1M | -17.6M |
Pre-tax Income | 339.3M | 305.1M | 354.2M | 270.2M | 121.2M |
Income Tax | - | - | - | - | - |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | 339.3M | 305.1M | 354.2M | 270.2M | 121.2M |
Net Margin % | 26.4% | 24.5% | 29.1% | 23.4% | 11.5% |
Key Metrics | |||||
EBITDA | 848.4M | 805.5M | 785.4M | 749.0M | 669.4M |
EPS (Basic) | $1.12 | $1.01 | $1.18 | $0.91 | $0.41 |
EPS (Diluted) | $1.11 | $1.01 | $1.17 | $0.90 | $0.41 |
Basic Shares Outstanding | 303130000 | 300977000 | 299938000 | 297408000 | 296972000 |
Diluted Shares Outstanding | 303130000 | 300977000 | 299938000 | 297408000 | 296972000 |
Income Statement Trend
Brixmor Property Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 377.6M | 866.0K | 16.5M | 296.6M | 368.7M |
Short-term Investments | 20.3M | 19.9M | 21.7M | 20.2M | 19.5M |
Accounts Receivable | 281.9M | 278.8M | 264.1M | 234.9M | 240.3M |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 685.1M | 317.6M | 317.5M | 569.0M | 648.0M |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | - | - | - |
Goodwill | - | - | - | - | - |
Intangible Assets | - | - | - | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 224.9M | 218.2M | 216.8M | 193.3M | 190.1M |
Total Non-Current Assets | 8.2B | 8.0B | 8.1B | 7.8B | 7.7B |
Total Assets | 8.9B | 8.3B | 8.4B | 8.4B | 8.3B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | - | - | - | - | - |
Short-term Debt | 495.4M | 511.4M | 415.6M | 296.3M | 642.7M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 1.1B | 1.1B | 951.0M | 790.9M | 1.1B |
Non-Current Liabilities | |||||
Long-term Debt | 4.8B | 4.4B | 4.6B | 4.9B | 4.5B |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | 4.8B | 4.4B | 4.6B | 4.9B | 4.5B |
Total Liabilities | 5.9B | 5.5B | 5.6B | 5.7B | 5.7B |
Equity | |||||
Common Stock | 3.1M | 3.0M | 3.0M | 3.0M | 3.0M |
Retained Earnings | -458.6M | -460.6M | -446.3M | -503.7M | -508.2M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 3.0B | 2.9B | 2.9B | 2.7B | 2.7B |
Key Metrics | |||||
Total Debt | 5.3B | 4.9B | 5.0B | 5.2B | 5.2B |
Working Capital | -395.5M | -742.7M | -633.5M | -221.9M | -488.9M |
Balance Sheet Composition
Brixmor Property Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 339.3M | 305.1M | 354.2M | 270.2M | 121.2M |
Depreciation & Amortization | 370.2M | 362.3M | 344.7M | 327.2M | 319.1M |
Stock-Based Compensation | 17.9M | 20.8M | 23.4M | 17.1M | 11.0M |
Working Capital Changes | -42.0M | -42.4M | -46.3M | -16.3M | -31.3M |
Operating Cash Flow | 692.2M | 640.8M | 672.0M | 595.1M | 430.0M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | - | - | - | - | - |
Investment Purchases | -30.1M | -21.3M | -25.3M | -17.5M | -22.6M |
Investment Sales | 30.0M | 23.4M | 23.1M | 16.4M | 21.1M |
Investing Cash Flow | -35.0K | 2.1M | -2.2M | -1.0M | -1.5M |
Financing Activities | |||||
Share Repurchases | - | - | 0 | 0 | -25.0M |
Dividends Paid | -331.2M | -315.3M | -289.6M | -257.2M | -170.4M |
Debt Issuance | 876.2M | 725.5M | 800.0M | 847.7M | 820.4M |
Debt Repayment | -465.9M | -826.3M | -925.0M | -850.0M | -1.2B |
Financing Cash Flow | 186.2M | -523.3M | -244.9M | -288.1M | -576.7M |
Free Cash Flow | 624.7M | 588.8M | 566.4M | 552.2M | 443.1M |
Net Change in Cash | 878.3M | 119.5M | 424.9M | 306.0M | -148.2M |
Cash Flow Trend
Brixmor Property Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
24.28
Forward P/E
27.29
Price to Book
2.74
Price to Sales
6.11
PEG Ratio
1.12
Profitability Ratios
Profit Margin
25.27%
Operating Margin
36.43%
Return on Equity
11.54%
Return on Assets
3.40%
Financial Health
Current Ratio
1.00
Debt to Equity
174.38
Beta
1.28
Per Share Data
EPS (TTM)
$1.09
Book Value per Share
$9.65
Revenue per Share
$4.34
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
brx | 8.1B | 24.28 | 2.74 | 11.54% | 25.27% | 174.38 |
Simon Property | 65.1B | 26.67 | 23.37 | 73.08% | 35.06% | 838.55 |
Realty Income | 54.0B | 57.29 | 1.38 | 2.36% | 16.72% | 73.35 |
Federal Realty | 8.4B | 24.48 | 2.70 | 10.61% | 27.94% | 130.64 |
Agree Realty | 8.2B | 43.74 | 1.48 | 3.45% | 28.16% | 57.39 |
NNN REIT | 7.9B | 19.82 | 1.80 | 9.18% | 43.90% | 106.47 |
Financial data is updated regularly. All figures are in the company's reporting currency.