XNYS
BRX
Market cap7.83bUSD
May 20, Last price
25.57USD
1D
-2.81%
1Q
-6.54%
Jan 2017
4.71%
IPO
23.83%
Name
Brixmor Property Group Inc
Chart & Performance
Profile
Brixmor (NYSE: BRX) is a real estate investment trust (REIT) that owns and operates a high-quality, national portfolio of open-air shopping centers. Its 395 retail centers comprise approximately 69 million square feet of prime retail space in established trade areas. The Company strives to own and operate shopping centers that reflect Brixmor's vision "to be the center of the communities we serve" and are home to a diverse mix of thriving national, regional and local retailers. Brixmor is a proud real estate partner to approximately 5,000 retailers including The TJX Companies, The Kroger Co., Publix Super Markets, Wal-Mart, Ross Stores and L.A. Fitness.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 1,285,054 3.21% | 1,245,036 2.21% | 1,218,074 5.71% | |||||||
Cost of revenue | 280,654 | 437,118 | 429,016 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,004,400 | 807,918 | 789,058 | |||||||
NOPBT Margin | 78.16% | 64.89% | 64.78% | |||||||
Operating Taxes | 2 | 192,427 | ||||||||
Tax Rate | 0.00% | 24.39% | ||||||||
NOPAT | 1,004,398 | 807,918 | 596,631 | |||||||
Net income | 339,274 11.21% | 305,087 88.60% | 161,766 114.33% | |||||||
Dividends | (331,203) | (315,287) | (289,632) | |||||||
Dividend yield | 3.91% | 4.48% | 4.23% | |||||||
Proceeds from repurchase of equity | 114,651 | (11,245) | 42,606 | |||||||
BB yield | -1.35% | 0.16% | -0.62% | |||||||
Debt | ||||||||||
Debt current | 495,425 | 300,352 | 415,586 | |||||||
Long-term debt | 4,844,326 | 4,751,878 | 5,172,224 | |||||||
Deferred revenue | 5,570,920 | |||||||||
Other long-term liabilities | 112,639 | (5,707,643) | ||||||||
Net debt | 4,941,834 | 5,031,450 | 5,518,340 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 624,687 | 588,794 | 566,382 | |||||||
CAPEX | (330,356) | |||||||||
Cash from investing activities | (437,021) | (163,080) | (462,453) | |||||||
Cash from financing activities | 172,122 | (428,069) | (380,413) | |||||||
FCF | 918,090 | 827,049 | 697,370 | |||||||
Balance | ||||||||||
Cash | 397,917 | 20,780 | 38,161 | |||||||
Long term investments | 31,309 | |||||||||
Excess cash | 333,664 | 8,566 | ||||||||
Stockholders' equity | 11,517 | (460,289) | 4,716,479 | |||||||
Invested Capital | 8,312,156 | 8,356,754 | 8,170,808 | |||||||
ROIC | 12.05% | 9.78% | 7.40% | |||||||
ROCE | 12.07% | 10.23% | 9.49% | |||||||
EV | ||||||||||
Common stock shares outstanding | 304,038 | 302,376 | 301,742 | |||||||
Price | 27.84 19.64% | 23.27 2.65% | 22.67 -10.78% | |||||||
Market cap | 8,464,418 20.30% | 7,036,290 2.86% | 6,840,491 -9.92% | |||||||
EV | 13,406,496 | 12,067,740 | 17,509,796 | |||||||
EBITDA | 1,385,796 | 1,170,195 | 1,121,633 | |||||||
EV/EBITDA | 9.67 | 10.31 | 15.61 | |||||||
Interest | 215,994 | 190,733 | 192,427 | |||||||
Interest/NOPBT | 21.50% | 23.61% | 24.39% |