Brixmor Property Group Inc
NYSE:BRX
Income Statement
Earnings Waterfall
Brixmor Property Group Inc
Revenue
|
1.2B
USD
|
Cost of Revenue
|
-320m
USD
|
Gross Profit
|
925m
USD
|
Operating Expenses
|
-479.4m
USD
|
Operating Income
|
445.6m
USD
|
Other Expenses
|
-141.4m
USD
|
Net Income
|
304.3m
USD
|
Income Statement
Brixmor Property Group Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 146
N/A
|
1 177
+3%
|
1 207
+3%
|
1 227
+2%
|
1 237
+1%
|
1 244
+1%
|
1 248
+0%
|
1 255
+1%
|
1 266
+1%
|
1 274
+1%
|
1 272
0%
|
1 277
+0%
|
1 276
0%
|
1 279
+0%
|
1 291
+1%
|
1 287
0%
|
1 283
0%
|
1 275
-1%
|
1 265
-1%
|
1 257
-1%
|
1 234
-2%
|
1 208
-2%
|
1 186
-2%
|
1 173
-1%
|
1 168
0%
|
1 159
-1%
|
1 116
-4%
|
1 077
-4%
|
1 053
-2%
|
1 051
0%
|
1 090
+4%
|
1 126
+3%
|
1 152
+2%
|
1 171
+2%
|
1 190
+2%
|
1 205
+1%
|
1 218
+1%
|
1 231
+1%
|
1 235
+0%
|
1 237
+0%
|
1 245
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(285)
|
(293)
|
(300)
|
(303)
|
(309)
|
(309)
|
(307)
|
(308)
|
(310)
|
(310)
|
(306)
|
(311)
|
(308)
|
(312)
|
(319)
|
(316)
|
(315)
|
(313)
|
(314)
|
(315)
|
(314)
|
(307)
|
(301)
|
(297)
|
(296)
|
(295)
|
(289)
|
(283)
|
(281)
|
(282)
|
(286)
|
(291)
|
(298)
|
(300)
|
(306)
|
(311)
|
(312)
|
(316)
|
(319)
|
(318)
|
(320)
|
|
Gross Profit |
861
N/A
|
884
+3%
|
907
+3%
|
924
+2%
|
928
+0%
|
935
+1%
|
941
+1%
|
947
+1%
|
956
+1%
|
963
+1%
|
966
+0%
|
966
+0%
|
968
+0%
|
966
0%
|
972
+1%
|
971
0%
|
968
0%
|
962
-1%
|
951
-1%
|
941
-1%
|
921
-2%
|
901
-2%
|
886
-2%
|
876
-1%
|
872
0%
|
865
-1%
|
827
-4%
|
794
-4%
|
773
-3%
|
769
0%
|
804
+5%
|
835
+4%
|
855
+2%
|
871
+2%
|
885
+2%
|
894
+1%
|
906
+1%
|
915
+1%
|
916
+0%
|
919
+0%
|
925
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(571)
|
(569)
|
(572)
|
(570)
|
(533)
|
(539)
|
(534)
|
(527)
|
(526)
|
(508)
|
(506)
|
(501)
|
(489)
|
(481)
|
(478)
|
(474)
|
(473)
|
(472)
|
(464)
|
(455)
|
(456)
|
(452)
|
(445)
|
(443)
|
(435)
|
(430)
|
(428)
|
(436)
|
(434)
|
(436)
|
(439)
|
(430)
|
(433)
|
(437)
|
(444)
|
(451)
|
(462)
|
(467)
|
(469)
|
(481)
|
(479)
|
|
Selling, General & Administrative |
(132)
|
(129)
|
(131)
|
(126)
|
(92)
|
(102)
|
(102)
|
(104)
|
(108)
|
(98)
|
(104)
|
(104)
|
(101)
|
(100)
|
(96)
|
(96)
|
(98)
|
(100)
|
(98)
|
(98)
|
(104)
|
(104)
|
(107)
|
(108)
|
(102)
|
(100)
|
(99)
|
(102)
|
(98)
|
(100)
|
(102)
|
(100)
|
(106)
|
(109)
|
(112)
|
(116)
|
(117)
|
(118)
|
(117)
|
(117)
|
(117)
|
|
Depreciation & Amortization |
(439)
|
(440)
|
(441)
|
(444)
|
(442)
|
(437)
|
(432)
|
(423)
|
(418)
|
(410)
|
(401)
|
(397)
|
(387)
|
(381)
|
(382)
|
(378)
|
(375)
|
(372)
|
(366)
|
(357)
|
(352)
|
(347)
|
(338)
|
(335)
|
(332)
|
(330)
|
(329)
|
(334)
|
(336)
|
(336)
|
(336)
|
(331)
|
(327)
|
(328)
|
(332)
|
(335)
|
(345)
|
(348)
|
(352)
|
(363)
|
(362)
|
|
Operating Income |
291
N/A
|
315
+8%
|
335
+6%
|
354
+6%
|
395
+12%
|
396
+0%
|
407
+3%
|
420
+3%
|
430
+2%
|
455
+6%
|
460
+1%
|
465
+1%
|
479
+3%
|
485
+1%
|
494
+2%
|
497
+1%
|
495
0%
|
490
-1%
|
487
-1%
|
487
0%
|
465
-4%
|
450
-3%
|
441
-2%
|
433
-2%
|
438
+1%
|
435
-1%
|
399
-8%
|
359
-10%
|
339
-5%
|
333
-2%
|
366
+10%
|
405
+11%
|
422
+4%
|
435
+3%
|
441
+1%
|
443
+1%
|
444
+0%
|
448
+1%
|
447
0%
|
438
-2%
|
446
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(342)
|
(319)
|
(290)
|
(271)
|
(262)
|
(257)
|
(253)
|
(249)
|
(245)
|
(240)
|
(233)
|
(230)
|
(226)
|
(225)
|
(226)
|
(226)
|
(226)
|
(226)
|
(223)
|
(221)
|
(215)
|
(206)
|
(199)
|
(191)
|
(189)
|
(190)
|
(191)
|
(195)
|
(200)
|
(201)
|
(201)
|
(199)
|
(195)
|
(193)
|
(191)
|
(191)
|
(192)
|
(194)
|
(193)
|
(192)
|
(190)
|
|
Non-Reccuring Items |
(22)
|
(26)
|
(24)
|
(5)
|
(14)
|
(12)
|
(11)
|
(11)
|
1
|
1
|
1
|
(2)
|
(6)
|
(13)
|
(24)
|
(30)
|
(40)
|
(49)
|
(50)
|
(77)
|
(90)
|
(77)
|
(72)
|
(45)
|
(26)
|
(28)
|
(37)
|
(34)
|
(48)
|
(46)
|
(30)
|
(51)
|
(30)
|
(32)
|
(32)
|
(5)
|
(6)
|
(2)
|
(15)
|
(15)
|
(13)
|
|
Gain/Loss on Disposition of Assets |
2
|
3
|
2
|
0
|
0
|
0
|
9
|
9
|
12
|
12
|
10
|
13
|
36
|
45
|
57
|
80
|
69
|
71
|
80
|
173
|
209
|
205
|
190
|
96
|
55
|
56
|
44
|
32
|
35
|
31
|
63
|
61
|
73
|
89
|
80
|
84
|
112
|
138
|
119
|
110
|
65
|
|
Total Other Income |
(11)
|
(12)
|
(11)
|
(8)
|
(8)
|
(7)
|
(7)
|
(3)
|
(0)
|
(1)
|
(0)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(4)
|
(3)
|
(2)
|
(0)
|
(1)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
|
Pre-Tax Income |
(82)
N/A
|
(39)
+52%
|
13
N/A
|
70
+459%
|
111
+58%
|
121
+9%
|
145
+20%
|
166
+15%
|
197
+19%
|
228
+15%
|
238
+5%
|
241
+1%
|
278
+15%
|
288
+4%
|
298
+3%
|
319
+7%
|
295
-7%
|
285
-4%
|
290
+2%
|
359
+24%
|
366
+2%
|
368
+1%
|
357
-3%
|
290
-19%
|
275
-5%
|
272
-1%
|
212
-22%
|
159
-25%
|
121
-24%
|
114
-6%
|
195
+72%
|
213
+9%
|
270
+27%
|
297
+10%
|
295
-1%
|
328
+11%
|
354
+8%
|
387
+9%
|
356
-8%
|
340
-5%
|
305
-10%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Income from Continuing Operations |
(82)
|
(39)
|
13
|
70
|
111
|
121
|
145
|
166
|
197
|
228
|
238
|
241
|
278
|
288
|
298
|
319
|
295
|
285
|
290
|
359
|
366
|
368
|
357
|
290
|
275
|
272
|
212
|
159
|
121
|
114
|
195
|
213
|
270
|
297
|
295
|
328
|
354
|
387
|
356
|
340
|
305
|
|
Income to Minority Interest |
19
|
7
|
(25)
|
(37)
|
(25)
|
(37)
|
(11)
|
(6)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Equity Earnings Affiliates |
1
|
3
|
2
|
2
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
5
|
5
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(94)
N/A
|
(59)
+37%
|
7
N/A
|
53
+633%
|
88
+66%
|
103
+17%
|
134
+30%
|
161
+20%
|
194
+20%
|
224
+16%
|
234
+5%
|
238
+2%
|
275
+16%
|
287
+4%
|
298
+4%
|
323
+9%
|
300
-7%
|
290
-3%
|
295
+2%
|
358
+22%
|
366
+2%
|
368
+0%
|
356
-3%
|
290
-19%
|
274
-5%
|
271
-1%
|
211
-22%
|
159
-25%
|
121
-24%
|
114
-6%
|
195
+71%
|
213
+9%
|
269
+27%
|
297
+10%
|
294
-1%
|
327
+11%
|
353
+8%
|
386
+9%
|
355
-8%
|
339
-5%
|
304
-10%
|