Income Statement

Revenue

+13%

+30%

10Y

Currency: USD

	Dec-2012	Mar-2013	Jun-2013	Sep-2013	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	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	376	379	377	364	343	319	291	272	263	257	254	250	245	240	234	230	227	225	226	226	227	226	224	222	215	207	200	192	190	190	192	195	200	202	201	199	195	193	191	191	192	194	193	192	191	194	200	208	216	219	219	221	225
Revenue	1 088 N/A	1 116 +3%	1 120 +0%	1 126 +1%	1 146 +2%	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%	1 254 +1%	1 580 +26%	1 593 +1%	1 285 -19%	1 623 +26%	1 326 -18%	1 346 +2%	1 372 +2%
Gross Profit
Cost of Revenue	(274)	(283)	(283)	(283)	(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)	(318)	(390)	(393)	(317)	(401)	(333)	(338)	(341)
Gross Profit	814 N/A	833 +2%	837 +1%	842 +1%	861 +2%	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%	936 +1%	1 190 +27%	1 201 +1%	968 -19%	1 221 +26%	993 -19%	1 008 +2%	1 031 +2%
Operating Income
Operating Expenses	(589)	(578)	(560)	(550)	(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)	(482)	(606)	(606)	(498)	(642)	(522)	(527)	(528)
Selling, General & Administrative	(101)	(99)	(95)	(98)	(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)	(116)	(146)	(147)	(116)	(145)	(115)	(112)	(113)
Depreciation & Amortization	(489)	(479)	(465)	(452)	(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)	(366)	(460)	(459)	(381)	(487)	(407)	(415)	(415)
Other Operating Expenses	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(11)	0	0	0
Operating Income	225 N/A	255 +13%	277 +9%	293 +6%	291 -1%	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%	454 +2%	583 +29%	595 +2%	470 -21%	579 +23%	471 -19%	481 +2%	503 +5%
Pre-Tax Income
Interest Income Expense	(375)	(378)	(376)	(363)	(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)	(189)	(236)	(239)	(195)	(248)	(206)	(212)	(217)
Non-Reccuring Items	(1)	2	(2)	(20)	(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)	(12)	(5)	(11)	(11)	0	(6)	(16)	(21)
Gain/Loss on Disposition of Assets	1	1	1	3	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	32	45	76	78	81	80	83	123
Total Other Income	(1)	(2)	(2)	(4)	(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)	(3)	(3)	(3)	(3)	(4)	(4)	(4)	(3)
Pre-Tax Income	(150) N/A	(123) +18%	(101) +18%	(92) +9%	(82) +11%	(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%	282 -8%	384 +36%	417 +9%	339 -19%	409 +21%	335 -18%	333 -1%	386 +16%
Net Income
Tax Provision	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	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	0
Income from Continuing Operations	(150)	(123)	(101)	(92)	(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	282	384	417	339	409	335	333	386
Income to Minority Interest	36	31	25	22	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	0	0	0	(0)	(0)	(0)	(0)	(0)
Equity Earnings Affiliates	0	1	1	1	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	0	0	0	0	0	0	0	0
Net Income (Common)	(123) N/A	(104) +15%	(114) -9%	(104) +8%	(94) +10%	(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%	281 -8%	384 +37%	417 +9%	339 -19%	408 +21%	334 -18%	332 -1%	386 +16%
EPS (Diluted)	-0.68 N/A	-0.57 +16%	-0.62 -9%	-0.57 +8%	-0.49 +14%	-0.25 +49%	0.02 N/A	0.21 +950%	0.36 +71%	0.34 -6%	0.44 +29%	0.54 +23%	0.65 +20%	0.75 +15%	0.78 +4%	0.79 +1%	0.91 +15%	0.93 +2%	0.97 +4%	1.05 +8%	0.98 -7%	0.95 -3%	0.97 +2%	1.19 +23%	1.21 +2%	1.23 +2%	1.19 -3%	0.97 -18%	0.92 -5%	0.91 -1%	0.71 -22%	0.53 -25%	0.41 -23%	0.38 -7%	0.65 +71%	0.71 +9%	0.9 +27%	0.98 +9%	0.97 -1%	1.08 +11%	1.17 +8%	1.27 +9%	1.17 -8%	1.12 -4%	1.01 -10%	0.93 -8%	1.27 +37%	1.37 +8%	1.11 -19%	1.34 +21%	1.09 -19%	1.08 -1%	1.25 +16%

Income Statement Balance Sheet Cash Flow Statement

Brixmor Property Group Inc
NYSE:BRX

Income Statement

Earnings Waterfall
Brixmor Property Group Inc

Income Statement
Brixmor Property Group Inc

See Also

Company

Help

Tools

Stocks

Brixmor Property Group Inc NYSE:BRX

Income Statement

Earnings Waterfall Brixmor Property Group Inc

Income Statement Brixmor Property Group Inc

See Also

Company

Help

Tools

Stocks

Brixmor Property Group Inc
NYSE:BRX

Earnings Waterfall
Brixmor Property Group Inc

Income Statement
Brixmor Property Group Inc