- Continues to Leverage Strong Tenant
Demand -
NEW
YORK, Feb. 10, 2025 /PRNewswire/ -- Brixmor
Property Group Inc. (NYSE: BRX) ("Brixmor" or the "Company")
announced today its operating results for the three and twelve
months ended December 31, 2024.
For the three months ended December 31,
2024 and 2023, net income attributable to Brixmor Property
Group, Inc. was $0.27 per diluted
share and $0.24 per diluted share,
respectively, and for the twelve months ended December 31, 2024 and 2023, net income
attributable to Brixmor Property Group, Inc. was $1.11 per diluted share and $1.01 per diluted share, respectively.
Key highlights for the three months ended December 31, 2024 include:
- Executed 1.5 million square feet of new and renewal leases,
with rent spreads on comparable space of 21.0%, including 0.8
million square feet of new leases, with rent spreads on comparable
space of 34.4%
- Realized total leased occupancy of 95.2%, anchor leased
occupancy of 97.2%, and small shop leased occupancy of 91.1%
- Commenced $16.2 million of
annualized base rent
- Leased to billed occupancy spread totaled 380 basis points
- Total signed but not yet commenced new lease population
represented 2.9 million square feet and $60.7 million of annualized base rent
- Reported an increase in same property NOI of 4.7%, including a
contribution from base rent of 600 basis points
- Reported Nareit FFO of $161.4
million, or $0.53 per diluted
share
- Stabilized $123.3 million of
reinvestment projects at an average incremental NOI yield of 9%,
with the in process reinvestment pipeline totaling $389.6 million at an expected average incremental
NOI yield of 10%
- Completed $211.8 million of
acquisitions and $69.3 million of
dispositions
- Received a credit rating upgrade on December 20, 2024 from Moody's Investors Service
to 'Baa2' from 'Baa3', with a stable outlook
Key highlights for the twelve months ended December 31, 2024 include:
- Executed 5.4 million square feet of new and renewal leases,
with rent spreads on comparable space of 22.5%, including 2.7
million square feet of new leases, with rent spreads on
comparable space of 38.8%
- Reported an increase in same property NOI of 5.0%, including a
contribution from base rent of 470 basis points
- Reported Nareit FFO of $647.9
million, or $2.13 per diluted
share
- Stabilized $204.7 million of
reinvestment projects at an average incremental NOI yield of
9%
- Completed $293.0 million of
acquisitions and $212.4 million of
dispositions
- Issued $800.0 million aggregate
principal amount of Senior Notes
- Promoted Brian Finnegan to
President, Chief Operating Officer; Steven
Gallagher to Executive Vice President, Chief Financial
Officer and Treasurer; Helane Stein
to Executive Vice President, Chief Information Officer; and
Kevin Brydzinski to Senior Vice
President, Chief Accounting Officer
- Published the Company's annual Corporate Responsibility Report
on July 1, 2024
Subsequent events:
- Provided 2025 Nareit FFO per diluted share expectations of
$2.19 - $2.24 and same property NOI growth expectations
of 3.50% - 4.50%
"Our momentum continued in the fourth quarter, delivering strong
bottom line growth and leasing productivity," commented
James Taylor, Chief Executive
Officer. "As we look forward, we are very pleased with how we are
positioned to capitalize on robust tenant demand to be in our
centers as we continue to drive our value add business plan and
bring in better tenants at better rents."
FINANCIAL HIGHLIGHTS
Net Income Attributable to
Brixmor Property Group, Inc.
- For the three months ended December 31,
2024 and 2023, net income attributable to Brixmor Property
Group, Inc. was $83.4 million, or
$0.27 per diluted share, and
$72.7 million, or $0.24 per diluted share, respectively.
- For the twelve months ended December 31,
2024 and 2023, net income attributable to Brixmor Property
Group, Inc. was $339.3 million, or
$1.11 per diluted share, and
$305.1 million, or $1.01 per diluted share, respectively.
Nareit FFO
- For the three months ended December 31,
2024 and 2023, Nareit FFO was $161.4
million, or $0.53 per diluted
share, and $154.7 million, or
$0.51 per diluted share,
respectively. Results for the three months ended December 31, 2024 and 2023 include items that
impact FFO comparability, including transaction expenses, net and
gain on extinguishment of debt, net, of $(0.7) million, or $(0.00) per diluted share, and $(0.1) million, or $(0.00) per diluted share, respectively.
- For the twelve months ended December 31,
2024 and 2023, Nareit FFO was $647.9
million, or $2.13 per diluted
share, and $615.6 million, or
$2.04 per diluted share,
respectively. Results for the twelve months ended December 31, 2024 and 2023 include items that
impact FFO comparability, including transaction expenses, net and
gain on extinguishment of debt, net, of $(0.3) million, or $(0.00) per diluted share, and $4.1 million, or $0.01 per diluted share, respectively.
Same Property NOI Performance
- For the three months ended December 31,
2024, the Company reported an increase in same property NOI
of 4.7% versus the comparable 2023 period.
- For the twelve months ended December 31,
2024, the Company reported an increase in same property NOI
of 5.0% versus the comparable 2023 period.
Dividend
- The Company's Board of Directors declared a quarterly cash
dividend of $0.2875 per common share
(equivalent to $1.15 per annum). The
dividend is payable on April 15, 2025
to stockholders of record on April 2,
2025.
PORTFOLIO AND INVESTMENT ACTIVITY
Value
Enhancing Reinvestment Opportunities
- During the three months ended December
31, 2024, the Company stabilized 12 value enhancing
reinvestment projects with a total aggregate net cost of
approximately $123.3 million at an
average incremental NOI yield of 9% and added four new reinvestment
projects to its in process pipeline. Projects added include three
anchor space repositioning projects and one outparcel development
project with a total aggregate net estimated cost of approximately
$11.1 million at an expected average
incremental NOI yield of 10%.
- At December 31, 2024, the value
enhancing reinvestment in process pipeline was comprised of 36
projects with an aggregate net estimated cost of approximately
$389.6 million at an expected average
incremental NOI yield of 10%. The in process pipeline includes 18
anchor space repositioning projects with an aggregate net estimated
cost of approximately $86.7 million
at an expected incremental NOI yield of 7% - 14%; five outparcel
development projects with an aggregate net estimated cost of
approximately $7.4 million at an
expected average incremental NOI yield of 14%; and 13 redevelopment
projects with an aggregate net estimated cost of approximately
$295.6 million at an expected average
incremental NOI yield of 9%.
- An in-depth review of a redevelopment project which highlights
the Company's reinvestment capabilities, Laurel Square (New
York-Newark-Jersey City, NY-NJ CBSA), can be found at this
link: https://www.brixmor.com/blog/Laurel-Square-Livotis
- Follow Brixmor on LinkedIn for video updates on reinvestment
projects at https://www.linkedin.com/company/brixmor.
Acquisitions
- As previously announced, during the three months ended
December 31, 2024, the Company
acquired four shopping centers and one land parcel at an existing
property for a combined purchase price of $211.8 million, including:
- The Plaza at Buckland Hills, an approximately 308,000
square foot grocery-anchored regional center located adjacent to
the Company's The Manchester Collection in Manchester, Connecticut (Hartford-West Hartford-East Hartford, CT CBSA), for $67.5 million.
- Britton Plaza, an approximately
466,000 square foot grocery-anchored regional center strategically
located in the dense, high-income market of South Tampa, Florida (Tampa-St. Petersburg-Clearwater, FL CBSA), for $60.5 million.
- North Ridge Shopping Center, an approximately 171,000 square
foot grocery-anchored community shopping center located in
Raleigh, North Carolina
(Raleigh-Cary, NC CBSA), for
$54.6 million.
- Huron Village, an
approximately 118,000 square foot grocery-anchored neighborhood
shopping center located in Ann Arbor,
Michigan (Ann Arbor, MI
CBSA), for $29.3 million.
- During the twelve months ended December
31, 2024, the Company acquired seven shopping centers and
two land parcels at existing properties for a combined purchase
price of $293.0 million.
Dispositions
- As previously announced, during the three months ended
December 31, 2024, the Company
generated approximately $69.3 million
of gross proceeds on the disposition of one shopping center, as
well as two partial properties.
- During the twelve months ended December
31, 2024, the Company generated approximately $212.4 million of gross proceeds on the
disposition of six shopping centers, as well as eight partial
properties.
CAPITAL STRUCTURE
- During the three months ended December
31, 2024, the Company raised approximately $96.6 million of gross proceeds, excluding
commissions, from the sale of approximately 3.4 million shares of
common stock at an average price per share of $28.77 through its at-the-market ("ATM") equity
offering program.
- During the twelve months ended December
31, 2024, the Company raised approximately $116.6 million of gross proceeds, excluding
commissions, from the sale of approximately 4.1 million shares of
common stock at an average price per share of $28.62 through its ATM equity offering
program.
- During the twelve months ended December
31, 2024, the Company's Operating Partnership, Brixmor
Operating Partnership LP, issued $800.0
million aggregate principal amount of Senior Notes.
- At December 31, 2024, the Company
had $1.6 billion in liquidity.
- At December 31, 2024, the
Company's net principal debt to adjusted EBITDA, current quarter
annualized was 5.7x and net principal debt to adjusted EBITDA,
trailing twelve months was 5.7x.
GUIDANCE
- The Company expects 2025 NAREIT FFO per diluted share of
$2.19 - $2.24 and same property NOI growth of 3.50% -
4.50%.
- Revenues deemed uncollectible is expected to total 75 - 110 bps
of total expected revenues in 2025.
- 2025 expectations do not include any items that impact FFO
comparability, which include transaction expenses, net and gain or
loss on extinguishment of debt, net, or any other one-time
items.
- The following table provides a bridge from the Company's 2024
Nareit FFO per diluted share to the Company's 2025 estimated Nareit
FFO per diluted share:
|
|
Low
|
|
High
|
2024 Nareit FFO per
diluted share
|
|
$2.13
|
|
$2.13
|
Same property NOI
growth
|
|
0.10
|
|
0.14
|
Dividends and
interest
|
|
(0.06)
|
|
(0.06)
|
General and
administrative expense and other 1
|
|
0.02
|
|
0.02
|
Non-same property
NOI
|
|
0.02
|
|
0.02
|
Interest
expense
|
|
(0.01)
|
|
(0.01)
|
Non-cash GAAP rental
adjustments 2
|
|
(0.01)
|
|
0.00
|
2025E Nareit FFO per
diluted share
|
|
$2.19
|
|
$2.24
|
|
|
1.
|
Includes general and
administrative expense, lease termination fees, non-real estate
depreciation and amortization, and other income
(expense).
|
2.
|
Includes straight-line
rental income, net, accretion of below-market leases, net of
amortization of above-market leases and tenant inducements, and
straight-line ground rent expense.
|
- The following table provides a reconciliation of the range of
the Company's 2025 estimated net income attributable
to Brixmor Property Group, Inc. to Nareit FFO:
(Unaudited, dollars
in millions, except per share amounts)
|
|
2025E
|
|
2025E Per
Diluted Share
|
Net
income attributable to Brixmor Property Group, Inc.
|
|
$286 - $302
|
|
$0.94 -
$0.99
|
Depreciation and amortization related to real estate
|
|
385
|
|
1.25
|
Nareit FFO
|
|
$671 -
$687
|
|
$2.19 -
$2.24
|
CONNECT WITH BRIXMOR
- For additional information, please visit
https://www.brixmor.com;
- Follow Brixmor on:
- LinkedIn at https://www.linkedin.com/company/brixmor
- Facebook at https://www.facebook.com/Brixmor
- Instagram at https://www.instagram.com/brixmorpropertygroup;
and
- YouTube at https://www.youtube.com/user/Brixmor.
CONFERENCE CALL AND SUPPLEMENTAL INFORMATION
The
Company will host a teleconference on Tuesday, February 11, 2025 at 10:00 AM ET. To participate, please dial
877.704.4453 (domestic) or 201.389.0920 (international) within 15
minutes of the scheduled start of the call. The teleconference can
also be accessed via a live webcast at
https://www.brixmor.com in the Investors section. A replay of the
teleconference will be available through February 25, 2025 by dialing 844.512.2921
(domestic) or 412.317.6671 (international) (Passcode: 13750097) or
via the web through February 11, 2026
at https://www.brixmor.com in the Investors section.
The Company's Supplemental Disclosure will be posted at
https://www.brixmor.com in the Investors section. These materials
are also available to all interested parties upon request to the
Company at investorrelations@brixmor.com or 800.468.7526.
NON-GAAP PERFORMANCE MEASURES
The Company presents the
non-GAAP performance measures set forth below. These measures
should not be considered as alternatives to, or more meaningful
than, net income (calculated in accordance with GAAP) or other GAAP
financial measures, as an indicator of financial performance and
are not alternatives to, or more meaningful than, cash flow from
operating activities (calculated in accordance with GAAP) as a
measure of liquidity. Non-GAAP performance measures have
limitations as they do not include all items of income and expense
that affect operations, and accordingly, should always be
considered as supplemental financial results to those calculated in
accordance with GAAP. The Company's computation of these
non-GAAP performance measures may differ in certain respects from
the methodology utilized by other REITs and, therefore, may not be
comparable to similarly titled measures presented by such other
REITs. Investors are cautioned that items excluded from these
non-GAAP performance measures are relevant to understanding and
addressing financial performance. A reconciliation of net income to
these non-GAAP performance measures is presented in the attached
tables.
Nareit FFO
Nareit FFO is a supplemental, non-GAAP
performance measure utilized to evaluate the operating and
financial performance of real estate companies. Nareit defines FFO
as net income (calculated in accordance with GAAP) excluding (i)
depreciation and amortization related to real estate, (ii) gains
and losses from the sale of certain real estate assets, (iii) gains
and losses from change in control, (iv) impairment write-downs of
certain real estate assets and investments in entities when the
impairment is directly attributable to decreases in the value of
depreciable real estate held by the entity and (v) after
adjustments for unconsolidated joint ventures calculated to reflect
FFO on the same basis. Considering the nature of its business as a
real estate owner and operator, the Company believes that Nareit
FFO is useful to investors in measuring its operating and financial
performance because the definition excludes items included in net
income (calculated in accordance with GAAP) that do not relate to
or are not indicative of the Company's operating and financial
performance, such as depreciation and amortization related to real
estate, and items which can make periodic and peer analyses of
operating and financial performance more difficult, such as gains
and losses from the sale of certain real estate assets and
impairment write-downs of certain real estate assets.
Same Property NOI
Same property NOI is a
supplemental, non-GAAP performance measure utilized to evaluate the
operating performance of real estate companies. Same property
NOI is calculated (using properties owned for the entirety of both
periods and excluding properties under development and completed
new development properties that have been stabilized for less than
one year) as total property revenues (base rent, expense
reimbursements, adjustments for revenues deemed uncollectible,
ancillary and other rental income, percentage rents, and other
revenues) less direct property operating expenses (operating costs
and real estate taxes). Same property NOI excludes (i) lease
termination fees, (ii) straight-line rental income, net, (iii)
accretion of below-market leases, net of amortization of
above-market leases and tenant inducements, (iv) straight-line
ground rent expense, net, (v) income or expense associated with the
Company's captive insurance company, (vi) depreciation and
amortization, (vii) impairment of real estate assets, (viii)
general and administrative expense, and (ix) other income and
expense (including interest expense and gain on sale of real estate
assets). Considering the nature of its business as a real estate
owner and operator, the Company believes that NOI is useful to
investors in measuring the operating performance of its portfolio
because the definition excludes various items included in net
income that do not relate to, or are not indicative of, the
operating performance of the Company's properties, such as lease
termination fees, straight-line rental income, net, income or
expense associated with the Company's captive insurance
company, accretion of below-market leases, net of
amortization of above-market leases and tenant inducements,
straight-line ground rent expense, net, depreciation and
amortization, impairment of real estate assets, general and
administrative expense, and other income and expense (including
interest expense and gain on sale of real estate assets). The
Company believes that same property NOI is also useful to investors
because it further eliminates disparities in NOI by only including
NOI of properties owned for the entirety of both periods presented
and excluding properties under development and completed new
development properties that have been stabilized for less than one
year and therefore provides a more consistent metric for comparing
the operating performance of the Company's real estate between
periods.
Net Principal Debt to Adjusted EBITDA, current quarter
annualized & Net Principal Debt to Adjusted EBITDA, trailing
twelve months
Net principal debt to adjusted EBITDA,
current quarter annualized and net principal debt to adjusted
EBITDA, trailing twelve months are supplemental non-GAAP measures
utilized to evaluate the performance of real estate companies in
relation to outstanding debt. Net principal debt is calculated as
Debt obligations, net (calculated in accordance with GAAP)
excluding net unamortized premium or discount and deferred
financing fees less cash, cash equivalents, and restricted cash.
Adjusted EBITDA is calculated as the sum of net income (calculated
in accordance with GAAP) before non-controlling interests excluding
(i) interest expense, (ii) federal and state taxes, (iii)
depreciation and amortization, (iv) gains and losses from the sale
of certain real estate assets, (v) gains and losses from change in
control, (vi) impairment write-downs of certain real estate assets
and investments in entities when the impairment is directly
attributable to decreases in the value of depreciable real estate
held by the entity, (vii) gain (loss) on extinguishment of debt,
net, and (viii) other items that the Company believes are not
indicative of the Company's operating performance. Net principal
debt to adjusted EBITDA, current quarter annualized and net
principal debt to adjusted EBITDA, trailing twelve months are
calculated as net principal debt divided by quarterly annualized
adjusted EBITDA or trailing twelve month adjusted EBITDA,
respectively. Considering the nature of its business as a real
estate owner and operator, the Company believes that net principal
debt to adjusted EBITDA, current quarter annualized and net
principal debt to adjusted EBITDA, trailing twelve months are
useful to investors in measuring its operating performance because
they exclude items included in net income (calculated in accordance
with GAAP) that do not relate to or are not indicative of the
operating performance of the Company's real estate, are widely
known and understood measures of performance, independent of a
company's capital structure and items which can make periodic and
peer analyses of performance more difficult, and can provide
investors with a more consistent basis by which to compare the
Company with its peers.
ABOUT BRIXMOR PROPERTY GROUP
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
363 retail centers comprise approximately 64 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 over
5,000 retailers including The TJX Companies, The Kroger Co., Publix
Super Markets and Ross Stores.
Brixmor announces material information to its investors in SEC
filings and press releases and on public conference calls, webcasts
and the "Investors" page of its website at https://www.brixmor.com.
The Company also uses social media to communicate with its
investors and the public, and the information Brixmor posts on
social media may be deemed material information. Therefore, Brixmor
encourages investors and others interested in the Company to review
the information that it posts on its website and on its social
media channels.
SAFE HARBOR LANGUAGE
This press release may contain
forward-looking statements within the meaning of Section 27A of the
Securities Act of 1933 and Section 21E of the Securities Exchange
Act of 1934. These statements include, but are not limited to,
statements related to our expectations regarding the performance of
our business, our financial results, our liquidity and capital
resources, and other non-historical statements. You can identify
these forward-looking statements by the use of words such as
"outlook," "believes," "expects," "potential," "continues," "may,"
"will," "should," "seeks," "projects," "predicts," "intends,"
"plans," "estimates," "anticipates," or the negative version of
these words or other comparable words. Such forward-looking
statements are subject to various risks and uncertainties.
Accordingly, there are or will be important factors that could
cause actual outcomes or results to differ materially from those
indicated in these statements. We believe these factors include,
but are not limited to, those described under the sections entitled
"Forward-Looking Statements" and "Risk Factors" in our Form 10-K
for the year ended December 31, 2024,
as such factors may be updated from time to time in our periodic
filings with the Securities and Exchange Commission (the "SEC"),
which are accessible on the SEC's website at https://www.sec.gov.
These factors include (1) changes in national, regional, and local
economies, due to global events such as international military
conflicts, international trade disputes, a foreign debt crisis,
foreign currency volatility, or due to domestic issues, such as
government policies and regulations, tariffs, energy prices, market
dynamics, general economic contractions, rising interest rates,
inflation, unemployment, or limited growth in consumer income or
spending; (2) local real estate market conditions, including an
oversupply of space in, or a reduction in demand for, properties
similar to those in our Portfolio (defined hereafter); (3)
competition from other available properties and e-commerce; (4)
disruption and/or consolidation in the retail sector, the financial
stability of our tenants, and the overall financial condition of
large retailing companies, including their ability to pay rent
and/or expense reimbursements that are due to us; (5) in the case
of percentage rents, the sales volumes of our tenants; (6)
increases in property operating expenses, including common area
expenses, utilities, insurance, and real estate taxes, which are
relatively inflexible and generally do not decrease if revenue or
occupancy decrease; (7) increases in the costs to repair, renovate,
and re-lease space; (8) earthquakes, wildfires, tornadoes,
hurricanes, damage from rising sea levels due to climate change,
other natural disasters, epidemics and/or pandemics, civil unrest,
terrorist acts, or acts of war, any of which may result in
uninsured or underinsured losses; and (9) changes in laws and
governmental regulations, including those governing usage, zoning,
the environment, privacy, data security, intellectual property
rights, and taxes. These factors should not be construed as
exhaustive and should be read in conjunction with the other
cautionary statements that are included in this press release and
in our periodic filings. The forward-looking statements speak only
as of the date of this press release, and we expressly disclaim any
obligation or undertaking to publicly update or review any
forward-looking statement, whether as a result of new information,
future developments, or otherwise, except to the extent otherwise
required by law.
CONSOLIDATED BALANCE
SHEETS
|
|
|
|
Unaudited, dollars in
thousands, except share information
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of
|
|
As of
|
|
|
|
|
|
12/31/2024
|
|
12/31/2023
|
|
Assets
|
|
|
|
|
|
Real estate
|
|
|
|
|
|
|
Land
|
$
1,834,814
|
|
$
1,794,011
|
|
|
|
Buildings and tenant
improvements
|
8,895,571
|
|
8,570,874
|
|
|
|
Construction in
progress
|
152,260
|
|
126,007
|
|
|
|
Lease
intangibles
|
526,412
|
|
504,995
|
|
|
|
|
|
11,409,057
|
|
10,995,887
|
|
|
|
Accumulated
depreciation and amortization
|
(3,410,179)
|
|
(3,198,980)
|
|
|
Real estate,
net
|
7,998,878
|
|
7,796,907
|
|
|
Cash and cash
equivalents
|
377,616
|
|
866
|
|
|
Restricted
cash
|
1,076
|
|
18,038
|
|
|
Marketable
securities
|
20,301
|
|
19,914
|
|
|
Receivables, net,
including straight-line rent receivables of $208,785 and $180,810,
respectively
|
281,947
|
|
278,775
|
|
|
Deferred charges and
prepaid expenses, net
|
167,080
|
|
164,061
|
|
|
Real estate assets held
for sale
|
4,189
|
|
-
|
|
|
Other assets
|
57,827
|
|
54,155
|
|
Total assets
|
$
8,908,914
|
|
$
8,332,716
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
Debt obligations,
net
|
$
5,339,751
|
|
$
4,933,525
|
|
|
Accounts payable,
accrued expenses and other liabilities
|
585,241
|
|
548,890
|
|
Total
liabilities
|
5,924,992
|
|
5,482,415
|
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
Common stock, $0.01 par
value; authorized 3,000,000,000 shares;
|
|
|
|
|
|
|
314,619,008 and
309,723,386 shares issued and 305,492,016 and
300,596,394
|
|
|
|
|
|
|
shares
outstanding
|
3,055
|
|
3,006
|
|
|
Additional paid-in
capital
|
3,431,043
|
|
3,310,590
|
|
|
Accumulated other
comprehensive income (loss)
|
8,218
|
|
(2,700)
|
|
|
Distributions in excess
of net income
|
(458,638)
|
|
(460,595)
|
|
Total stockholders'
equity
|
2,983,678
|
|
2,850,301
|
|
|
Non-controlling
interests
|
244
|
|
-
|
|
Total equity
|
2,983,922
|
|
2,850,301
|
|
Total liabilities and
equity
|
$
8,908,914
|
|
$
8,332,716
|
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
|
|
|
|
|
|
Unaudited, dollars in
thousands, except per share amounts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
|
|
12/31/2024
|
|
12/31/2023
|
|
12/31/2024
|
|
12/31/2023
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
Rental
income
|
$
328,356
|
|
$
316,404
|
|
$
1,283,421
|
|
$
1,243,844
|
|
|
Other
revenues
|
86
|
|
81
|
|
1,633
|
|
1,192
|
|
Total
revenues
|
328,442
|
|
316,485
|
|
1,285,054
|
|
1,245,036
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses
|
|
|
|
|
|
|
|
|
|
Operating
costs
|
42,307
|
|
39,815
|
|
152,825
|
|
146,473
|
|
|
Real estate
taxes
|
43,632
|
|
42,961
|
|
164,291
|
|
173,517
|
|
|
Depreciation and
amortization
|
103,331
|
|
89,470
|
|
381,396
|
|
362,277
|
|
|
Impairment of real
estate assets
|
-
|
|
-
|
|
11,143
|
|
17,836
|
|
|
General and
administrative
|
27,933
|
|
30,260
|
|
116,363
|
|
117,128
|
|
Total operating
expenses
|
217,203
|
|
202,506
|
|
826,018
|
|
817,231
|
|
|
|
|
|
|
|
|
|
|
|
Other income
(expense)
|
|
|
|
|
|
|
|
|
|
Dividends and
interest
|
4,978
|
|
321
|
|
20,776
|
|
666
|
|
|
Interest
expense
|
(55,441)
|
|
(47,204)
|
|
(215,994)
|
|
(190,733)
|
|
|
Gain on sale of real
estate assets
|
24,090
|
|
6,402
|
|
78,064
|
|
65,439
|
|
|
Gain on extinguishment
of debt, net
|
-
|
|
-
|
|
554
|
|
4,356
|
|
|
Other
|
(1,460)
|
|
(801)
|
|
(3,160)
|
|
(2,446)
|
|
Total other
expense
|
(27,833)
|
|
(41,282)
|
|
(119,760)
|
|
(122,718)
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
83,406
|
|
72,697
|
|
339,276
|
|
305,087
|
|
Net income attributable
to non-controlling interests
|
(2)
|
|
-
|
|
(2)
|
|
-
|
|
Net income attributable
to Brixmor Property Group, Inc.
|
$
83,404
|
|
$
72,697
|
|
$
339,274
|
|
$
305,087
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable
to Brixmor Property Group, Inc. per common share:
|
|
|
|
|
|
|
|
|
|
Basic
|
$
0.27
|
|
$
0.24
|
|
$
1.12
|
|
$
1.01
|
|
|
Diluted
|
$
0.27
|
|
$
0.24
|
|
$
1.11
|
|
$
1.01
|
|
Weighted average
shares:
|
|
|
|
|
|
|
|
|
|
Basic
|
305,042
|
|
301,022
|
|
303,130
|
|
300,977
|
|
|
Diluted
|
306,052
|
|
302,430
|
|
304,038
|
|
302,376
|
EBITDA &
RECONCILIATION OF DEBT OBLIGATIONS, NET TO NET PRINCIPAL
DEBT
|
Unaudited, dollars in
thousands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
|
|
|
12/31/2024
|
|
12/31/2023
|
|
12/31/2024
|
|
12/31/2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
$
83,406
|
|
$
72,697
|
|
$
339,276
|
|
$
305,087
|
|
|
|
Interest
expense
|
55,441
|
|
47,204
|
|
215,994
|
|
190,733
|
|
|
|
Federal and state
taxes
|
758
|
|
668
|
|
2,740
|
|
2,613
|
|
|
|
Depreciation and
amortization
|
103,331
|
|
89,470
|
|
381,396
|
|
362,277
|
|
|
EBITDA
|
242,936
|
|
210,039
|
|
939,406
|
|
860,710
|
|
|
|
Gain on sale of real
estate assets
|
(24,090)
|
|
(6,402)
|
|
(78,064)
|
|
(65,439)
|
|
|
|
Impairment of real
estate assets
|
-
|
|
-
|
|
11,143
|
|
17,836
|
|
|
EBITDAre
|
$
218,846
|
|
$
203,637
|
|
$
872,485
|
|
$
813,107
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAre
|
$
218,846
|
|
$
203,637
|
|
$
872,485
|
|
$
813,107
|
|
|
|
Transaction expenses,
net
|
748
|
|
58
|
|
879
|
|
256
|
|
|
|
Gain on extinguishment
of debt, net
|
-
|
|
-
|
|
(554)
|
|
(4,356)
|
|
|
|
Total
adjustments
|
748
|
|
58
|
|
325
|
|
(4,100)
|
|
|
Adjusted
EBITDA
|
$
219,594
|
|
$
203,695
|
|
$
872,810
|
|
$
809,007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA
|
$
219,594
|
|
$
203,695
|
|
$
872,810
|
|
$
809,007
|
|
|
|
Straight-line rental
income, net
|
(7,198)
|
|
(6,988)
|
|
(30,867)
|
|
(23,498)
|
|
|
|
Accretion of
below-market leases, net of amortization of above-market leases and
tenant inducements
|
(3,327)
|
|
(2,739)
|
|
(8,562)
|
|
(9,153)
|
|
|
|
Straight-line ground
rent expense, net (1)
|
87
|
|
(6)
|
|
68
|
|
(31)
|
|
|
|
Total
adjustments
|
(10,438)
|
|
(9,733)
|
|
(39,361)
|
|
(32,682)
|
|
|
Cash Adjusted
EBITDA
|
$
209,156
|
|
$
193,962
|
|
$
833,449
|
|
$
776,325
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Straight-line
ground rent expense, net is included in Operating costs on the
Consolidated Statements of Operations.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Debt Obligations, Net to Net Principal Debt
|
|
|
|
|
|
|
|
|
|
|
|
As of
|
|
|
|
|
|
|
|
|
|
|
12/31/2024
|
|
|
|
|
|
|
|
|
|
Debt obligations,
net
|
$
5,339,751
|
|
|
|
|
|
|
|
|
|
Less: Net unamortized
premium
|
(14,279)
|
|
|
|
|
|
|
|
|
|
Add: Deferred financing
fees
|
25,293
|
|
|
|
|
|
|
|
|
|
Less: Cash, cash
equivalents and restricted cash
|
(378,692)
|
|
|
|
|
|
|
|
|
|
Net Principal
Debt
|
$
4,972,073
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA,
current quarter annualized
|
$
878,376
|
|
|
|
|
|
|
|
|
|
Net Principal Debt to
Adjusted EBITDA, current quarter annualized
|
5.7x
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA,
trailing twelve months
|
$
872,810
|
|
|
|
|
|
|
|
|
|
Net Principal Debt to
Adjusted EBITDA, trailing twelve months
|
5.7x
|
|
|
|
|
|
|
|
FUNDS FROM
OPERATIONS (FFO)
|
|
|
|
|
|
|
|
Unaudited, dollars in
thousands, except per share amounts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
|
|
12/31/2024
|
|
12/31/2023
|
|
12/31/2024
|
|
12/31/2023
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable
to Brixmor Property Group, Inc.
|
$
83,404
|
|
$
72,697
|
|
$
339,274
|
|
$
305,087
|
|
|
Depreciation and
amortization related to real estate
|
102,125
|
|
88,374
|
|
375,511
|
|
358,088
|
|
|
Gain on sale of real
estate assets
|
(24,090)
|
|
(6,402)
|
|
(78,064)
|
|
(65,439)
|
|
|
Impairment of real
estate assets
|
-
|
|
-
|
|
11,143
|
|
17,836
|
|
Nareit FFO
|
$
161,439
|
|
$
154,669
|
|
$
647,864
|
|
$
615,572
|
|
|
|
|
|
|
|
|
|
|
|
Nareit FFO per diluted
share
|
$
0.53
|
|
$
0.51
|
|
$
2.13
|
|
$
2.04
|
|
Weighted average
diluted shares outstanding
|
306,052
|
|
302,430
|
|
304,038
|
|
302,376
|
|
|
|
|
|
|
|
|
|
|
|
Items that impact FFO
comparability
|
|
|
|
|
|
|
|
|
|
Transaction expenses,
net
|
$
(748)
|
|
$
(58)
|
|
$
(879)
|
|
$
(256)
|
|
|
Gain on extinguishment
of debt, net
|
-
|
|
-
|
|
554
|
|
4,356
|
|
Total items that impact
FFO comparability
|
$
(748)
|
|
$
(58)
|
|
$
(325)
|
|
$
4,100
|
|
Items that impact FFO
comparability, net per share
|
$
(0.00)
|
|
$
(0.00)
|
|
$
(0.00)
|
|
$
0.01
|
|
|
|
|
|
|
|
|
|
|
|
Additional
Disclosures
|
|
|
|
|
|
|
|
|
|
Straight-line rental
income, net
|
$
7,198
|
|
$
6,988
|
|
$
30,867
|
|
$
23,498
|
|
|
Accretion of
below-market leases, net of amortization of above-market leases and
tenant inducements
|
3,327
|
|
2,739
|
|
8,562
|
|
9,153
|
|
|
Straight-line ground
rent expense, net (1)
|
(87)
|
|
6
|
|
(68)
|
|
31
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared per
share
|
$
0.2875
|
|
$
0.2725
|
|
$
1.1050
|
|
$
1.0525
|
|
Dividends
declared
|
$
87,829
|
|
$
81,913
|
|
$
334,362
|
|
$
316,364
|
|
Dividend payout ratio
(as % of Nareit FFO)
|
54.4 %
|
|
53.0 %
|
|
51.6 %
|
|
51.4 %
|
|
|
|
|
|
|
|
|
|
|
(1) Straight-line
ground rent expense, net is included in Operating costs on the
Consolidated Statements of Operations.
|
SAME PROPERTY NOI
ANALYSIS
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited, dollars in
thousands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
|
Twelve Months
Ended
|
|
|
|
|
|
|
12/31/2024
|
|
12/31/2023
|
|
Change
|
|
12/31/2024
|
|
12/31/2023
|
|
Change
|
|
Same Property NOI
Analysis
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of
properties
|
350
|
|
350
|
|
-
|
|
347
|
|
347
|
|
-
|
|
Percent
billed
|
91.5 %
|
|
90.6 %
|
|
0.9 %
|
|
91.4 %
|
|
90.6 %
|
|
0.8 %
|
|
Percent
leased
|
95.4 %
|
|
94.9 %
|
|
0.5 %
|
|
95.4 %
|
|
94.8 %
|
|
0.6 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Base rent
|
$
228,899
|
|
$
216,054
|
|
|
|
$
895,408
|
|
$
855,489
|
|
|
|
|
Expense
reimbursements
|
75,200
|
|
73,508
|
|
|
|
282,572
|
|
275,436
|
|
|
|
|
Revenues deemed
uncollectible
|
(3,502)
|
|
(1,797)
|
|
|
|
(9,181)
|
|
(5,486)
|
|
|
|
|
Ancillary and other
rental income / Other revenues
|
5,871
|
|
6,170
|
|
|
|
23,617
|
|
23,203
|
|
|
|
|
Percentage
rents
|
1,870
|
|
2,008
|
|
|
|
9,573
|
|
9,023
|
|
|
|
|
|
|
308,338
|
|
295,943
|
|
4.2 %
|
|
1,201,989
|
|
1,157,665
|
|
3.8 %
|
|
Operating
expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
costs
|
(40,570)
|
|
(39,007)
|
|
|
|
(146,724)
|
|
(138,411)
|
|
|
|
|
Real estate
taxes
|
(42,213)
|
|
(41,442)
|
|
|
|
(158,907)
|
|
(165,524)
|
|
|
|
|
|
|
(82,783)
|
|
(80,449)
|
|
2.9 %
|
|
(305,631)
|
|
(303,935)
|
|
0.6 %
|
|
Same property
NOI
|
$
225,555
|
|
$
215,494
|
|
4.7 %
|
|
$
896,358
|
|
$
853,730
|
|
5.0 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOI margin
|
73.2 %
|
|
72.8 %
|
|
|
|
74.6 %
|
|
73.7 %
|
|
|
|
Expense recovery
ratio
|
90.8 %
|
|
91.4 %
|
|
|
|
92.5 %
|
|
90.6 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percent Contribution
to Same Property NOI Performance:
|
|
|
|
|
|
|
|
|
|
Change
|
|
Percent
Contribution
|
|
|
|
Change
|
|
Percent
Contribution
|
|
|
|
|
Base Rent
|
$
12,845
|
|
6.0 %
|
|
|
|
$
39,919
|
|
4.7 %
|
|
|
|
|
Revenues deemed
uncollectible
|
(1,705)
|
|
(0.8) %
|
|
|
|
(3,695)
|
|
(0.4) %
|
|
|
|
|
Net expense
reimbursements
|
(642)
|
|
(0.3) %
|
|
|
|
5,440
|
|
0.6 %
|
|
|
|
|
Ancillary and other
rental income / Other revenues
|
(299)
|
|
(0.1) %
|
|
|
|
414
|
|
0.0 %
|
|
|
|
|
Percentage
rents
|
(138)
|
|
(0.1) %
|
|
|
|
550
|
|
0.1 %
|
|
|
|
|
|
|
|
|
4.7 %
|
|
|
|
|
|
5.0 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Net Income attributable to Brixmor Property Group, Inc. to Same
Property NOI
|
|
|
|
Net income attributable
to Brixmor Property Group, Inc.
|
$
83,404
|
|
$
72,697
|
|
|
|
$
339,274
|
|
$
305,087
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-same property
NOI
|
(5,452)
|
|
(7,739)
|
|
|
|
(28,611)
|
|
(34,012)
|
|
|
|
|
Lease termination
fees
|
(1,058)
|
|
(743)
|
|
|
|
(3,608)
|
|
(4,622)
|
|
|
|
|
Straight-line rental
income, net
|
(7,198)
|
|
(6,988)
|
|
|
|
(30,867)
|
|
(23,498)
|
|
|
|
|
Accretion of
below-market leases, net of amortization of above-market leases and
tenant inducements
|
(3,327)
|
|
(2,739)
|
|
|
|
(8,562)
|
|
(9,153)
|
|
|
|
|
Straight-line ground
rent expense, net
|
87
|
|
(6)
|
|
|
|
68
|
|
(31)
|
|
|
|
|
Depreciation and
amortization
|
103,331
|
|
89,470
|
|
|
|
381,396
|
|
362,277
|
|
|
|
|
Impairment of real
estate assets
|
-
|
|
-
|
|
|
|
11,143
|
|
17,836
|
|
|
|
|
General and
administrative
|
27,933
|
|
30,260
|
|
|
|
116,363
|
|
117,128
|
|
|
|
|
Total other
expense
|
27,833
|
|
41,282
|
|
|
|
119,760
|
|
122,718
|
|
|
|
|
Net income attributable
to non-controlling interests
|
2
|
|
-
|
|
|
|
2
|
|
-
|
|
|
|
Same Property
NOI
|
$
225,555
|
|
$
215,494
|
|
|
|
$
896,358
|
|
$
853,730
|
|
|
![Brixmor Property Group Logo. (PRNewsFoto/Brixmor Property Group) Brixmor Property Group Logo. (PRNewsFoto/Brixmor Property Group)](https://mma.prnewswire.com/media/74922/brixmor_property_group_logo.jpg)
View original content to download
multimedia:https://www.prnewswire.com/news-releases/brixmor-property-group-reports-fourth-quarter-and-full-year-2024-results-302372558.html
SOURCE Brixmor Property Group Inc.