Owner Scorecard


← All companies ← BRSP Manual BRZE → ← BFS REITs — Retail CBL →

BRX, Brixmor

Brixmor Property Group Inc. and subsidiaries is an internally-managed corporation that has elected to be taxed as a real estate investment trust.

Our high-quality national Portfolio is primarily located within established trade areas in the top 50 Core-Based Statistical Areas ("CBSAs") in the U.S., and our shopping centers are primarily anchored by non-discretionary and value-oriented retailers, as well as consumer-oriented service providers.

As of December 31, 2025, our three largest tenants by annualized base rent ("ABR") were The TJX Companies, Inc., The Kroger Co., and Burlington Stores, Inc.

Latest annual: FY2025 10-K
BRX · Brixmor
I

The business

What it sells, where the money comes from, the kind of company it is.

Revenue · FY2025
$1.4B
+6.7% YoY · 5% 5-yr CAGR
Vital signs · TTM, with 5-yr average
Revenue $1.4B 5-yr avg $1.3B
Cash margin 49% 5-yr avg 48%
Dividend / operating cash 25% 5-yr avg 52%
Debt / assets 59% 5-yr avg 60%

The business in brief

read the 10-K →

What this business is and what moves its needle, from its own SEC filings.

What moves the needle
Occupancy, rents, and the cost of debt. Read on funds from operations and net asset value, because GAAP depreciation distorts the earnings, and a property downturn meets a balance sheet built on leverage. On its own account, the filing leans hardest on concentrated dependence, set against the numbers in what the filing emphasizes, below.
Is it a good business?
Operating cash per share has been roughly flat (1% a year). The dividend takes 25% of FFO, and is covered. Debt is 59% of assets, heavy for a REIT. The quality and location of the properties, the lease terms and occupancy, and the cost of the debt are what the 10-K settles, and no single ratio captures them.

Every line is arithmetic on the company's filings, shown in full in the sections below.

II

The record

Ten years of arithmetic, read across the cycle.

The record, 2016–2025

realized figures from each filing · older years to the left
2016’162017’172018’182019’192020’202021’212022’222023’232024’242025’25TTMTTMJun 2026
Income statement
$1.3B$1.3B$1.2B$1.2B$1.1B$1.2B$1.2B$1.2B$1.3B$1.4B$1.4BRevenueRevenue
$275M$300M$366M$275M$121M$270M$354M$305M$339M$386M$433MNet incomeNet inc.
Cash flow & returns
$387M$375M$352M$332M$336M$327M$345M$362M$381M$415M$422MDepreciationDeprec.
$567M$552M$542M$529M$443M$552M$566M$589M$625M$652M$685MCash from operationsOp. cash
$295M$317M$333M$335M$170M$257M$290M$315M$331M$354M$173MDividends paidDiv. paid
Balance sheet
52%58%62%63%38%47%51%54%53%54%25%Dividend / operating cashPayout
Cash flow & returns
($142M)($53M)$670M($172M)($167M)($331M)($462M)($163M)($437M)($452M)Investing cash flowInv. cash
($434M)($491M)($1.3B)($386M)$73M($294M)($380M)($428M)$172M($217M)Financing cash flowFin. cash
$8M($60M)($29M)$349M($72M)($276M)($2M)$360M($17M)Change in cashΔ cash
Balance sheet
$11.0B$10.9B$10.1B$10.1B$10.2B$10.4B$10.9B$11.0B$11.4B$11.8B$11.9BReal estate (gross)RE gross
$9.3B$9.2B$8.2B$8.1B$8.3B$8.4B$8.4B$8.3B$8.9B$9.1B$9.0BTotal assetsAssets
63%62%59%60%62%62%60%59%60%60%59%Debt / assetsDebt/assets
$5.8B$5.7B$4.9B$4.9B$5.2B$5.2B$5.0B$4.9B$5.3B$5.5B$5.3BTotal debtDebt
$5.8B$5.6B$4.8B$4.8B$4.8B$4.9B$5.0B$4.9B$5.0B$5.2B$5.2BNet debt / (cash)Net debt
$227M$227M$215M$190M$200M$195M$192M$191M$216M$225M$236MInterest expenseInt. exp.
$6.4B$6.2B$5.4B$5.4B$5.7B$5.7B$5.6B$5.5B$5.9B$6.1BTotal liabilitiesTotal liab.
$0$244K$242KNoncontrolling interestsNCI
$2.9B$2.9B$2.8B$2.7B$2.7B$2.7B$2.9B$2.9B$3.0B$3.0B$3.0BShareholders’ equityEquity
Per share
305M305M302M299M298M299M302M302M304M308M308MShares out (diluted)Shares
$0.97$1.04$1.10$1.12$0.57$0.86$0.96$1.04$1.09$1.15$0.56Dividends / shareDiv/sh
$9.58$9.53$9.38$9.17$9.00$9.10$9.49$9.43$9.81$9.78$9.82Book value / shareBVPS
Per-share growththe realized rate an owner's share compounded
9-yr5-yr
Revenue / share+0.7%/yr+4.7%/yr
EPS+3.7%/yr+25.3%/yr
Dividends / share+1.9%/yr+15.0%/yr
Book value / share+0.2%/yr+1.7%/yr
III

Quality & stewardship

Returns, the balance sheet, capital allocation, and pay.

Owner’s Scorecard

FY2025 10-K · source on SEC EDGAR →

Is it a good business?

  • Before capital spending
    Cash from operations $652M · capital spending not separately filed
    What this means

    Owner earnings is what a business produces in cash after the spending needed to keep it competitive. For a property trust that spending cannot be read: the filings mix the money that replaces a roof with the money that buys a building, and management decides which is which. Rather than model the split and publish a single figure, the two ends are shown. The upper end is operating cash, which no owner could exceed. The lower end deducts every dollar of capital spending, which is too harsh, since a trust that is growing is charged for buildings it is adding. A trust whose distribution sits near the lower end is paying it out of the properties; one whose distribution exceeds the upper end is paying it from somewhere else.

  • Ordinary for property
    Cash from operations $652M ÷ real estate at cost $11.8B
    Re-leasing economics, in the filing’s words
    The landlord’s own pricing line38.7% · 21.7% · 16.4%
    “During 2025, we achieved rent spreads on new leases of 38.7% and blended rent spreads on new and renewal leases of 21.7% excluding options or 16.4% including options.”
    ✓ every figure is the sentence’s own characters
    What this means

    The cash the properties throw off, measured against what they cost to acquire and build rather than against a market value nobody filed. Read it across the record: a portfolio whose yield on cost is rising is either raising rents faster than it is adding buildings, or buying well. Gross cost is used deliberately, so accumulated depreciation cannot shrink the denominator and flatter the return.

  • Covered
    Dividends $354M ÷ cash from operations $652M
    Occupancy at fiscal year end, in the filing’s words
    Occupancy, as filed — the scope is the sentence’s own words92.2% · 95.1%
    “As of December 31, 2025, leased occupancy was 92.2% for spaces less than 10,000 square feet, while our total leased occupancy was 95.1%.”
    Occupancy, as filed — the scope is the sentence’s own words91.6% · 95.1%
    “As of December 31, 2025, billed and leased occupancy were 91.6% and 95.1%, respectively, compared to 91.4% and 95.2%, respectively, as of December 31, 2024.”
    ✓ each figure is its sentence’s own characters, dated to the fiscal year end inside the sentence
    What this means

    A REIT must distribute most of its taxable income, so a high payout is normal and the question is whether the cash covers it. This is a harder test than the industry's usual one: funds from operations adds depreciation back without deducting the capital that genuinely keeps buildings competitive, so a distribution can look covered on that measure and still be funded by borrowing or by selling buildings. Above 100% of operating cash, it is being funded by something other than the properties.

  • Withheld — not in the filings' structured data
    What this means

    Funds from operations is defined by the industry's trade association rather than by accounting rules, and no REIT tags it in the structured data behind this site. Rebuilding it from the standard tags misses the figure these companies report by as much as half, because the gains on property sales it must exclude sit behind each filer's own custom tags. Rather than publish an invented number under the industry's name, the record shows the cash the properties actually produced.

Is it sound?

  • Heavy
    Total debt $5.5B ÷ assets $9.1B
    Industry peers: median 45%
    What this means

    Every REIT runs on leverage; how much is the question. Heavy debt is what turns a property downturn into a wipeout, as 2008 showed, so a conservative balance sheet is part of the moat here, not a drag on it.

  • Not enough data
    What this means

    Operating income or interest is missing, or operating income sits far below net income (a triple-net REIT's lease income bypasses the operating line), so an EBITDA coverage would mislead — read it on net income against the interest bill, and on debt / assets, instead.

  • Consolidated accounts only
    What this means

    These figures are the trust's consolidated accounts. Where a REIT owns buildings through joint ventures it does not control, its share of those properties — and of the debt against them — sits outside every line here, and the filings do not tag it in a form this pipeline can read. Read the equity-method and off-balance-sheet notes in the 10-K before concluding anything about total leverage.

All figures as filed; the source filing is linked above.

Management, ownership & pay

read the proxy →

From the proxy: how much of the business the people running it own, and how they are paid, beside what the business earned for its owners in the same years.

Fiscal yearChief executivePay, as filed“Actually paid”Net income
2021James M. Taylor$8.4M$20.6M$270M
2022James M. Taylor$8.3M$12.2M$354M
2023James M. Taylor$8.0M$6.3M$305M
2024James M. Taylor$7.8M$16.1M$339M
2025James M. Taylor$7.3M$11.1M$386M

Both pay figures are the company’s own, from the pay-versus-performance table its proxy statement files. “As filed” is the Summary Compensation Table total: salary, bonus, and equity awards at their value on the day of grant. “Actually paid” is the SEC’s prescribed recalculation, which re-marks those equity awards to what they became as they vested; it can swing far above or below the filed figure in either direction, and negative years occur. Net income is the whole business's, as filed, for the same fiscal years.

  • Insider ownership<1%

    The stake all directors and executive officers hold together, per the 2026 proxy: skin in the game, the first thing Munger reads.

  • Stock-based compensation$18M

    The slice of the business handed to employees in shares in fiscal 2025, 1.3% of revenue. Buffett's oldest accounting fight: this is compensation, compensation is an expense, real whether or not the headline earnings admit it. One trap: the cash-flow statement adds SBC back, so the operating cash, and the owner earnings drawn from it, are flattered by exactly this amount; counted as the cost it is, what an owner keeps is lower.

Peers, Retail REITs

The same industry, side by side on the REIT lens. Each column names the period it is read over; the group median at the foot is the line to read each figure against.

CompanyRevenuelatest FY, USDCash marginmedian over the recordCash / assetsmedian over the recordDividend / cashmedian over the recordDebt / assetsmedian over the record
KIMKimco Realty Corporation (HC)$2.1B51%5.2%66%39%
REGRegency Centers Corporation$1.6B54%5.9%62%35%
BRXBrixmor$1.4B46%6.6%53%60%
FRTFederal Realty Investment Trust$1.3B49%6.8%53%
MACMacerich$1.0B35%3.9%87%51%
KRGKite Realty Group Trust$844M44%5.0%56%45%
PECOPhillips Edison$727M45%5.2%46%45%
CBLCBL & Associates Properties Inc.$578M38%7.5%31%76%
Group median45%5.6%56%48%
IV

The price

What a price has to assume.

What the price implies

reverse-DCF

A reit / real estate isn't read on an owner-earnings DCF; its economics live on the balance sheet (book value, the return earned on it, and the cash the assets throw off).

Cite: Owner Scorecard, "Brixmor (BRX), the owner's record," https://ownerscorecard.com/c/BRX, data as of 2026-07-18.

Manual order: ← BRSP its page in the Manual BRZE →

Industry order: ← BFS the REITs — Retail chapter CBL →