Brixmor Property Group Inc. Financial Ratios — BRX Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	117.19	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	1.35	-1.25	-0.95	0.9	2.02	2.93	3.25	4.21	3.35	1.47	3.23	4.21	3.64	3.94	4.28
Return on Capital (%)	11.43	- -	- -	4.92	7.62	9.05	9.89	11.98	10.49	7.1	9.97	11.81	10.94	11.86	12.28
Return on Invested Capital (%)	5.05	- -	- -	4.32	4.81	5.44	5.72	5.71	5.72	4.38	5.36	5.63	5.68	5.84	5.98
Gross Margin (%)	74.11	74.82	75.14	75.04	75.48	75.86	75.44	74.59	74.67	73.36	74.16	74.4	74.3	75.32	75.17
EBITDA Margin (%)	58.11	62.93	60.17	63.99	63.18	64.96	65.52	66.19	64.31	62.46	65	63.78	63.87	65.4	65.73
Operating Margin (%)	20.74	20.7	25.37	31.91	33.94	37.56	38.61	37.66	37.46	32.16	36.61	36.48	35.79	36.59	36.71
Incremental Operating Margin (%)	858	22.61	112.9	114.99	119.32	505.12	219.61	62.64	41.08	85.98	83.93	34.11	4.87	61.32	38.48
Pretax Margin (%)	10.57	-13.79	-7.04	9.12	15.6	21.8	23.41	29.67	23.52	11.5	23.45	29.08	24.5	26.4	28.16
Profit Margin (%)	6.06	-11.26	-8.16	7.2	15.3	21.6	23.4	29.67	23.52	11.5	23.45	29.08	24.5	26.4	28.16
Net Income to Common Margin (%)	6.06	-11.29	-8.17	7.19	15.29	21.59	23.4	29.67	23.52	11.5	23.45	29.08	24.5	26.4	28.16
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	0.09	-10.03	-44.53	110.56	133.26	105.19	105.64	91.03	121.88	140.62	95.2	81.77	103.34	97.62	91.7
Sustainable Growth Rate (%)	117.08	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	6,695	6,499	5,981	6,023	5,974	5,839	5,676	4,886	4,861	5,167	5,165	5,036	4,934	5,340	5,495
ST Debt	- -	- -	1,620	2,603	2,505	2,210	1,576	1,443	648	643	296	416	511	495	490
LT Debt	6,695	6,499	4,361	3,419	3,469	3,629	4,100	3,443	4,213	4,525	4,868	4,620	4,422	4,844	5,005
Total Debt/EBITDA	10.35	9.49	8.67	7.61	7.47	7.05	6.75	5.98	6.47	7.85	6.89	6.48	6.2	6.35	6.09
Net Debt/EBITDA	10.1	9.34	8.51	7.53	7.38	6.98	6.68	5.93	6.45	7.29	6.5	6.46	6.2	5.9	5.72
Total Debt/EBIT	28.99	28.86	20.56	15.26	13.9	12.19	11.46	10.51	11.11	15.25	12.24	11.33	11.07	11.36	10.91
Net Debt/EBIT	28.31	28.4	20.17	15.11	13.74	12.08	11.34	10.42	11.06	14.16	11.54	11.3	11.07	10.55	10.25
EBITDA to Interest Expense	1.64	1.82	2.01	3.01	3.26	3.66	3.71	3.8	3.96	3.29	3.85	4.04	4.17	3.89	4.01
EBITDA-CapEx/Interest Expense	1.64	1.82	2.01	3.01	3.26	3.66	3.71	3.8	3.96	3.29	3.85	4.04	4.17	3.89	4.01
EBIT to Interest Expense	0.59	0.6	0.85	1.5	1.75	2.11	2.19	2.16	2.31	1.69	2.17	2.31	2.34	2.18	2.24
Interest Expense	394	376	343	263	245	227	227	215	190	200	195	192	191	216	225
Common Equity/Total Assets	1.15	-0.26	-1.91	-3.26	-4.19	-4.54	-4.88	-5.01	-5.86	-6.06	-5.98	-5.26	-5.49	-5.11	-4.71
Long-Term Debt/Equity (%)	272.42	285.52	132.78	114.72	118.8	123.98	140.99	121.41	153.55	168.78	179.09	161.25	155.14	162.35	166.27
Long-Term Debt/Capital (%)	90.36	92.46	64.81	59.12	61.66	66.96	78.4	76.98	96.1	97.05	104.38	100.6	98.8	99.18	98.81
Long-Term Debt/Total Assets (%)	66.73	67.68	42.87	35.31	36.53	38.94	44.79	41.77	51.74	54.24	58.11	54.76	53.07	54.38	54.8
Total Debt/Equity (%)	272.42	285.52	182.11	202.08	204.58	199.47	195.17	172.27	177.17	192.76	189.99	175.76	173.09	178.95	182.55
Total Debt/Capital (%)	90.36	92.46	88.89	104.14	106.17	107.74	108.53	109.24	110.89	110.84	110.74	109.65	110.22	109.32	108.48
Total Debt/Total Assets (%)	66.73	67.68	58.8	62.2	62.9	62.65	62.01	59.28	59.7	61.94	61.65	59.69	59.21	59.94	60.16
Net Debt to Equity	266.01	280.99	178.64	200.04	202.2	197.72	193.21	170.8	176.47	179.01	179.08	175.18	173.06	166.3	171.44
Net Debt/Capital (%)	90.15	92.35	88.7	104.18	106.25	107.81	108.63	109.33	110.93	111.77	111.47	109.69	110.23	110.1	109.08
EBITDA	647	685	690	791	800	829	841	817	751	658	749	777	795	840	902
EBITDA-CapEx	647	685	690	791	800	829	841	817	751	658	749	777	795	840	902
Operating Income (Loss)	231	225	291	395	430	479	495	465	438	339	422	444	446	470	503

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.26	0.2	0.06	0.02	0.03	0.03	0.04	0.04	0.03	0.34	0.4	0.04	0.02	0.37	0.32
Current Ratio	0.61	0.59	0.17	0.1	0.1	0.11	0.19	0.16	0.25	0.57	0.72	0.33	0.3	0.63	0.63
Quick Ratio	0.47	0.45	0.14	0.08	0.09	0.09	0.15	0.15	0.23	0.55	0.7	0.32	0.28	0.63	0.6
CFO/Avg Current Liab	0.5	0.41	0.22	0.17	0.16	0.19	0.22	0.26	0.34	0.38	0.57	0.65	0.59	0.58	0.59
Common Equity/Total Assets	1.15	-0.26	-1.91	-3.26	-4.19	-4.54	-4.88	-5.01	-5.86	-6.06	-5.98	-5.26	-5.49	-5.11	-4.71
Long-Term Debt/Equity (%)	272.42	285.52	132.78	114.72	118.8	123.98	140.99	121.41	153.55	168.78	179.09	161.25	155.14	162.35	166.27
Long-Term Debt/Capital (%)	90.36	92.46	64.81	59.12	61.66	66.96	78.4	76.98	96.1	97.05	104.38	100.6	98.8	99.18	98.81
Long-Term Debt/Total Assets (%)	66.73	67.68	42.87	35.31	36.53	38.94	44.79	41.77	51.74	54.24	58.11	54.76	53.07	54.38	54.8
Total Debt/Equity (%)	272.42	285.52	182.11	202.08	204.58	199.47	195.17	172.27	177.17	192.76	189.99	175.76	173.09	178.95	182.55
Total Debt/Capital (%)	90.36	92.46	88.89	104.14	106.17	107.74	108.53	109.24	110.89	110.84	110.74	109.65	110.22	109.32	108.48
Total Debt/Total Assets (%)	66.73	67.68	58.8	62.2	62.9	62.65	62.01	59.28	59.7	61.94	61.65	59.69	59.21	59.94	60.16
CFO/Total Liabilities	2.29	3.67	4.82	7.15	7.97	8.88	8.84	10.02	9.79	7.83	9.76	10.17	10.74	10.54	10.65
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.17	0.15	0.29	0.39	0.57	0.62	0.57	0.52	0.82	0.63	0.99	0.89	0.91	1.05	1

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	15.31	7.2	6.84	6.85	6.98	7.11	6.25	5.36	5.05	4.44	4.85	4.88	4.59	4.58	4.59
Days Sales Outstanding	23.84	50.71	53.4	53.27	52.32	51.31	58.36	68.07	72.26	82.23	75.26	74.77	79.58	79.63	79.44
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	23.84	50.71	53.4	53.27	52.32	51.31	58.36	68.07	72.26	82.23	75.26	74.77	79.58	79.63	79.44
Inventory to Cash Days	23.84	50.71	53.4	53.27	52.32	51.31	58.36	68.07	72.26	82.23	75.26	74.77	79.58	79.63	79.44
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	3,842	6,046	7,694	7,365	5,688	4,437	6,445	4,915	7,557	6,800	7,004	8,439	8,054
- Cash & Cash Equivalents	158	103	114	61	70	51	57	42	19	369	297	16	1	378	334
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	599	555	942	77	51	4	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	6,695	6,499	5,981	6,023	5,974	5,839	5,676	4,886	4,861	5,167	5,165	5,036	4,934	5,340	5,495
Enterprise Value	7,113	6,926	10,630	12,064	13,627	13,131	11,279	9,251	11,269	9,694	12,405	11,797	11,916	13,381	13,194
Total Capital	7,409	7,029	6,729	5,783	5,627	5,420	5,230	4,473	4,384	4,662	4,664	4,592	4,476	4,884	5,065
Total Debt/Capital (%)	90.36	92.46	88.89	104.14	106.17	107.74	108.53	109.24	110.89	110.84	110.74	109.65	110.22	109.32	108.48
Total Debt / EV	0.94	0.94	0.56	0.5	0.44	0.44	0.5	0.53	0.43	0.53	0.42	0.43	0.41	0.4	0.42
EV/Sales	6.39	6.36	9.27	9.76	10.76	10.29	8.79	7.49	9.65	9.2	10.77	9.68	9.57	10.41	9.62
EV/EBITDA	10.99	10.11	15.41	15.25	17.04	15.85	13.42	11.32	15	14.74	16.56	15.18	14.99	15.92	14.63
EV/EBIT	30.8	30.75	36.54	30.57	31.71	27.41	22.77	19.9	25.75	28.61	29.4	26.55	26.74	28.46	26.2
EV/Cash Flow to Firm	12.52	10.74	15.74	16.26	17.72	16.53	14.49	12.23	15.68	15.07	16.61	15.55	15.29	15.92	15.05
EV/Free Cash Flow to Firm	12.52	10.74	15.74	16.26	17.72	16.53	14.49	12.23	15.68	15.07	16.61	15.55	15.29	15.92	15.05
Diluted Market Cap	- -	- -	3,842	6,076	7,876	7,450	5,697	4,441	6,469	4,930	7,593	6,840	7,036	8,464	8,072
Diluted Enterprise Value	7,136	6,951	10,652	12,114	13,831	13,241	11,316	9,285	11,311	9,729	12,461	11,860	11,969	13,427	13,233
EV per Share	31.83	30.99	56.24	49.57	45.73	43.54	37	30.63	37.79	32.64	41.71	39.33	39.59	44.14	42.95
TTM Sales	1,113	1,088	1,146	1,237	1,266	1,276	1,283	1,234	1,168	1,053	1,152	1,218	1,245	1,285	1,372
TTM EBITDA	647	685	690	791	800	829	841	817	751	658	749	777	795	840	902
TTM Operating Income	231	225	291	395	430	479	495	465	438	339	422	444	446	470	503
TTM Cash Flow to Firm	568	645	675	742	769	794	779	757	718	643	747	759	780	841	877
TTM Free Cash Flow to Firm	568	645	675	742	769	794	779	757	718	643	747	759	780	841	877

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	11.57	12.68	15.03	13.13	10.32	8.2	12.24	11.13	13.75	12.08	11.95	13.55	12.38
EV/EBIT	30.8	30.75	36.54	30.57	31.71	27.41	22.77	19.9	25.75	28.61	29.4	26.55	26.74	28.46	26.2
Enterprise Value	7,113	6,926	10,630	12,064	13,627	13,131	11,279	9,251	11,269	9,694	12,405	11,797	11,916	13,381	13,194
Low Price	- -	- -	19.38	20.05	20.78	19.91	17.23	13.74	14.11	7.51	15.55	17.62	19.4	20.8	22.29
EV/Sales	6.39	6.36	9.27	9.76	10.76	10.29	8.79	7.49	9.65	9.2	10.77	9.68	9.57	10.41	9.62
EV/EBITDA	10.99	10.11	15.41	15.25	17.04	15.85	13.42	11.32	15	14.74	16.56	15.18	14.99	15.92	14.63
Price/Earnings	- -	- -	- -	68.04	39.75	26.74	18.94	12.11	23.45	40.56	27.97	19.2	22.96	24.87	20.85
Price/Earnings Average	- -	- -	-40.7	61.76	38.23	28.22	20.27	13.39	20.42	33.95	24.25	19.44	21.41	22.14	20.91
Price/Earnings High	- -	- -	-42.34	71.08	42.23	31.9	25.73	15.53	24.68	53.23	28.43	23.03	24.14	27.4	22.75
Price/Earnings Low	- -	- -	-39.09	54.92	31.99	21.8	17.49	11.33	15.31	18.41	17.12	14.92	19.14	18.58	17.73
Price/Book Value	- -	- -	-19.76	-19.14	-19.34	-17.39	-12.74	-10.74	-13.5	-9.73	-15.09	-15.34	-15.31	-18.52	-18.74
Price/Book Value Average	- -	- -	-19.61	-17.38	-18.6	-18.35	-13.64	-11.87	-11.76	-8.14	-13.08	-15.53	-14.28	-16.49	-18.8
Price/Book Value High	- -	- -	-20.41	-20	-20.54	-20.75	-17.31	-13.77	-14.21	-12.77	-15.34	-18.4	-16.1	-20.41	-20.45
Price/Book Value Low	- -	- -	-18.84	-15.45	-15.56	-14.18	-11.77	-10.04	-8.82	-4.41	-9.24	-11.92	-12.76	-13.84	-15.93
Price/Tangible Book Value	- -	- -	1.17	2.03	2.63	2.52	1.96	1.56	2.35	1.83	2.78	2.37	2.46	2.83	2.68
Price/Tangible Book Value Average	- -	- -	1.16	1.84	2.53	2.66	2.09	1.73	2.05	1.53	2.41	2.4	2.29	2.52	2.68
Price/Tangible Book Value High	- -	- -	1.21	2.12	2.8	3	2.66	2.01	2.47	2.41	2.83	2.85	2.58	3.12	2.92
Price/Tangible Book Value Low	- -	- -	1.12	1.64	2.12	2.05	1.81	1.46	1.53	0.83	1.7	1.84	2.05	2.11	2.27
Price/Sales	- -	- -	3.35	4.89	6.08	5.77	4.43	3.6	5.52	4.67	6.56	5.58	5.63	6.57	5.87
Price/Sales Average	- -	- -	3.33	4.44	5.85	6.09	4.74	3.97	4.8	3.91	5.69	5.65	5.25	5.84	5.89
Price/Sales High	- -	- -	3.46	5.11	6.46	6.89	6.02	4.61	5.8	6.12	6.67	6.7	5.92	7.23	6.41
Price/Sales Low	- -	- -	3.19	3.95	4.89	4.71	4.09	3.36	3.6	2.12	4.01	4.34	4.69	4.91	4.99
Price/Cash Flow	- -	- -	11.57	12.62	14.68	12.98	10.31	8.19	12.19	11.09	13.68	12.01	11.9	13.51	12.35
Price/Cash Flow Average	- -	- -	11.49	11.45	14.12	13.7	11.03	9.05	10.61	9.28	11.86	12.16	11.09	12.02	12.39
Price/Cash Flow High	- -	- -	11.95	13.18	15.6	15.49	13.99	10.5	12.83	14.56	13.91	14.4	12.51	14.88	13.48
Price/Cash Flow Low	- -	- -	11.03	10.18	11.82	10.58	9.52	7.66	7.96	5.03	8.37	9.33	9.92	10.09	10.5
Price/Free Cash Flow Average	- -	- -	11.49	11.51	14.46	13.85	11.04	9.06	10.65	9.31	11.92	12.23	11.15	12.06	12.42
Price/Free Cash Flow High	- -	- -	11.95	13.24	15.97	15.66	14.02	10.51	12.88	14.6	13.98	14.49	12.57	14.93	13.51
Price/Free Cash Flow Low	- -	- -	11.03	10.23	12.1	10.7	9.53	7.67	7.99	5.05	8.41	9.39	9.96	10.12	10.52
EV/Sales Average	6.41	6.39	9.27	9.32	10.55	10.63	9.12	7.9	8.95	8.46	9.91	9.77	9.21	9.71	9.65
EV/Sales High	6.41	6.39	9.4	9.99	11.16	11.43	10.4	8.53	9.95	10.68	10.89	10.82	9.88	11.1	10.17
EV/Sales Low	6.41	6.39	9.13	8.83	9.6	9.25	8.47	7.29	7.75	6.67	8.24	8.46	8.65	8.77	8.75
EV/EBITDA Average	11.03	10.15	15.4	14.57	16.7	16.37	13.92	11.93	13.91	13.55	15.25	15.32	14.42	14.84	14.68
EV/EBITDA High	11.03	10.15	15.62	15.61	17.67	17.59	15.87	12.89	15.47	17.1	16.75	16.96	15.47	16.97	15.47
EV/EBITDA Low	11.03	10.15	15.18	13.8	15.19	14.24	12.93	11.01	12.05	10.68	12.67	13.26	13.55	13.41	13.32
EV/EBIT Average	30.9	30.86	36.52	29.21	31.08	28.31	23.63	20.97	23.88	26.31	27.07	26.8	25.73	26.53	26.29
EV/EBIT High	30.9	30.86	37.05	31.31	32.89	30.43	26.94	22.66	26.56	33.2	29.75	29.65	27.6	30.33	27.71
EV/EBIT Low	30.9	30.86	36	27.67	28.27	24.62	21.95	19.35	20.68	20.75	22.5	23.19	24.17	23.96	23.85
Last Price	- -	- -	20.33	24.84	25.82	24.42	18.66	14.69	21.61	16.55	25.41	22.67	23.27	27.84	26.22
High Price	- -	- -	20.99	25.95	27.43	29.14	25.34	18.83	22.74	21.72	25.83	27.19	24.47	30.67	28.61
Enterprise Value Average	7,136	6,951	10,623	11,526	13,356	13,564	11,705	9,748	10,453	8,913	11,419	11,906	11,465	12,473	13,238
Enterprise Value High	7,136	6,951	10,776	12,354	14,130	14,580	13,344	10,532	11,624	11,249	12,550	13,174	12,298	14,259	13,949
Enterprise Value Low	7,136	6,951	10,472	10,918	12,148	11,797	10,872	8,995	9,050	7,029	9,493	10,304	10,772	11,267	12,008

Shares Outstanding	223	223	230	297	299	304	305	298	298	296	297	300	301	305	306
Diluted Weighted Avg Shares	223	223	189	245	305	305	305	302	299	298	299	302	302	304	308
Basic Weighted Avg Shares	223	223	189	243	298	302	305	302	298	297	297	300	301	303	307
Revenue per Share	4.98	4.87	6.07	5.08	4.25	4.23	4.21	4.09	3.92	3.55	3.87	4.06	4.14	4.24	4.47
EBITDA per Share	2.89	3.06	3.65	3.25	2.68	2.75	2.76	2.7	2.52	2.22	2.52	2.59	2.64	2.77	2.93
Operating Income per Share	1.03	1.01	1.54	1.62	1.44	1.59	1.63	1.54	1.47	1.14	1.42	1.48	1.48	1.55	1.64
Basic EPS, GAAP	0.3	-0.55	-0.5	0.37	0.65	0.91	0.98	1.21	0.92	0.41	0.91	1.18	1.01	1.12	1.26
Basic EPS from Cont Ops	0.53	-0.67	-0.43	0.46	0.66	0.92	0.99	1.21	0.92	0.41	0.91	1.18	1.01	1.12	1.26
Diluted EPS, GAAP	0.3	-0.55	-0.5	0.36	0.63	0.9	0.98	1.21	0.92	0.41	0.9	1.17	1.01	1.12	1.25
Diluted EPS from Cont Ops	0.53	-0.67	-0.43	0.46	0.65	0.91	0.98	1.21	0.92	0.41	0.9	1.17	1.01	1.12	1.25
Dividend per Share	- -	0.09	0.25	0.71	0.9	0.98	1.04	1.1	1.12	0.57	0.86	0.97	1.05	1.09	1.15
Cash Flow per Share	0.78	1.2	1.76	1.97	1.76	1.88	1.81	1.79	1.77	1.49	1.86	1.89	1.96	2.06	2.12
Free Cash Flow per Basic Share	0.78	1.2	1.76	1.97	1.76	1.88	1.81	1.79	1.77	1.49	1.86	1.89	1.96	2.06	2.12
Cash & Equivalents per Share	0.81	0.57	0.72	0.33	0.31	0.26	0.28	0.24	0.12	1.31	1.07	0.13	0.07	1.31	1.16
Book Value per Share	0.52	-0.11	-1.03	-1.3	-1.34	-1.4	-1.46	-1.37	-1.6	-1.7	-1.68	-1.48	-1.52	-1.5	-1.4
Tangible Book Value per Share	11	10.19	17.38	12.24	9.8	9.71	9.54	9.39	9.2	9.03	9.14	9.55	9.47	9.84	9.8

Brixmor Property Group Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)