Item 1. Financial Statements
Item 1. Financial Statements
BRIXMOR PROPERTY GROUP INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited, in thousands, except share information)
March 31,
2025 December 31,
2024
Assets
Real estate
Land $ 1,833,408 $ 1,834,814
Buildings and improvements 9,576,745 9,574,243
11,410,153 11,409,057
Accumulated depreciation and amortization ( 3,445,994 ) ( 3,410,179 )
Real estate, net 7,964,159 7,998,878
Cash and cash equivalents 106,534 377,616
Restricted cash 894 1,076
Marketable securities 19,913 20,301
Receivables, net 274,082 281,947
Deferred charges and prepaid expenses, net 165,172 167,080
Real estate assets held for sale 4,976 4,189
Other assets 59,029 57,827
Total assets $ 8,594,759 $ 8,908,914
Liabilities
Debt obligations, net $ 5,104,112 $ 5,339,751
Accounts payable, accrued expenses and other liabilities 536,618 585,241
Total liabilities 5,640,730 5,924,992
Commitments and contingencies (Note 15) — —
Equity
Common stock, $ 0.01 par value; authorized 3,000,000,000 shares; 315,187,135 and 314,619,008
shares issued and 306,060,143 and 305,492,016 shares outstanding
3,061 3,055
Additional paid-in capital 3,424,042 3,431,043
Accumulated other comprehensive income 4,075 8,218
Distributions in excess of net income ( 477,401 ) ( 458,638 )
Total stockholders' equity 2,953,777 2,983,678
Non-controlling interests 252 244
Total equity 2,954,029 2,983,922
Total liabilities and equity $ 8,594,759 $ 8,908,914
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
1
BRIXMOR PROPERTY GROUP INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited, in thousands, except per share data)
Three Months Ended March 31,
2025 2024
Revenues
Rental income $ 337,241 $ 319,489
Other revenues 271 752
Total revenues 337,512 320,241
Operating expenses
Operating costs 39,211 37,157
Real estate taxes 44,893 41,408
Depreciation and amortization 105,597 91,218
General and administrative 28,173 28,491
Total operating expenses 217,874 198,274
Other income (expense)
Dividends and interest 1,706 3,877
Interest expense ( 54,084 ) ( 51,488 )
Gain on sale of real estate assets 3,070 15,142
Other ( 593 ) ( 593 )
Total other expense ( 49,901 ) ( 33,062 )
Net income 69,737 88,905
Net income attributable to non-controlling interests ( 8 ) —
Net income attributable to Brixmor Property Group Inc. $ 69,729 $ 88,905
Net income attributable to Brixmor Property Group Inc. per common share:
Basic $ 0.23 $ 0.29
Diluted $ 0.23 $ 0.29
Weighted average shares:
Basic 306,766 302,021
Diluted 307,252 302,712
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
2
BRIXMOR PROPERTY GROUP INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited, in thousands)
Three Months Ended March 31,
2025 2024
Net income $ 69,737 $ 88,905
Other comprehensive income (loss)
Change in unrealized gain (loss) on interest rate swaps, net (Note 6) ( 4,302 ) 12,129
Change in unrealized gain on marketable securities 159 97
Total other comprehensive income (loss) ( 4,143 ) 12,226
Comprehensive income 65,594 101,131
Comprehensive income attributable to non-controlling interests ( 8 ) —
Comprehensive income attributable to Brixmor Property Group Inc. $ 65,586 $ 101,131
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
3
BRIXMOR PROPERTY GROUP INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
(Unaudited, in thousands, except per share data)
Common Stock
Number Amount Additional Paid-in Capital Accumulated
Other
Comprehensive
Income (Loss)
Distributions in Excess of Net Income Non-controlling Interests Total
Beginning balance, January 1, 2024 300,596 $ 3,006 $ 3,310,590 $ ( 2,700 ) $ ( 460,595 ) $ — $ 2,850,301
Common stock dividends ($ 0.2725 per common share)
— — — — ( 83,277 ) — ( 83,277 )
Equity based compensation expense — — 3,781 — — — 3,781
Other comprehensive income — — — 12,226 — — 12,226
Issuance of common stock, net of issuance costs 703 7 ( 7 ) — — — —
Repurchases of common shares in conjunction with equity award plans — — ( 12,962 ) — — — ( 12,962 )
Net income — — — — 88,905 — 88,905
Ending balance, March 31, 2024 301,299 $ 3,013 $ 3,301,402 $ 9,526 $ ( 454,967 ) $ — $ 2,858,974
Beginning balance, January 1, 2025 305,492 $ 3,055 $ 3,431,043 $ 8,218 $ ( 458,638 ) $ 244 $ 2,983,922
Common stock dividends ($ 0.2875 per common share)
— — — — ( 88,492 ) — ( 88,492 )
Equity based compensation expense — — 4,650 — — — 4,650
Other comprehensive loss — — — ( 4,143 ) — — ( 4,143 )
Issuance of common stock, net of issuance costs 568 6 ( 6 ) — — — —
Repurchases of common shares in conjunction with equity award plans — — ( 11,645 ) — — — ( 11,645 )
Net income — — — — 69,729 8 69,737
Ending balance, March 31, 2025 306,060 $ 3,061 $ 3,424,042 $ 4,075 $ ( 477,401 ) $ 252 $ 2,954,029
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
4
BRIXMOR PROPERTY GROUP INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited, in thousands)
Three Months Ended March 31,
2025 2024
Operating activities:
Net income $ 69,737 $ 88,905
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization 105,597 91,218
Accretion of debt premium and discount, net ( 695 ) ( 728 )
Deferred financing cost amortization 1,766 1,796
Accretion of above- and below-market leases, net ( 3,276 ) ( 2,408 )
Tenant inducement amortization and other 750 731
Gain on sale of real estate assets ( 3,070 ) ( 15,142 )
Equity based compensation 4,113 3,359
Changes in operating assets and liabilities:
Receivables, net 9,442 28,639
Deferred charges and prepaid expenses ( 7,140 ) ( 9,020 )
Other assets 49 ( 1,222 )
Accounts payable, accrued expenses and other liabilities ( 47,185 ) ( 57,612 )
Net cash provided by operating activities 130,088 128,516
Investing activities:
Improvements to and investments in real estate assets ( 82,509 ) ( 76,861 )
Acquisitions of real estate assets ( 3,144 ) —
Proceeds from sales of real estate assets 21,636 67,237
Purchase of marketable securities ( 4,477 ) ( 4,366 )
Proceeds from sale of marketable securities 5,035 4,811
Net cash used in investing activities ( 63,459 ) ( 9,179 )
Financing activities:
Repayment of borrowings under unsecured revolving credit facility ( 407,000 ) ( 98,500 )
Proceeds from borrowings under unsecured revolving credit facility 407,000 80,000
Proceeds from unsecured notes and term loans 399,324 399,264
Repayment of borrowings under unsecured notes ( 632,312 ) —
Deferred financing and debt extinguishment costs ( 3,718 ) ( 3,766 )
Net proceeds from issuances of common shares ( 78 ) —
Distributions to common stockholders ( 89,465 ) ( 83,866 )
Repurchases of common shares in conjunction with equity award plans ( 11,644 ) ( 12,962 )
Net cash provided by (used in) financing activities ( 337,893 ) 280,170
Net change in cash, cash equivalents and restricted cash ( 271,264 ) 399,507
Cash, cash equivalents and restricted cash at beginning of period 378,692 18,904
Cash, cash equivalents and restricted cash at end of period $ 107,428 $ 418,411
Reconciliation to consolidated balance sheets:
Cash and cash equivalents $ 106,534 $ 407,105
Restricted cash 894 11,306
Cash, cash equivalents and restricted cash at end of period $ 107,428 $ 418,411
Supplemental disclosure of cash flow information:
Cash paid for interest, net of amount capitalized of $ 1,264 and $ 920
$ 73,213 $ 49,384
Change in accrued capital expenditures ( 3,396 ) ( 454 )
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
5
BRIXMOR OPERATING PARTNERSHIP LP AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited, in thousands, except unit information)
March 31,
2025 December 31,
2024
Assets
Real estate
Land $ 1,833,408 $ 1,834,814
Buildings and improvements 9,576,745 9,574,243
11,410,153 11,409,057
Accumulated depreciation and amortization ( 3,445,994 ) ( 3,410,179 )
Real estate, net 7,964,159 7,998,878
Cash and cash equivalents 105,450 376,956
Restricted cash 894 1,076
Marketable securities 19,913 20,301
Receivables, net 274,082 281,947
Deferred charges and prepaid expenses, net 165,172 167,080
Real estate assets held for sale 4,976 4,189
Other assets 59,029 57,827
Total assets $ 8,593,675 $ 8,908,254
Liabilities
Debt obligations, net $ 5,104,112 $ 5,339,751
Accounts payable, accrued expenses and other liabilities 536,618 585,241
Total liabilities 5,640,730 5,924,992
Commitments and contingencies (Note 15) — —
Capital
Partnership common units; 315,187,135 and 314,619,008 units issued and 306,060,143 and
305,492,016 units outstanding
2,948,618 2,974,800
Accumulated other comprehensive income 4,075 8,218
Total partners' capital 2,952,693 2,983,018
Non-controlling interests 252 244
Total capital 2,952,945 2,983,262
Total liabilities and capital $ 8,593,675 $ 8,908,254
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
6
BRIXMOR OPERATING PARTNERSHIP LP AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited, in thousands, except per share data)
Three Months Ended March 31,
2025 2024
Revenues
Rental income $ 337,241 $ 319,489
Other revenues 271 752
Total revenues 337,512 320,241
Operating expenses
Operating costs 39,211 37,157
Real estate taxes 44,893 41,408
Depreciation and amortization 105,597 91,218
General and administrative 28,173 28,491
Total operating expenses 217,874 198,274
Other income (expense)
Dividends and interest 1,706 3,877
Interest expense ( 54,084 ) ( 51,488 )
Gain on sale of real estate assets 3,070 15,142
Other ( 593 ) ( 593 )
Total other expense ( 49,901 ) ( 33,062 )
Net income 69,737 88,905
Net income attributable to non-controlling interests ( 8 ) —
Net income attributable to Brixmor Operating Partnership LP $ 69,729 $ 88,905
Net income attributable to Brixmor Operating Partnership LP per common unit:
Basic $ 0.23 $ 0.29
Diluted $ 0.23 $ 0.29
Weighted average units:
Basic 306,766 302,021
Diluted 307,252 302,712
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
7
BRIXMOR OPERATING PARTNERSHIP LP AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited, in thousands)
Three Months Ended March 31,
2025 2024
Net income $ 69,737 $ 88,905
Other comprehensive income (loss)
Change in unrealized gain (loss) on interest rate swaps, net (Note 6) ( 4,302 ) 12,129
Change in unrealized gain on marketable securities 159 97
Total other comprehensive income (loss) ( 4,143 ) 12,226
Comprehensive income 65,594 101,131
Comprehensive income attributable to non-controlling interests ( 8 ) —
Comprehensive income attributable to Brixmor Operating Partnership LP $ 65,586 $ 101,131
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
8
BRIXMOR OPERATING PARTNERSHIP LP AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN CAPITAL
(Unaudited, in thousands)
Partnership Common Units Accumulated
Other
Comprehensive
Income (Loss)
Non-controlling Interests Total
Beginning balance, January 1, 2024 $ 2,852,980 $ ( 2,700 ) $ — $ 2,850,280
Distributions to partners ( 83,851 ) — — ( 83,851 )
Equity based compensation expense 3,781 — — 3,781
Other comprehensive income — 12,226 — 12,226
Repurchases of OP Units in conjunction with equity award plans ( 12,962 ) — — ( 12,962 )
Net income 88,905 — — 88,905
Ending balance, March 31, 2024 $ 2,848,853 $ 9,526 $ — $ 2,858,379
Beginning balance, January 1, 2025 $ 2,974,800 $ 8,218 $ 244 $ 2,983,262
Distributions to partners ( 88,916 ) — — ( 88,916 )
Equity based compensation expense 4,650 — — 4,650
Other comprehensive loss — ( 4,143 ) — ( 4,143 )
Repurchases of OP Units in conjunction with equity award plans ( 11,645 ) — — ( 11,645 )
Net income 69,729 — 8 69,737
Ending balance, March 31, 2025 $ 2,948,618 $ 4,075 $ 252 $ 2,952,945
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
9
BRIXMOR OPERATING PARTNERSHIP LP AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited, in thousands)
Three Months Ended March 31,
2025 2024
Operating activities:
Net income $ 69,737 $ 88,905
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization 105,597 91,218
Accretion of debt premium and discount, net ( 695 ) ( 728 )
Deferred financing cost amortization 1,766 1,796
Accretion of above- and below-market leases, net ( 3,276 ) ( 2,408 )
Tenant inducement amortization and other 750 731
Gain on sale of real estate assets ( 3,070 ) ( 15,142 )
Equity based compensation 4,113 3,359
Changes in operating assets and liabilities:
Receivables, net 9,442 28,639
Deferred charges and prepaid expenses ( 7,140 ) ( 9,020 )
Other assets 49 ( 1,222 )
Accounts payable, accrued expenses and other liabilities ( 47,185 ) ( 57,612 )
Net cash provided by operating activities 130,088 128,516
Investing activities:
Improvements to and investments in real estate assets ( 82,509 ) ( 76,861 )
Acquisitions of real estate assets ( 3,144 ) —
Proceeds from sales of real estate assets 21,636 67,237
Purchase of marketable securities ( 4,477 ) ( 4,366 )
Proceeds from sale of marketable securities 5,035 4,811
Net cash provided by used in investing activities ( 63,459 ) ( 9,179 )
Financing activities:
Repayment of borrowings under unsecured revolving credit facility ( 407,000 ) ( 98,500 )
Proceeds from borrowings under unsecured revolving credit facility 407,000 80,000
Proceeds from unsecured notes and term loans 399,324 399,264
Repayment of borrowings under unsecured notes ( 632,312 ) —
Deferred financing and debt extinguishment costs ( 3,718 ) ( 3,766 )
Net proceeds from issuances of OP Units ( 78 ) —
Partner distributions and repurchases of OP Units ( 101,533 ) ( 97,423 )
Net cash provided by (used in) financing activities ( 338,317 ) 279,575
Net change in cash, cash equivalents and restricted cash ( 271,688 ) 398,912
Cash, cash equivalents and restricted cash at beginning of period 378,032 18,904
Cash, cash equivalents and restricted cash at end of period $ 106,344 $ 417,816
Reconciliation to consolidated balance sheets:
Cash and cash equivalents $ 105,450 $ 406,510
Restricted cash 894 11,306
Cash, cash equivalents and restricted cash at end of period $ 106,344 $ 417,816
Supplemental disclosure of cash flow information:
Cash paid for interest, net of amount capitalized of $ 1,264 and $ 920
$ 73,213 $ 49,384
Change in accrued capital expenditures ( 3,396 ) ( 454 )
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
10
BRIXMOR PROPERTY GROUP INC. AND BRIXMOR OPERATING PARTNERSHIP LP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited, dollars in thousands, unless otherwise stated)
1. Nature of Business and Financial Statement Presentation
Description of Business
Brixmor Property Group Inc. and subsidiaries (collectively, the "Parent Company") is an internally-managed corporation that has elected to be taxed as a real estate investment trust ("REIT"). Brixmor Operating Partnership LP and subsidiaries (collectively, the "Operating Partnership") is the entity through which the Parent Company conducts substantially all of its operations and owns substantially all of its assets. The Parent Company owns 100 % of the limited liability company interests of BPG Subsidiary LLC ("BPG Sub"), which, in turn, is the sole member of Brixmor OP GP LLC (the "General Partner"), the sole general partner of the Operating Partnership. The Parent Company engages in the ownership, management, leasing, acquisition, disposition, and redevelopment of retail shopping centers through the Operating Partnership and has no other substantial assets or liabilities other than through its investment in the Operating Partnership. The Parent Company, the Operating Partnership, and their consolidated subsidiaries (collectively, the "Company" or "Brixmor") owns and operates one of the largest publicly traded open-air retail portfolios by gross leasable area ("GLA") in the United States ("U.S."), comprised primarily of community and neighborhood shopping centers. As of March 31, 2025, the Company’s portfolio was comprised of 361 shopping centers (the "Portfolio") totaling approximately 64 million square feet of GLA. The Company’s high-quality national Portfolio is primarily located within established trade areas in the top 50 Core-Based Statistical Areas in the U.S., and its shopping centers are primarily anchored by non-discretionary and value-oriented retailers, as well as consumer-oriented service providers.
The Company does not distinguish its principal business or group its operations on a geographical basis for purposes of measuring performance. Accordingly, the Company has a single operating and reportable segment for disclosure purposes in accordance with U.S. generally accepted accounting principles ("GAAP").
Basis of Presentation
The accompanying unaudited Condensed Consolidated Financial Statements have been prepared in accordance with GAAP for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and notes required by GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for the fair presentation of the unaudited Condensed Consolidated Financial Statements for the periods presented have been included. The operating results for the periods presented are not necessarily indicative of the results that may be expected for a full fiscal year. These financial statements should be read in conjunction with the financial statements for the year ended December 31, 2024 and accompanying notes included in the Company’s annual report on Form 10-K filed with the Securities and Exchange Commission (the "SEC") on February 10, 2025.
Principles of Consolidation
The accompanying unaudited Condensed Consolidated Financial Statements include the accounts of the Parent Company, the Operating Partnership, each of their wholly owned subsidiaries, and all other entities in which they have a controlling financial interest. All intercompany transactions have been eliminated.
Income Taxes
The Parent Company has elected to qualify as a REIT in accordance with the Internal Revenue Code of 1986, as amended (the "Code"). To qualify as a REIT, the Parent Company must meet several organizational and operational requirements, including a requirement that it annually distribute to its stockholders at least 90% of its REIT taxable income, determined without regard to the deduction for dividends paid and excluding net capital gains. Management intends to continue to satisfy these requirements and maintain the Parent Company's REIT status. As a REIT, the Parent Company generally will not be subject to U.S. federal income tax, provided that distributions to its stockholders equal at least the amount of its REIT taxable income as defined under the Code.
The Parent Company conducts substantially all of its operations through the Operating Partnership, which is organized as a limited partnership and treated as a pass-through entity for U.S. federal tax purposes. Therefore, U.S. federal income taxes do not materially impact the unaudited Condensed Consolidated Financial Statements of the Company.
11
If the Parent Company fails to qualify as a REIT in any taxable year, it will be subject to U.S. federal taxes at regular corporate rates and may not be able to qualify as a REIT for the four subsequent taxable years. Even if the Parent Company qualifies for taxation as a REIT, the Parent Company is subject to certain state and local taxes on its income and property, and to U.S. federal income and excise taxes on its undistributed taxable income as well as other income items, as applicable.
The Parent Company has elected to treat certain of its subsidiaries as taxable REIT subsidiaries (each a "TRS"), and the Parent Company may in the future elect to treat newly formed and/or other existing subsidiaries as TRSs. A TRS may participate in non-real estate related activities and/or perform non-customary services for tenants and is subject to certain limitations under the Code. A TRS is subject to U.S. federal, state, and local income taxes at regular corporate rates. Income taxes related to the Parent Company’s TRSs do not materially impact the unaudited Condensed Consolidated Financial Statements of the Company.
The Company has considered the tax positions taken for the open tax years and has concluded that no provision for income taxes related to uncertain tax positions is required in the Company’s unaudited Condensed Consolidated Financial Statements as of March 31, 2025 and December 31, 2024. Open tax years generally range from 2021 through 2024 but may vary by jurisdiction and issue. The Company recognizes penalties and interest accrued related to unrecognized tax benefits as income tax expense, which is included in Other on the Company’s unaudited Condensed Consolidated Statements of Operations.
New Accounting Pronouncements
There has been no change to the impact of the accounting pronouncements disclosed in the Company's annual report on Form 10-K filed with the SEC on February 10, 2025 and any recently issued accounting standards or pronouncements have been excluded as they either are not relevant to the Company, or they are not expected to have a material impact on the unaudited Condensed Consolidated Financial Statements of the Company.
2. Acquisition of Real Estate
During the three months ended March 31, 2025, the Company acquired the following asset:
Description (1)
Location Month Acquired GLA Aggregate Purchase Price (2)
Land at Suffolk Plaza East Setauket, NY Jan-25 — $ 3,144
— $ 3,144
(1) No debt was assumed related to the listed acquisition.
(2) Aggregate purchase price includes less than $ 0.1 million of transaction costs.
During the three months ended March 31, 2024, the Company did not acquire any assets.
The aggregate purchase price of the assets acquired during the three months ended March 31, 2025 and 2024, respectively, has been allocated as follows:
Three Months Ended March 31,
Assets 2025 2024
Land $ 3,144 $ —
Total assets acquired $ 3,144 $ —
3. Dispositions and Assets Held for Sale
During the three months ended March 31, 2025, the Company disposed of two shopping centers and two partial shopping centers for aggregate net proceeds of $ 21.6 million, resulting in aggregate gain of $ 3.1 million.
During the three months ended March 31, 2024, the Company disposed of three shopping centers for aggregate net proceeds of $ 67.2 million, resulting in aggregate gain of $ 15.0 million. In addition, during the three months ended March 31, 2024, the Company resolved contingencies related to previously disposed assets for aggregate net proceeds of $ 0.1 million, resulting in aggregate gain of $ 0.1 million.
12
As of March 31, 2025, the Company had two properties held for sale. As of December 31, 2024, the Company had two properties held for sale. There were no liabilities associated with the properties classified as held for sale. The following table presents the assets associated with the properties classified as held for sale:
Assets March 31, 2025 December 31, 2024
Land $ 2,145 $ 1,280
Buildings and improvements 5,867 4,520
Accumulated depreciation and amortization ( 3,117 ) ( 1,658 )
Real estate, net 4,895 4,142
Other assets 81 47
Assets associated with real estate assets held for sale $ 4,976 $ 4,189
There were no discontinued operations for the three months ended March 31, 2025 and 2024 as none of the dispositions represented a strategic shift in the Company’s business that would qualify as discontinued operations.
4. Real Estate
The Company’s components of Real estate, net consisted of the following:
March 31, 2025 December 31, 2024
Land $ 1,833,408 $ 1,834,814
Buildings and improvements:
Buildings and tenant improvements 9,061,682 9,047,831
Lease intangibles (1)
515,063 526,412
11,410,153 11,409,057
Accumulated depreciation and amortization (2)
( 3,445,994 ) ( 3,410,179 )
Total $ 7,964,159 $ 7,998,878
(1) As of March 31, 2025 and December 31, 2024, Lease intangibles consisted of $ 473.8 million and $ 482.7 million, respectively, of in-place leases and $ 41.3 million and $ 43.8 million, respectively, of above-market leases. These intangible assets are amortized over the term of each related lease.
(2) As of March 31, 2025 and December 31, 2024, Accumulated depreciation and amortization included $ 428.6 million and $ 433.0 million, respectively, of accumulated amortization related to Lease intangibles.
In addition, as of March 31, 2025 and December 31, 2024, the Company had intangible liabilities relating to below-market leases of $ 361.8 million and $ 366.5 million, respectively, and accumulated accretion of $ 245.0 million and $ 246.3 million, respectively. These intangible liabilities are included in Accounts payable, accrued expenses and other liabilities on the Company’s unaudited Condensed Consolidated Balance Sheets.
Below-market lease accretion income, net of above-market lease amortization for the three months ended March 31, 2025 and 2024 was $ 3.3 million and $ 2.4 million, respectively. These amounts are included in Rental income on the Company’s unaudited Condensed Consolidated Statements of Operations. Amortization expense associated with in-place lease value for the three months ended March 31, 2025 and 2024 was $ 6.8 million and $ 3.3 million, respectively. These amounts are included in Depreciation and amortization on the Company’s unaudited Condensed Consolidated Statements of Operations. The Company’s estimated below-market lease accretion income, net of above-market lease amortization expense, and in-place lease amortization expense for the next five years are as follows:
Year ending December 31, Below-market lease accretion (income), net of above-market lease amortization expense
In-place lease amortization expense
2025 (remaining nine months) $ ( 9,058 ) $ 16,408
2026 ( 10,529 ) 15,991
2027 ( 9,260 ) 11,951
2028 ( 8,640 ) 9,004
2029 ( 7,359 ) 6,057
13
5. Impairments
Management periodically assesses whether there are any indicators, including property operating performance, changes in anticipated hold period, and general market conditions, that the carrying value of the Company’s real estate assets (including any related intangible assets or liabilities) may be impaired. If management determines that the carrying value of a real estate asset is impaired, an impairment charge is recognized to reflect the estimated fair value.
The Company did not recognize any impairments during the three months ended March 31, 2025 and 2024.
The Company can provide no assurance that material impairment charges with respect to its Portfolio will not occur in future periods. See Note 3 for additional information regarding any impairment charges taken in connection with the Company’s dispositions. See Note 8 for additional information regarding the fair value of operating properties that have been impaired.
6. Financial Instruments – Derivatives and Hedging
The Company’s use of derivative instruments is intended to manage its exposure to interest rate movements and such instruments are not utilized for speculative purposes. In certain situations, the Company may enter into derivative financial instruments, such as interest rate swap agreements and interest rate cap agreements that result in the receipt and/or payment of future known and uncertain cash amounts, the value of which are determined by market interest rates.
Cash Flow Hedges of Interest Rate Risk
Interest rate swaps designated as cash flow hedges involve the receipt of variable-rate amounts, generally based on the Secured Overnight Financing Rate ("SOFR"), from a counterparty in exchange for the Company making fixed-rate payments over the life of the agreements without exchanging the underlying notional amount. The Company utilizes interest rate swaps to partially hedge the cash flows associated with variable-rate debt or future cash flows associated with forecasted fixed-rate debt issuances. During the three months ended March 31, 2025, the Company did not enter into any new interest rate swap agreements. During the year ended December 31, 2024, the Company did not enter into any new interest rate swap agreements, terminated three outstanding interest rate swap agreements, and four interest rate swap agreements expired at maturity. The Company has elected to present its interest rate derivatives on its unaudited Consolidated Balance Sheets on a gross basis as interest rate swap assets and interest rate swap liabilities. The gross derivative assets are included in Other assets and the gross derivative liabilities are included in Accounts payable, accrued expenses and other liabilities on the Company’s unaudited Condensed Consolidated Balance Sheets.
Detail on the terms and fair value of the Company’s interest rate derivatives designated as cash flow hedges outstanding as of March 31, 2025 is as follows:
Fair Value
Effective Date Maturity Date Swapped Variable Rate Fixed Rate Notional Amount Assets Liabilities
5/1/2023 7/26/2027 1 Month SOFR 3.5890 % $ 100,000 $ 104 $ —
5/1/2023 7/26/2027 1 Month SOFR 3.5950 % 75,000 69 —
5/1/2023 7/26/2027 1 Month SOFR 3.5930 % 25,000 24 —
7/26/2024 7/26/2027 1 Month SOFR 4.0767 % 100,000 — ( 979 )
7/26/2024 7/26/2027 1 Month SOFR 4.0770 % 100,000 — ( 980 )
7/26/2024 7/26/2027 1 Month SOFR 4.0767 % 50,000 — ( 490 )
7/26/2024 7/26/2027 1 Month SOFR 4.0770 % 50,000 — ( 491 )
$ 500,000 $ 197 $ ( 2,940 )
14
Detail on the terms and fair value of the Company’s interest rate derivatives designated as cash flow hedges outstanding as of December 31, 2024 is as follows:
Fair Value
Effective Date Maturity Date Swapped Variable Rate Fixed Rate Notional Amount Assets Liabilities
5/1/2023 7/26/2027 1 Month SOFR 3.5890 % $ 100,000 $ 993 $ —
5/1/2023 7/26/2027 1 Month SOFR 3.5950 % 75,000 735 —
5/1/2023 7/26/2027 1 Month SOFR 3.5930 % 25,000 246 —
7/26/2024 7/26/2027 1 Month SOFR 4.0767 % 100,000 — ( 199 )
7/26/2024 7/26/2027 1 Month SOFR 4.0770 % 100,000 — ( 199 )
7/26/2024 7/26/2027 1 Month SOFR 4.0767 % 50,000 — ( 100 )
7/26/2024 7/26/2027 1 Month SOFR 4.0770 % 50,000 — ( 100 )
$ 500,000 $ 1,974 $ ( 598 )
All of the Company's outstanding interest rate swap agreements for the periods presented were designated as cash flow hedges of interest rate risk. The fair value of the Company’s interest rate derivatives is determined using market standard valuation techniques, including discounted cash flow analyses, on the expected cash flows of each derivative. These analyses reflect the contractual terms of the derivative, including the period to maturity, and use observable market-based inputs, including interest rate curves and implied volatility. These inputs are classified as Level 2 of the fair value hierarchy. The effective portion of changes in the fair value of derivatives designated as cash flow hedges is recognized in Other comprehensive income (loss) on the Company's unaudited Condensed Consolidated Statements of Comprehensive Income and is reclassified into earnings as interest expense in the period that the hedged transaction affects earnings.
The effective portion of the Company’s interest rate swaps that was recognized on the Company’s unaudited Condensed Consolidated Statements of Comprehensive Income for the three months ended March 31, 2025 and 2024 is as follows:
Derivatives in Cash Flow Hedging Relationships
(Interest Rate Swaps) Three Months Ended March 31,
2025 2024
Change in unrealized gain (loss) on interest rate swaps $ ( 3,566 ) $ 15,204
Accretion of interest rate swaps to interest expense ( 736 ) ( 3,075 )
Change in unrealized gain (loss) on interest rate swaps, net $ ( 4,302 ) $ 12,129
The Company estimates that $ 0.8 million will be reclassified from Accumulated other comprehensive income as a decrease to interest expense over the next twelve months. No gain or loss was recognized related to hedge ineffectiveness or to amounts excluded from effectiveness testing on the Company’s cash flow hedges during the three months ended March 31, 2025 and 2024.
Non-Designated (Mark-to-Market) Hedges of Interest Rate Risk
The Company does not use derivatives for trading or speculative purposes. As of March 31, 2025 and December 31, 2024, the Company did not have any non-designated hedges.
Credit-risk-related Contingent Features
The Company has agreements with its derivative counterparties that contain provisions whereby if the Company defaults on certain of its indebtedness and the indebtedness has been accelerated by the lender, then the Company could also be declared in default on its derivative obligations. If the Company was to be declared in default on its derivative contracts, it would be required to settle its obligations under such agreements at their termination value, including accrued interest.
15
7. Debt Obligations
As of March 31, 2025 and December 31, 2024, the Company had the following indebtedness outstanding:
Carrying Value as of
March 31,
2025 December 31,
2024 Stated
Interest
Rate (1)
Scheduled
Maturity
Date
Notes payable
Unsecured notes (2)
$ 4,618,453 $ 4,850,765 2.25 % – 7.97 %
2026 – 2035
Net unamortized premium 12,907 14,279
Net unamortized debt issuance costs ( 23,296 ) ( 20,718 )
Total notes payable, net
$ 4,608,064 $ 4,844,326
Unsecured Credit Facility
Revolving Facility (3)
$ — $ — 5.34 % 2026
Term Loan Facility (3)(4)(5)
500,000 500,000 5.35 % 2027
Net unamortized debt issuance costs
( 3,952 ) ( 4,575 )
Total Unsecured Credit Facility and term loans
$ 496,048 $ 495,425
Total debt obligations, net
$ 5,104,112 $ 5,339,751
(1) Stated interest rates as of March 31, 2025 do not include the impact of the Company’s interest rate swap agreements (described below).
(2) The weighted average stated interest rate on the Company’s unsecured notes was 4.14 % as of March 31, 2025.
(3) The Company's Revolving Facility (defined hereafter) and Term Loan Facility (defined hereafter) include a sustainability metric incentive, which can reduce the applicable credit spread by up to two basis points. Effective July 8, 2024, the Term Loan Facility and Revolving Facility qualify for a two basis point rate reduction due to the achievement of certain sustainability metric targets for the year ended December 31, 2023.
(4) Effective July 26, 2024, the Company has in place four interest rate swap agreements that convert the variable interest rate on $ 300.0 million outstanding under the Term Loan Facility to a fixed, combined interest rate of 4.08 % (plus a spread, currently 93 basis points and SOFR adjustment of 10 basis points) through the maturity of the Term Loan Facility on July 26, 2027.
(5) Effective May 1, 2023, the Company has in place three interest rate swap agreements that convert the variable interest rate on $ 200.0 million outstanding under the Term Loan Facility to a fixed, combined interest rate of 3.59 % (plus a spread, currently 93 basis points and SOFR adjustment of 10 basis points) through the maturity of the Term Loan Facility on July 26, 2027.
2025 Debt Transactions
As of March 31, 2025, the Operating Partnership has an unsecured credit facility as amended and restated on April 28, 2022 (the "Unsecured Credit Facility"), which is comprised of a $ 1.25 billion revolving loan facility (the "Revolving Facility") and a $ 500.0 million term loan (the "Term Loan Facility"). See Note 18 for additional information on the Unsecured Credit Facility.
During the three months ended March 31, 2025, the Operating Partnership repaid $ 632.3 million principal amount of the 3.850 % Senior Notes due 2025 (the "2025 Notes"), representing all of the outstanding 2025 Notes. The Operating Partnership funded the 2025 Notes repayments with available cash, proceeds from the Revolving Facility, and dispositions.
On March 4, 2025, the Operating Partnership issued $ 400.0 million aggregate principal amount of Senior Notes due 2032 (the "2032 Notes") at 99.831 % of par. The Operating Partnership used the net proceeds for general corporate purposes, including the repayment of indebtedness. The 2032 Notes bear interest at a rate of 5.200 % per annum, payable semi-annually on April 1 and October 1 of each year, commencing October 1, 2025. The 2032 Notes will mature on April 1, 2032.
Pursuant to the terms of the Company’s unsecured debt agreements, the Company, among other things, is subject to the maintenance of various financial covenants. The Company was in compliance with these covenants as of March 31, 2025.
16
Debt Maturities
As of March 31, 2025 and December 31, 2024, the Company had accrued interest of $ 42.8 million and $ 62.8 million outstanding, respectively. As of March 31, 2025, scheduled maturities of the Company’s outstanding debt obligations were as follows:
Year ending December 31,
2025 (remaining nine months) $ —
2026 607,542
2027 900,000
2028 357,708
2029 753,203
Thereafter 2,500,000
Total debt maturities 5,118,453
Net unamortized premium 12,907
Net unamortized debt issuance costs ( 27,248 )
Total debt obligations, net $ 5,104,112
As of the date the financial statements were issued, the Company did not have any scheduled debt maturities for the next 12 months.
8. Fair Value Disclosures
All financial instruments of the Company are reflected in the accompanying unaudited Condensed Consolidated Balance Sheets at amounts which, in management’s judgment, reasonably approximate their fair values, except those instruments listed below:
March 31, 2025 December 31, 2024
Carrying
Amounts Fair
Value Carrying
Amounts Fair
Value
Notes payable $ 4,608,064 $ 4,460,008 $ 4,844,326 $ 4,653,205
Unsecured Credit Facility 496,048 500,000 495,425 500,000
Total debt obligations, net $ 5,104,112 $ 4,960,008 $ 5,339,751 $ 5,153,205
As a basis for considering market participant assumptions in fair value measurements, a fair value hierarchy is included in GAAP that distinguishes between market participant assumptions based on market data obtained from sources independent of the reporting entity (observable inputs that are classified within Levels 1 and 2 of the hierarchy) and the reporting entity’s own assumptions about market participant assumptions (unobservable inputs that are classified within Level 3 of the hierarchy).
In instances where the determination of the fair value measurement is based on inputs from different levels of the fair value hierarchy, the level in the fair value hierarchy within which the entire fair value measurement falls is based on the lowest level input that is significant to the fair value measurement in its entirety. The Company’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the asset or liability.
Based on the above criteria, the Company has determined that the valuations of its debt obligations are classified within Level 3 of the fair value hierarchy. Such fair value estimates are not necessarily indicative of the amounts that would be realized upon disposition.
Recurring Fair Value
The Company’s marketable securities and interest rate derivatives are measured and recognized at fair value on a recurring basis. The valuations of the Company’s marketable securities are based primarily on publicly traded market values in active markets and are classified within Levels 1 and 2 of the fair value hierarchy. See Note 6 for fair value information regarding the Company’s interest rate derivatives.
17
The following table presents the placement in the fair value hierarchy of assets that are measured and recognized at fair value on a recurring basis:
Fair Value Measurements as of March 31, 2025
Balance Quoted Prices in Active Markets for Identical Assets (Level 1) Significant Other Observable Inputs
(Level 2) Significant Unobservable Inputs
(Level 3)
Assets:
Marketable securities (1)
$ 19,913 $ 284 $ 19,629 $ —
Interest rate derivatives $ 197 $ — $ 197 $ —
Liabilities:
Interest rate derivatives $ ( 2,940 ) $ — $ ( 2,940 ) $ —
Fair Value Measurements as of December 31, 2024
Balance Quoted Prices in Active Markets for Identical Assets (Level 1) Significant Other Observable Inputs
(Level 2) Significant Unobservable Inputs
(Level 3)
Assets:
Marketable securities (1)
$ 20,301 $ 1,193 $ 19,108 $ —
Interest rate derivatives $ 1,974 $ — $ 1,974 —
Liabilities:
Interest rate derivatives $ ( 598 ) $ — $ ( 598 ) $ —
(1) As of March 31, 2025 and December 31, 2024, marketable securities included $ 0.2 million and less than $ 0.1 million of net unrealized gains, respectively. As of March 31, 2025, the contractual maturities of the Company’s marketable securities were within the next five years.
Non-Recurring Fair Value
Management periodically assesses whether there are any indicators, including property operating performance, changes in anticipated hold period, and general market conditions, that the carrying value of the Company’s real estate assets (including any related intangible assets or liabilities) may be impaired. Fair value is determined by offers from third party buyers, market comparable data, third party appraisals, or discounted cash flow analyses. The cash flows utilized in such analyses are comprised of unobservable inputs that include forecasted rental revenue and expenses based upon market conditions and future expectations. The capitalization rates and discount rates utilized in such analyses are based upon unobservable rates that the Company believes to be within a reasonable range of current market rates for the respective properties. Based on these inputs, the Company has determined that the valuations of these properties are classified within Level 3 of the fair value hierarchy.
18
The following table presents the placement in the fair value hierarchy of assets and liabilities that are measured and recognized at fair value on a non-recurring basis. During the three months ended March 31, 2025, no properties were remeasured to fair value as a result of impairment testing. The table includes information related to properties that were remeasured to fair value as a result of impairment testing during the year ended December 31, 2024, excluding the properties sold prior to December 31, 2024:
Fair Value Measurements as of December 31, 2024
Balance Quoted Prices in Active Markets for Identical Assets
(Level 1) Significant Other Observable Inputs
(Level 2) Significant Unobservable Inputs
(Level 3) Impairment of Real Estate Assets
Assets:
Properties (1)(2)(3)
$ 6,548 $ — $ — $ 6,548 $ 10,673
(1) Excludes properties disposed of prior to December 31, 2024.
(2) The carrying value of Seacoast Shopping Center, which was remeasured to fair value based on an income approach valuation using the direct capitalization method during the year ended December 31, 2024, is $ 5.7 million. The capitalization rate of 8.00 % utilized in the analysis was based upon unobservable inputs that the Company believes to be within a reasonable range of current market rates for the property.
(3) The carrying value of Southland Shopping Center - multi-tenant outparcel, which was remeasured to fair value based upon offers from third-party buyers during the year ended December 31, 2024, is $ 0.8 million.
9. Revenue Recognition
The Company engages in the ownership, management, leasing, acquisition, disposition, and redevelopment of retail shopping centers. Revenue is primarily generated through lease agreements and classified as Rental income on the Company’s unaudited Condensed Consolidated Statements of Operations. These agreements include retail shopping center unit leases; ground leases; ancillary leases or agreements, such as agreements with tenants for cellular towers, ATMs, and short-term or seasonal retail (e.g., Halloween or Christmas-related retail); and reciprocal easement agreements. The agreements range in term from less than one year to 25 or more years, with certain agreements containing renewal options. These renewal options range from as little as one month to five or more years. The Company’s retail shopping center leases generally require tenants to pay a portion of property operating expenses such as common area expenses, utilities, insurance, and real estate taxes, and certain capital expenditures related to the maintenance of the Company’s properties.
Additionally, certain leases may require variable lease payments associated with percentage rents, which are calculated based on underlying tenant sales. The Company recognized $ 4.0 million and $ 4.3 million of income based on percentage rents for the three months ended March 31, 2025 and 2024, respectively. These amounts are included in Rental income on the Company’s unaudited Condensed Consolidated Statements of Operations.
19
10. Leases
The Company periodically enters into agreements in which it is the lessee, including ground leases for shopping centers that it operates and office leases for administrative space. The agreements range in term from less than one year to 50 or more years, with certain agreements containing renewal options for up to an additional 100 years. Upon lease execution, the Company recognizes an operating lease right-of-use ("ROU") asset and an operating lease liability based on the present value of the minimum lease payments over the non-cancelable lease term. As of March 31, 2025, the Company does not include any prospective renewal or termination options in its ROU assets or lease liabilities, as the exercise of such options is not reasonably certain. Certain agreements require the Company to pay a portion of property operating expenses, such as common area expenses, utilities, insurance, and real estate taxes, and certain capital expenditures related to the maintenance of the properties. These payments are not included in the calculation of the ROU asset or lease liability and are presented as variable lease costs. The following tables present additional information pertaining to the Company’s operating leases:
Three Months Ended March 31,
Supplemental Statements of Operations Information 2025 2024
Operating lease costs $ 1,687 $ 282
Variable lease costs 76 116
Total lease costs $ 1,763 $ 398
Three Months Ended March 31,
Supplemental Statements of Cash Flows Information 2025 2024
Operating cash outflows from operating leases $ 1,578 $ 1,513
ROU assets obtained in exchange for operating lease liabilities 3,475 —
ROU asset reduction due to dispositions, held for sale, and lease modifications — ( 6,581 )
Operating Lease Liabilities As of
March 31, 2025
Future minimum operating lease payments:
2025 (remaining nine months) $ 4,645
2026 5,391
2027 3,967
2028 4,046
2029 4,007
2030 3,492
Thereafter 96,215
Total future minimum operating lease payments 121,763
Less: imputed interest ( 77,822 )
Operating lease liabilities $ 43,941
Supplemental Balance Sheets Information As of
March 31, 2025 As of
December 31, 2024
Operating lease liabilities (1)(2)
$ 43,941 $ 41,467
ROU assets (1)(3)
41,136 38,784
(1) As of March 31, 2025 and December 31, 2024, the weighted average remaining lease term was 27.5 years and 28.7 years, respectively, and the weighted average discount rate was 6.28 % and 6.28 %, respectively.
(2) These amounts are included in Accounts payable, accrued expenses and other liabilities on the Company’s unaudited Condensed Consolidated Balance Sheets.
(3) These amounts are included in Other assets on the Company’s unaudited Condensed Consolidated Balance Sheets.
As of March 31, 2025 there were no material leases that have been executed but not yet commenced.
20
11. Equity and Capital
ATM Program
In November 2022, the Company renewed its at-the-market equity offering program (the "ATM Program") through which the Company may sell, from time to time, up to an aggregate of $ 400.0 million of its common stock through sales agents. The ATM Program also provides that the Company may enter into forward contracts for shares of its common stock with forward sellers and forward purchasers. The ATM Program is scheduled to expire on November 1, 2025, unless earlier terminated or extended by the Company, sales agents, forward sellers, and forward purchasers. During the three months ended March 31, 2025 and 2024, the Company did not issue any shares of common stock under the ATM Program. As of March 31, 2025, $ 283.4 million of common stock remained available for issuance under the ATM Program.
Share Repurchase Program
In November 2022, the Company renewed its share repurchase program (the "Repurchase Program") for up to $ 400.0 million of its common stock. The Repurchase Program is scheduled to expire on November 1, 2025, unless suspended or extended by the Company's board of directors. During the three months ended March 31, 2025 and 2024, the Company did not repurchase any shares of common stock. As of March 31, 2025, the Repurchase Program had $ 400.0 million of available repurchase capacity.
Common Stock
In connection with the vesting of restricted stock units ("RSUs") under the Company’s equity-based compensation plan, the Company withholds shares to satisfy tax withholding obligations. During the three months ended March 31, 2025 and 2024, the Company withheld 0.4 million and 0.6 million shares of its common stock, respectively.
Dividends and Distributions
During the three months ended March 31, 2025 and 2024, the Company's board of directors declared common stock dividends and OP Unit distributions of $ 0.2875 per share/unit and $ 0.2725 per share/unit, respectively. As of March 31, 2025 and December 31, 2024, the Company had declared but unpaid common stock dividends and OP Unit distributions of $ 90.8 million and $ 91.8 million, respectively. These amounts are included in Accounts payable, accrued expenses and other liabilities on the Company’s unaudited Condensed Consolidated Balance Sheets.
Non-controlling interests
During the year ended December 31, 2024, the Company completed the acquisition of 100 % of the common equity in entities owning North Ridge Shopping Center and The Plaza at Buckland Hills. The acquired entities have issued and outstanding $ 0.2 million of redeemable preferred equity, which the Company did not acquire and is reflected in Non-controlling interests on the Company’s unaudited Condensed Consolidated Balance Sheets.
12. Stock Based Compensation
In February 2022, the Company's board of directors approved the 2022 Omnibus Incentive Plan (the "Plan") and in April 2022, the Company's stockholders approved the Plan. The Plan provides for a maximum of 10.0 million shares of the Company’s common stock to be issued for qualified and non-qualified options, stock appreciation rights, restricted stock, RSUs, OP Units, performance awards, and other stock-based awards. Prior to the approval of the Plan, awards were issued under the 2013 Omnibus Incentive Plan that the Company's board of directors approved in 2013.
21
During the three months ended March 31, 2025 and the year ended December 31, 2024, the Company granted RSUs to certain employees. The RSUs are divided into multiple tranches, which are all subject to service-based vesting conditions. Certain tranches are also subject to performance-based or market-based criteria, which contain a threshold, target, above target, and maximum number of units that can be earned. The number of units actually earned for each tranche is determined based on performance during a specified performance period. Tranches that only have a service-based component can only earn a target number of units. The aggregate number of RSUs granted, assuming the achievement of target level performance, was 0.6 million and 0.8 million for the three months ended March 31, 2025 and the year ended December 31, 2024, respectively, with vesting periods ranging from one to five years . For the service-based and performance-based RSU's granted, fair value is based on the Company's grant date stock price or the grant date stock price adjusted for dividend or dividend equivalent rights, when applicable. For the market-based RSUs granted, fair value is based on a Monte Carlo simulation model that assesses the probability of satisfying the market performance hurdles over the remainder of the performance period based on the Company’s historical common stock performance relative to the other companies within the FTSE Nareit Equity Shopping Centers Index as well as the following significant assumptions:
Assumption Three Months Ended March 31, 2025 Year Ended,
December 31, 2024
Volatility 20.0 % - 26.0 %
23.0 % - 28.0 %
Weighted average risk-free interest rate 4.24 % - 4.24 %
4.03 % - 4.92 %
Weighted average common stock dividend yield 4.3 % - 4.5 %
4.4 % - 4.7 %
During the three months ended March 31, 2025 and 2024, the Company recognized $ 4.6 million and $ 3.8 million of equity compensation expense, respectively, of which $ 0.5 million and $ 0.4 million was capitalized, respectively. These amounts are included in General and administrative expense on the Company’s unaudited Condensed Consolidated Statements of Operations. As of March 31, 2025, the Company had $ 25.2 million of total unrecognized compensation expense related to unvested stock compensation, which is expected to be recognized over a weighted average period of approximately 2.4 years.
22
13. Earnings per Share
Basic earnings per share ("EPS") is calculated by dividing net income attributable to the Company’s common stockholders, including any participating securities, by the weighted average number of shares outstanding for the period. Certain restricted shares issued pursuant to the Company’s share-based compensation program are considered participating securities, as such stockholders have rights to receive non-forfeitable dividends. Fully-diluted EPS reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into shares of common stock. Unvested RSUs are not allocated net losses and/or any excess of dividends declared over net income, as such amounts are allocated entirely to the Company’s common stock.
The following table provides a reconciliation of the numerator and denominator of the EPS calculations for the three months ended March 31, 2025 and 2024 (dollars in thousands, except per share data):
Three Months Ended
March 31,
2025 2024
Computation of Basic Earnings Per Share:
Net income $ 69,737 $ 88,905
Net income attributable to non-controlling interests ( 8 ) —
Non-forfeitable dividends on unvested restricted shares ( 173 ) ( 187 )
Net income attributable to the Company’s common stockholders for basic earnings per share $ 69,556 $ 88,718
Weighted average number shares outstanding – basic 306,766 302,021
Basic earnings per share attributable to the Company’s common stockholders:
Net income per share $ 0.23 $ 0.29
Computation of Diluted Earnings Per Share:
Net income attributable to the Company’s common stockholders for diluted earnings per share $ 69,556 $ 88,718
Weighted average shares outstanding – basic 306,766 302,021
Effect of dilutive securities:
Equity awards 486 691
Weighted average shares outstanding – diluted 307,252 302,712
Diluted earnings per share attributable to the Company’s common stockholders:
Net income per share $ 0.23 $ 0.29
23
14. Earnings per Unit
Basic earnings per unit is calculated by dividing net income attributable to the Operating Partnership’s common unitholders, including any participating securities, by the weighted average number of partnership common units outstanding for the period. Certain restricted units issued pursuant to the Company’s share-based compensation program are considered participating securities, as such unitholders have rights to receive non-forfeitable dividends. Fully-diluted earnings per unit reflects the potential dilution that could occur if securities or other contracts to issue common units were exercised or converted into common units. Unvested RSUs are not allocated net losses and/or any excess of dividends declared over net income, as such amounts are allocated entirely to the Operating Partnership’s common units.
The following table provides a reconciliation of the numerator and denominator of the earnings per unit calculations for the three months ended March 31, 2025 and 2024 (dollars in thousands, except per unit data):
Three Months Ended
March 31,
2025 2024
Computation of Basic Earnings Per Unit:
Net income $ 69,737 $ 88,905
Net income attributable to non-controlling interests ( 8 ) —
Non-forfeitable dividends on unvested restricted units ( 173 ) ( 187 )
Net income attributable to the Operating Partnership’s common units for basic earnings per unit $ 69,556 $ 88,718
Weighted average number common units outstanding – basic 306,766 302,021
Basic earnings per unit attributable to the Operating Partnership’s common units:
Net income per unit $ 0.23 $ 0.29
Computation of Diluted Earnings Per Unit:
Net income attributable to the Operating Partnership’s common units for diluted earnings per unit $ 69,556 $ 88,718
Weighted average common units outstanding – basic 306,766 302,021
Effect of dilutive securities:
Equity awards 486 691
Weighted average common units outstanding – diluted 307,252 302,712
Diluted earnings per unit attributable to the Operating Partnership’s common units:
Net income per unit $ 0.23 $ 0.29
24
15. Commitments and Contingencies
Legal Matters
The Company is not presently involved in any material litigation arising outside the ordinary course of business. However, the Company is involved in routine litigation arising in the ordinary course of business, none of which the Company believes, individually or in the aggregate, taking into account existing reserves, will have a material impact on the Company’s financial condition, operating results, or cash flows.
Environmental Matters
Under various federal, state, and local laws, ordinances, and regulations, the Company may be or become liable for the costs of removal or remediation of certain hazardous or toxic substances released on or in the Company’s properties or disposed of by the Company or its tenants, as well as certain other potential costs that could relate to hazardous or toxic substances (including governmental fines and injuries to persons and property). The Company maintains a reserve for currently known environmental matters and does not believe they will have a material impact on the Company’s financial condition, operating results, or cash flows. During the three months ended March 31, 2025 and 2024, the Company did no t incur any material governmental fines resulting from environmental matters.
16. Segment Reporting
The Company operates and derives revenue from its Portfolio of community and neighborhood shopping centers. As of March 31, 2025, the properties in the Portfolio are located across 30 states throughout 104 metropolitan markets. The Chief Executive Officer serves as the Company's Chief Operating Decision Maker (the "CODM") and evaluates performance and resource allocation on a Portfolio basis. Additionally, the Company does not distinguish its principal business or group its operations on a geographical basis for purposes of measuring performance. Accordingly, the Company has a single operating and reportable segment (the "Reporting Segment") for disclosure purposes in accordance with GAAP.
Net income attributable to Brixmor Property Group Inc., as presented on the Company's unaudited Condensed Consolidated Statements of Operations is a metric utilized by the CODM to assess the Reporting Segment's performance and allocate resources. Total assets, as presented on the Company's unaudited Condensed Consolidated Balance Sheets is used to measure the Reporting Segment's assets.
25
The following table presents revenues and significant segment expenses for the three months ended March 31, 2025 and 2024:
Three Months Ended March 31,
2025 2024
Total revenues $ 337,512 $ 320,241
Operating costs ( 39,211 ) ( 37,157 )
Real estate taxes ( 44,893 ) ( 41,408 )
Depreciation and amortization ( 105,597 ) ( 91,218 )
General and administrative (1)
( 28,173 ) ( 28,491 )
Interest expense ( 54,084 ) ( 51,488 )
Other segment items (2)
4,175 18,426
Segment net income $ 69,729 $ 88,905
Reconciliation of Segment net income to Net income attributable to Brixmor Property Group Inc.
Adjustments — —
Net income attributable to Brixmor Property Group Inc. $ 69,729 $ 88,905
(1) The following table presents General and administrative expense for the three months ended March 31, 2025 and 2024:
Three Months Ended March 31,
2025 2024
Employee compensation, net $ ( 22,421 ) $ ( 23,820 )
Other general and administrative, net ( 5,752 ) ( 4,671 )
Total general and administrative $ ( 28,173 ) $ ( 28,491 )
(2) Other segment items for the Company include Dividends and interest, Gain on sale of real estate assets, Gain (loss) on extinguishment of debt, net, Other, and Net income attributable to non-controlling interests. See the Company's unaudited Condensed Consolidated Statements of Operations for additional information on these amounts.
17. Related Party Transactions
As of March 31, 2025 and December 31, 2024, there were no material receivables from or payables to related parties. During the three months ended March 31, 2025 and 2024, the Company did not engage in any material related-party transactions.
18. Subsequent Events
In preparing the Company's unaudited Condensed Consolidated Financial Statements, the Company has evaluated events and transactions occurring after March 31, 2025 for recognition and/or disclosure purposes. Based on this evaluation, there were no subsequent events from March 31, 2025 through the date the financial statements were issued other than the following:
• On April 24, 2025, the Operating Partnership amended and restated its Revolving Facility and Term Loan Facility. The amendments provide for (i) revolving loan commitments of $ 1.25 billion under the Revolving Facility, scheduled to mature on April 30, 2029 (extending the applicable scheduled maturity date from June 30, 2026); and (ii) a continuation of the existing $ 500.0 million Term Loan Facility scheduled to mature on April 30, 2030 (extending the applicable scheduled maturity date from July 26, 2027). The Revolving Facility includes two six-month maturity extension options, the exercise of which are subject to customary conditions and the payment of a fee on the extended commitments. The interest rate applicable to the Revolving Facility was lowered (for the margins based on the Operating Partnership’s current credit ratings) to SOFR plus 85 basis points from an adjusted SOFR rate plus 85 basis points and the interest rate applicable to the Term Loan Facility was lowered (for the margins based on the Operating Partnership’s current credit ratings), to SOFR plus 95 basis points from an adjusted SOFR rate plus 95 basis points. The Unsecured Credit Facility provides the Company with the ability to obtain more favorable pricing in certain circumstances when the Company’s leverage ratio meets defined targets. The total capacity under the Unsecured Credit Facility as amended and restated on April 24, 2025 is $ 1.75 billion .
26
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.