Brandywine Realty Trust
BDN
NYSE4.26
Brandywine Realty Trust
NYSE:BDN
RECENT
PRICE
4.26
P/E
RATIO
17.20
(PEG:0.05)
P/E RATIO
RELATIVE
TO S&P
0.81
DIV
YLD
7.39%
High:
Low:
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Legends
Stock price
1.13 Beta (1.0 Market)
0
0
0
0
0
0
0
0
0
% total return 03/23:
Stock
S&P
1y.
0
0
3y.
0
0
5y.
0
0
0
Percent shares traded:
0
0
0
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
Fiscal year
7.40
0.12
(5.19)
1.69
7.84
0.65
(2.60)
1.86
6.96
0.50
0.64
1.94
5.20
0.07
(0.12)
0.63
4.30
(0.13)
(0.35)
0.66
4.30
(0.03)
0.05
0.66
3.91
0.05
0.41
0.67
3.67
0.28
0.41
0.64
3.59
0.04
(0.29)
0.63
3.38
(0.17)
(0.74)
0.64
3.00
0.23
(0.47)
0.67
2.97
0.69
0.11
0.66
3.08
0.77
0.08
0.73
3.30
0.19
0.20
0.77
3.11
1.78
0.38
0.76
2.85
0.07
0.33
0.76
2.95
0.31
0.71
0.00
Revenue per share
Earnings per share
Free Cash Flow per sh
Dividends per share
7.89
21.19
5.12
19.97
2.01
18.96
2.09
16.83
1.76
14.04
1.27
13.71
0.69
12.23
0.79
12.41
1.43
12.88
1.83
10.85
1.45
10.66
0.92
10.42
1.20
10.29
1.13
9.53
0.93
10.44
0.79
9.89
0.51
9.48
CAPEX per share
Book Value per share
90
87
87
112
132
135
143
153
166
178
175
175
177
176
172
171
171
Comm.Shares outs.(m)
- -
- -
- -
44.2
2.55
6.51%
29.5
1.37
13.20%
108.1
1.52
8.14%
(89.2)
(4.31)
5.74%
(323.6)
(19.85)
6.15%
250.0
16.81
5.82%
49.1
2.88
4.64%
357.4
19.69
4.20%
(83.2)
(4.15)
4.52%
64.8
2.92
4.48%
24.7
1.05
3.89%
20.6
0.83
4.63%
76.9
3.18
5.12%
6.4
0.17
6.72%
185.1
6.17
5.73%
32.2
1.52
0.03%
Avg. annual P/E ratio
P/E relative to S&P500
Avg. annual div. yield
Capital Structure (31/12/22 | Q4)
Total liabilities
$2,241 m.
Total assets
$3,875 m.
Long-term debt
- -
Cash and equiv.
$18 m.
Goodwill - -
Retained earnings $(1,402) m.
Common stock 172 m. shares
Market Capitalisation
$886 m. (as of 25/3/23)
582
18.2%
560
21.1%
562
20.6%
597
21.1%
603
5.6%
525
11.3%
520
19.9%
544
9.7%
580
19.8%
535
74.9%
487
19.2%
506
23.7%
Revenue (m)
Operating margin
219
(4)
199
7
199
43
209
7
219
(30)
190
40
179
121
174
136
210
34
188
306
178
12
178
53
Depreciation (m)
Net profit (m)
- -
(0.8)%
- -
1.2%
- -
7.6%
- -
1.2%
- -
(5.0)%
- -
7.6%
(0.5)%
23.2%
0.3%
25.0%
0.0%
5.9%
(0.1)%
57.1%
0.4%
2.5%
0.1%
10.5%
Income tax rate
Net profit margin
(70)
2,394
1,857
72
2,465
1,752
305
2,595
1,900
391
2,451
2,141
673
2,385
1,934
264
2,013
1,866
251
1,931
1,829
57
2,028
1,820
141
2,144
1,678
47
1,853
1,794
(23)
1,854
1,690
51
- -
1,626
Working capital (m)
Long-term debt (m)
Equity (m)
3.0%
2.9%
(0.2)%
3.3%
3.3%
0.4%
3.7%
3.6%
2.3%
2.9%
2.8%
0.3%
2.0%
1.9%
(1.6)%
3.2%
3.1%
2.2%
5.4%
5.1%
6.6%
5.5%
5.3%
7.5%
3.0%
2.9%
2.0%
10.2%
9.7%
17.0%
2.1%
2.0%
0.7%
3.3%
3.2%
3.3%
ROIC
Return on capital
Return on equity
Working Capital
2020
2021
2022
Cash assets
46
27
18
Receivables
169
179
191
Inventory
- -
- -
- -
Other
7
1
- -
Current assets
223
207
208
Acc. Payable
122
150
132
Debt due
- -
23
- -
Other
54
57
25
Current liab.
176
230
158
611.6%
- -
2,090.6%
- -
(1,356.1)%
368.3%
(127.6)%
(134.9)%
(1,401.5)%
480.5%
476.1%
- -
(190.2)%
(141.8)%
3.8%
832.2%
4.7%
1,073.8%
(293.6)%
423.5%
57.1%
291.6%
(959.9)%
237.8%
Plowback ratio
Div.&Repurch. to FCF
Brandywine Realty Trust (US) started trading on October 2, 1997 (cik: 0000790816), operates in the Real Estate sector (REIT—Office industry), has 324 full-time employees, and is led by Mr. Gerard H. Sweeney. Brandywine Realty Trust (NYSE: BDN) is one of the largest, publicly traded, full-service, integrated real estate companies in the United States with a core focus in the Philadelphia, Austin and Washington, D.C. markets. Organized as a real estate investment trust (REIT), we own, develop, lease and manage an urban, town center and transit-oriented portfolio comprising 175 properties and 24.7 million square feet as of December 31, 2020 which excludes assets held for sale. Our purpose is to shape, connect and inspire the world around us through our expertise, the relationships we foster, the communities in which we live and work, and the history we build together.
Annual rates
(avg rate of change)
Past
5 y.
Past
10 y.
Revenues
-1.56%
-0.92%
Cash flow
82.72%
15.61%
Earnings
238.76%
35.20%
Dividends
-24.82%
-7.68%
Book value
-2.63%
-1.50%
Insider trading
Type
Shares
Date
Johnstone George
InKind
1,034
02/16/23
Johnstone George
Award
44,021
02/16/23
Palazzo Daniel A
Award
14,493
02/16/23
Neuman Shawn
Award
25,074
02/16/23
Redd William D
InKind
1,069
02/16/23
Fiscal Year Ends
Quarterly Revenue (m)
Full fiscal year
I
II
III
IV
2020
145
137
126
127
535
2021
121
120
120
126
487
2022
128
124
126
129
506
Fiscal Year Ends
Earnings per share
Full fiscal year
I
II
III
IV
2020
0.05
0.02
1.60
0.11
1.78
2021
0.04
- -
0.01
0.03
0.07
2022
0.04
0.03
0.08
0.17
0.31
Fiscal Year Ends
Quarterly dividends paid
Full fiscal year
I
II
III
IV
2020
0.20
0.19
0.19
0.19
0.76
2021
0.19
0.19
0.19
0.19
0.76
2022
0.19
0.19
0.19
- -
0.57