US stock · Real Estate sector · REIT—Office
B
Brandywine Realty Trust
BDN
NYSE4.04
USD
-0.07
(-1.70%)
After Hours Market
17.20P/E
-31Forward P/E
0.81P/E to S&P500
696.621MMarket CAP
18.49%Div Yield
Upcoming Earnings
25 Jul
Shares Short
5/15/23
13.52M
Short % of Float
12.83%
Short % of Shares Outs.
7.86%
% Held by Insiders
1.99%
% Held by Institutions
94.48%
Beta
1.13
PEG Ratio
-4.57
52w. high/low
11.07/3.42
Avg. Daily Volume
2.22M
Return %
Stock
S&P 500
1 year
(61.41)
(9.05)
3 years
(53.68)
50.26
5 years
(67.83)
38.50
Scale: |
High
Low
19.86
3.39
12.01
2.45
13.57
9.82
12.84
6.77
12.98
9.25
16.06
12.10
16.33
13.60
17.13
11.63
17.05
11.22
18.69
15.63
18.29
12.32
16.18
12.40
16.25
7.48
15.16
10.63
14.88
5.95
7.25
5.04
Currency: USD
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
Revenue per share
7.84
6.96
5.20
4.30
4.30
3.91
3.67
3.59
3.38
3.00
2.97
3.08
3.30
3.11
2.85
2.95
Earnings per share
0.65
0.50
0.07
(0.13)
(0.03)
0.05
0.28
0.04
(0.17)
0.23
0.69
0.77
0.19
1.78
0.07
0.31
FCF per share
(2.60)
0.64
(0.12)
(0.35)
0.05
0.41
0.41
(0.29)
(0.74)
(0.47)
0.11
0.08
0.20
0.38
0.33
0.71
Dividends per share
1.86
1.94
0.63
0.66
0.66
0.67
0.64
0.63
0.64
0.67
0.66
0.73
0.77
0.76
0.76
0.00
CAPEX per share
5.12
2.01
2.09
1.76
1.27
0.69
0.79
1.43
1.83
1.45
0.92
1.20
1.13
0.93
0.79
0.51
Book Value per sh.
19.97
18.96
16.83
14.04
13.71
12.23
12.41
12.88
10.85
10.66
10.42
10.29
9.53
10.44
9.89
9.48
Comm.Shares outs.
87
87
112
132
135
143
153
166
178
175
175
177
176
172
171
171
Avg. annual P/E ratio
44.2
29.5
108.1
(89.2)
(323.6)
250.0
49.1
357.4
(83.2)
64.8
24.7
20.6
76.9
6.4
185.1
32.2
P/E to S&P500
2.5
1.4
1.5
(4.3)
(19.9)
16.8
2.9
19.7
(4.2)
2.9
1.0
0.8
3.2
0.2
6.2
1.5
Avg. annual div. yield
6.5%
13.2%
8.1%
5.7%
6.2%
5.8%
4.6%
4.2%
4.5%
4.5%
3.9%
4.6%
5.1%
6.7%
5.7%
0.0%
Revenue (m)
684
608
582
567
582
560
562
597
603
525
520
544
580
535
487
506
Operating margin
21.8%
21.6%
20.3%
17.7%
18.2%
21.1%
20.6%
21.1%
5.6%
11.3%
19.9%
9.7%
19.8%
74.9%
19.2%
23.7%
Depreciation (m)
244
199
160
193
219
199
199
209
219
190
179
174
210
188
178
178
Net profit (m)
56
43
8
(17)
(4)
7
43
7
(30)
40
121
136
34
306
12
53
Income tax rate
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
(0.5)%
0.3%
0.0%
(0.1)%
0.4%
0.1%
Net profit margin
8.3%
7.2%
1.4%
(3.0)%
(0.8)%
1.2%
7.6%
1.2%
(5.0)%
7.6%
23.2%
25.0%
5.9%
57.1%
2.5%
10.5%
Working capital (m)
4,626
29
(11)
(88)
(70)
72
305
391
673
264
251
57
141
47
(23)
51
Long-term debt (m)
3,101
2,754
2,455
2,430
2,394
2,465
2,595
2,451
2,385
2,013
1,931
2,028
2,144
1,853
1,854
- -
Equity (m)
1,743
1,657
1,883
1,850
1,857
1,752
1,900
2,141
1,934
1,866
1,829
1,820
1,678
1,794
1,690
1,626
ROIC
- -
- -
- -
2.7%
3.0%
3.3%
3.7%
2.9%
2.0%
3.2%
5.4%
5.5%
3.0%
10.2%
2.1%
3.3%
Return on capital
1.1%
4.1%
3.2%
2.6%
2.9%
3.3%
3.6%
2.8%
1.9%
3.1%
5.1%
5.3%
2.9%
9.7%
2.0%
3.2%
Return on equity
3.2%
2.6%
0.4%
(0.9)%
(0.2)%
0.4%
2.3%
0.3%
(1.6)%
2.2%
6.6%
7.5%
2.0%
17.0%
0.7%
3.3%
Plowback ratio
(187.6)%
(289.5)%
(779.7)%
611.6%
2,090.6%
(1,356.1)%
(127.6)%
(1,401.5)%
476.1%
(190.2)%
3.8%
4.7%
(293.6)%
57.1%
(959.9)%
99.2%
Div.&Repurch./FCF
(68.9)%
304.0%
1,329.6%
- -
- -
368.3%
(134.9)%
480.5%
- -
(141.8)%
832.2%
1,073.8%
423.5%
291.6%
237.8%
0.4%
Capital Structure
21 Feb · 2023 | Q4
All numbers in millions
Total liabilities
$ 2,241
Total assets
$ 3,875
Long-term debt
$ - -
Cash and equiv.
$ 18
Goodwill
$ - -
Retained earnings
$ (1,402)
Common stock
172
Enterprise Value
$ 679
Working Capital
Currency: USD, in millions
2020
2021
2022
Cash & Investments
46
27
18
Receivables
169
179
191
Inventory
- -
- -
- -
Other
7
(18)
(29)
Current assets
223
207
208
Acc. Payable
122
150
132
Debt due
- -
23
- -
Other
54
57
25
Current liabilities
176
230
158
Annual growth rates
(avg. rate of change)
1 year
5 years
10 years
Revenue
3.96%
(1.56)%
(0.92)%
Cash flow
119.78%
82.72%
15.61%
Earnings
334.27%
238.76%
35.20%
Dividends
(99.65)%
(24.82)%
(7.68)%
Book value
(3.82)%
(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
Quarterly Revenue
Currency: USD, in millions
Year
1Q
2Q
3Q
4Q
Total
2020
145
137
126
127
535
2021
121
120
120
126
487
2022
128
124
126
129
506
Earnings per share
Currency: USD
Year
1Q
2Q
3Q
4Q
Total
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
Quarterly dividends paid
Currency: USD
Year
1Q
2Q
3Q
4Q
Total
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
Company Description
Sector:
Real Estate
Industry:
REIT—Office
CEO:
Mr. Gerard H. Sweeney
Full-time employees:
324
City:
Philadelphia
Address:
2929 Walnut Street
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.