MSFT 442.57 0.2242% AAPL 212.49 -0.8168% NVDA 131.88 1.7514% GOOGL 176.79 0.9306% GOOG 178.37 0.9223% AMZN 183.66 -0.0925% META 504.16 0.0119% AVGO 1735.04 3.3383% TSLA 178.01 -2.4442% TSM 172.51 -0.2313% LLY 878.45 -0.5525% V 270.66 -0.1954% JPM 193.78 0.062% UNH 497.12 -0.0362% NVO 142.5 0.007% WMT 67.02 0.4798% LVMUY 152.71 -2.9488% XOM 109.15 -0.8088% LVMHF 762.6 -3.1004% MA 444.63 -0.0831%

Brandywine Realty Trust

Real Estate US BDN

4.58USD
-0.01(0.22%)

Last update at 2024-06-14T20:10:00Z

Day Range

4.514.59
LowHigh

52 Week Range

3.176.45
LowHigh

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Income before tax 54.05M 12.41M 307.10M 34.54M 137.71M
Minority interest -0.16800M -0.07700M 1.82M 0.33M 1.02M
Net income 53.82M 12.29M 305.53M 34.27M 136.32M
Selling general administrative 35.01M 30.15M 30.29M 32.16M 27.80M
Selling and marketing expenses - - - - -
Gross profit 311.70M 298.51M 329.40M 354.57M 326.32M
Reconciled depreciation 177.98M 178.10M 188.28M 210.00M 174.26M
Ebit 119.73M 71.98M 91.35M 114.79M 284.25M
Ebitda 283.30M 250.09M 279.63M 323.68M 458.51M
Depreciation and amortization 163.57M 178.10M 188.28M 208.90M 174.26M
Non operating income net other -23.63700M -21.23800M -19.54900M -10.37200M -13.13100M
Operating income 119.73M 71.98M 91.35M 114.79M 52.55M
Other operating expenses 407.39M 396.57M 424.03M 468.01M 420.08M
Interest expense 71.86M 62.62M 73.91M 81.51M 80.70M
Tax provision 0.06M 0.05M -0.22400M 0.01M 0.42M
Interest income 91.97M 8.29M 1.94M 2.32M 4.70M
Net interest income -69.95000M -57.15800M -74.87600M -81.96200M -75.99400M
Extraordinary items - - - - -
Non recurring 4.66M - - - 71.71M
Other items - - - - -
Income tax expense 0.06M 0.05M -0.22400M 0.01M 0.42M
Total revenue 506.10M 486.82M 534.85M 580.42M 544.35M
Total operating expenses 212.99M 208.26M 218.57M 242.16M 202.06M
Cost of revenue 194.40M 188.31M 205.46M 225.85M 218.02M
Total other income expense net -65.68300M -59.57200M 215.75M -80.24500M 89.44M
Discontinued operations - - - - -
Net income from continuing ops 53.99M 12.37M 307.33M 34.53M 137.29M
Net income applicable to common shares 53.37M 11.87M 305.12M 33.87M 135.96M
Preferred stock and other adjustments - - - - -
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Total assets 3874.51M 3846.20M 3900.11M 4072.49M 5658.75M
Intangible assets 54.03M 56.32M 87.75M 124.44M 171.35M
Earning assets - - - - -
Other current assets 0.26M 0.56M 7.35M 7.35M 11.60M
Total liab 2241.17M 2144.98M 2095.46M 2384.19M 3903.11M
Total stockholder equity 1625.63M 1690.27M 1794.14M 1677.88M 1738.97M
Deferred long term liab 96.64M 86.86M 84.86M 95.56M 91.08M
Other current liab 32.79M 32.77M 32.71M 33.81M 33.63M
Common stock 1.72M 1.71M 1.71M 1.77M 1.77M
Capital stock 1.72M 1.71M 1.71M 1.77M 1.77M
Retained earnings -1533.21000M -1456.21100M -1338.15500M -1513.67700M 654.09M
Other liab 86.22M 85.51M 87.42M 67.61M 78.57M
Good will - - 87.75M 124.44M 171.35M
Other assets 3628.07M 1242.84M 3791.66M 346.28M 1560.23M
Cash 17.55M 27.46M 46.34M 90.50M 22.84M
Cash and equivalents 17.55M 27.46M 46.34M 90.50M 22.84M
Total current liabilities 278.81M 229.76M 176.08M 178.97M 280.12M
Current deferred revenue 25.08M 23.85M 21.40M 35.28M 28.29M
Net debt 1970.65M 1849.09M 1807.01M 2076.47M 2005.20M
Short term debt 88.50M 23.00M 643.72M 0.00000M 92.50M
Short long term debt 88.50M 23.00M - - 92.50M
Short long term debt total 1988.20M 1876.55M 1853.35M 2166.97M 2028.05M
Other stockholder equity 3153.23M 3146.79M 3138.15M 3192.16M 1016.94M
Property plant equipment 2904.79M 2812.70M 2966.01M 3371.23M 3364.52M
Total current assets 208.32M 207.11M 222.60M 288.36M 216.08M
Long term investments 567.63M 435.51M 401.33M 120.29M 169.10M
Net tangible assets 1625.63M 1661.71M 1745.57M 1593.03M 1688.90M
Short term investments - 2535.47M - - -
Net receivables 190.77M 179.09M 168.91M 190.51M 181.64M
Long term debt 1965.04M 1853.59M 1830.60M 2144.42M 1935.55M
Inventory - - - - -
Accounts payable 132.44M 150.15M 121.98M 109.87M 125.70M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity 7.70M 10.95M 10.51M 10.43M 12.32M
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 3.90M -2.02000M -7.56100M -2.37000M 5.03M
Additional paid in capital - - - - -
Common stock total equity 1.72M 1.71M 1.71M 1.77M 1.77M
Preferred stock total equity - - - - -
Retained earnings total equity -2709.40500M -2578.58300M - - -2183.90900M
Treasury stock - -18.49100M -17.51600M -16.21600M -14.02100M
Accumulated amortization - - - - -
Non currrent assets other 3024.85M 3147.26M 3188.42M 3539.40M 3542.00M
Deferred long term asset charges - - - - -
Non current assets total 3666.18M 3639.09M 3677.51M 3784.14M 3882.44M
Capital lease obligations 23.17M 22.96M 22.76M 44.82M 31.78M
Long term debt total 1965.04M 1853.59M 1830.60M 2144.42M 1935.55M
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Investments -47.90400M -13.99500M -114.88400M -40.38100M -200.92100M
Change to liabilities 7.91M 3.44M 28.93M -14.71400M 15.48M
Total cashflows from investing activities -190.58900M -100.31500M 18.29M -130.65900M -214.50600M
Net borrowings 109.49M 23.00M -94.99300M 114.31M -33.11000M
Total cash from financing activities -28.63100M -109.33600M -288.18900M -35.61200M -193.07400M
Change to operating activities 1.38M -18.86000M 9.52M 0.25M -11.43200M
Net income 53.99M 12.37M 307.33M 34.53M 137.29M
Change in cash -9.91300M -18.77700M -44.09300M 67.96M -180.23100M
Begin period cash flow 28.30M 47.08M 91.17M 23.21M 203.44M
End period cash flow 18.39M 28.30M 47.08M 91.17M 23.21M
Total cash from operating activities 209.31M 190.87M 225.81M 234.23M 227.35M
Issuance of capital stock - - 0.00000M 0.00000M 0.42M
Depreciation 177.98M 178.10M 188.28M 210.00M 174.26M
Other cashflows from investing activities -50.22200M -56.05100M 240.54M -13.08600M 282.14M
Dividends paid 130.72M 130.25M 131.15M 134.89M 129.92M
Change to inventory - -2.97400M 5.60M -12.57900M -
Change to account receivables 1.33M 2.51M -2.03100M -0.24800M 3.52M
Sale purchase of stock -4.00600M -2.33400M -60.00000M -17.28200M -28.88400M
Other cashflows from financing activities 814.73M 2.08M -0.74700M -1.93800M 450.50M
Change to netincome -11.59200M 4.13M -282.21000M 3.17M 73.75M
Capital expenditures 263.01M 135.12M 160.25M 198.30M 212.60M
Change receivables 1.33M 2.51M -2.03100M -0.24800M 3.52M
Cash flows other operating -15.56600M -5.18200M -11.96200M 7.39M -176.81400M
Exchange rate changes - - - - -
Cash and cash equivalents changes -9.91300M -18.77700M -44.09300M 67.96M -180.23100M
Change in working capital 9.68M -10.39400M 9.72M 3.73M 7.69M
Stock based compensation 8.94M 7.13M 6.63M 6.88M 5.72M
Other non cash items -41.34300M 3.62M -285.92300M -20.91700M -98.02600M
Free cash flow -53.70700M 55.75M 65.56M 35.93M 14.75M

Fundamentals

  • Previous Close 4.59
  • Market Cap913.13M
  • Volume726337
  • P/E Ratio-
  • Dividend Yield11.36%
  • EBITDA225.53M
  • Revenue TTM483.62M
  • Revenue Per Share TTM2.81
  • Gross Profit TTM 290.11M
  • Diluted EPS TTM-0.06

Peer Comparison

Sector: Real Estate Industry: REIT - Office

Company Change (USD) Price (USD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
BDN
Brandywine Realty Trust
-0.01 0.22% 4.58 - 5.71 1.86 0.59 5.85 11.08
ARE
Alexandria Real Estate Equities Inc
-0.76 0.65% 116.32 93.58 16.69 7.85 1.18 11.89 21.29
BXP
Boston Properties Inc
0.34 0.55% 61.64 57.62 29.59 3.74 1.92 7.97 15.55
GECFF
Gecina SA
- -% 107.18 - 18.42 11.51 0.70 19.50 -18.1681
VNO
Vornado Realty Trust
0.03 0.12% 25.43 - 1250.00 4.65 1.23 8.18 33.48

Reports Covered

Stock Research & News

Profile

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 and Austin markets. Organized as a real estate investment trust (REIT), we own, develop, lease and manage an urban, town center and transit-oriented portfolio comprising 160 properties and 22.6 million square feet as of September 30, 2023 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.

Brandywine Realty Trust

2929 Walnut Street, Philadelphia, PA, United States, 19104

Key Executives

Name Title Year Born
Mr. Gerard H. Sweeney Pres, CEO & Trustee 1957
Mr. Thomas E. Wirth CPA, CPA Exec. VP & CFO 1962
Mr. George D. Johnstone Exec. VP of Operations 1964
Mr. H. Jeffrey DeVuono Exec. VP of Life Science & Regional Managing Director ? PA Region 1966
Mr. William D. Redd Exec. VP & Sr. MD of Austin and Metro DC Regions 1956
Mr. George S. Hasenecz Sr. VP of Investments NA
Mr. Daniel Palazzo CPA, CPA VP, Chief Accounting Officer & Treasurer 1971
Mr. James Kurek VP and Chief Technology & Innovation Officer NA
Mr. Shawn Neuman Sr. VP, Gen. Counsel & Sec. 1980
Ms. Laura Krebs Miller VP of Marketing, Media & Brand Management NA

Disclaimer - Data Powered by EOD Historical Data (“EODHD”). All CFDs (stocks, indices, mutual funds, ETFs), and Forex are not provided by exchanges but rather by market makers, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. EODHD is not using exchanges data feeds for the pricing data, EODHD is using OTC, peer to peer trades and trading platforms over 100+ sources, EODHD is aggregating its data feeds via VWAP method. Therefore, EOD Historical Data doesn’t bear any responsibility for any trading losses you might incur as a result of using this data. EOD Historical Data or anyone involved with EOD Historical Data will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible. EOD Historical Data does not give any warranties (including, without limitation, as to merchantability or fitness for a particular purpose or use).