- 米国企業
- BRANDYWINE REALTY TRUST
BRANDYWINE REALTY TRUSTBDN
時価総額
PER
2010年 12月31日 | 2011年 12月31日 | 2012年 12月31日 | 2013年 12月31日 | 2014年 12月31日 | 2015年 12月31日 | 2016年 12月31日 | 2017年 12月31日 | 2018年 12月31日 | 2019年 12月31日 | 2020年 12月31日 | 2021年 12月31日 | 2022年 12月31日 | 2023年 12月31日 | |
Operating properties | 4,834 | 4,793 | 4,726 | 4,669 | 4,604 | 3,693 | - | - | - | - | 3,474 | 3,473 | 3,617 | 3,542 |
Accumulated depreciation | 776 | 866 | 955 | 984 | 1,068 | 867 | 852 | 895 | 865 | 973 | 897 | 957 | 1,063 | 1,132 |
Operating Lease, Right-of-Use Asset | - | - | - | - | - | - | - | - | - | 22 | 21 | 20 | 20 | 19 |
Operating real estate investments, net | - | - | - | - | - | 2,826 | 2,734 | 2,937 | 3,088 | 3,055 | 2,599 | 2,535 | 2,574 | 2,429 |
Development in Process | 33 | 25 | 49 | 74 | 201 | 269 | 297 | 121 | 150 | 181 | 210 | 277 | 219 | 136 |
Land held for development | 110 | 109 | 102 | 93 | 91 | 130 | 151 | 98 | 86 | 96 | 118 | 115 | 76 | 83 |
Prepaid Expense | - | - | - | - | - | - | - | - | 40 | 40 | 39 | 28 | 36 | 28 |
Total real estate investments, net | 4,058 | 3,927 | 3,772 | 3,853 | 3,828 | 3,225 | 3,182 | 3,157 | 3,365 | 3,371 | 2,966 | 2,955 | 2,905 | 2,675 |
Assets held for sale, net | - | - | - | - | 18 | 584 | 42 | 0 | 12 | 7 | 7 | 1 | - | - |
Cash and cash equivalents | 17 | 0 | 2 | 263 | 258 | 57 | 194 | 202 | 23 | 90 | 46 | 27 | 18 | 58 |
Cash and cash equivalents | 17 | 0 | 2 | 263 | 258 | 57 | 194 | 202 | 23 | 90 | 46 | 27 | 18 | 58 |
Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | 9 |
Accounts receivable | 16 | 15 | 13 | 17 | 19 | 17 | 12 | 18 | 16 | 16 | 14 | 12 | 11 | 12 |
Deferred Rent Receivables, Net | 96 | 108 | 122 | 126 | 134 | 145 | 150 | 170 | 165 | 174 | 155 | 167 | 180 | 187 |
Equity Method Investments In Asset Position | - | - | - | - | - | - | - | - | - | - | 401 | 436 | 568 | 601 |
Deferred Costs | - | - | - | - | - | - | 91 | 97 | 91 | 96 | 85 | 87 | 97 | 96 |
Intangible assets, net | - | - | - | - | - | - | - | - | - | - | - | - | 18 | 8 |
Other assets | 55 | 53 | 53 | 62 | 65 | 72 | 74 | 92 | 126 | 116 | 177 | 133 | 79 | 86 |
Total assets | 4,690 | 4,558 | 4,507 | 4,765 | 4,859 | 4,555 | 4,099 | 3,995 | 4,099 | 4,076 | 3,900 | 3,846 | 3,875 | 3,732 |
Long-Term Line of Credit | 183 | 276 | 69 | - | - | - | - | - | 93 | - | - | 23 | 89 | - |
Secured Debt | 712 | 511 | 443 | 670 | 655 | 546 | 322 | 317 | 321 | 314 | - | - | - | 256 |
Unsecured Debt | 183 | 38 | 450 | 450 | 200 | 248 | 248 | 248 | 248 | 249 | 249 | 250 | 248 | 318 |
Long-Term Line of Credit | 183 | 276 | 69 | - | - | - | - | - | 93 | - | - | 23 | 89 | - |
Senior Notes | 1,353 | 1,570 | 1,503 | 1,475 | 1,597 | 1,591 | 1,443 | 1,365 | 1,367 | 1,582 | 1,582 | 1,581 | 1,628 | 1,565 |
Unsecured Debt | 183 | 38 | 450 | 450 | 200 | 248 | 248 | 248 | 248 | 249 | 249 | 250 | 248 | 318 |
Accounts payable and accrued expenses | 72 | 70 | 72 | 84 | 96 | 100 | 103 | 107 | 126 | 113 | 122 | 150 | 132 | 124 |
Senior Notes | 1,353 | 1,570 | 1,503 | 1,475 | 1,597 | 1,591 | 1,443 | 1,365 | 1,367 | 1,582 | 1,582 | 1,581 | 1,628 | 1,565 |
Dividends Payable | 23 | 24 | 24 | 26 | 29 | 28 | 30 | 32 | 34 | 34 | 33 | 33 | 33 | 26 |
Accounts payable and accrued expenses | 72 | 70 | 72 | 84 | 96 | 100 | 103 | 107 | 126 | 113 | 122 | 150 | 132 | 124 |
Deferred income, gains and rent | - | - | - | - | - | - | - | - | 28 | 35 | 21 | 24 | 25 | 24 |
Dividends Payable | 23 | 24 | 24 | 26 | 29 | 28 | 30 | 32 | 34 | 34 | 33 | 33 | 33 | 26 |
Intangible liabilities, net | - | - | - | - | - | - | - | - | - | - | - | - | 10 | 8 |
Deferred income, gains and rent | - | - | - | - | - | - | - | - | 28 | 35 | 21 | 24 | 25 | 24 |
Operating Lease, Liability | - | - | - | - | - | - | - | - | - | 23 | 23 | 23 | 23 | 23 |
Intangible liabilities, net | - | - | - | - | - | - | - | - | - | - | - | - | 10 | 8 |
Other liabilities | 37 | 46 | 56 | 33 | 38 | 31 | 19 | 16 | 18 | 16 | 48 | 49 | 52 | 64 |
Operating Lease, Liability | - | - | - | - | - | - | - | - | - | 23 | 23 | 23 | 23 | 23 |
Total liabilities | 2,713 | 2,668 | 2,733 | 2,844 | 2,700 | 2,602 | 2,216 | 2,149 | 2,266 | 2,388 | 2,095 | 2,145 | 2,241 | 2,408 |
Other liabilities | 37 | 46 | 56 | 33 | 38 | 31 | 19 | 16 | 18 | 16 | 48 | 49 | 52 | 64 |
Total liabilities | 2,713 | 2,668 | 2,733 | 2,844 | 2,700 | 2,602 | 2,216 | 2,149 | 2,266 | 2,388 | 2,095 | 2,145 | 2,241 | 2,408 |
Common Stock, Value, Issued | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Additional paid-in-capital | 2,671 | 2,776 | 2,780 | 2,972 | 3,315 | 3,253 | 3,259 | 3,219 | 3,201 | 3,192 | 3,138 | 3,147 | 3,153 | 3,164 |
Deferred Compensation Payable In Common Stock | -6 | -6 | -5 | -5 | 6 | 12 | 14 | 12 | 14 | 16 | 18 | 18 | 20 | 20 |
Common shares in grantor trust, 1,194,127 and 1,179,643 issued and outstanding as of December 31, 2023 and December 31, 2022, respectively | - | - | - | - | - | - | 14 | 12 | 14 | 16 | 18 | 18 | 20 | 20 |
Cumulative earnings | - | - | - | - | - | - | 539 | 660 | 797 | 805 | 1,110 | 1,122 | 1,176 | 979 |
Accumulated other comprehensive income (loss) | -2 | -6 | -16 | -3 | -5 | -5 | -2 | 2 | 5 | -2 | -8 | -2 | 4 | -1 |
Cumulative distributions | - | - | - | - | - | - | 1,932 | 2,054 | 2,184 | 2,318 | 2,448 | 2,579 | 2,709 | 2,827 |
Total Brandywine Realty Trust's equity | 1,978 | 1,890 | 1,774 | 1,921 | 2,159 | 1,952 | 1,883 | 1,847 | 1,833 | 1,688 | 1,805 | 1,701 | 1,633 | 1,324 |
Noncontrolling interests | 128 | 33 | 21 | 21 | 18 | 18 | 17 | 17 | 12 | 10 | 11 | 11 | 8 | 7 |
Total beneficiaries' equity | 1,978 | 1,890 | 1,774 | 1,921 | 2,159 | 1,952 | 1,883 | 1,847 | 1,833 | 1,688 | 1,805 | 1,701 | 1,633 | 1,324 |
Total liabilities and beneficiaries' equity | 4,690 | 4,558 | 4,507 | 4,765 | 4,859 | 4,555 | 4,099 | 3,995 | 4,099 | 4,076 | 3,900 | 3,846 | 3,875 | 3,732 |
Common Stock, Value, Issued | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Additional paid-in-capital | 2,671 | 2,776 | 2,780 | 2,972 | 3,315 | 3,253 | 3,259 | 3,219 | 3,201 | 3,192 | 3,138 | 3,147 | 3,153 | 3,164 |
Deferred Compensation Payable In Common Stock | -6 | -6 | -5 | -5 | 6 | 12 | 14 | 12 | 14 | 16 | 18 | 18 | 20 | 20 |
Common shares in grantor trust, 1,194,127 and 1,179,643 issued and outstanding as of December 31, 2023 and December 31, 2022, respectively | - | - | - | - | - | - | 14 | 12 | 14 | 16 | 18 | 18 | 20 | 20 |
Cumulative earnings | - | - | - | - | - | - | 539 | 660 | 797 | 805 | 1,110 | 1,122 | 1,176 | 979 |
Accumulated other comprehensive income (loss) | -2 | -6 | -16 | -3 | -5 | -5 | -2 | 2 | 5 | -2 | -8 | -2 | 4 | -1 |
Cumulative distributions | - | - | - | - | - | - | 1,932 | 2,054 | 2,184 | 2,318 | 2,448 | 2,579 | 2,709 | 2,827 |
Total Brandywine Realty Trust's equity | 1,978 | 1,890 | 1,774 | 1,921 | 2,159 | 1,952 | 1,883 | 1,847 | 1,833 | 1,688 | 1,805 | 1,701 | 1,633 | 1,324 |
Noncontrolling interests | 128 | 33 | 21 | 21 | 18 | 18 | 17 | 17 | 12 | 10 | 11 | 11 | 8 | 7 |
Total beneficiaries' equity | 1,978 | 1,890 | 1,774 | 1,921 | 2,159 | 1,952 | 1,883 | 1,847 | 1,833 | 1,688 | 1,805 | 1,701 | 1,633 | 1,324 |
Total liabilities and beneficiaries' equity | 4,690 | 4,558 | 4,507 | 4,765 | 4,859 | 4,555 | 4,099 | 3,995 | 4,099 | 4,076 | 3,900 | 3,846 | 3,875 | 3,732 |