Research, Select, & Monitor Thursday, June 04, 2020 8:03:13 PM ET  
Trade Ideas The Market Industries Stocks Portfolio

Ticker Lookup
Brandywine Realty Trust$11.12$.151.37%

  Quote | Ranking | Chart | Valuations | Sentiment | Industry | News | Earnings | Analysts | More...

Your Target?

 Brandywine Realty Trust Announces First Quarter Results And Narrows 2019 Guidance
   Wednesday, April 24, 2019 4:30:00 PM ET

PHILADELPHIA, April 24, 2019 (GLOBE NEWSWIRE) -- Brandywine Realty Trust (NYSE:BDN) today reported its financial and operating results for the three months ended March 31, 2019.

Management Comments

“Our 2019 business plan is off to an excellent start,” stated Gerard H. Sweeney, President and Chief Executive Officer for Brandywine Realty Trust. “From an operating perspective, we are now 92% complete on our 2019 speculative revenue target and have experienced positive mark-to-market rent growth on both a cash and accrual basis. Based on our current leasing activity, for the second consecutive quarter, we are increasing our speculative revenue target by $0.5 million to $32.0 million. In addition to our positive operating results, we continue to increase our presence in Austin through our development pipeline. We commenced operations of Four Points 3 which is a fully-leased 165,000 square foot building located in Northwest Austin. We are also excited to have commenced our 204,000 square foot development located at 405 Colorado in Austin’s CBD and we signed a lease with our anchor tenant who will occupy 35% of the building. After a productive first quarter, we are narrowing our current 2019 guidance range from $1.37-$1.47 to $1.39-$1.45.”

First Quarter 2019 Highlights

Financial Results

  • Net income allocated to common shareholders; $3.9 million, or $0.02 per diluted share.
  • Funds from Operations (FFO); $60.1 million, or $0.34 per diluted share. 

Portfolio Results

  • Core portfolio was 92.1% occupied and 95.2% leased.
  • New and renewal leases signed: 930,000 square feet.
  • Tenant retention ratio: 66%.
  • Rental rate mark-to-market increased 14.6% on an accrual basis and increased 3.7% on a cash basis.
  • Same store net operating income: (0.1%) on an accrual basis and 4.0% on a cash basis.

2019 Business Plan Revisions

  • Speculative Revenue: An increase from $31.5 million to $32.0 million, 92% achieved.
  • Renewal Rate MTM: Increase range from 8-10% to 9-11% on an accrual basis.
  • Tenant Retention: Increase from 57% to 61%.

Recent Transaction Activity

Joint Venture Activity

  • Our northern Virginia joint venture in which we own a 15% equity interest, completed two portfolio mortgages with $207.3 million of initial borrowings. The first portfolio mortgage totaled $113.1 million and closed on March 29, 2019 and the second portfolio mortgage totaled $94.2 million and closed on April 11, 2019. After closing costs, we received net proceeds totaling $30.5 million in April 2019.


  • As previously announced, we have commenced the development of 405 Colorado located in the Austin, Texas CBD. The project is comprised of a 204,000 square foot office building above a structured parking garage containing 520 parking spaces. We have signed a lease with an anchor tenant that will occupy approximately 35% of the project and total estimated cost to develop is $114.0 million. We currently intend to fund the project with cash-on-hand and our unsecured line of credit.

2019 Finance / Capital Markets Activity

  • We have $160.5 million outstanding on our $600.0 million unsecured revolving credit facility as of March 31, 2019.
  • We have $14.4 million of cash and cash equivalents on-hand as of March 31, 2019.

Results for the Three Months Ended March 31, 2019

Net income allocated to common shares totaled $3.9 million, or $0.02 per diluted share, in the first quarter of 2019 compared to a net income allocated to common shares of $44.2 million, or $0.25 per diluted share in the first quarter of 2018. First quarter of 2018 results include gains on property sales totaling $37.3 million, or $0.21 per diluted share.

FFO available to common shares and units in the first quarter of 2019 totaled $60.1 million, or $0.34 per diluted share, versus $57.3 million or $0.32 per diluted share in the first quarter of 2018. Our first quarter 2019 payout ratio ($0.19 common share distribution / $0.34 FFO per diluted share) was 55.9%. 

Operating and Leasing Activity

In the first quarter of 2019, our Net Operating Income (NOI) excluding termination revenues and other income items decreased (0.1%) on an accrual basis and increased 4.0% on a cash basis for our 74 same store properties, which were 92.2% and 92.8% occupied on March 31, 2019 and March 31, 2018, respectively.

We leased approximately 930,000 square feet and commenced occupancy on 817,000 square feet during the first quarter of 2019. The first quarter occupancy activity includes 412,000 square feet of renewals, 233,000 square feet of new leases and 172,000 square feet of tenant expansions. We executed on an additional 509,000 square feet of new leases scheduled to commence subsequent to March 31, 2019.

We achieved a 66% tenant retention ratio in our core portfolio with net negative absorption of 66,000 square feet during the first quarter of 2019. First quarter rental rate growth increased 14.6% as our renewal rental rates increased 14.9% and our new lease/expansion rental rates increased 13.6%, all on an accrual basis.

At March 31, 2019, our core portfolio of 92 properties comprising 16.4 million square feet was 92.1% occupied and we are now 95.2% leased (reflecting new leases commencing after March 31, 2019).


On February 21, 2019, our Board of Trustees declared a quarterly cash dividend of $0.19 per common share and OP Unit that was paid on April 18, 2019 to holders of record on April 4, 2019.

2019 Earnings and FFO Guidance

Based on current plans and assumptions and subject to the risks and uncertainties more fully described in our Securities and Exchange Commission filings, we are adjusting our 2019 net income guidance of $0.29 - $0.39 to $0.18 - $0.24 per diluted share and 2019 FFO guidance of $1.37 - $1.47 to $1.39 - $1.45 per diluted share. This guidance is provided for informational purposes and is subject to change. The following is a reconciliation of the calculation of 2019 FFO and earnings per diluted share:

Guidance for 2019   Range
 Earnings per diluted share allocated to common shareholders $0.18to$0.24
 Plus: real estate depreciation, amortization 1.21 1.21
 FFO per diluted share $ 1.39to$ 1.45

Our 2019 FFO key assumptions to include:

  • Core Occupancy improving to a range of 94-95% by year-end 2019 and 95-96% leased;
  • 9-11% increase in overall lease rates on an accrual basis;
  • 2-4% increase in overall lease rates on a cash basis;
  • 0-2% increase in 2019 same store accrual-based NOI;
  • 1-3% increase in 2019 same store cash NOI;
  • Speculative Revenue Target: $32.0 million, 92% achieved;
  • Change in Lease Accounting Treatment: $7.9 million decrease to earnings, or $0.04 per diluted share;
  • Tenant Retention Rate: 61%;
  • $0.19 per share quarterly dividend;
  • Acquisition Activity: none
  • Sales Activity: none
  • One Development Start: 405 Colorado, Austin, Texas
  • Annual earnings and FFO per diluted share based on 178.4 million fully diluted weighted average common shares.

About Brandywine Realty Trust

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, Washington, D.C., 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 180 properties and 24.9 million square feet as of March 31, 2019, 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. For more information, please visit .

Conference Call and Audio Webcast

BDN management will discuss 2019 financial results and earnings guidance for fiscal 2019 on Thursday, April 25, 2019 at 9:00 a.m. Eastern Time. The conference call can be accessed by dialing 1-833-818-6810 and providing conference ID: 3887879. Beginning two hours after the conference call, a taped replay of the call can be accessed through Friday, May 10, 2019, by calling 1-855-859-2056 and entering access code 3887879. The conference call can also be accessed via a webcast on our website at

Looking Ahead – Second Quarter 2019 Conference Call

We anticipate we will release our second quarter 2019 earnings on Monday, July 22, 2019, after the market close and will host our second quarter 2019 conference call on Tuesday, July 23, 2019 at 9:00 a.m. Eastern Time. We expect to issue a press release in advance of these events to reconfirm the dates and times and provide all related information.

Forward-Looking Statements

Estimates of future earnings per share, FFO per share, common share dividend distributions and certain other statements in this release constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause our actual results, performance, achievements or transactions to be materially different from any future results, performance, achievements or transactions expressed or implied by such forward-looking statements. Such risks, uncertainties and other factors relate to, among others: our ability to lease vacant space and to renew or relet space under expiring leases at expected levels; competition with other real estate companies for tenants; the potential loss or bankruptcy of major tenants; interest rate levels; the availability of debt, equity or other financing; risks of acquisitions, dispositions and developments, including the cost of construction delays and cost overruns; unanticipated operating and capital costs; our ability to obtain adequate insurance, including coverage for terrorist acts; dependence upon certain geographic markets; and general and local economic and real estate conditions, including the extent and duration of adverse changes that affect the industries in which our tenants operate. The declaration and payment of future dividends (both timing and amount) is subject to the determination of our Board of Trustees, in its sole discretion, after considering various factors, including the Company's financial condition, historical and forecast operating results, and available cash flow, as well as any applicable laws and contractual covenants and any other relevant factors. The Company's practice regarding payment of dividends may be modified at any time and from time to time. Additional information on factors which could impact us and the forward-looking statements contained herein are included in our filings with the Securities and Exchange Commission, including our Form 10-K for the year ended December 31, 2018. We assume no obligation to update or supplement forward-looking statements that become untrue because of subsequent events except as required by law.

Non-GAAP Supplemental Financial Measures

We compute our financial results in accordance with generally accepted accounting principles (GAAP). Although FFO and NOI are non-GAAP financial measures, we believe that FFO and NOI calculations are helpful to shareholders and potential investors and are widely recognized measures of real estate investment trust performance. At the end of this press release, we have provided a reconciliation of the non-GAAP financial measures to the most directly comparable GAAP measure.

Funds from Operations (FFO)

We compute FFO in accordance with standards established by the National Association of Real Estate Investment Trusts (NAREIT), which may not be comparable to FFO reported by other REITs that do not compute FFO in accordance with the NAREIT definition, or that interpret the NAREIT definition differently than us. NAREIT defines FFO as net income (loss) before non-controlling interests and excluding gains (losses) on sales of depreciable operating property, impairment losses on depreciable consolidated real estate, impairment losses on investments in unconsolidated real estate ventures and extraordinary items (computed in accordance with GAAP); plus real estate related depreciation and amortization (excluding amortization of deferred financing costs), and after similar adjustments for unconsolidated joint ventures. Net income, the GAAP measure that we believe to be most directly comparable to FFO, includes depreciation and amortization expenses, gains or losses on property sales, extraordinary items and non-controlling interests. To facilitate a clear understanding of our historical operating results, FFO should be examined in conjunction with net income (determined in accordance with GAAP) as presented in the financial statements included elsewhere in this release. FFO does not represent cash flow from operating activities (determined in accordance with GAAP) and should not be considered to be an alternative to net income (loss) (determined in accordance with GAAP) as an indication of our financial performance or to be an alternative to cash flow from operating activities (determined in accordance with GAAP) as a measure of our liquidity, nor is it indicative of funds available for our cash needs, including our ability to make cash distributions to shareholders.

Net Operating Income (NOI)

NOI is a financial measure equal to net income available to common shareholders, the most directly comparable GAAP financial measure, plus corporate general and administrative expense, depreciation and amortization, interest expense, non-controlling interest in the Operating Partnership and losses from early extinguishment of debt, less interest income, development and management income, gains from property dispositions, gains on sale from discontinued operations, gains on early extinguishment of debt, income from discontinued operations, income from unconsolidated joint ventures and non-controlling interest in property partnerships. In some cases we also present NOI on a cash basis, which is NOI after eliminating the effects of straight-lining of rent and deferred market intangible amortization. NOI presented by us may not be comparable to NOI reported by other REITs that define NOI differently. NOI should not be considered an alternative to net income as an indication of our performance or to cash flows as a measure of the Company's liquidity or its ability to make distributions. We believe NOI is a useful measure for evaluating the operating performance of our properties, as it excludes certain components from net income available to common shareholders in order to provide results that are more closely related to a property's results of operations. NOI is used internally to evaluate the performance of our operating segments and to make decisions about resource allocations. We concluded that NOI provides useful information to investors regarding our financial condition and results of operations, as it reflects only the income and expense items incurred at the property level, as well as the impact on operations from trends in occupancy rates, rental rates, operating costs and acquisition and development activity on an unlevered basis.

Core Portfolio

Our core portfolio is comprised of our wholly-owned properties, excluding any properties currently in development, re-development or re-entitlement.

(in thousands)

 March 31,  December 31, 
 2019  2018 
Real estate investments:       
Operating properties$4,015,879  $3,953,319 
Right of use asset - operating leases 22,175   - 
Accumulated depreciation (891,125)  (865,462)
Operating real estate investments, net 3,146,929   3,087,857 
Construction-in-progress 112,176   150,263 
Land held for development 88,047   86,401 
Prepaid leasehold interests in land held for development, net 39,897   39,999 
Total real estate investments, net 3,387,049   3,364,520 
Assets held for sale, net 7,345   11,599 
Cash and cash equivalents 14,449   22,842 
Accounts receivable, net of allowance of $284 and $1,653 as of March 31, 2019 and December 31, 2018, respectively 21,780   16,394 
Accrued rent receivable, net of allowance of $11,018 and $11,266 as of March 31, 2019 and December 31, 2018, respectively 168,781   165,243 
Investment in real estate ventures, at equity 161,568   169,100 
Deferred costs, net 95,293   91,075 
Intangible assets, net 119,903   131,348 
Other assets 139,761   126,400 
Total assets$4,115,929  $4,098,521 
Mortgage notes payable, net$319,132  $320,869 
Unsecured credit facility 160,500   92,500 
Unsecured term loan, net 248,168   248,042 
Unsecured senior notes, net 1,366,997   1,366,635 
Accounts payable and accrued expenses 112,375   125,696 
Distributions payable 34,107   33,632 
Deferred income, gains and rent 24,749   28,293 
Acquired lease intangibles, net 29,813   31,783 
Lease liability - operating leases 22,402   - 
Other liabilities 16,194   18,498 
Total liabilities$2,334,437  $2,265,948 
Brandywine Realty Trust's Equity:       
Common Shares of Brandywine Realty Trust's beneficial interest, $0.01 par value; shares authorized 400,000,000; 176,001,580 and 176,873,324 issued and outstanding as of March 31, 2019 and December 31, 2018, respectively 1,761   1,770 
Additional paid-in-capital 3,187,312   3,200,850 
Deferred compensation payable in common shares 14,640   14,021 
Common shares in grantor trust, 1,012,542 and 977,120 issued and outstanding as of March 31, 2019 and December 31, 2018, respectively (14,640)  (14,021)
Cumulative earnings 795,186   796,513 
Accumulated other comprehensive income 2,560   5,029 
Cumulative distributions (2,217,469)  (2,183,909)
Total Brandywine Realty Trust's equity 1,769,350   1,820,253 
Noncontrolling interests 12,142   12,320 
Total beneficiaries' equity 1,781,492   1,832,573 
Total liabilities and beneficiaries' equity$4,115,929  $4,098,521 

(unaudited, in thousands, except share and per share data)

 Three Months Ended March 31, 
 2019  2018 
Rents$138,098  $126,759 
Third party management fees, labor reimbursement and leasing 3,955   7,674 
Other 1,843   1,925 
Total revenue 143,896   136,358 
Operating expenses:       
Property operating expenses 39,481   39,332 
Real estate taxes 15,783   12,422 
Third party management expenses 2,117   4,750 
Depreciation and amortization 51,980   43,291 
General and administrative expenses 9,844   8,723 
Total operating expenses 119,205   108,518 
Gain on sale of real estate       
Net gain on sale of undepreciated real estate 1,001   22 
Total gain on sale of real estate 1,001   22 
Operating income 25,692   27,862 
Other income (expense):       
Interest income 525   703 
Interest expense (20,357)  (19,533)
Interest expense - amortization of deferred financing costs (666)  (627)
Equity in loss of Real Estate Ventures (1,358)  (825)
Net gain on real estate venture transactions 259   37,263 
Net income before income taxes 4,095   44,843 
Income tax provision (29)  (138)
Net income 4,066   44,705 
Net income attributable to noncontrolling interests (57)  (376)
Net income attributable to Brandywine Realty Trust 4,009   44,329 
Nonforfeitable dividends allocated to unvested restricted shareholders (119)  (114)
Net income attributable to Common Shareholders of Brandywine Realty Trust$3,890  $44,215 
Basic income per Common Share$0.02  $0.25 
Basic weighted average shares outstanding 175,857,358   178,395,525 
Diluted income per Common Share$0.02  $0.25 
Diluted weighted average shares outstanding 176,464,218   179,788,311 

(unaudited, in thousands, except share and per share data)

 Three Months Ended March 31, 
 2019  2018 
Reconciliation of Net Income to Funds from Operations:       
Net income attributable to common shareholders$3,890  $44,215 
Add (deduct):       
Net income attributable to noncontrolling interests - LP units 23   371 
Nonforfeitable dividends allocated to unvested restricted shareholders 119   114 
Net gain on real estate venture transactions (259)  (37,263)
Depreciation and amortization:       
Real property 36,142   34,608 
Leasing costs including acquired intangibles 15,406   8,306 
Company’s share of unconsolidated real estate ventures 5,041   7,164 
Partners’ share of consolidated real estate ventures (53)  (55)
Funds from operations$60,309  $57,460 
Funds from operations allocable to unvested restricted shareholders (214)  (203)
Funds from operations available to common share and unit holders (FFO)$60,095  $57,257 
FFO per share - fully diluted$0.34  $0.32 
Weighted-average shares/units outstanding - fully diluted 177,447,089   181,268,110 
Distributions paid per common share$0.19  $0.18 
FFO payout ratio (distributions paid per common share/FFO per diluted share) 55.9%  56.3%

(unaudited and in thousands)

Of the 96 properties owned by the Company as of March 31, 2019, a total of 74 properties ("Same Store Properties") containing an aggregate of 14.1 million net rentable square feet were owned for the entire three-month periods ended March 31, 2019 and 2018. As of March 31, 2019, 18 properties were recently completed/acquired, one property was in development and three properties were in redevelopment. Average occupancy for the Same Store Properties was 92.3% and 92.7% during the three-month periods ended March 31, 2019 and 2018, respectively. The following table sets forth revenue and expense information for the Same Store Properties:

  Three Months Ended March 31, 
  2019  2018 
Rents $112,709  $111,664 
Other  373   305 
Total revenue  113,082   111,969 
Operating expenses        
Property operating expenses  32,867   32,820 
Real estate taxes  11,627   10,301 
Net operating income $68,588  $68,848 
Net operating income - percentage change over prior year  -0.4%    
Net operating income, excluding net termination fees & other $67,909  $67,993 
Net operating income, excluding net termination fees & other - percentage change over prior year  -0.1%    
Net operating income $68,588  $68,848 
Straight line rents & other  (1,830)  (4,078)
Above/below market rent amortization  (346)  (459)
Amortization of tenant inducements  232   265 
Non-cash ground rent  196   22 
Cash - Net operating income $66,840  $64,598 
Cash - Net operating income - percentage change over prior year  3.5%    
Cash - Net operating income, excluding net termination fees & other $66,059  $63,517 
Cash - Net operating income, excluding net termination fees & other - percentage change over prior year  4.0%    
  Three Months Ended March 31, 
  2019  2018 
Net income: $4,066  $44,705 
Interest income  (525)  (703)
Interest expense  20,357   19,533 
Interest expense - amortization of deferred financing costs  666   627 
Equity in loss of Real Estate Ventures  1,358   825 
Net gain on real estate venture transactions  (259)  (37,263)
Net gain on sale of undepreciated real estate  (1,001)  (22)
Depreciation and amortization  51,980   43,291 
General & administrative expenses  9,844   8,723 
Income tax provision  29   138 
Consolidated net operating income  86,515   79,854 
Less: Net operating income of non-same store properties and elimination of non-property specific operations  (17,927)  (11,006)
Same store net operating income $68,588  $68,848 

Company / Investor Contact:

Tom Wirth


Source: Brandywine Realty Trust

Register |  Password |  Feedback |  Copyright |  Usage Agreement |  Privacy Policy |  Advertising |  About Us |  Contact Us |  FAQ 

Past performance is not indicative of future results, the logo, and News Selects are trademarks of
Copyright © 1998 - 2020 All rights reserved.