Brandywine Realty Trust (BDN)
NYSE: BDN · Real-Time Price · USD
3.170
+0.100 (3.26%)
Jul 24, 2026, 4:00 PM EDT - Market closed
Brandywine Realty Trust Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Property Revenue | 472.24 | 457.5 | 469.24 | 479.85 | 470.85 | 451.52 |
Service and Other Revenue | 26.06 | 26.95 | 36.28 | 34.8 | 35.25 | 35.3 |
| 498.29 | 484.45 | 505.52 | 514.65 | 506.1 | 486.82 | |
Revenue Growth (YoY) | 0.51% | -4.17% | -1.77% | 1.69% | 3.96% | -8.98% |
Property Expenses | 143.55 | 131.35 | 129.89 | 129.89 | 130.21 | 121.89 |
Service and Other Expenses | 9.56 | 10.25 | 9.71 | 10.09 | 10.55 | 12.8 |
Total Property Expenses | 153.11 | 141.59 | 139.6 | 139.97 | 140.76 | 134.69 |
Property Taxes | 43.67 | 43.6 | 47.73 | 49.97 | 53.65 | 53.62 |
Gross Profit | 301.51 | 299.26 | 318.19 | 324.7 | 311.7 | 298.51 |
Selling, General & Admin | 36.83 | 42.03 | 42.78 | 34.86 | 35.01 | 30.15 |
Depreciation & Amortization Expenses | 185.29 | 176.43 | 178.17 | 188.8 | 177.98 | 178.11 |
Other Operating Expenses | 11.93 | 63.39 | 44.66 | 131.57 | 4.66 | - |
Operating Income | 67.45 | 17.41 | 52.58 | -30.53 | 94.05 | 90.25 |
Net Gains on Disposal of Properties | 6.34 | 9.25 | 2.3 | 8.95 | 25.68 | 3.05 |
Interest Income | 53.88 | 62.08 | 195.43 | 79.59 | 23.92 | 34.99 |
Interest Expense | -159.01 | -140.07 | -121.31 | -99.83 | -71.86 | -65.45 |
Other Non-Operating Income (Expense) | - | -12.06 | 57.69 | 0.32 | 26.28 | 2.97 |
Total Non-Operating Income (Expense) | -98.79 | -80.8 | 134.11 | -10.97 | 4.03 | -24.44 |
Pretax Income | -31.34 | -63.39 | 186.7 | -41.5 | 98.08 | 65.81 |
Provision for Income Taxes | 0.14 | 0.11 | 0.01 | 0.07 | 0.06 | 0.05 |
Net Income | -31.48 | -63.51 | 186.68 | -41.57 | 98.02 | 65.76 |
Minority Interest in Earnings | -0.61 | -0.62 | -0.58 | -0.61 | 0.17 | 0.08 |
Net Income Attributable to Preferred Dividends | 1.05 | 1.23 | 1.18 | 0.57 | 0.46 | 0.42 |
Net Income to Common | -143.65 | -179.48 | -197.09 | -197.36 | 53.37 | 11.87 |
Net Income Growth | - | - | - | - | 349.68% | -96.11% |
Shares Outstanding (Basic) | 174 | 173 | 173 | 172 | 171 | 171 |
Shares Outstanding (Diluted) | 174 | 173 | 173 | 172 | 172 | 172 |
Shares Change (YoY) | 0.54% | 0.54% | 0.33% | -0.21% | 0.03% | -0.03% |
EPS (Basic) | -0.82 | -1.03 | -1.14 | -1.15 | 0.31 | 0.07 |
EPS (Diluted) | -0.82 | -1.03 | -1.14 | -1.15 | 0.31 | 0.07 |
EPS Growth | - | - | - | - | 342.86% | -96.05% |
Free Cash Flow | - | 3.31 | 51.37 | 13.07 | -57.15 | 55.75 |
Free Cash Flow Growth | - | -93.57% | 293.12% | - | - | 136.18% |
Free Cash Flow Per Share | - | 0.02 | 0.30 | 0.08 | -0.33 | 0.32 |
Dividends Per Share | 0.320 | 0.460 | 0.600 | 0.680 | 0.760 | 0.760 |
Dividend Growth | -46.67% | -23.33% | -11.77% | -10.53% | 0% | 0% |
Gross Margin | 60.51% | 61.77% | 62.94% | 63.09% | 61.59% | 61.32% |
Operating Margin | 13.54% | 3.59% | 10.40% | -5.93% | 18.58% | 18.54% |
Profit Margin | -6.32% | -13.11% | 36.93% | -8.08% | 19.37% | 13.51% |
FCF Margin | - | 0.68% | 10.16% | 2.54% | -11.29% | 11.45% |
EBITDA | 67.45 | 198.26 | 233.33 | 161.58 | 269.87 | 269.24 |
EBITDA Margin | 13.54% | 40.92% | 46.16% | 31.40% | 53.32% | 55.31% |
EBIT | 67.45 | 17.41 | 52.58 | -30.53 | 94.05 | 90.25 |
EBIT Margin | 13.54% | 3.59% | 10.40% | -5.93% | 18.58% | 18.54% |
Effective Tax Rate | -0.43% | -0.18% | 0.01% | -0.17% | 0.06% | 0.07% |