Brandywine Realty Trust (BDN)
NYSE: BDN · Real-Time Price · USD
2.950
0.00 (0.00%)
Oct 23, 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 | Sep '26 Sep 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 |
Rental Revenue | 476.15 | 457.5 | 469.24 | 479.85 | 470.85 | 451.52 |
Property Management Fees | 17.85 | 20.33 | 23.74 | 24.42 | 24.13 | 26.44 |
Other Revenue | -33.51 | -47.32 | -177.11 | -29.25 | -13.28 | -20.12 |
| 460.5 | 430.51 | 315.88 | 475.01 | 481.71 | 457.85 | |
Revenue Growth (YoY | 14.11% | 36.29% | -33.50% | -1.39% | 5.21% | -11.32% |
Property Expenses | 203.47 | 185.19 | 187.33 | 189.95 | 194.4 | 188.31 |
Selling, General & Administrative | 36.95 | 42.03 | 42.78 | 34.86 | 35.01 | 30.15 |
Depreciation & Amortization | 187.38 | 176.43 | 178.17 | 188.7 | 177.58 | 174.51 |
Total Operating Expenses | 427.79 | 403.65 | 408.28 | 413.51 | 406.99 | 392.97 |
Operating Income | 32.71 | 26.86 | -92.4 | 61.51 | 74.72 | 64.88 |
Interest Expense | -165.12 | -140.07 | -121.31 | -99.83 | -71.86 | -65.45 |
Interest & Investment Income | 3.56 | 4.4 | 3.85 | 1.67 | 1.91 | 8.3 |
EBT Excluding Unusual Items | -128.85 | -108.81 | -209.86 | -36.65 | 4.77 | 7.72 |
Gain (Loss) on Sale of Investments | -3.74 | -3.74 | -8.44 | -38.28 | -0.42 | -0.73 |
Gain (Loss) on Sale of Assets | 61.99 | 9.43 | 59.05 | 9.13 | 52.4 | 6.02 |
Total Insurance Settlements | - | - | 6.5 | - | 2.8 | 3 |
Asset Writedown | -40.99 | -63.39 | -44.66 | -131.67 | -5.06 | -3.6 |
Other Unusual Items | -27.69 | -12.24 | 0.94 | 0.14 | -0.44 | - |
Pretax Income | -139.26 | -178.76 | -196.47 | -197.33 | 54.05 | 12.41 |
Income Tax Expense | 0.09 | 0.11 | 0.01 | 0.07 | 0.06 | 0.05 |
Earnings From Continuing Operations | -139.36 | -178.87 | -196.49 | -197.4 | 53.99 | 12.37 |
Minority Interest in Earnings | 0.64 | 0.62 | 0.58 | 0.61 | -0.17 | -0.08 |
Net Income | -138.72 | -178.25 | -195.91 | -196.79 | 53.82 | 12.29 |
Preferred Dividends & Other Adjustments | 0.96 | 1.23 | 1.18 | 0.57 | 0.46 | 0.42 |
Net Income to Common | -139.68 | -179.48 | -197.09 | -197.36 | 53.37 | 11.87 |
Net Income Growth | - | - | - | - | 349.68% | -96.11% |
Basic Shares Outstanding | 173 | 173 | 173 | 172 | 171 | 171 |
Diluted Shares Outstanding | 173 | 173 | 173 | 172 | 172 | 172 |
Shares Change | 0.15% | 0.54% | 0.33% | -0.21% | 0.03% | -0.03% |
EPS (Basic) | -0.81 | -1.03 | -1.14 | -1.15 | 0.31 | 0.07 |
EPS (Diluted) | -0.81 | -1.03 | -1.14 | -1.15 | 0.31 | 0.07 |
EPS Growth | - | - | - | - | 346.35% | -96.08% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 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 |
Dividend Per Share | 0.320 | 0.460 | 0.600 | 0.680 | 0.760 | 0.760 |
Dividend Growth | -39.62% | -23.33% | -11.77% | -10.53% | 0% | 0% |
Operating Margin | 7.10% | 6.24% | -29.25% | 12.95% | 15.51% | 14.17% |
Profit Margin | -30.33% | -41.69% | -62.39% | -41.55% | 11.08% | 2.59% |
EBITDA | 198.38 | 182.72 | 64.18 | 247.69 | 247.44 | 231.63 |
EBITDA Margin | 43.08% | 42.44% | 20.32% | 52.14% | 51.37% | 50.59% |
D&A For Ebitda | 165.67 | 155.86 | 156.58 | 186.19 | 172.72 | 166.75 |
EBIT | 32.71 | 26.86 | -92.4 | 61.51 | 74.72 | 64.88 |
EBIT Margin | 7.10% | 6.24% | -29.25% | 12.95% | 15.51% | 14.17% |
Funds From Operations (FFO) | 67.3 | 93.39 | 148.87 | 198.3 | 238.23 | 237.64 |
FFO Per Share | 0.37 | 0.52 | 0.85 | 1.15 | 1.38 | 1.37 |
Adjusted Funds From Operations (AFFO) | - | 93.39 | 148.87 | 198.3 | 238.23 | 237.64 |
AFFO Per Share | - | 0.52 | 0.85 | 1.15 | 1.38 | 1.37 |
FFO Payout Ratio | - | 99.61% | 70.18% | 62.66% | 54.87% | 54.81% |
Effective Tax Rate | - | - | - | - | 0.10% | 0.38% |
Revenue as Reported | 502.51 | 484.45 | 505.52 | 514.65 | 506.1 | 486.82 |