Brandywine Realty Trust (BDN)
NYSE: BDN · Real-Time Price · USD
4.250
+0.060 (1.43%)
At close: May 12, 2025, 4:00 PM
4.320
+0.070 (1.65%)
After-hours: May 12, 2025, 7:28 PM EDT
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 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Rental Revenue | 464.66 | 469.24 | 479.85 | 470.85 | 451.52 | 513.5 | Upgrade
|
| Property Management Fees | 23.68 | 23.74 | 24.42 | 24.13 | 26.44 | 18.58 | Upgrade
|
| Other Revenue | -175.8 | -178.99 | -66.43 | -13.28 | -20.12 | -15.77 | Upgrade
|
| Total Revenue | 312.54 | 314 | 437.84 | 481.71 | 457.85 | 516.31 | Upgrade
|
| Revenue Growth (YoY | -26.88% | -28.28% | -9.11% | 5.21% | -11.32% | -9.51% | Upgrade
|
| Property Expenses | 187.51 | 187.33 | 189.95 | 194.4 | 188.31 | 205.46 | Upgrade
|
| Selling, General & Administrative | 49.15 | 42.78 | 34.86 | 35.01 | 30.15 | 30.29 | Upgrade
|
| Depreciation & Amortization | 177.48 | 178.17 | 188.7 | 177.58 | 174.51 | 187.98 | Upgrade
|
| Total Operating Expenses | 414.13 | 408.28 | 413.51 | 406.99 | 392.97 | 423.73 | Upgrade
|
| Operating Income | -101.6 | -94.28 | 24.33 | 74.72 | 64.88 | 92.59 | Upgrade
|
| Interest Expense | -128.24 | -121.31 | -99.83 | -71.86 | -65.45 | -76.82 | Upgrade
|
| Interest & Investment Income | 4.61 | 3.85 | 1.67 | 1.91 | 8.3 | 1.94 | Upgrade
|
| EBT Excluding Unusual Items | -225.22 | -211.74 | -73.82 | 4.77 | 7.72 | 17.71 | Upgrade
|
| Gain (Loss) on Sale of Investments | -0.5 | -0.07 | -1.1 | -0.42 | -0.73 | -0.04 | Upgrade
|
| Gain (Loss) on Sale of Assets | 62.32 | 59.05 | 9.13 | 52.4 | 6.02 | 289.74 | Upgrade
|
| Total Insurance Settlements | - | - | - | 2.8 | 3 | - | Upgrade
|
| Asset Writedown | -44.66 | -44.66 | -131.67 | -5.06 | -3.6 | -0.3 | Upgrade
|
| Other Unusual Items | 0.94 | 0.94 | 0.14 | -0.44 | - | - | Upgrade
|
| Pretax Income | -207.12 | -196.47 | -197.33 | 54.05 | 12.41 | 307.1 | Upgrade
|
| Income Tax Expense | 0.01 | 0.01 | 0.07 | 0.06 | 0.05 | -0.22 | Upgrade
|
| Earnings From Continuing Operations | -207.13 | -196.49 | -197.4 | 53.99 | 12.37 | 307.33 | Upgrade
|
| Net Income to Company | -207.13 | -196.49 | -197.4 | 53.99 | 12.37 | 307.33 | Upgrade
|
| Minority Interest in Earnings | 0.62 | 0.58 | 0.61 | -0.17 | -0.08 | -1.8 | Upgrade
|
| Net Income | -206.51 | -195.91 | -196.79 | 53.82 | 12.29 | 305.53 | Upgrade
|
| Preferred Dividends & Other Adjustments | 1.27 | 1.18 | 0.57 | 0.46 | 0.42 | 0.41 | Upgrade
|
| Net Income to Common | -207.79 | -197.09 | -197.36 | 53.37 | 11.87 | 305.12 | Upgrade
|
| Net Income Growth | - | - | - | 337.98% | -95.98% | 791.61% | Upgrade
|
| Basic Shares Outstanding | 173 | 173 | 172 | 171 | 171 | 172 | Upgrade
|
| Diluted Shares Outstanding | 173 | 173 | 172 | 172 | 172 | 172 | Upgrade
|
| Shares Change (YoY) | 0.36% | 0.33% | -0.21% | 0.03% | -0.03% | -2.47% | Upgrade
|
| EPS (Basic) | -1.20 | -1.14 | -1.15 | 0.31 | 0.07 | 1.77 | Upgrade
|
| EPS (Diluted) | -1.20 | -1.14 | -1.15 | 0.31 | 0.07 | 1.77 | Upgrade
|
| EPS Growth | - | - | - | 346.35% | -96.08% | 831.58% | Upgrade
|
| Dividend Per Share | 0.600 | 0.600 | 0.680 | 0.760 | 0.760 | 0.760 | Upgrade
|
| Dividend Growth | -6.25% | -11.77% | -10.53% | - | - | - | Upgrade
|
| Operating Margin | -32.51% | -30.03% | 5.56% | 15.51% | 14.17% | 17.93% | Upgrade
|
| Profit Margin | -66.48% | -62.77% | -45.07% | 11.08% | 2.59% | 59.09% | Upgrade
|
| EBITDA | 54.58 | 62.3 | 184.48 | 247.44 | 231.63 | 271.03 | Upgrade
|
| EBITDA Margin | 17.46% | 19.84% | 42.13% | 51.37% | 50.59% | 52.49% | Upgrade
|
| D&A For Ebitda | 156.17 | 156.58 | 160.14 | 172.72 | 166.75 | 178.45 | Upgrade
|
| EBIT | -101.6 | -94.28 | 24.33 | 74.72 | 64.88 | 92.59 | Upgrade
|
| EBIT Margin | -32.51% | -30.03% | 5.56% | 15.51% | 14.17% | 17.93% | Upgrade
|
| Funds From Operations (FFO) | 132.35 | 148.87 | 198.3 | - | - | - | Upgrade
|
| FFO Per Share | 0.75 | 0.85 | 1.15 | - | - | - | Upgrade
|
| Adjusted Funds From Operations (AFFO) | - | 148.87 | 198.3 | - | - | - | Upgrade
|
| AFFO Per Share | - | 0.85 | 1.15 | - | - | - | Upgrade
|
| FFO Payout Ratio | 79.11% | 70.18% | 62.66% | - | - | - | Upgrade
|
| Effective Tax Rate | - | - | - | 0.10% | 0.38% | - | Upgrade
|
| Revenue as Reported | 500.55 | 505.52 | 514.65 | 506.1 | 486.82 | 534.85 | Upgrade
|
Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.