BRANDYWINE REALTY TRUST BDN

Real estate SIC 6798 - Real Estate Investment Trusts NYSE

We are a self-administered and self-managed real estate investment trust ("REIT") engaged in the acquisition, development, redevelopment, ownership, management, and operation of a portfolio of office, life science/lab, residential and mixed-use properties. During the twelve months ended December 31, 2025, we owned and managed properties within four segments: (1) Philadelphia Central Business District ("Philadelphia CBD"), (2) Pennsylvania Suburbs, (3) Austin, Texas, and (4) Other. The Philadelphia CBD segment includes properties located in the City of Philadelphia, Pennsylvania. The Pennsylvania Suburbs segment includes properties in Chester, Delaware and Montgomery counties in the Philadelphia suburbs. The Austin, Texas segment includes properties in the City of Austin, Texas. The Other segment includes properties in Washington, D.C., Northern Virginia, Southern Maryland, Camden County, New Jersey and New Castle County, Delaware. In addition to our four segments, our corporate group is responsible for cash and investment management, development/redevelopment of certain real estate properties during the construction period, and certain other general support functions. See Note 1 "Organization of the Parent Company and the Operating Partnership," to our Consolidated Financial Statements for our property portfolio, management services and land holdings. Unless otherwise indicated, all references in this Form 10-K to "square feet" represent the net rentable area.

Last close 3.12 2026-09-04
Market cap $542.0M 2026-03-31 share count
52-week range 2.47 - 4.62

Valuation FY2025 figures against the last close

P/S1.1x
P/E
P/FCF4.6x
EV/EBITDA115.0x
Dividend yield
Diluted EPS-1.03

Annual financial statements

Income statement

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Revenue $484.5M$505.5M$514.7M$506.1M$486.8M$534.9M$580.4M$544.3M$520.5M$525.5M
Cost of revenue $194.4M$188.3M$205.5M$225.8M$218.1M$206.1M$209.4M
Gross profit $299.3M$318.2M$324.7M$311.7M$298.5M$329.4M$354.6M$326.2M$314.4M$316.0M
SG&A $42.0M$42.8M$34.9M$35.0M$30.2M$30.3M$32.2M$27.8M$28.5M$26.6M
Total operating expenses $185.2M$187.3M$189.9M$194.4M$188.3M$424.0M$468.0M$493.6M$418.0M$466.2M
Operating income $26.7M$54.9M-$21.6M$119.7M$93.3M$400.5M$114.8M$56.7M$135.5M$185.4M
Pre-tax income -$178.8M-$196.5M-$197.3M$54.0M$12.4M$307.1M$34.5M$135.9M$120.5M$40.5M
Income tax $112.0K$14.0K$72.0K$55.0K$47.0K$224.0K$12.0K$423.0K$628.0K$0
Net income -$178.9M-$196.5M-$197.4M$54.0M$12.4M$305.5M$34.3M$134.5M$120.2M$40.2M
EPS, basic -1.03-1.14-1.150.310.071.770.190.750.650.19
EPS, diluted -1.03-1.14-1.150.310.071.770.190.750.650.19
Shares, diluted (wtd. avg.) $173.5M$172.5M$172.0M$172.3M$172.3M$172.3M$176.7M$179.6M$176.8M$176.0M

Balance sheet

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Cash and equivalents $32.3M$90.2M$58.3M$17.6M$27.5M$46.3M$90.5M$22.8M$202.2M$193.9M
Other intangibles $22.4M$5.5M$7.7M$18.5M$28.6M$48.6M$84.9M$131.3M$65.0M$72.5M
Total assets $3.59B$3.49B$3.73B$3.87B$3.85B$3.90B$4.08B$4.08B$4.00B$4.10B
Long-term debt $2.56B$2.21B$2.14B$1.83B$2.14B$2.03B$1.93B$2.01B
Total liabilities $2.79B$2.45B$2.41B$2.24B$2.14B$2.10B$2.39B$2.27B$2.15B$2.22B
Total equity $792.7M$1.04B$1.32B$1.63B$1.70B$1.80B$1.69B$1.81B$1.83B$1.86B

Cash flow

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Operating cash flow $116.7M$181.1M$177.3M$209.3M$190.9M$225.8M$234.2M$227.3M$182.6M$173.8M
Stock-based compensation $17.6M$16.9M$9.8M$8.9M$7.1M$6.6M$6.9M$5.7M$4.9M$4.3M
Investing cash flow -$206.3M-$120.2M-$174.9M-$190.6M-$100.3M$18.3M-$130.7M-$214.5M$79.8M$500.9M
Financing cash flow $55.7M-$32.3M$46.8M-$28.6M-$109.3M-$288.2M-$35.6M-$193.1M-$253.6M-$536.8M
Dividends paid $134.1M$128.9M$116.3M$115.7M
Buybacks $0$0$60.0M$17.3M$21.8M$0$0

Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001193125-26-145566.

Others in SIC 6798

TickerCompanyMarket capP/ERevenue growth
WELL WELLTOWER INC. $166.72B 169.9x 40.2%
PLD Prologis, Inc. $128.05B 38.6x 7.2%
EQIX EQUINIX INC $102.22B 75.3x 5.4%
AMT AMERICAN TOWER CORP /MA/ $81.93B 32.6x 20.8%
SPG SIMON PROPERTY GROUP INC. $67.86B 14.8x 6.7%
DLR DIGITAL REALTY TRUST, INC. $66.20B 52.6x 10.0%
O REALTY INCOME CORP $57.96B 52.4x 9.1%
PSA Public Storage $53.04B 33.5x 2.7%