BRANDYWINE REALTY TRUST BDN
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.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| 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 | -1.15 | 0.31 | 0.07 | 1.77 | 0.19 | 0.75 | 0.65 | 0.19 |
| EPS, diluted | -1.03 | -1.14 | -1.15 | 0.31 | 0.07 | 1.77 | 0.19 | 0.75 | 0.65 | 0.19 |
| 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 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| 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 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| 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
| Ticker | Company | Market cap | P/E | Revenue 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% |