image
Brandywine Realty Trust BDN
Real Estate - REIT - Office - NYSE - US
Watchlist
$ 4.19
2.46 %
$ 725 M
Market Cap
-3.47
P/E
INCOME STATEMENT
506 M REVENUE
-1.77%
Growth Rates
1Year -1.77%
3Years 1.26%
5Years -2.73%
7Years -0.42%
10Years -1.65%
54.9 M OPERATING INCOME
354.30%
Growth Rates
1Year 354.30%
3Years -8.65%
5Years -13.72%
7Years -8.67%
10Years -7.95%
-196 M NET INCOME
0.44%
Growth Rates
1Year 0.44%
3Years -156.57%
5Years -46.25%
7Years -14.70%
10Years -40.18%
EFFICIENCY
Earnings Waterfall Brandywine Realty Trust
image
Revenue 506 M
Cost Of Revenue 187 M
Gross Profit 318 M
Operating Expenses 263 M
Operating Income 54.9 M
Other Expenses 251 M
Net Income -196 M
600m600m500m500m400m400m300m300m200m200m100m100m00(100m)(100m)(200m)(200m)506m(187m)318m(263m)55m(251m)(196m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income

Income Statement

Millions
Dec-2024 Dec-2023 Dec-2022 Dec-2021 Dec-2020 Dec-2019 Dec-2018 Dec-2017 Dec-2016 Dec-2015 Dec-2014 Dec-2013 Dec-2012 Dec-2011 Dec-2010 Dec-2009 Dec-2008 Dec-2007 Dec-2006 Dec-2005 Dec-2004 Dec-2003 Dec-2002 Dec-2001 Dec-2000 Dec-1999 Dec-1998 Dec-1997 Dec-1996 Dec-1995 Dec-1994 Dec-1993 Dec-1992 Dec-1991 Dec-1990 Dec-1989 Dec-1988 Dec-1987 Dec-1986
REVENUE
Revenue 505.5 514.7 506.1 486.8 534.9 580.4 544.3 520.5 525.5 602.6 597.0 562.2 559.8 581.8 566.9 582.2 608.1 684.0 662.8 391.5 323.6 305.7 296.7 310.8 287.1 283.2 192.9 61.1 10.0 3.7 5.6 3.0 0.3 100 K 100 K 100 K 0.3 1.6 0.9
GROSS PROFIT
Cost Of Revenue 187.3 189.9 194.4 188.3 205.5 225.8 218.0 206.0 209.4 238.1 236.0 221.8 220.4 233.8 230.5 168.2 237.1 112.3 82.2 39.4 31.1 27.9 25.9 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Gross Profit 318.2 324.7 311.7 298.5 329.4 354.6 326.3 314.5 316.0 364.5 361.0 340.4 339.4 348.0 336.4 414.1 371.0 571.7 580.6 352.0 292.5 277.7 270.9 310.8 287.1 283.2 192.9 61.1 10.0 3.7 5.6 3.0 0.3 100 K 100 K 100 K 0.3 1.6 0.9
OPERATING INCOME
Operating Expenses 263.3 346.3 213.0 208.3 218.6 242.2 202.1 207.9 216.3 248.4 235.3 224.6 221.3 242.3 236.1 295.6 476.8 534.9 534.5 284.2 215.9 183.8 175.0 201.7 175.2 178.1 118.9 38.7 7.4 5.3 (3.5) 0 0 (6.8) 0 (5.9) 100 K 100 K 100 K
Selling, General and Administrative Expenses 42.8 34.9 35.0 30.2 30.3 32.2 27.8 28.5 26.6 29.4 26.8 27.6 25.4 24.6 23.3 28.8 32.0 28.2 29.6 18.0 15.1 14.5 14.8 15.2 4.2 1.8 1.7 0.7 1.1 0.7 0.8 0.6 0.3 100 K 100 K 100 K 0 0 0
Research and Development Expenses 0 0 0.107 0.0255 0.574 0.0595 0.25 0.233 0.0771 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Operating Income 54.9 (21.6) 119.7 72.0 91.4 114.8 52.6 103.5 59.2 33.9 125.7 115.8 118.2 105.7 100.4 118.4 131.3 149.1 131.4 107.3 107.7 121.9 121.7 102.5 111.9 105.1 73.9 22.4 2.7 (1.6) 9.1 3.0 0.3 6.9 100 K 6.0 0.4 1.7 1.0
PRE-TAX INCOME
Interest Income Expense 121.3 99.8 71.9 62.6 73.9 81.5 80.7 84.3 88.1 116.5 130.6 122.9 133.8 131.4 132.6 135.7 142.8 161.7 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Total Other Income (251.4) (175.8) (65.7) (80.9) 214.5 (80.2) 24.8 (14.2) (18.7) (64.6) (130.7) (76.8) (141.2) (118.9) (130.0) (112.8) (87.8) (76.5) (116.0) (55.8) (47.4) (36.1) (58.7) (2.1) 0 4.2 0.2 0 (2.7) 0 (9.1) (3.0) (0.3) (6.9) 100 K (6.0) (0.4) (1.7) (1.0)
Pre-Tax Income (196.5) (197.3) 54.0 12.4 307.1 34.5 137.7 121.2 40.5 (30.7) 6.0 39.0 (30.2) (13.2) (29.6) 8.0 43.5 56.5 10.5 42.8 60.3 85.8 63.0 100.5 0 109.3 74.1 0 0 0 0 0 0 0 0 0 0 0 0
NET INCOME
Tax Provision 14 K 72 K 55 K 47 K (0.2) 12 K 0.4 (0.6) 96.9 142.5 140.3 164.2 110.7 126.4 125.4 114.5 87.8 92.6 117.8 64.5 47.4 47.4 71.9 75.4 59.7 72.2 42.4 7.4 2.8 (0.8) 1.5 (2.5) 0 6.7 2.0 6.0 (0.2) (1.5) (0.8)
Net Income (195.9) (197.4) 53.8 12.3 305.5 34.3 136.3 120.8 40.2 (30.4) 7.0 42.8 6.6 (4.5) (17.1) 8.0 43.5 56.5 10.5 42.8 60.3 85.8 63.0 33.7 52.2 34.6 33.0 15.0 (0.2) (0.8) 7.6 2.5 0 (6.7) (2.0) (6.0) 0.2 1.5 0.8
EPS 1.13 1.15 0.31 0.0694 1.77 0.19 0.77 0.66 0.19 0.17 0.0016 0.23 0.06 0.0332 0.13 0.0717 0.41 0.56 0.03 0.62 1.15 1.43 1.4 0.57 1.12 0.8 0.9 0.96 0.0231 1.32 11.2 3.99 0 10.8 3.24 9.72 0.24 2.37 1.29