Income Statement

Revenue

-4%

-9%

10Y

Currency: USD

	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	66	65	64	64	63	62	60	58	55	51	49	55	61	67	73	74	97	122	149	170	175	173	169	166	160	157	154	152	150	146	145	142	137	135	135	136	137	141	140	136	139	137	137	140	137	134	132	128	129	130	131	131	127	123	119	117	112	103	95	88	85	86	84	84	82	81	81	81	82	83	84	84	84	84	80	77	73	68	67	65	65	66	68	72	79	87	94	100	102	108	115	121	128	131	133	140
Revenue	279 N/A	281 +1%	284 +1%	287 +1%	297 +4%	299 +1%	302 +1%	303 +1%	303 0%	305 +1%	308 +1%	317 +3%	351 +11%	369 +5%	379 +3%	364 -4%	425 +17%	482 +13%	562 +17%	569 +1%	638 +12%	636 0%	629 -1%	605 -4%	623 +3%	619 -1%	600 -3%	581 -3%	585 +1%	581 -1%	579 0%	568 -2%	569 +0%	564 -1%	563 0%	540 -4%	541 +0%	545 +1%	543 0%	539 -1%	554 +3%	547 -1%	542 -1%	536 -1%	542 +1%	550 +2%	559 +2%	562 +1%	575 +2%	585 +2%	588 +1%	597 +2%	595 0%	590 -1%	596 +1%	603 +1%	589 -2%	570 -3%	547 -4%	526 -4%	520 -1%	521 +0%	519 0%	521 +0%	526 +1%	532 +1%	539 +1%	544 +1%	552 +1%	562 +2%	573 +2%	580 +1%	582 +0%	574 -1%	555 -3%	535 -4%	511 -5%	494 -3%	488 -1%	487 0%	494 +1%	497 +1%	503 +1%	506 +1%	508 +0%	510 +0%	514 +1%	515 +0%	512 -1%	511 0%	514 +0%	506 -2%	501 -1%	496 -1%	485 -2%	484 0%
Gross Profit
Cost of Revenue	(96)	(96)	(97)	(100)	(104)	(106)	(106)	(108)	(109)	(110)	(114)	(116)	(131)	(141)	(146)	(142)	(165)	(184)	(212)	(217)	(236)	(237)	(237)	(231)	(239)	(237)	(231)	(225)	(230)	(230)	(229)	(227)	(228)	(227)	(230)	(221)	(222)	(224)	(221)	(217)	(220)	(217)	(215)	(211)	(213)	(217)	(220)	(222)	(229)	(231)	(233)	(236)	(235)	(233)	(235)	(238)	(232)	(226)	(219)	(209)	(206)	(206)	(206)	(206)	(212)	(214)	(216)	(218)	(219)	(223)	(225)	(224)	(224)	(220)	(213)	(203)	(195)	(190)	(188)	(186)	(190)	(192)	(192)	(192)	(197)	(194)	(193)	(188)	(187)	(187)	(187)	(185)	(188)	(187)	(186)	(183)
Gross Profit	183 N/A	185 +1%	187 +1%	187 0%	193 +3%	193 +0%	195 +1%	195 0%	194 -1%	195 +1%	194 0%	200 +3%	220 +10%	228 +3%	233 +3%	223 -5%	260 +17%	298 +14%	348 +17%	351 +1%	407 +16%	408 +0%	393 -4%	374 -5%	384 +3%	382 0%	369 -3%	356 -3%	355 -1%	351 -1%	351 0%	341 -3%	341 +0%	337 -1%	333 -1%	319 -4%	319 0%	321 +1%	321 N/A	322 +0%	334 +4%	330 -1%	327 -1%	325 -1%	328 +1%	333 +2%	339 +2%	340 +0%	346 +2%	353 +2%	355 +1%	361 +2%	361 0%	357 -1%	362 +1%	365 +1%	357 -2%	344 -3%	329 -5%	316 -4%	314 -1%	314 +0%	314 0%	314 +0%	314 N/A	318 +1%	323 +1%	326 +1%	333 +2%	340 +2%	347 +2%	357 +3%	358 +0%	355 -1%	342 -4%	332 -3%	315 -5%	304 -4%	300 -1%	301 +0%	304 +1%	306 +1%	311 +2%	314 +1%	311 -1%	316 +2%	321 +2%	327 +2%	325 0%	325 0%	327 +1%	320 -2%	313 -2%	309 -1%	300 -3%	301 +1%
Operating Income
Operating Expenses	(87)	(83)	(80)	(71)	(73)	(72)	(74)	(75)	(118)	(105)	(95)	(93)	(109)	(120)	(130)	(124)	(154)	(194)	(238)	(241)	(277)	(264)	(253)	(248)	(242)	(239)	(232)	(223)	(225)	(226)	(225)	(224)	(229)	(229)	(231)	(227)	(224)	(228)	(229)	(228)	(233)	(225)	(220)	(214)	(216)	(219)	(223)	(225)	(229)	(231)	(233)	(235)	(234)	(234)	(240)	(248)	(247)	(242)	(230)	(216)	(214)	(212)	(207)	(209)	(206)	(207)	(208)	(204)	(213)	(223)	(236)	(244)	(244)	(241)	(228)	(221)	(205)	(198)	(203)	(210)	(216)	(217)	(214)	(215)	(220)	(219)	(223)	(226)	(356)	(221)	(221)	(223)	(227)	(227)	(220)	(221)
Selling, General & Administrative	(15)	(15)	(15)	(15)	(14)	(14)	(14)	(15)	(14)	(15)	(15)	(15)	(16)	(17)	(18)	(18)	(22)	(25)	(36)	(30)	(39)	(39)	(31)	(28)	(25)	(25)	(24)	(23)	(23)	(23)	(21)	(21)	(22)	(23)	(24)	(23)	(24)	(23)	(23)	(25)	(25)	(25)	(25)	(25)	(26)	(27)	(28)	(28)	(29)	(28)	(27)	(27)	(27)	(28)	(28)	(29)	(30)	(29)	(29)	(27)	(27)	(27)	(28)	(29)	(28)	(29)	(29)	(28)	(30)	(31)	(32)	(34)	(33)	(32)	(32)	(32)	(28)	(28)	(28)	(32)	(34)	(34)	(34)	(37)	(35)	(36)	(36)	(37)	(37)	(36)	(41)	(45)	(49)	(50)	(45)	(44)
Depreciation & Amortization	(65)	(62)	(58)	(56)	(59)	(58)	(60)	(60)	(61)	(63)	(66)	(78)	(93)	(103)	(112)	(106)	(132)	(169)	(202)	(210)	(237)	(226)	(223)	(220)	(216)	(214)	(208)	(199)	(202)	(204)	(204)	(204)	(207)	(206)	(207)	(203)	(201)	(205)	(206)	(203)	(209)	(200)	(196)	(188)	(190)	(192)	(195)	(197)	(200)	(204)	(206)	(209)	(207)	(205)	(211)	(219)	(217)	(213)	(202)	(190)	(187)	(184)	(180)	(180)	(178)	(178)	(179)	(176)	(184)	(192)	(203)	(210)	(211)	(209)	(197)	(188)	(177)	(170)	(174)	(178)	(182)	(183)	(180)	(178)	(180)	(183)	(187)	(189)	(188)	(185)	(181)	(178)	(177)	(177)	(176)	(176)
Other Operating Expenses	(7)	(7)	(7)	0	0	0	0	0	(43)	(27)	(14)	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	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	0	0	0	0	0	0	0	0	0	0	0	0	0	(5)	0	0	0	(131)	0	0	0	0	0	0	0
Operating Income	96 N/A	102 +5%	107 +6%	116 +8%	120 +4%	121 +0%	122 +1%	120 -1%	76 -37%	90 +19%	100 +11%	108 +8%	111 +3%	108 -3%	104 -4%	99 -5%	107 +8%	104 -2%	112 +8%	111 -2%	126 +14%	135 +7%	139 +3%	127 -9%	142 +12%	143 +1%	137 -4%	134 -3%	129 -4%	125 -3%	126 +1%	116 -7%	112 -4%	108 -3%	102 -6%	93 -9%	95 +2%	94 -1%	93 -1%	94 +2%	101 +7%	105 +4%	107 +2%	111 +4%	112 +1%	114 +2%	116 +2%	116 -1%	117 +1%	122 +4%	122 +0%	126 +3%	126 +0%	124 -2%	122 -1%	116 -5%	110 -5%	102 -7%	99 -4%	100 +1%	101 +1%	103 +2%	106 +4%	106 -1%	109 +3%	112 +3%	115 +2%	122 +7%	120 -2%	117 -2%	112 -5%	112 +0%	114 +1%	114 +0%	114 0%	111 -3%	111 0%	106 -4%	97 -8%	90 -7%	88 -2%	89 +1%	97 +9%	99 +2%	91 -8%	98 +7%	98 +1%	101 +3%	(31) N/A	103 N/A	106 +2%	97 -8%	86 -11%	83 -4%	79 -4%	81 +2%
Pre-Tax Income
Interest Income Expense	(64)	(64)	(63)	(59)	(62)	(61)	(60)	(56)	(12)	(23)	(33)	(52)	(58)	(64)	(69)	(69)	(90)	(113)	(139)	(159)	(166)	(161)	(157)	(155)	(149)	(151)	(148)	(142)	(140)	(139)	(136)	(136)	(131)	(126)	(127)	(128)	(129)	(133)	(133)	(128)	(134)	(132)	(132)	(137)	(133)	(124)	(121)	(116)	(118)	(128)	(132)	(128)	(124)	(121)	(117)	(115)	(112)	(104)	(103)	(98)	(96)	(94)	(91)	(92)	(90)	(89)	(82)	(91)	(93)	(95)	(99)	(92)	(92)	(93)	(93)	(94)	(94)	(93)	(88)	(83)	(82)	(82)	(88)	(92)	(101)	(111)	(123)	(139)	(186)	(198)	(319)	(301)	(312)	(316)	(210)	(189)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3	3	3	7	11	23	28	23	15	3	(2)	(2)	(1)	(1)	(1)	(3)	(3)	(4)	(4)	(22)	(22)	(22)	(22)	(2)	(2)	(1)	(5)	(9)	(11)	(12)	(8)	(82)	(155)	(159)	(159)	(107)	(36)	(30)	(30)	(7)	(4)	(4)	(61)	(72)	(71)	(72)	(15)	0	0	0	0	0	0	0	(1)	(1)	0	0	0	(5)	0	(10)	(21)	(168)	0	(79)	(104)	5	13	(98)	(61)	(80)
Gain/Loss on Disposition of Assets	4	4	3	0	1	1	1	21	0	0	21	3	0	0	5	5	0	7	0	14	14	12	12	41	41	41	41	0	0	0	0	0	0	0	0	0	3	3	3	(0)	(0)	(0)	(1)	(1)	(1)	3	4	30	31	27	31	6	14	16	20	31	143	144	146	146	47	46	50	114	129	131	116	177	140	139	142	14	16	14	283	290	289	289	18	6	5	9	20	52	52	48	37	9	8	8	8	2	5	5	5	9
Total Other Income	0	0	0	0	0	0	0	0	19	21	0	0	3	0	0	0	5	0	6	3	3	3	0	(4)	(4)	(4)	(4)	0	0	0	0	0	0	0	0	0	0	0	12	12	12	12	12	12	12	12	12	12	12	12	12	12	12	12	12	20	20	20	8	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	0	0	0	0	0	0	0
Pre-Tax Income	37 N/A	42 +15%	48 +14%	57 +19%	59 +4%	61 +3%	63 +4%	85 +34%	84 -2%	88 +5%	89 +1%	59 -34%	56 -4%	46 -18%	40 -13%	34 -16%	22 -36%	(1) N/A	(21) -1 477%	(31) -49%	(23) +26%	(11) +50%	(6) +50%	9 N/A	32 +248%	32 N/A	29 -10%	(1) N/A	0 N/A	9 +8 400%	18 +108%	4 -80%	(3) N/A	(14) -397%	(27) -86%	(37) -39%	(33) +13%	(38) -18%	(27) +31%	(25) +7%	(25) 0%	(19) +24%	(18) +3%	(37) -106%	(32) +16%	(16) +48%	(11) +34%	39 N/A	39 N/A	31 -21%	29 -7%	6 -79%	17 +180%	19 +11%	30 +61%	(31) N/A	7 N/A	3 -63%	(10) N/A	41 N/A	16 -61%	24 +56%	35 +43%	121 +247%	144 +19%	149 +4%	88 -41%	136 +55%	96 -29%	89 -7%	140 +56%	35 -75%	38 +10%	36 -7%	305 +759%	307 +1%	306 0%	302 -1%	27 -91%	12 -54%	12 -7%	16 +43%	29 +76%	54 +87%	43 -21%	25 -41%	(10) N/A	(197) -1 914%	(208) -6%	(165) +21%	(310) -87%	(196) +37%	(207) -5%	(326) -58%	(187) +43%	(179) +4%
Net Income
Tax Provision	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	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	(0)	0	1	1	1	0	(1)	(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)
Income from Continuing Operations	37	42	48	57	59	61	63	85	84	88	89	59	56	46	40	34	22	(1)	(21)	(31)	(23)	(11)	(6)	9	32	32	29	(1)	0	9	18	4	(3)	(14)	(27)	(37)	(33)	(38)	(27)	(25)	(25)	(19)	(18)	(37)	(32)	(16)	(11)	39	39	31	29	6	17	19	30	(31)	7	3	(10)	41	16	25	36	121	144	150	87	136	96	89	139	35	38	36	305	307	306	302	27	12	12	16	29	54	43	25	(10)	(197)	(208)	(166)	(310)	(196)	(207)	(326)	(187)	(179)
Income to Minority Interest	(8)	(9)	(9)	(9)	(9)	(9)	(9)	(9)	(8)	(7)	(5)	(2)	(2)	(1)	(1)	(1)	(0)	1	2	2	1	1	0	(1)	(1)	(2)	(1)	0	0	(0)	(0)	0	(0)	0	0	1	1	2	1	0	1	1	1	0	0	(0)	(0)	(0)	(0)	(0)	(0)	0	(0)	(0)	(0)	0	0	0	0	(0)	(0)	(0)	(0)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(0)	(0)	(0)	(2)	(2)	(2)	(2)	(0)	(0)	0	0	0	(0)	(0)	(0)	0	1	1	1	1	1	1	1	1	1
Net Income (Common)	35 N/A	40 +16%	45 +12%	51 +14%	42 -18%	43 +2%	46 +6%	54 +19%	58 +7%	63 +9%	67 +6%	55 -18%	48 -14%	39 -18%	34 -12%	35 +1%	23 -35%	2 -90%	(13) N/A	2 N/A	24 +1 250%	37 +53%	39 +5%	44 +13%	42 -4%	49 +15%	48 -2%	29 -41%	15 -48%	13 -15%	18 +44%	(0) N/A	0 N/A	(11) N/A	(25) -123%	(26) -3%	(26) -1%	(26) -2%	(14) +48%	(13) +5%	(3) +74%	6 N/A	16 +156%	(8) N/A	(13) -62%	(10) +29%	(14) -49%	36 N/A	30 -17%	25 -17%	22 -9%	(0) N/A	11 N/A	11 +9%	23 +99%	(38) N/A	(0) +99%	(5) -2 200%	(17) -267%	33 N/A	8 -75%	15 +89%	28 +84%	115 +308%	139 +22%	148 +6%	86 -42%	134 +56%	95 -29%	88 -7%	138 +57%	34 -75%	37 +10%	35 -6%	303 +761%	305 +1%	304 0%	300 -1%	26 -91%	12 -55%	11 -8%	16 +44%	28 +78%	53 +89%	42 -21%	25 -41%	(10) N/A	(197) -1 798%	(209) -6%	(166) +21%	(310) -87%	(197) +36%	(208) -5%	(327) -57%	(187) +43%	(179) +4%
EPS (Diluted)	0.76 N/A	1.12 +47%	1.61 +44%	1.43 -11%	1.18 -17%	1.22 +3%	1.07 -12%	1.46 +36%	1.31 -10%	1.5 +15%	1.38 -8%	1.14 -17%	0.85 -25%	0.68 -20%	0.61 -10%	0.62 +2%	0.25 -60%	0.01 -96%	-0.13 N/A	0.02 N/A	0.27 +1 250%	0.42 +56%	0.44 +5%	0.5 +14%	0.48 -4%	0.54 +13%	0.54 N/A	0.32 -41%	0.16 -50%	0.15 -6%	0.15 N/A	0 N/A	0 N/A	-0.08 N/A	-0.18 -125%	-0.19 -6%	-0.19 N/A	-0.19 N/A	-0.1 +47%	-0.09 +10%	-0.02 +78%	0.04 N/A	0.11 +175%	-0.05 N/A	-0.09 -80%	-0.06 +33%	-0.08 -33%	0.22 N/A	0.2 -9%	0.15 -25%	0.13 -13%	-0.01 N/A	0.06 N/A	0.07 +17%	0.13 +86%	-0.21 N/A	-0.01 +95%	-0.04 -300%	-0.11 -175%	0.19 N/A	0.04 -79%	0.08 +100%	0.16 +100%	0.65 +306%	0.78 +20%	0.83 +6%	0.48 -42%	0.75 +56%	0.52 -31%	0.48 -8%	0.78 +63%	0.19 -76%	0.2 +5%	0.19 -5%	1.77 +832%	1.77 N/A	1.77 N/A	1.75 -1%	0.16 -91%	0.07 -56%	0.07 N/A	0.1 +43%	0.17 +70%	0.31 +82%	0.25 -19%	0.14 -44%	-0.07 N/A	-1.15 -1 543%	-1.22 -6%	-0.94 +23%	-1.8 -91%	-1.14 +37%	-1.21 -6%	-1.89 -56%	-1.08 +43%	-1.03 +5%

Income Statement Balance Sheet Cash Flow Statement

Brandywine Realty Trust
NYSE:BDN

Income Statement

Earnings Waterfall
Brandywine Realty Trust

Income Statement
Brandywine Realty Trust

See Also

Company

Help

Tools

Stocks

Brandywine Realty Trust NYSE:BDN

Income Statement

Earnings Waterfall Brandywine Realty Trust

Income Statement Brandywine Realty Trust

See Also

Company

Help

Tools

Stocks

Brandywine Realty Trust
NYSE:BDN

Earnings Waterfall
Brandywine Realty Trust

Income Statement
Brandywine Realty Trust