Brandywine Realty Trust (BDN) financials — revenue, cash, debt and margins

Key figures

Trailing twelve months where a flow is involved, latest reported balance where it is not.

Valuation

Market cap: $490.7M
P/E (TTM): —
Price / sales: 1.00
EV / EBITDA: 15.96
Price / book: 0.67

Cash flow

FCF yield: —
SBC-adjusted FCF yield: —
SBC impact: —
Stock compensation (TTM): $11.7M

Margins & growth

Profit margin: -40.8%
Operating margin: 2.7%
Quarterly revenue (year on year): 4.5%
Quarterly earnings (year on year): —

Balance sheet

Cash & investments: $36.2M
Debt: $2.6B
Net cash / (debt): -$2.6B

Where the revenue comes from

Fixed Rent is 73% of revenue.

By product or service

Year to Dec 31, 2025 · $484.5M

Fixed Rent73%
$353.7M-2.8% vs. a year earlier
Variable Rent19%
$92.1M-2.4% vs. a year earlier
Third Party Management Revenue4%
$20.3M-14.4% vs. a year earlier
Daily Parking and Hotel Flexible Stay2%
$11M+9.4% vs. a year earlier
Real Estate Other1%
$6.6M-47.2% vs. a year earlier
Amortization of Deferred Market Rents0.15%
$718K-21.9% vs. a year earlier

By business segment

Year to Dec 31, 2025 · $466.1M

Philadelphia CBD50%
$231.9M+2.6% vs. a year earlier
Pennsylvania Suburbs27%
$126.8M+1.4% vs. a year earlier
Austin Texas14%
$67.3M-22.8% vs. a year earlier
All Other9%
$40.1M-4.8% vs. a year earlier

These lines account for 96% of revenue. Each breakdown reconciles to the total by its own route, so they need not agree with one another.

What it owns and what it owes

Both on one scale, because both are money — the bar that is taller is the one that matters.

Cash and debt

Cash & InvestmentsTotal Debt

Cash counts short-term investments, not just the bank balance — technology companies park most of it in marketable securities, and leaving those out understates it several times over. Debt includes lease obligations.

Where the money goes

Cost of RevenueR&D ExpenseSG&A Expense

Only the three costs filers report consistently. Anything a company does not break out sits outside these bands, so the stack is not the whole cost base.

The rest of the series

Not on the overview because five charts is as much as one decision needs — but here in full, on one period switch. Each bar sums the four quarters ending there — a full year, brought up to today.

Total Revenue

$489.94MQ1 2026+1.1%

1Y: -2.12%2Y: -4.29%5Y: -4.03%

Everything the company sold, before any costs. Each bar sums the four quarters ending there — a full year, brought up to today.

EBITDA

$194.31MQ1 2026-4.3%

1Y: -13.48%2Y: +17.42%5Y: -66.27%

Operating profit before depreciation and amortisation — approximated from operating income, because no depreciation tag is reported consistently enough across filers to do better. Treat it as indicative. Each bar sums the four quarters ending there — a full year, brought up to today.

Profit

-$199.86MQ1 2026-12.1%-40.8% of revenue

1Y: +3.22%2Y: +3.86%5Y: -165.65%

What was left after every cost, including tax. Each bar sums the four quarters ending there — a full year, brought up to today.

Profit margin

-40.8%Q1 2026-10.9%

How much of every dollar of sales the company keeps as profit. A grocer keeps a few cents; a software company can keep half. Each point covers the four quarters ending there — a full year, brought up to today.

Profit per share

-$1.15Q1 2026-11.7%

1Y: +4.96%2Y: +6.50%5Y: -164.97%

The same profit, split across every share. If this lags the profit chart above, the company is issuing shares and your slice is getting smaller. Restated onto today’s share count, so stock splits do not show as jumps. Each bar sums the four quarters ending there — a full year, brought up to today.

Shares outstanding

173.67MQ1 2026+0.1%

How many shares the profit is divided across. Rising is dilution; falling is the company buying itself back. Restated onto today’s basis, so splits do not show as jumps. Each point covers the four quarters ending there — a full year, brought up to today.

Price to earnings

22.7xQ3 2023+85.4%

22.7x today · median 13.0x and range 3.7x–49.0x across the points shown, Q2 2018 to Q3 2023 The break in the line covers 2 periods with no meaningful multiple — a loss, or earnings so small the ratio says more about the denominator than the price.

Paid per unit of yearly profit. Periods with a loss, or profits too small for the ratio to mean anything, are left out — the line breaks rather than drawing through them. Each point covers the four quarters ending there — a full year, brought up to today.

Dividends paid

$134.14MQ4 2019+1.0%

1Y: +4.10%2Y: +15.33%5Y: +28.08%

Cash handed to shareholders. A flat line at zero means the company pays none. Each bar sums the four quarters ending there — a full year, brought up to today.

About Brandywine Realty Trust

Ticker: BDN
SEC classification: Real Estate Investment Trusts (6798)
Listed on: NYSE
Incorporated in: MD
Financial year ends: December 31
Filer size: Large accelerated filer

About this data

Everything above comes from Brandywine Realty Trust’s own filings with the SEC, as reported. No estimates, no analyst figures, nothing adjusted.

Not reported by this filer: R&D Expense, Interest Income, Net Interest Income, Non-interest Income, Non-interest Expense, Deposits, Current Assets, Current Liabilities, Short-term Investments, Inventory, Receivables, Long-term Debt (current), Short-term Borrowings, Borrowings (total), Operating Lease (current), Operating Lease (noncurrent), Finance Lease (current), Finance Lease Liabilities (total), Finance Lease (noncurrent), and Capital Expenditures. Companies choose which XBRL tags to use, and anything untagged cannot be recovered — so these are blank rather than guessed.