Revenue growth of 4.5% in 2026Q1 remains inconsistent, while the reported 91.1% NOI margin warrants scrutiny as it deviates sharply from the 60.8% to 64.9% range seen in previous periods.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Revenue | 489.94M | 484.45M | 505.52M | 514.65M | 506.1M | 486.82M | 534.85M | 580.42M | 544.35M | 520.49M | 525.46M | 602.63M | 596.98M | 562.21M | 535.68M | 538.57M | 540.43M | 575.06M | 580.93M | 622.9M | 662.8M | 391.46M | 323.59M | 305.66M | 296.73M | 310.82M | 287.08M | 283.22M | 192.86M | 61.06M | 10.03M |
| Revenue Growth % | -2.12% | -4.17% | -1.77% | 1.69% | 3.96% | -8.98% | -7.85% | 6.63% | 4.58% | -0.95% | -12.81% | 0.95% | 6.18% | 4.95% | -0.54% | -0.34% | -6.02% | -1.01% | -6.74% | -6.02% | 69.32% | 20.97% | 5.87% | 3.01% | -4.53% | 8.27% | 1.36% | 46.85% | 215.85% | 508.77% | 173.6% |
| Property Operating Expenses | 146.15M | 538.05M | 187.33M | 189.95M | 194.4M | 188.31M | 205.46M | 225.85M | 218.02M | 206M | 209.45M | 238.09M | 235.97M | 221.77M | 210.85M | 233.81M | 230.46M | 230.26M | 224.6M | 238.77M | 82.21M | 39.41M | 31.06M | 0 | 25.85M | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Operating Income (NOI) | 343.79M | -53.6M | 318.19M | 324.7M | 311.7M | 298.51M | 329.4M | 354.57M | 326.32M | 314.49M | 316.01M | 364.54M | 361.02M | 340.44M | 324.83M | 304.76M | 309.97M | 344.8M | 356.33M | 384.13M | 580.59M | 352.05M | 292.53M | 305.66M | 270.88M | 310.82M | 287.08M | 283.22M | 192.86M | 61.06M | 10.03M |
| NOI Margin % | 70.17% | -11.06% | 62.94% | 63.09% | 61.59% | 61.32% | 61.59% | 61.09% | 59.95% | 60.42% | 60.14% | 60.49% | 60.47% | 60.55% | 60.64% | 56.59% | 57.36% | 59.96% | 61.34% | 61.67% | 87.6% | 89.93% | 90.4% | 100% | 91.29% | 100% | 100% | 100% | 100% | 100% | 100% |
| Operating Expenses | 262.57M | -134.4M | 263.31M | 346.29M | 191.97M | 205.21M | -71.09M | 239.78M | 202.06M | 207.9M | 216.27M | 248.44M | 235.35M | 224.65M | 213.79M | 227.53M | 226.65M | 226.68M | 233.29M | 251.16M | 534.51M | 265.88M | 191.95M | 152.94M | 155.83M | 201.68M | 175.18M | 178.13M | 118.95M | 38.69M | 7.37M |
| G&A Expenses | 37.1M | 42.03M | 42.78M | 34.86M | 35.01M | 30.15M | 30.29M | 32.16M | 27.8M | 28.54M | 26.6M | 29.41M | 26.78M | 27.63M | 25.41M | 24.6M | 23.31M | 20.82M | 23M | 28.18M | 29.64M | 17.98M | 15.1M | 14.46M | 14.8M | 15.18M | 4.25M | 1.8M | 1.71M | 659K | 1.13M |
| EBITDA | 167.15M | 257.23M | 233.05M | 167.22M | 297.71M | 271.4M | 588.77M | 324.79M | 232.71M | 315.79M | 248.9M | 335.14M | 332.47M | 312.81M | 303.53M | 311.92M | 305.47M | 327.01M | 328.95M | 364.36M | 390.57M | 219.19M | 187.57M | 182.46M | 179.33M | 187.13M | 185.08M | 177.54M | 121.92M | 37.96M | 5.5M |
| EBITDA Margin % | 34.12% | 53.1% | 46.1% | 32.49% | 58.83% | 55.75% | 110.08% | 55.96% | 42.75% | 60.67% | 47.37% | 55.61% | 55.69% | 55.64% | 56.66% | 57.92% | 56.52% | 56.87% | 56.62% | 58.49% | 58.93% | 55.99% | 57.97% | 59.69% | 60.43% | 60.2% | 64.47% | 62.69% | 63.21% | 62.16% | 54.8% |
| Depreciation & Amortization | 172.9M | 176.43M | 178.17M | 188.8M | 177.98M | 178.1M | 188.28M | 210M | 176M | 180.32M | 189.68M | 219.03M | 208.57M | 197.02M | 192.5M | 217.68M | 212.78M | 208.59M | 205.91M | 231.39M | 264.05M | 111.89M | 79.9M | 60.59M | 57.6M | 84.58M | 73.17M | 72.45M | 48M | 15.59M | 2.84M |
| D&A / Revenue % | 35.29% | 36.42% | 35.24% | 36.68% | 35.17% | 36.59% | 35.2% | 36.18% | 32.33% | 34.64% | 36.1% | 36.35% | 34.94% | 35.04% | 35.93% | 40.42% | 39.37% | 36.27% | 35.44% | 37.15% | 39.84% | 28.58% | 24.69% | 19.82% | 19.41% | 27.21% | 25.49% | 25.58% | 24.89% | 25.53% | 28.28% |
| Operating Income | -5.74M | 80.8M | 54.88M | -21.58M | 119.73M | 93.3M | 400.49M | 114.79M | 56.71M | 135.47M | 59.23M | 116.11M | 123.9M | 115.79M | 111.04M | 94.24M | 92.69M | 118.42M | 123.04M | 132.96M | 126.52M | 107.31M | 107.67M | 121.87M | 121.73M | 102.55M | 111.9M | 105.09M | 73.91M | 22.37M | 2.66M |
| Operating Margin % | -1.17% | 16.68% | 10.86% | -4.19% | 23.66% | 19.16% | 74.88% | 19.78% | 10.42% | 26.03% | 11.27% | 19.27% | 20.76% | 20.6% | 20.73% | 17.5% | 17.15% | 20.59% | 21.18% | 21.35% | 19.09% | 27.41% | 33.27% | 39.87% | 41.02% | 32.99% | 38.98% | 37.1% | 38.33% | 36.63% | 26.52% |
| Interest Expense | 2M | 140.07M | 121.31M | 99.83M | 71.86M | 65.45M | 76.81M | 84.28M | 80.7M | 84.32M | 88.08M | 116.51M | 130.62M | 127.58M | 140M | 136.4M | 136.41M | 141.6M | 152.1M | 161.67M | 175.78M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Coverage | - | -0.28x | -0.62x | -0.98x | 1.75x | 1.19x | 5.00x | 1.41x | 2.68x | 2.43x | 1.46x | 1.00x | 1.05x | 1.31x | 0.73x | 0.82x | 0.73x | 1.04x | 1.00x | 0.82x | 0.70x | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Income | 37.42M | 119.48M | 130.05M | 75.92M | -6.17M | 15.43M | 16.57M | -4.04M | -159.88M | -69.4M | -69.36M | -51.87M | -12.74M | -50.77M | 8.35M | -6.13M | 1.27M | -28.83M | -28.39M | 0 | 3.15M | 0 | -191.95M | -138.48M | -316.02M | -164.5M | -308.17M | -318.79M | -96.28M | 0 | -13.84M |
| Pretax Income | -200.47M | -178.75M | -196.47M | -197.33M | 54.05M | 12.41M | 307.1M | 34.54M | 135.9M | 121.23M | 40.5M | -30.74M | 6.02M | 38.98M | -30.15M | -13.23M | -29.64M | 5.34M | 43.48M | 56.45M | 10.48M | 42.77M | 60.3M | 85.81M | 62.98M | 100.47M | 0 | 109.29M | 74.11M | 0 | 0 |
| Pretax Margin % | -40.92% | -36.9% | -38.87% | -38.34% | 10.68% | 2.55% | 57.42% | 5.95% | 24.96% | 23.29% | 7.71% | -5.1% | 1.01% | 6.93% | -5.63% | -2.46% | -5.48% | 0.93% | 7.48% | 9.06% | 1.58% | 10.92% | 18.64% | 28.07% | 21.23% | 32.32% | 0% | 38.59% | 38.43% | 0% | 0% |
| Income Tax | 110K | 112K | 14K | 72K | 55K | 47K | -224K | 12K | 423K | -628K | 0 | 142.54M | 140.32M | 164.24M | 110.67M | 126.45M | 125.38M | 114.47M | 87.79M | 92.64M | 117.81M | 64.54M | 47.37M | 47.39M | 71.91M | 75.43M | 59.74M | 72.24M | 42.38M | 7.37M | 2.82M |
| Effective Tax Rate % | -0.05% | -0.06% | -0.01% | -0.04% | 0.1% | 0.38% | -0.07% | 0.03% | 0.31% | -0.52% | 0% | -463.71% | 2329.28% | 421.31% | -367.02% | -955.62% | -423.04% | 2143.96% | 201.9% | 164.1% | 1123.94% | 150.91% | 78.55% | 55.22% | 114.17% | 75.07% | - | 66.1% | 57.18% | - | - |
| Net Income | -200.81M | -179.48M | -195.91M | -196.79M | 53.82M | 12.29M | 305.53M | 34.27M | 134.52M | 115.31M | 40.19M | -30.4M | 6.97M | 42.78M | 6.59M | -4.5M | -17.07M | 8.03M | 37.22M | 56.45M | 10.48M | 40.57M | 60.3M | 86.68M | 62.98M | 33.72M | 52.16M | 34.61M | 33.02M | 15M | -200K |
| Net Margin % | -40.99% | -37.05% | -38.75% | -38.24% | 10.64% | 2.52% | 57.12% | 5.9% | 24.71% | 22.15% | 7.65% | -5.04% | 1.17% | 7.61% | 1.23% | -0.84% | -3.16% | 1.4% | 6.41% | 9.06% | 1.58% | 10.36% | 18.64% | 28.36% | 21.23% | 10.85% | 18.17% | 12.22% | 17.12% | 24.57% | -1.99% |
| Net Income Growth % | 2.85% | 8.39% | 0.45% | -465.62% | 337.99% | -95.98% | 791.61% | -74.53% | 16.66% | 186.91% | 232.2% | -535.86% | -83.69% | 548.63% | 246.59% | 73.65% | -312.76% | -78.44% | -34.07% | 438.57% | -74.16% | -32.72% | -30.43% | 37.62% | 86.77% | -35.35% | 50.72% | 4.79% | 120.15% | 7600.5% | 75.73% |
| Funds From Operations (FFO) | -27.91M | -3.05M | -17.74M | -7.99M | 231.81M | 190.39M | 493.81M | 244.27M | 310.52M | 295.63M | 229.87M | 188.63M | 215.54M | 239.8M | 199.09M | 213.18M | 195.7M | 216.62M | 243.12M | 287.85M | 274.53M | 152.46M | 140.21M | 147.27M | 120.58M | 118.3M | 125.33M | 107.06M | 81.03M | 30.59M | 2.64M |
| FFO Margin % | -5.7% | -0.63% | -3.51% | -1.55% | 45.8% | 39.11% | 92.33% | 42.09% | 57.04% | 56.8% | 43.75% | 31.3% | 36.11% | 42.65% | 37.17% | 39.58% | 36.21% | 37.67% | 41.85% | 46.21% | 41.42% | 38.95% | 43.33% | 48.18% | 40.64% | 38.06% | 43.66% | 37.8% | 42.01% | 50.1% | 26.28% |
| FFO Growth % | -343.36% | 82.81% | -121.96% | -103.45% | 21.75% | -61.44% | 102.16% | -21.33% | 5.04% | 28.61% | 21.86% | -12.49% | -10.11% | 20.45% | -6.61% | 8.93% | -9.65% | -10.9% | -15.54% | 4.85% | 80.07% | 8.74% | -4.8% | 22.13% | 1.93% | -5.61% | 17.07% | 32.13% | 164.88% | 1060.47% | 356.06% |
| FFO per Share | -0.16 | -0.02 | -0.10 | -0.05 | 1.35 | 1.11 | 2.87 | 1.38 | 1.76 | 1.67 | 1.31 | 1.06 | 1.30 | 1.55 | 1.39 | 1.57 | 1.49 | 1.94 | 2.78 | 3.30 | 3.05 | 2.72 | 2.93 | 3.89 | 3.28 | 3.09 | 3.49 | 2.87 | 2.23 | 3.35 | 0.38 |
| FFO Payout Ratio % | -239.51% | -3049.9% | -588.98% | -1554.74% | 56.39% | 68.41% | 26.56% | 54.91% | 41.5% | 39.34% | 50.74% | 60.61% | 49.08% | 40.6% | 48.23% | 42.01% | 44.63% | 31.81% | 67% | 56.41% | 55.04% | 69.93% | 64.52% | 53.48% | 62.22% | 61.31% | 55.06% | 58.98% | 63.48% | 59.07% | 19.35% |
| EPS (Diluted) | -1.16 | -1.03 | -1.14 | -1.15 | 0.31 | 0.07 | 1.77 | 0.19 | 0.75 | 0.65 | 0.19 | -0.21 | -0.00 | 0.23 | -0.06 | -0.10 | -0.19 | 0.07 | 0.41 | 0.56 | 0.03 | 0.62 | 1.15 | 1.43 | 1.39 | 0.57 | 1.12 | 0.80 | 0.89 | 0.95 | -0.02 |
| EPS Growth % | 4.17% | 9.65% | 0.87% | -470.97% | 349.93% | -96.11% | 831.58% | -74.67% | 15.38% | 242.11% | 190.48% | - | -100.7% | 483.33% | 40% | 47.37% | -367.98% | -82.71% | -26.79% | 1766.67% | -95.16% | -46.09% | -19.58% | 2.88% | 143.86% | -49.11% | 40% | -10.11% | -6.32% | 4212.55% | 98.25% |
| EPS (Basic) | - | -1.03 | -1.14 | -1.15 | 0.31 | 0.07 | 1.77 | 0.19 | 0.75 | 0.66 | 0.19 | -0.21 | -0.00 | 0.23 | -0.06 | -0.10 | -0.19 | 0.07 | 0.41 | 0.56 | 0.03 | 0.62 | 1.15 | 1.43 | 1.40 | 0.57 | 1.12 | 0.80 | 0.90 | 0.50 | -0.02 |
| Diluted Shares Outstanding | 173.76M | 173.46M | 172.53M | 171.96M | 172.33M | 172.27M | 172.32M | 176.69M | 176.87M | 176.81M | 176.01M | 178.16M | 166.2M | 154.41M | 143.26M | 135.44M | 131.74M | 111.9M | 87.58M | 87.32M | 90.07M | 56.1M | 47.9M | 37.88M | 36.75M | 38.27M | 35.94M | 37.27M | 36.32M | 9.14M | 7.01M |
Refinancing and liquidity constraints
According to the latest quarterly data, Brandywine reported revenue of $127.0 million in 2026Q1, reflecting a 4.5% growth rate, yet this follows a period of inconsistent performance where revenue fluctuated between $120.6 million and $131.8 million over the preceding ten quarters, suggesting underlying instability in core leasing.
The recent uptick in revenue appears to be a departure from the previous trend of contraction, though it remains unclear if this represents sustainable organic growth or the impact of specific lease commencements. Investors should monitor whether this trajectory can be maintained given the competitive pressures within the Philadelphia CBD and the ongoing transition of the portfolio toward life science assets.
As reported in financial statements, the company achieved a 91.1% NOI margin in 2026Q1, a significant outlier compared to the 60.8% to 64.9% range observed throughout 2024 and 2025, which warrants further investigation into whether this reflects structural efficiency or non-recurring accounting adjustments to property-level operating expenses.
While the sharp margin expansion appears positive on the surface, the historical volatility in property-level profitability suggests that operating expenses remain difficult to control. The reliance on high-cost urban assets implies that any sustained margin improvement must be driven by significant rent growth rather than simple cost-cutting measures.
Based on reported figures, FFO per share reached $0.00 in 2026Q1, highlighting a persistent struggle to generate consistent operational earnings, as evidenced by the extreme swings from a $0.43 per share profit in 2024Q2 to a $0.70 per share loss in 2024Q3, indicating significant earnings quality concerns.
The erratic nature of FFO suggests that the company's core operations are highly sensitive to non-recurring items and interest expense fluctuations. The inability to maintain positive FFO per share in most periods raises questions regarding the sustainability of the current dividend and the company's ability to fund its development pipeline through internal cash flow.
Data from recent filings reveals that AFFO has remained consistently negative or near-zero, with a $19.8 million deficit in 2025Q4 and a $161.2 million deficit in 2024Q3, suggesting that the company is effectively burning cash after accounting for necessary recurring capital expenditures and leasing commissions.
This persistent negative AFFO indicates that the company's capital requirements for maintaining its office portfolio and funding tenant improvements are outpacing its cash-generating capacity. Investors should be wary of this trend, as it implies a reliance on external financing or asset sales to cover basic operational and maintenance obligations.
Quick answers to the most common questions about buying BDN stock.
For fiscal year 2025, Brandywine Realty Trust (BDN) reported total revenue of $484.5M. This represents a 4730.0% increase compared to $10.0M in 1996.
Brandywine Realty Trust (BDN) reported a net loss of $179.5M for the fiscal year ending 2025.
Brandywine Realty Trust (BDN) reported an operating income of $80.8M, resulting in an operating profit margin of 16.7%. This margin reflects the operational efficiency of the business before interest and taxes.
Brandywine Realty Trust (BDN) generated $-53.6M in gross profit for the year, representing a gross profit margin of -11.1%. This demonstrates the company's core pricing power and production efficiency.