These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
||||
|
|
Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
||||
|
|
||||||||||||||||||||||||||
|
(Brandywine Realty Trust)
|
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||
|
(Brandywine Operating Partnership, L.P.)
|
|
|
||||||||||||||||||||||||
|
(State or Other Jurisdiction of Incorporation
or Organization) |
(Commission file number)
|
(I.R.S. Employer Identification Number)
|
||||||||||||||||||||||||
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||||||
|
|
|
|
||||||||||||
| Brandywine Realty Trust |
|
☒
No
☐
|
|||||||||
| Brandywine Operating Partnership, L.P. |
|
☒
No
☐
|
|||||||||
| Brandywine Realty Trust |
|
☒
No
☐
|
|||||||||
| Brandywine Operating Partnership, L.P. |
|
☒
No
☐
|
|||||||||
|
|
☒ |
Accelerated filer
☐
|
Non-accelerated filer
☐
|
||||||||
| Smaller reporting company |
|
Emerging growth company |
|
||||||||
| Large accelerated filer | ☐ |
Accelerated filer
☐
|
|
☒
|
||||||||||
| Smaller reporting company |
|
Emerging growth company |
|
|||||||||||
| Brandywine Realty Trust | Yes |
|
No
☒
|
||||||||
| Brandywine Operating Partnership, L.P. | Yes |
|
No
☒
|
||||||||
| Page | |||||
|
Average annual rent
|
Represents total initial contractual rental rate under the applicable leases (as impacted by free rent) plus contractual fixed rent increases due under the applicable leases averaged over the total terms (without regard to extension options) of the applicable leases. For comparison purposes, the Company excludes new leases of space when the previous lease of such space ended more than 12 months prior to the signing date for the new leases.
|
||||
|
Core Portfolio/Core Properties
|
Includes all wholly-owned operating properties. Does not include Properties under development/redevelopment, recently completed not-stabilized Properties, and properties held for sale.
|
||||
|
Funds From Operations (“FFO”)
|
Is a non-GAAP financial measure, which the Company believes is useful to investors. The Company computes FFO in accordance with standards established by the National Association of Real Estate Investment Trusts (NAREIT), which may not be comparable to FFO reported by other REITs that do not compute FFO in accordance with the NAREIT definition, or that interpret the NAREIT definition differently than the Company. NAREIT defines FFO as net income (loss) before noncontrolling interests of unitholders (preferred and common) and excluding gains (losses) on sales of depreciable operating property, impairment losses on depreciable consolidated real estate, impairment losses on investments in unconsolidated real estate ventures and extraordinary items (computed in accordance with GAAP); plus real estate related depreciation and amortization (excluding amortization of deferred financing costs), and after adjustment for unconsolidated real estate ventures. Net income, the GAAP measure that the Company believes to be most directly comparable to FFO, includes depreciation and amortization expenses, gains or losses on property sales and noncontrolling interests. FFO per share is calculated by dividing FFO by fully diluted shares available to common shareholders and limited partnership unitholders. See Management’s Discussion and Analysis of Financial Condition and Results of Operations in Item 2 of Part 1 of this Form 10-Q for a reconciliation of net income (loss) attributable to common shares and common unitholders to FFO.
|
||||
|
Net Operating Income (“NOI”)
|
Is a non-GAAP financial measure, which the Company defines as total revenue less property operating expenses, real estate taxes and third-party management expenses. Property operating expenses that are included in determining NOI consist of costs that are necessary and allocable to our operating properties such as utilities, property-level salaries, repairs and maintenance, property insurance and management fees. General and administrative expenses that are not reflected in NOI primarily consist of corporate-level salaries, amortization of share awards and professional fees that are incurred as part of corporate office management. NOI is a non-GAAP financial measure that we report because we believe it is useful to our investors. See Note 13, “Segment Information,” to our consolidated financial statements in this Form 10-Q for additional information on NOI, including a reconciliation of NOI to our consolidated net income (loss) as defined by GAAP.
|
||||
|
Rental rate
|
Includes base rent plus reimbursement for operating expenses and real estate taxes.
|
||||
|
Same Store Properties
|
We refer to properties acquired or placed in-service prior to the beginning of the earliest period presented and owned by us through the end of the latest period presented as Same Store Properties. Same Store Properties therefore exclude properties placed in-service, acquired, repositioned, held for sale or in development or redevelopment after the beginning of the earliest period presented or disposed of prior to the end of the latest period presented. Accordingly, it takes at least one year and one quarter after a property is acquired for that property to be included in Same Store Properties.
|
||||
|
September 30,
2025 |
December 31,
2024 |
||||||||||
| ASSETS | |||||||||||
| Real estate investments: | |||||||||||
| Operating properties | $ |
|
$ |
|
|||||||
| Accumulated depreciation |
(
|
(
|
|||||||||
| Right of use asset - operating leases, net |
|
|
|||||||||
| Operating real estate investments, net |
|
|
|||||||||
| Construction-in-progress |
|
|
|||||||||
| Land held for development |
|
|
|||||||||
| Prepaid leasehold interests in land held for development, net |
|
|
|||||||||
| Total real estate investments, net |
|
|
|||||||||
| Cash and cash equivalents |
|
|
|||||||||
| Restricted cash and escrows |
|
|
|||||||||
| Accounts receivable |
|
|
|||||||||
|
Accrued rent receivable, net of allowance of $
|
|
|
|||||||||
| Investment in unconsolidated real estate ventures |
|
|
|||||||||
| Deferred costs, net |
|
|
|||||||||
| Intangible assets, net |
|
|
|||||||||
| Other assets |
|
|
|||||||||
| Total assets | $ |
|
$ |
|
|||||||
| LIABILITIES AND BENEFICIARIES' EQUITY | |||||||||||
|
Secured debt, net
|
$ |
|
$ |
|
|||||||
|
Unsecured term loans, net
|
|
|
|||||||||
| Unsecured senior notes, net |
|
|
|||||||||
| Accounts payable and accrued expenses |
|
|
|||||||||
| Distributions payable |
|
|
|||||||||
| Deferred income, gains and rent |
|
|
|||||||||
| Intangible liabilities, net |
|
|
|||||||||
| Lease liability - operating leases |
|
|
|||||||||
| Other liabilities |
|
|
|||||||||
| Total liabilities | $ |
|
$ |
|
|||||||
|
Commitments and contingencies (See Note 14)
|
|
|
|||||||||
| Brandywine Realty Trust's Equity: | |||||||||||
|
Common Shares of Brandywine Realty Trust's beneficial interest, $
|
|
|
|||||||||
| Additional paid-in-capital |
|
|
|||||||||
| Deferred compensation payable in common shares |
|
|
|||||||||
|
Common shares in grantor trust,
|
(
|
(
|
|||||||||
| Cumulative earnings |
|
|
|||||||||
| Accumulated other comprehensive income (loss) |
(
|
|
|||||||||
| Cumulative distributions |
(
|
(
|
|||||||||
| Total Brandywine Realty Trust's equity |
|
|
|||||||||
| Noncontrolling interests |
|
|
|||||||||
| Total beneficiaries' equity | $ |
|
$ |
|
|||||||
| Total liabilities and beneficiaries' equity | $ |
|
$ |
|
|||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||
| Revenue | |||||||||||||||||||||||
| Rents | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Third party management fees, labor reimbursement and leasing |
|
|
|
|
|||||||||||||||||||
| Other |
|
|
|
|
|||||||||||||||||||
| Total revenue |
|
|
|
|
|||||||||||||||||||
| Operating expenses | |||||||||||||||||||||||
| Property operating expenses |
|
|
|
|
|||||||||||||||||||
| Real estate taxes |
|
|
|
|
|||||||||||||||||||
| Third party management expenses |
|
|
|
|
|||||||||||||||||||
| Depreciation and amortization |
|
|
|
|
|||||||||||||||||||
| General and administrative expenses |
|
|
|
|
|||||||||||||||||||
| Provision for impairment |
|
|
|
|
|||||||||||||||||||
| Total operating expenses |
|
|
|
|
|||||||||||||||||||
| Gain on sale of real estate | |||||||||||||||||||||||
| Net gain on disposition of real estate |
|
|
|
|
|||||||||||||||||||
| Total gain on sale of real estate |
|
|
|
|
|||||||||||||||||||
| Operating income (loss) |
|
(
|
(
|
|
|||||||||||||||||||
| Other income (expense): | |||||||||||||||||||||||
| Interest and investment income |
|
|
|
|
|||||||||||||||||||
| Interest expense |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Interest expense - amortization of deferred financing costs |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Equity in loss of unconsolidated real estate ventures |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Net gain on real estate venture transactions |
|
|
|
|
|||||||||||||||||||
| Gain on early extinguishment of debt |
|
|
|
|
|||||||||||||||||||
| Net loss before income taxes |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Income tax provision |
|
|
(
|
(
|
|||||||||||||||||||
| Net loss |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Net loss attributable to noncontrolling interests |
|
|
|
|
|||||||||||||||||||
| Net loss attributable to Brandywine Realty Trust |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Nonforfeitable dividends allocated to unvested restricted shareholders |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Net loss attributable to Common Shareholders of Brandywine Realty Trust | $ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
| Basic loss per Common Share | $ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
| Diluted loss per Common Share | $ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
| Basic weighted average shares outstanding |
|
|
|
|
|||||||||||||||||||
| Diluted weighted average shares outstanding |
|
|
|
|
|||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||
| Net loss | $ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
| Comprehensive loss: | |||||||||||||||||||||||
| Unrealized loss on derivative financial instruments |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Total comprehensive loss |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Comprehensive loss |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Comprehensive loss attributable to noncontrolling interest |
|
|
|
|
|||||||||||||||||||
| Comprehensive loss attributable to Brandywine Realty Trust | $ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
| Number of Common Shares |
Number of Rabbi
Trust/Deferred Compensation Shares |
Common Shares of
Brandywine Realty Trust's beneficial interest |
Additional Paid-in
Capital |
Deferred Compensation
Payable in Common Shares |
Common Shares in
Grantor Trust |
Cumulative Earnings |
Accumulated Other
Comprehensive Income (Loss) |
Cumulative Distributions | Noncontrolling Interests | Total | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| BALANCE, December 31, 2024 |
|
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
| Net loss |
(
|
(
|
(
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Other comprehensive loss |
(
|
(
|
(
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Share-based compensation activity |
|
|
|
|
|
(
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Share Issuance from/(to) Deferred Compensation Plan |
(
|
(
|
(
|
|
(
|
(
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Reallocation of Noncontrolling interest |
(
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Distributions declared $
|
(
|
(
|
(
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| BALANCE, March 31, 2025 |
|
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
(
|
$ |
(
|
$ |
|
$ |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
| Net loss |
(
|
(
|
(
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Other comprehensive loss |
(
|
(
|
(
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Share-based compensation activity |
|
|
|
|
|
(
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Share Issuance from/(to) Deferred Compensation Plan |
(
|
(
|
(
|
(
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Reallocation of Noncontrolling interest |
(
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Distributions declared $
|
(
|
(
|
(
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| BALANCE, June 30, 2025 |
|
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
(
|
$ |
(
|
$ |
|
$ |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
| Net loss |
(
|
(
|
(
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Other comprehensive loss |
(
|
(
|
(
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Share-based compensation activity |
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Share Issuance from/(to) Deferred Compensation Plan |
(
|
(
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Reallocation of Noncontrolling interest |
(
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Distributions declared ($
|
(
|
(
|
(
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| BALANCE, September 30, 2025 |
|
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
(
|
$ |
(
|
$ |
|
$ |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
| Number of Common Shares |
Number of Rabbi
Trust/Deferred Compensation Shares |
Common Shares of
Brandywine Realty Trust's beneficial interest |
Additional Paid-in
Capital |
Deferred Compensation
Payable in Common Shares |
Common Shares in
Grantor Trust |
Cumulative Earnings |
Accumulated Other
Comprehensive Income (Loss) |
Cumulative Distributions | Noncontrolling Interests | Total | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
BALANCE, December 31, 2023
|
|
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
(
|
$ |
(
|
$ |
|
$ |
|
|||||||||||||||||||||||||||||||||||||||||||||
|
Net loss
|
(
|
(
|
(
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other comprehensive income
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Share-based compensation activity |
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Share Issuance from/(to) Deferred Compensation Plan |
(
|
(
|
(
|
|
(
|
(
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Reallocation of Noncontrolling interest |
(
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Distributions declared ($
|
(
|
(
|
(
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
BALANCE, March 31, 2024
|
|
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
|||||||||||||||||||||||||||||||||||||||||||||
|
Net income
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other comprehensive income
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Share-based compensation activity |
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Share Issuance from/(to) Deferred Compensation Plan |
(
|
(
|
|
(
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Reallocation of Noncontrolling interest |
(
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Distributions declared ($
|
(
|
(
|
(
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| BALANCE, June 30, 2024 |
|
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
|||||||||||||||||||||||||||||||||||||||||||||
| Net loss |
(
|
(
|
(
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other comprehensive loss
|
(
|
(
|
(
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Share-based compensation activity |
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Share Issuance from/(to) Deferred Compensation Plan |
(
|
(
|
(
|
(
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Reallocation of Noncontrolling interest |
(
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Distributions declared $
|
(
|
(
|
(
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| BALANCE, September 30, 2024 |
|
|
|
|
|
(
|
|
(
|
(
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Nine Months Ended September 30, | |||||||||||
| 2025 | 2024 | ||||||||||
| Cash flows from operating activities: | |||||||||||
| Net loss | $ |
(
|
$ |
(
|
|||||||
| Adjustments to reconcile net income to net cash from operating activities: | |||||||||||
| Depreciation and amortization |
|
|
|||||||||
| Amortization of deferred financing costs |
|
|
|||||||||
| Amortization of debt discount/(premium), net |
(
|
(
|
|||||||||
| Amortization of stock compensation costs |
|
|
|||||||||
| Straight-line rent income |
(
|
(
|
|||||||||
| Amortization of acquired above (below) market leases, net |
(
|
(
|
|||||||||
| Ground rent expense |
|
|
|||||||||
| Net gain on real estate venture transactions |
|
(
|
|||||||||
| Gain on early extinguishment of debt |
|
(
|
|||||||||
| Provision for impairment |
|
|
|||||||||
| Loss from unconsolidated real estate ventures, including income distributions |
|
|
|||||||||
| Income tax provision |
|
|
|||||||||
| Changes in assets and liabilities: | |||||||||||
| Accounts receivable |
(
|
|
|||||||||
| Other assets |
(
|
(
|
|||||||||
| Accounts payable and accrued expenses |
|
|
|||||||||
| Deferred income, gains and rent |
(
|
(
|
|||||||||
| Other liabilities |
(
|
|
|||||||||
| Net cash provided by operating activities |
|
|
|||||||||
| Cash flows from investing activities: | |||||||||||
| Proceeds from the sale of properties |
|
|
|||||||||
| Capital expenditures for tenant improvements |
(
|
(
|
|||||||||
| Capital expenditures for redevelopments |
(
|
(
|
|||||||||
| Capital expenditures for developments |
(
|
(
|
|||||||||
| Advances for the purchase of tenant assets, net of repayments |
(
|
|
|||||||||
| Investment in unconsolidated real estate ventures |
(
|
(
|
|||||||||
| Capital distributions from unconsolidated real estate ventures |
|
|
|||||||||
| Leasing costs paid |
(
|
(
|
|||||||||
| Net cash used in investing activities |
(
|
(
|
|||||||||
| Cash flows from financing activities: | |||||||||||
| Proceeds from credit facility borrowings |
|
|
|||||||||
| Repayments of credit facility borrowings |
(
|
(
|
|||||||||
| Proceeds from unsecured notes |
|
|
|||||||||
| Repayments of unsecured notes |
|
(
|
|||||||||
| Proceeds from unsecured term loan |
|
|
|||||||||
| Repayments of unsecured term loan |
(
|
|
|||||||||
|
Proceeds from construction loan
|
|
|
|||||||||
|
Repayments of construction loan
|
(
|
|
|||||||||
| Debt financing costs paid |
(
|
(
|
|||||||||
| Shares used for employee taxes upon vesting of share awards |
(
|
(
|
|||||||||
| Distributions paid to shareholders |
(
|
(
|
|||||||||
| Distributions to noncontrolling interest |
(
|
(
|
|||||||||
| Net cash provided by (used in) financing activities |
(
|
|
|||||||||
| Decrease in cash and cash equivalents and restricted cash |
(
|
(
|
|||||||||
| Cash and cash equivalents and restricted cash at beginning of period |
|
|
|||||||||
| Cash and cash equivalents and restricted cash at end of period | $ |
|
$ |
|
|||||||
| Reconciliation of cash and cash equivalents and restricted cash: | |||||||||||
| Cash and cash equivalents, beginning of period | $ |
|
$ |
|
|||||||
| Restricted cash, beginning of period |
|
|
|||||||||
| Cash and cash equivalents and restricted cash, beginning of period | $ |
|
$ |
|
|||||||
| Cash and cash equivalents, end of period | $ |
|
$ |
|
|||||||
| Restricted cash, end of period |
|
|
|||||||||
| Cash and cash equivalents and restricted cash, end of period | $ |
|
$ |
|
|||||||
| Supplemental disclosure: | |||||||||||
|
Cash paid for interest, net of capitalized interest during the nine months ended September 30, 2025 and 2024 of $
|
$ |
|
$ |
|
|||||||
| Cash paid for income taxes |
|
|
|||||||||
| Supplemental disclosure of non-cash activity: | |||||||||||
| Dividends and distributions declared but not paid |
|
|
|||||||||
| Change in notes receivable from sale of properties |
|
|
|||||||||
| Change in capital expenditures financed through accounts payable at period end |
(
|
|
|||||||||
| Change in capital expenditures financed through retention payable at period end |
|
(
|
|||||||||
|
September 30,
2025 |
December 31,
2024 |
||||||||||
| ASSETS | |||||||||||
| Real estate investments: | |||||||||||
| Operating properties | $ |
|
$ |
|
|||||||
| Accumulated depreciation |
(
|
(
|
|||||||||
| Right of use asset - operating leases, net |
|
|
|||||||||
| Operating real estate investments, net |
|
|
|||||||||
| Construction-in-progress |
|
|
|||||||||
| Land held for development |
|
|
|||||||||
| Prepaid leasehold interests in land held for development, net |
|
|
|||||||||
| Total real estate investments, net |
|
|
|||||||||
| Cash and cash equivalents |
|
|
|||||||||
| Restricted cash and escrows |
|
|
|||||||||
| Accounts receivable |
|
|
|||||||||
|
Accrued rent receivable, net of allowance of $
|
|
|
|||||||||
| Investment in unconsolidated real estate ventures |
|
|
|||||||||
| Deferred costs, net |
|
|
|||||||||
| Intangible assets, net |
|
|
|||||||||
| Other assets |
|
|
|||||||||
| Total assets | $ |
|
$ |
|
|||||||
| LIABILITIES AND PARTNERS' EQUITY | |||||||||||
|
Secured debt, net
|
$ |
|
$ |
|
|||||||
|
Unsecured term loans, net
|
|
|
|||||||||
| Unsecured senior notes, net |
|
|
|||||||||
| Accounts payable and accrued expenses |
|
|
|||||||||
| Distributions payable |
|
|
|||||||||
| Deferred income, gains and rent |
|
|
|||||||||
| Intangible liabilities, net |
|
|
|||||||||
| Lease liability - operating leases |
|
|
|||||||||
| Other liabilities |
|
|
|||||||||
| Total liabilities | $ |
|
$ |
|
|||||||
|
Commitments and contingencies (See Note 14)
|
|
|
|||||||||
|
Redeemable limited partnership units at redemption value;
|
|
|
|||||||||
| Brandywine Operating Partnership, L.P.'s equity: | |||||||||||
|
General Partnership Capital;
|
|
|
|||||||||
| Accumulated other comprehensive income (loss) |
(
|
|
|||||||||
| Total Brandywine Operating Partnership, L.P.'s equity |
|
|
|||||||||
| Noncontrolling interest - consolidated real estate ventures |
|
|
|||||||||
| Total partners' equity | $ |
|
$ |
|
|||||||
| Total liabilities and partners' equity | $ |
|
$ |
|
|||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||
| Revenue | |||||||||||||||||||||||
| Rents | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Third party management fees, labor reimbursement and leasing |
|
|
|
|
|||||||||||||||||||
| Other |
|
|
|
|
|||||||||||||||||||
| Total revenue |
|
|
|
|
|||||||||||||||||||
| Operating expenses | |||||||||||||||||||||||
| Property operating expenses |
|
|
|
|
|||||||||||||||||||
| Real estate taxes |
|
|
|
|
|||||||||||||||||||
| Third party management expenses |
|
|
|
|
|||||||||||||||||||
| Depreciation and amortization |
|
|
|
|
|||||||||||||||||||
| General and administrative expenses |
|
|
|
|
|||||||||||||||||||
| Provision for impairment |
|
|
|
|
|||||||||||||||||||
| Total operating expenses |
|
|
|
|
|||||||||||||||||||
| Gain on sale of real estate | |||||||||||||||||||||||
| Net gain on disposition of real estate |
|
|
|
|
|||||||||||||||||||
| Total gain on sale of real estate |
|
|
|
|
|||||||||||||||||||
| Operating income (loss) |
|
(
|
(
|
|
|||||||||||||||||||
| Other income (expense): | |||||||||||||||||||||||
| Interest and investment income |
|
|
|
|
|||||||||||||||||||
| Interest expense |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Interest expense - amortization of deferred financing costs |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Equity in loss of unconsolidated real estate ventures |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Net gain on real estate venture transactions |
|
|
|
|
|||||||||||||||||||
| Gain on early extinguishment of debt |
|
|
|
|
|||||||||||||||||||
| Net loss before income taxes |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Income tax provision |
|
|
(
|
(
|
|||||||||||||||||||
| Net loss |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Net (income) loss attributable to noncontrolling interests - consolidated real estate ventures |
|
|
|
(
|
|||||||||||||||||||
| Net loss attributable to Brandywine Operating Partnership, L.P. |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Nonforfeitable dividends allocated to unvested restricted unitholders |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Net loss attributable to Common Partnership Unitholders of Brandywine Operating Partnership, L.P. | $ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
| Basic loss per Common Partnership Unit | $ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
| Diluted loss per Common Partnership Unit | $ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
| Basic weighted average common partnership units outstanding |
|
|
|
|
|||||||||||||||||||
| Diluted weighted average common partnership units outstanding |
|
|
|
|
|||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||
| Net loss | $ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
| Comprehensive loss: | |||||||||||||||||||||||
| Unrealized loss on derivative financial instruments |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Total comprehensive loss |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Comprehensive loss |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Comprehensive (income) loss attributable to noncontrolling interest - consolidated real estate ventures |
|
|
|
(
|
|||||||||||||||||||
| Comprehensive loss attributable to Brandywine Operating Partnership, L.P. | $ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
| General Partner Capital | |||||||||||||||||||||||||||||
| Units | Amount | Accumulated Other Comprehensive Income | Noncontrolling Interest - Consolidated Real Estate Ventures | Total Partners' Equity | |||||||||||||||||||||||||
| BALANCE, December 31, 2024 |
|
$ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||||
| Net loss |
(
|
(
|
|||||||||||||||||||||||||||
| Other comprehensive loss |
(
|
(
|
|||||||||||||||||||||||||||
| Deferred compensation obligation |
(
|
(
|
(
|
||||||||||||||||||||||||||
| Share-based compensation activity |
|
|
|
||||||||||||||||||||||||||
| Adjustment of redeemable partnership units to liquidation value at period end |
|
|
|||||||||||||||||||||||||||
|
Distributions declared to general partnership unitholders ($
|
(
|
(
|
|||||||||||||||||||||||||||
| BALANCE, March 31, 2025 |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
||||||||||||||||||||
| Net loss |
(
|
(
|
|||||||||||||||||||||||||||
| Other comprehensive loss |
(
|
(
|
|||||||||||||||||||||||||||
| Deferred compensation obligation |
(
|
(
|
(
|
||||||||||||||||||||||||||
| Share-based compensation activity |
|
|
|
||||||||||||||||||||||||||
| Adjustment of redeemable partnership units to liquidation value at period end |
|
|
|||||||||||||||||||||||||||
|
Distributions declared to general partnership unitholders ($
|
(
|
(
|
|||||||||||||||||||||||||||
| BALANCE, June 30, 2025 |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
||||||||||||||||||||
| Net loss |
(
|
(
|
(
|
||||||||||||||||||||||||||
| Other comprehensive loss |
(
|
(
|
|||||||||||||||||||||||||||
| Deferred compensation obligation |
(
|
|
|||||||||||||||||||||||||||
| Share-based compensation activity |
|
|
|||||||||||||||||||||||||||
| Adjustment of redeemable partnership units to liquidation value at period end |
(
|
(
|
|||||||||||||||||||||||||||
|
Distributions declared to general partnership unitholders $
|
(
|
(
|
|||||||||||||||||||||||||||
| BALANCE, September 30, 2025 |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
||||||||||||||||||||
| General Partner Capital | |||||||||||||||||||||||||||||
| Units | Amount | Accumulated Other Comprehensive Income (Loss) | Noncontrolling Interest - Consolidated Real Estate Ventures | Total Partners' Equity | |||||||||||||||||||||||||
| BALANCE, December 31, 2023 |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
||||||||||||||||||||
| Net loss |
(
|
|
(
|
||||||||||||||||||||||||||
| Other comprehensive income |
|
|
|||||||||||||||||||||||||||
| Deferred compensation obligation |
(
|
(
|
(
|
||||||||||||||||||||||||||
| Share-based compensation activity |
|
|
|
||||||||||||||||||||||||||
| Adjustment of redeemable partnership units to liquidation value at period end |
|
|
|||||||||||||||||||||||||||
|
Distributions declared to general partnership unitholders ($
|
(
|
(
|
|||||||||||||||||||||||||||
|
BALANCE, March 31, 2024
|
|
$ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||||
|
Net income
|
|
|
|
||||||||||||||||||||||||||
|
Other comprehensive income
|
|
|
|||||||||||||||||||||||||||
| Deferred compensation obligation |
(
|
|
|||||||||||||||||||||||||||
| Share-based compensation activity |
|
|
|
||||||||||||||||||||||||||
| Adjustment of redeemable partnership units to liquidation value at period end | — |
|
|
||||||||||||||||||||||||||
|
Distributions declared to general partnership unitholders ($
|
(
|
(
|
|||||||||||||||||||||||||||
|
BALANCE, June 30, 2024
|
|
|
|
|
|
||||||||||||||||||||||||
|
Net loss
|
(
|
(
|
(
|
||||||||||||||||||||||||||
|
Other comprehensive loss
|
(
|
(
|
|||||||||||||||||||||||||||
| Deferred compensation obligation |
(
|
(
|
(
|
||||||||||||||||||||||||||
| Share-based compensation activity |
|
|
|||||||||||||||||||||||||||
| Adjustment of redeemable partnership units to liquidation value at period end |
(
|
(
|
|||||||||||||||||||||||||||
|
Distributions declared to general partnership unitholders $
|
(
|
(
|
|||||||||||||||||||||||||||
|
BALANCE, September 30, 2024
|
|
|
(
|
|
|
||||||||||||||||||||||||
| Nine Months Ended September 30, | |||||||||||
| 2025 | 2024 | ||||||||||
| Cash flows from operating activities: | |||||||||||
| Net loss | $ |
(
|
$ |
(
|
|||||||
| Adjustments to reconcile net income to net cash from operating activities: | |||||||||||
| Depreciation and amortization |
|
|
|||||||||
| Amortization of deferred financing costs |
|
|
|||||||||
| Amortization of debt discount/(premium), net |
(
|
(
|
|||||||||
| Amortization of stock compensation costs |
|
|
|||||||||
| Straight-line rent income |
(
|
(
|
|||||||||
| Amortization of acquired above (below) market leases, net |
(
|
(
|
|||||||||
| Ground rent expense |
|
|
|||||||||
| Net gain on real estate venture transactions |
|
(
|
|||||||||
| Gain on early extinguishment of debt |
|
(
|
|||||||||
| Provision for impairment |
|
|
|||||||||
| Loss from unconsolidated real estate ventures, including income distributions |
|
|
|||||||||
| Income tax provision |
|
|
|||||||||
| Changes in assets and liabilities: | |||||||||||
| Accounts receivable |
(
|
|
|||||||||
| Other assets |
(
|
(
|
|||||||||
| Accounts payable and accrued expenses |
|
|
|||||||||
| Deferred income, gains and rent |
(
|
(
|
|||||||||
| Other liabilities |
(
|
|
|||||||||
| Net cash provided by operating activities |
|
|
|||||||||
| Cash flows from investing activities: | |||||||||||
| Proceeds from the sale of properties |
|
|
|||||||||
| Capital expenditures for tenant improvements |
(
|
(
|
|||||||||
| Capital expenditures for redevelopments |
(
|
(
|
|||||||||
| Capital expenditures for developments |
(
|
(
|
|||||||||
| Advances for the purchase of tenant assets, net of repayments |
(
|
|
|||||||||
| Investment in unconsolidated real estate ventures |
(
|
(
|
|||||||||
| Capital distributions from unconsolidated real estate ventures |
|
|
|||||||||
| Leasing costs paid |
(
|
(
|
|||||||||
| Net cash used in investing activities |
(
|
(
|
|||||||||
| Cash flows from financing activities: | |||||||||||
| Proceeds from credit facility borrowings |
|
|
|||||||||
| Repayments of credit facility borrowings |
(
|
(
|
|||||||||
| Proceeds from unsecured notes |
|
|
|||||||||
| Repayments of unsecured notes |
|
(
|
|||||||||
| Proceeds from unsecured term loan |
|
|
|||||||||
| Repayment of unsecured term loan |
(
|
|
|||||||||
|
Proceeds from construction loan
|
|
|
|||||||||
|
Repayments of construction loan
|
(
|
|
|||||||||
| Debt financing costs paid |
(
|
(
|
|||||||||
| Shares used for employee taxes upon vesting of share awards |
(
|
(
|
|||||||||
| Distributions paid to preferred and common partnership units |
(
|
(
|
|||||||||
| Net cash provided by (used in) financing activities |
(
|
|
|||||||||
| Decrease in cash and cash equivalents and restricted cash |
(
|
(
|
|||||||||
| Cash and cash equivalents and restricted cash at beginning of period |
|
|
|||||||||
| Cash and cash equivalents and restricted cash at end of period | $ |
|
$ |
|
|||||||
| Reconciliation of cash and cash equivalents and restricted cash: | |||||||||||
| Cash and cash equivalents, beginning of period | $ |
|
$ |
|
|||||||
| Restricted cash, beginning of period |
|
|
|||||||||
| Cash and cash equivalents and restricted cash, beginning of period | $ |
|
$ |
|
|||||||
| Cash and cash equivalents, end of period | $ |
|
$ |
|
|||||||
| Restricted cash, end of period |
|
|
|||||||||
| Cash and cash equivalents and restricted cash, end of period | $ |
|
$ |
|
|||||||
| Supplemental disclosure: | |||||||||||
|
Cash paid for interest, net of capitalized interest during the nine months ended September 30, 2025 and 2024 of $
|
$ |
|
$ |
|
|||||||
| Cash paid for income taxes |
|
|
|||||||||
| Supplemental disclosure of non-cash activity: | |||||||||||
| Dividends and distributions declared but not paid |
|
|
|||||||||
| Change in notes receivable from sale of properties |
|
|
|||||||||
| Change in capital expenditures financed through accounts payable at period end |
(
|
|
|||||||||
| Change in capital expenditures financed through retention payable at period end |
|
(
|
|||||||||
| Number of Properties | Rentable Square Feet | ||||||||||
| Office Properties |
|
|
|||||||||
| Mixed-use Properties |
|
|
|||||||||
| Core Properties |
|
|
|||||||||
| Development/redevelopment properties |
|
|
|||||||||
| Recently completed - not stabilized properties (a) |
|
|
|||||||||
| The Properties |
|
|
|||||||||
| September 30, 2025 | December 31, 2024 | ||||||||||
| Land | $ |
|
$ |
|
|||||||
| Building and improvements |
|
|
|||||||||
| Tenant improvements |
|
|
|||||||||
| Total | $ |
|
$ |
|
|||||||
| September 30, 2025 | December 31, 2024 | |||||||||||||
| Net property | $ |
|
$ |
|
||||||||||
| Other assets |
|
|
||||||||||||
| Other liabilities |
|
|
||||||||||||
| Debt, net |
|
|
||||||||||||
| Equity (a) |
|
|
||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2025 | 2024 |
2025 (a)
|
2024
|
||||||||||||||||||||
| Revenue | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Operating expenses |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Interest expense, net |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Depreciation and amortization |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Loss on property disposition |
|
|
(
|
|
|||||||||||||||||||
| Provision for impairment |
|
(
|
|
(
|
|||||||||||||||||||
| Net loss | $ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
| Ownership interest % | Various | Various | Various | Various | |||||||||||||||||||
| Company's share of net loss | $ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
| Other-than-temporary impairment |
|
(
|
|
(
|
|||||||||||||||||||
| Basis adjustments and other |
|
|
|
(
|
|||||||||||||||||||
| Equity in loss of unconsolidated real estate ventures | $ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
| Lease Revenue | 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||||
| Fixed contractual payments | $ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||
| Variable lease payments |
|
|
|
|
||||||||||||||||||||||
| Total | $ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||
| September 30, 2025 | |||||||||||||||||
| Total Cost | Accumulated Amortization | Intangible Assets, net | |||||||||||||||
| Intangible assets, net: | |||||||||||||||||
| In-place lease value | $ |
|
$ |
(
|
$ |
|
|||||||||||
| Tenant relationship value |
|
(
|
|
||||||||||||||
| Above market leases acquired |
|
(
|
|
||||||||||||||
| Total intangible assets, net | $ |
|
$ |
(
|
$ |
|
|||||||||||
| Total Cost | Accumulated Amortization | Intangible Liabilities, net | |||||||||||||||
| Intangible liabilities, net: | |||||||||||||||||
| Below market leases acquired | $ |
|
$ |
(
|
$ |
|
|||||||||||
| December 31, 2024 | |||||||||||||||||
| Total Cost | Accumulated Amortization | Intangible Assets, net | |||||||||||||||
| Intangible assets, net: | |||||||||||||||||
| In-place lease value | $ |
|
$ |
(
|
$ |
|
|||||||||||
| Tenant relationship value |
|
(
|
|
||||||||||||||
| Above market leases acquired |
|
(
|
|
||||||||||||||
| Total intangible assets, net | $ |
|
$ |
(
|
$ |
|
|||||||||||
| Total Cost | Accumulated Amortization | Intangible Liabilities, net | |||||||||||||||
| Intangible liabilities, net: | |||||||||||||||||
| Below market leases acquired | $ |
|
$ |
(
|
$ |
|
|||||||||||
| Assets | Liabilities | ||||||||||
| 2025 (three months remaining) | $ |
|
$ |
|
|||||||
| 2026 |
|
|
|||||||||
| 2027 |
|
|
|||||||||
| 2028 |
|
|
|||||||||
| 2029 |
|
|
|||||||||
| Thereafter |
|
|
|||||||||
| Total | $ |
|
$ |
|
|||||||
| September 30, 2025 | December 31, 2024 |
Effective
Interest Rate |
Maturity
Date |
||||||||||||||||||||
| SECURED DEBT: | |||||||||||||||||||||||
|
$
|
$ |
|
$ |
|
|
February 2028 | |||||||||||||||||
|
$
|
|
|
SOFR +
|
August 2026 | |||||||||||||||||||
| Principal balance outstanding |
|
|
|||||||||||||||||||||
| Less: deferred financing costs |
(
|
(
|
|||||||||||||||||||||
| Total Secured indebtedness | $ |
|
$ |
|
|||||||||||||||||||
| UNSECURED DEBT | |||||||||||||||||||||||
|
$
|
$ |
|
$ |
|
SOFR +
|
(c)
|
June 2027 | ||||||||||||||||
| Term Loan - Swapped to fixed |
|
|
SOFR +
|
(c)(d)
|
June 2027 | ||||||||||||||||||
|
$
|
|
|
SOFR +
|
(c)
|
February 2025 | ||||||||||||||||||
|
$
|
|
|
|
November 2027 | |||||||||||||||||||
|
$
|
|
|
|
(e)
|
March 2028 | ||||||||||||||||||
|
$
|
|
|
|
October 2029 | |||||||||||||||||||
|
$
|
|
|
|
April 2029 | |||||||||||||||||||
| Indenture IA (Preferred Trust I) |
|
|
SOFR +
|
(f)
|
March 2035 | ||||||||||||||||||
| Indenture IB (Preferred Trust I) |
|
|
SOFR +
|
(f)
|
April 2035 | ||||||||||||||||||
| Indenture II (Preferred Trust II) |
|
|
SOFR +
|
(f)
|
July 2035 | ||||||||||||||||||
| Principal balance outstanding |
|
|
|||||||||||||||||||||
| Plus: original issue premium (discount), net | $ |
|
$ |
(
|
|||||||||||||||||||
| Less: deferred financing costs |
(
|
(
|
|||||||||||||||||||||
| Total unsecured indebtedness | $ |
|
$ |
|
|||||||||||||||||||
| Total Debt Obligations | $ |
|
$ |
|
|||||||||||||||||||
| 2025 (three months remaining) | $ |
|
|||
| 2026 |
|
||||
| 2027 |
|
||||
| 2028 |
|
||||
| 2029 |
|
||||
| Thereafter |
|
||||
| Total principal payments |
|
||||
| Net unamortized premiums/(discounts) |
|
||||
| Net deferred financing costs |
(
|
||||
| Outstanding indebtedness | $ |
|
|||
| September 30, 2025 | December 31, 2024 | ||||||||||||||||||||||
| Carrying Amount (a) | Fair Value | Carrying Amount (a) | Fair Value | ||||||||||||||||||||
| Unsecured notes payable | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Variable rate debt |
|
|
|
|
|||||||||||||||||||
|
Fixed rate debt
|
|
|
|
|
|||||||||||||||||||
| Hedge Product | Hedge Type | Designation | Notional Amount | Strike | Trade Date | Maturity Date | Fair value | |||||||||||||||||||||||||||||||||||||||||||||||||
| 9/30/2025 | 12/31/2024 | 9/30/2025 | 12/31/2024 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Swap | Interest Rate | Cash Flow | (a) | $ |
|
$ |
|
|
% | November 23, 2022 | June 30, 2027 | $ |
|
$ |
|
|||||||||||||||||||||||||||||||||||||||||
| Swap | Interest Rate | Cash Flow | (a) |
|
|
|
% | January 12, 2024 | December 30, 2026 |
|
|
|||||||||||||||||||||||||||||||||||||||||||||
| Swap | Interest Rate | Cash Flow | (a) |
|
|
|
% | January 12, 2024 | January 30, 2027 |
|
|
|||||||||||||||||||||||||||||||||||||||||||||
|
Liabilities
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Swap | Interest Rate | Cash Flow | (a) | $ |
|
$ |
|
|
% | November 23, 2022 | June 30, 2027 | $ |
(
|
$ |
|
|||||||||||||||||||||||||||||||||||||||||
| Swap | Interest Rate | Cash Flow | (a) |
|
|
|
% | January 12, 2024 | December 30, 2026 |
(
|
|
|||||||||||||||||||||||||||||||||||||||||||||
| Swap | Interest Rate | Cash Flow | (a) |
|
|
|
% | January 12, 2024 | January 30, 2027 |
(
|
|
|||||||||||||||||||||||||||||||||||||||||||||
| $ |
|
$ |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended September 30, | |||||||||||||||||||||||
| 2025 | 2024 | ||||||||||||||||||||||
| Basic | Diluted | Basic | Diluted | ||||||||||||||||||||
| Numerator | |||||||||||||||||||||||
| Net loss | $ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
| Net loss attributable to noncontrolling interests |
|
|
|
|
|||||||||||||||||||
| Nonforfeitable dividends allocated to unvested restricted shareholders |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Net loss attributable to common shareholders | $ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
| Denominator | |||||||||||||||||||||||
| Weighted-average shares outstanding |
|
|
|
|
|||||||||||||||||||
| Weighted-average shares outstanding |
|
|
|
|
|||||||||||||||||||
| Loss per Common Share: | |||||||||||||||||||||||
| Net loss attributable to common shareholders | $ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
| Nine Months Ended September 30, | |||||||||||||||||||||||
| 2025 | 2024 | ||||||||||||||||||||||
| Basic | Diluted | Basic | Diluted | ||||||||||||||||||||
| Numerator | |||||||||||||||||||||||
| Net loss | $ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
| Net loss attributable to noncontrolling interests |
|
|
|
|
|||||||||||||||||||
| Nonforfeitable dividends allocated to unvested restricted shareholders |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Net loss attributable to common shareholders | $ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
| Denominator | |||||||||||||||||||||||
| Weighted-average shares outstanding |
|
|
|
|
|||||||||||||||||||
| Weighted-average shares outstanding |
|
|
|
|
|||||||||||||||||||
| Loss per Common Share: | |||||||||||||||||||||||
| Net loss attributable to common shareholders | $ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
| Three Months Ended September 30, | |||||||||||||||||||||||
| 2025 | 2024 | ||||||||||||||||||||||
| Basic | Diluted | Basic | Diluted | ||||||||||||||||||||
| Numerator | |||||||||||||||||||||||
| Net loss | $ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
| Net loss attributable to noncontrolling interests |
|
|
|
|
|||||||||||||||||||
| Nonforfeitable dividends allocated to unvested restricted unitholders |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Net loss attributable to common unitholders | $ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
| Denominator | |||||||||||||||||||||||
| Total weighted-average units outstanding |
|
|
|
|
|||||||||||||||||||
| Loss per Common Partnership Unit: | |||||||||||||||||||||||
| Net loss attributable to common unitholders | $ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
| Nine Months Ended September 30, | |||||||||||||||||||||||
| 2025 | 2024 | ||||||||||||||||||||||
| Basic | Diluted | Basic | Diluted | ||||||||||||||||||||
| Numerator | |||||||||||||||||||||||
| Net loss | $ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
| Net (income) loss attributable to noncontrolling interests |
|
|
(
|
(
|
|||||||||||||||||||
| Nonforfeitable dividends allocated to unvested restricted unitholders |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Net loss attributable to common unitholders | $ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
| Denominator | |||||||||||||||||||||||
| Total weighted-average units outstanding |
|
|
|
|
|||||||||||||||||||
| Loss per Common Partnership Unit: | |||||||||||||||||||||||
| Net loss attributable to common unitholders | $ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
| Real estate investments, at cost: | |||||||||||
| September 30, 2025 | December 31, 2024 | ||||||||||
| Philadelphia CBD | $ |
|
$ |
|
|||||||
| Pennsylvania Suburbs |
|
|
|||||||||
| Austin, Texas |
|
|
|||||||||
| Total Core Segments |
|
|
|||||||||
| Other |
|
|
|||||||||
|
Operating properties
|
$ |
|
$ |
|
|||||||
|
Total
|
$ |
|
$ |
|
|||||||
| Corporate | |||||||||||
| Right of use asset - operating leases, net | $ |
|
$ |
|
|||||||
| Construction-in-progress | $ |
|
$ |
|
|||||||
| Land held for development | $ |
|
$ |
|
|||||||
| Prepaid leasehold interests in land held for development, net | $ |
|
$ |
|
|||||||
| Three Months Ended September 30, | |||||||||||||||||||||||||||||||||||
| 2025 | 2024 | ||||||||||||||||||||||||||||||||||
| Total revenue | Operating expenses (a) | Net operating income | Total revenue | Operating expenses (a) | Net operating income | ||||||||||||||||||||||||||||||
| Philadelphia CBD | $ |
|
$ |
(
|
$ |
|
$ |
|
$ |
(
|
$ |
|
|||||||||||||||||||||||
| Pennsylvania Suburbs |
|
(
|
|
|
(
|
|
|||||||||||||||||||||||||||||
| Austin, Texas |
|
(
|
|
|
(
|
|
|||||||||||||||||||||||||||||
| Other |
|
(
|
|
|
(
|
|
|||||||||||||||||||||||||||||
| Corporate |
|
(
|
|
|
(
|
|
|||||||||||||||||||||||||||||
| Operating properties | $ |
|
$ |
(
|
$ |
|
$ |
|
$ |
(
|
$ |
|
|||||||||||||||||||||||
| Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||
| 2025 | 2024 | ||||||||||||||||||||||||||||||||||
| Total revenue | Operating expenses (a) | Net operating income | Total revenue | Operating expenses (a) | Net operating income | ||||||||||||||||||||||||||||||
| Philadelphia CBD | $ |
|
$ |
(
|
$ |
|
$ |
|
$ |
(
|
$ |
|
|||||||||||||||||||||||
| Pennsylvania Suburbs |
|
(
|
|
|
(
|
|
|||||||||||||||||||||||||||||
| Austin, Texas |
|
(
|
|
|
(
|
|
|||||||||||||||||||||||||||||
| Other |
|
(
|
|
|
(
|
|
|||||||||||||||||||||||||||||
| Corporate |
|
(
|
|
|
(
|
|
|||||||||||||||||||||||||||||
| Operating properties | $ |
|
$ |
(
|
$ |
|
$ |
|
$ |
(
|
$ |
|
|||||||||||||||||||||||
| Unconsolidated real estate ventures: | |||||||||||||||||||||||||||||||||||
| Investment in real estate ventures |
Equity in income (loss) of real estate ventures
|
||||||||||||||||||||||||||||||||||
| As of | Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||
| September 30, 2025 | December 31, 2024 | 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||||||||||||
| Philadelphia CBD | $ |
|
$ |
|
$ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||||||||||
| Mid-Atlantic Office JV |
|
|
(
|
|
|
|
|||||||||||||||||||||||||||||
| MAP Venture |
|
|
|
|
|
(
|
|||||||||||||||||||||||||||||
| Austin, Texas |
|
|
(
|
(
|
(
|
(
|
|||||||||||||||||||||||||||||
| Other |
|
|
(
|
(
|
(
|
(
|
|||||||||||||||||||||||||||||
| Total | $ |
|
$ |
|
$ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||
| Net loss | $ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
| Plus: | |||||||||||||||||||||||
| Interest expense |
|
|
|
|
|||||||||||||||||||
| Interest expense - amortization of deferred financing costs |
|
|
|
|
|||||||||||||||||||
| Depreciation and amortization |
|
|
|
|
|||||||||||||||||||
| General and administrative expenses |
|
|
|
|
|||||||||||||||||||
| Equity in loss of unconsolidated real estate ventures |
|
|
|
|
|||||||||||||||||||
| Provision for impairment |
|
|
|
|
|||||||||||||||||||
| Gain on early extinguishment of debt |
|
|
|
(
|
|||||||||||||||||||
| Less: | |||||||||||||||||||||||
| Interest and investment income |
|
|
|
|
|||||||||||||||||||
| Income tax provision |
|
|
(
|
(
|
|||||||||||||||||||
| Net gain on disposition of real estate |
|
|
|
|
|||||||||||||||||||
| Net gain on real estate venture transactions |
|
|
|
|
|||||||||||||||||||
| Consolidated net operating income | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||
| Leasing Activity | |||||||||||||||||||||||
| Core Properties (1): | |||||||||||||||||||||||
| Total net rentable square feet owned | 11,289,339 | 12,176,827 | 11,289,339 | 12,176,827 | |||||||||||||||||||
| Occupancy percentage (end of period) | 88.8 | % | 87.2 | % | 88.8 | % | 87.2 | % | |||||||||||||||
| Average occupancy percentage | 87.8 | % | 87.3 | % | 87.5 | % | 87.8 | % | |||||||||||||||
|
Total Portfolio(2):
|
|||||||||||||||||||||||
| Tenant retention rate (3) | 67.8 | % | 42.0 | % | 66.3 | % | 60.9 | % | |||||||||||||||
| New leases and expansions commenced (square feet) | 194,845 | 72,962 | 382,163 | 327,947 | |||||||||||||||||||
| Leases renewed (square feet) | 256,627 | 102,254 | 698,582 | 496,232 | |||||||||||||||||||
| Net (negative) absorption (square feet) | 20,816 | (68,481) | (112,508) | (160,949) | |||||||||||||||||||
| Percentage change in rental rates per square foot (4): | |||||||||||||||||||||||
| New and expansion rental rates | 9.3 | % | 18.0 | % | 9.0 | % | 19.8 | % | |||||||||||||||
| Renewal rental rates | (4.6) | % | 14.3 | % | (3.1) | % | 12.5 | % | |||||||||||||||
| Combined rental rates | (1.8) | % | 14.9 | % | 2.6 | % | 13.9 | % | |||||||||||||||
| Weighted average lease term for leases commenced (years) | 6.2 | 6.2 | 5.2 | 6.2 | |||||||||||||||||||
|
Average annual rent (per square foot) (7) (8)
|
$ | 37.06 | $ | 35.41 | $ | 39.62 | $ | 40.08 | |||||||||||||||
|
Capital Costs Committed (5) (6) (7):
|
|||||||||||||||||||||||
| Leasing commissions (per square foot) | $ | 7.77 | $ | 7.90 | $ | 5.12 | $ | 8.20 | |||||||||||||||
|
Tenant improvements (per square foot)
|
$ | 14.50 | $ | 13.50 | $ | 10.27 | $ | 22.93 | |||||||||||||||
| Total capital per square foot per lease year | $ | 3.83 | $ | 3.06 | $ | 3.12 | $ | 4.04 | |||||||||||||||
|
Average annualized capital as % of average annual rent (7) (8)
|
10.9 | % | 10.2 | % | 9.2 | % | 12.5 | % | |||||||||||||||
| Nine Months Ended September 30, | |||||||||||||||||||||||
|
% Occupied
|
% Occupied | ||||||||||||||||||||||
| 2025 | 2024 | ||||||||||||||||||||||
| Philadelphia CBD | 94.0 | % | 93.6 | % | |||||||||||||||||||
| Pennsylvania Suburbs | 88.3 | % | 86.2 | % | |||||||||||||||||||
| Austin, Texas | 77.2 | % | 79.5 | % | |||||||||||||||||||
| Other | 87.7 | % | 82.0 | % | |||||||||||||||||||
|
Total - Core Properties
|
88.8 | % | 87.2 | % | |||||||||||||||||||
| Nine Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
|
% Net Operating Income (4)
|
% Net Operating Income (4)
|
% Occupied
|
% Occupied | ||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||
|
Office
|
91.6 | % | 91.2 | % | 88.6 | % | 87.0 | % | |||||||||||||||
|
Life Science (1)
|
5.6 | % | 5.9 | % | 82.9 | % | 84.4 | % | |||||||||||||||
|
Residential (2)
|
2.8 | % | 2.9 | % | 88.6 | % | 85.0 | % | |||||||||||||||
|
Total (3)
|
100.0 | % | 100.0 | % | 88.3 | % | 86.9 | % | |||||||||||||||
|
Property/Portfolio Name
|
Location | Substantial Completion Date |
Activity Type
|
Approximate Room Count
|
Estimated Costs | Amount Funded |
Debt Financing
|
|||||||||||||||||||||||||||||||||||||||||||
|
165 King of Prussia Road
|
Radnor, PA
|
Q2 2026
|
Development
|
120 | $59,500 | $17,626 | $ | — | ||||||||||||||||||||||||||||||||||||||||||
|
Property/Portfolio Name
|
Location |
Substantial Completion Date
|
Approximate Square Footage | Estimated Costs | Amount Funded |
Debt Financing
|
Our Share Remaining to be Funded | ||||||||||||||||||||||||||||||||||||||||||||||
|
3025 JFK Boulevard (66%)
|
Philadelphia, PA |
Q4 2023
|
(a)
|
$ | 325,000 | $ | 304,855 | $ | 178,000 | $ | 20,145 | ||||||||||||||||||||||||||||||||||||||||||
|
3151 Market Street (76%)
|
Philadelphia, PA |
Q4 2024
|
441,000 | $ | 316,909 | $ | 218,232 | $ | — | $ | — | ||||||||||||||||||||||||||||||||||||||||||
|
One Uptown - Office (63%)
|
Austin, TX |
Q1 2024
|
362,679 | $ | 206,400 | $ | 155,740 | $ | 121,650 | $ | — | ||||||||||||||||||||||||||||||||||||||||||
| Same Store Property Portfolio | Recently Completed/Acquired Properties | Development/Redevelopment Properties | Other (Eliminations) (a) | Total Portfolio | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (dollars and square feet in millions except per share amounts) | 2025 | 2024 | $ Change | % Change | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | $ Change | % Change | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Rents | $ | 105.9 | $ | 102.4 | $ | 3.5 | 3.4 | % | $ | 4.1 | $ | 1.8 | $ | 0.6 | $ | 0.8 | $ | 4.2 | $ | 13.0 | $ | 114.8 | $ | 118.0 | $ | (3.2) | (2.7) | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Third party management fees, labor reimbursement and leasing | — | — | — | — | % | — | — | — | — | 4.5 | 6.1 | 4.5 | 6.1 | (1.6) | (26.2) | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Other | 0.3 | 0.2 | 0.1 | 50.0 | % | — | — | — | — | 1.8 | 7.5 | 2.1 | 7.7 | (5.6) | (72.7) | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total revenue | 106.2 | 102.6 | 3.6 | 3.5 | % | 4.1 | 1.8 | 0.6 | 0.8 | 10.5 | 26.6 | 121.4 | 131.8 | (10.4) | (7.9) | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property operating expenses | 27.9 | 26.2 | 1.7 | 6.5 | % | 0.7 | 0.4 | 0.5 | 0.5 | 2.3 | 4.8 | 31.4 | 31.9 | (0.5) | (1.6) | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Real estate taxes | 10.9 | 10.0 | 0.9 | 9.0 | % | 0.2 | 0.1 | 0.1 | 0.2 | 0.4 | 1.6 | 11.6 | 11.9 | (0.3) | (2.5) | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Third party management expenses | — | — | — | — | % | — | — | — | — | 2.4 | 2.5 | 2.4 | 2.5 | (0.1) | (4.0) | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net operating income | 67.4 | 66.4 | 1.0 | 1.5 | % | 3.2 | 1.3 | — | 0.1 | 5.4 | 17.7 | 76.0 | 85.5 | (9.5) | (11.1) | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Depreciation and amortization | 35.6 | 34.7 | 0.9 | 2.6 | % | 2.2 | 1.5 | 0.2 | 0.3 | 5.0 | 7.8 | 43.0 | 44.3 | (1.3) | (2.9) | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| General & administrative expenses | — | — | — | — | % | — | — | — | — | 7.8 | 12.7 | 7.8 | 12.7 | (4.9) | (38.6) | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Provision for impairment (c) | — | — | — | — | % | — | — | — | — | — | 38.0 | — | 38.0 | (38.0) | (100.0) | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating income (loss) | $ | 31.8 | $ | 31.7 | $ | 0.1 | 0.3 | % | $ | 1.0 | $ | (0.2) | $ | (0.2) | $ | (0.2) | $ | (7.4) | $ | (40.8) | $ | 25.2 | $ | (9.5) | $ | 34.7 | (365.3) | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Number of properties | 59 | 59 | 2 | 2 | 63 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Square feet | 11.1 | 11.1 | 0.3 | 0.3 | 11.8 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Same Store Occupancy % (b)
|
88.7 | % | 86.4 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Other Income (Expense): | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest and investment income | 1.2 | 0.6 | 0.6 | 100.0 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest expense | (32.9) | (30.6) | (2.3) | 7.5 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest expense — Deferred financing costs | (1.3) | (1.1) | (0.2) | 18.2 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Equity in loss of unconsolidated real estate ventures | (18.2) | (125.9) | 107.7 | (85.5) | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net gain on real estate venture transactions | — | 0.8 | (0.8) | (100.0) | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Gain on early extinguishment of debt | — | — | — | — | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Income tax benefit | — | — | — | — | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net loss | $ | (26.0) | $ | (165.7) | $ | 139.7 | (84.3) | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net loss attributable to Common Shareholders of Brandywine Realty Trust | $ | (0.15) | $ | (0.96) | $ | 0.81 | (84.4) | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Same Store Property Portfolio | Recently Completed/Acquired Properties | Development/Redevelopment Properties | Other (Eliminations) (a) | Total Portfolio | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (dollars and square feet in millions except per share amounts) | 2025 | 2024 | $ Change | % Change | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | $ Change | % Change | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Rents | $ | 314.4 | $ | 307.2 | $ | 7.2 | 2.3 | % | $ | 12.2 | $ | 5.2 | $ | 2.3 | $ | 2.5 | $ | 14.5 | $ | 40.0 | $ | 343.4 | $ | 354.9 | $ | (11.5) | (3.2) | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Third party management fees, labor reimbursement and leasing | — | — | — | — | % | — | — | — | — | 15.2 | 17.7 | 15.2 | 17.7 | (2.5) | (14.1) | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Other | 0.8 | 0.7 | 0.1 | 14.3 | % | — | — | — | — | 4.1 | 10.3 | 4.9 | 11.0 | (6.1) | (55.5) | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total revenue | 315.2 | 307.9 | 7.3 | 2.4 | % | 12.2 | 5.2 | 2.3 | 2.5 | 33.8 | 68.0 | 363.5 | 383.6 | (20.1) | (5.2) | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property operating expenses | 84.2 | 79.5 | 4.7 | 5.9 | % | 2.2 | 1.2 | 1.6 | 1.5 | 8.3 | 13.3 | 96.3 | 95.5 | 0.8 | 0.8 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Real estate taxes | 31.3 | 30.9 | 0.4 | 1.3 | % | 0.4 | 0.4 | 0.5 | 0.6 | 2.4 | 5.1 | 34.6 | 37.0 | (2.4) | (6.5) | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Third party management expenses | — | — | — | — | % | — | — | — | — | 7.5 | 7.5 | 7.5 | 7.5 | — | — | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net operating income | 199.7 | 197.5 | 2.2 | 1.1 | % | 9.6 | 3.6 | 0.2 | 0.4 | 15.6 | 42.1 | 225.1 | 243.6 | (18.5) | (7.6) | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Depreciation and amortization | 106.2 | 104.1 | 2.1 | 2.0 | % | 6.5 | 4.5 | 0.8 | 0.8 | 17.6 | 24.1 | 131.1 | 133.5 | (2.4) | (1.8) | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| General & administrative expenses | — | — | — | — | % | — | — | — | — | 34.6 | 32.7 | 34.6 | 32.7 | 1.9 | 5.8 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Provision for impairment (c) | — | — | — | — | % | — | — | — | — | 63.4 | 44.4 | 63.4 | 44.4 | 19.0 | 42.8 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net gain on disposition of real estate | (3.0) | — | (3.0) | — | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net loss on sale of undepreciated real estate | — | — | — | — | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating income (loss) | $ | 93.5 | $ | 93.4 | $ | 0.1 | 0.1 | % | $ | 3.1 | $ | (0.9) | $ | (0.6) | $ | (0.4) | $ | (100.0) | $ | (59.1) | $ | (1.0) | $ | 33.0 | $ | (34.0) | (103.0) | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Number of properties | 59 | 59 | 2 | 2 | 63 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Square feet | 11.1 | 11.1 | 0.3 | 0.3 | 11.8 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Core Occupancy % (b) | 88.7 | % | 86.4 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Other Income (Expense): | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest and investment income | 3.3 | 2.6 | 0.7 | 26.9 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest expense | (97.1) | (85.1) | (12.0) | 14.1 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest expense — Deferred financing costs | (3.8) | (3.8) | — | — | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest expense — Financing Obligation | — | — | — | — | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Equity in loss of unconsolidated real estate ventures | (43.5) | (154.0) | 110.5 | (71.8) | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net gain on real estate venture transactions | 0.2 | 54.5 | (54.3) | (99.6) | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Gain on early extinguishment of debt | — | 0.9 | (0.9) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Income tax provision | (0.1) | — | (0.1) | — | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net loss | $ | (142.0) | $ | (151.9) | $ | 9.9 | (6.5) | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net loss attributable to Common Shareholders of Brandywine Realty Trust | $ | (0.82) | $ | (0.88) | $ | 0.06 | (6.8) | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Moody's
|
S&P
|
||||||||||||||||
|
Long-term debt
|
Ba2
|
BB+
|
|||||||||||||||
|
Outlook
|
Stable
|
Negative
|
|||||||||||||||
| Nine Months Ended September 30, | ||||||||||||||||||||
| Activity | 2025 | 2024 |
Variance
|
|||||||||||||||||
| Operating | $ | 88,167 | $ | 124,202 | $ | (36,035) | ||||||||||||||
| Investing | (81,072) | (193,031) | 111,959 | |||||||||||||||||
| Financing | (26,744) | 43,988 | (70,732) | |||||||||||||||||
| Net cash flows | $ | (19,649) | $ | (24,841) | $ | 5,192 | ||||||||||||||
|
(Increase) Decrease
|
||||||||
| Capital expenditures and capitalized interest | 13,139 | |||||||
| Capital improvements/acquisition deposits/leasing costs | (6,909) | |||||||
|
Unconsolidated real estate venture investments
|
81,868 | |||||||
| Proceeds from the sale of properties | 24,680 | |||||||
| Capital distributions from unconsolidated real estate ventures | (819) | |||||||
|
Return of equity from real estate ventures
|
— | |||||||
| Decrease in net cash used in investing activities | $ | 111,959 | ||||||
|
(Increase) Decrease
|
||||||||
| Proceeds from debt obligations | $ | (270,307) | ||||||
| Repayments of debt obligations | 196,689 | |||||||
| Dividends and distributions paid | (652) | |||||||
| Debt financing costs paid | 4,048 | |||||||
| Other financing activities | (510) | |||||||
| Increase in net cash used in financing activities | $ | (70,732) | ||||||
| September 30, 2025 | December 31, 2024 | ||||||||||
| (dollars in thousands) | |||||||||||
|
Balance:
(a)
|
|||||||||||
| Fixed rate | $ | 2,273,610 | $ | 2,123,610 | |||||||
|
Variable rate - unhedged
|
— | 102,734 | |||||||||
| Total | $ | 2,273,610 | $ | 2,226,344 | |||||||
| Percent of Total Debt: | |||||||||||
| Fixed rate | 100.0 | % | 95.4 | % | |||||||
| Variable rate - unhedged | — | % | 4.6 | % | |||||||
| Total | 100.0 | % | 100.0 | % | |||||||
| Weighted-average interest rate at period end: | |||||||||||
| Fixed rate | 6.2 | % | 6.2 | % | |||||||
| Variable rate - unhedged | — | % | 6.5 | % | |||||||
| Total | 6.2 | % | 6.2 | % | |||||||
| Weighted-average maturity in years: | |||||||||||
| Fixed rate | 3.1 | 3.8 | |||||||||
| Variable rate - unhedged | — | 0.6 | |||||||||
| Total | 3.1 | 3.7 | |||||||||
| Period | Principal maturities | Weighted Average Interest Rate of Maturing Debt | ||||||||||||||||||||||||
| 2025 (three months remaining) | $ | — | — | % | ||||||||||||||||||||||
| 2026 | — | — | % | |||||||||||||||||||||||
| 2027 | 700,000 | 4.5 | % | |||||||||||||||||||||||
| 2028 | 595,000 | 7.4 | % | |||||||||||||||||||||||
| 2029 | 900,000 | 6.9 | % | |||||||||||||||||||||||
| Thereafter | 78,610 | 5.2 | % | |||||||||||||||||||||||
| Totals | $ | 2,273,610 | 6.2 | % | ||||||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||
| (amounts in thousands, except share information) | |||||||||||||||||||||||
| Net loss attributable to common unitholders | $ | (26,310) | $ | (165,993) | $ | (143,053) | $ | (152,759) | |||||||||||||||
| Add (deduct): | |||||||||||||||||||||||
| Amount allocated to unvested restricted unitholders | 313 | 276 | 1,064 | 889 | |||||||||||||||||||
| Net (gain) loss on real estate venture transactions | 305 | (7,929) | 107 | (61,662) | |||||||||||||||||||
| Net gain on disposition of real estate | (35) | — | (3,008) | — | |||||||||||||||||||
| Provision for impairment | — | 37,426 | 63,369 | 43,853 | |||||||||||||||||||
| Company's share of impairment of an unconsolidated real estate venture | — | 123,376 | — | 123,376 | |||||||||||||||||||
| Depreciation and amortization: | |||||||||||||||||||||||
| Real property | 37,786 | 38,584 | 114,878 | 116,069 | |||||||||||||||||||
| Leasing costs including acquired intangibles | 4,439 | 4,862 | 13,842 | 14,785 | |||||||||||||||||||
| Company’s share of unconsolidated real estate ventures | 11,876 | 9,636 | 32,657 | 35,782 | |||||||||||||||||||
| Partners’ share of consolidated real estate ventures | (6) | (6) | (13) | (6) | |||||||||||||||||||
| Funds from operations | $ | 28,368 | $ | 40,232 | $ | 79,843 | $ | 120,327 | |||||||||||||||
| Funds from operations allocable to unvested restricted shareholders | (337) | (420) | (1,037) | (1,306) | |||||||||||||||||||
| Funds from operations available to common share and unit holders (FFO) | $ | 28,031 | $ | 39,812 | $ | 78,806 | $ | 119,021 | |||||||||||||||
| Weighted-average shares/units outstanding — basic (a) | 174,214,907 | 173,184,325 | 173,900,925 | 172,995,920 | |||||||||||||||||||
| Weighted-average shares/units outstanding — fully diluted (a) | 178,984,473 | 175,997,959 | 178,630,855 | 175,238,507 | |||||||||||||||||||
| (a) |
Exhibits
|
||||||||||
| Exhibits No. | Description | ||||||||||
| 4.1 | |||||||||||
| 10.1 | |||||||||||
| 31.1 | |||||||||||
| 31.2 | |||||||||||
| 31.3 | |||||||||||
| 31.4 | |||||||||||
| 32.1 | |||||||||||
| 32.2 | |||||||||||
| 32.3 | |||||||||||
| 32.4 | |||||||||||
| 101.1 |
The following materials from the combined Quarterly Reports on Form 10-Q of Brandywine Realty Trust and Brandywine Operating Partnership, L.P. for the quarter ended September 30, 2025 formatted in iXBRL (Inline eXtensible Business Reporting Language): (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Operations, (iii) the Consolidated Statements of Comprehensive Income, (iv) the Consolidated Statement of Equity, (v) the Consolidated Statements of Cash Flows, and (vi) Notes to Consolidated Financial Statements, detailed tagged and filed herewith.
|
||||||||||
| 104 | Cover Page Interactive Data File – the cover page interactive data file does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document. | ||||||||||
|
BRANDYWINE REALTY TRUST
(Registrant) |
||||||||||||||
| Date: | November 7, 2025 | By: | /s/ Gerard H. Sweeney | |||||||||||
|
Gerard H. Sweeney, President and
Chief Executive Officer |
||||||||||||||
| (Principal Executive Officer) | ||||||||||||||
| Date: | November 7, 2025 | By: | /s/ Thomas E. Wirth | |||||||||||
|
Thomas E. Wirth, Executive Vice President
and Chief Financial Officer |
||||||||||||||
| (Principal Financial Officer) | ||||||||||||||
| Date: | November 7, 2025 | By: | /s/ Daniel Palazzo | |||||||||||
|
Daniel Palazzo, Senior Vice President and
Chief Accounting Officer
|
||||||||||||||
| (Principal Accounting Officer) | ||||||||||||||
|
BRANDYWINE OPERATING PARTNERSHIP, L.P.
(Registrant) BRANDYWINE REALTY TRUST, as general partner |
||||||||||||||
| Date: | November 7, 2025 | By: | /s/ Gerard H. Sweeney | |||||||||||
|
Gerard H. Sweeney, President and
Chief Executive Officer |
||||||||||||||
| (Principal Executive Officer) | ||||||||||||||
| Date: | November 7, 2025 | By: | /s/ Thomas E. Wirth | |||||||||||
|
Thomas E. Wirth, Executive Vice President
and Chief Financial Officer |
||||||||||||||
| (Principal Financial Officer) | ||||||||||||||
| Date: | November 7, 2025 | By: | /s/ Daniel Palazzo | |||||||||||
|
Daniel Palazzo, Senior Vice President and
Chief Accounting Officer
|
||||||||||||||
| (Principal Accounting Officer) | ||||||||||||||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|