US-listed companies
BRANDYWINE REALTY TRUST

BRANDYWINE REALTY TRUSTBDN

Market cap

P/E ratio

Income statement Balance sheet Cash flow

	Dec 31, 2010	Dec 31, 2011	Dec 31, 2012	Dec 31, 2013	Dec 31, 2014	Dec 31, 2015	Dec 31, 2016	Dec 31, 2017	Dec 31, 2018	Dec 31, 2019	Dec 31, 2020	Dec 31, 2021	Dec 31, 2022	Dec 31, 2023
Operating properties	4,834	4,793	4,726	4,669	4,604	3,693	-	-	-	-	3,474	3,473	3,617	3,542
Accumulated depreciation	776	866	955	984	1,068	867	852	895	865	973	897	957	1,063	1,132
Operating Lease, Right-of-Use Asset	-	-	-	-	-	-	-	-	-	22	21	20	20	19
Operating real estate investments, net	-	-	-	-	-	2,826	2,734	2,937	3,088	3,055	2,599	2,535	2,574	2,429
Development in Process	33	25	49	74	201	269	297	121	150	181	210	277	219	136
Land held for development	110	109	102	93	91	130	151	98	86	96	118	115	76	83
Prepaid Expense	-	-	-	-	-	-	-	-	40	40	39	28	36	28
Total real estate investments, net	4,058	3,927	3,772	3,853	3,828	3,225	3,182	3,157	3,365	3,371	2,966	2,955	2,905	2,675
Assets held for sale, net	-	-	-	-	18	584	42	0	12	7	7	1	-	-
Cash and cash equivalents	17	0	2	263	258	57	194	202	23	90	46	27	18	58
Cash and cash equivalents	17	0	2	263	258	57	194	202	23	90	46	27	18	58
Restricted Cash	-	-	-	-	-	-	-	-	-	-	-	-	-	9
Accounts receivable	16	15	13	17	19	17	12	18	16	16	14	12	11	12
Deferred Rent Receivables, Net	96	108	122	126	134	145	150	170	165	174	155	167	180	187
Equity Method Investments In Asset Position	-	-	-	-	-	-	-	-	-	-	401	436	568	601
Deferred Costs	-	-	-	-	-	-	91	97	91	96	85	87	97	96
Intangible assets, net	-	-	-	-	-	-	-	-	-	-	-	-	18	8
Other assets	55	53	53	62	65	72	74	92	126	116	177	133	79	86
Total assets	4,690	4,558	4,507	4,765	4,859	4,555	4,099	3,995	4,099	4,076	3,900	3,846	3,875	3,732
Long-Term Line of Credit	183	276	69	-	-	-	-	-	93	-	-	23	89	-
Secured Debt	712	511	443	670	655	546	322	317	321	314	-	-	-	256
Unsecured Debt	183	38	450	450	200	248	248	248	248	249	249	250	248	318
Long-Term Line of Credit	183	276	69	-	-	-	-	-	93	-	-	23	89	-
Senior Notes	1,353	1,570	1,503	1,475	1,597	1,591	1,443	1,365	1,367	1,582	1,582	1,581	1,628	1,565
Unsecured Debt	183	38	450	450	200	248	248	248	248	249	249	250	248	318
Accounts payable and accrued expenses	72	70	72	84	96	100	103	107	126	113	122	150	132	124
Senior Notes	1,353	1,570	1,503	1,475	1,597	1,591	1,443	1,365	1,367	1,582	1,582	1,581	1,628	1,565
Dividends Payable	23	24	24	26	29	28	30	32	34	34	33	33	33	26
Accounts payable and accrued expenses	72	70	72	84	96	100	103	107	126	113	122	150	132	124
Deferred income, gains and rent	-	-	-	-	-	-	-	-	28	35	21	24	25	24
Dividends Payable	23	24	24	26	29	28	30	32	34	34	33	33	33	26
Intangible liabilities, net	-	-	-	-	-	-	-	-	-	-	-	-	10	8
Deferred income, gains and rent	-	-	-	-	-	-	-	-	28	35	21	24	25	24
Operating Lease, Liability	-	-	-	-	-	-	-	-	-	23	23	23	23	23
Intangible liabilities, net	-	-	-	-	-	-	-	-	-	-	-	-	10	8
Other liabilities	37	46	56	33	38	31	19	16	18	16	48	49	52	64
Operating Lease, Liability	-	-	-	-	-	-	-	-	-	23	23	23	23	23
Total liabilities	2,713	2,668	2,733	2,844	2,700	2,602	2,216	2,149	2,266	2,388	2,095	2,145	2,241	2,408
Other liabilities	37	46	56	33	38	31	19	16	18	16	48	49	52	64
Total liabilities	2,713	2,668	2,733	2,844	2,700	2,602	2,216	2,149	2,266	2,388	2,095	2,145	2,241	2,408
Common Stock, Value, Issued	1	1	1	2	2	2	2	2	2	2	2	2	2	2
Additional paid-in-capital	2,671	2,776	2,780	2,972	3,315	3,253	3,259	3,219	3,201	3,192	3,138	3,147	3,153	3,164
Deferred Compensation Payable In Common Stock	-6	-6	-5	-5	6	12	14	12	14	16	18	18	20	20
Common shares in grantor trust, 1,194,127 and 1,179,643 issued and outstanding as of December 31, 2023 and December 31, 2022, respectively	-	-	-	-	-	-	14	12	14	16	18	18	20	20
Cumulative earnings	-	-	-	-	-	-	539	660	797	805	1,110	1,122	1,176	979
Accumulated other comprehensive income (loss)	-2	-6	-16	-3	-5	-5	-2	2	5	-2	-8	-2	4	-1
Cumulative distributions	-	-	-	-	-	-	1,932	2,054	2,184	2,318	2,448	2,579	2,709	2,827
Total Brandywine Realty Trust's equity	1,978	1,890	1,774	1,921	2,159	1,952	1,883	1,847	1,833	1,688	1,805	1,701	1,633	1,324
Noncontrolling interests	128	33	21	21	18	18	17	17	12	10	11	11	8	7
Total beneficiaries' equity	1,978	1,890	1,774	1,921	2,159	1,952	1,883	1,847	1,833	1,688	1,805	1,701	1,633	1,324
Total liabilities and beneficiaries' equity	4,690	4,558	4,507	4,765	4,859	4,555	4,099	3,995	4,099	4,076	3,900	3,846	3,875	3,732
Common Stock, Value, Issued	1	1	1	2	2	2	2	2	2	2	2	2	2	2
Additional paid-in-capital	2,671	2,776	2,780	2,972	3,315	3,253	3,259	3,219	3,201	3,192	3,138	3,147	3,153	3,164
Deferred Compensation Payable In Common Stock	-6	-6	-5	-5	6	12	14	12	14	16	18	18	20	20
Common shares in grantor trust, 1,194,127 and 1,179,643 issued and outstanding as of December 31, 2023 and December 31, 2022, respectively	-	-	-	-	-	-	14	12	14	16	18	18	20	20
Cumulative earnings	-	-	-	-	-	-	539	660	797	805	1,110	1,122	1,176	979
Accumulated other comprehensive income (loss)	-2	-6	-16	-3	-5	-5	-2	2	5	-2	-8	-2	4	-1
Cumulative distributions	-	-	-	-	-	-	1,932	2,054	2,184	2,318	2,448	2,579	2,709	2,827
Total Brandywine Realty Trust's equity	1,978	1,890	1,774	1,921	2,159	1,952	1,883	1,847	1,833	1,688	1,805	1,701	1,633	1,324
Noncontrolling interests	128	33	21	21	18	18	17	17	12	10	11	11	8	7
Total beneficiaries' equity	1,978	1,890	1,774	1,921	2,159	1,952	1,883	1,847	1,833	1,688	1,805	1,701	1,633	1,324
Total liabilities and beneficiaries' equity	4,690	4,558	4,507	4,765	4,859	4,555	4,099	3,995	4,099	4,076	3,900	3,846	3,875	3,732