XML 27 R4.htm IDEA: XBRL DOCUMENT v3.6.0.2
Consolidated Statements of Operations - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Revenue      
Rents $ 421,505 $ 486,731 $ 483,682
Tenant reimbursements 70,629 85,722 84,879
Termination fees 2,339 4,797 8,000
Third party management fees, labor reimbursement and leasing 26,674 18,764 17,200
Other 4,316 6,617 3,221
Total revenue 525,463 602,631 596,982
Operating expenses:      
Property operating expenses 152,926 181,170 177,330
Real estate taxes 46,252 50,623 51,844
Third party management expenses 10,270 6,294 6,791
Depreciation and amortization 189,676 219,029 208,569
General and administrative expenses 26,596 29,406 26,779
Provision for impairment 40,517 82,208 1,765
Total operating expenses 466,237 568,730 473,078
Operating income 59,226 33,901 123,904
Other income (expense):      
Interest income 1,236 1,224 3,974
Tax credit transaction income 0 19,955 11,853
Interest expense (84,708) (110,717) (124,329)
Interest expense - amortization of deferred financing costs (2,696) (4,557) (5,148)
Interest expense - financing obligation (679) (1,237) (1,144)
Recognized hedge activity 0 0 (828)
Equity in loss of Real Estate Ventures (11,503) (811) (790)
Net gain on disposition of real estate 116,983 20,496 4,901
Net gain on sale of undepreciated real estate 9,232 3,019 1,184
Net gain from remeasurement of investments in real estate ventures 0 758 458
Net gain (loss) on real estate venture transactions 20,000 7,229 (417)
Loss on early extinguishment of debt (66,590) 0 (7,594)
Income (loss) from continuing operations 40,501 (30,740) 6,024
Discontinued operations:      
Income from discontinued operations 0 0 18
Net gain on disposition of discontinued operations 0 0 900
Total discontinued operations 0 0 918
Net income (loss) 40,501 (30,740) 6,942
Net (income) loss attributable to non-controlling interests (310) 339 33
Net (income) loss from continuing operations attributable to non-controlling interests - consolidated real estate ventures (310) 339 43
Net income (loss) attributable to Brandywine Realty Trust 40,191 (30,401) 6,975
Distribution to preferred shareholders (6,900) (6,900) (6,900)
Nonforfeitable dividends allocated to unvested restricted shareholders (341) (329) (349)
Net income (loss) attributable to Common Shareholders of Brandywine Realty Trust $ 32,950 $ (37,630) $ (274)
Basic income (loss) per Common Share:      
Continuing operations (USD per share) $ 0.19 $ (0.21) $ (0.01)
Discontinued operations (USD per share) 0 0 0.01
Net income (loss) attributable to common shareholders, Basic (USD per share) 0.19 (0.21) 0
Diluted income (loss) per Common Share:      
Continuing operations (USD per share) 0.19 (0.21) (0.01)
Discontinued operations (USD per share) 0 0 0.01
Net income (loss) attributable to common shareholders, Diluted (USD per share) $ 0.19 $ (0.21) $ 0
Basic weighted average shares outstanding (in shares) 175,018,163 178,162,160 166,202,649
Diluted weighted average shares outstanding (in shares) 176,010,814 178,162,160 166,202,649
Net income (loss) attributable to Brandywine Realty Trust      
Total continuing operations $ 40,191 $ (30,401) $ 6,067
Total discontinued operations 0 0 908
Net income (loss) attributable to Brandywine Realty Trust 40,191 (30,401) 6,975
Net income (loss) $ 40,501 $ (30,740) $ 6,942
Distributions declared per Common Share (USD per share) $ 0.63 $ 0.60 $ 0.60
BRANDYWINE OPERATING PARTNERSHIP, L.P.      
Revenue      
Rents $ 421,505 $ 486,731 $ 483,682
Tenant reimbursements 70,629 85,722 84,879
Termination fees 2,339 4,797 8,000
Third party management fees, labor reimbursement and leasing 26,674 18,764 17,200
Other 4,316 6,617 3,221
Total revenue 525,463 602,631 596,982
Operating expenses:      
Property operating expenses 152,926 181,170 177,330
Real estate taxes 46,252 50,623 51,844
Third party management expenses 10,270 6,294 6,791
Depreciation and amortization 189,676 219,029 208,569
General and administrative expenses 26,596 29,406 26,779
Provision for impairment 40,517 82,208 1,765
Total operating expenses 466,237 568,730 473,078
Operating income 59,226 33,901 123,904
Other income (expense):      
Interest income 1,236 1,224 3,974
Tax credit transaction income 0 19,955 11,853
Interest expense (84,708) (110,717) (124,329)
Interest expense - amortization of deferred financing costs (2,696) (4,557) (5,148)
Interest expense - financing obligation (679) (1,237) (1,144)
Recognized hedge activity 0 0 (828)
Equity in loss of Real Estate Ventures (11,503) (811) (790)
Net gain on disposition of real estate 116,983 20,496 4,901
Net gain on sale of undepreciated real estate 9,232 3,019 1,184
Net gain from remeasurement of investments in real estate ventures 0 758 458
Net gain (loss) on real estate venture transactions 20,000 7,229 (417)
Loss on early extinguishment of debt (66,590) 0 (7,594)
Income (loss) from continuing operations 40,501 (30,740) 6,024
Discontinued operations:      
Income from discontinued operations 0 0 18
Net gain on disposition of discontinued operations 0 0 900
Total discontinued operations 0 0 918
Net income (loss) 40,501 (30,740) 6,942
Net (income) loss from continuing operations attributable to non-controlling interests - consolidated real estate ventures (15) 3 44
Net income (loss) attributable to Brandywine Realty Trust 40,486 (30,737) 6,986
Distribution to preferred shareholders (6,900) (6,900) (6,900)
Nonforfeitable dividends allocated to unvested restricted shareholders (341) (329) (349)
Net income (loss) attributable to Common Shareholders of Brandywine Realty Trust $ 33,245 $ (37,966) $ (263)
Basic income (loss) per Common Share:      
Continuing operations (USD per share) $ 0.19 $ (0.21) $ (0.01)
Discontinued operations (USD per share) 0 0 0.01
Net income (loss) attributable to common shareholders, Basic (USD per share) 0.19 (0.21) 0
Diluted income (loss) per Common Share:      
Continuing operations (USD per share) 0.19 (0.21) (0.01)
Discontinued operations (USD per share) 0 0 0.01
Net income (loss) attributable to common shareholders, Diluted (USD per share) $ 0.19 $ (0.21) $ 0
Basic weighted average shares outstanding (in shares) 176,523,800 179,697,262 167,942,246
Diluted weighted average shares outstanding (in shares) 177,516,451 179,697,262 167,942,246
Net income (loss) attributable to Brandywine Realty Trust      
Total continuing operations $ 40,501 $ (30,740) $ 6,024
Total discontinued operations 0 0 918
Net income (loss) attributable to Brandywine Realty Trust 40,486 (30,737) 6,986
Net income (loss) $ 40,501 $ (30,740) $ 6,942
Distributions declared per Common Share (USD per share) $ 0.63 $ 0.60 $ 0.60