XML 27 R4.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Operations - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Revenue      
Rents $ 412,333 $ 421,505 $ 486,731
Tenant reimbursements 72,620 70,629 85,722
Termination fees 2,370 2,339 4,797
Third party management fees, labor reimbursement and leasing 28,345 26,674 18,764
Other 4,825 4,316 6,617
Total revenue 520,493 525,463 602,631
Operating expenses:      
Property operating expenses 150,835 152,926 181,170
Real estate taxes 45,204 46,252 50,623
Third party management expenses 9,960 10,270 6,294
Depreciation and amortization 179,357 189,676 219,029
General and administrative expenses 28,538 26,596 29,406
Provision for impairment 3,057 40,517 82,208
Total operating expenses 416,951 466,237 568,730
Operating income 103,542 59,226 33,901
Other income (expense):      
Interest income 1,113 1,236 1,224
Tax credit transaction income 0 0 19,955
Interest expense (81,886) (84,708) (110,717)
Interest expense - amortization of deferred financing costs (2,435) (2,696) (4,557)
Interest expense - financing obligation 0 (679) (1,237)
Equity in loss of Real Estate Ventures (8,306) (11,503) (811)
Net gain on disposition of real estate 31,657 116,983 20,496
Net gain on sale of undepreciated real estate 953 9,232 3,019
Net gain from remeasurement of investments in real estate ventures 0 0 758
Net gain on Real Estate Venture transactions 80,526 20,000 7,229
Loss on early extinguishment of debt (3,933) (66,590) 0
Net income (loss) before income taxes 121,231 40,501 (30,740)
Income tax benefit 628 0 0
Net income (loss) 121,859 40,501 (30,740)
Net (income) loss attributable to noncontrolling interests (1,009) (310) 339
Net income (loss) attributable to Brandywine Realty Trust 120,850 40,191 (30,401)
Distribution to preferred shareholders (2,032) (6,900) (6,900)
Preferred share redemption charge (3,181) 0 0
Nonforfeitable dividends allocated to unvested restricted shareholders (327) (341) (329)
Net income (loss) attributable to Common Shareholders of Brandywine Realty Trust $ 115,310 $ 32,950 $ (37,630)
Basic income (loss) per Common Share: $ 0.66 $ 0.19 $ (0.21)
Diluted income (loss) per Common Share: $ 0.65 $ 0.19 $ (0.21)
Basic weighted average shares outstanding 175,484,350 175,018,163 178,162,160
Diluted weighted average shares outstanding 176,808,166 176,010,814 178,162,160
Distributions declared per Common Share $ 0.66 $ 0.63 $ 0.60
BRANDYWINE OPERATING PARTNERSHIP, L.P.      
Revenue      
Rents $ 412,333 $ 421,505 $ 486,731
Tenant reimbursements 72,620 70,629 85,722
Termination fees 2,370 2,339 4,797
Third party management fees, labor reimbursement and leasing 28,345 26,674 18,764
Other 4,825 4,316 6,617
Total revenue 520,493 525,463 602,631
Operating expenses:      
Property operating expenses 150,835 152,926 181,170
Real estate taxes 45,204 46,252 50,623
Third party management expenses 9,960 10,270 6,294
Depreciation and amortization 179,357 189,676 219,029
General and administrative expenses 28,538 26,596 29,406
Provision for impairment 3,057 40,517 82,208
Total operating expenses 416,951 466,237 568,730
Operating income 103,542 59,226 33,901
Other income (expense):      
Interest income 1,113 1,236 1,224
Tax credit transaction income 0 0 19,955
Interest expense (81,886) (84,708) (110,717)
Interest expense - amortization of deferred financing costs (2,435) (2,696) (4,557)
Interest expense - financing obligation 0 (679) (1,237)
Equity in loss of Real Estate Ventures (8,306) (11,503) (811)
Net gain on disposition of real estate 31,657 116,983 20,496
Net gain on sale of undepreciated real estate 953 9,232 3,019
Net gain from remeasurement of investments in real estate ventures 0 0 758
Net gain on Real Estate Venture transactions 80,526 20,000 7,229
Loss on early extinguishment of debt (3,933) (66,590) 0
Net income (loss) before income taxes 121,231 40,501 (30,740)
Income tax benefit 628 0 0
Net income (loss) 121,859 40,501 (30,740)
Net (income) loss attributable to noncontrolling interests - consolidated real estate ventures (29) (15) 3
Net income (loss) attributable to Brandywine Realty Trust 121,830 40,486 (30,737)
Distribution to preferred shareholders (2,032) (6,900) (6,900)
Preferred share redemption charge (3,181) 0 0
Nonforfeitable dividends allocated to unvested restricted shareholders (327) (341) (329)
Net income (loss) attributable to Common Shareholders of Brandywine Realty Trust $ 116,290 $ 33,245 $ (37,966)
Basic income (loss) per Common Share: $ 0.66 $ 0.19 $ (0.21)
Diluted income (loss) per Common Share: $ 0.65 $ 0.19 $ (0.21)
Basic weighted average shares outstanding 176,964,149 176,523,800 179,697,262
Diluted weighted average shares outstanding 178,287,965 177,516,451 179,697,262
Distributions declared per Common Share $ 0.66 $ 0.63 $ 0.60