UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 8-K

CURRENT REPORT
Pursuant To Section 13 or 15(d) of the
Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): February 22, 2007

Brandywine Realty Trust

(Exact name of issuer as specified in charter)

MARYLAND		001-9106		23-2413352
(State or Other Jurisdiction		(Commission		(I.R.S. Employer
of Incorporation or		file		Identification
Organization)		number)		Number)

555 East Lancaster Avenue, Suite 100
Radnor, PA 19087
(Address of principal executive offices)

(610) 325-5600
(Registrant’s telephone number, including area code)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

o		Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o		Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o		Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o		Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

Item 2.02 Results of Operations and Financial Condition

     The information in this Current Report on Form 8-K is furnished under Item 2.02 – “Results of Operations and Financial Condition.” Such information, including the exhibits attached hereto, shall not be deemed to be “filed” for any purpose, including for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that Section. The information in this Current Report on Form 8-K shall not be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act regardless of any general incorporation language in such filing.

     On February 22, 2007, we issued a press release announcing our financial results for the fourth quarter and full year ending December 31, 2006. The text of the press release is attached hereto as Exhibit 99.1 and is incorporated by reference herein.

     The press release includes “non-GAAP financial measures” within the meaning of the Securities and Exchange Commission’s Regulation G. With respect to such non-GAAP financial measures, the Company has disclosed in the press release the most directly comparable financial measure calculated and presented in accordance with generally accepted accounting principles (“GAAP”) and has provided a reconciliation of such non-GAAP financial measures to the most directly comparable GAAP financial measure.

Item 9.01 Financial Statements and Exhibits

Exhibits

99.1

Press Release dated February 22, 2007

Signatures

     Pursuant to the requirements of the Securities and Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized.

		Brandywine Realty Trust
Date: February 22, 2007				By:		/s/ Gerard H. Sweeney   Gerard H. Sweeney
						President and Chief Executive Officer

EXHIBIT INDEX

Exhibit
No.		Description
99.1		Press Release dated February 22, 2007

Press Contact:      Amy Biemiller      Director of Communications      Brandywine Realty Trust      610-832-7705      amy.biemiller@bdnreit.com				Investor Contact:      Howard M. Sipzner      EVP & CFO      Brandywine Realty Trust      610-832-4907      howard.sipzner@bdnreit.com

Brandywine Realty Trust Announces Fourth Quarter and Full Year 2006 Earnings

Radnor, PA, February 22, 2007 — Brandywine Realty Trust (NYSE:BDN), one of the largest real estate investment trusts focused on the ownership, management and development of class A, suburban and urban office buildings in selected markets throughout the United States announced today its financial results for the three and twelve month periods ended December 31, 2006. The highlights are as follows:

Financial Highlights

	•		Net income totaled $24.1 million or $0.25 per diluted share in the fourth quarter of 2006, compared to $8.6 million or $0.12 per diluted share in the fourth quarter of 2005.
	•		Funds from operations (FFO) totaled $59.0 million or $0.63 per diluted share in the fourth quarter of 2006, compared to $34.1 million or $0.58 per diluted share in the fourth quarter of 2005. Excluding $1.4 million and $1.9 million of non-cash debt extinguishment costs in the fourth quarters of 2006 and 2005, respectively, FFO would have totaled $60.4 million or $0.65 per diluted share in the fourth quarter of 2006, compared to $36.0 million or $0.62 per diluted share in the fourth quarter of 2005.
	•		Net income totaled $10.5 million or $0.03 per diluted share in 2006, compared to $42.8 million or $0.62 per diluted share in 2005.
	•		FFO totaled $234.9 million or $2.49 per diluted share in 2006, compared to $141.8 million or $2.44 per diluted share in 2005. Excluding the aforementioned debt extinguishment costs, FFO would have totaled $236.3 million or $2.51 per diluted share in 2006, compared to $143.7 million or $2.47 per diluted share in 2005.
	•		Our FFO payout ratio was 69.8% for the fourth quarter of 2006 and 70.7% for the full year.

Portfolio Highlights

	•		At December 31, 2006, the core portfolio was 91.5% occupied and 93.2% leased versus 90.9% and 92.3%, respectively, at December 31, 2005. Overall, we owned 313 properties at December 31, 2006 encompassing 285 properties in the core portfolio, 13 properties under development, redevelopment or lease-up and 15 properties in our consolidated joint ventures.
	•		Net operating income (NOI) in the fourth quarter of 2006 increased 5.5% on a GAAP basis and 8.2% on a cash basis versus the prior year for the 238 same store properties which were 92.3% occupied on December 31, 2006 versus 91.0% on December 31, 2005. Our overall NOI margin on a GAAP basis was 62.7% for the fourth quarter of 2006 and 61.7% for all of 2006.
	•		In the fourth quarter of 2006, our core portfolio retention rate was 82.1% with net absorption of 177,000 square feet, resulting in total 2006 net absorption of 455,000 square feet.

555 East Lancaster Avenue, Suite 100, Radnor, PA 19087		Phone: (610) 325-5600 • Fax: (610) 325-5622 • www.brandywinerealty.com

Investment Highlights

	•		During 2006, we purchased six office properties for an aggregate price of $227.2 million and four land parcels for future development at a cost of $15.7 million, in addition to closing the $2.6 billion Prentiss merger in January 2006.
	•		During 2006, we sold 23 office properties for total proceeds of $467.3 million generating $20.2 million of gains on the sale of these discontinued properties and sold four undepreciated land parcels for $29.2 million generating an additional $14.2 million of gains. The $14.2 million of gains on the sale of the undepreciated land parcels (as well as the $20.2 million of gains on the sale of discontinued properties) have not been included in our calculation of FFO or Cash Available for Distribution (CAD).
	•		In 2006, we completed $215.4 million of development activity at an overall annualized GAAP and cash yield on cost of 9.1% and 7.0%, respectively, based on executed leases and our estimate of the associated operating expenses. At December 31, 2006, our development pipeline encompassed nine major projects with a total projected cost of $304.3 million of which $141.2 million had been funded. Completion of these projects is expected to occur between May 2007 and October 2008.

Capital Markets Highlights

	•		In 2006, we implemented a new $600 million unsecured credit facility, raised $1.2 billion via three unsecured note issuances and one exchangeable note issuance, spent $59.9 million to repurchase 1.8 million common shares in conjunction with our exchangeable note issuance, spent an additional $34.4 million to repurchase 1.2 million common shares and used the securities portfolio held as collateral in conjunction with the defeasance of our $181.8 million secured note due in February 2007 to prepay that note in November 2006.
	•		During 2006, we repaid $16.9 million of mortgage notes, transferred a $13.5 million mortgage note to the buyer in connection with the sale of one of our properties and entered into a new $20.5 million mortgage note in conjunction with the financing of one of our consolidated joint ventures.
	•		As a result of these and other related activities, our debt (net of cash on hand) to total market capitalization was 49.7% at December 31, 2006 and we achieved a 2.5 times interest coverage ratio for all of 2006.
	•		In January 2007, we redeemed our $300 million Floating Rate Guaranteed Notes due 2009, thereby incurring the aforementioned $1.4 million of non-cash debt extinguishment costs.

“2006 was a very successful year for our company,” stated Gerard H. Sweeney, Brandywine Realty Trust’s President and Chief Executive Officer. “We completed the merger and ensuing integration of Prentiss Properties into Brandywine, resulting in a more diversified geographic platform, a broader and deeper management team and expanded tenant relationships. Our leasing, development and capital recycling programs are all on or ahead of target, and our strong balance sheet gives us ample flexibility to execute our internal and external growth initiatives. With more favorable conditions emerging in our target markets, we hope to deliver more meaningful growth from our existing operations in 2007 and beyond.”

Financial Results

Net income totaled $24.1 million or $0.25 per diluted share in the fourth quarter of 2006, compared to $8.6 million or $0.12 per diluted share in the fourth quarter of 2005. The fourth quarter of 2006 included $11.6

million of gains on the sale of undepreciated land and $15.1 million of gains on the sale of discontinued operations, while the corresponding period in 2005 had neither of these.

FFO totaled $59.0 million or $0.63 per diluted share in the fourth quarter of 2006, compared to $34.1 million or $0.58 per diluted share in the fourth quarter of 2005. Excluding $1.4 million and $1.9 million of accelerated amortization of deferred financing costs related to the early pay-off of certain loans in the fourth quarters of 2006 and 2005, respectively, FFO totaled $60.4 million or $0.65 per diluted share in the fourth quarter of 2006, compared to $36.0 million or $0.62 per diluted share in the fourth quarter of 2005.

Net income totaled $10.5 million or $0.03 per diluted share in 2006, compared to $42.8 million or $0.62 per diluted share in 2005. 2006 included $14.2 million of gains on the sale of undepreciated land and $20.2 million of gains on the sale of discontinued operations, while 2005 had $4.6 million of gains on the sale of undepreciated land and $2.2 million of gains on the sale of discontinued operations.

FFO totaled $234.9 million or $2.49 per diluted share in 2006, compared to $141.8 million or $2.44 per diluted share in 2005. Incorporating the aforementioned non-cash adjustments related to early loan pay-offs, FFO totaled $236.3 million or $2.51 per diluted share in 2006, compared to $143.7 million or $2.47 per diluted share in 2005.

Our 2006 fourth quarter and full year incorporate the operations of the former Prentiss Property Trust from January 6, 2006 onward, reflecting the closing of the associated merger on January 5, 2006. In conjunction with the merger, Brandywine Realty Trust has completed its purchase accounting for the transaction, which among other things, resulted in a series of intangible assets and liabilities whose amortization is reflected in the results of operations for the associated periods.

Distributions

On December 19, 2006, the Board of Trustees declared a quarterly dividend distribution of $0.44 per common share that was paid on January 15, 2007 to shareholders of record as of January 5, 2007. The Board also declared quarterly dividends of $0.46875 per 7.50% Series C Cumulative Redeemable Preferred Share and $0.460938 per 7.375% Series D Cumulative Redeemable Preferred Share that were paid on January 15, 2007 to holders of record as of December 30, 2006 of the Series C and Series D Preferred Shares, respectively.

Share Repurchase Program

As of December 31, 2006, the Company may purchase an additional 2,319,800 common shares under its Board-approved share repurchase program. Repurchases may be made from time to time in the open market or in privately negotiated transactions, subject to market conditions and compliance with legal requirements. The share repurchase program does not contain any time limitation and does not obligate the Company to repurchase any shares. The Company may discontinue the program at any time.

2007 FFO Guidance

Based on current plans and assumptions and subject to the risks and uncertainties more fully described in Brandywine’s reports filed with the Securities and Exchange Commission, we are revising our previously announced guidance for full year 2007 FFO per diluted share to a range of $2.57 and $2.65 from the prior range of $2.55 to $2.65, reflecting the recognition of the $1.4 million early debt extinguishment charge in the fourth quarter of 2006. All other prior assumptions remain unchanged at this time. This guidance is provided for informational purposes and is subject to change. The following is a reconciliation of the calculation of FFO per diluted share and earnings per diluted share:

Guidance for 2007		Range or Value
Earnings (loss) per diluted share allocated to common shareholders		$	(0.16	)		to				$	(0.09	)
Plus: real estate depreciation and amortization			2.73			to					2.74
FFO per diluted share		$	2.57			to				$	2.65

For guidance purposes, we have not included gains from the sale of real estate not otherwise disclosed, the impact on operating income from future sales of properties or losses from impairment write-downs of our assets or securities. Our 2007 FFO guidance does not include any income from the sale of undepreciated real estate, in line with our prior practice.

Forward-Looking Statements

Estimates of future earnings per share and FFO per share and certain other statements in this release constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause the actual results, performance, achievements or transactions of the Company and its affiliates to be materially different from any future results, performance, achievements or transactions expressed or implied by such forward-looking statements. Such risks, uncertainties and other factors relate to, among others: the Company’s ability to lease vacant space and to renew or relet space under expiring leases at expected levels, competition with other real estate companies for tenants, the potential loss or bankruptcy of major tenants, interest rate levels, the availability of debt and equity financing, competition for real estate acquisitions and risks of acquisitions, dispositions and developments, including the cost of construction delays and cost overruns, unanticipated operating and capital costs, the Company’s ability to obtain adequate insurance, including coverage for terrorist acts, dependence upon certain geographic markets, and general and local economic and real estate conditions, including the extent and duration of adverse changes that affect the industries in which the Company’s tenants compete.

Additional information on factors which could impact the Company and the forward-looking statements contained herein are included in the Company’s filings with the Securities and Exchange Commission, including the Company’s Annual Report for the year ended December 31, 2005. The Company assumes no obligation to update or supplement forward-looking statements that become untrue because of subsequent events except as required by law.

Non-GAAP Supplemental Financial Measures

Funds from Operations

The Company computes its financial results in accordance with generally accepted accounting prionciples (GAAP). FFO is a widely recognized measure of real estate investment trust (REIT) performance. Although FFO is a non-GAAP financial measure, the Company believes that information regarding FFO is helpful to shareholders and potential 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 minority interest of unit holders (preferred and common) and excluding gains (losses) on sales of property and extraordinary items (computed in accordance with GAAP); plus real estate related depreciation and amortization (excluding amortization of deferred financing costs), and after similar adjustments for unconsolidated joint 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, extraordinary items and minority interest. To facilitate a clear understanding of the Company’s historical operating results, FFO should be examined in conjunction with net income

(determined in accordance with GAAP) as presented in the financial statements included elsewhere in this release. FFO does not represent cash generated from operating activities in accordance with GAAP and should not be considered to be an alternative to net income (loss) (determined in accordance with GAAP) as an indication of the Company’s financial performance or to be an alternative to cash flow from operating activities (determined in accordance with GAAP) as a measure of the Company’s liquidity, nor is it indicative of funds available for the Company’s cash needs, including its ability to make cash distributions to shareholders.

For information purposes, we also provide FFO adjusted for debt extinguishment costs. Although our FFO as adjusted differs from NAREIT’s definition of FFO, and may not be comparable to that of other REITs and real estate companies, we believe it provides a meaningful supplemental measure of our operating performance because we believe that by excluding the effects of debt extinguishment, management and investors are presented with an indicator of our operating performance that more closely achieves the objectives of the real estate industry in presenting FFO.

Cash Available for Distribution

Cash available for distribution is a non-GAAP financial measure that is not intended to represent cash flow for the period and is not indicative of cash flow provided by operating activities as determined under GAAP. CAD is presented solely as a supplemental disclosure with respect to liquidity because the Company believes it provides useful information regarding the Company’s ability to fund its dividends. Because all companies do not calculate CAD the same way, the presentation of CAD may not be comparable to similarly titled measures of other companies.

Fourth Quarter Earnings Call and Supplemental Information Package

The Company will be hosting a conference call on Friday, February 23, 2007 at 11:00 a.m. EST. The conference call can be accessed by calling 1-800-683-1525, reference conference ID #8363577. After the conference, a taped replay of the call can be accessed 24 hours a day through Friday, March 9, 2007 by calling 1-877-519-4471 — access code 8363577. In addition, the conference call can be accessed via a web cast located on the Company’s website at www.brandywinerealty.com.

The Company has prepared a Supplemental Information package that includes financial results and operational statistics to support the announcement of fourth quarter earnings. The Supplemental Information package is available in the “Investor Relations – Financial Reports” section of the Company’s website at www.brandywinerealty.com.

Looking Ahead — First Quarter 2007 Conference Call

We anticipate that we will release our first quarter 2007 earnings on Tuesday, May 1, 2007, after the market close and will host our first quarter 2007 conference call on Wednesday, May 2, 2007, at 11:00 a.m. EDT. We expect to issue a press release in advance of these events to confirm the dates and times and provide all related information.

About Brandywine Realty Trust

Brandywine Realty Trust (NYSE: BDN), with headquarters in Radnor, PA, is one of the largest full-service, completely integrated real estate companies in the United States. Organized as a real estate investment trust (REIT), Brandywine owns, manages or has ownership interests in office and industrial properties aggregating 43 million square feet. For more information, visit Brandywine’s website at www.brandywinerealty.com.

BRANDYWINE REALTY TRUST
CONSOLIDATED BALANCE SHEETS
(unaudited, in thousands)

		December 31,				December 31,
		2006				2005
ASSETS
Real estate investments:
Operating properties		$	4,927,305			$	2,560,061
Accumulated depreciation			(515,698	)			(390,333	)
			4,411,607				2,169,728
Construction-in-progress			217,886				273,240
Land held for development			110,233				98,518
			4,739,726				2,541,486
Cash and cash equivalents			25,377				7,174
Restricted cash			22,559				18,498
Accounts receivable, net			19,957				12,874
Accrued rent receivable, net			71,589				47,034
Assets held for sale, net			126,016				—
Investment in real estate ventures			74,574				13,331
Deferred costs, net			73,708				37,602
Intangible assets, net			281,251				78,097
Other assets			73,506				49,649
Total assets		$	5,508,263			$	2,805,745
LIABILITIES AND BENEFICIARIES’ EQUITY
Mortgage notes payable		$	883,920			$	494,777
Secured note payable			—				—
Borrowings under credit facilities			60,000				90,000
Unsecured senior notes, net of discounts			2,208,310				936,607
Accounts payable and accrued expenses			108,400				52,635
Distributions payable			42,760				28,880
Tenant security deposits and deferred rents			55,697				20,953
Acquired lease intangibles, net			92,527				34,704
Other liabilities			13,906				4,466
Mortgage note payable and other liabilities held for sale, net			20,826				—
Total liabilities			3,486,346				1,663,022
Minority interest			123,991				37,859
Beneficiaries’ equity:
Preferred shares — Series C			20				20
Preferred shares — Series D			23				23
Common shares			883				562
Additional paid-in capital			2,311,541				1,369,913
Cumulative earnings			423,764				413,282
Accumulated other comprehensive (income) loss			1,576				(3,169	)
Cumulative distributions			(839,881	)			(675,767	)
Total beneficiaries’ equity			1,897,926				1,104,864
Total liabilities and beneficiaries’ equity		$	5,508,263			$	2,805,745

BRANDYWINE REALTY TRUST
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited, in thousands, except share and per share data)

		Three Months Ended									Twelve Months Ended
		December 31,				December 31,					December 31,				December 31,
		2006				2005					2006				2005
Revenue
Rents		$	145,108			$	81,341				$	559,936			$	318,218
Tenant reimbursements			24,541				14,272					80,470				48,562
Other			5,085				2,047					22,395				13,844
Total revenue			174,734				97,660					662,801				380,624
Operating Expenses
Property operating expenses			47,613				29,339					188,001				111,192
Real estate taxes			17,640				9,977					65,584				38,180
Depreciation and amortization			59,520				26,406					248,132				109,118
Administrative expenses			6,940				4,366					29,644				17,982
Total operating expenses			131,713				70,088					531,361				276,472
Operating income			43,021				27,572					131,440				104,152
Other income (expense)
Interest income			1,811				410					9,513				1,370
Interest expense			(44,699	)			(18,570	)				(171,177	)			(70,152	)
Deferred financing costs			(2,545	)			(2,316	)				(4,607	)			(3,766	)
Equity in income of real estate ventures			367				874					2,165				3,172
Net gain on sale of interests in real estate			11,582				—					14,190				4,640
Gain on termination of purchase contract			—				—					3,147				—
Income (loss) before minority interest			9,537				7,970					(15,329	)			39,416
Minority interest — partners’ share of consolidated real estate ventures			(290	)			—					270				—
Minority interest attributable to continuing operations — LP units			(318	)			(143	)				1,028				(1,237	)
Income (loss) from continuing operations			8,929				7,827					(14,031	)			38,179
Discontinued operations:
Income from discontinued operations			849				827					7,681				2,555
Net gain on disposition of discontinued operations			15,055				—					20,243				2,196
Minority interest — partners’ share of consolidated real estate venture			—				—					(2,239	)			—
Minority interest attributable to discontinued operations — LP units			(717	)			(28	)				(1,172	)			(163	)
			15,187				799					24,513				4,588
Net income			24,116				8,626					10,482				42,767
Income allocated to Preferred Shares			(1,998	)			(1,998	)				(7,992	)			(7,992	)
Income allocated to Common Shares		$	22,118			$	6,628				$	2,490			$	34,775
PER SHARE DATA
Basic income per Common Share		$	0.25			$	0.12				$	0.03			$	0.62
Basic weighted-average shares outstanding			88,331,988				56,179,075					89,552,301				55,846,268
Diluted income per Common Share		$	0.25			$	0.12				$	0.03			$	0.62
Diluted weighted-average shares outstanding			89,186,374				56,357,483					90,070,825				56,104,588

BRANDYWINE REALTY TRUST
FUNDS FROM OPERATIONS AND CASH AVAILABLE FOR DISTRIBUTION
(unaudited, in thousands, except share and per share data)

		Three Months Ended									Twelve Months Ended
		12/31/06				12/31/05					12/31/06				12/31/05
Reconciliation of Net Income to Funds from Operations (FFO):
Net income		$	24,116			$	8,626				$	10,482			$	42,767
Add (deduct):
Minority interest attributable to continuing operations — LP units			318				143					(1,028	)			1,237
Net gains on sale of undepreciated real estate			(11,582	)			—					(14,190	)			(4,640	)
Minority interest attributable to discontinued operations — LP units			717				28					1,172				163
Net gains on disposition of discontinued operations			(15,055	)			—					(20,243	)			(2,196	)
Minority Interest — partners’ share of net gain on sale			—				—					1,757				—
Income (loss) before net gains on sale of interests in real estate and minority interest			(1,486	)			8,797					(22,050	)			37,331
Add:
Depreciation:
Real property — continuing operations			39,480				20,200					168,515				80,414
Real property — discontinued operations			3,076				690					17,284				2,939
Company’s share of unconsolidated real estate ventures			1,722				371					6,740				1,798
Partners’ share of consolidated real estate ventures			(1,554	)			—					(6,381	)			—
Amortization of leasing costs (includes acquired intangibles)			19,725				6,042					78,770				27,304
Perpetual Preferred Share distributions			(1,998	)			(1,998	)				(7,992	)			(7,992	)
Funds from operations (1)		$	58,965			$	34,102				$	234,886			$	141,794
FFO, excluding accelerated debt extinguishment costs (2)		$	60,355			$	36,024				$	236,276			$	143,716
FFO per share — fully diluted		$	0.63			$	0.58				$	2.49			$	2.44
FFO per share — fully diluted, excluding accelerated debt extinguishment costs (2)		$	0.65			$	0.62				$	2.51			$	2.47
Weighted-average shares/units outstanding — fully diluted			93,361,536				58,302,750					94,222,124				58,111,162
EPS — diluted		$	0.25			$	0.12				$	0.03			$	0.62
Weighted-average shares outstanding — fully diluted			89,186,374				56,357,483					90,070,825				56,104,588
Distributions per Common Share		$	0.44			$	0.44				$	1.76			$	1.76
Payout ratio of FFO (Distribution per Common Share divided by FFO per Share)			69.8	%			75.9	%				70.7	%			72.1	%
Payout ratio of FFO, excluding accelerated debt extinguishment costs (2)			67.7	%			71.0	%				70.1	%			71.3	%
CASH AVAILABLE FOR DISTRIBUTION (CAD):
FFO, excluding accelerated debt extinguishment costs (2)		$	60,355			$	36,024				$	236,276			$	143,716
Add (deduct):
Rental income from straight-line rents			(9,133	)			(4,137	)				(32,618	)			(14,593	)
Deferred market rental income			(2,967	)			(491	)				(9,034	)			(1,542	)
Amortization:
Deferred financing costs			2,545				394					4,607				1,845
Deferred compensation costs			1,115				692					3,448				2,765
Second generation capital expenditures (3):
Building improvements (4)			(5,093	)			—					(13,919	)			—
Tenant improvements			(11,012	)			(7,975	)				(33,969	)			(33,075	)
Lease commissions			(2,924	)			(785	)				(9,889	)			(3,534	)
Cash available for distribution		$	32,886			$	23,722				$	144,902			$	95,582
Weighted-average shares/units outstanding — fully diluted			93,361,536				58,302,750					94,222,124				58,111,162
Distributions per Common Share		$	0.44			$	0.44				$	1.76			$	1.76
Cash flows from:
Operating activities		$	19,886			$	21,379				$	233,565			$	125,146
Investing activities			145,249				(46,265	)				(907,794	)			(252,416	)
Financing activities			(156,295	)			8,720					692,433				119,098

BRANDYWINE REALTY TRUST
SAME STORE OPERATIONS — QUARTER
(unaudited and in thousands)

Of the 313 properties owned by the Company as of December 31, 2006, a total of 238 properties (“Same Store Properties”) containing an aggregate of 17.9 million net rentable square feet were owned for the entire three-month periods ended December 31, 2006 and 2005. Average occupancy for the Same Store Properties was 92.3% during 2006 and 91.0% during 2005. The following table sets forth revenue and expense information for the Same Store Properties:

		Quarter Ended December 31,
		2006				2005
Revenue
Rents (a)		$	79,529			$	77,420
Tenant reimbursements			14,585				13,683
Other (b)			1,561				825
			95,675				91,928
Operating expenses
Property operating expenses			29,600				29,331
Real estate taxes			9,725				9,181
			39,325				38,512
Net operating income		$	56,350			$	53,416
Net operating income percentage increase over prior year			5.5	%
Net operating income		$	56,350			$	53,416
Straight line rents			(2,170	)			(3,465	)
FAS 141 rents			(742	)			(562	)
Cash — Net operating income		$	53,438			$	49,389
Cash — Net operating income percentage increase over prior year			8.2	%

		Quarter Ended December 31,
		2006				2005
Net Income		$	24,116			$	8,626
Add/(deduct):
Interest income			(1,811	)			(410	)
Interest expense			44,699				18,570
Deferred financing costs			2,545				2,316
Interest expense attributable to Company’s share of unconsolidated real estate ventures			—				—
Interest expense attributable to Partners’ share of consolidated real estate ventures			—				—
Equity in income of real estate ventures			(367	)			(874	)
Depreciation and amortization			59,520				26,406
Depreciation and amortization expense attributable to Company’s share of unconsolidated real estate ventures			—				—
Depreciation and amortization expense attributable to Partners’ share of consolidated real estate ventures			—				—
Net gain on sale of undepreciated real estate			(11,582	)			—
Gain on termination of purchase contract			—				—
Minority interest — partners’ share of consolidated real estate ventures			290				—
Minority interest attributable to continuing operations — LP units			318				143
Income from discontinued operations			(15,187	)			(799	)
Consolidated net operating income			102,541				53,978
Less: Net operating income of non same store properties			(45,389	)			(1,000	)
Less: Eliminations and non-property specific net operating income (loss)			(802	)			438
Same Store net operating income		$	56,350			$	53,416

BRANDYWINE REALTY TRUST
SAME STORE OPERATIONS — YEAR TO DATE
(unaudited and in thousands)

Of the 313 Properties owned by the Company as of December 31, 2006, a total of 234 Properties (“Same Store Properties”) containing an aggregate of 17.5 million net rentable square feet were owned for the entire twelve-month periods ended December 31, 2006 and 2005. Average occupancy for the Same Store Properties was 92.2% during 2006 and 91.1% during 2005. The following table sets forth revenue and expense information for the Same Store Properties:

		Twelve Months Ended December 31,
		2006				2005
Revenue
Rents (a)		$	308,160			$	305,126
Tenant reimbursements			48,086				46,705
Other (b)			9,499				8,153
			365,745				359,984
Operating expenses
Property operating expenses			114,455				112,656
Real estate taxes			36,682				34,387
			151,137				147,043
Net operating income		$	214,608			$	212,941
Net operating income percentage increase over prior year			0.8	%
Net operating income		$	214,608			$	212,941
Straight line rents			(8,636	)			(11,141	)
FAS 141 rents			(2,713	)			(1,546	)
Cash — Net operating income		$	203,259			$	200,254
Cash — Net operating income percentage increase over prior year			1.5	%

The following table is a reconciliation of Net Income to Same Store net operating income:

		Twelve Months Ended December 31,
		2006				2005
Net Income		$	10,482			$	42,767
Add/(deduct):
Interest income			(9,513	)			(1,370	)
Interest expense			171,177				70,152
Deferred financing costs			4,607				3,766
Interest expense attributable to Company’s share of unconsolidated real estate ventures
Interest expense attributable to Partners’ share of consolidated real estate ventures
Equity in income of real estate ventures			(2,165	)			(3,172	)
Depreciation and amortization			248,132				109,118
Depreciation and amortization expense attributable to Company’s share of unconsolidated real estate ventures
Depreciation and amortization expense attributable to Partners’ share of consolidated real estate ventures
Net gain on sale of undepreciated real estate			(14,190	)			(4,640	)
Gain on termination of purchase contract			(3,147	)			—
Minority interest — partners’ share of consolidated real estate ventures			(270	)			—
Minority interest attributable to continuing operations — LP units			(1,028	)			1,237
Income from discontinued operations			(24,513	)			(4,588	)
Consolidated net operating income			379,572				213,270
Less: Net operating income of non same store properties			(170,897	)			(2,780	)
Less: Eliminations and non-property specific net operating income			5,933				2,451
Same Store net operating income		$	214,608			$	212,941