e10vq
Table of Contents

 
 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
(Mark One)
     
þ   Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the quarterly period ended June 30, 2007
or
     
o   Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the transition period from                      to                     
     
Commission file number
  001-9106 (Brandywine Realty Trust)
 
  000-24407 (Brandywine Operating Partnership, L.P.)
Brandywine Realty Trust
Brandywine Operating Partnership, L.P.
(Exact name of registrant as specified in its charter)
     
MARYLAND (Brandywine Realty Trust)   23-2413352
DELAWARE (Brandywine Operating Partnership L.P.)   23-2862640
     
(State or other jurisdiction of    
Incorporation or organization)   (I.R.S. Employer Identification No.)
     
555 East Lancaster Avenue    
Radnor, Pennsylvania   19087
     
(Address of principal executive offices)   (Zip Code)
Registrant’s telephone number, including area code          (610) 325-5600
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
     
Brandywine Realty Trust
  Yes þ No o
Brandywine Operating Partnership, L.P.
  Yes þ No o
Indicate by check mark whether the registrant is a large accelerated filer, accelerated filer, or a non-accelerated filer. See definitions of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act.
     
Brandywine Realty Trust
  Large accelerated filer þ Accelerated filer o Non-accelerated filer o
Brandywine Operating Partnership, L.P.
  Large accelerated filer o Accelerated filer þ Non-accelerated filer o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
     
Brandywine Realty Trust
  Yes o No þ
Brandywine Operating Partnership, L.P.
  Yes o No þ
A total of 86,843,035 Common Shares of Beneficial Interest, par value $0.01 per share, were outstanding as of August 1, 2007.
 
 

 


 

TABLE OF CONTENTS
             
        Page
 
  PART I — FINANCIAL INFORMATION        
 
           
 
  Brandywine Realty Trust        
 
           
  Financial Statements (unaudited)        
 
           
 
  Consolidated Balance Sheets as of June 30, 2007 and December 31, 2006     3  
 
           
 
  Consolidated Statements of Operations for the three- and six-month periods ended June 30, 2007 and 2006     4  
 
           
 
  Consolidated Statements of Other Comprehensive Income for the three- and six-month periods ended June 30, 2007 and 2006     5  
 
           
 
  Consolidated Statements of Cash Flows for the six-month periods ended June 30, 2007 and June 30, 2006     6  
 
           
 
  Notes to Unaudited Consolidated Financial Statements     7  
 
           
 
  Brandywine Operating Partnership, L.P.        
 
           
  Financial Statements (unaudited)        
 
           
 
  Consolidated Balance Sheets as of June 30, 2007 and December 31, 2006     34  
 
           
 
  Consolidated Statements of Operations for the three- and six-month periods ended June 30, 2007 and 2006     35  
 
           
 
  Consolidated Statements of Other Comprehensive Income for the three- and six-month periods ended June 30, 2007 and 2006     36  
 
           
 
  Consolidated Statements of Cash Flows for the six-month periods ended June 30, 2007 and June 30, 2006     37  
 
           
 
  Notes to Unaudited Consolidated Financial Statements     38  
 
           
  Management’s Discussion and Analysis of Financial Condition and Results of Operations     64  
 
           
  Quantitative and Qualitative Disclosures about Market Risk     83  
 
           
  Controls and Procedures     83  
 
           
 
  PART II — OTHER INFORMATION        
 
           
  Legal Proceedings     84  
 
           
  Risk Factors     84  
 
           
  Unregistered Sales of Equity Securities and Use of Proceeds     84  
 
           
  Defaults Upon Senior Securities     84  
 
           
  Submission of Matters to a Vote of Security Holders     84  
 
           
  Other Information     84  
 
           
  Exhibits     85  
 
           
 
  Signatures     86  
 COMPUTATION OF EARNINGS BRANDYWINE REALTY TRUST
 COMPUTATION OF EARNINGS BRANDYWINE OPERATING PARTNERSHIP
 CERTIFICATION OF PRESIDENT AND CHIEF EXECUTIVE OFFICER
 CERTIFICATION OF VICE PRESIDENT AND CHIEF FINANCIAL OFFICER
 CERTIFICATION OF PRESIDENT AND CHIEF EXECUTIVE OFFICEER
 CERTIFICATION OF VICE PRESIDENT AND CHIEF FINANCIAL OFFICER
 CERTIFICATION OF PRESIDENT AND CHIEF EXECUTIVE OFFICER -- SECTION 906
 CERTIFICATION OF VICE PRESIDENT AND CHIEF FINANCIAL OFFICER -- SECTION 906
 CERTIFICATION OF PRESIDENT AND CHIEF EXECUTIVE OFFICER -- SECTION 906
 CERTIFICATION OF VICE PRESIDENT AND CHIEF FINANCIAL OFFICER -- SECTION 906
Filing Format
This combined Form 10-Q is being filed separately by Brandywine Realty Trust and Brandywine Operating Partnership, L.P.

2


Table of Contents

PART I — FINANCIAL INFORMATION
Item 1. — Financial Statements
BRANDYWINE REALTY TRUST
CONSOLIDATED BALANCE SHEETS
(unaudited, in thousands, except share and per share information)
                 
    June 30,     December 31,  
    2007     2006  
ASSETS
               
Real estate investments:
               
Operating properties
  $ 4,862,726     $ 4,927,305  
Accumulated depreciation
    (554,417 )     (515,698 )
 
           
Operating real estate investments, net
    4,308,309       4,411,607  
Development land and construction-in-progress
    373,497       328,119  
 
           
Total real estate invesmtents, net
    4,681,806       4,739,726  
Cash and cash equivalents
    28,522       25,379  
Cash escrowed with qualified intermediary (Note 3)
    36,590        
Accounts receivable, net (Note 2)
    16,972       19,957  
Accrued rent receivable, net
    77,922       71,589  
Asset held for sale, net
          126,016  
Investment in real estate ventures, at equity (Note 4)
    72,748       74,574  
Deferred costs, net (Note 5)
    81,823       73,708  
Intangible assets, net (Note 6)
    239,469       281,251  
Other assets
    92,221       96,818  
 
           
Total assets
  $ 5,328,073     $ 5,509,018  
 
           
LIABILITIES AND BENEFICIARIES’ EQUITY
               
Mortgage notes payable (Note 7)
  $ 757,145     $ 883,920  
Unsecured notes, net of discounts (Note 7)
    2,208,070       2,208,310  
Unsecured credit facility (Note 7)
    210,000       60,000  
Accounts payable and accrued expenses
    79,473       108,400  
Distributions payable
    42,131       42,760  
Tenant security deposits and deferred rents
    59,429       55,697  
Acquired below market leases, net (Note 6)
    72,259       92,527  
Other liabilities
    12,682       14,661  
Mortgage notes payable and other liabilities held for sale
          20,826  
 
           
Total liabilities
    3,441,189       3,487,101  
Minority interest — partners’ share of consolidated real estate ventures (Note 10)
          34,428  
Minority interest — LP units (Note 10)
    85,829       89,563  
Commitments and contingencies (Note 14 )
               
Beneficiaries’ equity (Note 11):
               
Preferred Shares (shares authorized-20,000,000):
               
7.50% Series C Preferred Shares, $0.01 par value; issued and outstanding- 2,000,000 in 2007 and 2006
    20       20  
7.375% Series D Preferred Shares, $0.01 par value; issued and outstanding- 2,300,000 in 2007 and 2006
    23       23  
Common Shares of beneficial interest, $0.01 par value; shares authorized
200,000,000; issued and outstanding- 87,049,237 in 2007 and 88,327,041 in 2006
    872       883  
Additional paid-in capital
    2,275,319       2,311,541  
Cumulative earnings
    444,340       423,764  
Accumulated other comprehensive income
    1,322       1,576  
Cumulative distributions
    (920,841 )     (839,881 )
 
           
Total beneficiaries’ equity
    1,801,055       1,897,926  
 
           
Total liabilities, minority interest and beneficiaries’ equity
  $ 5,328,073     $ 5,509,018  
 
           
The accompanying notes are an integral part of these consolidated financial statements.

3


Table of Contents

BRANDYWINE REALTY TRUST
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited, in thousands, except share and per share information)
                                 
    For the three-month periods     For the six-month periods  
    ended June 30,     ended June 30,  
    2007     2006     2007     2006  
Revenue:
                               
Rents
  $ 138,597     $ 130,467     $ 276,537     $ 253,536  
Tenant reimbursements
    21,016       15,496       41,839       32,130  
Other
    4,691       4,466       9,029       8,681  
 
                       
Total revenue
    164,304       150,429       327,405       294,347  
 
                               
Operating Expenses:
                               
Property operating expenses
    45,965       41,504       91,170       82,478  
Real estate taxes
    16,435       14,388       32,462       28,595  
Depreciation and amortization
    58,227       64,145       120,274       115,357  
Administrative expenses
    6,993       7,724       14,262       16,214  
 
                       
Total operating expenses
    127,620       127,761       258,168       242,644  
 
                       
Operating income
    36,684       22,668       69,237       51,703  
Other Income (Expense):
                               
Interest income
    1,603       2,573       2,390       5,223  
Interest expense
    (40,803 )     (41,596 )     (81,161 )     (81,974 )
Interest expense — Deferred financing costs
    (1,065 )     (794 )     (2,323 )     (1,273 )
Equity in income of real estate ventures
    4,504       463       5,258       1,428  
Net gain on sale of interests in real estate
          2,608             2,608  
 
                       
Income (loss) before minority interest
    923       (14,078 )     (6,599 )     (22,285 )
Minority interest — partners’ share of consolidated real estate ventures
    8       (17 )     (108 )     281  
Minority interest attributable to continuing operations — LP units
    46       707       457       1,142  
 
                       
Income (loss) from continuing operations
    977       (13,388 )     (6,250 )     (20,862 )
 
                               
Discontinued operations:
                               
Income from discontinued operations
    1,093       2,119       2,869       7,365  
Net (loss) gain on disposition of discontinued operations
    (856 )           25,153        
Minority interest — partners’ share of consolidated real estate ventures
          (195 )           (382 )
Minority interest attributable to discontinued operations — LP units
    (10 )     (92 )     (1,196 )     (319 )
 
                       
Income from discontinued operations
    227       1,832       26,826       6,664  
 
                       
Net income (loss)
    1,204       (11,556 )     20,576       (14,198 )
Income allocated to Preferred Shares
    (1,998 )     (1,998 )     (3,996 )     (3,996 )
 
                       
Income (loss) allocated to Common Shares
  $ (794 )   $ (13,554 )   $ 16,580     $ (18,194 )
 
                       
 
                               
Basic earnings (loss) per Common Share:
                               
Continuing operations
  $ (0.01 )   $ (0.17 )   $ (0.12 )   $ (0.28 )
Discontinued operations
    0.00       0.02       0.31       0.07  
 
                       
 
  $ (0.01 )   $ (0.15 )   $ 0.19     $ (0.20 )
 
                       
 
                               
Diluted earnings (loss) per Common Share:
                               
Continuing operations
  $ (0.01 )   $ (0.17 )   $ (0.12 )   $ (0.28 )
Discontinued operations
    0.00       0.02       0.30       0.07  
 
                       
 
  $ (0.01 )   $ (0.15 )   $ 0.19     $ (0.20 )
 
                       
 
                               
Dividends declared per Common Share
  $ 0.44     $ 0.44     $ 0.88     $ 0.88  
 
                               
Basic weighted average shares outstanding
    87,080,785       90,540,237       87,680,773       89,923,528  
 
                               
Diluted weighted average shares outstanding
    87,080,785       90,540,237       88,298,521       89,923,528  
The accompanying notes are an integral part of these consolidated financial statements.

4


Table of Contents

BRANDYWINE REALTY TRUST
CONSOLIDATED STATEMENTS OF OTHER COMPREHENSIVE INCOME
(unaudited, in thousands)
                                 
    For the three-month periods     For the six-month periods  
    ended June 30,     ended June 30,  
    2007     2006     2007     2006  
Net income (loss)
  $ 1,204     $ (11,556 )   $ 20,576     $ (14,198 )
Other comprehensive income:
                               
Unrealized gain (loss) on derivative financial instruments
    (1,872 )     605       (422 )     2,363  
Less: minority interest — consolidated real estate venture partner’s share of unrealized gain (loss) on derivative financial instruments
          (296 )           (809 )
Settlement of forward starting swaps
    1,148             1,148       3,266  
Reclassification of realized (gains)/losses on derivative financial instruments to operations, net
    (394 )     9       (385 )     105  
Unrealized gain (loss) on available-for-sale securities
    13       (184 )     (595 )     (776 )
 
                       
Total other comprehensive income (loss)
    (1,105 )     134       (254 )     4,149  
 
                       
Comprehensive income (loss)
  $ 99     $ (11,422 )   $ 20,322     $ (10,049 )
 
                       
The accompanying notes are an integral part of these consolidated financial statements.

5


Table of Contents

BRANDYWINE REALTY TRUST
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited, in thousands)
                 
    Six-month periods  
    ended June 30,  
    2007     2006  
Cash flows from operating activities:
               
Net income (loss)
  $ 20,576     $ (14,198 )
Adjustments to reconcile net income (loss) to net cash from operating activities:
               
Depreciation
    90,405       95,051  
Amortization:
               
Deferred financing costs
    2,323       1,274  
Deferred leasing costs
    7,731       5,184  
Acquired above (below) market leases, net
    (6,304 )     (3,907 )
Acquired lease intangibles
    26,700       33,700  
Deferred compensation costs
    2,559       1,445  
Straight-line rent
    (14,775 )     (15,916 )
Provision for doubtful accounts
    500       1,956  
Real estate venture income in excess of distributions
    (104 )     (267 )
Net gain on sale of interests in real estate
    (25,153 )     (2,608 )
Minority interest (expense)/income
    847       (722 )
Changes in assets and liabilities:
               
Accounts receivable
    3,916       5,937  
Other assets
    1,366       6,471  
Accounts payable and accrued expenses
    (6,151 )     7,451  
Tenant security deposits and deferred rents
    5,665       9,976  
Other liabilities
    (10,148 )     (6,053 )
 
           
Net cash from operating activities
    99,953       124,774  
Cash flows from investing activities:
               
Acquisition of Prentiss
          (935,856 )
Acquisition of properties
          (50,114 )
Acquisition of minority interest — partners’ share of consolidated real estate venture
    (64,174 )      
Sales of properties, net
    222,592       144,006  
Capital expenditures
    (133,264 )     (102,851 )
Investment in unconsolidated real estate ventures
    (523 )     (502 )
Cash distributions from unconsolidated real estate ventures in excess of equity in income
    2,169       2,215  
Leasing costs
    (11,499 )     (12,114 )
 
           
Net cash from investing activities
    15,301       (955,216 )
Cash flows from financing activities:
               
Proceeds from Credit Facility borrowings
    620,875       310,000  
Repayments of Credit Facility borrowings
    (470,875 )     (205,000 )
Proceeds from mortgage notes payable
          20,520  
Repayments of mortgage notes payable
    (126,780 )     (21,198 )
Proceeds from term loan
          750,000  
Repayments of term loan
          (750,000 )
Proceeds from unsecured notes
    299,644       847,818  
Repayments of unsecured notes
    (299,866 )      
Proceeds from forward starting swap termination
    1,148       3,266  
Repayments on employee stock loans
          35  
Debt financing costs
    (3,776 )     (6,987 )
Exercise of stock options
    6,221       8,011  
Repurchases of Common Shares
    (53,524 )     (34,481 )
Distributions paid to shareholders
    (81,716 )     (68,306 )
Distributions to minority interest holders
    (3,462 )     (4,033 )
 
           
Net cash from financing activities
    (112,111 )     849,645  
 
           
Increase (decrease) in cash and cash equivalents
    3,143       19,203  
Cash and cash equivalents at beginning of period
    25,379       7,174  
 
           
Cash and cash equivalents at end of period
  $ 28,522     $ 26,377  
 
           
Supplemental disclosure:
               
Cash paid for interest, net of capitalized interest of $8,217 in 2007 and $4,916 in 2006
  $ 92,541     $ 73,933  
Supplemental disclosure of non-cash activity:
               
Common shares issued in the Prentiss acquisition
          1,022,173  
Operating Partnership units issued in Prentiss acquisitions
          64,103  
Operating Partnership units issued in property acquistions
          13,819  
Cash escrowed with qualified intermediary (Note 3)
    109,102        
Acquisition of property using cash escrowed with qualified intermediary
    (72,511 )      
Debt, minority interest and other liabilities, net, assumed in the Prentiss acquisition
          679,520  
The accompanying notes are an integral part of these consolidated financial statements.

6


Table of Contents

BRANDYWINE REALTY TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
1. THE COMPANY
Brandywine Realty Trust, a Maryland real estate investment trust (“REIT”), is a self-administered and self-managed real estate investment trust active in acquiring, developing, redeveloping, leasing and managing office and industrial properties. Brandywine Realty Trust owns its assets and conducts its operations through Brandywine Operating Partnership, L.P. a Delaware limited partnership (the “Operating Partnership”) and subsidiaries of the Operating Partnership. Brandywine Realty Trust, the Operating Partnership and their consolidated subsidiaries are collectively referred to below as the “Company.” The Company’s common shares of beneficial interest are publicly traded on the New York Stock Exchange under the ticker symbol “BDN”.
As of June 30, 2007, the Company owned 238 office properties, 23 industrial facilities and one mixed-use property (collectively, the “Properties”) containing an aggregate of approximately 25.7 million net rentable square feet. The Company also has six properties under development and 10 properties under redevelopment containing an aggregate 2.4 million net rentable square feet. As of June 30, 2007, the Company consolidates three office properties owned by real estate ventures containing 0.4 million net rentable square feet. Therefore, the Company consolidates 281 properties with an aggregate of 28.5 million net rentable square feet. As of June 30, 2007, the Company owned economic interests in 12 unconsolidated real estate ventures that contain approximately 2.8 million net rentable square feet (collectively, the “Real Estate Ventures”). The Properties and the properties owned by the Real Estate Ventures are located in and surrounding Philadelphia, PA, Wilmington, DE, Southern and Central New Jersey, Richmond, VA, Metropolitan Washington, D.C., Austin, TX and Oakland and San Diego, CA.
Brandywine Realty Trust is the sole general partner of the Operating Partnership and, as of June 30, 2007, owned a 95.7% interest in the Operating Partnership. The Company conducts its third-party real estate management services business primarily through four management companies (collectively, the “Management Companies”): Brandywine Realty Services Corporation (“BRSCO”), BTRS, Inc. (“BTRS”), Brandywine Properties I Limited, Inc. (“BPI”) and Brandywine Properties Management, L.P. (“BPM”). Each of BRSCO, BTRS and BPI is a taxable REIT subsidiary. The Operating Partnership owns a 95% interest in BRSCO and the remaining 5% interest is owned by a partnership comprised of a current executive and former executive of the Company, each of whom is a member of the Company’s Board of Trustees. The Operating Partnership owns, directly and indirectly, 100% of each of BTRS, BPI and BPM.
As of June 30, 2007 the Management Companies were managing properties containing an aggregate of approximately 42.1 million net rentable square feet, of which approximately 28.1 million net rentable square feet related to Properties owned by the Partnership and approximately 14.0 million net rentable square feet related to properties owned by third parties and certain Real Estate Ventures. Unless otherwise indicated, all references to square feet represent net rentable area.
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The consolidated financial statements have been prepared by the Company without audit except as to the balance sheet as of December 31, 2006, which has been derived from audited data, pursuant to the rules and regulations of the U.S. Securities and Exchange Commission. Certain information and footnote disclosures normally included in the financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted pursuant to such rules and regulations, although the Company believes that the included disclosures are adequate to make the information presented not misleading. In the opinion of management, all adjustments (consisting solely of normal recurring matters) for a fair statement of the financial position of the Company as of June 30, 2007, the results of its operations for the three- and six-month periods ended June 30, 2007 and 2006 and its cash flows for the six-month periods ended June 30, 2007 and 2006 have been included. The results of operations for such interim periods are not necessarily indicative of the results for a full year. These consolidated financial statements should be read in conjunction with the Company’s consolidated financial statements and footnotes

7


Table of Contents

BRANDYWINE REALTY TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
included in the Company’s 2006 Annual Report on Form 10-K. Certain prior period amounts have been reclassified to conform to the current period presentation.
Principles of Consolidation
When the Company obtains an economic interest in an entity, the Company evaluates the entity to determine if the entity is deemed a variable interest entity (“VIE”), and if the Company is deemed to be the primary beneficiary, in accordance with FASB Interpretation No. 46R, “Consolidation of Variable Interest Entities” (“FIN 46R”). When an entity is not deemed to be a VIE, the Company considers the provisions of EITF 04-05, “Determining Whether a General Partner, or the General Partners as a Group, Controls a Limited Partnership or Similar Entity When the Limited Partners Have Certain Rights” (“EITF 04-05”). The Company consolidates (i) entities that are VIEs and of which the Company is deemed to be the primary beneficiary and (ii) entities that are non-VIEs which the Company controls and the limited partners do not have the ability to dissolve the entity or remove the Company without cause nor substantive participating rights. Entities that the Company accounts for under the equity method (i.e. at cost, increased or decreased by the Company’s share of earnings or losses, less distributions) include (i) entities that are VIEs and of which the Company is not deemed to be the primary beneficiary (ii) entities that are non-VIEs which the Company does not control, but over which the Company has the ability to exercise significant influence and (iii) entities that are non-VIE’s that the Company controls through its general partner status, but the limited partners in the entity have the substantive ability to dissolve the entity or remove the Company without cause or have substantive participating rights. The Company will reconsider its determination of whether an entity is a VIE and who the primary beneficiary is, and whether or not the limited partners in an entity have substantive rights, if certain events occur that are likely to cause a change in the original determinations. The portion of these entities not owned by the Company is presented as minority interest as of and during the periods consolidated. All intercompany accounts and transactions have been eliminated in consolidation.
Use of Estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates. Management makes significant estimates regarding revenue, impairment of long-lived assets, allowance for doubtful accounts and deferred costs.
Operating Properties
Operating properties are carried at historical cost less accumulated depreciation and impairment losses when applicable. The cost of operating properties reflects their purchase price or development cost. Costs incurred for the acquisition and renovation of an operating property are capitalized to the Company’s investment in that property. Ordinary repairs and maintenance are expensed as incurred; major replacements and betterments, which improve or extend the life of the asset, are capitalized and depreciated over their estimated useful lives. Fully-depreciated assets are removed from the accounts.
Purchase Price Allocation
The Company allocates the purchase price of properties to net tangible and identified intangible assets acquired based on fair values. Above-market and below-market in-place lease values for acquired properties are recorded based on the present value (using an interest rate which reflects the risks associated with the leases acquired) of the difference between (i) the contractual amounts to be paid pursuant to the in-place leases and (ii) the Company’s estimate of the fair market lease rates for the corresponding in-place leases, measured over a period equal to the remaining non-cancelable term of the lease. Capitalized above-market lease values are amortized as a reduction of rental income over the remaining non-cancelable terms of the respective leases. Capitalized below-market lease values are amortized as an

8


Table of Contents

BRANDYWINE REALTY TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
increase to rental income over the remaining non-cancelable terms of the respective leases, including any fixed-rate renewal periods.
Other intangible assets also include amounts representing the value of tenant relationships and in-place leases based on the Company’s evaluation of the specific characteristics of each tenant’s lease and the Company’s overall relationship with the respective tenant. The Company estimates the cost to execute leases with terms similar to the remaining lease terms of the in-place leases, including leasing commissions, legal and other related expenses. This intangible asset is amortized to expense over the remaining term of the respective leases. Company estimates of value are made using methods similar to those used by independent appraisers or by using independent appraisals. Factors considered by the Company in this analysis include an estimate of the carrying costs during the expected lease-up periods considering current market conditions and costs to execute similar leases. In estimating carrying costs, the Company includes real estate taxes, insurance and other operating expenses and estimates of lost rentals at market rates during the expected lease-up periods, which primarily range from three to twelve months. The Company also considers information obtained about each property as a result of its pre-acquisition due diligence, marketing and leasing activities in estimating the fair value of the tangible and intangible assets acquired. The Company also uses the information obtained as a result of its pre-acquisition due diligence as part of its consideration of FIN 47, and when necessary, will record a conditional asset retirement obligation as part of its purchase price.
Characteristics considered by the Company in allocating value to its tenant relationships include the nature and extent of the Company’s business relationship with the tenant, growth prospects for developing new business with the tenant, the tenant’s credit quality and expectations of lease renewals, among other factors. The value of tenant relationship intangibles is amortized over the remaining initial lease term and expected renewals, but in no event longer than the remaining depreciable life of the building. The value of in-place leases is amortized over the remaining non-cancelable term of the respective leases and any fixed-rate renewal periods.
In the event that a tenant terminates its lease, the unamortized portion of each intangible including in-place lease values and tenant relationship values would be charged to expense and market rate adjustments would be recorded to revenue.
Revenue Recognition
Rental revenue is recognized on the straight-line basis from the later of the date of the commencement of the lease or the date of acquisition of the property subject to existing leases, which averages minimum rents over the terms of the leases. The cumulative difference between lease revenue recognized under this method and contractual lease payment terms is recorded as “accrued rent receivable” on the accompanying balance sheets. This straight-line rent adjustment increased revenue by approximately $5.6 million and $12.6 million for the three- and six-month periods ended June 30, 2007 and approximately $8.1 million and $15.9 million for the three- and six-month periods ended June 30, 2006. Deferred rents on the balance sheet represent rental revenue received prior to their due dates and tenant reimbursements of certain leasehold improvements that will remain the Company’s property at the end of the tenant’s lease term. The amortization of the leasehold improvement reimbursement is calculated on a straight-line basis over the term of the tenant’s lease and is a component of straight-line rental income and increased revenue by $0.5 million and $2.1 million for the three- and six-month periods ended June 30, 2007 and approximately $0.1 million for the three- and six-month periods ended June 30, 2006. Leases also typically provide for tenant reimbursement of a portion of common area maintenance and other operating expenses to the extent that a tenant’s pro rata share of expenses exceeds a base year level set in the lease.
Tenant receivables and accrued rent receivables are carried net of the allowances for doubtful accounts of $7.5 million as of June 30, 2007 and $9.3 million as of December 31, 2006. The allowance is based on management’s evaluation of the collectability of receivables, taking into account tenant specific considerations as well as the overall credit of the tenant portfolio. Other income is recorded when earned and is primarily comprised of third party leasing commissions, third party management fees, termination fees received from tenants and bankruptcy settlement fees. Other income includes termination fees of $0.5 million and $1.8 million for the three- and six-month periods ended June 30, 2007 and $1.3 million and $1.9 million for the three- and six-month periods ended June 30, 2006.

9


Table of Contents

BRANDYWINE REALTY TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
Stock-Based Compensation Plans
The Company maintains shareholder-approved equity incentive plans. The Compensation Committee of the Company’s Board of Trustees authorizes awards under these plans. In May 2007, the Company’s shareholders approved an amendment to the Company’s Amended and Restated 1997 Long-Term Incentive Plan (the “1997 Plan”). The amendment provided for the merger of the Prentiss Properties Trust 2005 Share Incentive Plan (the “Prentiss 2005 Plan”) with and into the 1997 Plan, thereby transferring into the 1997 Plan all of the shares that remained available for award under the Prentiss 2005 Plan. The Company had previously assumed the Prentiss 2005 Plan, together with other Prentiss incentive plans, as part of the Company’s January 2006 acquisition of Prentiss. The 1997 Plan reserves 500,000 common shares solely for awards under options and share appreciation rights that have an exercise or strike price at least equal to the market price of the common shares on the date of award and the remaining shares under the 1997 Plan are available for any type of award, including restricted share and performance share awards and options. Incentive stock options may not be granted with an exercise price that is lower than the market price of the common shares on the grant date. All options awarded by the Company to date are non-qualified stock options that generally had an initial vesting schedule that ranged from two to ten years. As of June 30, 2007, approximately 4.1 million common shares remained available for future award under the 1997 Plan (including the 500,000 shares that are limited to option awards as described above, and without giving effect to any shares that would become available for awards if and to the extent that outstanding awards lapse, expire or are forfeited).
On January 1, 2002, the Company began to expense the fair value of stock-based compensation awards granted subsequent to January 1, 2002 over the applicable vesting period as a component of general and administrative expenses in the Company’s consolidated Statements of Operations. The Company recognized stock-based compensation expense of $1.3 million and $2.6 million during the three- and six-month periods ended June 30, 2007 and $0.7 million and $1.4 million during the three- and six-month periods ended June 30, 2006, respectively.
Accounting for Derivative Instruments and Hedging Activities
The Company accounts for its derivative instruments and hedging activities under SFAS No. 133 (“SFAS 133”), Accounting for Derivative Instruments and Hedging Activities, and its corresponding amendments under SFAS No. 138, Accounting for Certain Derivative Instruments and Hedging Activities – An Amendment of SFAS 133. SFAS 133 requires the Company to measure every derivative instrument (including certain derivative instruments embedded in other contracts) at fair value and record them in the balance sheet as either an asset or liability. For derivatives designated as fair value hedges, the changes in fair value of both the derivative instrument and the hedged item are recorded in earnings. For derivatives designated as cash flow hedges, the effective portions of changes in the fair value of the derivative are reported in other comprehensive income. Changes in fair value of derivative instruments and ineffective portions of hedges are recognized in earnings in the current period. For the three-month and six-month periods ended June 30, 2007 and 2006, the Company was not party to any derivative contract designated as a fair value hedge and there are no ineffective portions of our cash flow hedges.
The Company actively manages its ratio of fixed-to-floating rate debt. To manage its fixed and floating rate debt in a cost-effective manner, the Company, from time to time, may enter into interest rate swap agreements as cash flow hedges, under which it agrees to exchange various combinations of fixed and/or variable interest rates based on agreed upon notional amounts. As of June 30, 2007, there were no agreements in place.
Income Taxes
Brandywine Realty Trust has elected to be treated as a REIT under Sections 856 through 860 of the Internal Revenue Code of 1986, as amended (the “Code”). In addition, Brandywine Realty Trust has several subsidiary REITs. In order to maintain their qualification as REITs, Brandywine Realty Trust and each of its REIT subsidiaries are required to, among other things, distribute at least 90% of their REIT taxable income to its stockholders and meet certain tests regarding the nature of its income and assets. As REITs, Brandywine Realty Trust and its REIT subsidiaries are not subject to federal income tax with respect to the portion of its income that meets certain criteria and is distributed

10


Table of Contents

BRANDYWINE REALTY TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
annually to the stockholders. Accordingly, no provision for federal income taxes is included in the accompanying consolidated financial statements with respect to the operations of these operations. Brandywine Realty Trust and its REIT subsidiaries intend to continue to operate in a manner that allows them to continue to meet the requirements for taxation as REITs. Many of these requirements, however, are highly technical and complex. If Brandywine Realty Trust or one of its REIT subsidiaries were to fail to meet these requirements, Brandywine Realty Trust would be subject to federal income tax. Brandywine Realty Trust is subject to certain state and local taxes. Provision for such taxes has been included in general and administrative expenses in Brandywine Realty Trust’s Consolidated Statements of Operations and Comprehensive Income.
Brandywine Realty Trust may elect to treat one or more of its subsidiaries as a taxable REIT subsidiary (“TRS”). In general, a TRS of Brandywine Realty Trust may perform additional services for tenants of Brandywine Realty Trust and generally may engage in any real estate or non-real estate related business. A TRS is subject to corporate federal income tax. Brandywine Realty Trust has elected to treat certain of its corporate subsidiaries as TRSs, these entities provide third party property management services and certain services to tenants that could not otherwise be provided.
New Pronouncements
In June 2007, the Accounting Standards Executive Committee of the American Institute of Certified Public Accountants (“AICPA”) issued Statement of Position 07-1, “Clarification of the Scope of the Audit and Accounting Guide Investment Companies and Accounting by Parent Companies and Equity Method Investors for Investments in Investment Companies” (“SOP 07-1”). SOP 07-1 addresses when the accounting principles of the AICPA Audit and Accounting Guide “Investment Companies” must be applied by an entity and whether investment company accounting must be retained by a parent company in consolidation or by an investor in the application of the equity method of accounting. In addition, SOP 07-1 includes certain disclosure requirements for parent companies and equity method investors in investment companies that retain investment company accounting in the parent company’s consolidated financial statements or the financial statements of an equity method investor. SOP 07-1 is effective for the fiscal year beginning January 1, 2008. The Company has determined that it is not an investment company under the provisions of SOP 07-1 and does not expect to retain specialized investment company accounting for any of its consolidated or equity method investments where the investment entity may be deemed an investment company. Accordingly, the Company does not expect the adoption of SOP 07-1 to have a material impact on its financial position and results of operations.
In February 2007, the FASB issued Statement No. 159, “The Fair Value Option for Financial Assets and Financial Liabilities” (“SFAS 159”), which gives entities the option to measure eligible financial assets, financial liabilities and firm commitments at fair value on an instrument-by-instrument basis, that are otherwise not permitted to be accounted for at fair value under other accounting standards. The election to use the fair value option is available when an entity first recognizes a financial asset or financial liability or upon entering into a firm commitment. Subsequent changes (i.e., unrealized gains and losses) in fair value must be recorded in earnings. Additionally, SFAS 159 allows for a one-time election for existing positions upon adoption, with the transition adjustment recorded to beginning retained earnings. This Statement is effective for fiscal years beginning after November 15, 2007. The Company is currently assessing the potential impact that the adoption of SFAS 159 will have on its financial position and results of operations.
In September 2006, the FASB issued Statement No. 157, Fair Value Measurements (“SFAS No. 157”). SFAS No. 157 provides guidance for using fair value to measure assets and liabilities. This statement clarifies the principle that fair value should be based on the assumptions that market participants would use when pricing the asset or liability. SFAS No. 157 establishes a fair value hierarchy, giving the highest priority to quoted prices in active markets and the lowest priority to unobservable data. SFAS No. 157 applies whenever other standards require assets or liabilities to be measured at fair value. SFAS No. 157 also provides for certain disclosure requirements, including, but not limited to, the valuation techniques used to measure fair value and a discussion of changes in valuation techniques, if any, during the period. This statement is effective in fiscal years beginning after November 15, 2007. The Company is currently evaluating the impact and believes that the adoption of this standard on January 1, 2008 will not have a material effect on its financial position and results of operations.

11


Table of Contents

BRANDYWINE REALTY TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
In June 2006, the FASB issued Interpretation No. 48, Accounting for Uncertainty in Income Taxes, an Interpretation of FASB Statement No. 109 (“FIN 48”). FIN 48 clarifies the accounting for uncertainty in income taxes recognized in a company’s financial statements and prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. FIN 48 also provides guidance on description, classification, interest and penalties, accounting in interim periods, disclosure and transition. The Company adopted the provisions of FIN 48 on January 1, 2007. As a result of the implementation of FIN 48, the Company recognized no material adjustments regarding its tax accounting treatment. The Company expects to recognize interest and penalties, to the extent incurred related to uncertain tax positions, if any, as income tax expense, which would be included in general and administrative expense.
3. REAL ESTATE INVESTMENTS
As of June 30, 2007 and December 31, 2006, the gross carrying value of the Company’s operating properties was as follows (amounts in thousands):
                 
    June 30, 2007     December 31, 2006  
Land
  $ 738,193     $ 756,400  
Building and improvements
    3,725,268       3,807,040  
Tenant improvements
    399,265       363,865  
 
           
 
  $ 4,862,726     $ 4,927,305  
 
           
Acquisitions and Dispositions
The Company’s acquisitions are accounted for by the purchase method. The results of each acquired property are included in the Company’s results of operations from their respective purchase dates.
2007
On January 18, 2007, the Company sold Norriton Office Center, an office property located in East Norriton, Pennsylvania containing 73,394 net rentable square feet, for a sales price of $7.8 million.
On January 19, 2007, the Company sold four office properties located in Dallas, Texas containing 1,091,186 net rentable square feet and a 4.7 acre land parcel, for an aggregate sales price of $107.1 million.
On January 31, 2007, the Company sold George Kachel Farmhouse, an office property located in Reading, Pennsylvania containing 1,664 net rentable square feet, for a sales price of $0.2 million.
On March 1, 2007, the Company acquired the remaining 49% interest in a consolidated real estate venture previously owned by Stichting Pensioenfonds ABP containing ten office properties for a purchase price of $63.7 million. The Company owned a 51% interest in this real estate venture through the acquisition of Prentiss in January 5, 2006 and had already consolidated this venture. This purchase was accounted for as a step acquisition and the difference between the purchase price of the minority interest and the carrying value of the pro rata share of the assets of the real estate venture was allocated to the real estate venture’s assets and liabilities based on their relative fair value.
On March 30, 2007, the Company sold 1007 Laurel Oak, an office property located in Voorhees, New Jersey containing 78,205 net rentable square feet, for a sales price of $7.0 million.
On March 30, 2007, the Company sold 10 office properties located in Reading and Harrisburg, Pennsylvania containing 940,486 net rentable square feet, for an aggregate sales price of $112.0. The Company structured this transaction to qualify as a like-kind exchange under Section 1031 of the Code and the cash from the sale was held by a qualified intermediary for purposes of accomplishing the like-kind exchange.

12


Table of Contents

BRANDYWINE REALTY TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
On April 30, 2007, the Company sold Cityplace Center, an office property located Dallas, Texas containing 1,295,832 net rentable square feet, for an aggregate sales price of $115.0 million.
On May 10, 2007, the Company acquired Lake Merritt Tower, an office property located in Oakland, California containing 204,278 net rentable square feet for an aggregate contracted purchase price of $72.0 million (not including closing costs of $0.5 million). A portion of the proceeds from the sale of the 10 office properties located in Reading and Harrisburg, Pennsylvania in March 2007 was used to fully fund this purchase.
2006
Prentiss Acquisition
On January 5, 2006, the Company acquired Prentiss pursuant to the Merger Agreement that the Company entered into with Prentiss on October 3, 2005. In conjunction with the Company’s acquisition of Prentiss, designees of The Prudential Insurance Company of America (“Prudential”) acquired certain of Prentiss’ properties that contain an aggregate of approximately 4.32 million net rentable square feet for a total consideration of approximately $747.7 million. Through its acquisition of Prentiss (and after giving effect to the Prudential acquisition of Prentiss’ properties), the Company acquired a portfolio of 79 office properties (including 13 properties that were owned by consolidated Real Estate Ventures and seven properties that were owned by an unconsolidated Real Estate Venture) that contain an aggregate of 14.0 million net rentable square feet. The results of the operations of Prentiss have been included in the Company’s consolidated financial statements since January 5, 2006.
The Company funded the approximately $1.05 billion cash portion of the merger consideration, related transaction costs and prepayments of approximately $543.3 million in Prentiss mortgage debt at the closing of the merger through (i) a $750 million unsecured term loan; (ii) approximately $676.5 million of cash from Prudential’s acquisition of the Prentiss properties; and (iii) approximately $195.0 million through borrowing under a revolving credit facility.
The following table summarizes the fair value of the assets acquired and liabilities assumed at the date of acquisition of Prentiss (in thousands):

13


Table of Contents

BRANDYWINE REALTY TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
         
    At January 5, 2006  
Real estate investments
       
Land — operating
  $ 282,584  
Building and improvements
    1,942,728  
Tenant improvements
    120,610  
Construction in progress and land inventory
    57,329  
 
     
Total real estate investments acquired
    2,403,251  
Rent receivables
    6,031  
Other assets acquired:
       
Intangible assets:
       
In-place leases
    187,907  
Relationship values
    98,382  
Above-market leases
    26,352  
 
     
Total intangible assets acquired
    312,641  
Investment in real estate ventures
    66,921  
Investment in marketable securities
    193,089  
Other assets
    8,868  
 
     
Total other assets
    581,519  
 
     
Total assets acquired
    2,990,801  
 
Liabilities assumed:
       
Mortgage notes payable
    532,607  
Unsecured notes
    78,610  
Secured note payable
    186,116  
Security deposits and deferred rent
    6,475  
Other liabilities:
       
Below-market leases
    78,911  
Other liabilities
    43,995  
 
     
Total other liabilities assumed
    122,906  
Total liabilities assumed
    926,714  
Minority interest
    104,658  
 
     
Net assets acquired
  $ 1,959,429  
 
     
In the acquisition of Prentiss, each then outstanding Prentiss common share was converted into the right to receive 0.69 of a Brandywine common share and $21.50 in cash (the “Per Share Merger Consideration”) except that 497,884 Prentiss common shares held in the Prentiss Deferred Compensation Plan converted solely into 720,737 Brandywine common shares. In addition, each then outstanding unit (each, a “Prentiss OP Unit”) of limited partnership interest in the Prentiss operating partnership subsidiary was, at the option of the holder, converted into Prentiss Common Shares with the right to receive the Per Share Merger Consideration or 1.3799 Class A Units of the Operating Partnership (“Brandywine Class A Units”). Accordingly, based on 49,375,723 Prentiss common shares outstanding and 139,000 Prentiss OP Units electing to receive merger consideration at closing of the acquisition, the Company issued 34,541,946 Brandywine common shares and paid an aggregate of approximately $1.05 billion in cash to the accounts of the former Prentiss shareholders. Based on 1,572,612 Prentiss OP Units outstanding at closing of the acquisition that did not elect to receive merger consideration, the Operating Partnership issued 2,170,047 Brandywine Class A Units. In addition, options issued by Prentiss that were exercisable for an aggregate of 342,662 Prentiss common shares were converted into options exercisable for an aggregate of 496,037 Brandywine common shares at a weighted average exercise price of $22.00 per share. Through its acquisition of Prentiss the Company also assumed approximately $611.2 million in aggregate principal amount of Prentiss debt.
Each Brandywine Class A Unit that was issued in the merger is subject to redemption at the option of the holder. The Operating Partnership may, at its option, satisfy the redemption either for an amount, per unit, of cash equal to the then market price of one Brandywine common share (based on the prior ten-day trading average) or for one Brandywine common share.

14


Table of Contents

BRANDYWINE REALTY TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
For purposes of computing the total purchase price reflected in the financial statements, the Brandywine common shares (including restricted common shares), operating partnership units and options that were issued in the Prentiss transaction were valued based on the average trading price per Brandywine common share of $29.54. The average trading price was based on the average of the high and low trading prices for each of the two trading days before, the day of and the two trading days after the merger was announced (i.e., September 29, September 30, October 3, October 4 and October 5).
The Company considered the provisions of FIN 47 for these acquisitions and, where necessary, recorded a conditional asset retirement obligation as part of the purchase price. The aggregate asset retirement recorded in connection with the Prentiss acquisition was approximately $2.7 million.
Pro forma information relating to the acquisition of Prentiss is presented below as if Prentiss was acquired and the related financing transactions occurred on January 1, 2006. There are no pro forma amounts presented for the three-month period ended June 30, 2006 as the pro forma adjustments reflected represent activity for the first 4 days of 2006. These pro forma results are not necessarily indicative of the results which actually would have occurred if the acquisition had occurred on the first day of the period presented, nor does the pro forma financial information purport to represent the results of operations for future periods (in thousands, except per share amounts):
         
    Six-month period  
    ended June 30, 2006  
Pro forma revenue
  $ 296,765  
 
       
Pro forma loss from continuing operations
    (21,119 )
 
       
Pro forma loss allocated to common shares
    (17,901 )
 
       
Earnings per common share from continuing operations
       
Basic — as reported
  $ (0.28 )
 
     
Basic — as pro forma
  $ (0.28 )
 
     
Diluted — as reported
  $ (0.28 )
 
     
Diluted — as pro forma
  $ (0.28 )
 
     
 
       
Earnings per common share
       
Basic — as reported
  $ (0.20 )
 
     
Basic — as pro forma
  $ (0.20 )
 
     
Diluted — as reported
  $ (0.20 )
 
     
Diluted — as pro forma
  $ (0.20 )
 
     
Subsequent to its acquisition of Prentiss and the related sale of certain properties to Prudential, the Company sold nine of the acquired properties that contained an aggregate of 1.7 million net rentable square feet during the six-month period ended June 30, 2006.
During the six-months ended June 30, 2007, the Company sold five of the acquired properties that contained an aggregate of 2.4 million net rentable square feet and a 4.7 acre parcel of land.
Since January 5, 2006, the Company has sold a total of 22 of the acquired properties that contained an aggregate of 5.3 million net rentable square feet and two parcels of land totaling 15.6 acres.
Other 2006 Acquisitions and Dispositions
In addition to the acquisition and disposition activity related to Prentiss, during the six-month period ended June 30, 2006, the Company did the following:

15


Table of Contents

BRANDYWINE REALTY TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
On February 1, 2006, the Company acquired 101 Lenox Drive, an office property located in Lawrenceville, New Jersey containing 92,980 net rentable square feet, for a purchase price of $10.2 million.
On April 4, 2006, the Company acquired One Paragon Place, an office property located in Richmond, Virginia containing 145,127 net rentable square feet, for a purchase price of $24.0 million.
On April 17, 2006, the Company acquired a parcel of land located in Mount Laurel, New Jersey containing 47.9 acres for a purchase price of $6.7 million.
On April 20, 2006, the Company sold a parcel of land located in Radnor, Pennsylvania containing 1.3 acres for a sales price of $4.5 million.
On April 21, 2006, the Company acquired a parcel of land located in Newtown, Pennsylvania containing 5.5 acres for a purchased price of $1.9 million.
On June 21, 2006, the Company sold a parcel of land located in Westampton, New Jersey containing 5.5 acres for a sales price of $0.4 million.
On June 27, 2006, the Company acquired a parcel of land located in Goochland County, Virginia containing 23.2 acres for a purchase price of $4.6 million.
4. INVESTMENT IN UNCONSOLIDATED VENTURES
As of June 30, 2007, the Company had an aggregate investment of approximately $72.7 million in 12 unconsolidated Real Estate Ventures (net of returns of investment). The Company formed these ventures with unaffiliated third parties, or acquired them, to develop office properties or to acquire land in anticipation of possible development of office properties. Ten of the Real Estate Ventures own 15 office buildings that contain an aggregate of approximately 2.8 million net rentable square feet, one Real Estate Venture developed a hotel property that contains 137 rooms and one Real Estate Venture is developing an office property located in Albemarle County, VA.
The Company accounts for its unconsolidated interests in its Real Estate Ventures using the equity method. Unconsolidated interests range from 6% to 50%, subject to specified priority allocations in certain of the Real Estate Ventures.
The amounts reflected below (except for Company’s share of equity and income) are based on the historical financial information of the individual Real Estate Ventures. One of the Real Estate Ventures, acquired in connection with the Prentiss acquisition, had a negative equity balance on a historical cost basis as a result of historical depreciation and distributions of excess financing proceeds. The Company reflected its acquisition of this Real Estate Venture interest at its relative fair value as of the date of the purchase of Prentiss. The difference between allocated cost and the underlying equity in the net assets of the investee is accounted for as if the entity were consolidated (i.e., allocated to the Company’s relative share of assets and liabilities with an adjustment to recognize equity in earnings for the appropriate additional depreciation/amortization).
The following is a summary of the financial position of the Real Estate Ventures as of June 30, 2007 and December 31, 2006 (in thousands):

16


Table of Contents

BRANDYWINE REALTY TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
                 
    June 30,   December 31,
    2007   2006
Operating property, net of accumulated depreciation
  $ 394,539     $ 365,168  
Other assets
    45,039       52,935  
Liabilities
    32,111       28,764  
Debt
    357,661       332,589  
Equity
    49,805       56,888  
Company’s share of equity (Company’s basis)
    72,748       74,574  
The following is a summary of results of operations of the Real Estate Ventures for the three- and six-month periods ended June 30, 2007 and 2006 (in thousands):
                                 
    Three-month periods   Six-month periods
    ended June 30,   ended June 30,
    2007   2006   2007   2006
Revenue
  $ 18,986     $ 18,710     $ 37,300     $ 38,434  
Operating expenses
    6,643       6,743       12,940       14,737  
Interest expense, net
    5,410       5,080       10,648       10,074  
Depreciation and amortization
    3,776       5,299       8,004       10,172  
Net income
    3,156       1,589       5,707       3,451  
Company’s share of income (Company basis)
    896       463       1,658       1,428  
Equity in income of real estate ventures in the Company’s consolidated statement of operations for the three- and six- months ended June 30, 2007 includes a $3.8 million distribution of a residual profits interest that is not included in the table above.
As of June 30, 2007, the Company had guaranteed repayment of approximately $0.6 million of loans for the Real Estate Ventures. The Company also provides customary environmental indemnities and completion guarantees in connection with construction and permanent financing both for its own account and on behalf of the Real Estate Ventures.
5. DEFERRED COSTS
As of June 30, 2007 and December 31, 2006, the Company’s deferred costs were comprised of the following (in thousands):
                         
    June 30, 2007  
            Accumulated     Deferred Costs,  
    Total Cost     Amortization     net  
Leasing Costs
  $ 91,984     $ (30,941 )   $ 61,043  
Financing Costs
    26,898       (6,118 )     20,780  
 
                 
Total
  $ 118,882     $ (37,059 )   $ 81,823  
 
                 
                         
    December 31, 2006  
            Accumulated     Deferred Costs,  
    Total Cost     Amortization     net  
Leasing Costs
  $ 83,629     $ (28,278 )   $ 55,351  
Financing Costs
    24,648       (6,291 )     18,357  
 
                 
Total
  $ 108,277     $ (34,569 )   $ 73,708  
 
                 

17


Table of Contents

BRANDYWINE REALTY TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
6. INTANGIBLE ASSETS AND LIABILITIES
As of June 30, 2007 and December 31, 2006, the Company’s intangible assets and liabilities were comprised of the following (in thousands):
                         
    June 30, 2007  
            Accumulated     Deferred Costs,  
    Total Cost     Amortization     net  
Intangible Assets:
                       
In-place lease value
  $ 182,148     $ (55,584 )   $ 126,564  
Tenant relationship value
    120,532       (26,309 )     94,223  
Above market leases acquired
    31,950       (13,268 )     18,682  
 
                 
Total intangible assets
  $ 334,630     $ (95,161 )   $ 239,469  
 
                 
 
                       
Intangible Liability:
                       
Below market leases acquired
  $ 102,754     $ (30,495 )   $ 72,259  
 
                 
                         
    December 31, 2006  
            Accumulated     Deferred Costs,  
    Total Cost     Amortization     net  
Intangible Assets:
                       
In-place lease value
  $ 207,513     $ (52,293 )   $ 155,220  
Tenant relationship value
    124,605       (19,572 )     105,033  
Above market leases acquired
    32,667       (11,669 )     20,998  
 
                 
Total intangible assets
  $ 364,785     $ (83,534 )   $ 281,251  
 
                 
 
                       
Intangible Liability:
                       
Below market leases acquired
  $ 118,536     $ (26,009 )   $ 92,527  
 
                 
As of June 30, 2007, the Company’s annual amortization for its intangible assets/liabilities is as follows (in thousands, and assuming no early lease terminations):
                 
    Assets     Liabilities  
2007 (remainder)
  $ 28,702     $ 8,813  
2008
    46,841       13,469  
2009
    40,923       11,444  
2010
    34,221       8,899  
2011
    26,808       7,435  
Thereafter
    61,974       22,199  
 
           
Total
  $ 239,469     $ 72,259  
 
           
7. DEBT OBLIGATIONS
The following table sets forth information regarding the Company’s debt obligations outstanding at June 30, 2007 and December 31, 2006 (in thousands):

18


Table of Contents

BRANDYWINE REALTY TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
MORTGAGE DEBT:
                             
                    Effective        
    June 30,     December 31,     Interest       Maturity
Property / Location   2007     2006     Rate       Date
Interstate Center
  $     $ 552     6.19%       Mar-07
The Bluffs
          10,700     6.00%   (a)   Apr-07
Pacific Ridge
          14,500     6.00%   (a)   Apr-07
Pacific View/Camino
          26,000     6.00%   (a)   Apr-07
Computer Associates Building
          31,000     6.00%   (a)   Apr-07
Presidents Plaza
          30,900     6.00%   (a)   Apr-07
440 & 442 Creamery Way
          5,421     8.55%       May-07
Grande A
    59,297       59,513     7.48%   (b)   Jul-07
Grande B
    76,731       77,535     7.48%   (b)   Jul-07
481 John Young Way
    2,259       2,294     8.40%       Nov-07
400 Commerce Drive
    11,681       11,797     7.12%       Jun-08
Two Logan Square
    70,745       71,348     5.78%   (a)   Jul-09
200 Commerce Drive
    5,802       5,841     7.12%   (a)   Jan-10
1333 Broadway
    24,209       24,418     5.18%   (a)   May-10
The Ordway
    45,861       46,199     7.95%   (a)   Aug-10
World Savings Center
    27,334       27,524     7.91%   (a)   Nov-10
Plymouth Meeting Exec.
    43,793       44,103     7.00%   (a)   Dec-10
Four Tower Bridge
    10,591       10,626     6.62%       Feb-11
Arboretum I, II, III & V
    22,492       22,750     7.59%       Jul-11
Midlantic Drive/Lenox Drive/DCC I
    61,958       62,678     8.05%       Oct-11
Research Office Center
    41,872       42,205     7.64%   (a)   Oct-11
Concord Airport Plaza
    38,021       38,461     7.20%   (a)   Jan-12
Six Tower Bridge
    14,655       14,744     7.79%       Aug-12
Newtown Square/Berwyn Park/Libertyview
    62,721       63,231     7.25%       May-13
Coppell Associates
    3,626       3,737     6.89%       Dec-13
Southpoint III
    4,692       4,949     7.75%       Apr-14
Tysons Corner
    100,000       100,000     4.84%   (a)   Aug-15
Coppell Associates
    16,600       16,600     5.75%       Mar-16
 
                       
Principal balance outstanding
    744,940       869,626              
Plus: unamortized fixed-rate debt premiums, net
    12,205       14,294              
 
                       
Total mortgage indebtedness
  $ 757,145     $ 883,920              
 
                       
 
                           
UNSECURED DEBT:
                           
Private Placement Notes due 2008
    113,000       113,000     4.34%       Dec-08
2009 Three Year Notes
          300,000     Libor + 0.45%       Apr-09
2009 Five Year Notes
    275,000       275,000     4.62%       Nov-09
2010 Five Year Notes
    300,000       300,000     5.61%       Dec-10
Line-of-Credit
    210,000       60,000     Libor + 0.725%       Jun-11
3.875% Exchangeable Notes
    345,000       345,000     3.87%       Oct-11
2012 Six Year Notes
    300,000       300,000     5.77%       Apr-12
2014 Ten Year Notes
    250,000       250,000     5.53%       Nov-14
2016 Ten Year Notes
    250,000       250,000     5.95%       Apr-16
2017 Ten Year Notes
    300,000           5.72%       May-17
Indenture IA (Preferred Trust I)
    27,062       27,062     Libor + 1.25%       Mar-35
Indenture IB (Preferred Trust I)
    25,774       25,774     Libor + 1.25%       Apr-35
Indenture II (Preferred Trust II)
    25,774       25,774     Libor + 1.25%       Jul-35
 
                       
Principal balance outstanding
    2,421,610       2,271,610              
Plus: unamortized fixed-rate debt discounts, net
    (3,540 )     (3,300 )            
 
                       
Total mortgage indebtedness
  $ 2,418,070     $ 2,268,310              
 
                       
Total Debt Obligations
  $ 3,175,215     $ 3,152,230              
 
                       
 
(a)   Loans were assumed upon acquisition of the related property. Interest rates presented above reflect the market rate at the time of acquisition.
 
(b)   In May 2007, the Company elected to prepay the loan on the date indicated in the Maturity date column (See Note 15)

19


Table of Contents

BRANDYWINE REALTY TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
The mortgage note payable balance of $5.1 million for Norriton Office Center as of December 31, 2006, not included in the table above, is included in Mortgage notes payable and other liabilities held for sale on the consolidated balance sheets.
As of June 30, 2007 and 2006, the Company’s weighted-average effective interest rate on its mortgage notes payable was 6.9% and 6.1%, respectively.
On April 30, 2007, the Operating Partnership completed an underwritten public offering of $300,000,000 aggregate principal amount of unsecured notes due 2017 (the “2017 Notes”). Brandywine Realty Trust guaranteed the payment of principal and interest on the 2017 Notes. The Company used proceeds from these notes to reduce borrowings under the Company’s revolving credit facility.
On March 28, 2006, the Operating Partnership completed an underwritten public offering of (1) $300,000,000 aggregate principal amount of unsecured floating rate notes due 2009 (the “2009 Notes”), (2) $300,000,000 aggregate principal amount of 5.75% unsecured notes due 2012 (the “2012 Notes”) and (3) $250,000,000 aggregate principal amount of 6.00% unsecured notes due 2016 (the “2016 Notes”). Brandywine Realty Trust guaranteed the payment of principal and interest on the 2009 Notes, the 2012 Notes and the 2016 Notes. The Company used proceeds from these notes to repay a term loan obtained to finance a portion of the consideration paid in the Prentiss merger and to reduce borrowings under the Company’s revolving credit facility.
On October 4, 2006, the Operating Partnership sold $300.0 million aggregate principal amount of unsecured 3.875% Exchangeable Guaranteed Notes due 2026 in reliance upon an exemption from registration rights under Rule 144A under the Securities Act of 1933 and sold an additional $45 million of 3.875% Exchangeable Guaranteed Notes due 2026 on October 16, 2006 to cover over-allotments. The Operating Partnership has registered the resale of the exchangeable notes. At certain times and upon certain events, the notes are exchangeable for cash up to their principal amount and with respect to the remainder, if any, of the exchange value in excess of such principal amount, cash or shares of the Company’s common share. The initial exchange rate is 25.4065 shares per $1,000 principal amount of notes (which is equivalent to an initial exchange price of $39.36 per share). The Operating Partnership may not redeem the notes prior to October 20, 2011 (except to preserve the Company’s status as a REIT for U.S. federal income tax purposes), but we may redeem the notes at any time thereafter, in whole or in part, at a redemption price equal to the principal amount of the notes to be redeemed plus accrued and unpaid interest. In addition, on October 20, 2011, October 15, 2016 and October 15, 2021 as well as upon the occurrence of certain change in control transactions prior to October 20, 2011, holders of notes may require the Company to repurchase all or a portion of the notes at a purchase price equal to the principal amount plus accrued and unpaid interest. The Operating Partnership used net proceeds from the notes to repurchase approximately $60.0 million of the Company’s common stock at a price of $32.80 per share and for general corporate purposes, including the repayment of outstanding borrowings under the Credit Facility.
On November 29, 2006, the Company gave notice of redemption of the 2009 Notes and redeemed the 2009 Notes on January 2, 2007.
The Operating Partnership’s indenture relating to unsecured notes contains financial restrictions and requirements, including (1) a leverage ratio not to exceed 60%, (2) a secured debt leverage ratio not to exceed 40%, (3) a debt service coverage ratio of greater than 1.5 to 1.0, and (4) an unencumbered asset value of not less than 150% of unsecured debt. In addition, the note purchase agreement relating to the Operating Partnership’s $113 million principal unsecured notes due 2008 contains covenants that are similar to the covenants in the indenture.
The Company utilizes credit facility borrowings for general business purposes, including the acquisition, development and redevelopment of properties and the repayment of other debt. On June 29, 2007, the Company amended its $600.0 million unsecured revolving credit facility (the “Credit Facility”). The amendment extended the maturity date of the Credit Facility from December 22, 2009 to June 29, 2011 (subject to an extension of one year, at the Company’s option, upon its payment of an extension fee equal to 15 basis points of the committed amount under the Credit Facility). The amendment also reduced the per annum variable interest rate on outstanding balances from Eurodollar

20


Table of Contents

BRANDYWINE REALTY TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
plus 0.80% to Eurodollar plus 0.725% per annum. In addition, the amendment reduced the quarterly facility fee from 20 basis points to 17.5 basis points per annum. The interest rate and facility fee are subject to adjustment upon a change in the Company’s unsecured debt ratings. The amendment also lowered to 7.50% from 8.50% the capitalization rate used in the calculation of several of the financial covenants; increased our swing loan availability from $50.0 million to $60.0 million; and increased the number of competitive bid loan requests available to the Company from two to four in any 30 day period. The competitive bid feature allows banks that are part of the lender consortium under the Credit Facility to bid to make loans to the Company at a reduced Eurodollar rate. The Company has the option to increase the Credit Facility to $800.0 million subject to the absence of any defaults and the Company’s ability to acquire additional commitments from its existing lenders or new lenders. As of June 30, 2007, the Company had $210.0 million of borrowings and $22.5 million of letters of credit outstanding under the Credit Facility, leaving $367.5 million of unused availability. As of June 30, 2007 and 2006, the weighted-average interest rate on the Credit Facility, including the effect of interest rate hedges, was 6.35% and 5.48%, respectively.
The Credit Facility requires the maintenance of ratios related to minimum net worth, debt-to-total capitalization and fixed charge coverage and includes non-financial covenants.
In April 2007, the Company entered into a $20.0 million Sweep Agreement (the “Sweep Agreement”) to be used for cash management purposes. Borrowings under the Sweep Agreement bear interest at one-month LIBOR plus 0.75%. There were no outstanding borrowings on the Sweep Agreement at June 30, 2007.
As of June 30, 2007, the Company’s aggregate scheduled principal payments of debt obligations, excluding amortization of discounts and premiums, are as follows (in thousands):
         
2007
  $ 143,236  
2008
    135,148  
2009
    354,955  
2010
    450,189  
2011
    687,262  
Thereafter
    1,395,760  
 
     
Total indebtedness
  $ 3,166,550  
 
     
8. RISK MANAGEMENT AND USE OF FINANCIAL INSTRUMENTS
Risk Management
In the normal course of its on-going business operations, the Company encounters economic risk. There are three main components of economic risk: interest rate risk, credit risk and market risk. The Company is subject to interest rate risk on its interest-bearing liabilities. Credit risk is the risk of inability or unwillingness of tenants to make contractually required payments. Market risk is the risk of declines in the value of properties due to changes in rental rates, interest rates or other market factors affecting the valuation of properties held by the Company.
Use of Derivative Financial Instruments
The Company’s use of derivative instruments is limited to the utilization of interest rate agreements or other instruments to manage interest rate risk exposures and not for speculative purposes. The principal objective of such arrangements is to minimize the risks and/or costs associated with the Company’s operating and financial structure, as well as to hedge specific transactions. The counterparties to these arrangements are major financial institutions with which the Company and its affiliates may also have other financial relationships. The Company is potentially exposed to credit loss in the event of non-performance by these counterparties. However, because of the high credit ratings of the counterparties, the Company does not anticipate that any of the counterparties will fail to meet these obligations as they come due. The Company does not hedge credit or property value market risks.

21


Table of Contents

BRANDYWINE REALTY TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
In March 2007, in anticipation of the offering of 2017 Notes, the Company entered into two treasury lock agreements. The treasury lock agreements were designated as cash flow hedges on interest rate risk and qualified for hedge accounting. Each of the treasury lock agreements were for notional amounts of $75.0 million for an expiration of 10 years at all-in rates of 4.5585% and 4.498%. The agreements were settled in April 2007 upon completion of the offering of the 2017 Notes at a total benefit of $1.1 million. This benefit was recorded as a component of accumulated other comprehensive income in the accompanying consolidated balance sheet and is being amortized over the term of the 2017 Notes.
In March 2006, in anticipation of the offering of the 2009 Notes, the 2012 Notes and the 2016 Notes, the Company entered into forward starting swaps. The forward starting swaps were designated as cash flow hedges of interest rate risk and qualified for hedge accounting. The forward starting swaps were for notional amounts totaling $200.0 million at an all-in-rate of 5.2%. Two of the forward starting swaps had a six year maturity date and one had a ten year maturity date. The forward starting swaps were settled in March 2006 upon the completion of the offering of the 2009, 2012, and 2016 Notes at a total benefit of approximately $3.3 million. The benefit was recorded as a component of accumulated other comprehensive income in the accompanying consolidated balance sheet and is being amortized to interest expense over the term of the unsecured notes.
The Company entered into two interest rate swaps in January 2006 aggregating $90 million in notional amount as part of its acquisition of Prentiss. The instruments were used to hedge the risk of interest cash outflows on secured variable rate debt on properties that were included as part of the real estate venture in which the Company purchased the remaining 49% of the minority interest partner’s share in March 2007. One of the swaps with a notional amount of $20 million had a maturity date of February 1, 2010 at an all-in rate of 4.675%. The other, with a notional amount of $70 million, had a maturity date of August 1, 2008 at an all in rate of 4.675%. The agreements were settled in April 2007 in connection with the repayment of five mortgage notes, at a total benefit of $0.4 million.
The Company formally assesses, both at inception of the hedge and on an on-going basis, whether each derivative is highly-effective in offsetting changes in cash flows of the hedged item. If management determines that a derivative is not highly-effective as a hedge or if a derivative ceases to be a highly-effective hedge, the Company will discontinue hedge accounting prospectively.
Concentration of Credit Risk
Concentrations of credit risk arise when a number of tenants related to the Company’s investments or rental operations are engaged in similar business activities, or are located in the same geographic region, or have similar economic features that would cause their inability to meet contractual obligations, including those to the Company, to be similarly affected. The Company regularly monitors its tenant base to assess potential concentrations of credit risk. Management believes the current credit risk portfolio is reasonably well diversified and does not contain any unusual concentration of credit risk. No tenant accounted for 5% or more of the Company’s rents during the three- and six-month periods ended June 30, 2007 or 2006.
9. DISCONTINUED OPERATIONS
For the three- and six-month periods ended June 30, 2007, income from discontinued operations relates to 18 properties that the Company sold during 2007. The following table summarizes the revenue and expense information for properties classified as discontinued operations as of June 30, 2007 for the three- and six-month periods ended June 30, 2007 (in thousands):

22


Table of Contents

BRANDYWINE REALTY TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
                 
    Three-month period     Six-month period  
    ended June 30, 2007     ended June 30, 2007  
Revenue:
               
Rents
  $ 1,460     $ 12,397  
Tenant reimbursements
    562       1,246  
Other
    145       214  
 
           
Total revenue
    2,167       13,857  
 
               
Expenses:
               
Property operating expenses
    833       4,845  
Real estate taxes
    241       1,549  
Depreciation and amortization
          4,594  
 
           
Total operating expenses
    1,074       10,988  
 
               
Operating income
    1,093       2,869  
 
               
Income from discontinued operations before (loss) gain on sale of interests in real estate and minority interest
    1,093       2,869  
Net (loss) gain on sale of interests in real estate
    (856 )     25,153  
Minority interest attributable to discontinued operations — LP units
    (10 )     (1,196 )
 
           
Income from discontinued operations
  $ 227     $ 26,826  
 
           
For the three- and six-month periods ended June 30, 2006, income from discontinued operations relates to the 23 properties sold in 2006 and the 18 properties sold in 2007. The following table summarizes the revenue and expense information for the properties classified as discontinued operations as of June 30, 2007 for the three- and six-month periods ended June 30, 2006 (in thousands):
                 
    Three-month period     Six-month period  
    ended June 30, 2006     ended June 30, 2006  
Revenue:
               
Rents
  $ 21,505     $ 46,218  
Tenant reimbursements
    1,740       4,209  
Other
    217       587  
 
           
Total revenue
    23,462       51,014  
 
               
Expenses:
               
Property operating expenses
    8,609       18,020  
Real estate taxes
    2,700       6,187  
Depreciation and amortization
    9,746       18,869  
 
           
Total operating expenses
    21,055       43,076  
 
               
Operating income
    2,407       7,938  
Interest income
    13       13  
Interest expense (a)
    (301 )     (586 )
 
           
 
               
Income from discontinued operations before gain on sale of interests in real estate and minority interest
    2,119       7,365  
 
               
Minority interest — partners’ share of consolidated real estate venture
    (195 )     (382 )
Minority interest attributable to discontinued operations — LP units
    (92 )     (319 )
 
           
Income from discontinued operations
  $ 1,832     $ 6,664  
 
           
 
(a)   Interest expense relate to a mortgage that was secured by one of the sold properties and paid off at the time of sale.
Discontinued operations have not been segregated in the consolidated statements of cash flows. Therefore, amounts for certain captions will not agree with respective data in the consolidated statements of operations.

23


Table of Contents

BRANDYWINE REALTY TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
10. MINORITY INTEREST IN OPERATING PARTNERSHIP AND REAL ESTATE VENTURES
The Company is the sole general partner of the Operating Partnership and, as of June 30, 2007, owned a 95.7% interest in the Operating Partnership. On June 12, 2007, the Operating Partnership declared a $0.44 per unit cash distribution to holders of Class A Units totaling $1.7 million.
As of June 30, 2007, the Company owned interests in three consolidated real estate ventures that own three office properties containing approximately 0.4 million net rentable square feet. Minority interest in consolidated real estate ventures represents the portion of these consolidated real estate ventures not owned by the Company and as a result of losses allocated to these minority interest partners there is no balance at June 30, 2007.
On March 1, 2007, the Company acquired the remaining 49% interest in a real estate venture previously owned by Stichting Pensioenfonds ABP containing ten office properties for a purchase price of $63.7 million. The Company owned a 51% interest in this real estate venture through the acquisition of Prentiss on January 5, 2006.
11. BENEFICIARIES’ EQUITY
Earnings per Share (EPS)
The following table details the number of shares and net income used to calculate basic and diluted earnings per share (in thousands, except share and per share amounts; results may not add due to rounding):
                                 
    Three-month periods ended June 30,  
    2007     2006  
    Basic     Diluted     Basic     Diluted  
Income (loss) from continuing operations
  $ 977     $ 977     $ (13,388 )   $ (13,388 )
Income (loss) from discontinued operations
    227       227       1,832       1,832  
Income allocated to Preferred Shares
    (1,998 )     (1,998 )     (1,998 )     (1,998 )
 
                       
Net income available to common shareholders
  $ (794 )   $ (794 )   $ (13,554 )   $ (13,554 )
 
                       
 
                               
Weighted-average shares outstanding
    87,080,785       87,080,785       90,540,237       90,540,237  
Contingent securities/Stock based compensation
                       
 
                       
Total weighted-average shares outstanding
    87,080,785       87,080,785       90,540,237       90,540,237  
 
                       
 
                               
Earnings per Common Share:
                               
Continuing operations
  $ (0.01 )   $ (0.01 )   $ (0.17 )   $ (0.17 )
Discontinued operations
                0.02       0.02  
 
                       
 
  $ (0.01 )   $ (0.01 )   $ (0.15 )   $ (0.15 )
 
                       

24


Table of Contents

BRANDYWINE REALTY TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
                                 
    Six-month periods ended June 30,  
    2007     2006  
    Basic     Diluted     Basic     Diluted  
Income (loss) from continuing operations
  $ (6,250 )   $ (6,250 )   $ (20,862 )   $ (20,862 )
Income (loss) from discontinued operations
    26,826       26,826       6,664       6,664  
Income allocated to Preferred Shares
    (3,996 )     (3,996 )     (3,996 )     (3,996 )
 
                       
Net income available to common shareholders
  $ 16,580     $ 16,580     $ (18,194 )   $ (18,194 )
 
                       
 
                               
Weighted-average shares outstanding
    87,680,773       87,680,773       89,923,528       89,923,528  
Contingent securities/Stock based compensation
          617,748              
 
                       
Total weighted-average shares outstanding
    87,680,773       88,298,521       89,923,528       89,923,528  
 
                       
 
                               
Earnings per Common Share:
                               
Continuing operations
  $ (0.12 )   $ (0.12 )   $ (0.28 )   $ (0.28 )
Discontinued operations
    0.31       0.30       0.07       0.07  
 
                       
 
  $ 0.19     $ 0.19     $ (0.20 )   $ (0.20 )
 
                       
The contingent securities/stock based compensation impact is calculated using the treasury stock method and relates to employee awards settled in shares of the Company. The effect of these securities is anti-dilutive for periods that the Company incurs a net loss available to common shareholders and therefore is excluded from the dilutive earnings per share calculation in such periods.
Common and Preferred Shares
On June 12, 2007, the Company declared a distribution of $0.44 per Common Share, totaling $38.5 million, which was paid on July 19, 2007 to shareholders of record as of July 5, 2007. On June 12, 2007, the Company declared distributions on its Series C Preferred Shares and Series D Preferred Shares to holders of record as of July 5, 2007. These shares are entitled to a preferential return of 7.50% and 7.375%, respectively. Distributions paid on July 16, 2007 to holders of Series C Preferred Shares and Series D Preferred Shares totaled $0.9 million and $1.1 million, respectively.
In 2003, the Company issued 2,000,000 7.50% Series C Cumulative Redeemable Preferred Shares (the “Series C Preferred Shares”) for net proceeds of $48.1 million. The Series C Preferred Shares are perpetual. The Company may not redeem Series C Preferred Shares before December 30, 2008 except to preserve its REIT status. On or after December 30, 2008, the Company, at its option, may redeem the Series C Preferred Shares, in whole or in part, by paying $25.00 per share plus accrued but unpaid dividends.
In 2004, the Company issued 2,300,000 7.375% Series D Cumulative Redeemable Preferred Shares (the “Series D Preferred Shares”) for net proceeds of $55.5 million. The Series D Preferred Shares are perpetual. The Company may not redeem Series D Preferred Shares before February 27, 2009 except to preserve its REIT status. On or after February 27, 2009, the Company, at its option, may redeem the Series D Preferred Shares, in whole or in part, by paying $25.00 per share plus accrued but unpaid dividends.
Common Share Repurchases
The Company repurchased 1,566,000 shares during the six-month period ending June 30, 2007 for aggregate consideration of $53.5 million under its share repurchase program. As of June 30, 2007, the Company may purchase an additional 753,800 shares under the plan. 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.

25


Table of Contents

BRANDYWINE REALTY TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
12. SHARE BASED COMPENSATION
In December 2004, the FASB issued SFAS No. 123(R), “Share-Based Payment” (“SFAS 123(R)”). SFAS 123(R) is an amendment of SFAS 123 and requires that the compensation cost relating to share-based payment transactions be recognized in the financial statements. The cost is required to be measured based on the fair value of the equity or liability instruments issued. SFAS 123(R) also contains additional minimum disclosures requirements including, but not limited to, the valuation method and assumptions used, amounts of compensation capitalized and modifications made. The Company adopted SFAS 123(R) using the prospective method on January 1, 2006. This adoption did not have a material effect on our consolidated financial statements.
Stock Options
At June 30, 2007, the Company had 1,085,575 options outstanding under its shareholder approved equity incentive plan. No options were unvested as of June 30, 2007 and therefore there is no remaining unrecognized compensation expense associated with these options. Option activity as of June 30, 2007 and changes during the six months ended June 30, 2007 were as follows:
                                 
            Weighted     Weighted Average        
            Average     Remaining Contractual     Aggregate Intrinsic  
    Shares     Exercise Price     Term (in years)     Value (in 000’s)  
Outstanding at January 1, 2007
    1,286,070     $ 26.45       1.50     $ 8,739  
Granted
                       
Exercised
    (198,495 )     28.80       0.87       1,171  
Forfeited
                       
 
                       
Outstanding at June 30, 2007
    1,087,575     $ 26.03       1.07     $ 8,029  
 
                       
 
                               
Vested at June 30, 2007
    1,087,575     $ 26.03       1.07     $ 8,029  
 
                               
Exercisable at June 30, 2007
    1,087,575     $ 26.03       1.07     $ 8,029  
There were no option awards granted to employees during the three- and six-month periods ended June 30, 2007.
The Company has the ability and intent to issue shares upon stock option exercises. Historically, the Company has issued new common shares to satisfy such exercises.
Restricted Stock Awards
The Company’s primary form of share-based compensation has been restricted shares issued under a shareholder approved equity incentive plan that authorizes various equity-based awards. As of June 30, 2007, 448,800 restricted shares were outstanding and vest over five to seven years from the initial grant date. The remaining compensation expense to be recognized for the 448,800 restricted shares outstanding at June 30, 2007 was approximately $14.1 million. That expense is expected to be recognized over a weighted average remaining vesting period of 4.2 years.
For the six-month periods ended June 30, 2007 and 2006, the Company recognized $1.7 million and $1.4 million of compensation expense in each period related to outstanding restricted shares. The following table summarizes the Company’s restricted share activity for the six-months ended June 30, 2007:

26


Table of Contents

BRANDYWINE REALTY TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
                 
            Weighted  
            Average Grant  
    Shares     Date Fair value  
Non-vested at January 1, 2007
    338,860     $ 28.23  
Granted
    227,709       35.09  
Vested
    (107,143 )     26.45  
Forfeited
    (10,626 )     31.47  
 
           
Non-vested at June 30, 2007
    448,800     $ 32.05  
 
           
Outperformance Program
On August 28, 2006, the Compensation Committee of the Company’s Board of Trustees adopted a long-term incentive compensation program (the “outperformance program”). The Company will make payments (in the form of common shares) to executive-participants under the outperformance program only if total shareholder return exceeds percentage hurdles established under the outperformance program. The dollar value of any payments will depend on the extent to which our performance exceeds the hurdles. The Company established the outperformance program under the 1997 Plan.
If the total shareholder return (share price appreciation plus cash dividends) during a three-year measurement period exceeds either of two hurdles (with one hurdle keyed to the greater of a fixed percentage and an industry-based index, and the other hurdle keyed to a fixed percentage), then the Company will fund an incentive compensation pool in accordance with a formula and make pay-outs from the compensation pool in the form of vested and restricted common shares. The awards issued are accounted for in accordance with SFAS 123(R). The fair value of the awards on the date of grant, as adjusted for estimated forfeitures, was approximately $5.6 million and will be amortized into expense over the five-year period beginning on the date of grant using a graded vesting attribution model. The fair value of $5.6 million on the date of the initial grant represents approximately 86.5% of the total that may be awarded; the remaining amount available will be valued when the awards are granted to individuals. In January 2007, the Company awarded an additional 4.5% under the outperformance program. The fair value of the additional award is $0.3 million and will be amortized over the remaining portion of the 5 year period. For the three- and six-month period ended June 30, 2007, the Company recognized $0.4 million and $0.8 million of compensation expenses related to the outperformance program.
Employee Share Purchase Plan
On May 9, 2007, the Company’s shareholders approved the 2007 Non-Qualified Employee Share Purchase Plan (the “ESPP”). The ESPP is intended to provide eligible employees with a convenient means to purchase common shares of the Company through payroll deductions and voluntary cash purchases at an amount equal to 85% of the average closing price per share for a specified period. The maximum contribution by each participant for any plan year may not exceed $50,000 and the number of shares reserved for issuance under the ESPP is 1,250,000.
13. SEGMENT INFORMATION
The Company currently manages its portfolio within nine segments: (1) Pennsylvania—West, (2) Pennsylvania—North, (3) New Jersey, (4) Urban, (5) Richmond, Virginia, (6) Northern California (7) Southern California, (8) Metropolitan Washington, D.C. and (9) Southwest. The Pennsylvania—West segment includes properties in Chester, Delaware and Montgomery counties in the Philadelphia suburbs of Pennsylvania. The Pennsylvania—North segment includes properties north of Philadelphia in Bucks, Lehigh and Montgomery counties. The New Jersey segment includes properties in counties in the southern part of New Jersey including Burlington, Camden and Mercer counties and in Bucks County, Pennsylvania. The Urban segment includes properties in the City of Philadelphia, Pennsylvania and the state of Delaware. The Richmond, Virginia segment includes properties primarily in Albemarle, Chesterfield and Henrico counties, the City of Richmond and Durham, North Carolina. The Northern California segment includes

27


Table of Contents

BRANDYWINE REALTY TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
properties in the City of Oakland and Concord. The Southern California segment includes properties in San Diego County. The Metropolitan Washington, D.C. segment includes properties in Northern Virginia and Suburban Maryland. The Southwest segment includes properties in Travis County of Texas. Corporate is responsible for cash and investment management, development of certain real estate properties during the construction period, and certain other general support functions.

28


Table of Contents

BRANDYWINE REALTY TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
Segment information as of and for the three-month periods ended June 30, 2007 and 2006 is as follows (in thousands):
                                                                                         
    Pennsylvania –     Pennsylvania –                     Richmond,     Northern     Southern     Metropolitan                    
    West     North     New Jersey     Urban     Virginia     California     California     Washington, D.C.     Southwest     Corporate     Total  
As of June 30, 2007:
                                                                                       
Real estate investments, at cost:
                                                                                       
Operating properties
  $ 934,320     $ 443,874     $ 556,496     $ 573,062     $ 252,982     $ 471,291     $ 105,982     $ 1,290,464     $ 234,255     $     $ 4,862,726  
Development and construction-in-progress
                                                          373,497       373,497  
 
                                                                                       
As of December 31, 2006:
                                                                                       
Real estate investments, at cost:
                                                                                       
Operating properties
  $ 922,347     $ 530,436     $ 570,009     $ 568,008     $ 244,519     $ 396,927     $ 95,942     $ 1,255,940     $ 343,177     $     $ 4,927,305  
Development and construction-in-progress
                                                          328,119       328,119  
 
                                                                                       
For the three-months ended June 30, 2007:
                                                                                       
Total revenue
  $ 31,604     $ 15,355     $ 24,792     $ 24,024     $ 8,168     $ 16,817     $ 3,012     $ 32,919     $ 9,714     $ (2,101 )   $ 164,304  
Property operating expenses and real estate taxes
    13,036       5,547       10,643       8,835       3,037       6,345       803       10,301       3,593       260       62,400  
 
                                                                 
Net operating income
  $ 18,568     $ 9,808     $ 14,149     $ 15,189     $ 5,131     $ 10,472     $ 2,209     $ 22,618     $ 6,121     $ (2,361 )   $ 101,904  
 
                                                                 
 
                                                                                       
For the three-months ended June 30, 2006:
                                                                                       
Total revenue
  $ 26,006     $ 17,792     $ 22,921     $ 21,367     $ 8,109     $ 14,735     $ 2,911     $ 26,525     $ 6,680     $ 3,383     $ 150,429  
Property operating expenses and real estate taxes
    7,566       9,650       9,650       8,153       3,125       5,573       889       8,268       3,049       (31 )     55,892  
 
                                                                 
Net operating income
  $ 18,440     $ 8,142     $ 13,271     $ 13,214     $ 4,984     $ 9,162     $ 2,022     $ 18,257     $ 3,631     $ 3,414     $ 94,537  
 
                                                                 

29


Table of Contents

BRANDYWINE REALTY TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
Segment information as of and for the six-month periods ended June 30, 2007 and 2006 is as follows (in thousands):
                                                                                         
    Pennsylvania –     Pennsylvania –                     Richmond,     Northern     Southern     Metropolitan                    
    West     North     New Jersey     Urban     Virginia     California     California     Washington, D.C.     Southwest     Corporate     Total  
For the six-months ended June 30, 2007:
                                                                                       
Total revenue
  $ 59,162     $ 34,836     $ 49,449     $ 47,478     $ 17,108     $ 31,927     $ 6,153     $ 65,305     $ 18,451     $ (2,464 )   $ 327,405  
Property operating expenses and real estate taxes
    24,143       12,573       21,337       17,877       5,986       11,984       2,074       20,642       7,156       (140 )     123,632  
 
                                                                 
Net operating income
  $ 35,019     $ 22,263     $ 28,112     $ 29,601     $ 11,122     $ 19,943     $ 4,079     $ 44,663     $ 11,295     $ (2,324 )   $ 203,773  
 
                                                                 
 
                                                                                       
For the six-months ended June 30, 2006:
                                                                                       
Total revenue
  $ 50,827     $ 35,785     $ 46,237     $ 40,640     $ 15,501     $ 28,244     $ 5,558     $ 52,391     $ 15,720     $ 3,444     $ 294,347  
Property operating expenses and real estate taxes
    15,793       19,627       19,683       16,819       6,023       10,448       1,529       15,837       6,568       (1,254 )     111,073  
 
                                                                 
Net operating income
  $ 35,034     $ 16,158     $ 26,554     $ 23,821     $ 9,478     $ 17,796     $ 4,029     $ 36,554     $ 9,152     $ 4,698     $ 183,274  
 
                                                                 

30


Table of Contents

BRANDYWINE REALTY TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
Net operating income is defined as total revenue less property operating expenses and real estate taxes. Below is a reconciliation of consolidated net operating income to net income or loss (in thousands):
                                 
    Three-month periods     Six-month periods  
    ended June 30,     ended June 30,  
    2007     2006     2007     2006  
Consolidated net operating income (loss)
  $ 101,904     $ 94,537     $ 203,773     $ 183,274  
Less:
                               
Interest income
    1,603       2,573       2,390       5,223  
Interest expense
    (40,803 )     (41,596 )     (81,161 )     (81,974 )
Deferred financing costs
    (1,065 )     (794 )     (2,323 )     (1,273 )
Depreciation and amortization
    (58,227 )     (64,145 )     (120,274 )     (115,357 )
Administrative expenses
    (6,993 )     (7,724 )     (14,262 )     (16,214 )
Minority interest — partners’ share of consolidated real estate ventures
    8       (17 )     (108 )     281  
Minority interest attributable to continuing operations — LP units
    46       707       457       1,142  
Plus:
                               
Equity in income of real estate ventures
    4,504       463       5,258       1,428  
Net gain on disposition of undepreciated real estate
          2,608             2,608  
 
                       
Income (loss) from continuing operations
    977       (13,388 )     (6,250 )     (20,862 )
Income (loss) from discontinued operations
    227       1,832       26,826       6,664  
 
                       
Net income (loss)
  $ 1,204     $ (11,556 )   $ 20,576     $ (14,198 )
 
                       
14. COMMITMENTS AND CONTINGENCIES
Legal Proceedings
The Company is involved from time to time in litigation on various matters, including disputes with tenants and disputes arising out of agreements to purchase or sell properties. Given the nature of the Company’s business activities, these lawsuits are considered routine to the conduct of its business. The result of any particular lawsuit cannot be predicted, because of the very nature of litigation, the litigation process and its adversarial nature, and the jury system. The Company does not expect that the liabilities, if any, that may ultimately result from such legal actions will have a material adverse effect on the consolidated financial position, results of operations or cash flows of the Company.
There have been lawsuits against owners and managers of multifamily and office properties asserting claims of personal injury and property damage caused by the presence of mold in residential units or office space. The Company has been named as a defendant in two lawsuits in the State of New Jersey that allege personal injury as a result of the presence of mold. One lawsuit was dismissed by way of summary judgment with prejudice. Unspecified damages are sought on the remaining lawsuit. The Company has referred this lawsuit to its environmental insurance carrier and, as of June 30, 2007, the insurance carrier is tendering a defense to this claim.
Environmental
As an owner of real estate, the Company is subject to various environmental laws of federal, state, and local governments. The Company’s compliance with existing laws has not had a material adverse effect on its financial condition and results of operations, and the Company does not believe it will have a material adverse effect in the future. However, the Company cannot predict the impact of unforeseen environmental contingencies or new or changed laws or regulations on its current Properties or on properties that the Company may acquire.
Ground Rent

31


Table of Contents

BRANDYWINE REALTY TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
Future minimum rental payments under the terms of all non-cancelable ground leases under which the Company is the lessee are expensed on a straight-line basis regardless of when payments are due. Minimum future rentals payments on non-cancelable leases at June 30, 2006 are as follows (in thousands):
         
2007
  $ 868  
2008
    1,736  
2009
    1,818  
2010
    1,818  
2011
    1,818  
Thereafter
    269,979  
Other Commitments or Contingencies
As part of the Company’s September 2004 acquisition of a portfolio of 14 properties (the “TRC Acquisition”), the Operating Partnership agreed to issue to the sellers up to a maximum of $9.7 million of Class A Units of the Operating Partnership if certain of the acquired properties achieve at least 95% occupancy prior to September 21, 2007. At June 30, 2007 the maximum amount payable under this arrangement was $0.6 million.
As part of the TRC acquisition, the Company acquired an interest in Two Logan Square, a 696,477 square foot office building in Philadelphia, Pennsylvania, primarily through a second and third mortgage collaterized by this property pursuant to which the Company receives substantially all cash flows from the property. The Company currently does not expect to take fee title to Two Logan Square until, at the earliest, September 2019. In the event that the Company takes title to Two Logan Square upon a foreclosure of its mortgages, the Company has agreed to make a payment to an unaffiliated third party with a residual interest as a fee owner of this property. The amount of the payment would be $0.6 million if the Company must pay a state and local transfer tax upon taking title, or $2.9 million if no transfer tax is payable upon the transfer.
As part of the Prentiss acquisition, TRC acquisition and several of our other acquisitions, the Company has agreed not to sell certain of the acquired properties in transactions that would trigger taxable income to the former owners . In the case of TRC, the Company agreed not to sell certain of the acquired properties for periods ranging from three to 15 years from the acquisition date as follows: 201 Radnor Financial Center, 555 Radnor Financial Center and 300 Delaware Avenue (September 2007); One Rodney Square and 130/150/170 Radnor Financial Center (September 2014); and One Logan Square, Two Logan Square and Radnor Corporate Center (September 2019). In the case of the Prentiss acquisition, the Company assumed the obligation of Prentiss not to sell Concord Airport Plaza before March 2018 and 6600 Rockledge before July 2008. The Company also owns 14 other properties that aggregate 1.0 million square feet and has agreed not to sell these properties for periods that expire through 2008. These agreements generally provide that the Company may dispose of the subject Properties only in transactions that qualify as tax-free exchanges under Section 1031 of the Code or in other tax deferred transactions. In the event that the Company sells any of the properties within the applicable restricted period in non-exempt transactions, the Company has agreed to pay significant tax liabilities that would be incurred by the parties who sold the applicable property.
The Company invests in its Properties and regularly incurs capital expenditures in the ordinary course of business to maintain the Properties. The Company believes that such expenditures enhance the competitiveness of the Properties. The Company also enters into construction, utility and service contracts in the ordinary course of business which may extend beyond one year. These contracts include terms that provide for cancellation with insignificant or no cancellation penalties.
15. SUBSEQUENT EVENTS
On July 11, the Company repaid two mortgage notes totaling $136.0 million pursuant to notice which was given in May 2007. The Company funded the repayments of these notes from borrowings under its Credit Facility and there were no prepayment penalties associated with these prepayments.
On July 19, 2007, the Company acquired five buildings aggregating 508,607 square feet and a 5.6 acre land parcel in the Boulders office park in Richmond, VA for $96.5 million. The Company funded a portion of the purchase price

32


Table of Contents

BRANDYWINE REALTY TRUST
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
using the remaining 1031 proceeds from the sale of the 10 office properties located in Reading and Harrisburg, Pennsylvania in March 2007.
During July 2007, the Company repurchased 214,600 shares for $5.9 million under its share repurchase program.
During July 2007, the Company entered into four treasury lock agreements designated as cash flow hedges on interest rate risk relating to a forecasted debt issuance. The treasury lock agreements were for notional amounts totaling $150.0 million for an expiration of five years and have an average all-in rate of 4.9%.

33


Table of Contents

PART I — FINANCIAL INFORMATION
Item 1. — Financial Statements
BRANDYWINE OPERATING PARTNERSHIP, L.P.
CONSOLIDATED BALANCE SHEETS
(unaudited, in thousands, except share and per share information)
                 
    June 30,     December 31,  
    2007     2006  
ASSETS
               
Real estate investments:
               
Operating properties
  $ 4,862,726     $ 4,927,305  
Accumulated depreciation
    (554,417 )     (515,698 )
 
           
Operating real estate investments, net
    4,308,309       4,411,607  
Development land and construction-in-progress
    373,497       328,119  
 
           
Total real estate invesmtents, net
    4,681,806       4,739,726  
Cash and cash equivalents
    28,522       25,379  
Cash escrowed with qualified intermediary (Note 3)
    36,590        
Accounts receivable, net (Note 2)
    16,972       19,957  
Accrued rent receivable, net (Note 2)
    77,922       71,589  
Asset held for sale, net
          126,016  
Investment in real estate ventures, at equity (Note 4)
    72,748       74,574  
Deferred costs, net (Note 5)
    81,823       73,708  
Intangible assets, net (Note 6)
    239,469       281,251  
Other assets
    92,221       96,818  
 
           
Total assets
  $ 5,328,073     $ 5,509,018  
 
           
 
               
LIABILITIES AND PARTNERS’ EQUITY
               
Mortgage notes payable (Note 7)
  $ 757,145     $ 883,920  
Unsecured notes, net of discounts (Note 7)
    2,208,070       2,208,310  
Unsecured credit facility (Note 7)
    210,000       60,000  
Accounts payable and accrued expenses
    79,473       108,400  
Distributions payable
    42,131       42,760  
Tenant security deposits and deferred rents
    59,429       55,697  
Acquired below market leases, net (Note 6)
    72,259       92,527  
Other liabilities
    12,682       14,661  
Mortgage notes payable and other liabilities held for sale
          20,826  
 
           
Total liabilities
    3,441,189       3,487,101  
Minority interest — partners’ share of consolidated real estate ventures (Note 10)
          34,436  
Commitments and contingencies (Note 14) Redeemable limited partnership units at redemption value; 3,939,284 and 3,961,235 issued and outstanding in 2007 and 2006, respectively
    112,585       131,711  
Partners’ equity (Note 11):
               
7.50% Series D Preferred Mirror Units; 2,000,000 issued and outstanding in 2007 and 2006
    47,912       47,912  
7.375% Series E Preferred Mirror Units; 2,300,000 issued and outstanding in 2007 and 2006
    55,538       55,538  
General Partnership Capital, 87,049,237 and 88,327,041 units issued and outstanding in 2007 and 2006, respectively
    1,669,527       1,750,745  
Accumulated other comprehensive income
    1,322       1,575  
 
           
Total partners’ equity
    1,774,299       1,855,770  
 
           
Total liabilities, minority interest, and partners’ equity
  $ 5,328,073     $ 5,509,018  
 
           
The accompanying notes are an integral part of these consolidated financial statements.

34


Table of Contents

BRANDYWINE OPERATING PARTNERSHIP, L.P.
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited, in thousands, except share and per share information)
                                 
    For the three-month periods     For the six-month periods  
    ended June 30,     ended June,  
    2007     2006     2007     2006  
Revenue:
                               
Rents
  $ 138,597     $ 130,467     $ 276,537     $ 253,536  
Tenant reimbursements
    21,016       15,496       41,839       32,130  
Other
    4,691       4,466       9,029       8,681  
 
                       
Total revenue
    164,304       150,429       327,405       294,347  
 
                               
Operating Expenses:
                               
Property operating expenses
    45,965       41,504       91,170       82,478  
Real estate taxes
    16,435       14,388       32,462       28,595  
Depreciation and amortization
    58,227       64,145       120,274       115,357  
Administrative expenses
    6,993       7,724       14,262       16,214  
 
                       
Total operating expenses
    127,620       127,761       258,168       242,644  
 
                       
Operating income
    36,684       22,668       69,237       51,703  
Other Income (Expense):
                               
Interest income
    1,603       2,573       2,390       5,223  
Interest expense
    (40,803 )     (41,596 )     (81,161 )     (81,974 )
Interest expense — Deferred financing costs
    (1,065 )     (794 )     (2,323 )     (1,273 )
Equity in income of real estate ventures
    4,504       463       5,258       1,428  
Net gain on disposition of undepreciated real estate
          2,608             2,608  
 
                       
Income (loss) before minority interest
    923       (14,078 )     (6,599 )     (22,285 )
Minority interest — partners’ share of consolidated real estate ventures
    8       84       (108 )     370  
 
                       
Income (loss) from continuing operations
    931       (13,994 )     (6,707 )     (21,915 )
 
                               
Discontinued operations:
                               
Income from discontinued operations
    1,093       2,119       2,869       7,365  
Net (loss) gain on disposition of discontinued operations
    (856 )           25,153        
Minority interest — partners’ share of consolidated real estate ventures
          (195 )           (382 )
 
                       
Income from discontinued operations
    237       1,924       28,022       6,983  
 
                       
Net income (loss)
    1,168       (12,070 )     21,315       (14,932 )
Income allocated to Preferred Units
    (1,998 )     (1,998 )     (3,996 )     (3,996 )
 
                       
Income (loss) allocated to Common Partnership Units
  $ (830 )   $ (14,068 )   $ 17,319     $ (18,928 )
 
                       
 
                               
Basic earnings (loss) per Common Partnership Unit:
                               
Continuing operations
  $ (0.01 )   $ (0.17 )   $ (0.12 )   $ (0.28 )
Discontinued operations
    0.00       0.02       0.31       0.07  
 
                       
 
  $ (0.01 )   $ (0.15 )   $ 0.19     $ (0.20 )
 
                       
 
                               
Diluted earnings (loss) per Common Partnership Unit:
                               
Continuing operations
  $ (0.01 )   $ (0.17 )   $ (0.12 )   $ (0.28 )
Discontinued operations
    0.00       0.02       0.30       0.07  
 
                       
 
  $ (0.01 )   $ (0.15 )   $ 0.19     $ (0.20 )
 
                       
 
                               
Basic weighted average Common Partnership Unit
    91,020,069       94,653,573       91,620,218       93,989,891  
 
                               
Diluted weighted average Common Partnership Unit
    91,020,069       94,653,573       92,237,966       93,989,891  
The accompanying notes are an integral part of these consolidated financial statements.

35


Table of Contents

BRANDYWINE OPERATING PARTNERSHIP, L.P.
CONSOLIDATED STATEMENTS OF OTHER COMPREHENSIVE INCOME
(unaudited, in thousands)
                                 
    For the three-month     For the six-month  
    periods ended June 30,     periods ended June 30,  
    2007     2006     2007     2006  
Net income (loss)
  $ 1,168     $ (12,070 )   $ 21,315     $ (14,932 )
 
                               
Other comprehensive income:
                               
Unrealized gain (loss) on derivative financial instruments
    (1,872 )     605       (422 )     2,363  
Less: minority interest — consolidated real estate venture partner’s share of unrealized gain (loss) on derivative financial instruments
          (296 )           (809 )
Settlement of forward starting swaps
    1,148             1,148       3,266  
Reclassification of realized (gains)/losses on derivative financial instruments to operations, net
    (394 )     9       (385 )     105  
Unrealized gain (loss) on available-for-sale securities
    13       (184 )     (595 )     (776 )
 
                       
Total other comprehensive income (loss)
    (1,105 )     134       (254 )     4,149  
 
                       
Comprehensive income (loss)
  $ 63     $ (11,936 )   $ 21,061     $ (10,783 )
 
                       
The accompanying notes are an integral part of these consolidated financial statements.

36


Table of Contents

BRANDYWINE OPERATING PARTNERSHIP L.P.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited, in thousands)
                 
    Six-month periods  
    ended June 30,  
    2007     2006  
Cash flows from operating activities:
               
Net income (loss)
  $ 21,315     $ (14,932 )
Adjustments to reconcile net income (loss) to net cash from operating activities:
               
Depreciation
    90,405       95,051  
Amortization:
               
Deferred financing costs
    2,323       1,274  
Deferred leasing costs
    7,731       5,184  
Acquired above (below) market leases, net
    (6,304 )     (3,907 )
Acquired lease intangibles
    26,700       33,700  
Deferred compensation costs
    2,559       1,445  
Straight-line rent
    (14,775 )     (15,916 )
Provision for doubtful accounts
    500       1,956  
Real estate venture income in excess of distributions
    (104 )     (267 )
Net gain on sale of interests in real estate
    (25,153 )     (2,608 )
Minority interest (expense)/income
    108       12  
Changes in assets and liabilities:
               
Accounts receivable
    3,916       5,937  
Other assets
    1,366       6,471  
Accounts payable and accrued expenses
    (6,151 )     7,451  
Tenant security deposits and deferred rents
    5,665       9,976  
Other liabilities
    (10,148 )     (6,053 )
 
           
Net cash from operating activities
    99,953       124,774  
Cash flows from investing activities:
               
Acquisition of Prentiss
          (935,856 )
Acquisition of properties
          (50,114 )
Acquisition of minority interest — partners’ share of consolidated real estate venture
    (64,174 )      
Sales of properties, net
    222,592       144,006  
Capital expenditures
    (133,264 )     (102,851 )
Investment in unconsolidated real estate ventures
    (523 )     (502 )
Cash distributions from unconsolidated real estate ventures in excess of equity in income
    2,169       2,215  
Leasing costs
    (11,499 )     (12,114 )
 
           
Net cash from investing activities
    15,301       (955,216 )
Cash flows from financing activities:
               
Proceeds from Credit Facility borrowings
    620,875       310,000  
Repayments of Credit Facility borrowings
    (470,875 )     (205,000 )
Proceeds from mortgage notes payable
          20,520  
Repayments of mortgage notes payable
    (126,780 )     (21,198 )
Proceeds from term loan
          750,000  
Repayments of term loan
          (750,000 )
Proceeds from unsecured notes
    299,644       847,818  
Repayments of unsecured notes
    (299,866 )      
Proceeds from forward starting swap termination
    1,148       3,266  
Repayments on employee stock loans
          35  
Debt financing costs
    (3,776 )     (6,987 )
Exercise of stock options
    6,221       8,011  
Repurchases of Common Partnership Units
    (53,524 )     (34,481 )
Distributions paid to preferred and common partnership unitholders
    (85,178 )     (72,339 )
 
           
Net cash from financing activities
    (112,111 )     849,645  
 
           
Increase (decrease) in cash and cash equivalents
    3,143       19,203  
Cash and cash equivalents at beginning of period
    25,379       7,174  
 
           
Cash and cash equivalents at end of period
  $ 28,522     $ 26,377  
 
           
Supplemental disclosure:
               
Cash paid for interest, net of capitalized interest of $8,217 in 2007 and $4,916 in 2006
  $ 92,541     $ 73,933  
Supplemental disclosure of non-cash activity:
               
Common shares issued in the Prentiss acquisition
          1,022,173  
Operating Partnership units issued in Prentiss acquisitions
          64,103  
Operating Partnership units issued in property acquistions
          13,819  
Cash escrowed with qualified intermediary (Note 3)
    109,102        
Acquisition of property using cash escrowed with qualified intermediary
    (72,511 )      
Debt, minority interest and other liabilities, net, assumed in the Prentiss acquisition
          679,520  
The accompanying notes are an integral part of these consolidated financial statements.

37


Table of Contents

BRANDYWINE OPERATING PARTNERHIP, L.P.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
1. ORGANIZATION AND NATURE OF OPERATIONS
Brandywine Operating Partnership, L.P. (the “Partnership”) is the entity through which Brandywine Realty Trust, a Maryland real estate investment trust (the “Company”), a self-administered and self-managed real estate investment trust, conducts its business and own its assets. The Partnership’s activities include acquiring, developing, redeveloping, leasing and managing office and industrial properties. The Company’s common shares of beneficial interest are publicly traded on the New York Stock Exchange under the ticker symbol “BDN”. As of June 30, 2007, the Partnership owned 238 office properties, 23 industrial facilities and one mixed-use property (collectively, the “Properties”) containing an aggregate of approximately 25.7 million net rentable square feet. The Partnership also has six properties under development and 10 properties under redevelopment containing an aggregate 2.4 million net rentable square feet. As of June 30, 2007, the Partnership consolidates three office properties owned by real estate ventures containing 0.4 million net rentable square feet. Therefore, the Partnership consolidates 281 properties with an aggregate 28.5 million net rentable square feet. As of June 30, 2007, the Partnership owned economic interests in 12 unconsolidated real estate ventures that contain approximately 2.8 million net rentable square feet (collectively, the “Real Estate Ventures”). The Properties and the properties owned by the Real Estate Ventures are located in and surrounding Philadelphia, PA, Wilmington, DE, Southern and Central New Jersey, Richmond, VA, Metropolitan Washington, D.C., Austin, TX and Oakland and San Diego, CA.
The Company is the sole general partner of the Partnership and, as of June 30, 2007 owned a 95.7 % interest in the Partnership. The Company conducts its third-party real estate management services business primarily through four management companies (collectively, the “Management Companies”), Brandywine Realty Services Corporation (“BRSCO”), BTRS, Inc., Brandywine Properties I Limited, Inc. (“BPI”), and Brandywine Properties Management, L.P. (“BPM”). BRSCO, BTRS, Inc. and BPI are taxable REIT subsidiaries. The Partnership owns a 95% interest in BRSCO and the remaining 5% interest is owned by a partnership comprised of a current executive and former executive of the Company, each of whom is a member of the Company’s Board of Trustees. The Partnership owns, directly and indirectly, 100% of each of BTRS, Inc., BPI and BPM.
As of June 30, 2007 the Management Companies were managing properties containing an aggregate of approximately 42.1 million net rentable square feet, of which approximately 28.1 million net rentable square feet related to Properties owned by the Partnership and approximately 14.0 million net rentable square feet related to properties owned by third parties and certain Real Estate Ventures. Unless otherwise indicated, all references to square feet represent net rentable area.
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The consolidated financial statements have been prepared by the Partnership without audit except as to the balance sheet as of December 31, 2006, which has been derived from audited data, pursuant to the rules and regulations of the U.S. Securities and Exchange Commission. Certain information and footnote disclosures normally included in the financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted pursuant to such rules and regulations, although the Partnership believes that the included disclosures are adequate to make the information presented not misleading. In the opinion of management, all adjustments (consisting solely of normal recurring matters) for a fair statement of the financial position of the Partnership as of June 30, 2007, the results of its operations for the three- and six-month periods ended June 30, 2007 and 2006 and its cash flows for the six-month periods ended June 30, 2007 and 2006 have been included. The results of operations for such interim periods are not necessarily indicative of the results for a full year. These consolidated financial statements should be read in conjunction with the Partnership’s consolidated financial statements and footnotes included in the Partnership’s 2006 Annual Report on Form 10-K. Certain prior period amounts have been reclassified to conform to the current period presentation.

38


Table of Contents

BRANDYWINE OPERATING PARTNERHIP, L.P.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
Principles of Consolidation
When the Partnership obtains an economic interest in an entity, the Partnership evaluates the entity to determine if the entity is deemed a variable interest entity (“VIE”), and if the Partnership is deemed to be the primary beneficiary, in accordance with FASB Interpretation No. 46R, “Consolidation of Variable Interest Entities” (“FIN 46R”). When an entity is not deemed to be a VIE, the Partnership considers the provisions of EITF 04-05, “Determining Whether a General Partner, or the General Partners as a Group, Controls a Limited Partnership or Similar Entity When the Limited Partners Have Certain Rights” (“EITF 04-05”). The Partnership consolidates (i) entities that are VIEs and of which the Partnership is deemed to be the primary beneficiary and (ii) entities that are non-VIEs which the Partnership controls and the limited partners do not have the ability to dissolve the entity or remove the Partnership without cause nor substantive participating rights. Entities that the Partnership accounts for under the equity method (i.e. at cost, increased or decreased by the Partnership’s share of earnings or losses, less distributions) include (i) entities that are VIEs and of which the Partnership is not deemed to be the primary beneficiary (ii) entities that are non-VIEs which the Partnership does not control, but over which the Partnership has the ability to exercise significant influence and (iii) entities that are non-VIE’s that the Partnership controls through its general partner status, but the limited partners in the entity have the substantive ability to dissolve the entity or remove the Partnership without cause or have substantive participating rights. The Partnership will reconsider its determination of whether an entity is a VIE and who the primary beneficiary is, and whether or not the limited partners in an entity have substantive rights, if certain events occur that are likely to cause a change in the original determinations. The portion of these entities not owned by the Partnership is presented as minority interest as of and during the periods consolidated. All intercompany accounts and transactions have been eliminated in consolidation.
Use of Estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates. Management makes significant estimates regarding revenue, impairment of long-lived assets, allowance for doubtful accounts and deferred costs.
Operating Properties
Operating properties are carried at historical cost less accumulated depreciation and impairment losses when applicable. The cost of operating properties reflects their purchase price or development cost. Costs incurred for the acquisition and renovation of an operating property are capitalized to the Partnership’s investment in that property. Ordinary repairs and maintenance are expensed as incurred; major replacements and betterments, which improve or extend the life of the asset, are capitalized and depreciated over their estimated useful lives. Fully-depreciated assets are removed from the accounts.
Purchase Price Allocation
The Partnership allocates the purchase price of properties to net tangible and identified intangible assets acquired based on fair values. Above-market and below-market in-place lease values for acquired properties are recorded based on the present value (using an interest rate which reflects the risks associated with the leases acquired) of the difference between (i) the contractual amounts to be paid pursuant to the in-place leases and (ii) the Partnership’s estimate of the fair market lease rates for the corresponding in-place leases, measured over a period equal to the remaining non-cancelable term of the lease. Capitalized above-market lease values are amortized as a reduction of rental income over the remaining non-cancelable terms of the respective leases. Capitalized below-market lease values are amortized as an increase to rental income over the remaining non-cancelable terms of the respective leases, including any fixed-rate renewal periods.

39


Table of Contents

BRANDYWINE OPERATING PARTNERHIP, L.P.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
Other intangible assets also include amounts representing the value of tenant relationships and in-place leases based on the Partnership’s evaluation of the specific characteristics of each tenant’s lease and the Partnership’s overall relationship with the respective tenant. The Partnership estimates the cost to execute leases with terms similar to the remaining lease terms of the in-place leases, including leasing commissions, legal and other related expenses. This intangible asset is amortized to expense over the remaining term of the respective leases. Partnership estimates of value are made using methods similar to those used by independent appraisers or by using independent appraisals. Factors considered by the Partnership in this analysis include an estimate of the carrying costs during the expected lease-up periods considering current market conditions and costs to execute similar leases. In estimating carrying costs, the Partnership includes real estate taxes, insurance and other operating expenses and estimates of lost rentals at market rates during the expected lease-up periods, which primarily range from three to twelve months. The Partnership also considers information obtained about each property as a result of its pre-acquisition due diligence, marketing and leasing activities in estimating the fair value of the tangible and intangible assets acquired. The Partnership also uses the information obtained as a result of its pre-acquisition due diligence as part of its consideration of FIN 47, and when necessary, will record a conditional asset retirement obligation as part of its purchase price.
Characteristics considered by the Partnership in allocating value to its tenant relationships include the nature and extent of the Partnership’s business relationship with the tenant, growth prospects for developing new business with the tenant, the tenant’s credit quality and expectations of lease renewals, among other factors. The value of tenant relationship intangibles is amortized over the remaining initial lease term and expected renewals, but in no event longer than the remaining depreciable life of the building. The value of in-place leases is amortized over the remaining non-cancelable term of the respective leases and any fixed-rate renewal periods.
In the event that a tenant terminates its lease, the unamortized portion of each intangible including in-place lease values and tenant relationship values would be charged to expense and market rate adjustments would be recorded to revenue.
Revenue Recognition
Rental revenue is recognized on the straight-line basis from the later of the date of the commencement of the lease or the date of acquisition of the property subject to existing leases, which averages minimum rents over the terms of the leases. The cumulative difference between lease revenue recognized under this method and contractual lease payment terms is recorded as “accrued rent receivable” on the accompanying balance sheets. This straight-line rent adjustment increased revenue by approximately $5.6 million and $12.6 million for the three- and six-month periods ended June 30, 2007 and approximately $8.1 million and $15.9 million for the three- and six-month periods ended June 30, 2006. Deferred rents on the balance sheet represent rental revenue received prior to their due dates and tenant reimbursements of certain leasehold improvements that will remain the Partnership’s property at the end of the tenant’s lease term. The amortization of the leasehold improvement reimbursement is calculated on a straight-line basis over the term of the tenant’s lease and is a component of straight-line rental income and increased revenue by $0.5 million and $2.1 million for the three- and six-month periods ended June 30, 2007 and approximately $0.1 million for the three- and six-month periods ended June 30, 2006. Leases also typically provide for tenant reimbursement of a portion of common area maintenance and other operating expenses to the extent that a tenant’s pro rata share of expenses exceeds a base year level set in the lease.
Tenant receivables and accrued rent receivables are carried net of the allowances for doubtful accounts of $7.5 million as of June 30, 2007 and $9.3 million as of December 31, 2006. The allowance is based on management’s evaluation of the collectability of receivables, taking into account tenant specific considerations as well as the overall credit of the tenant portfolio. Other income is recorded when earned and is primarily comprised of third party leasing commissions, third party management fees, termination fees received from tenants and bankruptcy settlement fees. Other income includes termination fees of $0.5 million and $1.8 million for the three- and six-month periods ended June 30, 2007 and $1.3 million and $1.9 million for the three- and six-month periods ended June 30, 2006.

40


Table of Contents

BRANDYWINE OPERATING PARTNERHIP, L.P.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
Stock-Based Compensation Plans
The Partnership maintains shareholder-approved equity incentive plans. The Compensation Committee of the Company’s Board of Trustees authorizes awards under these plans. In May 2007, the Company’s shareholders approved an amendment to the Company’s Amended and Restated 1997 Long-Term Incentive Plan (the “1997 Plan”). The amendment provided for the merger of the Prentiss Properties Trust 2005 Share Incentive Plan (the “Prentiss 2005 Plan”) with and into the 1997 Plan, thereby transferring into the 1997 Plan all of the shares that remained available for award under the Prentiss 2005 Plan. The Company had previously assumed the Prentiss 2005 Plan, together with other Prentiss incentive plans, as part of the Company’s January 2006 acquisition of Prentiss. The 1997 Plan reserves 500,000 common shares solely for awards under options and share appreciation rights that have an exercise or strike price at least equal to the market price of the common shares on the date of award and the remaining shares under the 1997 Plan are available for any type of award, including restricted share and performance share awards and options. Incentive stock options may not be granted with an exercise price that is lower than the market price of the common shares on the grant date. All options awarded by the Company to date are non-qualified stock options that generally had an initial vesting schedule that ranged from two to ten years. As of June 30, 2007, approximately 4.1 million common shares remained available for future award under the 1997 Plan (including the 500,000 shares that are limited to option awards as described above, and without giving effect to any shares that would become available for awards if and to the extent that outstanding awards lapse, expire or are forfeited).
On January 1, 2002, the Partnership began to expense the fair value of stock-based compensation awards granted subsequent to January 1, 2002 over the applicable vesting period as a component of general and administrative expenses in the Partnership’s consolidated Statements of Operations. The Partnership recognized stock-based compensation expense of $1.3 million and $2.6 million during the three- and six-month periods ended June 30, 2007 and $0.7 million and $1.4 million during the three- and six-month periods ended June 30, 2006, respectively.
Accounting for Derivative Instruments and Hedging Activities
The Partnership accounts for its derivative instruments and hedging activities under SFAS No. 133 (“SFAS 133”), Accounting for Derivative Instruments and Hedging Activities, and its corresponding amendments under SFAS No. 138, Accounting for Certain Derivative Instruments and Hedging Activities – An Amendment of SFAS 133. SFAS 133 requires the Partnership to measure every derivative instrument (including certain derivative instruments embedded in other contracts) at fair value and record them in the balance sheet as either an asset or liability. For derivatives designated as fair value hedges, the changes in fair value of both the derivative instrument and the hedged item are recorded in earnings. For derivatives designated as cash flow hedges, the effective portions of changes in the fair value of the derivative are reported in other comprehensive income. Changes in fair value of derivative instruments and ineffective portions of hedges are recognized in earnings in the current period. For the three-month periods ended June 30, 2007 and 2006, the Partnership was not party to any derivative contract designated as a fair value hedge and there are no ineffective portions of our cash flow hedges.
The Partnership actively manages its ratio of fixed-to-floating rate debt. To manage its fixed and floating rate debt in a cost-effective manner, the Partnership, from time to time, may enter into interest rate swap agreements as cash flow hedges, under which it agrees to exchange various combinations of fixed and/or variable interest rates based on agreed upon notional amounts. As of June 30, 2007, there were no such agreements in place.
Income Taxes
No federal or state income taxes are payable by the Partnership, and accordingly, no provision for taxes has been made in the accompanying consolidated financial statements. The partners are to include their respective share of the Partnership’s profits or losses in their individual tax returns. The Partnership’s tax returns and the amount of allocable Partnership profits and losses are subject to examination by federal and state taxing authorities. If such examination results in changes to Partnership profits or losses, then the tax liability of the partners would be changed accordingly.
The Partnership has several subsidiary real estate investment trusts (“REITs”) that have elected to be treated as a REIT under Sections 856 through 860 of the Internal Revenue Code of 1986, as amended (the “Code”). In order to maintain their qualification as a REIT, the REIT subsidiaries are required to, among other things, distribute at least 90% of its

41


Table of Contents

BRANDYWINE OPERATING PARTNERHIP, L.P.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
REIT taxable income to its stockholders and meet certain tests regarding the nature of its income and assets. The REIT subsidiaries are not subject to federal income tax with respect to the portion of its income that meets certain criteria and is distributed annually to the stockholders. Accordingly, no provision for federal income taxes is included in the accompanying consolidated financial statements with respect to the operations of these operations. The REIT subsidiaries intend to continue to operate in a manner that allows them to continue to meet the requirements for taxation as REITs. Many of these requirements, however, are highly technical and complex. If one of the REIT subsidiaries were to fail to meet these requirements, the REIT subsidiaries would be subject to federal income tax. The Partnership is subject to certain state and local taxes. Provision for such taxes has been included in general and administrative expenses in the Partner’s Consolidated Statements of Operations and Comprehensive Income.
The Partnership may elect to treat one or more of its subsidiaries as a taxable REIT subsidiary (“TRS”). In general, a TRS of the Partnership may perform additional services for tenants of the Partnership and generally may engage in any real estate or non-real estate related business. A TRS is subject to corporate federal income tax. The Partnership has elected to treat certain of its corporate subsidiaries as TRSs, these entities provide third party property management services and certain services to tenants that could not otherwise be provided.
New Pronouncements
In June 2007, the Accounting Standards Executive Committee of the American Institute of Certified Public Accountants (“AICPA”) issued Statement of Position 07-1, “Clarification of the Scope of the Audit and Accounting Guide Investment Companies and Accounting by Parent Companies and Equity Method Investors for Investments in Investment Companies” (“SOP 07-1”). SOP 07-1 addresses when the accounting principles of the AICPA Audit and Accounting Guide “Investment Companies” must be applied by an entity and whether investment company accounting must be retained by a parent company in consolidation or by an investor in the application of the equity method of accounting. In addition, SOP 07-1 includes certain disclosure requirements for parent companies and equity method investors in investment companies that retain investment company accounting in the parent company’s consolidated financial statements or the financial statements of an equity method investor. SOP 07-1 is effective for the fiscal year beginning January 1, 2008. The Partnership has determined that it is not an investment company under the provisions of SOP 07-1 and does not expect to retain specialized investment company accounting for any of its consolidated or equity method investments where the investment entity may be deemed an investment company. Accordingly, the Partnership does not expect the adoption of SOP 07-1 to have a material impact on its financial position and results of operations.
In February 2007, the FASB issued Statement No. 159, “The Fair Value Option for Financial Assets and Financial Liabilities” (“SFAS 159”), which gives entities the option to measure eligible financial assets, financial liabilities and firm commitments at fair value on an instrument-by-instrument basis, that are otherwise not permitted to be accounted for at fair value under other accounting standards. The election to use the fair value option is available when an entity first recognizes a financial asset or financial liability or upon entering into a firm commitment. Subsequent changes (i.e., unrealized gains and losses) in fair value must be recorded in earnings. Additionally, SFAS 159 allows for a one-time election for existing positions upon adoption, with the transition adjustment recorded to beginning retained earnings. This Statement is effective for fiscal years beginning after November 15, 2007. The Partnership is currently assessing the potential impact that the adoption of SFAS 159 will have on its financial position and results of operations.
In September 2006, the FASB issued Statement No. 157, Fair Value Measurements (“SFAS No. 157”). SFAS No. 157 provides guidance for using fair value to measure assets and liabilities. This statement clarifies the principle that fair value should be based on the assumptions that market participants would use when pricing the asset or liability. SFAS No. 157 establishes a fair value hierarchy, giving the highest priority to quoted prices in active markets and the lowest priority to unobservable data. SFAS No. 157 applies whenever other standards require assets or liabilities to be measured at fair value. SFAS No. 157 also provides certain disclosure requirements, including, but not limited to, the valuation techniques used to measure fair value and a discussion of changes in valuation techniques, if any, during the period. This statement is effective in fiscal years beginning after November 15, 2007. The Partnership is currently

42


Table of Contents

BRANDYWINE OPERATING PARTNERHIP, L.P.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
evaluating the impact and believes that the adoption of this standard on January 1, 2008 will not have a material effect on its financial position and results of operations.
In June 2006, the FASB issued Interpretation No. 48, Accounting for Uncertainty in Income Taxes, an Interpretation of FASB Statement No. 109 (“FIN 48”). FIN 48 clarifies the accounting for uncertainty in income taxes recognized in a Partnership’s financial statements and prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. FIN 48 also provides guidance on description, classification, interest and penalties, accounting in interim periods, disclosure and transition. The Partnership adopted FIN 48 on January 1, 2007. As a result of the implementation of FIN 48, the Partnership recognized no material adjustments regarding its tax accounting treatment. The Partnership expects to recognize interest and penalties, to the extent incurred related to uncertain tax positions, if any, as income tax expense, which would be included in general and administrative expense.
3. REAL ESTATE INVESTMENTS
As of June 30, 2007 and December 31, 2006, the gross carrying value of the Partnership’s operating properties was as follows (amounts in thousands):
                 
    June 30, 2007     December 31, 2006  
Land
  $ 738,193     $ 756,400  
Building and improvements
    3,725,268       3,807,040  
Tenant improvements
    399,265       363,865  
 
           
 
  $ 4,862,726     $ 4,927,305  
 
           
Acquisitions and Dispositions
The Partnership’s acquisitions are accounted for by the purchase method. The results of each acquired property are included in the Partnership’s results of operations from their respective purchase dates.
2007
On January 18, 2007, the Partnership sold Norriton Office Center, an office property located in East Norriton, Pennsylvania containing 73,394 net rentable square feet, for a sales price of $7.8 million.
On January 19, 2007, the Partnership sold four office properties located in Dallas, Texas containing 1,091,186 net rentable square feet and a 4.7 acre land parcel, for an aggregate sales price of $107.1 million.
On January 31, 2007, the Partnership sold George Kachel Farmhouse, an office property located in Reading, Pennsylvania containing 1,664 net rentable square feet, for a sales price of $0.2 million.
On March 1, 2007, the Partnership acquired the remaining 49% interest in a consolidated real estate venture previously owned by Stichting Pensioenfonds ABP containing ten office properties for a purchase price of $63.7 million. The Partnership owned a 51% interest in this real estate venture through the acquisition of Prentiss in January 5, 2006 and had already consolidated this venture. This purchase was accounted for as a step acquisition and the difference between the purchase price of the minority interest and the carrying value of the pro rata share of the assets of the real estate venture was allocated to the real estate venture’s assets and liabilities based on their relative fair value.
On March 30, 2007, the Partnership sold 1007 Laurel Oak, an office property located in Voorhees, New Jersey containing 78,205 net rentable square feet, for a sales price of $7.0 million.
On March 30, 2007, the Partnership sold 10 office properties located in Reading and Harrisburg, Pennsylvania containing 940,486 net rentable square feet, for an aggregate sales price of $112.0. The Partnership structured this

43


Table of Contents

BRANDYWINE OPERATING PARTNERHIP, L.P.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
transaction to qualify as a like-kind exchange under Section 1031 of the Code and the cash from the sale was held by a qualified intermediary for purposes of accomplishing the like-kind exchange.
On April 30, 2007, the Partnership sold Cityplace Center, an office property located Dallas, Texas containing 1,295,832 net rentable square feet, for an aggregate sales price of $115.0 million.
On May 10, 2007, the Partnership acquired Lake Merritt Tower, an office property located in Oakland, California containing 204,278 net rentable square feet for an aggregate contracted purchase price of $72.0 million (not including closing costs of $0.5 million). A portion of the proceeds from the sale of the 10 office properties located in Reading and Harrisburg, Pennsylvania in March 2007 was used to fully fund this purchase.
2006
Prentiss Acquisition
On January 5, 2006, the Partnership acquired Prentiss pursuant to the Merger Agreement that the Partnership entered into with Prentiss on October 3, 2005. In conjunction with the Partnership’s acquisition of Prentiss, designees of The Prudential Insurance Company of America (“Prudential”) acquired certain of Prentiss’ properties that contain an aggregate of approximately 4.32 million net rentable square feet for a total consideration of approximately $747.7 million. Through its acquisition of Prentiss (and after giving effect to the Prudential acquisition of Prentiss’ properties), the Partnership acquired a portfolio of 79 office properties (including 13 properties that were owned by consolidated Real Estate Ventures and seven properties that were owned by an unconsolidated Real Estate Venture) that contain an aggregate of 14.0 million net rentable square feet. The results of the operations of Prentiss have been included in the Partnership’s consolidated financial statements since January 5, 2006.
The Partnership funded the approximately $1.05 billion cash portion of the merger consideration, related transaction costs and prepayments of approximately $543.3 million in Prentiss mortgage debt at the closing of the merger through (i) a $750 million unsecured term loan (ii) approximately $676.5 million of cash from Prudential’s acquisition of Prentiss properties; and (iii) approximately $195.0 million through borrowing under a revolving credit facility.
The following table summarizes the fair value of the assets acquired and liabilities assumed at the date of acquisition of Prentiss (in thousands):

44


Table of Contents

BRANDYWINE OPERATING PARTNERHIP, L.P.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
         
    At January 5, 2006  
Real estate investments
       
Land — operating
  $ 282,584  
Building and improvements
    1,942,728  
Tenant improvements
    120,610  
Construction in progress and land inventory
    57,329  
 
     
Total real estate investments acquired
    2,403,251  
 
       
Rent receivables
    6,031  
Other assets acquired:
       
Intangible assets:
       
In-place leases
    187,907  
Relationship values
    98,382  
Above-market leases
    26,352  
 
     
Total intangible assets acquired
    312,641  
Investment in real estate ventures
    66,921  
Investment in marketable securities
    193,089  
Other assets
    8,868  
 
     
Total other assets
    581,519  
 
     
Total assets acquired
    2,990,801  
 
       
Liabilities assumed:
       
Mortgage notes payable
    532,607  
Unsecured notes
    78,610  
Secured note payable
    186,116  
Security deposits and deferred rent
    6,475  
Other liabilities:
       
Below-market leases
    78,911  
Other liabilities
    43,995  
 
     
Total other liabilities assumed
    122,906  
Total liabilities assumed
    926,714  
Minority interest
    104,658  
 
     
Net assets acquired
  $ 1,959,429  
 
     
In the acquisition of Prentiss, each then outstanding Prentiss common share was converted into the right to receive 0.69 of a Brandywine common share and $21.50 in cash (the “Per Share Merger Consideration”) except that 497,884 Prentiss common shares held in the Prentiss Deferred Compensation Plan converted solely into 720,737 Brandywine common shares. In addition, each then outstanding unit (each, a “Prentiss OP Unit”) of limited partnership interest in the Prentiss operating partnership subsidiary was, at the option of the holder, converted into Prentiss Common Shares with the right to receive the Per Share Merger Consideration or 1.3799 Class A Units of the Operating Partnership (“Brandywine Class A Units”). Accordingly, based on 49,375,723 Prentiss common shares outstanding and 139,000 Prentiss OP Units electing to receive merger consideration at closing of the acquisition, the Company issued 34,541,946 Brandywine common shares and paid an aggregate of approximately $1.05 billion in cash to the accounts of the former Prentiss shareholders. Based on 1,572,612 Prentiss OP Units outstanding at closing of the acquisition that did not elect to receive merger consideration, the Operating Partnership issued 2,170,047 Brandywine Class A Units. In addition, options issued by Prentiss that were exercisable for an aggregate of 342,662 Prentiss common shares were converted into options exercisable for an aggregate of 496,037 Brandywine common shares at a weighted average exercise price of $22.00 per share. Through its acquisition of Prentiss the Company also assumed approximately $611.2 million in aggregate principal amount of Prentiss debt.
Each Brandywine Class A Unit that was issued in the merger is subject to redemption at the option of the holder. The Operating Partnership may, at its option, satisfy the redemption either for an amount, per unit, of cash equal to the then market price of one Brandywine common share (based on the prior ten-day trading average) or for one Brandywine common share.

45


Table of Contents

BRANDYWINE OPERATING PARTNERHIP, L.P.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
For purposes of computing the total purchase price reflected in the financial statements, the Brandywine common shares (including restricted common shares), Partnership units and options that were issued in the Prentiss transaction were valued based on the average trading price per Brandywine common share of $29.54. The average trading price was based on the average of the high and low trading prices for each of the two trading days before, the day of and the two trading days after the merger was announced (i.e., September 29, September 30, October 3, October 4 and October 5).
The Partnership considered the provisions of FIN 47 for these acquisitions and, where necessary, recorded a conditional asset retirement obligation as part of the purchase price. The aggregate asset retirement recorded in connection with the Prentiss acquisition was approximately $2.7 million.
Pro forma information relating to the acquisition of Prentiss is presented below as if Prentiss was acquired and the related financing transactions occurred on January 1, 2006. There is no pro forma adjustment necessary for the quarter-ended June 30, 2006 since the pro forma amounts represent activity for the first 4 days of 2006. Therefore only the year-to-date pro forma amounts are presented. These pro forma results are not necessarily indicative of the results which actually would have occurred if the acquisition had occurred on the first day of the periods presented, nor does the pro forma financial information purport to represent the results of operations for future periods (in thousands, except per share amounts):
         
    Six-month period  
    ended June 30, 2006  
    (unaudited)  
Pro forma revenue
  $ 296,765  
 
       
Pro forma loss from continuing operations
    (22,157 )
 
       
Pro forma loss allocated to common partnership units
    (18,594 )
 
       
Earnings per common partnership unit from continuing operations
       
Basic — as reported
  $ (0.28 )
 
     
Basic — as pro forma
  $ (0.28 )
 
     
Diluted — as reported
  $ (0.28 )
 
     
Diluted — as pro forma
  $ (0.28 )
 
     
 
       
Earnings per common partnership unit
       
Basic — as reported
  $ (0.20 )
 
     
Basic — as pro forma
  $ (0.20 )
 
     
Diluted — as reported
  $ (0.20 )
 
     
Diluted — as pro forma
  $ (0.20 )
 
     
Subsequent to its acquisition of Prentiss and the related sale of certain properties to Prudential, the Partnership sold nine of the acquired properties that contained an aggregate of 1.7 million net rentable square during the six-month period ended June 30, 2006.
During the six-months ended June 30, 2007, the Partnership sold five of the acquired properties that contained an aggregate of 2.4 million net rentable square feet and a 4.7 acres parcel of land.
Since January 5, 2006, the Partnership has sold a total of 22 of the acquired properties that contained an aggregate of 5.3 million net rentable square feet and two parcels of land totaling 15.6 acres.

46


Table of Contents

BRANDYWINE OPERATING PARTNERHIP, L.P.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
Other Acquisitions and Dispositions
On February 1, 2006, the Partnership acquired 101 Lenox Drive, an office property located in Lawrenceville, New Jersey containing 92,980 net rentable square feet, for a purchase price of $10.2 million.
On April 4, 2006, the Partnership acquired One Paragon Place, an office property located in Richmond, Virginia containing 145,127 net rentable square feet, for a purchase price of $24.0 million.
On April 17, 2006, the Partnership acquired a parcel of land located in Mount Laurel, New Jersey containing 47.9 acres for a purchase price of $6.7 million.
On April 20, 2006, the Partnership sold a parcel of land located in Radnor, Pennsylvania containing 1.3 acres for a sales price of $4.5 million.
On April 21, 2006, the Partnership acquired a parcel of land located in Newtown, Pennsylvania containing 5.5 acres for a purchased price of $1.9 million.
On June 21, 2006, the Partnership sold a parcel of land located in Westampton, New Jersey containing 5.5 acres for a sales price of $0.4 million.
On June 27, 2006, the Partnership acquired a parcel of land located in Goochland County, Virginia containing 23.2 acres for a purchase price of $4.6 million.
4. INVESTMENT IN UNCONSOLIDATED VENTURES
As of June 30, 2007, the Partnership had an aggregate investment of approximately $72.7 million in 12 unconsolidated Real Estate Ventures (net of returns of investment). The Partnership formed these ventures with unaffiliated third parties, or acquired them, to develop office properties or to acquire land in anticipation of possible development of office properties. Ten of the Real Estate Ventures own 15 office buildings that contain an aggregate of approximately 2.8 million net rentable square feet, one Real Estate Venture developed a hotel property that contains 137 rooms and one Real Estate Venture is developing an office property located in Albemarle County, VA.
The Partnership accounts for its unconsolidated interests in its Real Estate Ventures using the equity method. Unconsolidated interests range from 6% to 50%, subject to specified priority allocations in certain of the Real Estate Ventures.
The amounts reflected below (except for Partnership’s share of equity and income) are based on the historical financial information of the individual Real Estate Ventures. One of the Real Estate Ventures, acquired in connection with the Prentiss acquisition, had a negative equity balance on a historical cost basis as a result of historical depreciation and distributions of excess financing proceeds. The Partnership reflected its acquisition of this Real Estate Venture interest at its relative fair value as of the date of the purchase of Prentiss. The difference between allocated cost and the underlying equity in the net assets of the investee is accounted for as if the entity were consolidated (i.e., allocated to the Partnership’s relative share of assets and liabilities with an adjustment to recognize equity in earnings for the appropriate additional depreciation/amortization).
The following is a summary of the financial position of the Real Estate Ventures as of June 30, 2007 and December 31, 2006 (in thousands):

47


Table of Contents

BRANDYWINE OPERATING PARTNERHIP, L.P.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
                 
    2007   2006
Operating property, net of accumulated depreciation
  $ 394,539     $ 365,168  
Other assets
    45,039       52,935  
Liabilities
    32,111       28,764  
Debt
    357,661       332,589  
Equity
    49,805       56,888  
Partnership’s share of equity (Partnership’s basis)
    72,748       74,574  
The following is a summary of results of operations of the Real Estate Ventures for the three-month periods ended June 30, 2007 and 2006 (in thousands):
                                 
    Three-month periods   Six-month periods
    ended June 30,   ended June 30,
    2007   2006   2007   2006
Revenue
  $ 18,986     $ 18,710     $ 37,300     $ 38,434  
Operating expenses
    6,643       6,743       12,940       14,737  
Interest expense, net
    5,410       5,080       10,648       10,074  
Depreciation and amortization
    3,776       5,299       8,004       10,172  
Net income
    3,156       1,589       5,707       3,451  
Partnership’s share of income (Partnership basis)
    896       463       1,658       1,428  
Equity in income of real estate ventures in the Partnership’s consolidated statement of operations for the three- and six- months ended June 30, 2007 includes a $3.8 million distribution of a residual profits interest that is not included in the table above.
As of June 30, 2007, the Partnership had guaranteed repayment of approximately $0.6 million of loans for the Real Estate Ventures. The Partnership also provides customary environmental indemnities and completion guarantees in connection with construction and permanent financing both for its own account and on behalf of the Real Estate Ventures.
5. DEFERRED COSTS
As of June 30, 2007 and December 31, 2006, the Partnership’s deferred costs were comprised of the following (in thousands):
                         
    June 30, 2007  
            Accumulated     Deferred Costs,  
    Total Cost     Amortization     net  
Leasing Costs
  $ 91,984     $ (30,941 )   $ 61,043  
Financing Costs
    26,898       (6,118 )     20,780  
 
                 
Total
  $ 118,882     $ (37,059 )   $ 81,823  
 
                 
                         
    December 31, 2006  
            Accumulated     Deferred Costs,  
    Total Cost     Amortization     net  
Leasing Costs
  $ 83,629     $ (28,278 )   $ 55,351  
Financing Costs
    24,648       (6,291 )     18,357  
 
                 
Total
  $ 108,277     $ (34,569 )   $ 73,708  
 
                 

48


Table of Contents

BRANDYWINE OPERATING PARTNERHIP, L.P.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
6. INTANGIBLE ASSETS AND LIABILITIES
As of June 30, 2007 and December 31, 2006, the Partnership’s intangible assets were comprised of the following (in thousands):
                         
    June 30, 2007  
            Accumulated     Deferred Costs,  
    Total Cost     Amortization     net  
Intangible Assets:
                       
In-place lease value
  $ 182,148     $ (55,584 )   $ 126,564  
Tenant relationship value
    120,532       (26,309 )     94,223  
Above market leases acquired
    31,950       (13,268 )     18,682  
 
                 
Total intangible assets
  $ 334,630     $ (95,161 )   $ 239,469  
 
                 
 
                       
Intangible Liability:
                       
Below market leases acquired
  $ 102,754     $ (30,495 )   $ 72,259  
 
                 
                         
    December 31, 2006  
            Accumulated        
    Total Cost     Amortization     Deferred Costs, net  
Intangible Assets:
                       
In-place lease value
  $ 207,513     $ (52,293 )   $ 155,220  
Tenant relationship value
    124,605       (19,572 )     105,033  
Above market leases acquired
    32,667       (11,669 )     20,998  
 
                 
Total intangible assets
  $ 364,785     $ (83,534 )   $ 281,251  
 
                 
 
                       
Intangible Liability:
                       
Below market leases acquired
  $ 118,536     $ (26,009 )   $ 92,527  
 
                 
As of June 30, 2007, the Partnership’s annual amortization for its intangible assets/liabilities are as follows (in thousands and assuming no early lease terminations):
                 
    Assets     Liabilities  
2007 (remainder)
  $ 28,702     $ 8,813  
2008
    46,841       13,469  
2009
    40,923       11,444  
2010
    34,221       8,899  
2011
    26,808       7,435  
Thereafter
    61,974       22,199  
 
           
Total
  $ 239,469     $ 72,259  
 
           
7. DEBT OBLIGATIONS
The following table sets forth information regarding the Partnership’s debt obligations outstanding at June 30, 2007 and December 31, 2006 (in thousands):

49


Table of Contents

BRANDYWINE OPERATING PARTNERHIP, L.P.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
                                 
                    Effective        
    June 30,     December 31,     Interest     Maturity  
Property / Location   2007     2006     Rate     Date  
MORTGAGE DEBT:
                               
Interstate Center
  $     $ 552     6.19%     Mar-07
The Bluffs
          10,700     6.00% (a)   Apr-07
Pacific Ridge
          14,500     6.00% (a)   Apr-07
Pacific View/Camino
          26,000     6.00 % (a)   Apr-07
Computer Associates Building
          31,000     6.00 % (a)   Apr-07
Presidents Plaza
          30,900     6.00 % (a)   Apr-07
440 & 442 Creamery Way
          5,421     8.55%   May-07
Grande A
    59,297       59,513     7.48 % (b)   Jul-07
Grande B
    76,731       77,535     7.48 % (b)   Jul-07
481 John Young Way
    2,259       2,294     8.40%   Nov-07
400 Commerce Drive
    11,681       11,797     7.12%   Jun-08
Two Logan Square
    70,745       71,348     5.78 % (a)   Jul-09
200 Commerce Drive
    5,802       5,841     7.12 % (a)   Jan-10
1333 Broadway
    24,209       24,418     5.18 % (a)   May-10
The Ordway
    45,861       46,199     7.95 % (a)   Aug-10
World Savings Center
    27,334       27,524     7.91 % (a)   Nov-10
Plymouth Meeting Exec.
    43,793       44,103     7.00 % (a)   Dec-10
Four Tower Bridge
    10,591       10,626     6.62%   Feb-11
Arboretum I, II, III & V
    22,492       22,750     7.59%   Jul-11
Midlantic Drive/Lenox Drive/DCC I
    61,958       62,678     8.05%   Oct-11
Research Office Center
    41,872       42,205     7.64 % (a)   Oct-11
Concord Airport Plaza
    38,021       38,461     7.20 % (a)   Jan-12
Six Tower Bridge
    14,655       14,744     7.79%   Aug-12
Newtown Square/Berwyn Park/Libertyview
    62,721       63,231     7.25%   May-13
Coppell Associates
    3,626       3,737     6.89%   Dec-13
Southpoint III
    4,692       4,949     7.75%   Apr-14
Tysons Corner
    100,000       100,000     4.84 % (a)   Aug-15
Coppell Associates
    16,600       16,600     5.75%   Mar-16
 
                           
Principal balance outstanding
    744,940       869,626                  
Plus: unamortized fixed-rate debt premiums, net
    12,205       14,294                  
 
                           
Total mortgage indebtedness
  $ 757,145     $ 883,920                  
 
                           
 
                               
UNSECURED DEBT:
                               
Private Placement Notes due 2008
    113,000       113,000     4.34%   Dec-08
2009 Three Year Notes
          300,000     Libor + 0.45%   Apr-09
2009 Five Year Notes
    275,000       275,000     4.62%   Nov-09
2010 Five Year Notes
    300,000       300,000     5.61%   Dec-10
Line-of-Credit
    210,000       60,000     Libor + 0.725%   Jun-11
3.875% Exchangeable Notes
    345,000       345,000     3.87%   Oct-11
2012 Six Year Notes
    300,000       300,000     5.77%   Apr-12
2014 Ten Year Notes
    250,000       250,000     5.53%   Nov-14
2016 Ten Year Notes
    250,000       250,000     5.95%   Apr-16
2017 Ten Year Notes
    300,000           5.72%   May-17
Indenture IA (Preferred Trust I)
    27,062       27,062     Libor + 1.25%   Mar-35
Indenture IB (Preferred Trust I)
    25,774       25,774     Libor + 1.25%   Apr-35
Indenture II (Preferred Trust II)
    25,774       25,774     Libor + 1.25%   Jul-35
 
                           
Principal balance outstanding
    2,421,610       2,271,610                  
Plus: unamortized fixed-rate debt discounts, net
    (3,540 )     (3,300 )                
 
                           
Total mortgage indebtedness
  $ 2,418,070     $ 2,268,310                  
 
                           
Total Debt Obligations
  $ 3,175,215     $ 3,152,230                  
 
                           
 
(a)   Loans were assumed upon acquisition of the related property. Interest rates presented above reflect the market rate at the time of acquisition.
 
(b)   In May 2007, the Company elected to prepay the loan on the date indicated in the Maturity date column. (See Note 15)

50


Table of Contents

BRANDYWINE OPERATING PARTNERHIP, L.P.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
The mortgage note payable balance of $5.1 million for Norriton Office Center as of December 31, 2006, not included in the table above, is included in Mortgage notes payable and other liabilities held for sale on the consolidated balance sheets.
As of June 30, 2007 and 2006, the Partnership’s weighted-average effective interest rate on its mortgage notes payable was 6.9% and 6.1%, respectively.
On April 30, 2007, the Operating Partnership completed an underwritten public offering of $300,000,000 aggregate principal amount of unsecured notes due 2017 (the “2017 Notes”). Brandywine Realty Trust guaranteed the payment of principal and interest on the 2017 Notes. The Company used proceeds from these notes to reduce borrowings under the Company’s revolving credit facility.
On March 28, 2006, the Partnership completed an underwritten public offering of (1) $300,000,000 aggregate principal amount of unsecured floating rate notes due 2009 (the “2009 Notes”), (2) $300,000,000 aggregate principal amount of 5.75% unsecured notes due 2012 (the “2012 Notes”) and (3) $250,000,000 aggregate principal amount of 6.00% unsecured notes due 2016 (the “2016 Notes”). The Company guaranteed the payment of principal and interest on the 2009 Notes, the 2012 Notes and the 2016 Notes. The Partnership used proceeds from these notes to repay a term loan obtained to finance a portion of the consideration paid in the Prentiss merger and to reduce borrowings under its revolving credit facility.
On October 4, 2006, the Partnership sold $300.0 million aggregate principal amount of unsecured 3.875% Exchangeable Guaranteed Notes due 2026 in reliance upon an exemption from registration rights under Rule 144A under the Securities Act of 1933 and sold an additional $45 million of 3.875% Exchangeable Guaranteed Notes due 2026 on October 16, 2006 to cover over-allotments. The Partnership has registered the resale of the exchangeable notes. At certain times and upon certain events, the notes are exchangeable for cash up to their principal amount and with respect to the remainder, if any, of the exchange value in excess of such principal amount, cash or shares of the Company’s common share. The initial exchange rate is 25.4065 shares per $1,000 principal amount of notes (which is equivalent to an initial exchange price of $39.36 per share). The Partnership may not redeem the notes prior to October 20, 2011 (except to preserve the Company’s status as a REIT for U.S. federal income tax purposes), but we may redeem the notes at any time thereafter, in whole or in part, at a redemption price equal to the principal amount of the notes to be redeemed plus accrued and unpaid interest. In addition, on October 20, 2011, October 15, 2016 and October 15, 2021 as well as upon the occurrence of certain change in control transactions prior to October 20, 2011, holders of notes may require the Company to repurchase all or a portion of the notes at a purchase price equal to the principal amount plus accrued and unpaid interest. The Partnership used net proceeds from the notes to repurchase approximately $60.0 million of the Company’s common stock at a price of $32.80 per share and for general corporate purposes, including the repayment of outstanding borrowings under the Credit Facility.
On November 29, 2006, the Partnership gave notice of redemption of the 2009 Notes and redeemed the 2009 Notes on January 2, 2007.
The indenture relating to the unsecured notes contains financial restrictions and requirements, including (1) a leverage ratio not to exceed 60%, (2) a secured debt leverage ratio not to exceed 40%, (3) a debt service coverage ratio of greater than 1.5 to 1.0, and (4) an unencumbered asset value of not less than 150% of unsecured debt. In addition, the note purchase agreement relating to the Partnership’s $113 million unsecured notes due 2008 contains covenants that are similar to the covenants in the indenture.
The Partnership utilizes credit facility borrowings for general business purposes, including the acquisition, development and redevelopment of properties and the repayment of other debt. On June 29, 2007, the Partnership amended its $600.0 million unsecured revolving credit facility (the “Credit Facility”). The amendment extended the maturity date of the Credit Facility from December 22, 2009 to June 29, 2011 (subject to an extension of one year, at the Partnership’s option, upon its payment of an extension fee equal to 15 basis points of the committed amount under the Credit Facility). The amendment also reduced the per annum variable interest rate on outstanding balances from Eurodollar plus 0.80% to Eurodollar plus 0.725% per annum. In addition, the amendment reduced the quarterly

51


Table of Contents

BRANDYWINE OPERATING PARTNERHIP, L.P.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
facility fee from 20 basis points to 17.5 basis points per annum. The interest rate and facility fee are subject to adjustment upon a change in the Partnership’s unsecured debt ratings. The amendment also lowered to 7.50% from 8.50% the capitalization rate used in the calculation of several of the financial covenants; increased our swing loan availability from $50.0 million to $60.0 million; and increased the number of competitive bid loan requests available to the Partnership from two to four in any 30 day period. The competitive bid feature allows banks that are part of the lender consortium under the Credit Facility to bid to make loans to the Partnership at a reduced Eurodollar rate. The Partnership has the option to increase the Credit Facility to $800.0 million subject to the absence of any defaults and the Partnership’s ability to acquire additional commitments from its existing lenders or new lenders. As of June 30, 2007, the Partnership had $210.0 million of borrowings and $22.5 million of letters of credit outstanding under the Credit Facility, leaving $367.5 million of unused availability. As of June 30, 2007 and 2006, the weighted-average interest rate on the Credit Facility, including the effect of interest rate hedges, was 6.35% and 5.48%, respectively.
The Credit Facility requires the maintenance of ratios related to minimum net worth, debt-to-total capitalization and fixed charge coverage and includes non-financial covenants.
In April 2007, the Partnership entered into a $20.0 million Sweep Agreement (the “Sweep Agreement”) to be used for cash management purposes. Borrowings under the Sweep Agreement bear interest at one-month LIBOR plus 0.75%. There were no outstanding borrowings on the Sweep Agreement at June 30, 2007.
As of June 30, 2007, the Partnership’s aggregate scheduled principal payments of debt obligations, excluding amortization of discounts and premiums, are as follows (in thousands):
         
2007
  $ 143,236  
2008
    135,148  
2009
    354,955  
2010
    450,189  
2011
    687,262  
Thereafter
    1,395,760  
 
     
Total indebtedness
  $ 3,166,550  
 
     
8. RISK MANAGEMENT AND USE OF FINANCIAL INSTRUMENTS
Risk Management
In the normal course of its on-going business operations, the Partnership encounters economic risk. There are three main components of economic risk: interest rate risk, credit risk and market risk. The Partnership is subject to interest rate risk on its interest-bearing liabilities. Credit risk is the risk of inability or unwillingness of tenants to make contractually required payments. Market risk is the risk of declines in the value of properties due to changes in rental rates, interest rates or other market factors affecting the valuation of properties held by the Partnership.
Use of Derivative Financial Instruments
The Partnership’s use of derivative instruments is limited to the utilization of interest rate agreements or other instruments to manage interest rate risk exposures and not for speculative purposes. The principal objective of such arrangements is to minimize the risks and/or costs associated with the Partnership’s operating and financial structure, as well as to hedge specific transactions. The counterparties to these arrangements are major financial institutions with which the Partnership and its affiliates may also have other financial relationships. The Partnership is potentially exposed to credit loss in the event of non-performance by these counterparties. However, because of the high credit ratings of the counterparties, the Partnership does not anticipate that any of the counterparties will fail to meet these obligations as they come due. The Partnership does not hedge credit or property value market risks.

52


Table of Contents

BRANDYWINE OPERATING PARTNERHIP, L.P.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
In March 2007, in anticipation of the offering of the 2017 Notes, the Partnership entered into two treasury lock agreements. The treasury lock agreements were designated as cash flow hedges on interest rate risk and qualified for hedge accounting. Each of the treasury lock agreements were for notional amounts of $75.0 million for an expiration of 10 years at all-in rates of 4.5585% and 4.498% and had fair values of $0.7 million and $1.0 million, respectively at June 30, 2007. The agreements were settled in April 2007 upon completion of the offering of the 2017 Notes at a total benefit of $1.1 million. This benefit will be recorded as a component of accumulated other comprehensive income in the accompanying consolidated balance sheet and being amortized over the term of the 2017 Notes.
In March 2006, in anticipation of the offering of the 2009 Notes, the 2012 Notes and the 2016 Notes, the Partnership entered into forward starting swaps. The forward starting swaps were designated as cash flow hedges of interest rate risk and qualified for hedge accounting. The forward starting swaps were for notional amounts totaling $200.0 million at an all-in-rate of 5.2%. Two of the forward starting swaps had a six year maturity date and one had a ten year maturity date. The forward starting swaps were settled in March 2006 upon the completion of the offering of the 2009, 2012, and 2016 Notes at a total benefit of approximately $3.3 million. The benefit was recorded as a component of accumulated other comprehensive income in the accompanying consolidated balance sheet and is being amortized to interest expense over the term of the unsecured notes.
The Partnership entered into two interest rate swaps in January 2006 aggregating $90 million in notional amount as part of its acquisition of Prentiss. The instruments were used to hedge the risk of interest cash outflows on secured variable rate debt on properties that were included as part of the real estate venture in which the Partnership purchased the remaining 49% of the minority interest partner’s share in March 2007. One of the swaps with a notional amount of $20 million had a maturity date of February 1, 2010 at an all-in rate of 4.675%. The other, with a notional amount of $70 million, had a maturity date of August 1, 2008 at an all in rate of 4.675%. The agreements were settled in April 2007 in connection with the repayment of five mortgage notes, at a total benefit of $0.4 million.
The Partnership formally assesses, both at inception of the hedge and on an on-going basis, whether each derivative is highly-effective in offsetting changes in cash flows of the hedged item. If management determines that a derivative is not highly-effective as a hedge or if a derivative ceases to be a highly-effective hedge, the Partnership will discontinue hedge accounting prospectively.
Concentration of Credit Risk
Concentrations of credit risk arise when a number of tenants related to the Partnership’s investments or rental operations are engaged in similar business activities, or are located in the same geographic region, or have similar economic features that would cause their inability to meet contractual obligations, including those to the Partnership, to be similarly affected. The Partnership regularly monitors its tenant base to assess potential concentrations of credit risk. Management believes the current credit risk portfolio is reasonably well diversified and does not contain any unusual concentration of credit risk. No tenant accounted for 5% or more of the Partnership’s rents during the three- and six-month periods ended June 30, 2007 or 2006.
9. DISCONTINUED OPERATIONS
For the three-month periods ended June 30, 2007, income from discontinued operations relates to 18 properties that the Partnership sold during 2007. The following table summarizes the revenue and expense information for properties classified as discontinued operations as of June 30, 2007 for the three- and six-month periods ended June 30, 2007 (in thousands):

53


Table of Contents

BRANDYWINE OPERATING PARTNERHIP, L.P.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
                 
    Three-month periods     Six-month period  
    ended June 30, 2007     ended June 30, 2007  
Revenue:
               
Rents
  $ 1,460     $ 12,397  
Tenant reimbursements
    562       1,246  
Other
    145       214  
 
           
Total revenue
    2,167       13,857  
 
               
Expenses:
               
Property operating expenses
    833       4,845  
Real estate taxes
    241       1,549  
Depreciation and amortization
          4,594  
 
           
Total operating expenses
    1,074       10,988  
Income from discontinued operations before (loss) gain on sale of interests in real estate and minority interest
    1,093       2,869  
Net (loss) gain on sale of interests in real estate
    (856 )     25,153  
 
           
Income from discontinued operations
  $ 237     $ 28,022  
 
           
For the three- and six-month periods ended June 30, 2006, income from discontinued operations relates to the 23 properties sold in 2006 and the 18 properties sold in 2007. The following table summarizes the revenue and expense information for the properties classified as discontinued operations as of June 30, 2007, for the three- and six-month periods ended June 30, 2006 (in thousands):
                 
    Three-month periods     Six-month period  
    ended June 30, 2006     ended June 30, 2006  
Revenue:
               
Rents
  $ 21,505     $ 46,218  
Tenant reimbursements
    1,740       4,209  
Other
    217       587  
 
           
Total revenue
    23,462       51,014  
 
               
Expenses:
               
Property operating expenses
    8,609       18,020  
Real estate taxes
    2,700       6,187  
Depreciation and amortization
    9,746       18,869  
 
           
Total operating expenses
    21,055       43,076  
 
               
Operating income
    2,407       7,938  
Interest income
    13       13  
Interest expense (a)
    (301 )     (586 )
 
           
 
               
Income from discontinued operations before gain on sale of interests in real estate and minority interest
    2,119       7,365  
Minority interest — partners’ share of consolidated real estate venture
    (195 )     (382 )
 
           
Income from discontinued operations
  $ 1,924     $ 6,983  
 
           
 
(a)   Interest expense relate to a mortgage that was secured by one of the sold properties and paid off at the time of sale.
Discontinued operations have not been segregated in the consolidated statements of cash flows. Therefore, amounts for certain captions will not agree with respective data in the consolidated statements of operations.
10. MINORITY INTEREST IN REAL ESTATE VENTURES
As of June 30, 2007, the Partnership owned interests in three consolidated real estate ventures that own three office properties containing approximately 0.4 million net rentable square feet. Minority interest in consolidated real estate ventures represents the portion of these consolidated real estate ventures not owned by the Partnership and as a result of losses allocated to these minority interest partners there is no balance at June 30, 2007.

54


Table of Contents

BRANDYWINE OPERATING PARTNERHIP, L.P.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
On March 1, 2007, the Partnership acquired the remaining 49% interest in a real estate venture previously owned by Stichting Pensioenfonds ABP containing ten office properties for a purchase price of $63.7 million. The Partnership owned a 51% interest in this real estate venture through the acquisition of Prentiss in January 5, 2006.
11. PARTNERS’ EQUITY
Earnings per Common Partnership Unit
The following table details the number of units and net income used to calculate basic and diluted earnings per common partnership unit (in thousands, except unit and per unit amounts; results may not add due to rounding):
                                 
    Three-month periods ended June 30,  
    2007     2006  
    Basic     Diluted     Basic     Diluted  
Income (loss) from continuing operations
  $ 931     $ 931     $ (13,994 )   $ (13,994 )
Income (loss) from discontinued operations
    237       237       1,924       1,924  
Income allocated to Preferred Units
    (1,998 )     (1,998 )     (1,998 )     (1,998 )
 
                       
Net income available to common partnership unitholders
  $ (830 )   $ (830 )   $ (14,068 )   $ (14,068 )
 
                       
 
                               
Weighted-average common partnership units outstanding
    91,020,069       91,020,069       94,653,573       94,653,573  
Contingent securities/Stock based compensation
          398,864              
 
                       
Total weighted-average partnership units outstanding
    91,020,069       91,418,933       94,653,573       94,653,573  
 
                       
 
                               
Earnings per Common Partnership Unit:
                               
Continuing operations
  $ (0.01 )   $ (0.01 )   $ (0.17 )   $ (0.17 )
Discontinued operations
                0.02       0.02  
 
                       
 
  $ (0.01 )   $ (0.01 )   $ (0.15 )   $ (0.15 )
 
                       
                                 
    Six-month periods ended June 30,  
    2007     2006  
    Basic     Diluted     Basic     Diluted  
Income (loss) from continuing operations
  $ (6,707 )   $ (6,707 )   $ (21,915 )   $ (21,915 )
Income (loss) from discontinued operations
    28,022       28,022       6,983       6,983  
Income allocated to Preferred Units
    (3,996 )     (3,996 )     (3,996 )     (3,996 )
 
                       
Net income available to common partnership unitholders
  $ 17,319     $ 17,319     $ (18,928 )   $ (18,928 )
 
                       
 
                               
Weighted-average common partnership units outstanding
    91,620,218       91,620,218       93,989,891       93,989,891  
Contingent securities/Stock based compensation
                       
 
                       
Total weighted-average partnership units outstanding
    91,620,218       91,620,218       93,989,891       93,989,891  
 
                       
 
                               
Earnings per Common Partnership Unit:
                               
Continuing operations
  $ (0.12 )   $ (0.12 )   $ (0.28 )   $ (0.28 )
Discontinued operations
    0.31       0.31       0.07       0.07  
 
                       
 
  $ 0.19     $ 0.19     $ (0.20 )   $ (0.20 )
 
                       
Common Partnership Unit and Preferred Mirror Units
On June 12, 2007, the Partnership declared a $0.44 per unit cash distribution to holders of Class A Units totaling $1.7 million.

55


Table of Contents

BRANDYWINE OPERATING PARTNERHIP, L.P.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
On June 12, 2007, the Partnership declared a distribution of $0.44 per Common Partnership Unit, totaling $38.5 million, which was paid on July 19, 2007 to unitholders of record as of July 5, 2007. On July 12, 2007, the Partnership declared distributions on its Series D Preferred Mirror Units and Series E Preferred Mirror Units to holders of record as of July 5, 2007. These units are entitled to a preferential return of 7.50% and 7.375%, respectively. Distributions paid on July 16, 2007 to holders of Series D Preferred Mirror Units and Series E Preferred Mirror Units totaled $0.9 million and $1.1 million, respectively.
Common Share Repurchases
The Partnership repurchased 1,566,000 shares during the six-month period ending June 30, 2007 for aggregate consideration of $53.5 million under its share repurchase program. As of June 30, 2007, the Partnership may purchase an additional 753,800 shares under the plan. 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 Partnership to repurchase any shares. The Partnership may discontinue the program at any time.
12. SHARE BASED COMPENSATION
In December 2004, the FASB issued SFAS No. 123(R), “Share-Based Payment” (“SFAS 123(R)”). SFAS 123(R) is an amendment of SFAS 123 and requires that the compensation cost relating to share-based payment transactions be recognized in the financial statements. The cost is required to be measured based on the fair value of the equity or liability instruments issued. SFAS 123(R) also contains additional minimum disclosures requirements including, but not limited to, the valuation method and assumptions used, amounts of compensation capitalized and modifications made. The Partnership adopted SFAS 123(R) using the prospective method on January 1, 2006. This adoption did not have a material effect on our consolidated financial statements.
Stock Options
At June 30, 2007, the Company had 1,085,575 options outstanding under its shareholder approved equity incentive plan. No options were unvested as of June 30, 2007 and therefore there is no remaining unrecognized compensation expense associated with these options. Option activity as of June 30, 2007 and changes during the three months ended June 30, 2007 were as follows:
                                 
            Weighted     Weighted Average        
            Average     Remaining Contractual     Aggregate Intrinsic  
    Shares     Exercise Price     Term (in years)     Value (in 000’s)  
Outstanding at January 1, 2007
    1,286,070     $ 26.45       1.50     $ 8,739  
Granted
                       
Exercised
    (198,495 )     28.80       0.87       1,171  
Forfeited
                       
 
                       
Outstanding at June 30, 2007
    1,087,575     $ 26.03       1.07     $ 8,029  
 
                       
 
                               
Vested at June 30, 2007
    1,087,575     $ 26.03       1.07     $ 8,029  
 
                               
Exercisable at June 30, 2007
    1,087,575     $ 26.03       1.07     $ 8,029  
There were no option awards granted to employees during the three- and six-month period ended June 30, 2007.
The Company has the ability and intent to issue shares upon stock option exercises. Historically, the Company has issued new common shares to satisfy such exercises.

56


Table of Contents

BRANDYWINE OPERATING PARTNERHIP, L.P.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
Restricted Stock Awards
The Company’s primary form of share-based compensation has been restricted shares issued under a shareholder approved equity incentive plan that authorizes various equity-based awards. As of June 30, 2007, 448,800 restricted shares were outstanding and vest over five to seven years from the initial grant date. The remaining compensation expense to be recognized for the 448,800 restricted shares outstanding at June 30, 2007 was approximately $14.1 million. That expense is expected to be recognized over a weighted average remaining vesting period of 4.2 years. For the six-month periods ended June 30, 2007 and 2006, the Partnership recognized $1.7 million and $1.4 million, respectively, of compensation expense in each period related to outstanding restricted shares. The following table summarizes the Partnership’s restricted share activity for the six-months ended June 30, 2007:
                 
            Weighted  
            Average Grant  
    Shares     Date Fair value  
Non-vested at January 1, 2007
    338,860     $ 28.23  
Granted
    227,709       35.09  
Vested
    (107,143 )     26.45  
Forfeited
    (10,626 )     31.47  
 
           
Non-vested at June 30, 2007
    448,800     $ 32.05  
 
           
Outperformance Program
On August 28, 2006, the Compensation Committee of the Company’s Board of Trustees adopted a long-term incentive compensation program (the “outperformance program”). The Company will make payments (in the form of common shares) to executive-participants under the outperformance program only if total shareholder return exceeds percentage hurdles established under the outperformance program. The dollar value of any payments will depend on the extent to which our performance exceeds the hurdles. The Company established the outperformance program under the 1997 Plan.
If the total shareholder return (share price appreciation plus cash dividends) during a three-year measurement period exceeds either of two hurdles (with one hurdle keyed to the greater of a fixed percentage and an industry-based index, and the other hurdle keyed to a fixed percentage), then the Company will fund an incentive compensation pool in accordance with a formula and make pay-outs from the compensation pool in the form of vested and restricted common shares. The awards issued are accounted for in accordance with SFAS 123(R). The fair value of the awards on the date of grant, as adjusted for estimated forfeitures, was approximately $5.6 million and will be amortized into expense over the five-year period beginning on the date of grant using a graded vesting attribution model. The fair value of $5.6 million on the date of the initial grant represents approximately 86.5% of the total that may be awarded; the remaining amount available will be valued when the awards are granted to individuals. In January 2007, the Company awarded an additional 4.5% under the outperformance program. The fair value of the additional award is $0.3 million and will be amortized over the remaining portion of the 5 year period. For the three- and six-month periods ended June 30, 2007, the Company recognized $0.4 million and $0.8 of compensation expenses related to the outperformance program.
Employee Share Purchase Plan
On May 9, 2007, the Company’s shareholders approved the 2007 Non-Qualified Employee Share Purchase Plan (the “ESPP”). The ESPP is intended to provide eligible employees with a convenient means to purchase common shares of the Company through payroll deductions and voluntary cash purchases at an amount equal to 85% of the average closing price per share for a specified period. The maximum contribution by each participant for any plan year may not exceed $50,000 and the number of shares reserved for issuance under the ESPP is 1,250,000.

57


Table of Contents

BRANDYWINE OPERATING PARTNERHIP, L.P.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
13. SEGMENT INFORMATION
The Partnership currently manages its portfolio within nine segments: (1) Pennsylvania—West, (2) Pennsylvania—North, (3) New Jersey, (4) Urban, (5) Richmond, Virginia, (6) Northern California (7) Southern California, (8) Metropolitan Washington, D.C. and (9) Southwest. The Pennsylvania—West segment includes properties in Chester, Delaware and Montgomery counties in the Philadelphia suburbs of Pennsylvania. The Pennsylvania—North segment includes properties north of Philadelphia in Bucks, Lehigh and Montgomery counties. The New Jersey segment includes properties in counties in the southern part of New Jersey including Burlington, Camden and Mercer counties and in Bucks County, Pennsylvania. The Urban segment includes properties in the City of Philadelphia, Pennsylvania and the state of Delaware. The Richmond, Virginia segment includes properties primarily in Albemarle, Chesterfield and Henrico counties, the City of Richmond and Durham, North Carolina. The Northern California segment includes properties in the City of Oakland and Concord. The Southern California segment includes properties in San Diego County. The Metropolitan Washington, D.C. segment includes properties in Northern Virginia and Suburban Maryland. The Southwest segment includes properties in Travis County of Texas. Corporate is responsible for cash and investment management, development of certain real estate properties during the construction period, and certain other general support functions.

58


Table of Contents

BRANDYWINE OPERATING PARTNERHIP, L.P.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
Segment information as of and for the three-month periods ended June 30, 2007 and 2006 is as follows (in thousands):
                                                                                         
    Pennsylvania–     Pennsylvania–                     Richmond,     Northern     Southern     Metropolitan                    
    West     North     New Jersey     Urban     Virginia     California     California     Washington, D.C.     Southwest     Corporate     Total  
As of June 30, 2007:
                                                                                       
Real estate investments, at cost:
                                                                                       
Operating properties
  $ 934,320     $ 443,874     $ 556,496     $ 573,062     $ 252,982     $ 471,291     $ 105,982     $ 1,290,464     $ 234,255     $     $ 4,862,726  
Development and construction-in-progress
                                                          373,497       373,497  
 
                                                                                       
As of December 31, 2006:
                                                                                       
Real estate investments, at cost:
                                                                                       
Operating properties
  $ 922,347     $ 530,436     $ 570,009     $ 568,008     $ 244,519     $ 396,927     $ 95,942     $ 1,255,940     $ 343,177     $     $ 4,927,305  
Development and construction-in-progress
                                                          328,119       328,119  
 
                                                                                       
For the three-months ended June 30, 2007:
                                                                                       
Total revenue
  $ 31,604     $ 15,355     $ 24,792     $ 24,024     $ 8,168     $ 16,817     $ 3,012     $ 32,919     $ 9,714     $ (2,101 )   $ 164,304  
Property operating expenses and real estate taxes
    13,036       5,547       10,643       8,835       3,037       6,345       803       10,301       3,593       260       62,400  
 
                                                                 
Net operating income
  $ 18,568     $ 9,808     $ 14,149     $ 15,189     $ 5,131     $ 10,472     $ 2,209     $ 22,618     $ 6,121     $ (2,361 )   $ 101,904  
 
                                                                 
 
                                                                                       
For the three-months ended June 30, 2006:
                                                                                       
Total revenue
  $ 26,006     $ 17,792     $ 22,921     $ 21,367     $ 8,109     $ 14,735     $ 2,911     $ 26,525     $ 6,680     $ 3,383     $ 150,429  
Property operating expenses and real estate taxes
    7,566       9,650       9,650       8,153       3,125       5,573       889       8,268       3,049       (31 )     55,892  
 
                                                                 
Net operating income
  $ 18,440     $ 8,142     $ 13,271     $ 13,214     $ 4,984     $ 9,162     $ 2,022     $ 18,257     $ 3,631     $ 3,414     $ 94,537  
 
                                                                 

59


Table of Contents

BRANDYWINE OPERATING PARTNERHIP, L.P.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
Segment information as of and for the six-month periods ended June 30, 2007 and 2006 is as follows (in thousands):
                                                                                         
    Pennsylvania–     Pennsylvania–                     Richmond,     Northern     Southern     Metropolitan                    
    West     North     New Jersey     Urban     Virginia     California     California     Washington, D.C.     Southwest     Corporate     Total  
For the six-months ended June 30, 2007:
                                                                                       
Total revenue
  $ 59,162     $ 34,836     $ 49,449     $ 47,478     $ 17,108     $ 31,927     $ 6,153     $ 65,305     $ 18,451     $ (2,464 )   $ 327,405  
Property operating expenses and real estate taxes
    24,143       12,573       21,337       17,877       5,986       11,984       2,074       20,642       7,156       (140 )     123,632  
 
                                                                 
Net operating income
  $ 35,019     $ 22,263     $ 28,112     $ 29,601     $ 11,122     $ 19,943     $ 4,079     $ 44,663     $ 11,295     $ (2,324 )   $ 203,773  
 
                                                                 
 
                                                                                       
For the six-months ended June 30, 2006:
                                                                                       
Total revenue
  $ 50,827     $ 35,785     $ 46,237     $ 40,640     $ 15,501     $ 28,244     $ 5,558     $ 52,391     $ 15,720     $ 3,444     $ 294,347  
Property operating expenses and real estate taxes
    15,793       19,627       19,683       16,819       6,023       10,448       1,529       15,837       6,568       (1,254 )     111,073  
 
                                                                 
Net operating income
  $ 35,034     $ 16,158     $ 26,554     $ 23,821     $ 9,478     $ 17,796     $ 4,029     $ 36,554     $ 9,152     $ 4,698     $ 183,274  
 
                                                                 

60


Table of Contents

BRANDYWINE OPERATING PARTNERHIP, L.P.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
Net operating income is defined as total revenue less property operating expenses. Below is a reconciliation of consolidated net operating income to net income or loss (in thousands):
                                 
    Three-month periods     Six-month periods  
    ended June 30,     ended June 30,  
    2007     2006     2007     2006  
Consolidated net operating income (loss)
  $ 101,904     $ 94,537     $ 203,773     $ 183,274  
Less:
                               
Interest income
    1,603       2,573       2,390       5,223  
Interest expense
    (40,803 )     (41,596 )     (81,161 )     (81,974 )
Deferred financing costs
    (1,065 )     (794 )     (2,323 )     (1,273 )
Depreciation and amortization
    (58,227 )     (64,145 )     (120,274 )     (115,357 )
Administrative expenses
    (6,993 )     (7,724 )     (14,262 )     (16,214 )
Minority interest — partners’ share of consolidated real estate ventures
    8       84       (108 )     370  
Plus:
                               
Equity in income of real estate ventures
    4,504       463       5,258       1,428  
Net gain on disposition of undepreciated real estate
          2,608             2,608  
 
                       
Income (loss) from continuing operations
    931       (13,994 )     (6,707 )     (21,915 )
Income (loss) from discontinued operations
    237       1,924       28,022       6,983  
 
                       
Net income (loss)
  $ 1,168     $ (12,070 )   $ 21,315     $ (14,932 )
 
                       
14. COMMITMENTS AND CONTINGENCIES
Legal Proceedings
The Partnership is involved from time to time in litigation on various matters, including disputes with tenants and disputes arising out of agreements to purchase or sell properties. Given the nature of the Partnership’s business activities, these lawsuits are considered routine to the conduct of its business. The result of any particular lawsuit cannot be predicted, because of the very nature of litigation, the litigation process and its adversarial nature, and the jury system. The Partnership does not expect that the liabilities, if any, that may ultimately result from such legal actions will have a material adverse effect on the consolidated financial position, results of operations or cash flows of the Partnership.
There have been lawsuits against owners and managers of multifamily and office properties asserting claims of personal injury and property damage caused by the presence of mold in residential units or office space. The Partnership has been named as a defendant in two lawsuits in the State of New Jersey that allege personal injury as a result of the presence of mold. One lawsuit was dismissed by way of summary judgment with prejudice. Unspecified damages are sought on the remaining lawsuit. The Partnership has referred this lawsuit to its environmental insurance carrier and, as June 30, 2007, the insurance carrier is tendering a defense to this claim.
Environmental
As an owner of real estate, the Partnership is subject to various environmental laws of federal, state, and local governments. The Partnership’s compliance with existing laws has not had a material adverse effect on its financial condition and results of operations, and the Partnership does not believe it will have a material adverse effect in the future. However, the Partnership cannot predict the impact of unforeseen environmental contingencies or new or changed laws or regulations on its current Properties or on properties that the Partnership may acquire.

61


Table of Contents

BRANDYWINE OPERATING PARTNERHIP, L.P.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
Ground Rent
Future minimum rental payments under the terms of all non-cancelable ground leases under which the Partnership is the lessee are expensed on a straight-line basis regardless of when payments are due. Minimum future rentals payments on non-cancelable leases at June 30, 2006 are as follows (in thousands):
         
2007
  $ 868  
2008
    1,736  
2009
    1,818  
2010
    1,818  
2011
    1,818  
Thereafter
    269,979  
Other Commitments or Contingencies
As part of the Partnership’s September 2004 acquisition of a portfolio of 14 properties (the “TRC Acquisition”), the Operating Partnership agreed to issue to the sellers up to a maximum of $9.7 million of Class A Units of the Operating Partnership if certain of the acquired properties achieve at least 95% occupancy prior to September 21, 2007. At June 30, 2007 the maximum amount payable under this arrangement was $0.6 million.
As part of the TRC acquisition, the Partnership acquired an interest in Two Logan Square, a 696,477 square foot office building in Philadelphia, Pennsylvania, primarily through a second and third mortgage collaterized by this property pursuant to which the Partnership receives substantially all cash flows from the property. The Partnership currently does not expect to take fee title to Two Logan Square until, at the earliest, September 2019. In the event that the Partnership takes title to Two Logan Square upon a foreclosure of its mortgages, the Partnership has agreed to make a payment to an unaffiliated third party with a residual interest as a fee owner of this property. The amount of the payment would be $0.6 million if the Partnership must pay a state and local transfer tax upon taking title, or $2.9 million if no transfer tax is payable upon the transfer.
As part of the Prentiss acquisition, TRC acquisition and several of our other acquisitions, the Partnership has agreed not to sell certain of the acquired properties in transactions that would trigger taxable income to the former owners. In the case of TRC, the Partnership agreed not to sell certain of the acquired properties for periods ranging from three to 15 years from the acquisition date as follows: 201 Radnor Financial Center, 555 Radnor Financial Center and 300 Delaware Avenue (September 2007); One Rodney Square and 130/150/170 Radnor Financial Center (September 2014); and One Logan Square, Two Logan Square and Radnor Corporate Center (September 2019). In the case of the Prentiss acquisition, the Partnership assumed the obligation of Prentiss not to sell Concord Airport Plaza before March 2018 and 6600 Rockledge before July 2008. The Partnership also owns 14 other properties that aggregate 1.0 million square feet and has agreed not to sell these properties for periods that expire through 2008. These agreements generally provide that the Partnership may dispose of the subject Properties only in transactions that qualify as tax-free exchanges under Section 1031 of the Code or in other tax deferred transactions. In the event that the Partnership sells any of the properties within the applicable restricted period in non-exempt transactions, the Partnership has agreed to pay significant tax liabilities that would be incurred by the parties who sold the applicable property.
The Partnership invests in its Properties and regularly incurs capital expenditures in the ordinary course of business to maintain the Properties. The Partnership believes that such expenditures enhance the competitiveness of the Properties. The Partnership also enters into construction, utility and service contracts in the ordinary course of business which may extend beyond one year. These contracts include terms that provide for cancellation with insignificant or no cancellation penalties.
15. SUBSEQUENT EVENTS
On July 11, 2007, the Partnership repaid two mortgage notes totaling $136.0 million pursuant to a notice which was given in May 2007. The Partnership funded the repayments of these notes from borrowings under its Credit Facility and there were no prepayment penalties associated with these prepayments.

62


Table of Contents

BRANDYWINE OPERATING PARTNERHIP, L.P.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2007
On July 19, 2007, the Partnership acquired five buildings aggregating 508,607 square feet and a 5.6 acre land parcel in the Boulders office park in Richmond, VA for $96.5 million. The Partnership funded a portion of the purchase price using the remaining 1031 proceeds from the sale of the 10 office properties located in Reading and Harrisburg, Pennsylvania in March 2007.
During July 2007, the Partnership repurchased 214,600 shares for $5.9 million under its share repurchase program.
During July 2007, the Partnership entered into four treasury lock agreements designated as cash flow hedges on interest rate risk relating to a forecasted debt issuance. The treasury lock agreements were for notional amounts totaling $150.0 million for an expiration of five years and have an average all-in rate of 4.9%.

63


Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The Private Securities Litigation Reform Act of 1995 provides a “safe harbor” for forward-looking statements. This Quarterly Report on Form 10-Q and other materials filed by us with the SEC (as well as information included in oral or other written statements made by us) contain statements that are forward-looking, including statements relating to business and real estate development activities, acquisitions, dispositions, future capital expenditures, financing sources, governmental regulation (including environmental regulation) and competition. The words “anticipate,” “believe,” “estimate,” “expect,” “intend,” “will,” “should” and similar expressions, as they relate to us, are intended to identify forward-looking statements. Although we believe that the expectations reflected in such forward-looking statements are based on reasonable assumptions, we can give no assurance that our expectations will be achieved. As forward-looking statements, these statements involve important risks, uncertainties and other factors that could cause actual results to differ materially from the expected results and, accordingly, such results may differ from those expressed in any forward-looking statements made by us or on our behalf. Factors that could cause actual results to differ materially from our expectations include, but are not limited to:
    our failure to lease unoccupied space in accordance with our projections;
 
    our failure to re-lease occupied space upon expiration of leases;
 
    the bankruptcy of major tenants;
 
    changes in prevailing interest rates;
 
    the unavailability of equity and debt financing;
 
    unanticipated costs associated with the acquisition and integration of our acquisitions;
 
    unanticipated costs to complete and lease-up pending developments;
 
    impairment charges;
 
    increased costs for, or lack of availability of, adequate insurance, including for terrorist acts;
 
    risks associated with actual or threatened terrorist attacks;
 
    demand for tenant services beyond those traditionally provided by landlords;
 
    potential liability under environmental or other laws;
 
    earthquakes and other natural disasters;
 
    risks associated with state and local tax audits;
 
    complex regulations relating to our status as a REIT and the adverse consequences of our failure to qualify as a REIT;
 
    changes in local real estate conditions (including changes in rental rates and the number of competing properties);
 
    changes in the economic conditions affecting industries in which our principal tenants compete;
 
    changes in general economic conditions;
 
    the impact of newly adopted accounting principles on our accounting policies and on period-to-period comparisons of financial results and the other risks identified in the “Risk Factors” section and elsewhere in our Annual Report on Form 10-K for the year ended December 31, 2006.
In light of these uncertainties, we caution readers not to place undue reliance on forward-looking statements. We assume no obligation to update or supplement forward-looking statements that become untrue because of subsequent events except as required by law.
The discussion that follows is based primarily on our consolidated financial statements as of June 30, 2007 and December 31, 2006 and for the three- and six- months ended June 30, 2007 and 2006 and should be read along with the consolidated financial statements and related notes appearing elsewhere in this report. The ability to compare one period to another may be significantly affected by acquisitions completed, development properties placed in service and dispositions made during those periods.
OVERVIEW
As of June 30, 2007, our portfolio consisted of 238 office properties, 23 industrial facilities and one mixed-use property that contain an aggregate of approximately 25.7 million net rentable square feet. We also had, as of June 30, 2007, six properties under development and 10 properties under redevelopment containing an aggregate 2.4 million net rentable square feet. As of June 30, 2007, we consolidate three office properties owned by real estate ventures containing 0.4 million net rentable square feet. Therefore, as of June 30, 2007, we consolidated 281 properties with an

64


Table of Contents

aggregate of 28.5 million net rentable square feet. As of June 30, 2007, we held economic interests in 12 unconsolidated real estate ventures that contain approximately 2.8 million net rentable square feet (the “Real Estate Ventures”) formed with third parties to develop or own commercial properties.
As of June 30, 2007 we managed our portfolio within nine geographic segments: (1) Pennsylvania—West, (2) Pennsylvania—North, (3) New Jersey, (4) Urban, (5) Richmond, Virginia, (6) Northern California, (7) Southern California, (8) Metropolitan Washington, D.C. and (9) Southwest. The Pennsylvania—West segment includes properties in Chester, Delaware and Montgomery counties in the Philadelphia suburbs of Pennsylvania. The Pennsylvania—North segment includes properties north of Philadelphia in Bucks, Lehigh and Montgomery counties. The New Jersey segment includes properties in counties in the southern and central parts of New Jersey including Burlington, Camden and Mercer counties and in Bucks County, Pennsylvania. The Urban segment includes properties in the City of Philadelphia, Pennsylvania and the state of Delaware. The Richmond, Virginia segment includes properties primarily in Albemarle, Chesterfield and Henrico counties, the Cities of Richmond and Durham, North Carolina. The Northern California segment includes properties in the City of Oakland and Concord. The Southern California segment includes properties in San Diego County. The Metropolitan Washington D.C. segment includes properties in Northern Virginia and Suburban Maryland. The Southwest segment includes properties in Travis County of Texas.
We generate cash and revenue from leases of space at our properties and, to a lesser extent, from the management of properties owned by third parties and from investments in the Real Estate Ventures. Factors that we evaluate when leasing space include rental rates, costs of tenant improvements, tenant creditworthiness, current and expected operating costs, the length of the lease, vacancy levels and demand for office and industrial space. We also generate cash through sales of assets, including assets that we do not view as core to our portfolio, either because of location or expected growth potential, and assets that are commanding premium prices from third party investors.
Our financial and operating performance is dependent upon the demand for office, industrial and other commercial space in our markets, our leasing results, our acquisition, disposition and development activity, our financing activity, our cash requirements and economic and market conditions, including prevailing interest rates.
We seek revenue growth at our portfolio through an increase in occupancy and rental rates. Our occupancy was 93.9% at June 30, 2007, or 88.4% including our 16 properties under development or redevelopment.
In seeking to increase revenue through our operating, financing and investment activities, we also seek to minimize operating risks, including (i) tenant rollover risk, (ii) tenant credit risk and (iii) development risk.
Tenant Rollover Risk:
We are subject to the risk that tenant leases, upon expiration, are not renewed, that space may not be relet, or that the terms of renewal or reletting (including the cost of renovations) may be less favorable to us than the current lease terms. Leases accounting for approximately 4.2% of our aggregate annualized base rents as of June 30, 2007 (representing approximately 4.0% of the net rentable square feet of the Properties) expire without penalty through the end of 2007. We maintain an active dialogue with our tenants in an effort to achieve a high level of lease renewals. Our retention rate for leases that were scheduled to expire in the six-month period ended June 30, 2007 was 78.3%. If we were unable to renew leases for a substantial portion of the space under expiring leases, or to promptly relet this space, at anticipated rental rates, our cash flow would be adversely impacted.
Tenant Credit Risk:
In the event of a tenant default, we may experience delays in enforcing our rights as a landlord and may incur substantial costs in protecting our investment. Our management regularly evaluates our accounts receivable reserve policy in light of our tenant base and general and local economic conditions. The accounts receivable allowance was $7.5 million or 7.3% of total receivables (including accrued rent receivable) as of June 30, 2007 compared to $9.3 million or 9.0% of total receivables (including accrued rent receivable) as of December 31, 2006.
Development Risk:
As of June 30, 2007, we had in development or redevelopment 16 sites aggregating approximately 2.4 million net rentable square feet. The total budgeted costs of these projects is currently $514.6 million and we had incurred $432.0 million of these costs as of June 30, 2007. We are actively marketing space at these projects to prospective

65


Table of Contents

tenants but can provide no assurance as to the timing or terms of any leases of space at these projects which were 29.7% occupied and 45.2% leased at June 30, 2007. As of June 30, 2007, we owned, or had an option to acquire, approximately 394 acres of land available for future development. Risks associated with development of this land include construction cost increases or overruns and construction delays, insufficient occupancy rates, building moratoriums and inability to obtain zoning, land-use, building, occupancy and other required governmental approvals.
RECENT ACQUISITIONS AND DISPOSITIONS
During the six-month period ended June 30, 2007, we sold 18 properties containing an aggregate of 3.5 million net rentable square feet and a 4.7 acre land parcel. We acquired the 49% minority interest in one of our consolidated real estate ventures that owned 10 office properties containing an aggregate of 1.1 million net rentable square feet and also acquired one office property containing 204,278 net rentable square feet.
Highlights of 2007 include:
— On January 18, 2007, we sold Norriton Office Center, an office property located in East Norriton, Pennsylvania containing 73,394 net rentable square feet, for a sales price of $7.8 million.
— On January 19, 2007, we sold four office properties located in Dallas, Texas containing 1,091,186 net rentable square feet and a 4.7 acre land parcel, for an aggregate sales price of $107.1 million.
— On January 31, 2007, we sold George Kachel Farmhouse, an office property located in Reading, Pennsylvania containing 1,664 net rentable square feet, for a sales price of $0.2 million.
— On March 30, 2007, we sold 1007 Laurel Oak, an office property located in Voorhees, New Jersey containing 78,205 net rentable square feet, for a sales price of $7.0 million.
— On March 30, 2007, we sold 10 office properties located in Reading and Harrisburg, Pennsylvania containing 940,486 net rentable square feet, for an aggregate sales price of $112.0 million. We structured this transaction to qualify as a like-kind exchange under Section 1031 of the Code and the cash from the sale was held by a qualified intermediary for purposes of accomplishing the like-kind exchange.
— On April 30, 2007, we sold Cityplace Center, an office property located Dallas, Texas containing 1,295,832 net rentable square feet, for an aggregate sales price of $115.0 million.
— On May 10, 2007, we acquired Lake Merritt Tower, an office property located in Oakland, California containing 204,278 net rentable square feet for an aggregate contracted purchase price of $72.0 million (not including closing costs of $0.5 million). A portion of the proceeds from the sale of the 10 office properties located in Reading and Harrisburg, Pennsylvania in March 2007 was used to fully fund this purchase.
— On July 19, 2007, we acquired five buildings containing 508,607 net rentable square feet and a 5.6 acre land parcel in the Boulders office park in Richmond, Virginia for an aggregate purchase price of $96.5 million. We funded a portion of the purchase price using the remaining proceeds from the sale of the 10 office properties located in Reading and Harrisburg, Pennsylvania in March 2007.
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
Management’s Discussion and Analysis of Financial Condition and Results of Operations discusses our consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America. The preparation of these financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Certain accounting policies are considered to be critical accounting policies, as they require management to make assumptions about matters that are highly uncertain at the time the estimate is made and changes in accounting policies are reasonably likely to occur from period to period. Management bases its estimates and assumptions on historical experience and current economic conditions. On an on-going basis, management evaluates its estimates and

66


Table of Contents

assumptions including those related to revenue, impairment of long-lived assets and the allowance for doubtful accounts. Actual results may differ from those estimates and assumptions.
Our Annual Report on Form 10-K for the year ended December 31, 2006 contains a discussion of our critical accounting policies. There have been no significant changes in our critical accounting policies since December 31, 2006. See also Note 2 in our unaudited consolidated financial statements for the three- and six-months ended June 30, 2007 set forth herein. Management discusses our critical accounting policies and management’s judgments and estimates with our Audit Committee.

67


Table of Contents

RESULTS OF OPERATIONS
Comparison of the Three-Month Periods Ended June 30, 2007 and 2006
The table below shows selected operating information for the “Same Store Property Portfolio” and the “Total Portfolio.” The Same Store Property Portfolio consists of 256 Properties containing an aggregate of approximately 24.0 million net rentable square feet that we owned for the entire three-month periods ended June 30, 2007 and 2006. This table also includes a reconciliation from the Same Store Property Portfolio to the Total Portfolio net income (i.e., all properties owned by us during the three-month periods ended June 30, 2007 and 2006) by providing information for the properties which were acquired, under development, redevelopment or placed into service and administrative/elimination information for the three-month periods ended June 30, 2007 and 2006 (in thousands).
The Total Portfolio net income presented in the table agrees to the net income of Brandywine Realty Trust. The only difference between the reported net income of Brandywine Realty Trust and Brandywine Operating Partnership is the allocation of the minority interest attributable to continuing and discontinued operations for limited partnership units of the Operating Partnership that is reflected in the statement of operations for Brandywine Realty Trust.

68


Table of Contents

Comparison of three-months ended June 30, 2007 to the three-months ended June 30, 2006
                                                                                                 
                            Acquired/Completed     Development/Redevelopment     Administrative/        
    Same Store Property Portfolio     Properties     Properties     Eliminations (a)     Total Portfolio  
                    Increase/                                                                     Increase/  
(dollars in thousands)   2007     2006     (Decrease)     2007     2006     2007     2006     2007     2006     2007     2006     (Decrease)  
Revenue:
                                                                                               
Cash rents
  $ 114,320     $ 113,337     $ 983     $ 12,474     $ 3,046     $ 4,141     $ 5,546     $ (1,152 )   $ 266     $ 129,783     $ 122,195     $ 7,588  
Straight-line rents
    3,342       4,416       (1,074 )     2,038       2,307       742       368                   6,122       7,091       (969 )
Rents — FAS 141
    2,414       1,612       802       402             (124 )     (431 )                 2,692       1,181       1,511  
 
                                                                       
Total rents
    120,076       119,365       711       14,914       5,353       4,759       5,483       (1,152 )     266       138,597       130,467       8,130  
Tenant reimbursements
    19,482       14,337       5,145       762       220       637       704       135       235       21,016       15,496       5,520  
Termination fess
    464       1,276       (812 )     35                                     499       1,276       (777 )
Other, excluding termination fees
    661       681       (20 )     44       1       4       17       3,483       2,491       4,192       3,190       1,002  
 
                                                                       
Total revenue
    140,683       135,659       5,024       15,755       5,574       5,400       6,204       2,466       2,992       164,304       150,429       13,875  
 
                                                                                               
Property operating expenses
    41,934       39,875       2,059       4,422       1,984       2,210       2,369       (2,601 )     (2,724 )     45,965       41,504       4,461  
Real estate taxes
    14,393       13,099       1,294       914       253       1,067       994       61       42       16,435       14,388       2,047  
Subtotal
    84,356       82,685       1,671       10,419       3,337       2,123       2,841       5,006       5,674       101,904       94,537       7,367  
Administrative expenses
                                              6,993       7,724       6,993       7,724       (731 )
Depreciation and amortization
    48,298       48,060       238       6,752       45       2,422       15,379       755       661       58,227       64,145       (5,918 )
 
                                                                       
Operating Income (loss)
  $ 36,058     $ 34,625     $ 1,433     $ 3,667     $ 3,292     $ (299 )   $ (12,538 )   $ (2,742 )   $ (2,711 )   $ 36,684     $ 22,668     $ 14,016  
 
                                                                                               
Number of properties
    256       256               9               16                               281                  
Square feet
    24,001       24,001               2,033               2,433                               28,467                  
Occupancy %
    93.6 %     93.0 %             96.4 %             29.7 %                             88.4 %                
 
                                                                                               
Other Income (Expense):
                                                                                               
Interest income
                                                                            1,603       2,573       (970 )
Interest expense
                                                                            (40,803 )     (41,596 )     793  
Interest expense — Deferred financing costs
                                                                            (1,065 )     (794 )     (271 )
Equity in income of real estate ventures
                                                                            4,504       463       4,041  
Net gain on sales of interests in real estate
                                                                                  2,608       (2,608 )
 
                                                                                         
Income (loss) before minority interest
                                                                            923       (14,078 )     15,001  
Minority interest — partners’ share of consolidated real estate ventures
                                                                            8       (17 )     25  
Minority interest attributable to continuing operations — LP units
                                                                            46       707       (661 )
 
                                                                                         
Income (loss) from continuing operations
                                                                            977       (13,388 )     14,365  
Income (loss) from discontinued operations
                                                                            227       1,832       (1,605 )
 
                                                                                         
Net Income (loss)
                                                                          $ 1,204     $ (11,556 )   $ 12,760  
 
                                                                                         
Earnings (loss) per common share
                                                                          $ (0.01 )   $ (0.15 )   $ 0.14  
 
                                                                                         
 
EXPLANATORY NOTES
(a) - Represents certain revenues and expenses at the corporate level as well as various intercompany costs that are eliminated in consolidation

69


Table of Contents

Revenue
Cash rents from the Total Portfolio increased by $7.6 million during the three month period ended June 30, 2007 compared to the same period in 2006, primarily reflecting:
  1)   An additional $1.0 million at the Same Store Portfolio from increased occupancy and a decrease in free rent periods as noted by the corresponding decrease of $1.1 million in straight-line rents for the Same Store Portfolio.
 
  2)   An additional $9.4 million from four properties that we acquired after June 30, 2006 and four development properties (including additional occupancy at Cira Centre) that we completed and placed in service subsequent to June 30, 2006.
 
  3)   These increases were offset by the decrease in cash rents at our development/redevelopment properties primarily as a result of one building, which is now included in redevelopment, that was occupied during the three-months ended June 30, 2006 and had no occupancy during the three-months ended June 30, 2007. We acquired this building in New Jersey with the intent to begin redevelopment after the single tenant vacated in the third quarter of 2006.
Our rents at the Total Portfolio that we recognized from the net amortization of above and below market leases at acquired properties, in conformity with SFAS No. 141, increased by $1.5 million primarily as a result of $0.8 million of above market leases in our Same Store Portfolio being fully amortized and the acquisition of four properties after the June 30, 2006.
Tenant reimbursements for the Total Portfolio increased by $5.5 million primarily as a result of increased operating expenses of $6.5 million.
Property Operating Expenses
Property operating expenses, including real estate taxes, for the Total Portfolio increased by $6.5 million during the three-month period ended June 30, 2007 compared to the same period in 2006, primarily reflecting:
  1)   An increase of $3.4 million at the Same Store Portfolio, primarily due to increased occupancy and real estate tax reassessments. Increased occupancy at our properties causes an increase in the amount of expense incurred for utilities, security, and janitorial services.
 
  2)   The incurrence of $3.1 million of property operating expenses for the four properties that we acquired and the four properties that we placed in service after the second quarter of 2006.
Depreciation and Amortization Expense
Depreciation and amortization decreased by $5.9 million during the three-month period ended June 30, 2007 compared to the same period in 2006, primarily reflecting:
  1)   The incurrence of $2.9 million of depreciation and amortization expense on account of the four properties acquired after the second quarter of 2006.
 
  2)   The incurrence of $2.7 million of depreciation and amortization expense during the three-months ended June 30, 2007 on account of Cira Centre, which we placed in service in the fourth quarter of 2006.
 
  3)   The increases were offset by $11.9 million of accelerated depreciation expense for one of our properties (50 E. Swedesford Road) which was demolished as part of an office park development in suburban Philadelphia during the three-months ended June 30, 2006.
Administrative Expenses
Our administrative expenses decreased by approximately $0.7 million during the three-month period ended June 30, 2007 compared to the same period in 2006, primarily reflecting higher costs in 2006 incurred as part of our integration activities following our January 2006 merger with Prentiss.

70


Table of Contents

Interest Income/ Expense
We used our investment in marketable securities to pay down defeased debt in the fourth quarter of 2006. This pay down caused a decrease of $1.9 million in interest income. This decrease was partially offset by the amount of interest income earned on funds held in escrow with a qualified intermediary as part of completed 1031 like-kind transactions.
Equity in income of Real Estate Ventures
The increase of $4.0 million over the comparable 2006 period is primarily due to a distribution of $3.8 million received as a result of our residual profit interest in a Real Estate Venture.
Minority Interest-partners’ share of consolidated Real Estate Ventures
Minority interest-partners’ share of consolidated Real Estate Ventures represents the portion of income from our consolidated Real Estate Ventures that is allocated to our minority interest partners.
As of June 30, 2007 we held an ownership interest in three properties through consolidated Real Estate Ventures, compared to 14 properties owned by consolidated Real Estate Ventures at June 30, 2006, one of which we sold in the third quarter of 2006. On March 1, 2007 we acquired the minority interest partners’ share in a Real Estate Venture that owns 10 properties for $63.7 million.
Minority Interest attributable to continuing operations – LP units
Minority interest attributable to continuing operations – LP units, represents the equity in loss (income) attributable to the portion of the Operating Partnership not owned by us. Minority interests owned 4.6% of the Operating Partnership as of each of June 30, 2007 and 2006.
Discontinued Operations
During the quarter ended June 30, 2007, we sold one property in Dallas, TX that had total revenue of $2.2 million, operating expenses of $1.1 million and incurred a loss on sale of $0.6 million.
The June 30, 2006 amount is reclassified to include the operations of the property sold during the second quarter of 2007, as well as the 17 properties that were sold in the first quarter of 2007 and the 23 properties that were sold during the year ended December 31, 2006. Therefore, the discontinued operations amount for the quarter ended June 30, 2006 includes 41 properties with total revenue of $23.5 million, operating expenses of $21.1 million, interest expense of $0.3 million and minority interest attributable to discontinued operations of $0.3 million. Of the 23 properties that were sold during the year ended December 31, 2006, nine were sold in the six-months ended June 30, 2006. The eight properties that we sold in the first quarter of 2006 did not have gains on sale since we acquired such properties were through our January 2006 acquisition of Prentiss and we sold the properties for the fair value ascribed to them in purchase accounting.
Net Income
Net income increased by $12.8 million compared to the second quarter of 2006 primarily as a result of a distribution we received on a $3.8 million residual profits interest received held by us in a Real Estate Venture and the decrease of $5.9 million in depreciation expense noted above. Net income is significantly impacted by depreciation of operating properties and amortization of acquired intangibles. These charges do not affect our ability to pay dividends and may not be comparable to those of other real estate companies. Such charges can be expected to continue until the values ascribed to the lease intangibles are fully amortized. These intangibles are amortizing over the related lease terms or estimated tenant relationship.
Earnings (Loss) Per Share
Loss per share (diluted and basic) was $(0.01) in the second quarter of 2007 as compared to a loss per share (diluted and basic) of $(0.15) in the second quarter of 2006 as a result of the factors described above and a decrease in the

71


Table of Contents

average number of common shares outstanding. The decrease in the average number of common shares outstanding is the result of 1.6 million shares repurchased in 2007 and 1.2 million shares that we repurchased in 2006, subsequent to the end of the first quarter. This decrease in the number of shares was partially offset by the issuance of shares upon option exercises and restricted share vesting.

72


Table of Contents

Comparison of the Six-Month Periods Ended June 30, 2007 and 2006
The table below shows selected operating information for the “Same Store Property Portfolio” and the “Total Portfolio.” The Same Store Property Portfolio consists of 256 Properties containing an aggregate of approximately 24.0 million net rentable square feet that we owned for the entire six-month periods ended June 30, 2007 and substantially all of the period ended June 30, 2006. We consider the properties that we acquired in the Prentiss merger on January 5, 2006 as part of our Same Store Portfolio and, therefore, the results of operations for the six-month ended June 30, 2006 do not include four days of activity. This table also includes a reconciliation from the Same Store Property Portfolio to the Total Portfolio net income (i.e., all properties owned by us during the six-month periods ended June 30, 2007 and 2006) by providing information for the properties which were acquired, under development, redevelopment or placed into service and administrative/elimination information for the six-month periods ended June 30, 2007 and 2006 (in thousands).
The Total Portfolio net income presented in the table agrees to the net income of Brandywine Realty Trust. The only difference between the reported net income of Brandywine Realty Trust and Brandywine Operating Partnership is the allocation of the minority interest attributable to continuing and discontinued operations for limited partnership units that is on the statement of operations for Brandywine Realty Trust.

73


Table of Contents

Comparison of six-months ended June 30, 2007 to the six-months ended June 30, 2006
                                                                                                 
                            Acquired/Completed     Development/Redevelopment     Administrative/        
    Same Store Property Portfolio     Properties     Properties     Eliminations (a)     Total Portfolio  
                    Increase/                                                                     Increase/  
(dollars in thousands)   2007     2006     (Decrease)     2007     2006     2007     2006     2007     2006     2007     2006     (Decrease)  
Revenue:
                                                                                               
Cash rents
  $ 227,672     $ 221,267     $ 6,405     $ 22,446     $ 4,976     $ 8,553     $ 10,652     $ (2,032 )   $ 369     $ 256,639     $ 237,264     $ 19,375  
Straight-line rents
    6,713       9,267       (2,554 )     4,976       3,185       2,675       699                   14,364       13,151       1,213  
Rents — FAS 141
    4,671       3,677       994       1,114             (251 )     (556 )                 5,534       3,121       2,413  
 
                                                                       
Total rents
    239,056       234,211       4,845       28,536       8,161       10,977       10,795       (2,032 )     369       276,537       253,536       23,001  
Tenant reimbursements
    38,828       30,076       8,752       1,553       296       1,214       1,401       244       357       41,839       32,130       9,709  
Termination fess
    1,021       1,866       (845 )     659                         148             1,828       1,866       (38 )
Other, excluding termination fees
    1,324       1,465       (141 )     93       11       10       34       5,774       5,305       7,201       6,815       386  
 
                                                                       
 
                                                                                             
Total revenue
    280,229       267,618       12,611       30,841       8,468       12,201       12,230       4,134       6,031       327,405       294,347       33,058  
 
                                                                                               
Property operating expenses
    84,366       79,700       4,666       8,594       3,415       4,581       4,866       (6,371 )     (5,503 )     91,170       82,478       8,692  
Real estate taxes
    28,400       26,031       2,369       1,534       464       2,213       1,990       315       110       32,462       28,595       3,867  
 
Subtotal
    167,463       161,887       5,576       20,713       4,589       5,407       5,374       10,190       11,424       203,773       183,274       20,499  
 
                                                                                               
Administrative expenses
                                              14,262       16,214       14,262       16,214       (1,952 )
Depreciation and amortization
    96,336       96,623       (287 )     12,752       88       9,649       17,534       1,537       1,112       120,274       115,357       4,917  
 
                                                                       
Operating Income (loss)
  $ 71,127     $ 65,264     $ 5,863     $ 7,961     $ 4,501     $ (4,242 )   $ (12,160 )   $ (5,609 )   $ (5,902 )   $ 69,237     $ 51,703     $ 17,534  
 
                                                                                               
Number of properties
    256       256               9               16                               281                  
Square feet
    24,001       24,001               2,033               2,433                               28,467                  
Occupancy %
    93.6 %     93.0 %             96.4 %             29.7 %                             88.4 %                
 
                                                                                               
Other Income (Expense):
                                                                                               
Interest income
                                                                            2,390       5,223       (2,833 )
Interest expense
                                                                            (81,161 )     (81,974 )     813  
Interest expense — Deferred financing costs
                                                                            (2,323 )     (1,273 )     (1,050 )
Equity in income of real estate ventures
                                                                            5,258       1,428       3,830  
Net gain on sales of interests in real estate
                                                                                  2,608       (2,608 )
 
                                                                                         
Loss before minority interest
                                                                            (6,599 )     (22,285 )     15,686  
Minority interest — partners’ share of consolidated real estate ventures
                                                                            (108 )     281       (389 )
Minority interest attributable to continuing operations — LP units
                                                                            457       1,142       (685 )
 
                                                                                         
Loss from continuing operations
                                                                            (6,250 )     (20,862 )     14,612  
Loss from discontinued operations
                                                                            26,826       6,664       20,162  
 
                                                                                         
Net Income (loss)
                                                                          $ 20,576     $ (14,198 )   $ 34,774  
 
                                                                                         
Earnings per common share
                                                                          $ 0.19     $ (0.20 )   $ 0.39  
 
                                                                                         
 
EXPLANATORY NOTES
(a) - Represents certain revenues and expenses at the corporate level as well as various intercompany costs that are eliminated in consolidation

74


Table of Contents

Revenue
Cash rents from the Total Portfolio increased by $19.4 million during the six-month period ended June 30, 2007 compared to the same period in 2006, primarily reflecting:
  1)   An additional $6.4 million at the Same Store Portfolio from increased occupancy and increased rents received on lease renewals.
 
  2)   An additional $17.5 million from four properties that we acquired after June 30, 2006 and four development properties (including additional occupancy at Cira Centre) that we completed and placed in service after June 30, 2006.
 
  3)   These increases were offset by the decrease in cash rents at our development/redevelopment properties primarily as a result of one building, which is now included in redevelopment, that was occupied during the six-months ended June 30, 2006 and had no occupancy during the six-months ended June 30, 2007. We acquired this building in New Jersey with the intent to begin redevelopment after the single tenant vacated in the third quarter of 2006.
Straight-line rents at the Total Portfolio increased by $1.2 million, reflecting an increase of $2.0 million in straight line rents from commencement of leases at our development properties and an increase of $1.8 million in straight line rents from four properties that we acquired after the second quarter of 2006 and four development properties that we placed in service subsequent to June 30, 2006. These increases were offset by a $2.6 million decrease in straight line rental income at the Same Store Portfolio. Approximately $0.8 million of this decrease resulted from free rent recognized in the quarter ended March 31, 2006 and the balance resulted from the shortening of the remaining stipulated increase period in leases.
Our rents at the Total Portfolio that we recognized from the net amortization of above and below market leases at acquired properties, in conformity with SFAS No. 141, increased by $2.4 million primarily as a result of $1.0 million of above market leases in our Same Store Portfolio being fully amortized and the acquisition of four properties after June 30, 2006.
Tenant reimbursements at the Total Portfolio increased by $9.7 million primarily as a result of increased operating expenses of $12.6 million.
Property Operating Expenses
Property operating expenses, including real estate taxes, at the Total Portfolio increased by $12.6 million during the six-month period ended June 30, 2007 compared to the same period in 2006, primarily reflecting:
  1)   An increase of $7.0 million at the Same Store Portfolio, primarily due to increased occupancy and real estate tax reassessments. Increased occupancy at our properties causes an increase in the amount of expense incurred for utilities, security, and janitorial services.
 
  2)   The incurrence of $6.2 million of property operating expenses for the four properties that we acquired after June 30, 2006.
Depreciation and Amortization Expense
Depreciation and amortization increased by $4.9 million during the six-month period ended June 30, 2007 compared to the same period in 2006, primarily reflecting:
  1)   The incurrence of $12.2 million of depreciation and amortization expense on account of the four properties that we acquired after the second quarter of 2006 and four development properties (including Cira Centre) that we completed and placed in service subsequent to June 30, 2006.
 
  2)   The incurrence of $2.8 million of accelerated amortization related to customer relationship and in-place lease intangible assets for one of our properties that is currently included in Development Properties. The value ascribed to these intangibles considered renewal periods and when the renewals did not occur, we expensed the unamortized value of the intangibles and the property was placed into development for future tenants.
 
  3)   The incurrence of $2.0 million of accelerated depreciation associated with tenant move-outs, primarily one tenant that was in a Development Property. There was no termination fee received in connection with this move-out as a result of the tenant’s bankruptcy.

75


Table of Contents

  4)   The increases were offset by $11.9 million of accelerated depreciation expense for one of our properties (50 E. Swedesford Road) which was demolished as part of an office park development in suburban Philadelphia during the six-months ended June 30, 2006.
Administrative Expenses
Our administrative expenses decreased by approximately $2.0 million during the six-month period ended June 30, 2007 compared to the same period in 2006, primarily reflecting higher costs that we incurred in 2006 as part of our integration activities following our January 2006 merger with Prentiss.
Interest Income/ Expense
We used our investment in marketable securities to pay down defeased debt in the fourth quarter of 2006. This pay down caused a decrease of $1.9 million in interest income.
Interest expense – deferred financing costs increased by $1.1 million as a result of the amortization of expenses related to our unsecured note issuances subsequent to the second quarter of 2006.
Equity in income of Real Estate Ventures
The increase of $3.8 million over the comparable 2006 period is due to a distribution of $3.8 million received as a result of our residual profit interest in a Real Estate Venture.
Minority Interest-partners’ share of consolidated Real Estate Ventures
Minority interest-partners’ share of consolidated Real Estate Ventures represents the portion of income from our consolidated Real Estate Ventures that is allocated to our minority interest partners.
As of June 30, 2007 we held an ownership interest in 3 properties through consolidated Real Estate Ventures, compared to 14 properties owned by consolidated Real Estate Ventures at June 30, 2006, one of which was sold in the third quarter of 2006. On March 1, 2007 we acquired the minority interest partners’ share of 10 properties for $63.7 million.
Minority Interest attributable to continuing operations – LP units
Minority interest attributable to continuing operations – LP units, represents the equity in loss (income) attributable to the portion of the Operating Partnership not owned by us. Minority interests owned 4.6% of the Operating Partnership as of June 30, 2007 and 2006.
Discontinued Operations
During the six-months ended June 30, 2007, we sold one property in East Norriton, PA, five properties in Dallas, TX, and 11 properties in Reading and Harrisburg, PA and one in Voorhees, NJ. These properties had total revenue of $13.9 million, operating expenses of $11.0 million, gains on sale of $25.2 million and minority interest attributable to discontinued operations of $1.2 million.
The June 30, 2006 amount is reclassified to include the operations of the properties sold during the six-months ended June 30, 2007, as well as the 23 properties that were sold during the year ended December 31, 2006. Therefore, the discontinued operations amount for the six-months ended June 30, 2006 includes 41 properties with total revenue of $51.0 million, operating expenses of $43.1 million, interest expense of $0.6 million and minority interest of $0.7 million. Of the 23 properties that were sold during the year ended December 31, 2006, nine were sold in the six-months ended June 30, 2006. The eight properties that were sold in the first quarter of 2006 did not have gains on sale since such properties were acquired as part of the Prentiss merger and the value ascribed to those properties in purchase accounting was approximately the fair value amount for which the properties were sold.

76


Table of Contents

Net Income
Net income increased by $34.8 million from the same period of 2006 primarily as a result of the gains recognized on the buildings sold of $25.2 million, a $3.8 million distribution on a residual profits interest held by us in a Real Estate Venture and other items noted above. Net income is significantly impacted by depreciation of operating properties and amortization of acquired intangibles. These charges do not affect our ability to pay dividends and may not be comparable to those of other real estate companies.. Such charges can be expected to continue until the values ascribed to the lease intangibles are fully amortized. These intangibles are amortizing over the related lease terms or estimated tenant relationship.
Earnings Per Share
Earnings per share (diluted and basic) were $0.19 for the six-months ended June 30, 2007 as compared to a loss per share (diluted and basic) of $(0.20) for the six months ended June 30, 2006 as a result of the factors described above and a decrease in the average number of common shares outstanding. The decrease in the average number of common shares outstanding is the result of 1.6 million shares repurchased in 2007 and 1.2 million shares that we repurchased in 2006, subsequent to the end of the first quarter. This decrease in the number of shares was partially offset by the issuance of shares upon option exercises and restricted share vesting.

77


Table of Contents

LIQUIDITY AND CAPITAL RESOURCES
General
Our principal liquidity needs for the next twelve months are as follows:
    fund normal recurring expenses,
 
    fund capital expenditures, including capital and tenant improvements and leasing costs,
 
    fund development and redevelopment costs,
 
    fund new property acquisitions, and
 
    fund distributions declared by our Board of Trustees, including the minimum distribution required to maintain our REIT qualification under the Internal Revenue Code.
We believe that our liquidity needs will be satisfied through cash flows generated by our operating and financing activities. Rental revenue, expense recoveries from tenants, and other income from operations are our principal sources of cash that we use to pay operating expenses, debt service, recurring capital expenditures and the minimum distributions required to maintain our REIT qualification. We seek to increase cash flows from our properties by maintaining quality standards for our properties that promote high occupancy rates and permit increases in rental rates while reducing tenant turnover and controlling operating expenses. Our revenue also includes third-party fees generated by our property management, leasing, development and construction businesses. We believe our revenue, together with proceeds from equity and debt financings, will continue to provide funds for our short-term liquidity needs. However, material changes in our operating or financing activities may adversely affect our net cash flows. Such changes, in turn, would adversely affect our ability to fund distributions, debt service payments and tenant improvements. In addition, a material adverse change in our cash provided by operations would affect the financial performance covenants under our unsecured credit facility and unsecured notes.
Our principal liquidity needs for periods beyond twelve months are for costs of developments, redevelopments, property acquisitions, scheduled debt maturities, major renovations, expansions and other non-recurring capital improvements. We draw on multiple financing sources to fund our long-term capital needs. We use our credit facility for general business purposes, including the acquisition, development and redevelopment of properties and the repayment of other debt. In April 2007 and March 2006, we sold $300 million and $850 million, respectively of unsecured notes and in September and October 2006, we sold an aggregate of $345 million of exchangeable notes. As of June 30, 2007 we also had approximately $757.1 million of mortgage loans. We expect to use the debt and equity markets for other long-term capital needs.
Our ability to incur additional debt is dependent upon a number of factors, including our credit ratings, the value of our unencumbered assets, our degree of leverage and borrowing restrictions imposed by our current lenders. We currently have investment grade ratings for prospective unsecured debt offerings from three major rating agencies. If a rating agency were to downgrade our credit rating, our access to capital in the unsecured debt market would be more limited and the interest rate under our existing credit facility would increase.
Our ability to sell common and preferred shares is dependent on, among other things, general market conditions for REITs, market perceptions about our company and the current trading price of our shares. We regularly analyze which source of capital is most advantageous to us at any particular point in time. The equity markets may not be consistently available on terms that we consider attractive.
The asset sales during 2006 and through the second quarter of 2007 have also been a significant source of cash. During the six-months ended June 30, 2007 we sold 18 properties, containing an aggregate of 3.5 million net rentable square feet and a land parcel containing 4.7 acres for aggregate proceeds of $349.1 million, a portion of which was held in escrow with a qualified intermediary until the completion of 1031 like kind exchanges. We have several options for proceeds from asset sales, including the acquisition of assets in our core markets, repayment of debt and repurchase of our shares.
Cash Flows
The following summary discussion of our cash flows is based on the consolidated statement of cash flows and is not meant to be an all-inclusive discussion of the changes in our cash flows for the periods presented.

78


Table of Contents

As of June 30, 2007 and December 31, 2006, we maintained cash and cash equivalents of $28.5 million and $25.4 million, respectively, an increase of $3.1 million. This increase was the result of the following changes in cash flow from our activities for the six-month period ended June 30 (in thousands):
                 
Activity   2007     2006  
Operating
  $ 99,953     $ 124,774  
Investing
    15,301       (955,216 )
Financing
    (112,111 )     849,645  
 
           
Net cash flows
  $ 3,143     $ 19,203  
 
           
Our principal source of cash flows is from the operation of our properties. The decrease in cash inflows from operating activities was primarily the result of the timing of cash receipts from our tenants and cash expenditures in the normal course of operations of our properties.
The decrease in cash outflows from investing activities was primarily attributable to our acquisition of Prentiss on January 5, 2006 resulting in a cash outflow of $935.9 million compared to the $63.7 million outflow we incurred in the first quarter of 2007 for the acquisition of the 49% minority interest partners’ share in one of our consolidated Real Estate Ventures. These outflows were offset by net proceeds on property sales of $222.6 and $144.0 for the six-month periods ended June 30, 2007 and 2006, respectively.
Decreased cash flow from financing activities was primarily attributable to our repurchase of 1.6 million shares for $53.5 million during the six-months ended June 30, 2007 compared to our issuance of $850.0 million of unsecured notes for the same period in 2006. During the six-months ended June 30, 2007, we repaid our $300.0 million 2009 three year floating rate note, issued in March 2006, using proceeds from our Credit Facility. We also issued $300.0 million of unsecured notes during the six-months ended June 30, 2007 and used those proceeds to pay-down indebtedness on our Credit Facility. We also made distributions of $81.7 million to shareholders during the six-months ended June 30, 2007 compared to $68.3 million for the same period in 2006.
Capitalization
Indebtedness
On June 29, 2007, we amended our $600.0 million unsecured revolving credit facility (the “Credit Facility”). The amendment extended the maturity date of the Credit Facility from December 22, 2009 to June 29, 2011 (subject to an extension of one year, at our option, upon our payment of an extension fee equal to 15 basis points of the committed amount under the Credit Facility). The amendment also reduced the per annum variable interest rate on outstanding balances from Eurodollar plus 0.80% to Eurodollar plus 0.725% per annum. In addition, the amendment reduced the quarterly facility fee from 20 basis points to 17.5 basis points per annum. The interest rate and facility fee are subject to adjustment upon a change in our unsecured debt ratings. The amendment also lowered to 7.50% from 8.50% the capitalization rate used in the calculation of several of the financial covenants; increased our swing loan availability from $50.0 million to $60.0 million; and increased the number of competitive bid loan requests available to us from two to four in any 30 day period. The competitive bid feature allows banks that are part of the lender consortium under the Credit Facility to bid to make loans to us at a reduced Eurodollar rate.
On April 30, 2007, we consummated the public offering of $300 million aggregate principal amount of unsecured 5.70% Guaranteed Notes due 2017 and used the net proceeds from this offering to reduce borrowings under the Credit Facility.
On October 4, 2006, we sold $300 million aggregate principal amount of unsecured 3.875% Exchangeable Guaranteed Notes due 2026 in reliance upon an exemption from registration rights under Rule 144A under the Securities Act of 1933 and sold an additional $45 million of 3.875% Exchangeable Guaranteed Notes due 2026 on October 16, 2006 to cover over-allotments. We have registered the resale of the exchangeable notes. At certain times and upon certain events, the notes are exchangeable for cash up to their principal amount and, with respect to the remainder, if any, of the exchange value in excess of such principal amount, cash or our common shares. The initial exchange rate is 25.4065 shares per $1,000 principal amount of notes (which is equivalent to an initial exchange price of $39.36 per share). We

79


Table of Contents

may not redeem the notes prior to October 20, 2011 (except to preserve our status as a REIT for U.S. federal income tax purposes), but we may redeem the notes at any time thereafter, in whole or in part, at a redemption price equal to the principal amount of the notes to be redeemed plus accrued and unpaid interest. In addition, on October 20, 2011, October 15, 2016 and October 15, 2021 as well as upon the occurrence of certain change in control transactions prior to October 20, 2011, holders of notes may require us to repurchase all or a portion of the notes at a purchase price equal to the principal amount of the notes to be purchased plus accrued and unpaid interest. We used net proceeds from the notes to repurchase approximately $60.0 million of common shares at a price of $32.80 per share and for general corporate purposes, including the repayment of outstanding borrowings under the Credit Facility.
On March 28, 2006, we consummated the public offering of $850 million of unsecured notes, consisting of (1) $300 million aggregate principal amount of Floating Rate Guaranteed Notes due 2009, (2) $300 million aggregate principal amount of 5.75% Guaranteed Notes due 2012 and (3) $250 million aggregate principal amount of 6.00% Guaranteed Notes due 2016. We used the net proceeds from this offering to repay a $750 million unsecured term loan and to reduce borrowings under the Credit Facility.
The Operating Partnership is the issuer of our unsecured notes, and Brandywine Realty Trust has fully and unconditionally guaranteed the payment of principal and interest on the notes.
On November 29, 2006, we called for redemption of our $300 million Floating Rate Guaranteed Notes due 2009 and repaid these notes on January 2, 2007 in accordance with the November call. As a result of the early repayment of these notes, we incurred accelerated amortization of $1.4 million in associated deferred financing costs in the fourth quarter 2006.
As of June 30, 2007, we had approximately $3.2 billion of outstanding indebtedness. The table below summarizes our mortgage notes payable, our unsecured notes and our Credit Facility at June 30, 2007 and December 31, 2006:
                 
    June 30,     December 31,  
    2007     2006  
    (dollars in thousands)  
Balance:
               
Fixed rate
  $ 2,877,939     $ 2,707,176  
Variable rate
    288,611       439,162  
 
           
Total
  $ 3,166,550     $ 3,146,338  
 
           
 
               
Percent of Total Debt:
               
Fixed rate
    91 %     86 %
Variable rate
    9 %     14 %
 
           
Total
    100 %     100 %
 
           
 
               
Weighted-average interest rate at period end:
               
Fixed rate
    5.63 %     5.58 %
Variable rate
    5.98 %     5.97 %
Total
    5.66 %     5.63 %
The variable rate debt shown above generally bears interest based on various spreads over a LIBOR term selected by us.
We use borrowings under the Credit Facility for general business purposes, including the acquisition, development and redevelopment of properties and the repayment of other debt. The Credit Facility requires the maintenance of financial covenants, including ratios related to minimum net worth, debt to total capitalization and fixed charge coverage and customary non-financial covenants. We were in compliance with all covenants as of June 30, 2007.
The indenture under which we issued our unsecured notes, and the note purchase agreement that governs an additional $113 million of 4.34% unsecured notes that mature in December 2008, contain financial covenants, including (1) a leverage ratio not to exceed 60%, (2) a secured debt leverage ratio not to exceed 40%, (3) a debt service coverage ratio

80


Table of Contents

of greater than 1.5 to 1.0 and (4) an unencumbered asset value of not less than 150% of unsecured debt. We were in compliance with all covenants as of June 30, 2007.
We have mortgage loans that are collateralized by certain of our properties. Payments on mortgage loans are generally due in monthly installments of principal and interest, or interest only.
We intend to refinance or repay our mortgage loans as they mature, primarily through the use of unsecured debt or equity. We prepaid two mortgage notes totaling $136.0 million on July 11, 2007, notice of which was given in May 2007. We funded the prepayments of these notes from borrowings under our Credit Facility and there were no penalties associated with these prepayments.
Our charter documents do not limit the amount or form of indebtedness that we may incur, and our policies on debt incurrence are solely within the discretion of our Board, subject to financial covenants in the Credit Facility, indenture and other credit agreements.
Equity
On June 12, 2007, we declared a distribution of $0.44 per Common Share, totaling $38.5 million, which we paid on July 19, 2007 to shareholders of record as of July 5, 2007. The Operating Partnership simultaneously declared a $0.44 per unit cash distribution to holders of Class A Units totaling $1.7 million.
On June 12, 2007, we declared distributions on our Series C Preferred Shares and Series D Preferred Shares to holders of record as of July 5, 2007. These shares are entitled to a preferential return of 7.50% and 7.375%, respectively. Distributions paid on July 16, 2007 to holders of Series C Preferred Shares and Series D Preferred Shares totaled $0.9 million and $1.1 million, respectively.
We maintain a share repurchase program under which our Board has authorized us to repurchase our common shares from time to time. Our Board initially authorized this program in 1998 and has periodically replenished capacity under the program, including, most recently, on May 2, 2006 when our Board restored capacity to 3.5 million common shares. During the six-month period ended June 30, 2007, we repurchased approximately 1.6 million common shares under this program at an average price of $34.18 per share, leaving approximately 0.8 million shares in remaining capacity at June 30, 2007. During July 2007, we repurchased an additional 0.2 million shares at an average price of $27.44 per share, leaving approximately 0.6 million shares in remaining capacity. Our Board has not limited the duration of the program and it may be terminated at any time.
Shelf Registration Statement
Together with our Operating Partnership, we maintain a shelf registration statement that registered common shares, preferred shares, depositary shares and warrants and unsecured debt securities. Subject to our ongoing compliance with securities laws, and if warranted by market conditions, we may offer and sell equity and debt securities from time to time under the registration statement.
Short- and Long-Term Liquidity
We believe that our cash flow from operations is adequate to fund our short-term liquidity requirements. Cash flow from operations is generated primarily from rental revenues and operating expense reimbursements from tenants and management services income from providing services to third parties. We intend to use these funds to meet short-term liquidity needs, which are to fund operating expenses, debt service requirements, recurring capital expenditures, tenant allowances, leasing commissions and the minimum distributions required to maintain our REIT qualification under the Internal Revenue Code.
We expect to meet our long-term liquidity requirements, such as for property acquisitions, development, investments in real estate ventures, scheduled debt maturities, major renovations, expansions and other significant capital improvements, through cash from operations, borrowings under the Credit Facility, additional unsecured and secured indebtedness, the issuance of equity securities, investments from joint venture investors and proceeds from asset dispositions.

81


Table of Contents

Inflation
A majority of our leases provide for reimbursement of real estate taxes and operating expenses either on a triple net basis
or over a base amount. In addition, many of our office leases provide for fixed base rent increases. We believe that inflationary increases in expenses may be at least partially offset by the contractual rent increases and operating expense escalations.
Commitments and Contingencies
The following table outlines the timing of payment requirements under our contractual commitments as of June 30, 2007:
                                         
    Payments by Period (in thousands)  
            Less than                     More than  
    Total     1 Year     1-3 Years     3-5 Years     5 Years  
Mortgage notes payable (a)
  $ 744,940     $ 143,237     $ 102,103     $ 282,450     $ 217,150  
Revolving credit facility
    210,000                   210,000        
Unsecured debt (a)
    2,211,610             388,000       645,000       1,178,610  
Ground leases (b)
    278,038       868       3,554       3,637       269,979  
Other liabilities
    1,957             1,269             688