Interactive Financial Charts Not Available

Broadstone Net Lease (BNL) | Financial Analysis & Statements

Broadstone Net Lease Inc. | Mid-cap | Real Estate

$18.24

2.47%

| Broadstone Net Lease Stock Comparison:

Broadstone Net Lease vs Vici Properties Broadstone Net Lease vs W. P. Carey Broadstone Net Lease vs Empire State Realty Broadstone Net Lease vs Global Net Lease Broadstone Net Lease vs American Assets Broadstone Net Lease vs S&P 500 | Market

TL;DR Income Statement Balance Sheet Cash Flow Key Ratios Peer Comparison

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Dec 2024

Income Metrics

Revenue 112.1M

Gross Profit 105.4M 93.97%

Operating Income 52.4M 46.78%

Net Income 27.6M 24.62%

Balance Sheet Metrics

Total Assets 5.2B

Total Liabilities 2.1B

Shareholders Equity 3.1B

Debt to Equity 0.66

Cash Flow Metrics

Operating Cash Flow 57.8M

Free Cash Flow 57.5M

Revenue & Profitability Trend

Interactive Financial Charts Not Available

This page uses interactive financial charts and dynamic data visualization tools that require JavaScript. For detailed financial analysis:

Available Financial Data:

Income statements (annual and quarterly)
Balance sheets with asset and liability details
Cash flow statements and free cash flow analysis
Key financial ratios and performance metrics
Peer comparison and industry benchmarking

All financial data is displayed in accessible table format below. Use the table headers and structure to analyze trends and compare metrics across different periods.

Broadstone Net Lease Income Statement From 2020 to 2024

Metric	2024	2023	2022	2021	2020
Revenue i	431.8M	442.9M	407.5M	382.9M	321.6M
Cost of Goods Sold i	24.7M	22.6M	21.8M	18.5M	17.5M
Gross Profit i	407.1M	420.3M	385.7M	364.4M	304.2M
Gross Margin % i	94.3%	94.9%	94.7%	95.2%	94.6%
Operating Expenses
Research & Development i	-	-	-	-	-
Selling, General & Administrative i	38.0M	39.4M	37.4M	36.4M	31.7M
Other Operating Expenses i	-	-	-	-	-
Total Operating Expenses i	38.0M	39.4M	37.4M	36.4M	31.7M
Operating Income i	212.9M	222.3M	193.6M	196.0M	139.8M
Operating Margin % i	49.3%	50.2%	47.5%	51.2%	43.4%
Non-Operating Items
Interest Income i	994.0K	512.0K	44.0K	17.0K	24.0K
Interest Expense i	74.1M	80.1M	78.7M	64.1M	76.1M
Other Non-Operating Income	30.4M	21.4M	15.8M	-20.7M	-6.4M
Pre-tax Income i	170.2M	164.1M	130.8M	111.2M	57.2M
Income Tax i	1.2M	763.0K	1.3M	1.6M	939.0K
Effective Tax Rate % i	0.7%	0.5%	1.0%	1.5%	1.6%
Net Income i	169.0M	163.3M	129.5M	109.5M	56.3M
Net Margin % i	39.1%	36.9%	31.8%	28.6%	17.5%
Key Metrics
EBITDA i	376.3M	379.7M	353.8M	327.6M	272.5M
EPS (Basic) i	$0.86	$0.83	$0.72	$0.67	$0.44
EPS (Diluted) i	$0.86	$0.83	$0.72	$0.67	$0.44
Basic Shares Outstanding i	187454000	186617000	169840000	153057000	117150000
Diluted Shares Outstanding i	187454000	186617000	169840000	153057000	117150000

Income Statement Trend

Broadstone Net Lease Balance Sheet From 2020 to 2024

Metric	2024	2023	2022	2021	2020
Assets
Current Assets
Cash & Equivalents i	14.8M	19.5M	21.8M	21.7M	100.5M
Short-term Investments i	-	-	-	-	-
Accounts Receivable i	3.3M	1.5M	1.3M	1.3M	1.6M
Inventory i	-	-	-	-	-
Other Current Assets	-	-	-	-	-
Total Current Assets i	180.8M	173.7M	158.8M	139.9M	204.2M
Non-Current Assets
Property, Plant & Equipment i	-	-	14.4M	14.8M	15.5M
Goodwill i	947.2M	967.8M	1.0B	983.2M	970.5M
Intangible Assets i	267.6M	288.2M	329.6M	303.6M	290.9M
Long-term Investments	46.2M	46.1M	63.4M	0	0
Other Non-Current Assets	41.6M	36.7M	70.2M	21.3M	28.7M
Total Non-Current Assets i	5.0B	5.1B	5.3B	4.5B	4.1B
Total Assets i	5.2B	5.3B	5.5B	4.6B	4.3B
Liabilities
Current Liabilities
Accounts Payable i	49.0M	47.5M	47.5M	38.0M	35.7M
Short-term Debt i	-	-	-	-	-
Current Portion of Long-term Debt	-	-	-	-	-
Other Current Liabilities	-	-	-	-	-
Total Current Liabilities i	113.1M	110.1M	109.1M	90.4M	79.0M
Non-Current Liabilities
Long-term Debt i	1.9B	1.9B	2.0B	1.7B	1.5B
Deferred Tax Liabilities i	-	-	-	-	-
Other Non-Current Liabilities	48.7M	53.5M	62.9M	70.6M	87.2M
Total Non-Current Liabilities i	2.0B	2.0B	2.1B	1.8B	1.7B
Total Liabilities i	2.1B	2.1B	2.2B	1.9B	1.8B
Equity
Common Stock i	47.0K	47.0K	47.0K	41.0K	36.0K
Retained Earnings i	-496.5M	-440.7M	-386.0M	-318.5M	-259.7M
Treasury Stock i	-	-	-	-	-
Other Equity	-	-	-	-	-
Total Shareholders Equity i	3.1B	3.2B	3.3B	2.7B	2.5B
Key Metrics
Total Debt i	1.9B	1.9B	2.0B	1.7B	1.5B
Working Capital i	67.7M	63.6M	49.7M	49.4M	125.2M

Balance Sheet Composition

Broadstone Net Lease Cash Flow Statement From 2020 to 2024

Metric	2024	2023	2022	2021	2020
Operating Activities
Net Income i	169.0M	163.3M	129.5M	109.5M	56.3M
Depreciation & Amortization i	151.8M	152.8M	150.0M	128.9M	131.6M
Stock-Based Compensation i	7.4M	6.4M	5.3M	4.7M	2.0M
Working Capital Changes i	-2.6M	-7.4M	-490.0K	3.7M	6.0M
Operating Cash Flow i	299.8M	295.8M	265.5M	233.0M	178.5M
Investing Activities
Capital Expenditures i	-	-	-	-	-
Acquisitions i	-	-	0	0	-30.9M
Investment Purchases i	-	-	-	-	-
Investment Sales i	-	-	-	-	0
Investing Cash Flow i	-	-	0	0	-30.9M
Financing Activities
Share Repurchases i	-996.0K	-180.0K	0	0	-126.0K
Dividends Paid i	-216.8M	-207.5M	-181.2M	-154.5M	-71.5M
Debt Issuance i	256.5M	215.5M	1.4B	738.4M	252.0M
Debt Repayment i	-250.3M	-331.5M	-1.1B	-587.5M	-784.0M
Financing Cash Flow i	-221.2M	-443.3M	736.3M	356.4M	-225.7M
Free Cash Flow i	259.5M	224.8M	224.5M	243.3M	168.2M
Net Change in Cash i	78.6M	-147.5M	1.0B	589.4M	-78.0M

Cash Flow Trend

Broadstone Net Lease Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 27.20

Forward P/E 20.92

Price to Book 1.05

Price to Sales 7.41

PEG Ratio 20.92

Profitability Ratios

Profit Margin 26.22%

Operating Margin 49.90%

Return on Equity 3.76%

Return on Assets 2.58%

Financial Health

Current Ratio 1.93

Debt to Equity 65.12

Beta 1.03

Per Share Data

EPS (TTM) $0.60

Book Value per Share $15.60

Revenue per Share $2.32

Peer Financial Comparison

Company	Market Cap	P/E Ratio	P/B Ratio	ROE	Profit Margin	Debt/Equity
bnl	3.2B	27.20	1.05	3.76%	26.22%	65.12
Vici Properties	34.3B	12.34	1.26	10.45%	70.20%	65.00
W. P. Carey	14.4B	43.14	1.75	3.98%	20.52%	105.09
Empire State Realty	2.2B	31.96	1.20	3.88%	5.85%	116.57
Global Net Lease	1.7B	-10.22	0.90	-10.79%	-37.15%	164.53
American Assets	1.5B	16.36	1.02	8.26%	16.42%	150.45

Financial data is updated regularly. All figures are in the company's reporting currency.