$20.20
0.00%
Compare
Broadstone Net Lease vs Vici PropertiesBroadstone Net Lease vs W. P. CareyBroadstone Net Lease vs Global Net LeaseBroadstone Net Lease vs Empire State RealtyBroadstone Net Lease vs American AssetsBroadstone Net Lease vs S&P 500 | Market

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

Quarter Income Flow i

Annual Income Flow i

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

Join Our United States Telegram Channel

Get Instant Market Updates: 52-Week High/Low Alerts, Breakout Notifications & Expert Stock Analysis Delivered To Your Phone. Join Traders Making Informed Decisions Daily!

Join Now →

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 30.4B 10.89 1.09 10.22% 69.28% 62.68
W. P. Carey 16.0B 34.94 1.99 5.71% 27.34% 109.06
Global Net Lease 2.0B - 1.22 -7.05% -45.52% 153.85
Empire State Realty 1.7B 21.96 0.88 4.05% 6.20% 131.69
American Assets 1.6B 22.50 1.10 6.44% 12.89% 156.38
Nippun Rana

Nippun Rana

Chasing the market trend!

Hi, I’m Nippun, a tech enthusiast from Haryana, India. I have been coding since 2010 and using my coding skills in the share market since 2020. I have been coding scripts in Pinescript that work on Tradingview app/web. I love learning about new technology and applying it to solve real-world problems. Coding and share-market are my passions, and I enjoy finding and fixing bugs in code. I aim to share my skill set and experience that can positively impact society. Feel free to connect with me, an...

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