BNL
Broadstone Net Lease Inc.
$20.75
+$0.17(+0.83%)
80
Overall
90
Value
91
Tech
60
Quality
Market Cap
$3.61B
Volume
1.93M
52W Range
$15.66 - $21.50
Target Price
$21.90
Order:
Income Statement
| Metric | Trend | Chart | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | |||||||||||
| Total Revenue | $174.6M | $237.5M | $298.8M | $321.6M | $382.9M | $407.5M | $442.9M | -- | $454.1M | ||
| Total Revenue | $174.6M | $237.5M | $298.8M | $321.6M | $382.9M | $407.5M | $442.9M | -- | $454.1M | ||
| COST OF GOODS SOLD | |||||||||||
| Cost of Revenue | $26.9M | $35.9M | $8.3M | $17.5M | $18.5M | $21.8M | $22.6M | $24.7M | $23.0M | ||
| GROSS PROFIT | |||||||||||
| Gross Profit | $147.8M | $201.6M | $290.6M | $304.2M | $364.4M | $385.7M | $442.9M | -- | $431.2M | ||
| OPERATING EXPENSES | |||||||||||
| Operating Expenses | $67.2M | $90.2M | $114.3M | $160.7M | $168.5M | $192.2M | $39.4M | $194.2M | $203.0M | ||
| Selling, General & Administrative | $4.9M | $6.2M | $5.5M | $28.0M | $36.4M | $37.4M | $39.4M | -- | $38.9M | ||
| General & Administrative Expenses | $4.9M | $6.2M | $5.5M | $28.0M | $36.4M | $37.4M | $39.4M | -- | $38.9M | ||
| Depreciation & Amortization | $62.3M | $84.0M | $108.8M | $132.7M | $132.1M | $154.8M | -- | -- | $164.1M | ||
| Depreciation & Amortization | $62.3M | $84.0M | $108.8M | $132.7M | $132.1M | $154.8M | -- | -- | $164.1M | ||
| Amortization | $-1.9M | $-1.9M | $2.7M | $343.2M | $343.6M | $348.3M | $343.7M | -- | $164.1M | ||
| Securities Amortization | -- | -- | -- | -- | -- | -- | $158.6M | -- | -- | ||
| Other Operating Expenses | $-419.0K | $-1.5M | $185.0K | $711.0K | $834.0K | -- | -- | -- | -- | ||
| OPERATING INCOME | |||||||||||
| Operating income | $80.6M | $111.5M | $170.4M | $174.7M | $214.4M | $215.3M | $403.5M | -- | $251.2M | ||
| EBITDA | $126.5M | $161.1M | $303.7M | $266.0M | $328.0M | $363.0M | $400.0M | $399.9M | $360.1M | ||
| NON-OPERATING ITEMS | |||||||||||
| Interest Expense (Non-Operating) | $34.8M | $52.9M | $72.5M | $76.1M | $64.1M | $78.7M | $80.1M | -- | $94.5M | ||
| Intinc | $467.0K | $179.0K | $9.0K | $24.0K | $17.0K | $44.0K | $512.0K | -- | $389.0K | ||
| Net Non-Operating Interest Income/Expense | $-34.3M | $-52.7M | $-72.5M | $-76.1M | $-64.1M | $-78.6M | $-79.5M | -- | $-94.1M | ||
| Other Income/Expense | $-13.3M | $-8.7M | $-25.3M | $2.7M | $20.7M | $15.8M | $-21.4M | -- | $33.5M | ||
| Other Special Charges | $2.9M | $239.0K | $-1.2M | $-424.0K | $-430.0K | $5.4M | $-1.7M | -- | $-6.4M | ||
| SPECIAL ITEMS | |||||||||||
| Restructring And Mn A Income | -- | -- | $-99.6M | $-60.8M | -- | -- | -- | -- | -- | ||
| Special Income Charges | -- | -- | $99.6M | $60.8M | -- | -- | -- | -- | -- | ||
| Other Impairment Of Capital Assets | $2.6M | $2.1M | $3.5M | $19.1M | $28.2M | $5.5M | $31.3M | -- | $39.7M | ||
| PRE-TAX INCOME | |||||||||||
| EBIT | $61.9M | $75.6M | $195.7M | $133.4M | $195.4M | $209.4M | $243.4M | $244.2M | $195.0M | ||
| Pre-Tax Income | $59.6M | $67.5M | $123.2M | $95.9M | $129.6M | $130.8M | $186.7M | -- | $123.5M | ||
| INCOME TAX | |||||||||||
| Tax Provision | -- | -- | $-2.1M | $939.0K | $1.6M | $1.3M | $763.0K | -- | $1.2M | ||
| NET INCOME | |||||||||||
| Net Income | $54.8M | $69.4M | $79.4M | $51.2M | $102.4M | $122.1M | $155.5M | -- | $96.5M | ||
| Net Income (Continuing Operations) | $54.8M | $69.4M | $79.4M | $51.2M | $129.6M | $129.5M | $163.3M | -- | $99.4M | ||
| Net Income (Discontinued Operations) | $54.8M | $69.4M | $79.4M | $51.2M | $102.4M | $122.1M | $155.5M | -- | $96.5M | ||
| Net Income (Common Stockholders) | $54.8M | $69.4M | $111.4M | $51.0M | $102.0M | $121.7M | $155.5M | -- | $96.5M | ||
| TOTALS | |||||||||||
| Total Expenses | $94.1M | $126.0M | $122.5M | $161.9M | $168.5M | $214.0M | $39.4M | $194.2M | $203.0M | ||
| SHARE & EPS DATA | |||||||||||
| Average Shares Outstanding | $17.1M | $20.2M | $24.0M | $117.2M | $153.1M | $169.8M | $186.6M | -- | $188.1M | ||
| Average Shares Outstanding (Diluted) | $18.6M | $21.9M | $25.7M | $128.8M | $164.0M | $180.2M | $196.3M | -- | $197.6M | ||
| Shares Outstanding | $19.4M | $22.6M | $26.9M | $145.6M | $163.4M | $186.3M | $187.7M | $191.8M | $191.4M | ||
| Basic EPS | -- | -- | $3.31 | $0.44 | $0.67 | $0.72 | $0.83 | -- | $0.51 | ||
| Basic EPS (Continuing Operations) | -- | -- | $3.31 | $0.44 | $0.67 | $0.72 | $0.83 | -- | $0.51 | ||
| Diluted EPS | $3.21 | $3.43 | $3.31 | $0.44 | $0.67 | $0.72 | $0.83 | -- | $0.50 | ||
| Diluted EPS (Continuing Operations) | $3.21 | $3.43 | -- | $0.44 | $0.67 | $0.72 | $0.83 | -- | $0.50 | ||
| Dividend Per Share | $0.42 | $0.43 | -- | -- | $1.06 | $1.1 | $1.14 | -- | $1.16 | ||
| OTHER METRICS | |||||||||||
| Accrued Preferred Stock Dividends | -- | -- | -- | $-1.7M | -- | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | $13.0M | $10.5M | $29.9M | $15.0M | $13.5M | $16.0M | $54.3M | -- | $12.6M | ||
| Interest Expense Operating | $-32.4M | $-44.7M | -- | $-72.6M | $-57.3M | -- | -- | -- | -- | ||
| Minority Interests | $-4.8M | $-5.7M | $-5.7M | $-5.1M | $-7.1M | $-7.4M | $-7.8M | -- | $-2.9M | ||
| Net Income From Other Gains Losses | -- | $7.6M | $-6.1M | $-4.6M | $-1.6M | -- | -- | -- | -- | ||
| Other Gand A | $4.9M | $6.2M | $5.5M | $28.0M | $36.4M | $37.4M | $39.4M | -- | $38.9M | ||
| Other Write Off | -- | $-177.0K | $2.5M | -- | -- | -- | -- | -- | -- | ||
| Preferred Stock Dividends | -- | -- | -- | $-1.7M | -- | -- | -- | -- | -- | ||
| Restruct | -- | -- | $-99.6M | $-60.8M | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | BNL | $20.75 | +0.8% | 1.93M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Broadstone Net Lease Inc. Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW