Go Pro

Broadstone Net Lease (BNL) Financials

Broadstone Net Lease logo
$20.49 -0.44 (-2.10%)
As of 03:58 PM Eastern
Annual Income Statements for Broadstone Net Lease

Annual Income Statements for Broadstone Net Lease

This table shows Broadstone Net Lease's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
19 36 55 69 79 51 102 122 155 162 96
Consolidated Net Income / (Loss)
21 40 60 75 85 56 110 129 163 169 99
Net Income / (Loss) Continuing Operations
21 40 60 75 85 56 110 129 163 169 99
Total Pre-Tax Income
42 40 65 76 89 43 112 125 166 164 107
Total Revenue
98 119 161 196 256 246 332 345 418 432 373
Net Interest Income / (Expense)
0.00 -29 -34 -52 -73 -76 -64 -79 -80 -73 -94
Total Interest Income
0.00 0.80 1.20 0.62 0.01 0.02 0.02 0.04 0.51 0.99 0.39
Investment Securities Interest Income
- 0.80 1.20 0.62 0.01 0.02 0.02 0.04 0.51 0.99 0.39
Total Interest Expense
0.00 30 35 53 73 76 64 79 80 74 94
Long-Term Debt Interest Expense
- 30 35 53 73 76 64 79 80 74 94
Total Non-Interest Income
98 149 195 248 329 322 396 423 497 505 467
Net Realized & Unrealized Capital Gains on Investments
- 5.79 13 10 30 - 14 16 54 73 13
Other Non-Interest Income
97 143 182 237 299 322 383 408 443 432 454
Total Non-Interest Expense
56 79 96 120 167 203 221 219 252 268 266
Net Occupancy & Equipment Expense
6.08 3.90 6.51 11 16 17 18 22 23 25 23
Other Operating Expenses
10 18 25 31 39 35 36 37 39 38 39
Depreciation Expense
29 46 62 84 109 133 132 155 159 156 164
Impairment Charge
0.00 0.00 2.61 2.06 3.45 19 28 5.54 31 49 40
Income Tax Expense
- - 0.62 0.86 2.42 0.94 1.64 1.28 0.76 1.18 1.15
Other Gains / (Losses), net
-21 - -4.77 -0.20 -1.18 15 -0.43 5.38 -1.68 6.20 -6.42
Net Income / (Loss) Attributable to Noncontrolling Interest
1.60 3.91 4.76 5.73 5.72 5.10 7.10 7.36 7.83 6.55 2.92
Basic Earnings per Share
$2.15 $2.76 $3.21 $0.86 $0.83 $0.44 $0.67 $0.72 $0.83 $0.86 $0.51
Weighted Average Basic Shares Outstanding
8.99M 13.18M 17.08M 80.97M 95.92M 117.15M 153.06M 169.84M 186.62M 187.45M 188.12M
Diluted Earnings per Share
$2.15 $2.76 $3.21 $0.86 $0.83 $0.44 $0.67 $0.72 $0.83 $0.86 $0.50
Weighted Average Diluted Shares Outstanding
9.74M 14.60M 18.57M 87.64M 102.87M 128.80M 163.97M 180.20M 196.32M 196.62M 197.57M
Weighted Average Basic & Diluted Shares Outstanding
- - 19.38M 22.60M 26.85M 145.58M 163.45M 186.30M 187.71M 188.80M 191.42M
Cash Dividends to Common per Share
- - - - - - - - $1.12 $1.16 $1.16

Quarterly Income Statements for Broadstone Net Lease

This table shows Broadstone Net Lease's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
6.48 65 35 36 26 17 20 26 33 46 40
Consolidated Net Income / (Loss)
6.80 68 36 37 28 17 20 27 35 46 40
Net Income / (Loss) Continuing Operations
3.45 68 36 37 28 17 20 27 35 46 40
Total Pre-Tax Income
7.98 67 36 38 23 18 23 26 39 45 39
Total Revenue
92 146 92 93 101 89 93 89 102 103 110
Net Interest Income / (Expense)
-19 -18 -17 -18 -20 -20 -21 -28 -25 -25 -26
Total Interest Income
0.14 0.23 0.65 0.07 0.04 0.10 0.12 0.18 -0.01 0.05 0.14
Investment Securities Interest Income
0.14 0.23 0.65 0.07 0.04 0.10 0.12 0.18 -0.01 0.05 0.14
Total Interest Expense
19 19 18 18 20 20 21 28 25 25 26
Long-Term Debt Interest Expense
19 19 18 18 20 20 21 28 25 25 26
Total Non-Interest Income
111 164 109 111 120 109 114 117 127 129 135
Net Realized & Unrealized Capital Gains on Investments
6.27 59 3.38 2.44 8.20 0.41 0.57 3.26 8.37 7.12 13
Other Non-Interest Income
105 105 106 108 112 109 113 114 118 121 122
Total Non-Interest Expense
84 79 56 55 77 71 69 63 62 58 70
Net Occupancy & Equipment Expense
6.00 5.66 5.30 7.01 6.76 5.49 5.00 6.20 6.28 6.18 5.82
Other Operating Expenses
9.38 9.43 9.90 8.72 9.93 9.67 9.57 9.97 9.67 10 12
Depreciation Expense
39 38 37 38 43 39 43 40 42 42 49
Impairment Charge
30 26 3.85 1.06 18 16 12 7.00 4.67 0.00 3.55
Income Tax Expense
-0.27 0.41 0.53 -0.29 0.53 0.36 0.20 0.21 0.39 0.31 0.35
Other Gains / (Losses), net
-4.80 1.70 0.75 -0.94 4.70 -0.49 -3.45 1.31 -3.80 1.45 1.31
Net Income / (Loss) Attributable to Noncontrolling Interest
0.32 3.06 0.61 1.66 1.22 0.75 -0.33 0.60 1.90 0.03 0.46
Basic Earnings per Share
$0.03 $0.35 $0.19 $0.19 $0.13 $0.09 $0.11 $0.14 $0.17 $0.24 $0.21
Weighted Average Basic Shares Outstanding
186.62M 187.29M 187.44M 187.50M 187.45M 187.87M 188.04M 188.10M 188.12M 190.44M 190.69M
Diluted Earnings per Share
$0.04 $0.35 $0.19 $0.19 $0.13 $0.09 $0.10 $0.14 $0.17 $0.24 $0.21
Weighted Average Diluted Shares Outstanding
196.32M 196.42M 196.47M 196.93M 196.62M 196.90M 197.14M 197.63M 197.57M 199.75M 200.26M
Weighted Average Basic & Diluted Shares Outstanding
187.71M 188.43M 188.52M 188.55M 188.80M 189.08M 189.13M 189.22M 191.42M 191.77M 191.89M

Annual Cash Flow Statements for Broadstone Net Lease

This table details how cash moves in and out of Broadstone Net Lease's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
23 -4.03 -13 8.89 1.32 90 -83 32 -39 -4.64 18
Net Cash From Operating Activities
39 67 98 128 147 179 245 256 271 276 299
Net Cash From Continuing Operating Activities
39 67 98 128 147 179 245 256 271 276 299
Net Income / (Loss) Continuing Operations
21 40 60 75 85 56 110 129 163 169 99
Consolidated Net Income / (Loss)
21 40 60 75 85 56 110 129 163 169 99
Depreciation Expense
29 46 63 84 105 132 129 150 153 152 160
Amortization Expense
1.18 1.63 1.89 1.78 2.54 3.30 3.72 3.59 3.86 3.93 5.49
Non-Cash Adjustments to Reconcile Net Income
-12 -22 -32 -38 -48 -15 -32 -33 -71 -95 22
Changes in Operating Assets and Liabilities, net
0.20 1.67 2.66 3.88 2.06 2.54 6.47 0.31 -9.17 -2.03 13
Net Cash From Investing Activities
-480 -471 -612 -510 -832 -60 -582 -860 24 -60 -675
Net Cash From Continuing Investing Activities
-480 -471 -612 -510 -832 -60 -583 -860 24 -60 -675
Purchase of Property, Leasehold Improvements and Equipment
-11 -2.03 -6.78 -5.15 -5.05 -11 -1.60 -31 -46 -17 -30
Purchase of Investment Securities
-485 -503 -657 -576 -997 -126 -665 -885 -28 -289 -435
Sale and/or Maturity of Investments
18 35 63 72 169 78 84 56 195 354 94
Other Investing Activities, net
4.15 0.00 0.00 -1.60 1.60 -0.70 0.00 0.00 -97 -108 -304
Net Cash From Financing Activities
465 399 501 391 686 -28 254 636 -335 -221 393
Net Cash From Continuing Financing Activities
465 399 501 391 686 -28 254 636 -335 -222 393
Issuance of Debt
612 423 1,009 759 1,184 252 738 1,400 216 257 1,648
Issuance of Common Equity
300 246 273 216 330 588 280 496 -0.18 -1.00 38
Repayment of Debt
-417 -219 -719 -512 -702 -790 -592 -807 -324 -248 -1,068
Payment of Dividends
-27 -43 -52 -60 -71 -79 -166 -193 -219 -227 -229
Other Financing Activities, Net
- - - - 0.00 0.00 -6.61 -260 -7.50 -2.26 4.38

Quarterly Cash Flow Statements for Broadstone Net Lease

This table details how cash moves in and out of Broadstone Net Lease's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
-30 202 -203 -8.68 4.78 -4.96 11 61 -50 -12 -8.76
Net Cash From Operating Activities
61 71 74 67 64 71 79 64 85 76 58
Net Cash From Continuing Operating Activities
61 71 74 67 64 71 79 64 85 76 58
Net Income / (Loss) Continuing Operations
6.80 68 36 37 28 17 20 27 35 46 40
Consolidated Net Income / (Loss)
6.80 68 36 37 28 17 20 27 35 46 40
Provision For Loan Losses
30 26 3.85 1.06 18 - - - - 0.00 3.55
Depreciation Expense
38 37 36 37 42 38 41 39 41 41 48
Amortization Expense
0.98 0.98 0.98 0.98 0.98 1.24 1.33 1.36 1.57 1.63 1.64
Non-Cash Adjustments to Reconcile Net Income
-6.85 -62 -7.09 -6.62 -20 15 11 -0.03 -4.16 -13 -20
Changes in Operating Assets and Liabilities, net
-8.42 0.14 4.18 -2.10 -4.26 -0.37 5.70 -3.25 11 0.24 -15
Net Cash From Investing Activities
-50 204 -226 -66 27 -85 -131 -174 -285 -162 -44
Net Cash From Continuing Investing Activities
-50 205 -227 -66 27 -85 -131 -174 -285 -162 -45
Purchase of Property, Leasehold Improvements and Equipment
-17 -3.13 -0.17 -7.05 -6.44 -14 -2.61 -6.17 -6.58 -1.36 -12
Purchase of Investment Securities
-1.58 -0.50 -218 -70 0.35 -61 - - -175 -59 -1.06
Sale and/or Maturity of Investments
16 247 24 31 52 6.22 12 40 35 11 57
Other Investing Activities, net
-47 -38 -32 -20 -19 -17 -86 -63 -138 -113 -89
Net Cash From Financing Activities
-41 -73 -51 -10 -86 8.92 63 171 150 74 -23
Net Cash From Continuing Financing Activities
-41 -73 -51 -11 -86 8.92 63 171 150 74 -23
Issuance of Debt
54 66 25 85 82 545 288 526 289 213 125
Repayment of Debt
-39 -81 -19 -40 -110 -477 -168 -300 -122 -80 -74
Payment of Dividends
-55 -57 -57 -56 -57 -59 -58 -55 -57 -58 -59
Other Financing Activities, Net
-0.55 -0.56 -0.56 -0.56 -0.58 -0.15 0.67 1.06 2.65 -0.50 -16

Annual Balance Sheets for Broadstone Net Lease

This table presents Broadstone Net Lease's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
1,952 2,579 3,097 3,918 4,258 4,619 5,458 5,269 5,216 5,717
Cash and Due from Banks
22 9.36 19 12 100 22 22 19 15 31
Loans and Leases, Net of Allowance
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premises and Equipment, Net
1,638 2,186 2,642 3,415 3,355 3,775 4,474 4,357 4,295 4,782
Goodwill
- - - 0.00 340 340 340 340 340 340
Intangible Assets
168 243 286 332 291 304 330 288 268 268
Other Assets
111 123 134 143 156 165 292 264 281 297
Total Liabilities & Shareholders' Equity
1,952 2,579 3,097 3,918 4,258 4,619 5,458 5,269 5,216 5,717
Total Liabilities
954 1,295 1,568 2,139 1,779 1,878 2,195 2,074 2,075 2,684
Short-Term Debt
102 273 141 197 0.00 102 197 90 93 266
Accrued Interest Payable
1.60 3.31 9.78 3.59 4.02 6.47 7.07 5.70 5.84 14
Long-Term Debt
765 905 1,305 1,784 1,541 1,587 1,826 1,820 1,820 2,242
Other Long-Term Liabilities
85 113 112 154 234 182 165 158 156 163
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
999 1,284 1,529 1,779 2,479 2,741 3,263 3,194 3,141 3,033
Total Preferred & Common Equity
912 1,187 1,417 1,668 2,299 2,577 3,093 3,049 3,004 2,902
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
912 1,187 1,417 1,668 2,299 2,577 3,093 3,049 3,004 2,902
Common Stock
1,009 1,302 1,557 1,896 2,625 2,924 3,419 3,441 3,451 3,502
Retained Earnings
-90 -120 -155 -208 -260 -318 -386 -441 -497 -620
Accumulated Other Comprehensive Income / (Loss)
2.09 5.12 15 -20 -66 -28 60 49 50 20
Noncontrolling Interest
87 97 112 111 180 164 170 145 138 131

Quarterly Balance Sheets for Broadstone Net Lease

This table presents Broadstone Net Lease's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
5,336 5,368 5,335 5,270 5,265 5,263 5,237 5,327 5,519 5,845 5,865
Cash and Due from Banks
15 21 35 222 18 9.00 9.61 21 82 20 11
Loans and Leases, Net of Allowance
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premises and Equipment, Net
4,416 4,375 4,310 -473 -463 4,348 4,311 -605 -566 4,919 4,944
Goodwill
340 340 340 340 340 340 340 340 340 340 340
Intangible Assets
317 309 298 273 283 277 264 257 258 262 251
Other Assets
232 285 302 4,908 5,087 251 278 5,314 5,406 304 319
Total Liabilities & Shareholders' Equity
5,336 5,368 5,335 5,270 5,265 5,263 5,237 5,327 5,519 5,845 5,865
Total Liabilities
2,104 2,107 2,060 2,052 2,067 2,125 2,156 2,291 2,507 2,824 2,857
Short-Term Debt
108 123 74 74 79 125 174 198 96 398 447
Accrued Interest Payable
9.65 5.89 9.19 9.38 14 9.64 9.40 8.54 9.49 22 10
Long-Term Debt
1,826 1,820 1,820 1,820 1,820 1,820 1,816 1,916 2,242 2,242 2,228
Other Long-Term Liabilities
160 157 156 148 154 170 157 168 159 162 172
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
3,232 3,262 3,275 3,218 3,197 3,138 3,081 3,036 3,013 3,021 3,008
Total Preferred & Common Equity
3,079 3,108 3,121 3,074 3,055 2,999 2,950 2,907 2,885 2,892 2,881
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
3,079 3,108 3,121 3,074 3,055 2,999 2,950 2,907 2,885 2,892 2,881
Common Stock
3,435 3,431 3,431 3,447 3,444 3,450 3,456 3,460 3,463 3,503 3,505
Retained Earnings
-399 -392 -394 -430 -450 -468 -536 -571 -598 -631 -649
Accumulated Other Comprehensive Income / (Loss)
44 68 84 57 60 17 30 18 19 21 25
Noncontrolling Interest
153 154 155 144 143 139 131 129 128 129 127

Annual Metrics And Ratios for Broadstone Net Lease

This table displays calculated financial ratios and metrics derived from Broadstone Net Lease's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
- - - - - - - - - - 189,216,037.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 189,216,037.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 0.53
Growth Metrics
- - - - - - - - - - -
Profitability Metrics
- - - - - - - - - - -
Valuation Ratios
- - - - - - - - - - -
Leverage & Solvency
- - - - - - - - - - -
Liquidity Ratios
- - - - - - - - - - -
Cash Flow Metrics
- - - - - - - - - - -
Efficiency Ratios
- - - - - - - - - - -
Capital & Investment Metrics
- - - - - - - - - - -
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.80 $0.86 $0.83 $0.44 $0.67 $0.72 $0.83 $0.86 $0.51
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 68.34M 80.97M 95.92M 117.15M 153.06M 169.84M 186.62M 187.45M 188.12M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.80 $0.86 $0.83 $0.44 $0.67 $0.72 $0.83 $0.86 $0.50
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 74.27M 87.64M 102.86M 128.80M 163.97M 180.20M 196.32M 196.62M 197.57M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.80 $0.86 $0.83 $0.44 $0.67 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 77.51M 90.39M 107.41M 145.58M 163.45M 186.30M 187.71M 188.80M 191.42M
Debt Service Ratios
- - - - - - - - - - -
Payout Ratios
- - - - - - - - - - -

Quarterly Metrics And Ratios for Broadstone Net Lease

This table displays calculated financial ratios and metrics derived from Broadstone Net Lease's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - 189,216,037.00 191,423,427.00 191,766,555.00
DEI Adjusted Shares Outstanding
- - - - - - - - 189,216,037.00 191,423,427.00 191,766,555.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - 0.19 0.24 0.21
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-10.39% 44.09% -22.29% -11.83% 9.05% -39.02% 0.41% -3.61% - 15.92% 18.46%
EBITDA Growth
-45.78% 27.71% -29.79% -15.29% 40.63% -44.65% -9.35% -12.22% - 50.67% 34.49%
EBIT Growth
-80.92% 59.75% -45.15% -25.34% 193.66% -72.66% -34.28% -31.54% - 146.83% 67.36%
NOPAT Growth
-80.23% 60.61% -45.59% -24.62% 177.73% -73.03% -33.86% -32.60% - 149.98% 67.31%
Net Income Growth
-81.52% 64.78% -42.95% -28.53% 306.16% -74.34% -44.82% -27.38% - 165.20% 103.00%
EPS Growth
-80.00% 66.67% -40.63% -26.92% 225.00% -74.29% -47.37% -26.32% - 166.67% 110.00%
Operating Cash Flow Growth
0.23% -4.72% 19.19% -8.91% 5.50% 0.84% 6.89% -4.63% - 6.48% -26.63%
Free Cash Flow Firm Growth
123.21% 127.46% 143.95% 313.81% -61.10% -51.43% -120.82% -293.89% - -1,026.89% -1,556.34%
Invested Capital Growth
-3.42% -1.05% -2.08% -1.66% -0.99% -0.80% 1.04% 5.24% - 11.64% 10.35%
Revenue Q/Q Growth
-12.10% 58.11% -36.93% 0.59% 8.71% -11.59% 3.86% -3.44% - 1.68% 6.13%
EBITDA Q/Q Growth
-47.08% 121.53% -30.22% 3.55% -12.15% -12.68% 14.12% 0.27% - 7.18% 1.85%
EBIT Q/Q Growth
-84.28% 738.00% -46.60% 6.14% -38.18% -21.80% 28.07% 10.59% - 15.38% -13.19%
NOPAT Q/Q Growth
-83.72% 705.83% -47.07% 8.57% -40.03% -21.56% 29.49% 10.65% - 15.75% -13.36%
Net Income Q/Q Growth
-86.97% 903.05% -47.29% 3.70% -25.92% -36.64% 13.36% 36.49% - 32.44% -13.23%
EPS Q/Q Growth
-84.62% 775.00% -45.71% 0.00% -31.58% -30.77% 11.11% 40.00% - 41.18% -12.50%
Operating Cash Flow Q/Q Growth
-18.01% 16.98% 4.66% -9.26% -5.04% 11.81% 10.94% -19.03% - -10.02% -23.55%
Free Cash Flow Firm Q/Q Growth
425.36% -35.96% 18.54% -13.44% -40.80% -19.93% -150.74% -706.20% - -21.77% 9.34%
Invested Capital Q/Q Growth
-1.25% 0.13% -0.29% -0.25% -0.58% 0.32% 1.56% 3.89% - 2.17% 0.39%
Profitability Metrics
- - - - - - - - - - -
EBITDA Margin
51.09% 71.59% 79.20% 81.53% 65.89% 65.08% 71.50% 74.25% - 84.59% 81.18%
EBIT Margin
8.63% 45.77% 38.75% 40.89% 23.25% 20.57% 25.36% 29.05% - 43.81% 35.83%
Profit (Net Income) Margin
7.35% 46.65% 38.98% 40.19% 27.39% 19.63% 21.42% 30.28% - 44.90% 36.71%
Tax Burden Percent
85.15% 101.93% 100.61% 98.30% 117.78% 95.44% 84.48% 104.25% - 102.51% 102.46%
Interest Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% - 100.00% 100.00%
Effective Tax Rate
-3.36% 0.61% 1.49% -0.77% 2.25% 1.94% 0.85% 0.80% - 0.69% 0.88%
Return on Invested Capital (ROIC)
0.72% 4.09% 3.23% 3.40% 1.93% 1.48% 1.84% 2.05% - 3.14% 2.65%
ROIC Less NNEP Spread (ROIC-NNEP)
0.64% 4.18% 3.27% 3.35% 2.18% 1.46% 1.67% 2.12% - 3.20% 2.70%
Return on Net Nonoperating Assets (RNNOA)
0.39% 2.48% 1.95% 2.01% 1.31% 0.90% 1.08% 1.47% - 2.43% 2.14%
Return on Equity (ROE)
1.11% 6.57% 5.18% 5.41% 3.25% 2.39% 2.92% 3.53% - 5.56% 4.79%
Cash Return on Invested Capital (CROIC)
6.65% 4.76% 5.22% 4.56% 4.20% 3.04% 0.96% -3.38% - -8.52% -7.10%
Operating Return on Assets (OROA)
0.67% 3.99% 3.18% 3.27% 1.92% 1.47% 1.80% 2.00% - 3.06% 2.59%
Return on Assets (ROA)
0.57% 4.07% 3.20% 3.21% 2.26% 1.40% 1.52% 2.09% - 3.14% 2.65%
Return on Common Equity (ROCE)
1.06% 6.27% 4.94% 5.16% 3.10% 2.28% 2.79% 3.37% - 5.33% 4.59%
Return on Equity Simple (ROE_SIMPLE)
0.00% 6.19% 5.34% 4.94% 0.00% 4.01% 3.52% 3.19% - 4.44% 5.16%
Net Operating Profit after Tax (NOPAT)
8.25 66 35 38 23 18 23 26 - 45 39
NOPAT Margin
8.92% 45.49% 38.17% 41.20% 22.73% 20.17% 25.15% 28.81% - 43.51% 35.51%
Net Nonoperating Expense Percent (NNEP)
0.07% -0.09% -0.04% 0.05% -0.25% 0.02% 0.17% -0.06% - -0.06% -0.05%
SG&A Expenses to Revenue
6.49% 3.87% 5.75% 7.56% 6.71% 6.16% 5.41% 6.93% - 5.98% 5.31%
Operating Expenses to Revenue
91.37% 54.23% 61.25% 59.11% 76.75% 79.43% 74.64% 70.95% - 56.19% 64.17%
Earnings before Interest and Taxes (EBIT)
7.98 67 36 38 23 18 23 26 - 45 39
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
47 105 73 76 66 58 66 66 - 87 89
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.98 0.94 0.98 1.19 1.00 1.09 1.04 1.17 - 1.21 1.38
Price to Tangible Book Value (P/TBV)
1.24 1.17 1.23 1.50 1.25 1.37 1.31 1.48 - 1.53 1.73
Price to Revenue (P/Rev)
7.19 6.23 6.86 8.44 6.92 8.58 8.09 9.09 - 9.04 9.81
Price to Earnings (P/E)
19.31 15.89 19.10 25.06 18.41 28.20 30.68 37.65 - 27.73 27.19
Dividend Yield
6.99% 7.35% 7.18% 6.07% 7.28% 6.81% 7.23% 6.49% - 6.36% 5.64%
Earnings Yield
5.18% 6.29% 5.24% 3.99% 5.43% 3.55% 3.26% 2.66% - 3.61% 3.68%
Enterprise Value to Invested Capital (EV/IC)
0.99 0.92 0.98 1.11 0.99 1.05 1.02 1.08 - 1.10 1.19
Enterprise Value to Revenue (EV/Rev)
12.06 10.16 11.50 13.34 11.64 14.22 14.01 15.50 - 16.14 16.72
Enterprise Value to EBITDA (EV/EBITDA)
15.63 13.61 15.96 18.80 15.72 19.53 19.76 22.44 - 20.72 20.83
Enterprise Value to EBIT (EV/EBIT)
30.40 24.62 31.07 38.03 30.66 46.24 51.04 63.31 - 46.64 45.12
Enterprise Value to NOPAT (EV/NOPAT)
30.54 24.71 31.22 38.13 30.88 46.69 51.44 64.22 - 47.03 45.50
Enterprise Value to Operating Cash Flow (EV/OCF)
18.59 17.55 17.94 20.70 18.19 19.25 18.65 20.67 - 20.54 23.87
Enterprise Value to Free Cash Flow (EV/FCFF)
14.58 19.21 18.66 24.14 23.56 34.39 107.09 0.00 - 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.60 0.59 0.59 0.62 0.61 0.65 0.70 0.78 - 0.87 0.89
Long-Term Debt to Equity
0.57 0.57 0.57 0.58 0.58 0.59 0.63 0.74 - 0.74 0.74
Financial Leverage
0.61 0.59 0.59 0.60 0.60 0.62 0.64 0.70 - 0.76 0.79
Leverage Ratio
1.66 1.64 1.65 1.65 1.65 1.67 1.70 1.75 - 1.82 1.85
Compound Leverage Factor
1.66 1.64 1.65 1.65 1.65 1.67 1.70 1.75 - 1.82 1.85
Debt to Total Capital
37.43% 37.05% 37.27% 38.27% 37.85% 39.25% 41.05% 43.70% - 46.63% 47.07%
Short-Term Debt to Total Capital
1.77% 1.44% 1.55% 2.47% 1.84% 3.43% 3.84% 1.79% - 7.02% 7.87%
Long-Term Debt to Total Capital
35.66% 35.61% 35.71% 35.80% 36.01% 35.81% 37.21% 41.90% - 39.61% 39.20%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00%
Noncontrolling Interests to Total Capital
2.84% 2.82% 2.80% 2.74% 2.72% 2.58% 2.51% 2.39% - 2.28% 2.24%
Common Equity to Total Capital
59.73% 60.13% 59.94% 58.99% 59.43% 58.17% 56.44% 53.92% - 51.09% 50.69%
Debt to EBITDA
5.93 5.49 6.05 6.48 5.98 7.29 7.95 9.10 - 8.76 8.25
Net Debt to EBITDA
5.87 4.85 5.99 6.45 5.94 7.26 7.87 8.78 - 8.69 8.21
Long-Term Debt to EBITDA
5.65 5.27 5.79 6.06 5.69 6.66 7.20 8.73 - 7.44 6.87
Debt to NOPAT
11.58 9.96 11.83 13.14 11.75 17.44 20.68 26.05 - 19.88 18.02
Net Debt to NOPAT
11.46 8.80 11.71 13.07 11.66 17.35 20.48 25.14 - 19.73 17.94
Long-Term Debt to NOPAT
11.03 9.58 11.33 12.29 11.18 15.91 18.75 24.98 - 16.88 15.00
Noncontrolling Interest Sharing Ratio
4.87% 4.61% 4.59% 4.58% 4.46% 4.37% 4.36% 4.34% - 4.26% 4.24%
Liquidity Ratios
- - - - - - - - - - -
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
189 121 143 124 73 59 -30 -241 - -545 -494
Operating Cash Flow to CapEx
360.67% 2,262.68% 43,123.26% 954.92% 991.94% 498.04% 3,039.88% 1,041.03% - 5,578.59% 493.08%
Free Cash Flow to Firm to Interest Expense
9.95 6.51 8.07 6.83 3.76 2.93 -1.41 -8.52 - -21.59 -19.17
Operating Cash Flow to Interest Expense
3.19 3.81 4.18 3.70 3.27 3.56 3.76 2.27 - 3.01 2.26
Operating Cash Flow Less CapEx to Interest Expense
2.31 3.65 4.17 3.31 2.94 2.85 3.63 2.06 - 2.96 1.80
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.08 0.09 0.08 0.08 0.08 0.07 0.07 0.07 - 0.07 0.07
Fixed Asset Turnover
0.09 0.00 0.00 0.10 0.10 0.00 0.00 0.00 - 0.08 0.00
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
5,105 5,112 5,097 5,084 5,055 5,071 5,150 5,350 - 5,661 5,683
Invested Capital Turnover
0.08 0.09 0.08 0.08 0.09 0.07 0.07 0.07 - 0.07 0.07
Increase / (Decrease) in Invested Capital
-181 -54 -108 -86 -51 -41 53 266 - 590 533
Enterprise Value (EV)
5,039 4,697 5,014 5,648 5,026 5,329 5,257 5,763 - 6,246 6,755
Market Capitalization
3,002 2,880 2,990 3,572 2,990 3,217 3,035 3,380 - 3,497 3,964
Book Value per Share
$16.28 $16.41 $16.21 $15.91 $15.93 $15.62 $15.37 $15.25 - $15.11 $15.02
Tangible Book Value per Share
$12.93 $13.14 $12.91 $12.64 $12.71 $12.43 $12.22 $12.09 - $11.97 $11.95
Total Capital
5,105 5,112 5,097 5,084 5,055 5,071 5,150 5,350 - 5,661 5,683
Total Debt
1,911 1,894 1,899 1,946 1,913 1,990 2,114 2,338 - 2,640 2,675
Total Long-Term Debt
1,820 1,820 1,820 1,820 1,820 1,816 1,916 2,242 - 2,242 2,228
Net Debt
1,891 1,672 1,881 1,937 1,898 1,981 2,093 2,256 - 2,619 2,664
Capital Expenditures (CapEx)
17 3.13 0.17 7.05 6.44 14 2.61 6.17 - 1.36 12
Net Nonoperating Expense (NNE)
1.45 -1.70 -0.75 0.94 -4.69 0.48 3.45 -1.31 - -1.45 -1.31
Net Nonoperating Obligations (NNO)
1,911 1,894 1,899 1,946 1,913 1,990 2,114 2,338 - 2,640 2,675
Total Depreciation and Amortization (D&A)
39 38 37 38 43 40 43 40 - 42 50
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.03 $0.35 $0.19 $0.19 $0.13 $0.09 $0.11 $0.14 $0.17 $0.24 $0.21
Adjusted Weighted Average Basic Shares Outstanding
186.62M 187.29M 187.44M 187.50M 187.45M 187.87M 188.04M 188.10M 188.12M 190.44M 190.69M
Adjusted Diluted Earnings per Share
$0.04 $0.35 $0.19 $0.19 $0.13 $0.09 $0.10 $0.14 $0.17 $0.24 $0.21
Adjusted Weighted Average Diluted Shares Outstanding
196.32M 196.42M 196.47M 196.93M 196.62M 196.90M 197.14M 197.63M 197.57M 199.75M 200.26M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
187.71M 188.43M 188.52M 188.55M 188.80M 189.08M 189.13M 189.22M 191.42M 191.77M 191.89M
Normalized Net Operating Profit after Tax (NOPAT)
26 93 39 27 40 34 35 33 - 45 42
Normalized NOPAT Margin
28.61% 63.44% 42.29% 29.42% 39.88% 37.92% 37.93% 36.58% - 43.51% 38.72%
Pre Tax Income Margin
8.63% 45.77% 38.75% 40.89% 23.25% 20.57% 25.36% 29.05% - 43.81% 35.83%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.42 3.60 2.01 2.09 1.20 0.91 1.11 0.92 - 1.79 1.52
NOPAT to Interest Expense
0.43 3.58 1.98 2.10 1.17 0.90 1.10 0.91 - 1.78 1.51
EBIT Less CapEx to Interest Expense
-0.46 3.43 2.00 1.70 0.87 0.20 0.99 0.70 - 1.74 1.07
NOPAT Less CapEx to Interest Expense
-0.45 3.41 1.97 1.71 0.84 0.18 0.98 0.69 - 1.73 1.05
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
133.88% 116.26% 136.93% 152.11% 134.58% 193.64% 225.21% 249.01% - 177.81% 154.20%
Augmented Payout Ratio
133.88% 116.26% 136.93% 152.11% 134.58% 193.64% 225.21% 249.01% - 177.81% 154.20%

Financials Breakdown Chart

Key Financial Trends

Broadstone Net Lease (NYSE: BNL) showed solid operating cash generation in Q1 2026, but the quarter also highlighted rising leverage, another impairment charge, and continued pressure on cash after dividends.

For the quarter ended March 31, 2026, BNL reported net income of $46.4 million, up from $35.0 million in Q4 2025 and $17.5 million in Q1 2025. Operating cash flow also improved to $76.1 million from $71.5 million in the prior-year quarter. However, the company used substantial cash on investing activities and ended the quarter with a net cash decline of $12.0 million.

Revenue trends were also constructive. Q1 2026 total revenue came in at $103.3 million, up modestly from $101.6 million in Q4 2025 and well ahead of $89.1 million in Q1 2025. A large share of revenue still came from non-interest income, while interest expense remained heavy at $25.3 million for the quarter.

One of the more important takeaways is that BNL’s asset base and cash position remained large, but the balance sheet also carried meaningful debt. As of March 31, 2026, the company had $20.3 million in cash, $397.6 million of short-term debt, and $2.24 billion of long-term debt. Total liabilities were $2.82 billion against $5.85 billion of assets, with common equity of $2.89 billion.

Looking at the last several years, BNL has generally produced dependable operating cash flow in the $60 million to $80 million range each quarter, but it has also consistently paid out sizeable dividends and relied on debt to fund growth. That mix supports income investors, but it leaves less room for error if acquisition activity slows or financing costs stay elevated.

  • Q1 2026 operating cash flow improved to $76.1 million, showing the business continues to generate meaningful cash from operations.
  • Net income rose to $46.4 million in Q1 2026, up from $35.0 million in Q4 2025 and $17.5 million in Q1 2025.
  • Total revenue increased to $103.3 million in Q1 2026, topping both the prior quarter and the year-ago quarter.
  • The company ended Q1 2026 with $20.3 million in cash, providing near-term liquidity.
  • BNL’s quarterly dividends remain well supported by recurring operations, with cash dividends per share at $0.2925 in Q1 2026.
  • Depreciation remains a large non-cash add-back at $40.5 million, which is typical for a real estate-heavy business but makes earnings less comparable to cash flow.
  • AOCI and equity balances remained sizable, and total common equity stood at $2.89 billion at quarter-end.
  • Investing cash outflows were elevated because of portfolio activity, including $59.0 million in investment purchases and $112.9 million in other investing activities, net.
  • BNL carried a heavy debt load, including $397.6 million of short-term debt and $2.24 billion of long-term debt.
  • Impairment charges reappeared in Q1 2026 at $0.0 million, but they had been $4.7 million in Q4 2025 and $7.0 million in Q3 2025, signaling some asset-level pressure in recent quarters.

From a trend perspective, BNL has been able to maintain steady cash generation since 2023, but earnings quality is mixed because results are influenced by large non-interest income swings, acquisition activity, and financing costs. The most encouraging sign is that operating cash flow remains consistently positive. The main risk is leverage: with rates still high, interest expense and debt refinancing will likely remain key factors to watch.

Bottom line: Broadstone Net Lease looks like a stable cash-generating REIT with continued dividend support, but investors should balance that against leverage, impairment risk, and reliance on external capital to keep growing.

08/11/26 12:09 AM ETAI Generated. May Contain Errors.

Broadstone Net Lease Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Broadstone Net Lease's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Broadstone Net Lease's net income appears to be on an upward trend, with a most recent value of $99.42 million in 2025, rising from $20.89 million in 2015. The previous period was $168.99 million in 2024. See Broadstone Net Lease's forecast for analyst expectations on what's next for the company.

Over the last 10 years, Broadstone Net Lease's total revenue changed from $98.09 million in 2015 to $372.66 million in 2025, a change of 279.9%.

Broadstone Net Lease's total liabilities were at $2.68 billion at the end of 2025, a 29.3% increase from 2024, and a 181.5% increase since 2016.

In the past 9 years, Broadstone Net Lease's cash and equivalents has ranged from $9.36 million in 2017 to $100.49 million in 2020, and is currently $30.54 million as of their latest financial filing in 2025.



Financial statements for NYSE:BNL last updated on 2/22/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners