Broadstone Net Lease, Inc.BNL

Market cap

$3.5B

P/E ratio

	Dec 31, 2017	Dec 31, 2018	Dec 31, 2019	Dec 31, 2020	Dec 31, 2021	Dec 31, 2022	Dec 31, 2023	Dec 31, 2024
Total accounted for using the operating method	-	-	-	-	4,205	5,008	4,889	4,967
Less accumulated depreciation	-	-	-	-	430	534	627	672
Accounted for using the operating method, net	2,186	2,642	3,415	3,355	3,775	4,474	4,262	4,295
Accounted for using the direct financing method	42	42	42	29	29	27	27	26
Accounted for using the sales-type method	-	-	-	1	1	1	1	1
Property under development	-	-	-	-	-	-	95	19
Investment in rental property, net	2,228	2,684	3,457	3,384	3,804	4,502	4,384	4,340
Cash and cash equivalents	9	19	12	100	22	22	19	15
Accrued rental income	52	69	85	102	117	136	153	163
Tenant And Other Receivables Net	-	-	-	2	1	1	1	3
Prepaid Expense and Other Assets	0	3	13	22	17	50	37	42
Interest rate swap, assets	11	18	3	-	-	63	46	46
Goodwill	-	-	-	340	340	340	340	340
Intangible lease assets, net	243	286	332	291	304	330	288	268
Total assets	2,579	3,097	3,918	4,258	4,619	5,458	5,269	5,216
Long-Term Line of Credit	273	141	197	-	102	197	90	93
Secured Debt	68	79	112	107	97	87	79	77
Unsecured Debt	837	1,226	1,672	1,434	647	895	896	897
Senior Notes	-	-	-	-	844	845	845	846
Accounts payable and other liabilities	20	22	37	75	38	48	48	49
Dividends payable	-	-	-	-	46	54	57	58
Interest Payable	3	10	4	4	6	7	6	6
Below Market Lease, Net	82	86	92	80	71	63	54	49
Total liabilities	1,295	1,568	2,139	1,779	1,878	2,195	2,074	2,075
Common Stock, Value, Issued	-	-	-	0	-	-	-	-
Additional paid-in capital	1,302	1,557	1,896	2,625	2,924	3,419	3,441	3,451
Cumulative distributions in excess of retained earnings	120	155	208	260	318	386	441	497
Accumulated other comprehensive loss	5	15	-20	-66	-28	60	49	50
Total Broadstone Net Lease, Inc. stockholders' equity	1,284	1,529	1,779	2,479	2,741	3,263	3,194	3,141
Non-controlling interests	97	112	111	180	164	170	145	138
Total equity	-	-	-	0	-	-	-	-
Total liabilities and equity	2,579	3,097	3,918	4,258	4,619	5,458	5,269	5,216