Broadstone Net Lease, Inc.BNL
| Dec 31,
2017 | Dec 31,
2018 | Dec 31,
2019 | Dec 31,
2020 | Dec 31,
2021 | Dec 31,
2022 | Dec 31,
2023 | Dec 31,
2024 |
|---|
| Net income | 60 | 75 | 85 | 56 | 110 | 129 | 163 | 169 |
|---|
| Depreciation, Depletion and Amortization | 63 | 84 | 105 | 132 | 129 | 150 | 153 | 152 |
|---|
| Impairment, Long-Lived Asset, Held-for-Use | 3 | 2 | 3 | 19 | 28 | 6 | 31 | 49 |
|---|
| Amortization of Debt Issuance Costs | 2 | 2 | 3 | 3 | 4 | 4 | 4 | 4 |
|---|
| Stock-based compensation expense | - | - | - | 2 | 5 | 5 | 6 | 7 |
|---|
| Straight Line Rent Financing And Sales Type Lease Adjustments | - | - | - | -20 | -18 | -20 | -22 | -19 |
|---|
| Gain on sale of real estate | 13 | 10 | 30 | 15 | 14 | 16 | 54 | 73 |
|---|
| Change in fair value of earnout liability | - | - | - | -2 | 6 | - | - | - |
|---|
| Cash paid for earnout liability | - | - | - | - | -6 | - | - | - |
|---|
| Settlement Of Interest Rate Swap | - | - | - | - | -6 | - | - | - |
|---|
| Other non-cash items | 1 | -1 | -0 | -1 | -2 | 2 | 1 | 11 |
|---|
| Tenant and other receivables | - | - | - | 1 | -1 | -1 | -1 | 2 |
|---|
| Prepaid expenses and other assets | 0 | 1 | 0 | 4 | -0 | -0 | 0 | -0 |
|---|
| Accounts payable and other liabilities | 2 | -1 | 8 | 7 | 3 | -1 | -8 | -1 |
|---|
| Accrued interest payable | 2 | 6 | -6 | 0 | 2 | 1 | -1 | 0 |
|---|
| Net cash provided by operating activities | - | 128 | 147 | 179 | 245 | 256 | 271 | 276 |
|---|
| Acquisition of rental property | 657 | 576 | 997 | 95 | 665 | 885 | 28 | 289 |
|---|
| Investment in property under development including capitalized interest of $3,871, $1,469, and $0 in 2024, 2023, and 2022, respectively | - | - | - | - | - | - | 97 | 108 |
|---|
| Capital expenditures and improvements | 7 | 5 | 5 | 11 | 2 | 31 | 46 | 17 |
|---|
| Proceeds from disposition of rental property, net | 63 | 54 | 169 | 78 | 84 | 56 | 195 | 354 |
|---|
| Change in deposits on investments in rental property | - | - | - | - | - | - | -0 | 0 |
|---|
| Net cash (used in) provided by investing activities | - | -510 | -832 | -60 | -582 | -860 | 24 | -60 |
|---|
| Proceeds from Issuance of Common Stock | 273 | 216 | 330 | 588 | 280 | 496 | -0 | -1 |
|---|
| Proceeds from Noncontrolling Interests | - | - | - | - | - | - | - | 1 |
|---|
| Borrowings on mortgages, senior unsecured notes and unsecured term loans | - | - | - | 60 | 382 | 500 | - | - |
|---|
| Principal payments on mortgages and unsecured term Loans | - | - | - | - | - | - | - | 2 |
|---|
| Proceeds from Long-Term Lines of Credit | 494 | 344 | 434 | 192 | 357 | 900 | 216 | 257 |
|---|
| Repayments on unsecured revolving credit facility | 323 | 476 | 378 | 389 | 255 | 800 | 324 | 248 |
|---|
| Cash distributions paid to stockholders | 45 | 52 | 62 | 72 | 154 | 181 | 208 | 217 |
|---|
| Cash distributions paid to non-controlling interests | 8 | 9 | 9 | 7 | 11 | 11 | 11 | 11 |
|---|
| Cash paid for earnout liability | - | - | - | - | 7 | - | - | - |
|---|
| Debt issuance and extinguishment costs paid | - | - | - | 6 | 5 | 7 | - | - |
|---|
| Net cash (used in) provided by financing activities | - | 391 | 686 | -28 | 254 | 636 | -335 | -221 |
|---|
| Net (decrease) increase in cash and cash equivalents and restricted cash | - | 9 | 1 | 90 | -83 | 32 | -39 | -5 |
|---|