Broadstone Net Lease, Inc.BNL
| Dec 31, 2017 | Dec 31, 2018 | Dec 31, 2019 | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 |
---|
Net income | 60 | 75 | 85 | 56 | 110 | 129 |
---|
Depreciation, Depletion and Amortization | 63 | 84 | 105 | 132 | 129 | 150 |
---|
Impairment, Long-Lived Asset, Held-for-Use | 3 | 2 | 3 | 19 | 28 | 6 |
---|
Amortization of Debt Issuance Costs | 2 | 2 | 3 | 3 | 4 | 4 |
---|
Stock-based compensation expense | - | - | - | 2 | 5 | 5 |
---|
Straight Line Rent Financing And Sales Type Lease Adjustments | - | - | - | -20 | -18 | -20 |
---|
Cost of debt extinguishment | - | - | - | -0 | -0 | -0 |
---|
Gain on sale of real estate | 13 | 10 | 30 | 15 | 14 | 16 |
---|
Change in fair value of earnout liability | - | - | - | -2 | 6 | - |
---|
Cash paid for earnout liability | - | - | - | - | -6 | - |
---|
Settlement Of Interest Rate Swap | - | - | - | - | -6 | - |
---|
Leasing Fee Paid | - | - | - | - | -0 | - |
---|
Provision for Other Credit Losses | - | - | - | -0 | -0 | - |
---|
Other non-cash items | 1 | -1 | -0 | -1 | -2 | 2 |
---|
Tenant and other receivables | - | - | - | 1 | -1 | -1 |
---|
Prepaid expenses and other assets | 0 | 1 | 0 | 4 | -0 | -0 |
---|
Accounts payable and other liabilities | 2 | -1 | 8 | 7 | 3 | -1 |
---|
Accrued interest payable | 2 | 6 | -6 | 0 | 2 | 1 |
---|
Net cash provided by operating activities | - | 128 | 147 | 179 | 245 | 256 |
---|
Acquisition of rental property accounted for using the operating method | 657 | 576 | 997 | 95 | 665 | 885 |
---|
Acquisition of rental property accounted for using the sales-type method | - | - | - | 1 | - | - |
---|
Cash paid for Internalization | - | - | - | 31 | - | - |
---|
Capital expenditures and improvements | 7 | 5 | 5 | 11 | 2 | 31 |
---|
Proceeds from disposition of rental property, net | 63 | 54 | 169 | 78 | 84 | 56 |
---|
Change in deposits on investments in rental property | - | 2 | -2 | 1 | -1 | -0 |
---|
Net cash used in investing activities | - | -510 | -832 | -60 | -582 | -860 |
---|
Proceeds from Issuance of Common Stock | 273 | 216 | 330 | 588 | 280 | 496 |
---|
Redemptions of common stock | 9 | 10 | 35 | - | - | - |
---|
Repurchase of fractional shares of common stock and OP Units | - | - | - | 0 | - | - |
---|
Borrowings on mortgages, senior unsecured notes and unsecured term loans | - | - | - | 60 | 382 | 500 |
---|
Principal payments on mortgages and unsecured term loans | - | - | - | 395 | 333 | 260 |
---|
Proceeds from Long-Term Lines of Credit | 494 | 344 | 434 | 192 | 357 | 900 |
---|
Repayments on unsecured revolving credit facility | 323 | 476 | 378 | 389 | 255 | 800 |
---|
Cash distributions paid to stockholders | 45 | 52 | 62 | 72 | 154 | 181 |
---|
Cash distributions paid to non-controlling interests | 8 | 9 | 9 | 7 | 11 | 11 |
---|
Cash paid for earnout liability | - | - | - | - | 7 | - |
---|
Debt issuance and extinguishment costs paid | - | - | - | 6 | 5 | 7 |
---|
Net cash provided by (used in) financing activities | - | 391 | 686 | -28 | 254 | 636 |
---|
Net increase (decrease) in cash and cash equivalents and restricted cash | - | 9 | 1 | 90 | -83 | 32 |
---|