Broadstone Net Lease Inc
NYSE:BNL
Income Statement
Earnings Waterfall
Broadstone Net Lease Inc
Revenue
|
442.9m
USD
|
Cost of Revenue
|
-57.1m
USD
|
Gross Profit
|
385.8m
USD
|
Operating Expenses
|
-161.9m
USD
|
Operating Income
|
223.9m
USD
|
Other Expenses
|
-69m
USD
|
Net Income
|
154.9m
USD
|
Income Statement
Broadstone Net Lease Inc
Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||
Revenue |
299
N/A
|
309
+3%
|
320
+4%
|
324
+1%
|
322
-1%
|
326
+1%
|
331
+1%
|
373
+13%
|
383
+3%
|
394
+3%
|
407
+3%
|
388
-5%
|
408
+5%
|
433
+6%
|
444
+3%
|
450
+1%
|
443
-2%
|
|
Gross Profit | ||||||||||||||||||
Cost of Revenue |
(41)
|
(43)
|
(54)
|
(56)
|
(56)
|
(56)
|
(47)
|
(51)
|
(51)
|
(52)
|
(53)
|
(53)
|
(62)
|
(66)
|
(66)
|
(64)
|
(57)
|
|
Gross Profit |
258
N/A
|
266
+3%
|
266
0%
|
268
+1%
|
265
-1%
|
270
+2%
|
284
+5%
|
322
+13%
|
332
+3%
|
342
+3%
|
354
+4%
|
335
-5%
|
346
+3%
|
367
+6%
|
378
+3%
|
386
+2%
|
386
0%
|
|
Operating Income | ||||||||||||||||||
Operating Expenses |
(119)
|
(125)
|
(126)
|
(125)
|
(126)
|
(126)
|
(129)
|
(133)
|
(135)
|
(137)
|
(141)
|
(146)
|
(152)
|
(157)
|
(161)
|
(162)
|
(162)
|
|
Selling, General & Administrative |
(36)
|
(38)
|
(35)
|
(32)
|
(32)
|
(32)
|
(35)
|
(36)
|
(35)
|
(35)
|
(35)
|
(36)
|
(37)
|
(38)
|
(38)
|
(38)
|
(38)
|
|
Depreciation & Amortization |
(84)
|
(89)
|
(93)
|
(94)
|
(94)
|
(94)
|
(95)
|
(97)
|
(99)
|
(102)
|
(106)
|
(110)
|
(115)
|
(119)
|
(123)
|
(124)
|
(124)
|
|
Operating Income |
138
N/A
|
141
+2%
|
140
-1%
|
143
+2%
|
140
-2%
|
144
+3%
|
154
+7%
|
189
+23%
|
197
+4%
|
205
+4%
|
214
+4%
|
189
-11%
|
194
+2%
|
210
+8%
|
217
+3%
|
224
+3%
|
224
0%
|
|
Pre-Tax Income | ||||||||||||||||||
Interest Income Expense |
(73)
|
(78)
|
(81)
|
(81)
|
(76)
|
(71)
|
(67)
|
(64)
|
(64)
|
(65)
|
(67)
|
(72)
|
(79)
|
(83)
|
(87)
|
(85)
|
(81)
|
|
Non-Reccuring Items |
(5)
|
(5)
|
(6)
|
(18)
|
(20)
|
(21)
|
(20)
|
(31)
|
(30)
|
(27)
|
(28)
|
(6)
|
(6)
|
(8)
|
(7)
|
(3)
|
(33)
|
|
Gain/Loss on Disposition of Assets |
30
|
36
|
34
|
23
|
15
|
12
|
15
|
15
|
14
|
10
|
10
|
9
|
16
|
18
|
44
|
59
|
54
|
|
Total Other Income |
(4)
|
(9)
|
(3)
|
2
|
(2)
|
5
|
(7)
|
(13)
|
(6)
|
(8)
|
0
|
6
|
6
|
7
|
4
|
0
|
0
|
|
Pre-Tax Income |
88
N/A
|
85
-3%
|
85
+0%
|
70
-18%
|
57
-18%
|
69
+21%
|
75
+8%
|
96
+28%
|
111
+16%
|
116
+4%
|
129
+11%
|
127
-1%
|
131
+3%
|
144
+10%
|
171
+19%
|
194
+13%
|
164
-16%
|
|
Net Income | ||||||||||||||||||
Tax Provision |
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Income from Continuing Operations |
85
|
82
|
82
|
66
|
56
|
68
|
74
|
95
|
110
|
114
|
127
|
125
|
130
|
143
|
170
|
193
|
163
|
|
Income to Minority Interest |
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(8)
|
|
Net Income (Common) |
79
N/A
|
76
-4%
|
76
-1%
|
61
-19%
|
51
-16%
|
62
+22%
|
68
+9%
|
88
+29%
|
102
+16%
|
107
+5%
|
119
+12%
|
117
-1%
|
122
+4%
|
134
+10%
|
161
+20%
|
183
+14%
|
155
-15%
|
|
EPS (Diluted) |
0.51
N/A
|
0.44
-14%
|
0.43
-2%
|
0.49
+14%
|
0.39
-20%
|
0.39
N/A
|
0.43
+10%
|
0.51
+19%
|
0.62
+22%
|
0.61
-2%
|
0.65
+7%
|
0.64
-2%
|
0.67
+5%
|
0.68
+1%
|
0.81
+19%
|
0.93
+15%
|
0.78
-16%
|