NYSE:BNL
Broadstone Net Lease, Inc.
A diversified net lease REIT providing essential tenants with commercial properties while delivering consistent dividend income to shareholders.
Key Metrics
Investment Thesis
Bull Case
Investors may buy Broadstone for its highly diversified single-tenant net lease portfolio which offers defensive characteristics during economic instability and a history of consistent dividend payments supported by strong operating cash flow. The company's disciplined balance sheet management allows it to capitalize on market dislocations when refinancing opportunities arise at attractive spreads.
Bear Case
The sharp drop in net income from $169M to under $100M raises concerns about profitability sustainability and potential hidden costs or impairment charges not fully reflected in the headline figures. Significant cash outflows for investing activities combined with high debt obligations could limit flexibility if interest rates remain elevated or if tenant rollover yields decline.
About Broadstone Net Lease, Inc.
Broadstone Net Lease, Inc. operates as a diversified net lease real estate investment trust focused on acquiring and managing commercial properties leased to essential service providers in the United States. The company serves a wide range of tenants including retail, automotive, medical, industrial, and hospitality sectors across all 50 states. Its primary revenue stream consists of stable, long-term lease payments generated from owning single-tenant and multi-tenant commercial real estate assets.
Analysis
Management Discussion
While revenue grew to $454.1M in 2025, net income declined significantly to $99.4M compared to $169.0M in 2024, indicating increased operating leverage or higher expenses despite steady top-line growth. The company reported strong cash flow from operations of $299.5M but faced substantial net investing outflows of $675.3M, largely driven by other investing activities totaling $705.0M, suggesting a period of aggressive asset acquisition or restructuring.
Industry Overview
The net lease real estate industry provides a stable income model by leasing commercial properties to essential service providers who have limited ability to relocate, ensuring long-term contractual stability. This sector is currently sensitive to interest rate environments as high borrowing costs can compress spreads and make refinancing existing low-cost debt challenging for REITs.
Financial Statements
Income Statement
Balance Sheet
Cash Flow
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue | $407.5M | $442.9M | $431.8M | $454.1M |
| Cost of Revenue | $0 | $0 | $0 | $0 |
| Gross Profit | $407.5M | $442.9M | $431.8M | $454.1M |
| Operating Expenses | — | — | — | $353.6M |
| Operating Income | — | — | — | $100.6M |
| G&A | $37.4M | $39.4M | $38.0M | $38.9M |
| Stock-Based Comp | $5.3M | $6.4M | $7.4M | $9.6M |
| D&A | $150.0M | $152.8M | $151.8M | $159.6M |
| Amortization | $8.5M | $900.0K | $1.6M | $5.3M |
| Other OpEx | — | — | — | $314.7M |
| Non-Operating Income | $0 | $0 | $0 | $0 |
| Interest Expense | $78.7M | $80.1M | $74.1M | — |
| Interest Income | $44.0K | $512.0K | $994.0K | $389.0K |
| Pre-Tax Income | — | — | — | $100.6M |
| Income Tax | — | — | — | $1.2M |
| Continuing Ops | $129.5M | $163.3M | $169.0M | $99.4M |
| Discontinued Ops | $0 | $0 | $0 | $0 |
| Net Income | $129.5M | $163.3M | $169.0M | $99.4M |
| Minority Interest | $7.4M | $7.8M | $6.5M | $2.9M |
| Net to Common | $122.1M | $155.5M | $162.4M | $96.5M |
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Cash & Equivalents | $21.8M | $19.5M | $14.8M | $30.5M |
| Goodwill | $339.8M | $339.8M | $339.8M | $339.8M |
| Operating Leases | $3.2M | $8.5M | $10.2M | $9.6M |
| Total Assets | $5.46B | $5.27B | $5.22B | $5.72B |
| Total Liabilities | $2.20B | $2.07B | $2.07B | $2.68B |
| Shareholders' Equity | $3.26B | $3.19B | $3.14B | $3.03B |
| AOCI | $59.5M | $49.3M | $49.7M | $19.8M |
| Total L&E | $5.46B | $5.27B | $5.22B | $5.72B |
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net Income (CFO) | $129.5M | $163.3M | $169.0M | $99.4M |
| Non-Cash Adjustments | $127.3M | $117.0M | $108.5M | $190.4M |
| Working Capital Changes | $-813.0K | $-9.2M | $-1.2M | $9.7M |
| Cash from Operations | $255.9M | $271.1M | $276.3M | $299.5M |
| Capital Expenditures | $31.4M | $46.3M | $16.8M | $29.7M |
| Cash from Investing | $-859.6M | $24.3M | $-59.7M | $-675.3M |
| Dividends Paid | $181.2M | $207.5M | $216.8M | $218.8M |
| Cash from Financing | $636.0M | $-334.8M | $-221.2M | $393.4M |
| FX Effect | $0 | $0 | $0 | $0 |
| Net Change in Cash | $32.3M | $-39.4M | $-4.6M | $17.6M |
| Beginning Cash | $27.8M | $60.0M | $20.6M | $16.0M |
| Ending Cash | $60.0M | $20.6M | $16.0M | $33.6M |
Frequently Asked Questions
How does Broadstone Net Lease, Inc. make money?
The company's portfolio is categorized into retail, automotive, medical office, industrial/logistics, and hospitality segments, each contributing stable recurring rental revenue.
What are the main risks for BNL?
Primary risks include potential economic downturns affecting tenant default rates, rising interest rates impacting the cost of new debt financing, regulatory changes affecting REIT tax status or dividend requirements, and significant exposure to refinancing risk as large portions of the portfolio mature over time.
What is BNL's competitive advantage?
Broadstone benefits from a highly diversified geographic footprint across all 50 states reducing concentration risk, a tenant mix focused on essential services with strong credit profiles, and a disciplined capital allocation strategy that balances organic growth with opportunistic acquisitions.
Related Companies
Not financial advice. All content is for informational purposes only. Data may contain errors. Consult a qualified financial advisor before making investment decisions.