Broadstone Net Lease, Inc. (BNL)

Income Statement (Annual)

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Year	2021	2020	2019	2018	2017	2016	2015	2014
Revenue	382.88	321.64	298.82	237.48	181.56	142.87	98.09	68.15
Revenue Growth (YoY)	19.04%	7.64%	25.83%	30.80%	27.08%	45.66%	43.92%	-
Cost of Revenue	150.56	153.9	154.93	119.85	88.51	65.12	42.51	27.73
Gross Profit	232.32	167.74	143.89	117.63	93.05	77.75	55.58	40.42
Selling, General & Admin	36.37	27.99	5.46	6.16	4.94	2.79	3.12	1.93
Other Operating Expenses	28.21	19.08	3.45	2.06	2.61	11.33	10.08	6.5
Operating Expenses	64.57	47.07	8.91	8.22	7.55	14.12	13.19	8.42
Operating Income	167.75	120.67	134.98	109.4	85.51	63.64	42.38	32
Interest Expense / Income	64.15	76.14	72.53	52.86	34.75	29.96	22.61	18.06
Other Expense / Income	-0.47	-7.59	-19.36	-13.68	-4.67	-2.68	0.49	-1.83
Pretax Income	104.07	52.12	81.81	70.23	55.42	36.35	19.29	15.78
Income Tax	1.64	0.94	2.42	0.86	0.62	0	0	0
Net Income	102.43	51.18	79.39	69.38	54.8	36.35	19.29	15.78
Net Income Common	102.43	51.18	79.39	69.38	54.8	36.35	19.29	15.78
Net Income Growth	100.13%	-35.53%	14.44%	26.60%	50.74%	88.49%	22.26%	-
Shares Outstanding (Basic)	153	117	96	81	68	53	36	24
Shares Outstanding (Diluted)	164	129	103	88	74	58	39	27
Shares Change	27.31%	25.21%	17.37%	18.01%	27.20%	49.93%	46.69%	-
EPS (Basic)	0.67	0.44	0.83	0.86	0.80	0.69	0.54	0.65
EPS (Diluted)	0.67	0.44	0.83	0.86	0.80	0.69	0.54	0.65
EPS Growth	52.27%	-46.99%	-3.49%	7.23%	16.23%	28.49%	-17.00%	-
Free Cash Flow Per Share	-2.20	1.28	-7.13	-4.95	-7.52	-7.60	-12.40	-6.63
Dividend Per Share	1.025	0.250	-	-	-	-	-	-
Dividend Growth	310.00%	-	-	-	-	-	-	-
Gross Margin	60.68%	52.15%	48.15%	49.53%	51.25%	54.42%	56.66%	59.31%
Operating Margin	43.81%	37.52%	45.17%	46.07%	47.09%	44.54%	43.21%	46.96%
Profit Margin	26.75%	15.91%	26.57%	29.21%	30.18%	25.45%	19.66%	23.15%
Free Cash Flow Margin	-88.11%	46.53%	-229.02%	-168.84%	-283.04%	-280.30%	-454.53%	-237.28%
Effective Tax Rate	1.58%	1.80%	2.95%	1.22%	1.13%	0.00%	0.00%	0.00%
EBITDA	297.1	259.83	259.75	206.78	152.93	112.16	70.71	53.03
EBITDA Margin	77.60%	80.78%	86.93%	87.07%	84.23%	78.50%	72.09%	77.81%
Depreciation & Amortization	128.89	131.57	105.41	83.69	62.76	45.84	28.82	19.2
EBIT	168.22	128.26	154.34	123.09	90.17	66.32	41.89	33.83
EBIT Margin	43.94%	39.88%	51.65%	51.83%	49.66%	46.42%	42.71%	49.64%

Source: Financials are provided by Nasdaq Data Link and sourced from the audited annual (10-K) and quarterly (10-Q) reports submitted to the Securities and Exchange Commission (SEC).