EX-99.2
Exhibit 99.2toneet Lease, Inc. (NYSE: BNL) is a Real Estate Investment Trust (REIT) that acquires, owns, and manages single-tenant commercial real estate properties that are net leased on a long-term basis to a diversified group of tenants. www.broadstone.com BROADSTONE NET LEASE, INC. | www.broadstone.com | © 2025 Broadstone Net Lease, LLC. All rights reserved. 2
Table of Contents
|
|
|
Section |
Page |
 

|
About the Data |
3 |
Company Overview |
4 |
Quarterly Financial Summary |
5 |
Balance Sheet |
6 |
Income Statement Summary |
7 |
Funds From Operations (FFO), Core Funds From Operations (Core FFO), and Adjusted Funds From Operations (AFFO) |
8 |
Lease Revenues Detail |
9 |
Capital Structure |
10 |
Equity Rollforward |
11 |
Debt Outstanding |
12 |
Interest Rate Swaps |
13 |
EBITDA, EBITDAre, and Other Non-GAAP Operating Measures |
14 |
Net Debt Metrics & Covenants |
15 |
Debt & Swap Maturities |
16 |
Investment Activity |
17 |
Transitional Capital & Built-to-Suit Development Projects |
18 |
Dispositions & Portfolio at a Glance: Key Metrics |
19 |
Diversification: Tenants and Brands |
20-23 |
Diversification: Property Type |
24-25 |
Key Statistics by Property Type |
26 |
Diversification: Tenant Industry |
27 |
Diversification: Geography |
28 |
Lease Expirations |
29 |
Portfolio Occupancy |
30 |
Definitions and Explanations |
31-32 |
|
|
|
|
|
|
|
|
About the Data
This data and other information described herein are as of and for the three months ended March 31, 2025 unless otherwise indicated. Future performance may not be consistent with past performance and is subject to change and inherent risks and uncertainties. This information should be read in conjunction with Broadstone Net Lease, Inc.’s Annual Report on Form 10-K for the year ended December 31, 2024, including the financial statements and the management’s discussion and analysis of financial condition and results of operations sections.
Forward Looking Statements
Information set forth herein contains forward-looking statements, which reflect our current views regarding our business, financial performance, growth prospects and strategies, market opportunities, and market trends. Forward-looking statements include all statements that are not historical facts. In some cases, you can identify these forward-looking statements by the use of words such as “outlook,” “believes,” “expects,” “potential,” “continues,” “may,” “will,” “should,” “could,” “would be,” “seeks,” “approximately,” “projects,” “predicts,” “intends,” “plans,” “estimates,” “anticipates,” or the negative version of these words or other comparable words. All of the forward-looking statements herein are subject to various risks and uncertainties. Assumptions relating to the foregoing involve judgments with respect to, among other things, future economic, competitive and market conditions, and future business decisions, all of which are difficult or impossible to predict accurately and many of which are beyond our control. Although we believe that the expectations reflected in such forward-looking statements are based on reasonable assumptions, our actual results, performance, and achievements could differ materially from those expressed in or by the forward-looking statements and may be affected by a variety of risks and other factors. Accordingly, there are or will be important factors that could cause actual outcomes or results to differ materially from such forward-looking statements. These factors include, but are not limited to, risks and uncertainties related to general economic conditions, including but not limited to increases in the rate of inflation and/or interest rates, local real estate conditions, tenant financial health, and property acquisitions and the timing of these investments and acquisitions. These and other risks, assumptions, and uncertainties are described in our filings with the SEC, which are available on the SEC’s website at www.sec.gov.
You are cautioned not to place undue reliance on any forward-looking statements included herein. All forward-looking statements are made as of the date of this document and the risk that actual results, performance, and achievements will differ materially from the expectations expressed or referenced herein will increase with the passage of time. We undertake no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments, or otherwise, except as required by law.
IP Disclaimer
This document contains references to copyrights, trademarks, trade names, and service marks that belong to other companies. Broadstone Net Lease is not affiliated or associated with, and is not endorsed by and does not endorse, such companies or their products or services.
Company Overview
BROADSTONE NET LEASE, INC. | www.broadstone.com | © 2025 Broadstone Net Lease, LLC. All rights reserved. 3 Broadstone Net Lease, Inc. (NYSE:BNL) (the “Company”, “BNL”, “us”, “our”, and “we”) is an industrial-focused, diversified net lease real estate investment trust (“REIT”) that invests in primarily single-tenant commercial real estate properties that are net leased on a long-term basis to a diversified group of tenants. We primarily, and selectively, invest in real estate across industrial and retail property types. We target properties with credit worthy tenants in industries characterized by positive business drivers and trends, where the properties are an integral part of the tenants’ businesses and there are opportunities to secure long-term net leases. Through long-term net leases, our tenants are able to retain operational control of their strategically important locations, while allocating their debt and equity capital to fund core business operations rather than real estate ownership.
|
|
|
Executive Team John D. Moragne
Chief Executive Officer and Member, Board of Directors
Ryan M. Albano
President and Chief Operating Officer
Kevin M. Fennell
Executive Vice President, Chief Financial Officer and Treasurer
John D. Callan, Jr.
Senior Vice President, General Counsel, and Secretary
Michael B. Caruso
Senior Vice President, Underwriting & Strategy
Will D. Garner
Senior Vice President, Acquisitions
Jennie L. O’Brien
Senior Vice President and Chief Accounting Officer
Molly Kelly Wiegel
Senior Vice President, Human Resources & Administration
|
|
Board of Directors Laurie A. Hawkes
Chairman of the Board
John D. Moragne
Chief Executive Officer
Denise Brooks-Williams
Michael A. Coke
Jessica Duran
Laura Felice
Richard Imperiale
David M. Jacobstein
Shekar Narasimhan
Joseph Saffire
James H. Watters
|
|
|
Company Contact Information Brent Maedl Director, Corporate Finance & Investor Relations
brent.maedl@broadstone.com
585-382-8507
Transfer AgentComputershare Trust Company, N.A.
150 Royall Street
Canton, Massachusetts 02021
800-736-3001
|
|
BROADSTONE NET LEASE, INC. | www.broadstone.com | © 2025 Broadstone Net Lease, LLC. All rights reserved. 4
Quarterly Financial Summary
(unaudited, dollars in thousands except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q1 2025 |
|
|
Q4 2024 |
|
|
Q3 2024 |
|
|
Q2 2024 |
|
|
Q1 2024 |
|
Financial Summary |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment in rental property |
|
$ |
5,032,276 |
|
|
$ |
4,994,057 |
|
|
$ |
5,018,626 |
|
|
$ |
4,840,961 |
|
|
$ |
4,666,969 |
|
Less accumulated depreciation |
|
|
(694,990 |
) |
|
|
(672,478 |
) |
|
|
(644,214 |
) |
|
|
(627,871 |
) |
|
|
(606,225 |
) |
Property under development |
|
|
35,492 |
|
|
|
18,784 |
|
|
|
— |
|
|
|
165,014 |
|
|
|
133,064 |
|
Investment in rental property, net |
|
|
4,372,778 |
|
|
|
4,340,363 |
|
|
|
4,374,412 |
|
|
|
4,378,104 |
|
|
|
4,193,808 |
|
Cash and cash equivalents |
|
|
9,605 |
|
|
|
14,845 |
|
|
|
8,999 |
|
|
|
18,282 |
|
|
|
221,740 |
|
Restricted cash |
|
|
1,428 |
|
|
|
1,148 |
|
|
|
2,219 |
|
|
|
1,614 |
|
|
|
1,038 |
|
Total assets |
|
|
5,237,186 |
|
|
|
5,216,417 |
|
|
|
5,263,286 |
|
|
|
5,264,557 |
|
|
|
5,269,655 |
|
Unsecured revolving credit facility |
|
|
174,122 |
|
|
|
93,014 |
|
|
|
125,482 |
|
|
|
79,096 |
|
|
|
73,820 |
|
Mortgages, net |
|
|
76,260 |
|
|
|
76,846 |
|
|
|
77,416 |
|
|
|
77,970 |
|
|
|
78,517 |
|
Unsecured term loans, net |
|
|
893,505 |
|
|
|
897,201 |
|
|
|
896,887 |
|
|
|
896,574 |
|
|
|
896,260 |
|
Senior unsecured notes, net |
|
|
846,252 |
|
|
|
846,064 |
|
|
|
845,875 |
|
|
|
845,687 |
|
|
|
845,498 |
|
Total liabilities |
|
|
2,156,372 |
|
|
|
2,074,993 |
|
|
|
2,124,927 |
|
|
|
2,067,147 |
|
|
|
2,051,951 |
|
Total Broadstone Net Lease, Inc. equity |
|
|
2,949,734 |
|
|
|
3,003,745 |
|
|
|
2,999,074 |
|
|
|
3,054,802 |
|
|
|
3,073,622 |
|
Total equity (book value) |
|
|
3,080,814 |
|
|
|
3,141,424 |
|
|
|
3,138,359 |
|
|
|
3,197,410 |
|
|
|
3,217,704 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
|
108,690 |
|
|
|
112,130 |
|
|
|
108,397 |
|
|
|
105,907 |
|
|
|
105,366 |
|
General and administrative - other |
|
|
7,525 |
|
|
|
7,951 |
|
|
|
6,893 |
|
|
|
7,831 |
|
|
|
7,957 |
|
Stock based compensation |
|
|
2,147 |
|
|
|
1,977 |
|
|
|
1,829 |
|
|
|
2,073 |
|
|
|
1,475 |
|
General and administrative |
|
|
9,672 |
|
|
|
9,928 |
|
|
|
8,722 |
|
|
|
9,904 |
|
|
|
9,432 |
|
Total operating expenses |
|
|
70,785 |
|
|
|
77,369 |
|
|
|
54,811 |
|
|
|
56,463 |
|
|
|
79,264 |
|
Interest expense |
|
|
20,074 |
|
|
|
19,564 |
|
|
|
18,178 |
|
|
|
17,757 |
|
|
|
18,578 |
|
Net income |
|
|
17,493 |
|
|
|
27,607 |
|
|
|
37,268 |
|
|
|
35,937 |
|
|
|
68,177 |
|
Net earnings per common share, diluted |
|
$ |
0.09 |
|
|
$ |
0.14 |
|
|
$ |
0.19 |
|
|
$ |
0.19 |
|
|
$ |
0.35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO |
|
|
72,627 |
|
|
|
80,003 |
|
|
|
73,818 |
|
|
|
73,725 |
|
|
|
73,135 |
|
FFO per share, diluted |
|
$ |
0.37 |
|
|
$ |
0.41 |
|
|
$ |
0.37 |
|
|
$ |
0.37 |
|
|
$ |
0.37 |
|
Core FFO |
|
|
75,280 |
|
|
|
74,427 |
|
|
|
73,971 |
|
|
|
73,001 |
|
|
|
74,072 |
|
Core FFO per share, diluted |
|
$ |
0.38 |
|
|
$ |
0.38 |
|
|
$ |
0.37 |
|
|
$ |
0.37 |
|
|
$ |
0.38 |
|
AFFO |
|
|
71,812 |
|
|
|
70,532 |
|
|
|
70,185 |
|
|
|
70,401 |
|
|
|
70,873 |
|
AFFO per share, diluted |
|
$ |
0.36 |
|
|
$ |
0.36 |
|
|
$ |
0.35 |
|
|
$ |
0.36 |
|
|
$ |
0.36 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
71,459 |
|
|
|
63,911 |
|
|
|
67,303 |
|
|
|
74,172 |
|
|
|
70,867 |
|
Capital expenditures and improvements |
|
|
1,106 |
|
|
|
2,205 |
|
|
|
1,180 |
|
|
|
134 |
|
|
|
132 |
|
Capital expenditures and improvements - revenue generating |
|
|
13,242 |
|
|
|
3,755 |
|
|
|
6,351 |
|
|
|
38 |
|
|
|
3,000 |
|
Net cash (used in) provided by investing activities |
|
|
(85,335 |
) |
|
|
27,338 |
|
|
|
(65,618 |
) |
|
|
(225,708 |
) |
|
|
204,285 |
|
Net cash provided by (used in) financing activities |
|
|
8,916 |
|
|
|
(86,474 |
) |
|
|
(10,363 |
) |
|
|
(51,346 |
) |
|
|
(73,006 |
) |
Distributions declared |
|
|
58,874 |
|
|
|
57,209 |
|
|
|
56,354 |
|
|
|
57,710 |
|
|
|
57,292 |
|
Distributions declared per diluted share |
|
$ |
0.290 |
|
|
$ |
0.290 |
|
|
$ |
0.290 |
|
|
$ |
0.290 |
|
|
$ |
0.285 |
|
BROADSTONE NET LEASE, INC. | www.broadstone.com | © 2025 Broadstone Net Lease, LLC. All rights reserved. 5
Balance Sheet
(unaudited, in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2025 |
|
|
December 31, 2024 |
|
|
September 30, 2024 |
|
|
June 30, 2024 |
|
|
March 31, 2024 |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounted for using the operating method: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land |
|
$ |
780,817 |
|
|
$ |
778,826 |
|
|
$ |
784,545 |
|
|
$ |
773,224 |
|
|
$ |
724,199 |
|
Land improvements |
|
|
360,197 |
|
|
|
357,142 |
|
|
|
357,090 |
|
|
|
324,138 |
|
|
|
316,170 |
|
Buildings and improvements |
|
|
3,848,623 |
|
|
|
3,815,521 |
|
|
|
3,834,310 |
|
|
|
3,708,366 |
|
|
|
3,591,260 |
|
Equipment |
|
|
16,070 |
|
|
|
15,843 |
|
|
|
15,824 |
|
|
|
8,248 |
|
|
|
8,247 |
|
Total accounted for using the operating method |
|
|
5,005,707 |
|
|
|
4,967,332 |
|
|
|
4,991,769 |
|
|
|
4,813,976 |
|
|
|
4,639,876 |
|
Less accumulated depreciation |
|
|
(694,990 |
) |
|
|
(672,478 |
) |
|
|
(644,214 |
) |
|
|
(627,871 |
) |
|
|
(606,225 |
) |
Accounted for using the operating method, net |
|
|
4,310,717 |
|
|
|
4,294,854 |
|
|
|
4,347,555 |
|
|
|
4,186,105 |
|
|
|
4,033,651 |
|
Accounted for using the direct financing method |
|
|
25,999 |
|
|
|
26,154 |
|
|
|
26,285 |
|
|
|
26,413 |
|
|
|
26,522 |
|
Accounted for using the sales-type method |
|
|
570 |
|
|
|
571 |
|
|
|
572 |
|
|
|
572 |
|
|
|
571 |
|
Property under development |
|
|
35,492 |
|
|
|
18,784 |
|
|
|
— |
|
|
|
165,014 |
|
|
|
133,064 |
|
Investment in rental property, net |
|
|
4,372,778 |
|
|
|
4,340,363 |
|
|
|
4,374,412 |
|
|
|
4,378,104 |
|
|
|
4,193,808 |
|
Investment in rental property and intangible lease assets held for sale, net |
|
|
— |
|
|
|
— |
|
|
|
38,779 |
|
|
|
— |
|
|
|
— |
|
Cash and cash equivalents |
|
|
9,605 |
|
|
|
14,845 |
|
|
|
8,999 |
|
|
|
18,282 |
|
|
|
221,740 |
|
Accrued rental income |
|
|
166,436 |
|
|
|
162,717 |
|
|
|
158,350 |
|
|
|
153,551 |
|
|
|
149,203 |
|
Tenant and other receivables, net |
|
|
2,581 |
|
|
|
3,281 |
|
|
|
2,124 |
|
|
|
2,604 |
|
|
|
836 |
|
Prepaid expenses and other assets |
|
|
52,260 |
|
|
|
41,584 |
|
|
|
36,230 |
|
|
|
33,255 |
|
|
|
33,149 |
|
Interest rate swap, assets |
|
|
29,681 |
|
|
|
46,220 |
|
|
|
27,812 |
|
|
|
56,444 |
|
|
|
57,900 |
|
Goodwill |
|
|
339,769 |
|
|
|
339,769 |
|
|
|
339,769 |
|
|
|
339,769 |
|
|
|
339,769 |
|
Intangible lease assets, net |
|
|
264,076 |
|
|
|
267,638 |
|
|
|
276,811 |
|
|
|
282,548 |
|
|
|
273,250 |
|
Total assets |
|
$ |
5,237,186 |
|
|
$ |
5,216,417 |
|
|
$ |
5,263,286 |
|
|
$ |
5,264,557 |
|
|
$ |
5,269,655 |
|
Liabilities and equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unsecured revolving credit facility |
|
$ |
174,122 |
|
|
$ |
93,014 |
|
|
$ |
125,482 |
|
|
$ |
79,096 |
|
|
$ |
73,820 |
|
Mortgages, net |
|
|
76,260 |
|
|
|
76,846 |
|
|
|
77,416 |
|
|
|
77,970 |
|
|
|
78,517 |
|
Unsecured term loans, net |
|
|
893,505 |
|
|
|
897,201 |
|
|
|
896,887 |
|
|
|
896,574 |
|
|
|
896,260 |
|
Senior unsecured notes, net |
|
|
846,252 |
|
|
|
846,064 |
|
|
|
845,875 |
|
|
|
845,687 |
|
|
|
845,498 |
|
Interest rate swap, liabilities |
|
|
3,353 |
|
|
|
— |
|
|
|
13,050 |
|
|
|
— |
|
|
|
— |
|
Accounts payable and other liabilities |
|
|
48,424 |
|
|
|
48,983 |
|
|
|
47,651 |
|
|
|
42,635 |
|
|
|
40,655 |
|
Dividends payable |
|
|
58,220 |
|
|
|
58,317 |
|
|
|
58,163 |
|
|
|
58,028 |
|
|
|
56,871 |
|
Accrued interest payable |
|
|
9,399 |
|
|
|
5,837 |
|
|
|
9,642 |
|
|
|
14,033 |
|
|
|
9,377 |
|
Intangible lease liabilities, net |
|
|
46,837 |
|
|
|
48,731 |
|
|
|
50,761 |
|
|
|
53,124 |
|
|
|
50,953 |
|
Total liabilities |
|
|
2,156,372 |
|
|
|
2,074,993 |
|
|
|
2,124,927 |
|
|
|
2,067,147 |
|
|
|
2,051,951 |
|
Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Broadstone Net Lease, Inc. equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock, $0.001 par value |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Common stock, $0.00025 par value |
|
|
47 |
|
|
|
47 |
|
|
|
47 |
|
|
|
47 |
|
|
|
47 |
|
Additional paid-in capital |
|
|
3,456,041 |
|
|
|
3,450,584 |
|
|
|
3,450,116 |
|
|
|
3,444,265 |
|
|
|
3,446,910 |
|
Cumulative distributions in excess of retained earnings |
|
|
(536,074 |
) |
|
|
(496,543 |
) |
|
|
(467,922 |
) |
|
|
(449,893 |
) |
|
|
(430,169 |
) |
Accumulated other comprehensive income |
|
|
29,720 |
|
|
|
49,657 |
|
|
|
16,833 |
|
|
|
60,383 |
|
|
|
56,834 |
|
Total Broadstone Net Lease, Inc. equity |
|
|
2,949,734 |
|
|
|
3,003,745 |
|
|
|
2,999,074 |
|
|
|
3,054,802 |
|
|
|
3,073,622 |
|
Non-controlling interests |
|
|
131,080 |
|
|
|
137,679 |
|
|
|
139,285 |
|
|
|
142,608 |
|
|
|
144,082 |
|
Total equity |
|
|
3,080,814 |
|
|
|
3,141,424 |
|
|
|
3,138,359 |
|
|
|
3,197,410 |
|
|
|
3,217,704 |
|
Total liabilities and equity |
|
$ |
5,237,186 |
|
|
$ |
5,216,417 |
|
|
$ |
5,263,286 |
|
|
$ |
5,264,557 |
|
|
$ |
5,269,655 |
|
BROADSTONE NET LEASE, INC. | www.broadstone.com | © 2025 Broadstone Net Lease, LLC. All rights reserved. 6
Income Statement Summary
(unaudited, in thousands except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
March 31, 2025 |
|
|
December 31, 2024 |
|
|
September 30, 2024 |
|
|
June 30, 2024 |
|
|
March 31, 2024 |
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lease revenues, net |
|
$ |
108,690 |
|
|
$ |
112,130 |
|
|
$ |
108,397 |
|
|
$ |
105,907 |
|
|
$ |
105,366 |
|
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
39,497 |
|
|
|
42,987 |
|
|
|
38,016 |
|
|
|
37,404 |
|
|
|
37,772 |
|
Property and operating expense |
|
|
5,488 |
|
|
|
6,764 |
|
|
|
7,014 |
|
|
|
5,303 |
|
|
|
5,660 |
|
General and administrative |
|
|
9,672 |
|
|
|
9,928 |
|
|
|
8,722 |
|
|
|
9,904 |
|
|
|
9,432 |
|
Provision for impairment of investment in rental properties |
|
|
16,128 |
|
|
|
17,690 |
|
|
|
1,059 |
|
|
|
3,852 |
|
|
|
26,400 |
|
Total operating expenses |
|
|
70,785 |
|
|
|
77,369 |
|
|
|
54,811 |
|
|
|
56,463 |
|
|
|
79,264 |
|
Other income (expenses) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
99 |
|
|
|
42 |
|
|
|
70 |
|
|
|
649 |
|
|
|
233 |
|
Interest expense |
|
|
(20,074 |
) |
|
|
(19,564 |
) |
|
|
(18,178 |
) |
|
|
(17,757 |
) |
|
|
(18,578 |
) |
Gain on sale of real estate |
|
|
405 |
|
|
|
8,196 |
|
|
|
2,441 |
|
|
|
3,384 |
|
|
|
59,132 |
|
Income taxes |
|
|
(355 |
) |
|
|
(527 |
) |
|
|
291 |
|
|
|
(531 |
) |
|
|
(408 |
) |
Other (expenses) income |
|
|
(487 |
) |
|
|
4,699 |
|
|
|
(942 |
) |
|
|
748 |
|
|
|
1,696 |
|
Net income |
|
|
17,493 |
|
|
|
27,607 |
|
|
|
37,268 |
|
|
|
35,937 |
|
|
|
68,177 |
|
Net income attributable to non-controlling interests |
|
|
(750 |
) |
|
|
(1,217 |
) |
|
|
(1,660 |
) |
|
|
(608 |
) |
|
|
(3,063 |
) |
Net income attributable to Broadstone Net Lease, Inc. |
|
$ |
16,743 |
|
|
$ |
26,390 |
|
|
$ |
35,608 |
|
|
$ |
35,329 |
|
|
$ |
65,114 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic (a) |
|
|
187,865 |
|
|
|
187,592 |
|
|
|
187,496 |
|
|
|
187,436 |
|
|
|
187,290 |
|
Diluted (a) |
|
|
196,898 |
|
|
|
196,697 |
|
|
|
196,932 |
|
|
|
196,470 |
|
|
|
196,417 |
|
Net earnings per common share (b) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted |
|
$ |
0.09 |
|
|
$ |
0.14 |
|
|
$ |
0.19 |
|
|
$ |
0.19 |
|
|
$ |
0.35 |
|
(a)
Excludes 1,016,888 weighted average shares of unvested restricted common stock for the three months ended March 31, 2025.
(b)
Excludes $0.3 million from the numerator for the three months ended March 31, 2025, related to dividends declared on shares of unvested restricted common stock.
BROADSTONE NET LEASE, INC. | www.broadstone.com | © 2025 Broadstone Net Lease, LLC. All rights reserved. 7 Funds From Operations (FFO), Core Funds From Operations (Core FFO), and Adjusted Funds From Operations (AFFO) (unaudited, in thousands except per share data) Three Months Ended March 31, 2025 December 31, 2024 September 30, 2024 June 30, 2024 March 31, 2024 Net income $ 17,493 $ 27,607 $ 37,268 $ 35,937 $ 68,177 Real property depreciation and amortization 39,411 42,902 37,932 37,320 37,690 Gain on sale of real estate (405 ) (8,196 ) (2,441 ) (3,384 ) (59,132 ) Provision for impairment of investment in rental properties 16,128 17,690 1,059 3,852 26,400 FFO $ 72,627 $ 80,003 $ 73,818 $ 73,725 $ 73,135 Net write-offs of accrued rental income 2,228 120 — — 2,556 Other non-core income from real estate transactions (63 ) (1,183 ) (887 ) — — Cost of debt extinguishment 165 — — — — Severance and employee transition costs 1 187 98 24 77 Other (income) expenses (a) 322 (4,700 ) 942 (748 ) (1,696 ) Core FFO $ 75,280 $ 74,427 $ 73,971 $ 73,001 $ 74,072 Straight-line rent adjustment (5,907 ) (6,312 ) (5,309 ) (5,051 ) (4,980 ) Adjustment to provision for credit losses — — — (17 ) — Amortization of debt issuance costs 1,237 983 983 983 983 Non-capitalized transaction costs 117 299 25 445 182 Realized gain or loss on interest rate swaps and other non-cash interest expense 2 (6 ) (5 ) 62 159 Amortization of lease intangibles (1,064 ) (991 ) (1,309 ) (1,095 ) (1,018 ) Stock-based compensation 2,147 1,977 1,829 2,073 1,475 Deferred taxes — 155 — — — AFFO $ 71,812 $ 70,532 $ 70,185 $ 70,401 $ 70,873 Diluted weighted average shares outstanding (b) 196,898 196,697 196,932 196,470 196,417 Net earnings per diluted share (c) $ 0.09 $ 0.14 $ 0.19 $ 0.19 $ 0.35 FFO per diluted share (c) 0.37 0.41 0.37 0.37 0.37 Core FFO per diluted share (c) 0.38 0.38 0.37 0.37 0.38 AFFO per diluted share (c) 0.36 0.36 0.35 0.36 0.36 (a) Amount includes $0.3 million of unrealized and realized foreign exchange loss for the three months ended March 31, 2025, primarily associated with our Canadian dollar denominated revolver borrowings. (b) Excludes 1,016,888 weighted average shares of unvested restricted common stock for the three months ended March 31, 2025. (c) Excludes $0.3 million from the numerator for the three months ended March 31, 2025, related to dividends declared on shares of unvested restricted common stock.
BROADSTONE NET LEASE, INC. | www.broadstone.com | © 2025 Broadstone Net Lease, LLC. All rights reserved. 8
Lease Revenues Detail
(unaudited, in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
March 31, 2025 |
|
|
December 31, 2024 |
|
|
September 30, 2024 |
|
|
June 30, 2024 |
|
|
March 31, 2024 |
|
Contractual rental amounts billed for operating leases |
|
$ |
99,314 |
|
|
$ |
98,193 |
|
|
$ |
96,596 |
|
|
$ |
95,736 |
|
|
$ |
97,549 |
|
Adjustment to recognize contractual operating lease billings on a straight- line basis |
|
|
6,064 |
|
|
|
6,444 |
|
|
|
5,438 |
|
|
|
5,177 |
|
|
|
5,104 |
|
Net write-offs of accrued rental income |
|
|
(2,228 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2,556 |
) |
Variable rental amounts earned |
|
|
680 |
|
|
|
1,098 |
|
|
|
644 |
|
|
|
659 |
|
|
|
598 |
|
Earned income from direct financing leases |
|
|
682 |
|
|
|
686 |
|
|
|
691 |
|
|
|
689 |
|
|
|
682 |
|
Interest income from sales-type leases |
|
|
14 |
|
|
|
15 |
|
|
|
14 |
|
|
|
15 |
|
|
|
14 |
|
Operating expenses billed to tenants |
|
|
4,944 |
|
|
|
5,400 |
|
|
|
5,537 |
|
|
|
4,651 |
|
|
|
5,105 |
|
Other income from real estate transactions |
|
|
77 |
|
|
|
1,054 |
|
|
|
907 |
|
|
|
12 |
|
|
|
66 |
|
Adjustment to revenue recognized for uncollectible rental amounts billed, net |
|
|
(857 |
) |
|
|
(760 |
) |
|
|
(1,430 |
) |
|
|
(1,032 |
) |
|
|
(1,196 |
) |
Total Lease revenues, net |
|
$ |
108,690 |
|
|
$ |
112,130 |
|
|
$ |
108,397 |
|
|
$ |
105,907 |
|
|
$ |
105,366 |
|
BROADSTONE NET LEASE, INC. | www.broadstone.com | © 2025 Broadstone Net Lease, LLC. All rights reserved. 9
Capital Structure
(in thousands, except per share data)

|
|
|
|
|
EQUITY |
|
|
|
Shares of Common Stock |
|
|
189,073 |
|
OP Units |
|
|
8,402 |
|
Common Stock & OP Units |
|
|
197,475 |
|
Price Per Share / Unit at March 31, 2025 |
|
$ |
17.04 |
|
IMPLIED EQUITY MARKET CAPITALIZATION |
|
$ |
3,364,972 |
|
% of Total Capitalization |
|
|
62.8 |
% |
DEBT |
|
|
|
Unsecured Revolving Credit Facility - 2026 |
|
$ |
174,122 |
|
Unsecured Term Loans |
|
|
900,000 |
|
Unsecured Term Loan - 2027 |
|
|
200,000 |
|
Unsecured Term Loan - 2028 |
|
|
400,000 |
|
Unsecured Term Loan - 2029 |
|
|
300,000 |
|
Senior Unsecured Notes |
|
|
850,000 |
|
Senior Unsecured Notes - 2027 |
|
|
150,000 |
|
Senior Unsecured Notes - 2028 |
|
|
225,000 |
|
Senior Unsecured Notes - 2030 |
|
|
100,000 |
|
Senior Unsecured Public Notes - 2031 |
|
|
375,000 |
|
Mortgage Debt - Various |
|
|
76,317 |
|
TOTAL DEBT |
|
$ |
2,000,439 |
|
% of Total Capitalization |
|
|
37.2 |
% |
Floating Rate Debt % |
|
|
1.5 |
% |
Fixed Rate Debt % |
|
|
98.5 |
% |
Secured Debt % |
|
|
3.8 |
% |
Unsecured Debt % |
|
|
96.2 |
% |
|
|
|
|
Total Capitalization |
|
$ |
5,365,411 |
|
Less: Cash and Cash Equivalents |
|
|
(9,605 |
) |
Enterprise Value |
|
$ |
5,355,806 |
|
BROADSTONE NET LEASE, INC. | www.broadstone.com | © 2025 Broadstone Net Lease, LLC. All rights reserved. 10
Equity Rollforward
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares of Common Stock |
|
|
OP Units |
|
|
Total Diluted Shares |
|
Balance, January 1, 2025 |
|
|
|
188,626 |
|
|
|
8,646 |
|
|
|
197,272 |
|
Grants of restricted stock awards - employees |
|
|
|
292 |
|
|
|
— |
|
|
|
292 |
|
Retirement of common shares under equity incentive plan |
|
|
|
(86 |
) |
|
|
— |
|
|
|
(86 |
) |
Forfeiture of restricted stock awards |
|
|
|
(3 |
) |
|
|
— |
|
|
|
(3 |
) |
OP unit conversion |
|
|
|
244 |
|
|
|
(244 |
) |
|
|
— |
|
Balance, March 31, 2025 |
|
|
|
189,073 |
|
|
|
8,402 |
|
|
|
197,475 |
|
BROADSTONE NET LEASE, INC. | www.broadstone.com | © 2025 Broadstone Net Lease, LLC. All rights reserved. 11
Debt Outstanding
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
December 31, |
|
|
|
|
|
|
|
2025 |
|
|
2024 |
|
|
Interest Rate |
|
Maturity Date |
Unsecured revolving credit facility |
$ |
174,122 |
|
|
$ |
93,014 |
|
|
Applicable reference rate + 0.85% (a) |
|
Mar. 2029 (d) |
Unsecured term loans: |
|
|
|
|
|
|
|
|
|
|
2026 Unsecured Term Loan |
|
|
— |
|
|
|
400,000 |
|
|
one-month adjusted SOFR + 1.00% (b) |
|
Feb. 2026 (e) |
2027 Unsecured Term Loan |
|
|
200,000 |
|
|
|
200,000 |
|
|
daily simple adjusted SOFR + 0.95% (c) |
|
Aug. 2027 |
2028 Unsecured Term Loan |
|
|
400,000 |
|
|
|
— |
|
|
one-month adjusted SOFR + 0.95% (b) |
|
Mar. 2028 (f) |
2029 Unsecured Term Loan |
|
|
300,000 |
|
|
|
300,000 |
|
|
daily simple adjusted SOFR + 1.25% (c) |
|
Aug. 2029 |
Total unsecured term loans |
|
|
900,000 |
|
|
|
900,000 |
|
|
|
|
|
Unamortized debt issuance costs, net |
|
|
(6,495 |
) |
|
|
(2,799 |
) |
|
|
|
|
Total unsecured term loans, net |
|
|
893,505 |
|
|
|
897,201 |
|
|
|
|
|
Senior unsecured notes: |
|
|
|
|
|
|
|
|
|
|
2027 Senior Unsecured Notes - Series A |
|
150,000 |
|
|
|
150,000 |
|
|
4.84% |
|
Apr. 2027 |
2028 Senior Unsecured Notes - Series B |
|
225,000 |
|
|
|
225,000 |
|
|
5.09% |
|
Jul. 2028 |
2030 Senior Unsecured Notes - Series C |
|
100,000 |
|
|
|
100,000 |
|
|
5.19% |
|
Jul. 2030 |
2031 Senior Unsecured Public Notes |
|
|
375,000 |
|
|
|
375,000 |
|
|
2.60% |
|
Sep. 2031 |
Total senior unsecured notes |
|
|
850,000 |
|
|
|
850,000 |
|
|
|
|
|
Unamortized debt issuance costs and original issuance discount, net |
|
|
(3,748 |
) |
|
|
(3,936 |
) |
|
|
|
|
Total senior unsecured notes, net |
|
|
846,252 |
|
|
|
846,064 |
|
|
|
|
|
Total unsecured debt, net |
|
$ |
1,913,879 |
|
|
$ |
1,836,279 |
|
|
|
|
|
(a)
At March 31, 2025 and December 31, 2024, a balance of $104.3 million and $23.5 million, respectively, was subject to daily simple SOFR. The remaining balance of $100.0 million CAD borrowings remeasured to $69.8 million USD and $69.5 million USD, at March 31, 2025 and December 31, 2024, respectively, and was subject to daily simple CORRA of 2.77% and 3.32% at March 31, 2025 and December 31, 2024, respectively.
(b)
At March 31, 2025 and December 31, 2024, one-month SOFR was 4.32% and 4.33%, respectively.
(c)
At March 31, 2025 and December 31, 2024, overnight SOFR was 4.41% and 4.49%, respectively.
(d)
Our unsecured revolving credit facility contains two six-month extension options subject to certain conditions, including the payment of an extension fee equal to 0.0625% of the revolving commitments.
(e)
The 2026 Unsecured Term Loan was paid in full on February 28, 2025 with borrowings from the 2028 Unsecured Term Loan.
(f)
Our 2028 unsecured term loan reflected above assumes exercise of two twelve-month extension options subject to certain conditions, including the payment of an extension fee equal to 0.125% of the aggregate principal amount of the loans outstanding under the 2028 term loan facility.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Origination |
|
Maturity |
|
Interest |
|
March 31, |
|
|
December 31, |
|
Lender |
|
Date |
|
Date |
|
Rate |
|
2025 |
|
|
2024 |
|
Wilmington Trust National Association |
|
Apr. 2019 |
|
Feb. 2028 |
|
4.92% |
|
$ |
42,476 |
|
|
$ |
42,838 |
|
Wilmington Trust National Association |
|
Jun. 2018 |
|
Aug. 2025 |
|
4.36% |
|
|
18,166 |
|
|
|
18,283 |
|
PNC Bank |
|
Oct. 2016 |
|
Nov. 2026 |
|
3.62% |
|
|
15,675 |
|
|
|
15,792 |
|
Total mortgages |
|
|
|
|
|
|
|
|
76,317 |
|
|
|
76,913 |
|
Debt issuance costs, net |
|
|
|
|
|
|
|
|
(57 |
) |
|
|
(67 |
) |
Mortgages, net |
|
|
|
|
|
|
|
$ |
76,260 |
|
|
$ |
76,846 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year of Maturity |
|
Revolving Credit Facility |
|
|
Mortgages |
|
|
Term Loans |
|
|
Senior Notes |
|
|
Total |
|
2025 |
|
$ |
— |
|
|
$ |
19,601 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
19,601 |
|
2026 |
|
|
— |
|
|
|
16,843 |
|
|
|
— |
|
|
|
— |
|
|
|
16,843 |
|
2027 |
|
|
— |
|
|
|
1,596 |
|
|
|
200,000 |
|
|
|
150,000 |
|
|
|
351,596 |
|
2028 |
|
|
— |
|
|
|
38,277 |
|
|
|
400,000 |
|
|
|
225,000 |
|
|
|
663,277 |
|
2029 |
|
|
174,122 |
|
|
|
— |
|
|
|
300,000 |
|
|
|
— |
|
|
|
474,122 |
|
Thereafter |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
475,000 |
|
|
|
475,000 |
|
Total |
|
$ |
174,122 |
|
|
$ |
76,317 |
|
|
$ |
900,000 |
|
|
$ |
850,000 |
|
|
$ |
2,000,439 |
|
BROADSTONE NET LEASE, INC. | www.broadstone.com | © 2025 Broadstone Net Lease, LLC. All rights reserved. 12
Interest Rate Swaps
(dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2025 |
|
Counterparty |
|
Maturity Date (a) |
|
Fixed Rate (b) |
|
|
Variable Rate Index |
|
Notional Amount |
|
|
Fair Value |
|
Effective Swaps: (c) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Truist Financial Corporation |
|
April 2025 |
|
|
2.20 |
% |
|
daily compounded SOFR |
|
$ |
25,000 |
|
|
$ |
— |
|
Bank of Montreal |
|
July 2025 |
|
|
2.32 |
% |
|
daily compounded SOFR |
|
|
25,000 |
|
|
|
130 |
|
Truist Financial Corporation |
|
July 2025 |
|
|
1.99 |
% |
|
daily compounded SOFR |
|
|
25,000 |
|
|
|
151 |
|
Truist Financial Corporation |
|
December 2025 |
|
|
2.30 |
% |
|
daily compounded SOFR |
|
|
25,000 |
|
|
|
342 |
|
Bank of Montreal |
|
January 2026 |
|
|
1.92 |
% |
|
daily compounded SOFR |
|
|
25,000 |
|
|
|
416 |
|
Bank of Montreal |
|
January 2026 |
|
|
2.05 |
% |
|
daily compounded SOFR |
|
|
40,000 |
|
|
|
627 |
|
Capital One, National Association |
|
January 2026 |
|
|
2.08 |
% |
|
daily compounded SOFR |
|
|
35,000 |
|
|
|
542 |
|
Truist Financial Corporation |
|
January 2026 |
|
|
1.93 |
% |
|
daily compounded SOFR |
|
|
25,000 |
|
|
|
415 |
|
Capital One, National Association |
|
April 2026 |
|
|
2.68 |
% |
|
daily compounded SOFR |
|
|
15,000 |
|
|
|
203 |
|
Capital One, National Association |
|
July 2026 |
|
|
1.32 |
% |
|
daily compounded SOFR |
|
|
35,000 |
|
|
|
1,129 |
|
Bank of Montreal |
|
December 2026 |
|
|
2.33 |
% |
|
daily compounded SOFR |
|
|
10,000 |
|
|
|
254 |
|
Bank of Montreal |
|
December 2026 |
|
|
1.99 |
% |
|
daily compounded SOFR |
|
|
25,000 |
|
|
|
780 |
|
Toronto-Dominion Bank |
|
March 2027 |
|
|
2.46 |
% |
|
daily compounded CORRA |
|
|
13,964 |
|
(d) |
|
44 |
|
Wells Fargo Bank, N.A. |
|
April 2027 |
|
|
2.72 |
% |
|
daily compounded SOFR |
|
|
25,000 |
|
|
|
517 |
|
Bank of Montreal |
|
December 2027 |
|
|
2.37 |
% |
|
daily compounded SOFR |
|
|
25,000 |
|
|
|
892 |
|
Capital One, National Association |
|
December 2027 |
|
|
2.37 |
% |
|
daily compounded SOFR |
|
|
25,000 |
|
|
|
888 |
|
Wells Fargo Bank, N.A. |
|
January 2028 |
|
|
2.37 |
% |
|
daily compounded SOFR |
|
|
75,000 |
|
|
|
2,674 |
|
Bank of Montreal |
|
May 2029 |
|
|
2.09 |
% |
|
daily compounded SOFR |
|
|
25,000 |
|
|
|
1,563 |
|
Regions Bank |
|
May 2029 |
|
|
2.11 |
% |
|
daily compounded SOFR |
|
|
25,000 |
|
|
|
1,538 |
|
Regions Bank |
|
June 2029 |
|
|
2.03 |
% |
|
daily compounded SOFR |
|
|
25,000 |
|
|
|
1,620 |
|
U.S. Bank National Association |
|
June 2029 |
|
|
2.03 |
% |
|
daily compounded SOFR |
|
|
25,000 |
|
|
|
1,622 |
|
Regions Bank |
|
August 2029 |
|
|
2.58 |
% |
|
one-month SOFR |
|
|
100,000 |
|
|
|
4,015 |
|
Toronto-Dominion Bank |
|
August 2029 |
|
|
2.58 |
% |
|
one-month SOFR |
|
|
45,000 |
|
|
|
1,835 |
|
U.S. Bank National Association |
|
August 2029 |
|
|
2.65 |
% |
|
one-month SOFR |
|
|
15,000 |
|
|
|
568 |
|
U.S. Bank National Association |
|
August 2029 |
|
|
2.58 |
% |
|
one-month SOFR |
|
|
100,000 |
|
|
|
4,033 |
|
U.S. Bank National Association |
|
August 2029 |
|
|
1.35 |
% |
|
daily compounded SOFR |
|
|
25,000 |
|
|
|
2,387 |
|
Bank of Montreal |
|
March 2030 |
|
|
3.80 |
% |
|
daily simple SOFR |
|
|
80,000 |
|
|
|
(754 |
) |
JPMorgan Chase Bank, N.A. |
|
March 2030 |
|
|
3.79 |
% |
|
daily simple SOFR |
|
|
50,000 |
|
|
|
(437 |
) |
Regions Bank |
|
March 2032 |
|
|
2.69 |
% |
|
daily compounded CORRA |
|
|
13,964 |
|
(d) |
|
105 |
|
U.S. Bank National Association |
|
March 2032 |
|
|
2.70 |
% |
|
daily compounded CORRA |
|
|
13,964 |
|
(d) |
|
102 |
|
Bank of Montreal |
|
March 2034 |
|
|
2.81 |
% |
|
daily compounded CORRA |
|
|
27,929 |
|
(e) |
|
289 |
|
|
|
|
|
|
|
|
|
|
$ |
1,044,821 |
|
|
$ |
28,490 |
|
Forward Starting Swaps: (c) (f) |
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Bank National Association |
|
June 2030 |
|
|
3.73 |
% |
|
daily simple SOFR |
|
$ |
70,000 |
|
|
$ |
(500 |
) |
Truist Financial Corporation |
|
June 2030 |
|
|
3.73 |
% |
|
daily simple SOFR |
|
|
55,000 |
|
|
|
(405 |
) |
Manufacturers & Traders Trust Company |
|
September 2030 |
|
|
3.71 |
% |
|
daily simple SOFR |
|
|
50,000 |
|
|
|
(355 |
) |
Regions Bank |
|
September 2030 |
|
|
3.69 |
% |
|
daily simple SOFR |
|
|
15,000 |
|
|
|
(101 |
) |
Truist Financial Corporation |
|
September 2030 |
|
|
3.70 |
% |
|
daily simple SOFR |
|
|
15,000 |
|
|
|
(101 |
) |
Toronto-Dominion Bank |
|
December 2030 |
|
|
3.66 |
% |
|
daily simple SOFR |
|
|
70,000 |
|
|
|
(382 |
) |
Regions Bank |
|
December 2030 |
|
|
3.66 |
% |
|
daily simple SOFR |
|
|
55,000 |
|
|
|
(318 |
) |
|
|
|
|
|
|
|
|
|
$ |
330,000 |
|
|
$ |
(2,162 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Swaps |
|
|
|
|
|
|
|
|
$ |
1,374,821 |
|
|
$ |
26,328 |
|
(a)
The weighted average maturity date of effective swaps and effective swaps and forward starting swaps combined was 3.3 years and 3.8 years, respectively, at March 31, 2025.
(b)
At March 31, 2025, the weighted average interest rate on all outstanding borrowings was 3.81%, inclusive of a weighted average fixed rate on effective interest rate swaps of 2.48%.
(c)
The classification between “effective” and “forward starting” swaps is determined as of the most recent period presented.
(d)
The contractual notional amount is $20.0 million CAD.
(e)
The contractual notional amount is $40.0 million CAD.
(f)
Forward starting swaps have effective dates that are 5 years prior to each respective maturity date.
BROADSTONE NET LEASE, INC. | www.broadstone.com | © 2025 Broadstone Net Lease, LLC. All rights reserved. 13 EBITDA, EBITDAre, and Other-Non GAAP Operating Measures (unaudited, in thousands) Three Months Ended March 31, 2025 December 31, 2024 September 30, 2024 June 30, 2024 March 31, 2024 Net income $ 17,493 $ 27,607 $ 37,268 $ 35,937 $ 68,177 Depreciation and amortization 39,497 42,987 38,016 37,404 37,772 Interest expense 20,074 19,565 18,178 17,757 18,578 Income taxes 355 527 291 531 408 EBITDA $ 77,419 $ 90,686 $ 93,753 $ 91,629 $ 124,935 Provision for impairment of investment in rental properties 16,128 17,690 1,059 3,852 26,400 Gain on sale of real estate (405 ) (8,197 ) (2,441 ) (3,384 ) (59,132 ) EBITDAre $ 93,142 $ 100,179 $ 92,371 $ 92,097 $ 92,203 Adjustment for current quarter investment activity (a) 978 28 4,080 1,241 — Adjustment for current quarter disposition activity (b) (135 ) (11 ) (66 ) (87 ) (4,712 ) Adjustment to exclude non-recurring and other expenses (c) 44 348 (201 ) 26 (125 ) Adjustment to exclude net write-offs of accrued rental income 2,228 120 — — 2,556 Adjustment to exclude realized / unrealized foreign exchange (gain) loss 322 (4,699 ) 942 (748 ) (1,696 ) Adjustment to exclude cost of debt extinguishment 166 — — — — Adjustment to exclude other income from real estate transactions (63 ) (1,183 ) (887 ) — — Adjusted EBITDAre $ 96,682 $ 94,782 $ 96,239 $ 92,529 $ 88,226 Estimated revenues from developments (d) 631 334 — 3,458 2,771 Pro Forma Adjusted EBITDAre $ 97,313 $ 95,116 $ 96,239 $ 95,987 $ 90,997 Annualized EBITDAre $ 372,568 $ 400,716 $ 369,484 $ 368,388 $ 368,812 Annualized Adjusted EBITDAre 386,728 379,128 384,956 370,116 352,904 Pro Forma Annualized Adjusted EBITDAre 389,252 380,464 384,956 383,948 363,988 (a) Reflects an adjustment to give effect to all investments during the quarter, including developments that have reached rent commencement, as if they had been made as of the beginning of the quarter. (b) Reflects an adjustment to give effect to all dispositions during the quarter as if they had been sold as of the beginning of the quarter. (c) Amounts include less than $0.1 million of accelerated lease intangible amortization during the three months ended March 31, 2025. (d) Represents estimated contractual revenues based on in-process development spend to-date. Three Months Ended March 31, 2025 December 31, 2024 September 30, 2024 June 30, 2024 March 31, 2024 Adjusted EBITDAre $ 96,682 $ 94,782 $ 96,239 $ 92,529 $ 88,226 General and administrative 9,628 9,581 8,924 9,878 9,557 Adjusted Net Operating Income ("NOI") $ 106,310 $ 104,363 $ 105,163 $ 102,407 $ 97,783 Straight-line rental revenue, net (6,084 ) (6,317 ) (6,128 ) (5,191 ) (4,929 ) Other amortization and non-cash charges (1,007 ) (796 ) (1,309 ) (1,095 ) (1,018 ) Adjusted Cash NOI $ 99,219 $ 97,250 $ 97,726 $ 96,121 $ 91,836 Annualized Adjusted NOI $ 425,240 $ 417,452 $ 420,652 $ 409,628 $ 391,132 Annualized Adjusted Cash NOI 396,876 389,000 390,904 384,484 367,344
BROADSTONE NET LEASE, INC. | www.broadstone.com | © 2025 Broadstone Net Lease, LLC. All rights reserved. 14
Net Debt Metrics
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2025 |
|
|
December 31, 2024 |
|
|
September 30, 2024 |
|
|
June 30, 2024 |
|
|
March 31, 2024 |
|
Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unsecured revolving credit facility |
|
$ |
174,122 |
|
|
$ |
93,014 |
|
|
$ |
125,482 |
|
|
$ |
79,096 |
|
|
$ |
73,820 |
|
Unsecured term loans, net |
|
|
893,505 |
|
|
|
897,201 |
|
|
|
896,887 |
|
|
|
896,574 |
|
|
|
896,260 |
|
Senior unsecured notes, net |
|
|
846,252 |
|
|
|
846,064 |
|
|
|
845,875 |
|
|
|
845,687 |
|
|
|
845,498 |
|
Mortgages, net |
|
|
76,260 |
|
|
|
76,846 |
|
|
|
77,416 |
|
|
|
77,970 |
|
|
|
78,517 |
|
Debt issuance costs |
|
|
10,300 |
|
|
|
6,802 |
|
|
|
7,314 |
|
|
|
7,825 |
|
|
|
8,337 |
|
Gross Debt |
|
|
2,000,439 |
|
|
|
1,919,927 |
|
|
|
1,952,974 |
|
|
|
1,907,152 |
|
|
|
1,902,432 |
|
Cash and cash equivalents |
|
|
(9,605 |
) |
|
|
(14,845 |
) |
|
|
(8,999 |
) |
|
|
(18,282 |
) |
|
|
(221,740 |
) |
Restricted cash |
|
|
(1,428 |
) |
|
|
(1,148 |
) |
|
|
(2,219 |
) |
|
|
(1,614 |
) |
|
|
(1,038 |
) |
Net Debt |
|
$ |
1,989,406 |
|
|
$ |
1,903,934 |
|
|
$ |
1,941,756 |
|
|
$ |
1,887,256 |
|
|
$ |
1,679,654 |
|
Estimated net proceeds from forward equity agreements (a) |
|
|
(38,124 |
) |
|
|
(38,514 |
) |
|
|
(38,983 |
) |
|
|
— |
|
|
|
— |
|
Pro Forma Net Debt |
|
$ |
1,951,282 |
|
|
$ |
1,865,420 |
|
|
$ |
1,902,773 |
|
|
$ |
1,887,256 |
|
|
$ |
1,679,654 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leverage Ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Debt to Annualized EBITDAre |
|
5.3x |
|
|
4.8x |
|
|
5.3x |
|
|
5.1x |
|
|
4.6x |
|
Net Debt to Annualized Adjusted EBITDAre |
|
5.1x |
|
|
5.0x |
|
|
5.0x |
|
|
5.1x |
|
|
4.8x |
|
Pro Forma Net Debt to Annualized Adjusted EBITDAre |
|
5.0x |
|
|
4.9x |
|
|
4.9x |
|
|
4.9x |
|
|
4.6x |
|
(a)
Represents pro forma adjustment for estimated net proceeds from forward sale agreements that have not settled as if they have been physically settled for cash as of the period presented.
Covenants
The following is a summary of key financial covenants for the Company’s unsecured debt instruments. The covenants associated with the Revolving Credit Facility, Unsecured Term Loans with commercial banks, and the Series A-C Senior Unsecured Notes, are reported to the respective lenders via quarterly covenant reporting packages. The covenants associated with the 2031 Senior Unsecured Public Notes are not required to be reported externally to third parties, and are instead calculated in connection with borrowing activity and for financial reporting purposes only. These calculations, which are not based on U.S. GAAP measurements, are presented to investors to show that as of March 31, 2025, the Company believes it is in compliance with the covenants.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Covenants |
|
Required |
|
Revolving Credit Facility and Unsecured Term Loans |
|
|
Senior Unsecured Notes Series A, B, & C |
|
|
2031 Senior Unsecured Public Notes |
|
Leverage ratio |
|
≤ 0.60 to 1.00 |
|
|
0.33 |
|
|
|
0.34 |
|
|
Not Applicable |
|
Secured indebtedness ratio |
|
≤ 0.40 to 1.00 |
|
|
0.01 |
|
|
|
0.01 |
|
|
Not Applicable |
|
Unencumbered coverage ratio |
|
≥ 1.75 to 1.00 |
|
|
5.67 |
|
|
Not Applicable |
|
|
Not Applicable |
|
Fixed charge coverage ratio |
|
≥ 1.50 to 1.00 |
|
|
4.30 |
|
|
|
4.30 |
|
|
Not Applicable |
|
Total unsecured indebtedness to total unencumbered eligible property value |
|
≤ 0.60 to 1.00 |
|
|
0.35 |
|
|
|
0.37 |
|
|
Not Applicable |
|
Dividends and other restricted payments |
|
Only applicable in case of default |
|
Not Applicable |
|
|
Not Applicable |
|
|
Not Applicable |
|
Aggregate debt ratio |
|
≤ 0.60 to 1.00 |
|
Not Applicable |
|
|
Not Applicable |
|
|
|
0.37 |
|
Consolidated income available for debt to annual debt service charge |
|
≥ 1.50 to 1.00 |
|
Not Applicable |
|
|
Not Applicable |
|
|
|
5.25 |
|
Total unencumbered assets to total unsecured debt |
|
≥ 1.50 to 1.00 |
|
Not Applicable |
|
|
Not Applicable |
|
|
|
2.77 |
|
Secured debt ratio |
|
≤ 0.40 to 1.00 |
|
Not Applicable |
|
|
Not Applicable |
|
|
|
0.01 |
|
BROADSTONE NET LEASE, INC. | www.broadstone.com | © 2025 Broadstone Net Lease, LLC. All rights reserved. 15 The Company utilizes diversified sources of debt capital including unsecured bank debt, unsecured notes, and secured mortgages (where appropriate).
Debt Maturities
(dollars in millions)
|
Weighted Average Debt Maturity: 4.4 years (a) |

(a)
Our Revolving Credit Facility reflected above assumes exercise of two six-month extension options subject to certain conditions, including the payment of an extension fee equal to 0.0625% of the revolving commitments. Our 2028 unsecured term loan reflected above assumes exercise of two twelve-month extension options subject to certain conditions, including the payment of an extension fee equal to 0.125% of the aggregate principal amount of the loans outstanding under the 2028 term loan facility.
Swap Maturities
(dollars in millions)
|
Weighted Average Effective Swap Maturity: 3.3 years
Weighted Average Effective & Forward Starting Swap Maturity: 3.8 years
|

BROADSTONE NET LEASE, INC. | www.broadstone.com | © 2025 Broadstone Net Lease, LLC. All rights reserved. 16 The following tables summarize the Company’s investment activity during 2025.
Investment Activity
(square feet and dollars in thousands)
|
|
|
|
|
|
|
Q1 2025 |
|
Acquisitions: |
|
|
|
Number of transactions |
|
|
3 |
|
Number of properties |
|
|
6 |
|
Square feet |
|
|
438 |
|
Acquisition price |
|
$ |
59,004 |
|
Industrial |
|
|
41,088 |
|
Retail |
|
|
17,916 |
|
Initial cash capitalization rate |
|
|
7.2 |
% |
Straight-line yield |
|
|
8.3 |
% |
Weighted average lease term (years) |
|
|
13.6 |
|
Weighted average annual rent increase |
|
|
2.6 |
% |
|
|
|
|
Build-to-suit developments: |
|
|
|
Investments |
|
$ |
26,494 |
|
|
|
|
|
Revenue generating capital expenditures: |
|
|
|
Number of existing properties |
|
|
3 |
|
Investments |
|
$ |
2,835 |
|
Initial cash capitalization rate |
|
|
8.0 |
% |
Weighted average lease term (years) |
|
|
17.7 |
|
Weighted average annual rent increase |
|
|
1.7 |
% |
|
|
|
|
Total investments |
|
$ |
88,333 |
|
Total initial cash capitalization rate (a) |
|
|
7.2 |
% |
Total weighted average lease term (years) (a) |
|
|
13.8 |
|
Total weighted average annual rent increase (a) |
|
|
2.5 |
% |
(a)
Due to the nature of build-to-suit developments not generating revenue during construction, these are excluded from the calculation of total cash capitalization rates, weighted average lease terms, and weighted average rent increases.
BROADSTONE NET LEASE, INC. | www.broadstone.com | © 2025 Broadstone Net Lease, LLC. All rights reserved. 17 The following table summarizes the Company’s in-process developments as of March 31, 2025:
Build-to-Suit Development Projects
(square feet and dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property |
|
Projected Rentable Square Feet |
|
Start Date (a) |
|
Target Stabilization Date (a) |
|
Lease Term (Years) |
|
|
Total Project Commitment (a) |
|
Estimated Total Project Investment (a) |
|
Cumulative Investment |
|
QTD Q1 2025 Investment |
|
Estimated Remaining Investment |
|
Estimated Cash Capitalization Rate (a) |
|
Estimated Straight-line Yield (a) |
|
In-process retail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7 Brew (High Point - NC) |
|
|
1 |
|
Dec. 2024 |
|
Apr. 2025 |
|
|
15.0 |
|
|
$ |
1,975 |
|
$ |
1,975 |
|
$ |
1,477 |
|
$ |
303 |
|
$ |
498 |
|
|
8.0 |
% |
|
8.8 |
% |
7 Brew (Charleston - SC) |
|
|
1 |
|
Feb. 2025 |
|
Apr. 2025 |
|
|
15.0 |
|
|
|
1,729 |
|
|
1,729 |
|
|
1,035 |
|
|
1,035 |
|
|
694 |
|
|
7.9 |
% |
|
8.8 |
% |
In-process industrial: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sierra Nevada (Dayton - OH) |
|
|
122 |
|
Oct. 2024 |
|
Nov. 2025 |
|
|
15.0 |
|
|
|
58,563 |
|
|
58,563 |
|
|
12,516 |
|
|
7,877 |
|
|
46,047 |
|
|
7.6 |
% |
|
9.4 |
% |
Sierra Nevada (Dayton - OH) |
|
|
122 |
|
Oct. 2024 |
|
Mar. 2026 |
|
|
15.0 |
|
|
|
55,525 |
|
|
55,525 |
|
|
8,035 |
|
|
3,778 |
|
|
47,490 |
|
|
7.7 |
% |
|
9.6 |
% |
Southwire (Bremen - GA) |
|
|
1,200 |
|
Dec. 2024 |
|
Jul. 2026 |
|
|
10.0 |
|
|
|
115,411 |
|
|
109,845 |
|
|
11,403 |
|
|
3,118 |
|
|
98,442 |
|
|
7.6 |
% |
|
8.6 |
% |
Total / weighted average |
|
|
1,446 |
|
|
|
|
|
|
12.6 |
|
|
|
233,203 |
|
|
227,637 |
|
|
34,466 |
|
|
16,111 |
|
|
193,171 |
|
|
7.6 |
% |
|
9.1 |
% |
Stabilized industrial: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UNFI (Sarasota - FL) |
|
|
1,016 |
|
May 2023 |
|
Completed |
|
|
15.0 |
|
|
|
204,833 |
|
|
200,958 |
|
|
200,958 |
|
|
10,383 |
|
|
- |
|
|
7.2 |
% |
|
8.6 |
% |
Total / weighted average |
|
|
2,462 |
|
|
|
|
|
|
13.7 |
|
|
$ |
438,036 |
|
$ |
428,595 |
|
$ |
235,424 |
|
$ |
26,494 |
|
$ |
193,171 |
|
|
7.4 |
% |
|
8.8 |
% |
(a)
Refer to definitions and explanations appearing at the end of this supplemental document.
Transitional Capital
The following table summarizes the Company’s transitional capital investments, which are excluded from real estate investment portfolio statistics:
|
|
|
|
|
|
|
Q1 2025 |
|
Transitional Capital: |
|
|
|
Type |
|
Preferred Equity |
|
Investment (’000s) (b) |
|
$ |
52,200 |
|
Stabilized cash capitalization rate (c) |
|
|
8.0 |
% |
Annualized initial cash NOI yield |
|
|
7.6 |
% |
Remaining term (years) (d) |
|
|
2.3 |
|
Property type |
|
Retail Center |
|
Underlying property metrics |
|
|
|
Number of retail spaces |
|
|
28 |
|
Rentable square footage (“SF”) (’000s) |
|
|
332 |
|
Weighted average remaining lease term (years) |
|
|
4.0 |
|
Occupancy rate (based on SF) (e) |
|
|
95.2 |
% |
Quarterly rent collection |
|
|
100.0 |
% |
(b)
Agreement includes commitment to fund up to an additional $7.8 million of preferred capital.
(c)
Represents stated yield with unpaid amounts accruing with preferential payment.
(d)
Agreement contains two one-year extension options subject to a 0.50% extension fee. Repayment at end of term subject to a $3.5 million repayment fee.
(e)
Includes executed leases where rent has not yet commenced.
BROADSTONE NET LEASE, INC. | www.broadstone.com | © 2025 Broadstone Net Lease, LLC. All rights reserved. 18 Dispositions (square feet and dollars in thousands) The following table summarizes the Company’s property disposition activity during 2025.
Q1 2025 Property Type Number of Properties Square Feet Acquisition Price Disposition Price Net Book Value Other 3 30 $ 9,621 7,385 $ 9,802 Total Properties 3 30 9,621 7,385 9,802 Weighted average cash cap rate 9.2 % Portfolio at a Glance: Key Metrics (a) March 31, 2025 December 31, 2024 September 30, 2024 June 30, 2024 March 31, 2024 Properties 769 765 773 777 759 U.S. States 44 44 44 44 44 Canadian Provinces 4 4 4 4 4 Total annualized base rent $401.3M $395.5M $398.2M $385.5M $374.1M Total rentable square footage (“SF”) 39.8M 39.4M 39.7M 38.5M 37.6M Tenants 204 202 203 207 200 Brands 192 190 191 196 188 Industries 55 55 55 53 53 Occupancy (based on SF) 99.1 % 99.1 % 99.0 % 99.3 % 99.2 % Rent Collection 99.1 % 99.2 % 99.1 % 99.0 % 99.0 % Top 10 tenant concentration 21.9 % 21.9 % 21.4 % 20.2 % 20.6 % Top 20 tenant concentration 35.3 % 35.5 % 34.9 % 33.4 % 34.0 % Investment grade (tenant/guarantor) (b) 20.1 % 20.2 % 19.8 % 18.1 % 18.4 % Financial reporting coverage (c) 94.1 % 94.2 % 94.0 % 94.8 % 95.3 % Rent coverage ratio (restaurants only) 3.2x 3.3x 3.3x 3.3x 3.3x Weighted average annual rent increases 2.0 % 2.0 % 2.0 % 2.0 % 2.0 % Weighted average remaining lease term 10.0 years 10.2 years 10.3 years 10.4 years 10.6 years Master leases (based on ABR) Total portfolio 40.9 % 41.4 % 40.2 % 41.7 % 43.0 % Multi-site tenants 68.7 % 69.1 % 69.0 % 71.0 % 71.0 % (a) Property metrics exclude transitional capital investments. (b) Investment grade tenants are our tenants with a credit rating, and tenants that are subsidiaries or affiliates of companies with a credit rating, as of balance sheet date, of a Baa3/BBB- or higher from one of the three major rating agencies (Moody’s/S&P/Fitch). As of March 31, 2025, we changed our methodology to include subsidiaries or affiliates of our tenants with a credit rating and retrospectively applied this change to all periods presented. We believe this change more accurately reflects our tenant credit exposure and aligns with industry standards when presenting similar metrics. (c) Includes 8.7% related to tenants not required to provide financial information under the terms of our lease, but whose financial statements are available publicly at March 31, 2025.
BROADSTONE NET LEASE, INC. | www.broadstone.com | © 2025 Broadstone Net Lease, LLC. All rights reserved. 19 Diversification: Tenants & BrandsTop 20 Tenants Tenant Property Type # of Properties ABR (’000s) ABR as a % of Total Portfolio Square Feet (’000s) SF as a % of Total Portfolio Roskam Baking Company, LLC* Food Processing 7 $ 16,236 4.0 % 2,250 5.7 % United Natural Foods, Inc. Distribution & Warehouse 1 14,386 3.6 % 1,016 2.6 % AHF, LLC* Distribution & Warehouse/Manufacturing 8 9,612 2.4 % 2,284 5.7 % Joseph T. Ryerson & Son, Inc Distribution & Warehouse 11 8,025 2.0 % 1,599 4.0 % Jack’s Family Restaurants LP* Quick Service Restaurants 43 7,605 1.9 % 147 0.4 % Dollar General Corporation General Merchandise 64 6,597 1.6 % 609 1.5 % Tractor Supply Company General Merchandise 23 6,473 1.6 % 462 1.2 % J. Alexander’s, LLC* Casual Dining 16 6,300 1.6 % 132 0.4 % Nestle’ Dreyer's Ice Cream Company Cold Storage 2 6,259 1.6 % 503 1.3 % Hensley & Company* Distribution & Warehouse 3 6,231 1.6 % 577 1.3 % Total Top 10 Tenants 178 $ 87,724 21.9 % 9,579 24.1 % Salm Partners, LLC* Food Processing 2 $ 6,169 1.5 % 426 1.1 % Axcelis Technologies, Inc. Flex and R&D 1 5,900 1.5 % 417 1.0 % BluePearl Holdings, LLC** Animal Services 13 5,897 1.5 % 159 0.4 % Red Lobster Hospitality & Red Lobster Restaurants LLC* Casual Dining 18 5,563 1.4 % 147 0.4 % Outback Steakhouse of Florida LLC* Casual Dining 22 5,543 1.4 % 138 0.2 % Krispy Kreme Doughnut Corporation Quick Service Restaurants/ Food Processing 27 5,538 1.3 % 156 0.4 % Big Tex Trailer Manufacturing Inc.* Automotive/Distribution & Warehouse/Manufacturing/Office 17 5,260 1.2 % 1,303 3.4 % Arkansas Surgical Hospital, LLC Clinical & Surgical 1 4,702 1.2 % 129 0.3 % Carvana, LLC* Industrial Services 2 4,672 1.2 % 230 0.6 % Jelly Belly Candy Company Distribution & Warehouse/Food Processing/General Merchandise 5 4,650 1.2 % 576 1.4 % Total Top 20 Tenants 286 $ 141,618 35.3 % 13,260 33.3 % *Subject to a master lease. **Includes properties leased by multiple tenants, some, not all, of which are subject to master leases.
BROADSTONE NET LEASE, INC. | www.broadstone.com | © 2025 Broadstone Net Lease, LLC. All rights reserved. 20 Top 20 Tenant Descriptions (a)
BROADSTONE NET LEASE, INC. | www.broadstone.com | © 2025 Broadstone Net Lease, LLC. All rights reserved. 21 Top 20 Tenant Descriptions (a) (continued)
BROADSTONE NET LEASE, INC. | www.broadstone.com | © 2025 Broadstone Net Lease, LLC. All rights reserved. 22
Top 20 Brands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brand |
|
Property Type |
|
# of Properties |
|
|
ABR (’000s) |
|
|
ABR as a % of Total Portfolio |
|
|
Square Feet (’000s) |
|
|
SF as a % of Total Portfolio |
|
Roskam Baking Company, LLC* |
|
Food Processing |
|
|
7 |
|
|
$ |
16,236 |
|
|
|
4.0 |
% |
|
|
2,250 |
|
|
|
5.7 |
% |
United Natural Foods, Inc. |
|
Distribution & Warehouse |
|
|
1 |
|
|
|
14,386 |
|
|
|
3.6 |
% |
|
|
1,016 |
|
|
|
2.6 |
% |
AHF Products* |
|
Distribution & Warehouse/ Manufacturing |
|
|
8 |
|
|
|
9,612 |
|
|
|
2.4 |
% |
|
|
2,284 |
|
|
|
5.7 |
% |
Ryerson |
|
Distribution & Warehouse |
|
|
11 |
|
|
|
8,025 |
|
|
|
2.0 |
% |
|
|
1,599 |
|
|
|
4.0 |
% |
Jack's Family Restaurants* |
|
Quick Service Restaurants |
|
|
43 |
|
|
|
7,605 |
|
|
|
1.9 |
% |
|
|
147 |
|
|
|
0.4 |
% |
Dollar General |
|
General Merchandise |
|
|
64 |
|
|
|
6,597 |
|
|
|
1.6 |
% |
|
|
609 |
|
|
|
1.5 |
% |
Tractor Supply Company |
|
General Merchandise |
|
|
23 |
|
|
|
6,473 |
|
|
|
1.6 |
% |
|
|
462 |
|
|
|
1.2 |
% |
Nestle’ |
|
Cold Storage |
|
|
2 |
|
|
|
6,259 |
|
|
|
1.6 |
% |
|
|
503 |
|
|
|
1.3 |
% |
Hensley* |
|
Distribution & Warehouse |
|
|
3 |
|
|
|
6,231 |
|
|
|
1.6 |
% |
|
|
577 |
|
|
|
1.3 |
% |
Salm Partners, LLC* |
|
Food Processing |
|
|
2 |
|
|
|
6,169 |
|
|
|
1.5 |
% |
|
|
426 |
|
|
|
1.1 |
% |
Total Top 10 Brands |
|
|
|
|
164 |
|
|
$ |
87,593 |
|
|
|
21.8 |
% |
|
|
9,873 |
|
|
|
24.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Axcelis |
|
Flex and R&D |
|
|
1 |
|
|
|
5,900 |
|
|
|
1.5 |
% |
|
|
417 |
|
|
|
1.0 |
% |
BluePearl Veterinary Partners** |
|
Animal Services |
|
|
13 |
|
|
|
5,897 |
|
|
|
1.5 |
% |
|
|
159 |
|
|
|
0.4 |
% |
Bob Evans Farms* |
|
Casual Dining/Food Processing |
|
|
21 |
|
|
|
5,607 |
|
|
|
1.4 |
% |
|
|
281 |
|
|
|
0.7 |
% |
Red Lobster* |
|
Casual Dining |
|
|
18 |
|
|
|
5,563 |
|
|
|
1.4 |
% |
|
|
147 |
|
|
|
0.4 |
% |
Krispy Kreme |
|
Quick Service Restaurants/ Food Processing |
|
|
27 |
|
|
|
5,538 |
|
|
|
1.3 |
% |
|
|
156 |
|
|
|
0.4 |
% |
Big Tex Trailers* |
|
Automotive/Distribution & Warehouse/Manufacturing/Office |
|
|
17 |
|
|
|
5,260 |
|
|
|
1.2 |
% |
|
|
1,303 |
|
|
|
3.4 |
% |
Outback Steakhouse* |
|
Casual Dining |
|
|
20 |
|
|
|
4,796 |
|
|
|
1.2 |
% |
|
|
126 |
|
|
|
0.3 |
% |
Arkansas Surgical Hospital, LLC |
|
Clinical & Surgical |
|
|
1 |
|
|
|
4,702 |
|
|
|
1.2 |
% |
|
|
129 |
|
|
|
0.3 |
% |
Carvana* |
|
Industrial Services |
|
|
2 |
|
|
|
4,672 |
|
|
|
1.2 |
% |
|
|
230 |
|
|
|
0.6 |
% |
Jelly Belly |
|
Distribution & Warehouse/Food Processing/General Merchandise |
|
|
5 |
|
|
|
4,650 |
|
|
|
1.2 |
% |
|
|
576 |
|
|
|
1.4 |
% |
Total Top 20 Brands |
|
|
|
|
289 |
|
|
$ |
140,178 |
|
|
|
34.9 |
% |
|
|
13,397 |
|
|
|
33.7 |
% |
*Subject to a master lease.
**Includes properties leased by multiple tenants, some, not all, of which are subject to master leases.
BROADSTONE NET LEASE, INC. | www.broadstone.com | © 2025 Broadstone Net Lease, LLC. All rights reserved. 23 BROADSTONE NET LEASE, INC. | www.broadstone.com | © 2025 Broadstone Net Lease, LLC. All rights reserved. 24
Diversification: Property Type
(rent percentages based on ABR)

Diversification: Property Type (continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property Type |
|
# of Properties |
|
|
ABR (’000s) |
|
|
ABR as a % of Total Portfolio |
|
|
Square Feet (’000s) |
|
|
SF as a % of Total Portfolio |
|
Industrial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution & Warehouse |
|
|
50 |
|
|
$ |
73,231 |
|
|
|
18.2 |
% |
|
|
10,779 |
|
|
|
27.1 |
% |
Manufacturing |
|
|
80 |
|
|
|
70,359 |
|
|
|
17.5 |
% |
|
|
12,319 |
|
|
|
31.0 |
% |
Food Processing |
|
|
34 |
|
|
|
49,749 |
|
|
|
12.4 |
% |
|
|
5,736 |
|
|
|
14.4 |
% |
Flex and R&D |
|
|
10 |
|
|
|
21,760 |
|
|
|
5.4 |
% |
|
|
1,606 |
|
|
|
4.0 |
% |
Industrial Services |
|
|
29 |
|
|
|
14,944 |
|
|
|
3.7 |
% |
|
|
725 |
|
|
|
1.9 |
% |
Cold Storage |
|
|
3 |
|
|
|
10,046 |
|
|
|
2.6 |
% |
|
|
722 |
|
|
|
1.8 |
% |
In-process Developments |
|
|
3 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Untenanted |
|
|
2 |
|
|
|
— |
|
|
|
— |
|
|
|
344 |
|
|
|
0.9 |
% |
Industrial Total |
|
|
211 |
|
|
|
240,089 |
|
|
|
59.8 |
% |
|
|
32,231 |
|
|
|
81.1 |
% |
Retail |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Merchandise |
|
|
143 |
|
|
|
30,827 |
|
|
|
7.7 |
% |
|
|
2,301 |
|
|
|
5.8 |
% |
Casual Dining |
|
|
102 |
|
|
|
27,419 |
|
|
|
6.8 |
% |
|
|
674 |
|
|
|
1.7 |
% |
Quick Service Restaurants |
|
|
151 |
|
|
|
27,128 |
|
|
|
6.8 |
% |
|
|
514 |
|
|
|
1.3 |
% |
Automotive |
|
|
65 |
|
|
|
12,109 |
|
|
|
3.0 |
% |
|
|
764 |
|
|
|
1.9 |
% |
Animal Services |
|
|
27 |
|
|
|
11,386 |
|
|
|
2.8 |
% |
|
|
421 |
|
|
|
1.1 |
% |
Home Furnishings |
|
|
13 |
|
|
|
7,386 |
|
|
|
1.9 |
% |
|
|
797 |
|
|
|
2.0 |
% |
Healthcare Services |
|
|
18 |
|
|
|
6,050 |
|
|
|
1.5 |
% |
|
|
221 |
|
|
|
0.5 |
% |
Education |
|
|
5 |
|
|
|
3,246 |
|
|
|
0.8 |
% |
|
|
128 |
|
|
|
0.3 |
% |
In-process Developments |
|
|
2 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Retail Total |
|
|
526 |
|
|
|
125,551 |
|
|
|
31.3 |
% |
|
|
5,820 |
|
|
|
14.6 |
% |
Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office |
|
|
14 |
|
|
|
23,708 |
|
|
|
5.9 |
% |
|
|
1,311 |
|
|
|
3.3 |
% |
Clinical & Surgical |
|
|
18 |
|
|
|
11,981 |
|
|
|
3.0 |
% |
|
|
403 |
|
|
|
1.0 |
% |
Other Total |
|
|
32 |
|
|
|
35,689 |
|
|
|
8.9 |
% |
|
|
1,714 |
|
|
|
4.3 |
% |
Total |
|
|
769 |
|
|
$ |
401,329 |
|
|
|
100.0 |
% |
|
|
39,765 |
|
|
|
100.0 |
% |
BROADSTONE NET LEASE, INC. | www.broadstone.com | © 2025 Broadstone Net Lease, LLC. All rights reserved. 25
Key Statistics by Property Type
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q1 2025 |
|
|
Q4 2024 |
|
|
Q3 2024 |
|
|
Q2 2024 |
|
|
Q1 2024 |
|
Industrial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of properties |
|
|
211 |
|
|
|
210 |
|
|
|
207 |
|
|
|
206 |
|
|
|
197 |
|
Square feet (000s) |
|
|
32,231 |
|
|
|
31,898 |
|
|
|
31,898 |
|
|
|
30,602 |
|
|
|
29,980 |
|
Weighted average lease term (years) |
|
|
10.7 |
|
|
|
11.0 |
|
|
|
11.1 |
|
|
|
11.0 |
|
|
|
11.3 |
|
Weighted average annual rent escalation |
|
|
2.2 |
% |
|
|
2.1 |
% |
|
|
2.1 |
% |
|
|
2.0 |
% |
|
|
2.0 |
% |
Percentage of total ABR |
|
|
59.8 |
% |
|
|
59.6 |
% |
|
|
59.1 |
% |
|
|
56.0 |
% |
|
|
55.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of properties |
|
|
526 |
|
|
|
520 |
|
|
|
519 |
|
|
|
518 |
|
|
|
507 |
|
Square feet (000s) |
|
|
5,820 |
|
|
|
5,712 |
|
|
|
5,692 |
|
|
|
5,621 |
|
|
|
5,337 |
|
Weighted average lease term (years) |
|
|
10.0 |
|
|
|
10.2 |
|
|
|
10.5 |
|
|
|
10.8 |
|
|
|
10.9 |
|
Weighted average annual rent escalation |
|
|
1.7 |
% |
|
|
1.7 |
% |
|
|
1.7 |
% |
|
|
1.7 |
% |
|
|
1.7 |
% |
Percentage of total ABR |
|
|
31.3 |
% |
|
|
31.2 |
% |
|
|
30.9 |
% |
|
|
31.8 |
% |
|
|
31.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of properties |
|
|
32 |
|
|
|
35 |
|
|
|
47 |
|
|
|
53 |
|
|
|
55 |
|
Square feet (000s) |
|
|
1,714 |
|
|
|
1,744 |
|
|
|
2,118 |
|
|
|
2,227 |
|
|
|
2,307 |
|
Weighted average lease term (years) |
|
|
4.8 |
|
|
|
5.0 |
|
|
|
5.3 |
|
|
|
6.5 |
|
|
|
6.4 |
|
Weighted average annual rent escalation |
|
|
2.4 |
% |
|
|
2.4 |
% |
|
|
2.4 |
% |
|
|
2.5 |
% |
|
|
2.5 |
% |
Percentage of total ABR |
|
|
8.9 |
% |
|
|
9.2 |
% |
|
|
10.0 |
% |
|
|
12.2 |
% |
|
|
12.8 |
% |
BROADSTONE NET LEASE, INC. | www.broadstone.com | © 2025 Broadstone Net Lease, LLC. All rights reserved. 26
Diversification: Tenant Industry
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Industry |
|
# of Properties |
|
|
ABR (’000s) |
|
|
ABR as a % of Total Portfolio |
|
|
Square Feet (’000s) |
|
|
SF as a % of Total Portfolio |
|
Restaurants |
|
|
258 |
|
|
$ |
55,390 |
|
|
|
13.8 |
% |
|
|
1,231 |
|
|
|
3.1 |
% |
Packaged Foods & Meats |
|
|
36 |
|
|
|
51,065 |
|
|
|
12.7 |
% |
|
|
5,873 |
|
|
|
14.8 |
% |
Food Distributors |
|
|
7 |
|
|
|
27,431 |
|
|
|
6.8 |
% |
|
|
2,534 |
|
|
|
6.4 |
% |
Healthcare Facilities |
|
|
45 |
|
|
|
23,368 |
|
|
|
5.8 |
% |
|
|
824 |
|
|
|
2.1 |
% |
Auto Parts & Equipment |
|
|
46 |
|
|
|
20,948 |
|
|
|
5.2 |
% |
|
|
3,168 |
|
|
|
8.0 |
% |
Specialty Stores |
|
|
37 |
|
|
|
19,385 |
|
|
|
4.8 |
% |
|
|
1,696 |
|
|
|
4.3 |
% |
Distributors |
|
|
27 |
|
|
|
17,990 |
|
|
|
4.5 |
% |
|
|
2,757 |
|
|
|
6.9 |
% |
Home Furnishing Retail |
|
|
17 |
|
|
|
12,281 |
|
|
|
3.1 |
% |
|
|
1,692 |
|
|
|
4.3 |
% |
Specialized Consumer Services |
|
|
46 |
|
|
|
12,182 |
|
|
|
3.0 |
% |
|
|
716 |
|
|
|
1.8 |
% |
Metal & Glass Containers |
|
|
8 |
|
|
|
10,813 |
|
|
|
2.7 |
% |
|
|
2,206 |
|
|
|
5.5 |
% |
General Merchandise Stores |
|
|
100 |
|
|
|
10,428 |
|
|
|
2.6 |
% |
|
|
928 |
|
|
|
2.3 |
% |
Industrial Machinery |
|
|
20 |
|
|
|
10,080 |
|
|
|
2.5 |
% |
|
|
1,949 |
|
|
|
4.9 |
% |
Forest Products |
|
|
8 |
|
|
|
9,612 |
|
|
|
2.4 |
% |
|
|
2,284 |
|
|
|
5.7 |
% |
Healthcare Services |
|
|
17 |
|
|
|
9,578 |
|
|
|
2.4 |
% |
|
|
507 |
|
|
|
1.3 |
% |
Electronic Components |
|
|
2 |
|
|
|
6,765 |
|
|
|
1.7 |
% |
|
|
466 |
|
|
|
1.2 |
% |
Other (40 industries) |
|
|
93 |
|
|
|
104,013 |
|
|
|
26.0 |
% |
|
|
10,590 |
|
|
|
26.5 |
% |
Untenanted properties |
|
|
2 |
|
|
|
— |
|
|
|
— |
|
|
|
344 |
|
|
|
0.9 |
% |
Total |
|
|
769 |
|
|
$ |
401,329 |
|
|
|
100.0 |
% |
|
|
39,765 |
|
|
|
100.0 |
% |
BROADSTONE NET LEASE, INC. | www.broadstone.com | © 2025 Broadstone Net Lease, LLC. All rights reserved. 27
Diversification: Geography
(rent percentages based on ABR)

|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
State / Province |
|
# of Properties |
|
|
ABR (’000s) |
|
|
ABR as a % of Total Portfolio |
|
|
Square Feet (’000s) |
|
|
SF as a % of Total Portfolio |
|
|
|
State / Province |
|
# of Properties |
|
|
ABR (’000s) |
|
|
ABR as a % of Total Portfolio |
|
|
Square Feet (’000s) |
|
|
SF as a % of Total Portfolio |
|
TX |
|
|
65 |
|
|
$ |
38,385 |
|
|
|
9.6 |
% |
|
|
3,643 |
|
|
|
9.2 |
% |
|
|
MS |
|
|
12 |
|
|
$ |
4,132 |
|
|
|
1.0 |
% |
|
|
607 |
|
|
|
1.5 |
% |
MI |
|
|
52 |
|
|
|
36,470 |
|
|
|
9.1 |
% |
|
|
4,019 |
|
|
|
10.1 |
% |
|
|
LA |
|
|
5 |
|
|
|
3,833 |
|
|
|
1.0 |
% |
|
|
211 |
|
|
|
0.5 |
% |
FL |
|
|
30 |
|
|
|
26,330 |
|
|
|
6.6 |
% |
|
|
1,661 |
|
|
|
4.3 |
% |
|
|
SC |
|
|
15 |
|
|
|
3,555 |
|
|
|
0.9 |
% |
|
|
323 |
|
|
|
0.8 |
% |
CA |
|
|
17 |
|
|
|
24,362 |
|
|
|
6.1 |
% |
|
|
2,282 |
|
|
|
5.7 |
% |
|
|
NE |
|
|
6 |
|
|
|
3,364 |
|
|
|
0.8 |
% |
|
|
509 |
|
|
|
1.3 |
% |
IL |
|
|
29 |
|
|
|
22,774 |
|
|
|
5.7 |
% |
|
|
2,364 |
|
|
|
5.9 |
% |
|
|
WA |
|
|
14 |
|
|
|
3,350 |
|
|
|
0.8 |
% |
|
|
148 |
|
|
|
0.4 |
% |
WI |
|
|
30 |
|
|
|
19,496 |
|
|
|
4.9 |
% |
|
|
1,945 |
|
|
|
4.9 |
% |
|
|
IA |
|
|
4 |
|
|
|
2,922 |
|
|
|
0.7 |
% |
|
|
622 |
|
|
|
1.6 |
% |
OH |
|
|
49 |
|
|
|
16,719 |
|
|
|
4.2 |
% |
|
|
1,584 |
|
|
|
4.0 |
% |
|
|
NM |
|
|
9 |
|
|
|
2,751 |
|
|
|
0.7 |
% |
|
|
107 |
|
|
|
0.3 |
% |
MN |
|
|
21 |
|
|
|
16,087 |
|
|
|
4.0 |
% |
|
|
2,500 |
|
|
|
6.3 |
% |
|
|
UT |
|
|
3 |
|
|
|
2,749 |
|
|
|
0.7 |
% |
|
|
280 |
|
|
|
0.7 |
% |
TN |
|
|
48 |
|
|
|
15,183 |
|
|
|
3.8 |
% |
|
|
1,084 |
|
|
|
2.7 |
% |
|
|
CO |
|
|
4 |
|
|
|
2,589 |
|
|
|
0.6 |
% |
|
|
126 |
|
|
|
0.3 |
% |
IN |
|
|
28 |
|
|
|
14,130 |
|
|
|
3.5 |
% |
|
|
1,852 |
|
|
|
4.7 |
% |
|
|
MD |
|
|
3 |
|
|
|
2,152 |
|
|
|
0.5 |
% |
|
|
205 |
|
|
|
0.5 |
% |
PA |
|
|
23 |
|
|
|
12,895 |
|
|
|
3.2 |
% |
|
|
2,169 |
|
|
|
5.5 |
% |
|
|
CT |
|
|
2 |
|
|
|
1,898 |
|
|
|
0.5 |
% |
|
|
55 |
|
|
|
0.1 |
% |
AL |
|
|
52 |
|
|
|
12,395 |
|
|
|
3.1 |
% |
|
|
863 |
|
|
|
2.2 |
% |
|
|
MT |
|
|
7 |
|
|
|
1,728 |
|
|
|
0.4 |
% |
|
|
43 |
|
|
|
0.1 |
% |
GA |
|
|
34 |
|
|
|
12,125 |
|
|
|
3.0 |
% |
|
|
1,576 |
|
|
|
4.0 |
% |
|
|
DE |
|
|
4 |
|
|
|
1,162 |
|
|
|
0.3 |
% |
|
|
133 |
|
|
|
0.3 |
% |
NC |
|
|
29 |
|
|
|
10,591 |
|
|
|
2.6 |
% |
|
|
1,038 |
|
|
|
2.6 |
% |
|
|
ND |
|
|
2 |
|
|
|
1,057 |
|
|
|
0.3 |
% |
|
|
24 |
|
|
|
0.1 |
% |
KY |
|
|
23 |
|
|
|
9,258 |
|
|
|
2.3 |
% |
|
|
927 |
|
|
|
2.3 |
% |
|
|
VT |
|
|
2 |
|
|
|
432 |
|
|
|
0.1 |
% |
|
|
24 |
|
|
|
0.1 |
% |
OK |
|
|
25 |
|
|
|
9,020 |
|
|
|
2.2 |
% |
|
|
1,006 |
|
|
|
2.5 |
% |
|
|
WY |
|
|
1 |
|
|
|
338 |
|
|
|
0.1 |
% |
|
|
21 |
|
|
|
0.1 |
% |
MO |
|
|
19 |
|
|
|
8,941 |
|
|
|
2.2 |
% |
|
|
1,260 |
|
|
|
3.2 |
% |
|
|
NV |
|
|
1 |
|
|
|
276 |
|
|
|
0.1 |
% |
|
|
6 |
|
|
|
0.0 |
% |
AZ |
|
|
7 |
|
|
|
8,915 |
|
|
|
2.2 |
% |
|
|
747 |
|
|
|
1.9 |
% |
|
|
OR |
|
|
1 |
|
|
|
135 |
|
|
|
0.0 |
% |
|
|
9 |
|
|
|
0.0 |
% |
NY |
|
|
28 |
|
|
|
7,319 |
|
|
|
1.8 |
% |
|
|
562 |
|
|
|
1.4 |
% |
|
|
SD |
|
|
1 |
|
|
|
80 |
|
|
|
0.0 |
% |
|
|
9 |
|
|
|
0.0 |
% |
AR |
|
|
9 |
|
|
|
6,675 |
|
|
|
1.7 |
% |
|
|
277 |
|
|
|
0.7 |
% |
|
|
Total U.S. |
|
|
762 |
|
|
$ |
393,575 |
|
|
|
98.1 |
% |
|
|
39,336 |
|
|
|
99.0 |
% |
MA |
|
|
3 |
|
|
|
6,332 |
|
|
|
1.6 |
% |
|
|
444 |
|
|
|
1.1 |
% |
|
|
BC |
|
|
2 |
|
|
$ |
4,555 |
|
|
|
1.1 |
% |
|
|
253 |
|
|
|
0.5 |
% |
KS |
|
|
10 |
|
|
|
5,580 |
|
|
|
1.4 |
% |
|
|
643 |
|
|
|
1.6 |
% |
|
|
ON |
|
|
3 |
|
|
|
1,953 |
|
|
|
0.5 |
% |
|
|
101 |
|
|
|
0.3 |
% |
WV |
|
|
17 |
|
|
|
5,115 |
|
|
|
1.3 |
% |
|
|
884 |
|
|
|
2.2 |
% |
|
|
AB |
|
|
1 |
|
|
|
918 |
|
|
|
0.2 |
% |
|
|
51 |
|
|
|
0.1 |
% |
VA |
|
|
15 |
|
|
|
5,057 |
|
|
|
1.3 |
% |
|
|
178 |
|
|
|
0.4 |
% |
|
|
MB |
|
|
1 |
|
|
|
328 |
|
|
|
0.1 |
% |
|
|
24 |
|
|
|
0.1 |
% |
NJ |
|
|
3 |
|
|
|
4,918 |
|
|
|
1.2 |
% |
|
|
366 |
|
|
|
0.9 |
% |
|
|
Total Canada |
|
|
7 |
|
|
$ |
7,754 |
|
|
|
1.9 |
% |
|
|
429 |
|
|
|
1.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Grand Total |
|
|
769 |
|
|
$ |
401,329 |
|
|
|
100.0 |
% |
|
|
39,765 |
|
|
|
100.0 |
% |
BROADSTONE NET LEASE, INC. | www.broadstone.com | © 2025 Broadstone Net Lease, LLC. All rights reserved. 28 Lease Expirations (rent percentages based on ABR) Expiration Year # of Properties # of Leases ABR ('000s) ABR as a % of Total Portfolio Square Feet ('000s) SF as a % of Total Portfolio 2025 14 15 $ 4,188 1.0 % 228 0.6 % 2026 23 24 11,914 3.0 % 915 2.3 % 2027 29 30 25,865 6.4 % 2,257 5.7 % 2028 28 28 19,916 5.0 % 1,793 4.5 % 2029 60 35 18,410 4.6 % 2,587 6.5 % 2030 87 52 48,799 12.2 % 4,780 12.0 % 2031 31 26 8,185 2.0 % 835 2.1 % 2032 61 46 32,665 8.1 % 3,481 8.8 % 2033 49 23 19,007 4.7 % 1,409 3.5 % 2034 38 27 14,450 3.6 % 1,245 3.1 % 2035 20 16 15,221 3.8 % 2,116 5.3 % 2036 89 23 29,848 7.4 % 2,877 7.2 % 2037 27 13 26,760 6.7 % 2,203 5.5 % 2038 39 35 13,813 3.4 % 1,226 3.1 % 2039 15 11 22,637 5.6 % 1,805 4.5 % 2040 31 5 6,029 1.5 % 312 0.8 % 2041 39 8 16,969 4.2 % 1,367 3.4 % 2042 58 13 44,099 11.0 % 4,803 12.1 % 2043 11 4 9,167 2.3 % 564 1.4 % 2044 3 3 1,660 0.4 % 103 0.3 % Thereafter 10 3 11,727 3.1 % 2,515 6.4 % Total leased properties 762 440 401,329 100.0 % 39,421 99.1 % In-process developments 5 5 — — — — Untenanted properties 2 — — — 344 0.9 % Total properties 769 445 $ 401,329 100.0 % 39,765 100.0 %
BROADSTONE NET LEASE, INC. | www.broadstone.com | © 2025 Broadstone Net Lease, LLC. All rights reserved. 29 Occupancy Occupancy by Rentable Square FootageChange in Occupancy Number of properties Vacant properties at January 1, 2025 2 Lease expirations (a) 2 Leasing activities (2 ) Vacant properties at March 31, 2025 2 (a) Includes scheduled and unscheduled expirations (including leases rejected in bankruptcy), as well as future expirations resolved and effective in the periods indicated above.
BROADSTONE NET LEASE, INC. | www.broadstone.com | © 2025 Broadstone Net Lease, LLC. All rights reserved. 30 Adjusted NOI, Annualized Adjusted NOI, Adjusted Cash NOI and Annualized Adjusted Cash NOI: Our reported results and net earnings per diluted share are presented in accordance with accounting principles generally accepted in the United States of America (GAAP).
Definitions and Explanations
Adjusted NOI and Adjusted Cash NOI are non-GAAP financial measures that we believe are useful to assess property-level performance. We compute Adjusted NOI by adjusting Adjusted EBITDAre (defined below) to exclude general and administrative expenses incurred at the corporate level. Given the net lease nature of our portfolio, we do not incur general and administrative expenses at the property level. To compute Adjusted Cash NOI, we adjust Adjusted NOI to exclude non-cash items included in total revenues and property expenses, such as straight-line rental revenue and other amortization and non-cash items, based on an estimate calculated as if all investment and disposition activity that took place during the quarter had occurred on the first day of the quarter. We then annualize quarterly Adjusted NOI and Adjusted Cash NOI by multiplying each amount by four to compute Annualized Adjusted NOI and Annualized Adjusted Cash NOI, respectively, which are also non-GAAP financial measures. We believe Adjusted NOI and Adjusted Cash NOI provide useful and relevant information because they reflect only those income and expense items that are incurred at the property level and present such items on an unlevered basis. We believe that the exclusion of certain non-cash revenues and expenses from Adjusted Cash NOI is a useful supplemental measure for investors to consider because it will help them to better assess our operating performance without the distortions created by non-cash revenues or expenses. You should not unduly rely on Annualized Adjusted NOI and Annualized Adjusted Cash NOI as they are based on assumptions and estimates that may prove to be inaccurate. Our actual reported Adjusted NOI and Adjusted Cash NOI for future periods may be significantly different from our Annualized Adjusted NOI and Annualized Adjusted Cash NOI. Additionally, our computation of Adjusted NOI and Adjusted Cash NOI may differ from the methodology for calculating these metrics used by companies in our industry, and, therefore, may not be comparable to similarly titled measures reported by other companies.
Adjusted Secured Overnight Financing Rate (SOFR): We define Adjusted SOFR as the current one month term SOFR plus an adjustment of 0.10% per the terms of our credit facilities.
Annualized Base Rent (ABR): We define ABR as the annualized contractual cash rent due for the last month of the reporting period, excluding the impacts of short-term rent deferrals, abatements, or free rent, and adjusted to remove rent from properties sold during the month and to include a full month of contractual cash rent for investments made during the month.
Cash Capitalization Rate: Cash Capitalization Rate represents either (1) for acquisitions and new build-to-suit developments, the estimated first year cash yield to be generated on a real estate investment, which was estimated at the time of investment based on the contractually specified cash base rent for the first full year after the date of the investment, divided by the purchase price for the property excluding capitalized acquisition costs, or (2) for dispositions, the property’s ABR in effect immediately prior to the disposition, divided by the disposition price, or (3) for transitional capital, the contractual cash yield to be generated on total invested capital.
EBITDA, EBITDAre, Adjusted EBITDAre, Pro Forma Adjusted EBITDAre, Annualized EBITDAre, Annualized Adjusted EBITDAre, and Pro Forma Annualized Adjusted EBITDAre: EBITDA, EBITDAre, Adjusted EBITDAre, Pro Forma Adjusted EBITDAre, Annualized EBITDAre, Annualized Adjusted EBITDAre, and Pro Forma Annualized Adjusted EBITDAre are non-GAAP financial measures. We compute EBITDA as earnings before interest, income taxes and depreciation and amortization. EBITDA is a measure commonly used in our industry. We believe that this ratio provides investors and analysts with a measure of our performance that includes our operating results unaffected by the differences in capital structures, capital investment cycles and useful life of related assets compared to other companies in our industry. We compute EBITDAre in accordance with the definition adopted by Nareit. Nareit defines EBITDAre as EBITDA excluding gains (loss) from the sales of depreciable property and provisions for impairment on investment in real estate. We believe EBITDA and EBITDAre are useful to investors and analysts because they provide important supplemental information about our operating performance exclusive of certain non-cash and other costs. Adjusted EBITDAre represents EBITDAre, adjusted to reflect revenue producing investments and dispositions for the quarter as if such investments and dispositions had occurred at the beginning of the quarter, and to exclude certain GAAP income and expense amounts that are either non-cash, such as cost of debt extinguishments, realized or unrealized gains and losses on foreign currency transactions, or gains on insurance recoveries, or that we believe are one time, or unusual in nature because they relate to unique circumstances or transactions that had not previously occurred and which we do not anticipate occurring in the future, and to eliminate the impact of lease termination fees, and other items that are not a result of normal operations. While investments in build-to-suit developments have an immediate impact to Net Debt, we do not make an adjustment to EBITDAre until the quarter in which the lease commences. We define our Pro Forma Adjusted EBITDAre as Adjusted EBITDAre adjusted to show the impact of estimated contractual revenues based on in-process development spend to-date. Our Pro Forma Net Debt is defined as Net Debt adjusted for estimated net proceeds from forward sale agreements that have not settled as if they have been physically settled for cash as of the period presented. We then annualize quarterly Adjusted EBITDAre and Pro Forma Adjusted EBITDAre by multiplying them by four (“Annualized Adjusted EBITDAre” and “Annualized Pro Forma Adjusted EBITDAre”). You should not unduly rely on this measure as it is based on assumptions and estimates that may prove to be inaccurate. Our actual reported EBITDAre for future periods may be significantly different from our Annualized Adjusted EBITDAre. Adjusted EBITDAre and Annualized Adjusted EBITDAre are not measurements of performance under GAAP, and our Adjusted EBITDAre and Annualized Adjusted EBITDAre may not be comparable to similarly titled measures of other companies. You should not consider our Adjusted EBITDAre and Annualized Adjusted EBITDAre as alternatives to net income or cash flows from operating activities determined in accordance with GAAP.
Funds From Operations (FFO), Core Funds From Operations (Core FFO), and Adjusted Funds From Operations (AFFO): FFO, Core FFO, and AFFO are non-GAAP measures. We believe the use of FFO, Core FFO, and AFFO are useful to investors because they are widely accepted industry measures used by analysts and investors to compare the operating performance of REITs. FFO, Core FFO, and AFFO should not be considered alternatives to net income as a performance measure or to cash flows from operations, as reported on our statement of cash flows, or as a liquidity measure and should be considered in addition to, and not in lieu of, GAAP financial measures. We compute Core FFO by adjusting FFO to exclude certain GAAP income and expense amounts that we believe are infrequently recurring, unusual in nature, or not related to its core real estate operations, including write-offs or recoveries of accrued rental income, lease termination fees and other non-core income from real estate transactions, severance and employee transition costs, and other extraordinary items. We compute AFFO by adjusting Core FFO for certain revenues and expenses that are non-cash or unique in nature, including straight-line rents, amortization of lease intangibles, amortization of debt issuance costs, adjustment to provision for credit losses, non-capitalized transaction costs such as acquisition costs related to deals that failed to transact, (gain) loss on interest rate swaps and other non-cash interest expense, deferred taxes, stock-based compensation, and other specified non-cash items.
BROADSTONE NET LEASE, INC. | www.broadstone.com | © 2025 Broadstone Net Lease, LLC. All rights reserved. 31 Gross Debt: We define Gross Debt as total debt plus debt issuance costs and original issuance discount.
Definitions and Explanations (continued)
Net Debt: Net Debt is a non-GAAP financial measure. We define Net Debt as our Gross Debt less cash and cash equivalents and restricted cash.
Occupancy: Occupancy or a specified percentage of our portfolio that is “occupied” or “leased” means as of a specified date the quotient of (1) the total rentable square footage of our properties minus the square footage of our properties that are vacant and from which we are not receiving any rental payment, and (2) the total square footage of our properties.
Rent Coverage Ratio: Rent Coverage Ratio means the ratio of tenant-reported or, when available, management’s estimate, based on tenant-reported financial information, of annual earnings before interest, taxes, depreciation, amortization, and cash rent attributable to the leased property (or properties, in the case of a master lease) to the annualized base rental obligation as of a specified date.
Straight-line Yield: Straight-line yield represents the estimated first year yield to be generated on a real estate investment, which was computed at the time of investment based on the straight-line annual rental income computed in accordance with GAAP, divided by the purchase price.
Definitions Related to Development Properties:
•
Estimated Total Project Investment: Represents the estimated costs to be incurred to complete development of each project. We expect to update our estimates upon completion of the project, or sooner if there are any significant changes to expected costs from quarter to quarter. Excludes capitalized costs consisting of capitalized interest and other acquisition costs.
•
Estimated Cash Capitalization Rate: Calculated by dividing the estimated first year cash yield to be generated on a real estate investment by the Estimated Total Project Investment for the property.
•
Estimated Straight-line Yield: Represents the estimated first year yield to be generated on a real estate investment, which was computed at the time of investment based on the estimated annual straight-line rental income computed in accordance with GAAP, divided by the Estimated Total Project Investment.
•
Start Date: The Start Date represents the period in which we have begun physical construction on a property.
•
Target Stabilization Date: The Target Stabilization Date is our current estimate of the period in which we will have substantially completed a project and the project is made available for occupancy. We expect to update our timing estimates on a quarterly basis.
•
Total Project Commitment: Represents the contractual maximum amount of costs that we are committed to fund for the build-to-suit development project.
BROADSTONE NET LEASE, INC. | www.broadstone.com | © 2025 Broadstone Net Lease, LLC. All rights reserved. 32