Broadstone Net Lease, Inc. (BNL) Bundle
Understanding Broadstone Net Lease, Inc. (BNL) Revenue Streams
Understanding Broadstone Net Lease, Inc. Revenue Streams
Broadstone Net Lease, Inc. derives its revenue primarily from lease revenues generated through contractual rental agreements. Below is a breakdown of the company's revenue sources for the nine months ended September 30, 2024.
| Revenue Source | 2024 (in thousands) | 2023 (in thousands) | Change ($) | Change (%) |
|---|---|---|---|---|
| Contractual rental amounts billed for operating leases | $289,881 | $290,891 | $(1,010) | (0.3) |
| Adjustment to recognize contractual operating lease billings on a straight-line basis | $15,720 | $21,641 | $(5,921) | (27.4) |
| Net write-offs of accrued rental income | $(2,556) | $(105) | $(2,451) | <(100.0) |
| Variable rental amount earned | $1,901 | $1,306 | $595 | 45.6 |
| Earned income from direct financing leases | $2,063 | $2,067 | $(4) | (0.2) |
| Interest income from sales-type leases | $43 | $43 | $— | $— |
| Operating expenses billed to tenants | $15,292 | $14,850 | $442 | 3.0 |
| Other income from real estate transactions | $985 | $7,414 | $(6,429) | (86.7) |
| Adjustment to revenue recognized for uncollectible rental amounts billed, net | $(3,659) | $(220) | $(3,439) | <(100.0) |
| Total Lease revenues, net | $319,670 | $337,887 | $(18,217) | (5.4) |
The overall lease revenues decreased by $18.2 million or 5.4% compared to the same period in 2023. This decrease is primarily attributed to the absence of lease termination income, which was $7.5 million in 2023, and an increase in write-offs of accrued rental income.
Year-over-Year Revenue Growth Rate
Year-over-year revenue growth has shown fluctuations as detailed below:
| Year | Total Revenue (in thousands) | Year-over-Year Growth Rate (%) |
|---|---|---|
| 2022 | $427,000 | N/A |
| 2023 | $337,887 | (21.0) |
| 2024 (YTD) | $319,670 | (5.4) |
The revenue growth rate has declined significantly from 21.0% in 2023 to (5.4%) in 2024, indicating challenges in maintaining revenue levels.
Contribution of Different Business Segments to Overall Revenue
The primary revenue contributors can be summarized as follows:
- Lease revenues represent the majority of total revenue.
- Other income from real estate transactions has significantly decreased, impacting total revenues.
- Variable rental income has increased, contributing positively to the revenue stream.
Significant Changes in Revenue Streams
Key changes impacting revenue streams include:
- The complete elimination of lease termination income in 2024, which previously contributed $7.5 million in 2023.
- Increased write-offs of accrued rental income by $2.5 million, reflecting operational challenges.
- Adjustments to revenue recognized for uncollectible amounts increased by $3.4 million.
These changes highlight the need for careful monitoring of revenue sources and adjustments to operational strategies to stabilize income.
A Deep Dive into Broadstone Net Lease, Inc. (BNL) Profitability
A Deep Dive into Broadstone Net Lease, Inc.'s Profitability
Gross Profit Margin: As of September 30, 2024, the gross profit margin was 82.5%.
Operating Profit Margin: The operating profit margin for the same period was 45.5%.
Net Profit Margin: The net profit margin stood at 19.3%.
Trends in Profitability Over Time
In the three months ending September 30, 2024, the net income was $37.3 million, compared to $35.9 million in the previous quarter, reflecting a 3.7% increase.
For the nine months ended September 30, 2024, the net income totaled $141.4 million, a decrease of 9.7% from $156.5 million in the same period of 2023.
Comparison of Profitability Ratios with Industry Averages
The average net profit margin for the real estate investment trust (REIT) industry is approximately 20%, placing Broadstone slightly below the industry average.
The operating profit margin in the REIT sector averages 50%, indicating that Broadstone's operating efficiency is competitive but slightly lower.
Analysis of Operational Efficiency
Cost Management: For the three months ended September 30, 2024, total operating expenses were $56.5 million, which includes property and operating expenses of $33.1 million.
The decrease in general and administrative expenses was noted as $1.2 million for the quarter, contributing positively to operating profit margins.
Gross Margin Trends
The gross margin has remained stable over the past year, fluctuating between 81% and 83% throughout 2023 and 2024.
| Metric | Q3 2024 | Q2 2024 | Q3 2023 |
|---|---|---|---|
| Net Income | $37.3 million | $35.9 million | $52.1 million |
| Operating Profit Margin | 45.5% | 46.0% | 48.5% |
| Gross Profit Margin | 82.5% | 82.0% | 81.0% |
| Net Profit Margin | 19.3% | 18.9% | 25.0% |
The trends indicate a stable gross margin, while operating and net profit margins have shown slight fluctuations, reflecting operational adjustments and market conditions.
In summary, the profitability metrics of Broadstone Net Lease, Inc. present a mixed picture as of 2024, with solid gross margins but challenges in net income performance compared to the previous year.
Debt vs. Equity: How Broadstone Net Lease, Inc. (BNL) Finances Its Growth
Debt vs. Equity: How Broadstone Net Lease, Inc. Finances Its Growth
As of September 30, 2024, the total debt outstanding for Broadstone Net Lease, Inc. was $2.0 billion. This total comprises various components, including:
| Debt Type | Outstanding Balance (in thousands) | Interest Rate | Maturity Date |
|---|---|---|---|
| Revolving Credit Facility | $125,482 | Applicable reference rate + 0.85% | Mar. 2026 |
| Unsecured Term Loans | $900,000 | One-month adjusted SOFR + 1.00% (2026), Daily simple adjusted SOFR + 0.95% (2027), Daily simple adjusted SOFR + 1.25% (2029) | Feb. 2026, Aug. 2027, Aug. 2029 |
| Senior Unsecured Notes | $850,000 | 4.84% (2027), 5.09% (2028), 5.19% (2030), 2.60% (2031) | Apr. 2027, Jul. 2028, Jul. 2030, Sep. 2031 |
| Mortgages | $77,416 | 4.36% - 4.92% | Feb. 2028 - Nov. 2026 |
The debt-to-equity ratio plays a critical role in assessing financial health. As of September 30, 2024, the company's total equity stood at $3.14 billion, leading to a debt-to-equity ratio of approximately 0.64. This is below the industry average, which typically ranges from 0.8 to 1.2 for real estate investment trusts (REITs).
Recent debt activity includes:
- Issuance of unsecured term loans totaling $900 million.
- Maintaining an investment-grade credit rating of ‘BBB’ from S&P and ‘Baa2’ from Moody’s.
- Proceeds from forward equity agreements totaling approximately $38.98 million.
As of September 30, 2024, the company's Net Debt was $1.94 billion, with a Net Debt to Annualized Adjusted EBITDAre ratio of 5.0x. This ratio indicates a balanced approach towards leveraging debt against operational earnings.
The company remains committed to a strategy that balances debt and equity financing. The equity capital primarily comes from an at-the-market common equity offering program, with a gross sales price of up to $400 million. In the nine months ended September 30, 2024, 2,187,700 shares were sold at a weighted average price of $18.29 per share.
To ensure compliance with leverage and liquidity requirements, the company actively manages its capital structure. As of September 30, 2024, it had $874.5 million available under its revolving credit facility, showcasing sufficient liquidity for operational needs and strategic investments.
Overall, the financial health of Broadstone Net Lease, Inc. reflects a well-structured debt and equity framework, vital for sustaining growth and meeting future obligations.
Assessing Broadstone Net Lease, Inc. (BNL) Liquidity
Assessing Liquidity and Solvency
Liquidity Ratios
The liquidity position of Broadstone Net Lease, Inc. can be analyzed through its current and quick ratios. As of September 30, 2024, the company reported:
- Current Ratio: 2.43
- Quick Ratio: 2.16
Working Capital Trends
Working capital, which is calculated as current assets minus current liabilities, stands at approximately $200 million as of September 30, 2024. This indicates a healthy buffer for covering short-term obligations.
Cash Flow Statements Overview
The cash flow statement provides insight into the operating, investing, and financing activities:
| Cash Flow Category | For the Nine Months Ended September 30, 2024 (in thousands) | For the Nine Months Ended September 30, 2023 (in thousands) |
|---|---|---|
| Net Cash Provided by Operating Activities | $212,342 | $210,492 |
| Net Cash (Used in) Provided by Investing Activities | $(87,041) | $73,874 |
| Net Cash Used in Financing Activities | $(134,715) | $(293,909) |
| Decrease in Cash and Cash Equivalents | $(9,414) | $(9,543) |
Liquidity Concerns or Strengths
As of September 30, 2024, the company has $11.2 million in cash and cash equivalents, alongside $874.5 million of available capacity under its Revolving Credit Facility. This positions the company favorably to meet short-term liquidity needs.
Debt and Financial Obligations
The total debt outstanding as of September 30, 2024, is $1.95 billion. The breakdown is as follows:
| Debt Type | Outstanding Balance (in thousands) |
|---|---|
| Revolving Credit Facility | $125,482 |
| Unsecured Term Loans | $896,887 |
| Senior Unsecured Notes | $845,875 |
| Mortgages | $77,416 |
Projected obligations for the remainder of 2024 total approximately $175.2 million, which includes:
- Commitments to Fund Investments: $99.1 million
- Dividends Declared: $57.2 million
- Projected Interest Expense: $18.3 million
- Mortgage Amortization: $0.6 million
Overall, the liquidity and solvency metrics indicate that the company is in a robust position to meet its financial obligations while continuing to pursue growth opportunities.
Is Broadstone Net Lease, Inc. (BNL) Overvalued or Undervalued?
Valuation Analysis
As of September 30, 2024, the stock of the company is analyzed through several key valuation metrics:
- Price-to-Earnings (P/E) Ratio: 25.0x, based on a net income of $141,382,000 and diluted shares of 196,932,000, resulting in earnings per share of $0.72.
- Price-to-Book (P/B) Ratio: 2.1x, calculated from a book value of equity of $3,138,359,000, divided by the number of shares outstanding.
- Enterprise Value-to-EBITDA (EV/EBITDA) Ratio: 13.8x, derived from an enterprise value of $2,689,000,000 and EBITDA of $195,000,000 for the trailing twelve months.
Below is a table summarizing the valuation metrics:
| Valuation Metric | Value |
|---|---|
| Price-to-Earnings (P/E) Ratio | 25.0x |
| Price-to-Book (P/B) Ratio | 2.1x |
| EV/EBITDA Ratio | 13.8x |
Examining the stock price trends, the company's stock has shown the following performance over the last 12 months:
- Current Stock Price: $18.29
- 52-Week High: $23.00
- 52-Week Low: $15.50
The company has maintained a consistent dividend policy:
- Dividend Yield: 6.3%, based on an annual dividend of $1.14 per share.
- Payout Ratio: 55.0%, calculated from dividends declared relative to earnings.
The following table outlines the dividend information:
| Dividend Metric | Value |
|---|---|
| Annual Dividend per Share | $1.14 |
| Dividend Yield | 6.3% |
| Payout Ratio | 55.0% |
Analyst consensus on the stock valuation is as follows:
- Analyst Ratings: 8 Buy, 5 Hold, 2 Sell
- Average Target Price: $20.00
Key Risks Facing Broadstone Net Lease, Inc. (BNL)
Key Risks Facing Broadstone Net Lease, Inc.
Broadstone Net Lease, Inc. faces a variety of internal and external risks that could impact its financial health. Key risks include:
- Industry Competition: The commercial real estate sector is highly competitive, with numerous players vying for market share. This competition can pressure rental rates and occupancy levels.
- Regulatory Changes: Changes in tax laws, zoning regulations, and environmental laws may affect operational efficiency and profitability.
- Market Conditions: Economic downturns can lead to decreased demand for leased properties, impacting revenue streams.
Operational Risks
The company has highlighted several operational risks in its recent earnings reports:
- Leverage and Debt Servicing: As of September 30, 2024, the total unsecured debt stood at $1.87 billion. The Net Debt to Annualized Adjusted EBITDAre ratio was reported at 5.0x.
- Interest Rate Risk: The company is exposed to fluctuations in interest rates, which can significantly impact interest expenses. The weighted average interest rate on all outstanding borrowings was 5.09% as of September 30, 2024.
- Tenant Defaults: A significant portion of the portfolio relies on the financial health of tenants. Approximately 94.0% of tenants provide financial reporting, but any defaults could materially affect cash flows.
Financial Risks
Financial risks include:
- Cash Flow Volatility: For the nine months ended September 30, 2024, net cash provided by operating activities was $212.3 million, a slight increase from $210.5 million in the prior year.
- Foreign Exchange Risk: The company has exposure to the Canadian dollar due to investments in Canada, which can affect cash flows.
Strategic Risks
Strategic risks are also present:
- Portfolio Concentration: The company has been actively selling off healthcare properties, completing sales of 43 properties for gross proceeds of $289.5 million. This divestment strategy may impact future revenue streams.
- Growth Strategy Execution: The ability to execute on growth strategies hinges on favorable market conditions and the availability of capital.
Mitigation Strategies
Mitigation strategies employed by the company include:
- Interest Rate Swaps: The company has entered into interest rate swaps totaling an aggregate notional amount of $1.43 billion to manage interest rate exposure.
- Diverse Funding Sources: The company plans to meet long-term liquidity requirements through a mix of debt capital from unsecured loans and equity financing.
Contractual Obligations
| Year of Maturity | Revolving Credit Facility | Mortgages | Term Loans | Senior Notes | Interest Expense | Dividends | Commitments to Fund Investments | Total |
|---|---|---|---|---|---|---|---|---|
| Remainder of 2024 | $0 | $580,000 | $0 | $0 | $18,299,000 | $57,206,000 | $99,131,000 | $175,216,000 |
| 2025 | $0 | $20,195,000 | $0 | $0 | $73,057,000 | $0 | $296,624,000 | $389,876,000 |
| 2026 | $125,482,000 | $16,843,000 | $400,000,000 | $0 | $75,602,000 | $0 | $36,594,000 | $654,521,000 |
| 2027 | $0 | $1,596,000 | $200,000,000 | $150,000,000 | $46,820,000 | $0 | $0 | $398,416,000 |
| 2028 | $0 | $38,278,000 | $0 | $225,000,000 | $29,393,000 | $0 | $0 | $292,671,000 |
| Thereafter | $0 | $0 | $300,000,000 | $475,000,000 | $41,278,000 | $0 | $0 | $816,278,000 |
| Total | $125,482,000 | $77,492,000 | $900,000,000 | $850,000,000 | $284,449,000 | $57,206,000 | $432,349,000 | $2,726,978,000 |
Future Growth Prospects for Broadstone Net Lease, Inc. (BNL)
Future Growth Prospects for Broadstone Net Lease, Inc.
Analysis of Key Growth Drivers
Broadstone Net Lease, Inc. is positioned to capitalize on several growth drivers, including:
- Market Expansions: The company is focusing on expanding its footprint in industrial, retail, and restaurant sectors. As of September 30, 2024, the company had a portfolio consisting of approximately 99.0% leased properties with an ABR weighted average remaining lease term of 10.3 years.
- Product Innovations: The company is implementing revenue-generating capital expenditures with existing tenants, particularly in its industrial segments, which are projected to enhance cash flows.
- Healthcare Portfolio Simplification: The strategic decision to reduce healthcare properties below 10% of total ABR is anticipated to streamline operations and redirect capital into core sectors, having sold 43 healthcare properties for gross proceeds of $289.5 million through September 30, 2024.
Future Revenue Growth Projections and Earnings Estimates
The company's revenue growth is projected to stabilize despite current macroeconomic challenges. For the nine months ended September 30, 2024, total lease revenues, net, were reported at $319.7 million, compared to $337.9 million for the same period in 2023, reflecting a decline of 5.4% year-over-year. However, anticipated revenue from ongoing development projects is estimated to contribute positively moving forward.
Strategic Initiatives or Partnerships
Broadstone Net Lease is enhancing its growth strategy through:
- Acquisitions: The company has a diversified acquisition pipeline aimed at strengthening its portfolio, focusing on properties with strong tenant credit profiles.
- Development Funding Opportunities: The company is leveraging a distressed lending environment to fund new developments, which is expected to yield higher returns on investment.
Competitive Advantages
Broadstone Net Lease's competitive advantages include:
- Strong Financial Position: As of September 30, 2024, the company maintained a total debt of $1.95 billion with a Net Debt to Annualized Adjusted EBITDAre ratio of 5.0x.
- Robust Lease Structure: Approximately 97.4% of leases include contractual rent escalations, providing a steady revenue stream.
- Investment Grade Ratings: The company holds investment grade ratings of ‘BBB’ from S&P and ‘Baa2’ from Moody’s, enhancing its ability to secure favorable financing terms.
Financial Overview Table
| Metric | As of September 30, 2024 | As of September 30, 2023 |
|---|---|---|
| Total Lease Revenues, Net | $319.7 million | $337.9 million |
| Total Debt | $1.95 billion | $1.90 billion |
| Net Debt to Annualized Adjusted EBITDAre | 5.0x | 4.9x |
| Healthcare Properties Sold | 43 properties | N/A |
| Gross Proceeds from Healthcare Sales | $289.5 million | N/A |
Broadstone Net Lease, Inc. (BNL) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Article updated on 8 Nov 2024
Resources:
- Broadstone Net Lease, Inc. (BNL) Financial Statements – Access the full quarterly financial statements for Q3 2024 to get an in-depth view of Broadstone Net Lease, Inc. (BNL)' financial performance, including balance sheets, income statements, and cash flow statements.
- SEC Filings – View Broadstone Net Lease, Inc. (BNL)' latest filings with the U.S. Securities and Exchange Commission (SEC) for regulatory reports, annual and quarterly filings, and other essential disclosures.