- 米国企業
- Broadstone Net Lease, Inc.
Broadstone Net Lease, Inc.BNL
| 2017年 12月31日 | 2018年 12月31日 | 2019年 12月31日 | 2020年 12月31日 | 2021年 12月31日 | 2022年 12月31日 |
---|
Total accounted for using the operating method | - | - | - | - | 4,205 | 5,008 |
---|
Less accumulated depreciation | - | - | - | - | 430 | 534 |
---|
Accounted for using the operating method, net | 2,186 | 2,642 | 3,415 | 3,355 | 3,775 | 4,474 |
---|
Accounted for using the direct financing method | 42 | 42 | 42 | 29 | 29 | 27 |
---|
Accounted for using the sales-type method | - | - | - | 1 | 1 | 1 |
---|
Investment in rental property, net | 2,228 | 2,684 | 3,457 | 3,384 | 3,804 | 4,502 |
---|
Cash and cash equivalents | 9 | 19 | 12 | 100 | 22 | 22 |
---|
Accrued rental income | 52 | 69 | 85 | 102 | 117 | 136 |
---|
Tenant And Other Receivables Net | - | - | - | 2 | 1 | 1 |
---|
Prepaid Expense and Other Assets | 0 | 3 | 13 | 22 | 17 | 50 |
---|
Interest rate swap, assets | 11 | 18 | 3 | - | - | 63 |
---|
Goodwill | - | - | - | 340 | 340 | 340 |
---|
Intangible lease assets, net | 243 | 286 | 332 | 291 | 304 | 330 |
---|
Debt issuance costs—unsecured revolving credit facility, net | - | - | - | 6 | 4 | 6 |
---|
Leasing fees, net | 14 | 14 | 13 | 11 | 10 | 9 |
---|
Total assets | 2,579 | 3,097 | 3,918 | 4,258 | 4,619 | 5,458 |
---|
Long-Term Line of Credit | 273 | 141 | 197 | - | 102 | 197 |
---|
Secured Debt | 68 | 79 | 112 | 107 | 97 | 87 |
---|
Unsecured Debt | 837 | 1,226 | 1,672 | 1,434 | 647 | 895 |
---|
Senior Notes | - | - | - | - | 844 | 845 |
---|
Interest rate swap, liabilities | 5 | 2 | 24 | 72 | 27 | - |
---|
Earnout liability | - | - | - | 8 | - | - |
---|
Accounts payable and other liabilities | 20 | 22 | 37 | 75 | 38 | 48 |
---|
Dividends payable | - | - | - | - | 46 | 54 |
---|
Interest Payable | 3 | 10 | 4 | 4 | 6 | 7 |
---|
Below Market Lease, Net | 82 | 86 | 92 | 80 | 71 | 63 |
---|
Total liabilities | 1,295 | 1,568 | 2,139 | 1,779 | 1,878 | 2,195 |
---|
Common Stock, Value, Issued | - | - | - | 0 | - | - |
---|
Additional paid-in capital | 1,302 | 1,557 | 1,896 | 2,625 | 2,924 | 3,419 |
---|
Cumulative distributions in excess of retained earnings | 120 | 155 | 208 | 260 | 318 | 386 |
---|
Accumulated other comprehensive loss | 5 | 15 | -20 | -66 | -28 | 60 |
---|
Total Broadstone Net Lease, Inc. stockholders' equity | 1,284 | 1,529 | 1,779 | 2,479 | 2,741 | 3,263 |
---|
Non-controlling interests | 97 | 112 | 111 | 180 | 164 | 170 |
---|
Total equity | - | - | - | 0 | - | - |
---|
Total liabilities and equity | 2,579 | 3,097 | 3,918 | 4,258 | 4,619 | 5,458 |
---|