v3.20.2
Condensed Consolidated Statements of Income and Comprehensive Income (Loss) (Unaudited) - USD ($)
shares in Thousands, $ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2020
Jun. 30, 2019
Jun. 30, 2020
Jun. 30, 2019
Revenues        
Lease revenues, net $ 80,371 $ 69,053 $ 158,602 $ 137,483
Operating expenses        
Depreciation and amortization 39,921 25,287 71,140 49,597
Property and operating expense 4,190 3,252 8,305 7,642
General and administrative 5,700 1,389 11,542 2,492
Provision for impairment of investment in rental properties 534 0 2,667 1,017
Total operating expenses 50,345 37,181 97,390 75,006
Other income (expenses)        
Interest income 11 0 20 1
Interest expense (19,513) (16,732) (40,504) (32,560)
Cost of debt extinguishment 0 (8) (22) (721)
Gain on sale of real estate 1,046 2,787 8,665 4,187
Income taxes (402) (305) (951) (748)
Internalization expenses (389) (272) (1,594) (272)
Change in fair value of earnout liability 6,321 0 2,144 0
Other losses (2) 0 (24) 0
Net income 17,098 17,342 28,946 32,364
Net income attributable to non-controlling interests (1,745) (1,208) (2,777) (2,292)
Net income attributable to Broadstone Net Lease, Inc. $ 15,353 $ 16,134 $ 26,169 $ 30,072
Weighted average number of common shares outstanding        
Basic 26,856 23,204 26,691 22,770
Diluted 29,912 24,941 29,482 24,507
Net earnings per common share        
Basic and diluted $ 0.57 $ 0.70 $ 0.98 $ 1.32
Comprehensive income (loss)        
Net income $ 17,098 $ 17,342 $ 28,946 $ 32,364
Other comprehensive loss        
Change in fair value of interest rate swaps (6,056) (23,178) (64,118) (35,802)
Realized gain on interest rate swaps (41) (41) (83) (122)
Comprehensive income (loss) 11,001 (5,877) (35,255) (3,560)
Comprehensive (income) loss attributable to non-controlling interests (1,123) 409 2,897 242
Comprehensive income (loss) attributable to Broadstone Net Lease, Inc. 9,878 (5,468) (32,358) (3,318)
Asset Management Fees        
Operating expenses        
Operating expenses 0 5,318 2,461 10,438
Property Management Fees        
Operating expenses        
Operating expenses $ 0 $ 1,935 $ 1,275 $ 3,820