Overview Presentation
Transcription
Overview Presentation
Overview Presentation 1 © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Introduction Introduction ‒‒ Broadstone Net Lease (BNL) is a private Real Estate Investment Trust (REIT) focused on delivering a dependable dividend yield and attractive total return to investors ‒‒ BNL acquires and holds freestanding, single tenant, net-leased properties ‒‒ Shares are offered via private placement and cannot be purchased on any exchange or from brokers ‒‒ Externally managed by Broadstone Real Estate, LLC, a certified Women’s Business Enterprise (WBE) ‒‒ Founders are the Leenhouts/Tait Families—previously founded Home Properties, Inc. (Public REIT, NYSE: HME)* ‒‒ Admitted first outside shareholders on 12/31/07; currently have more than 930 accredited shareholders, who have invested nearly $470 million ‒‒ Management team and Board of Directors hold more than $24 million worth of shares, all invested on the same terms as other investors ‒‒ 6.75% annual dividend (distribution) yield for new investors—paid out of current Funds From Operations; distribution per share has increased 39% (seven increases), from an annualized amount of $3.50 to $4.86 ‒‒ Share price (DSV) has increased 44% (thirteen increases), from $50 to current price of $72 Note: Please see important disclosures on the DSV (Determined Share Value) and distribution yield in the supplemental section of this document. Determination of Management/ Director ownership is based on total shares held multiplied by current DSV of $72. All data as of February 1, 2015. *There is no current affiliation with Home Properties, Inc. 2 © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Introduction What is a Triple Net-Leased Property? ‒‒ Tenant pays rent & is responsible for taxes, insurance, structural repairs, and general maintenance ‒‒ Typically single-tenant, freestanding buildings ‒‒ Can be structured for a variety of industries (retail, specialty office, medical, industrial, warehouse) ‒‒ The building and/or the location is usually integral to the business operations ‒‒ Leases tend to be for very long terms – typically 10 to 20 years, plus extension options ‒‒ A sale leaseback of real estate allows business owners to monetize investments, access capital, and de-lever the enterprise 3 © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Introduction Why Triple Net Leased Properties Are Compelling Investments ‒‒ High return relative to risk* ‒‒ Predictable returns due to tenant responsibilities ‒‒ Growth in cash flow and valuation due to contractual rent increases and long-term leases ‒‒ Access to attractive debt financing due to predictable cash flows ‒‒ Real assets can be a hedge against inflation ‒‒ Still a very fragmented industry and inefficient market ‒‒ Opportunity to add value at time of acquisition through proper negotiation and underwriting *BNL’s tenants do not typically have rated debt but must meet BNL’s underwriting and credit criteria. 4 © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Investment Strategy Our Investment Strategy and Criteria WHAT WE DO ‒‒ Build a diversified portfolio of free-standing, single-tenant, net leased commercial properties with long-term leases and annual rent increases ‒‒ Manage and control cost of capital while delivering superior shareholder service HOW WE DO IT ‒‒ Study and monitor industries, underwrite numerous deals, stress real estate fundamentals ‒‒ Seek developed properties with credit-worthy tenants demonstrating significant rent coverage ‒‒ Diversify by industry, geography, & tenant, targeting recession-resistant businesses and mission-critical facilities ‒‒ Seek to acquire individual properties and portfolios in the $5-$100M range ‒‒ Focus geographically in areas with less individual or institutional buying competition ‒‒ Negotiate long-term leases augmented with personal guarantees or other credit enhancements when necessary ‒‒ Offer predictable outcomes and fast closing without financing contingencies ‒‒ Finance acquisitions with equity capital from shareholders & unsecured debt capital from bank groups 5 © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Results Achieving Income for Shareholders: Per Share Results $2.00 $5.36 $4.20 $4.00 $4.24 $3.78 $4.05 $3.61 $3.50 $2.63 $2.93 $3.00 $3.50 $3.37 $4.00 $5.02 AGR C % 9.8 $5.00 $5.13 $6.00 $1.00 $0 2008 2009 2010 2011 Annual Distribution Per Share 2012 O-AFFO Per Share 2013 2014 Additional 2 months of distributions were paid in 2014 Note: Please see important performance disclosures related to the chart above in the Supplemental Information Section of this presentation. Included in this sections are definitions of FFO, AFFO, O-AFFO and CAGR (compounded annual growth rate). FFO, AFFO and O-AFFO are non GAAP financial metrics. The definitions in the Supplemental Information Section provide a road map from GAAP net income to the calculation of these metrics. 6 © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Results Total Return for Shareholders AVERAGE ANNUAL TOTAL RETURNS (as of February 1, 2015) Total Return % YTD 1-YEAR 3-YEAR 5-YEAR INCEPTION (1/1/2008) 1.98% 18.89% 16.50% 15.33% 12.73% CALENDAR YEAR TOTAL RETURNS (as of February 1, 2015) Annual Return % 2008 2009 2010 2011 2012 2013 2014 5.31% 7.12% 11.64% 15.60% 13.08% 17.89% 18.38% For 2008 and 2009, BNL’s share price (Determined Share Value – DSV) was fixed at $50 per share under its initial private placement memorandum. BNL’s Independent Directors did not actively review the DSV until 2010. Note: Performance data represents past performance and does not guarantee future results. Current performance may be lower or higher than the performance data presented. BNL is not required by law to follow any standard methodology when calculating and representing performance data. The Average Annual Total Return Chart is prepared on a rolling 12-month basis and assumes dividend reinvestment. For example, the total return figure for the one-year period (top chart) covers the period from February 1, 2014 to February 1, 2015. The performance of BNL may not be directly comparable to the performance of other private or registered REITs. Please see the Supplemental Information Section of the presentation for important definitions and calculation methodologies. All performance data above is presented net of fees. 7 © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Results Growth of $250K Since Inception $605,000 $585,743 $575,000 $536,753 $545,000 $515,000 $485,000 $455,000 $425,000 $395,000 $360,000 $365,000 $335,000 $305,000 $275,000 $245,000 2008 2009 Value of BNL Shares (DSV) 2010 2011 Cumulative total of non-DRIP dividends 2012 2013 2014 2015 Account value of utilizing BNL "DRIP" program Total Value of BNL Shares assumes $250,000 investment at Broadstone Net Lease inception at a $50 DSV and reinvestment of dividends at 98% of determined share value after December 31, 2009. Performance data represents past performance and does not guarantee future results. Current performance may be lower or higher than the performance data presented. BNL is not required by law to follow any standard methodology when calculating and representing performance data. The performance of BNL may not be directly comparable to the performance of other private or registered REITs. All data as of February 1, 2015. 8 © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Results A Track Record of Consistent Growth $1.1B Share Price: $71 $1B *2/1/15 Share price $72 $900M $800M $700M $600M $500M $400M $300M $200M $100M Share Price: $50 Q 4 20 Q 06 1 20 Q 07 2 20 Q 07 3 20 Q 07 4 20 Q 07 1 20 Q 08 2 20 Q 08 3 20 Q 08 4 20 Q 08 1 20 Q 09 2 20 Q 09 3 20 Q 09 4 20 Q 09 1 20 Q 10 2 20 Q 10 3 20 Q 10 4 20 Q 10 1 20 Q 11 2 20 Q 11 3 20 Q 11 4 2 Q 011 1 20 Q 12 2 20 Q 12 3 20 Q 12 4 20 Q 12 1 20 Q 13 2 20 Q 13 3 20 Q 13 4 20 Q 13 1 20 Q 14 2 20 Q 14 3 20 Q 14 4 20 14 $0 Total Equity Fixed Rate/Hedged Debt Unsecured Floating Rate Debt Note: Total equity is calculated by multiplying the total number of common shares and operating company units outstanding at each quarter end by BNL’s then current determined share value (DSV). Please see important information on how BNL’s DSV is calculated in the Supplemental Information Section of this presentation. 9 © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Investment Opportunity Investment Opportunity Minimum Initial Investment (Direct): $500K Minimum Initial Investment (via Financial Advisor): $250K Next Investment Date: Monthly closings Determined Share Value (DSV): $72 per share (held through April 30, 2015) Current Yield on New Investments: Approximately 6.75% Additional Incremental Investments: $10K minimum Accredited Investors Only Note: Please see important disclosures on the DSV, distribution yield and definition of “accredited investor” in the Supplemental Information Section of this document. We are not offering, or soliciting, an investment through this presentation. Investments may only be made by accredited investors, through BNL’s private placement memorandum (PPM) and subscription agreement. Please review BNL’s PPM for more information and certain risk factors. 10 © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Investment Opportunity Liquidity for Investors with Share Redemption Program ‒‒ Redemptions permitted on a quarterly basis ‒‒ Shares are repurchased by the REIT at 100% of Determined Share Value (DSV) if held for more than 5 years or 95.0% of the DSV if held for less than 5 years ‒‒ DSV is set by independent directors with input from fund management ‒‒ Total quarterly fund redemptions limited to 1.0% of all outstanding common shares plus 50.0% of value of reinvestment of distributions ‒‒ Shareholders can vote to liquidate the fund if 20.0% of shares are unredeemed after 12 months ‒‒ Since inception, there have been 13 redemptions for a total of $1,960,058 Note: Please see important disclosures on the DSV, distribution yield and definition of “accredited investor” in the Supplemental Information Section of this document. We are not offering, or soliciting, an investment through this presentation. Investments may only be made by accredited investors, through BNL’s private placement memorandum (PPM) and subscription agreement. Please review BNL’s PPM for more information and certain risk factors. 11 © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Fee Schedule BNL Fee Schedule Brokerage Commissions/Placement Fees: None Carried Interest: None Financing: None Commitment fees for uncalled capital: None Expenses relating to equity raising: 0.5% of equity raised (one-time fee) Asset Management: 1.0% of aggregate equity value Property Management: 3.0% of gross revenue Property Acquisition/Sale: 1.0% OR 2.0% if transaction involves the negotiation of a new lease Termination Fee: 3x prior 12-month’s fees if management contract is terminated More detail can be found in BNL’s Private Placement Memorandum. 12 © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Portfolio The Current Portfolio ‒‒ Over $1B portfolio value (at current share price of $72) ‒‒ 232 properties in 32 states with 66 tenants, diversified by industry ‒‒ Average remaining lease term of approximately 14 years ‒‒ None expire prior to 2020 ‒‒ Approximately 30% of lease revenue from leases expiring after 2030 ‒‒ Conservative 50% leverage target MEDICAL RETAIL INDUSTRIAL All data as of February 1, 2015. 13 © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Portfolio Focus on Long-Term Leases 35% 30% 25% 20% 15% NO LEASE EXPIRATIONS UNTIL 2020 10% 5% 0% 5 201 6 201 7 201 8 201 9 201 0 202 1 202 2 202 3 202 4 202 5 202 6 202 7 202 8 202 9 202 0+ 203 All data as of February 1, 2015. 14 © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Portfolio BNL Tenants and Brands RETAIL MEDICAL Americas Drive•In INDUSTRIAL SM Note: The collection of logos above does not represent all of the tenants in BNL’s portfolio. In addition, the logos above may not represent BNL’s actual tenant, but a lease gurantor, tenant franchise, or a D/B/A (doing business as). Please refer to BNL’s most current private placement memorandum (PPM) for a complete property schedule. All data as of February 1, 2015. 15 © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Portfolio Minimizing Risk Through Geographic and Sector Diversification RETAIL Restaurants (84) Other Retail (20) C-Stores (6) INDUSTRIAL Specialty Office (8) Industrial (50) MEDICAL MOB (64) TOTAL PROPERTIES: 232 TOTAL STATES: 32 Note: The points above represent approximate locations of BNL’s properties. Please refer to BNL’s most current private placement memorandum (PPM) for a complete property schedule with addresses. All data as of February 1, 2015. 16 © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Portfolio Risk Reduction Through Industry Diversification Medical 28.6% Industrial RENTAL REVENUE C-Stores 1.9% 39.9% Retail 6.4% Restaurant 16% Office 7.2% Note: The percentages above are calculated based upon BNL’s current monthly potential contractual rental revenue on a per property type basis divided by total potential contractual rental revenue. Late payments, non payments or other unscheduled payments are not considered in the calculation. All data as of February 1, 2015. 17 © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Portfolio Diversified Rent Revenue Reduces Risk RENTAL REVENUE BY TENANT/BRAND – LIMIT 10% TENANT/BRAND INDUSTRY % OF REVENUE # OF LOCATIONS Wendy’s (2 Tenants) Restaurant 6.2% 34 Siemens Industrial 5.7% 2 Big Tex Trailers Industrial/Retail 5.4% 15 Taco Bell (5 Tenants) Restaurant 4.7% 30 My Dentist Medical 4.5% 21 Rochester General Health System Medical 3.6% 1 Shemin Retail 3.5% 9 Hess Collection Winery Industrial 3.0% 1 Shutterfly Industrial 2.9% 1 Applebees (3 Tenants) Restaurant 2.7% 8 TOTAL 42.2% 122 ALL OTHERS 57.8% 110 Note: The percentages above are calculated based upon BNL’s current monthly potential contractual rental revenue on a per property basis divided by total potential contractual rental revenue. Late payments, non payments or other unscheduled payments are not considered in the calculation. All data as of February 1, 2015. 18 © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Portfolio A Stronger Portfolio Through Geographic Diversification 16% 14% 12% 10% 8% 6% Investment Policy limits any state to 20% weighting, any metropolitan area to 15% exposure 4% 2% M ar yla n Ka d ns Ar as izo na I W nd es ian tV a N irg ew in M ia e N xico e W bra as sk So hi a ut ng t h C on Pe aro nn lin sy a N lva ew ni a Je rs e Vi y rg in ia Ut Al ah ab Te am n a Co nes s nn ee ec t Ke icut nt u Co cky lo ra M do iss ou ri O h Ar io ka ns G as eo M rgia ich i Ca gan lif o W rni isc a o N nsi ew n M Yo in rk ne so ta N or Illi th no Ca is r O olin kla a ho m Fl a or id a Te xa s 0% Total Properties: 232 Total States: 32 Note: The percentages above are calculated based upon BNL’s current monthly potential contractual rental revenue on a per state basis divided by total potential contractual rental revenue. Late payments, non payments or other unscheduled payments are not considered in the calculation. All data as of February 1, 2015. 19 © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Case Studies Shutterfly JUNE 2014: Acquisition of 217,622 sq. ft., Newly Constructed Shutterfly Facility 20 Location: Shakopee, MN Acquisition Price: $28.6 million Acquisition Cap Rate: 7.29% Lease Terms: New 10-year lease Annual Rent Increases: 2.0% © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Case Studies Shemin Nurseries FALL 2013: Portfolio Sale Leaseback with National Landscape Supply Company Locations: 8 Sites in MD, VA, NC, PA, OH, CT Acquisition Price: $13.8 million Acquisition Cap Rate: 9.1% Lease Terms: 16 years Annual Rent Increases: 2.5% SPRING 2014: Sale Leaseback of Shemin HQ Site 21 Location: Greenwich, CT Acquisition Price: $17.8 million Acquisition Cap Rate: 7.0% Lease Terms: 25-years Annual Rent Increases: CPI Annually (2.0% - 4.0%) © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Case Studies Wendy’s MARCH 2014: Acquisition of Portfolio of 16 Wendy’s Restaurants 22 Locations: NM, OK, TX, NE Acquisition Price: $27.7 million Acquisition Cap Rate: 7.25% Lease Terms: 20 years Annual Rent Increases: 1.7% © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Case Studies Big Tex Trailers, Inc. DECEMBER 2014: Acquisition of 15 Industrial Properties Across Three States 23 Locations: 15 locations across TX, GA, OK Acquisition Price: $56.7 million Acquisition Cap Rate: 7.0% Lease Terms: 15 years Annual Rent Increases: CPI © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Portfolio Analytics Acquisition Cap Rates by Deal Size 10% 9% 8% 7% 10-year Treasury plus 200 bps 6% 5% 4% 3% 014 015 014 013 013 012 012 011 011 010 010 009 009 008 008 007 007 006 T2 T2 T2 T2 T2 T2 R2 R2 R2 R2 R2 R2 B2 B2 G 2 FEB 2 G2 G2 P P P P P E E C A A A A A A U U U E E E E E F F O A A A M M M M M M S S S S S RETAIL INDUSTRIAL Restaurants Other Retail C-Stores Specialty Office MEDICAL Industrial MOB Acquisition Pipeline (Under Contract) All data as of February 1, 2015. 24 © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Capital Structure Current Capitalization Common Stock ($521.5M): 50.5% Operating Company Interests ($38.6M): 3.7% TOTAL EQUITY: 54.2% ($560.1M) Fixed Rate Mortgage Debt ($107.0M): 10.4% Fixed Rate/Hedged Unsecure Debt ($333.3M): 32.2% Unsecured Floating Rate Debt ($33.2M): 3.2% TOTAL DEBT: 45.8% ($473.5M) TOTAL PORTFOLIO CAPITALIZATION: $1.0B Unsecured Floating Rate Debt Fixed Rate/Hedged Unsecure Debt TOTAL $1.0B Common Equity Fixed Rate Mortgage Debt OP Unit Equity Note: The value of common stock and operating company unit equity is calculated by multiplying the total number of common shares and units by BNL’s current DSV of $72. The data above assumes cash balances used to pay down line of credit (LOC) after month end. The fixed/hedged unsecured debt encompasses both outstanding term notes and a portion of BNL’s LOC. All data as of February 1, 2015. 25 © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Capital Structure Unsecured Credit Facilities 5-YEAR FACILITY (Expanded December 2014; Recast of October 2012, 5-year Facility) ‒‒ $400M ($300M LoC & $100M term note) ‒‒ Previously recast in June 2014, which decreased borrowing rate by 25-35 bps (dependent upon level of leverage) ‒‒ Participants: M&T Bank (Joint Lead Arranger and Administrative Agent), Regions Bank (Joint Lead Arranger), Bank of Montreal, RBS Citizens, Wells Fargo Bank N.A., SunTrust 7-YEAR TERM FACILITY (Closed October 2013) ‒‒ $185M senior unsecured credit facility ‒‒ Participants: Regions Bank (Sole Lead Arranger and Administrative Agent), Wells Fargo Bank N.A. (Syndication Agent), Bank of Montreal (Documentation Agent), RBS Citizens, SunTrust Note: The 5-year facility has an initial term of 3 years with 2, 1-year extension options (borrower options). This facility is shown as a 2019 maturity on page 28. The 7-year facility has an initial term of 3 years with 2, 2-year extension options (borrower options). This facility is shown as a 2020 maturity on page 28. 26 © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Capital Structure BNL Interest Rate Exposure $90M 4.9% $80M 3.4% $70M 5.0% 5.1% $60M 4.7% $50M 4.3% $40M 4.5% 4.3% $30M $20M 3.8% $10M 6.6% $0 5 201 6 201 7 201 9 201 0 202 Mortgage Debt 1 202 2 202 3 202 4 202 5+ 202 Interest Rate Swaps Note: Totals reflects original balances without adjusting for regular amortization payments and assumes unsecured term loans and line of credit extension options to 2019 and 2020 have been exercised. For a complete list of BNL’s mortgage debt and interest rate swap exposure please see the most current copy of BNL’s private placement memorandum. All data as of February 1, 2015. 27 © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Capital Structure Staggered Debt Maturities $250M $200M $150M $100M $50M $0 5 201 6 201 7 201 8 201 Mortgage Debt 9 201 0 202 1 202 2 202 3 202 Unsecured Credit Facilities Note: Totals reflects original balances without adjusting for regular amortization payments and assumes unsecured term loans and line of credit extension options to 2019 and 2020 have been exercised. For a complete list of BNL’s mortgage debt and interest rate swap exposure please see the most current copy of BNL’s private placement memorandum. All data as of February 1, 2015. 28 © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Hypothetical Acquisition Hypothetical Acquisition at 50% Leverage Target SOURCES AND USES BNL TARGET Property Purchase Price: $10,000,000 Leverage (Percent of Purchase Price): 50% Acquisition, Financing, Transaction Costs (4%): $400,000 Debt: $5,000,000 Equity: $5,400,000 Rental Income (at 7.0% Cap Rate): $700,000 Vacancy Reserve (2%): ($14,000) Management Fee (3% of Net Rent): ($20,580) Asset Management Fee (1% of Equity): ($54,000) Other Costs: ($20,000) EBITDA: $591,420 Annual Interest Expense at 4.35%: ($217,500) Funds from Operations (FFO): $373,920 Current Return on Equity: 6.9% TOTAL COSTS: $10,400,000 Note: This model is for discussion purposes only and actual results may vary. BNL’s current implied cap rate (at $72 per share) is equivalent to an implied 6.61% cap rate. The fees present above are actual fees paid to BRE. Please see the Supplemental Information Section of this document for the definition of FFO. As of the date of this document, management estimates that BNL’s weighted interest costs for unsecured debt is approximately 4.35%. Actual borrowing costs may vary. 29 © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Hypothetical Acquisition Hypothetical Acquisition: Property Appreciation SOURCES AND USES BNL TARGET Property Purchase Price: $10,000,000 Leverage: 50% Acquisition, Financing, Transaction Costs (4%): $400,000 Annual Property Appreciation (2%): $200,000 Return on Equity from Appreciation: 3.7% Allowance for Selling Costs: (0.5%) Net Appreciation Return: 3.2% + Current Equity Return: 6.9% Current Return on Equity: 10.1% TOTAL COSTS: $10,400,000 Note: This model is for discussion purposes only and actual results may vary. Annual property appreciation of 2.0% is based on BNL’s portfolio wide rent increasing by 2.0% annually. In general, net lease properties are bought and sold as a percentage of the rent. Management’s assumption is that property values increase by 2.0% annually as annual rents increase by 2.0%. Actual increases/decreases in property values may vary. Selling costs assume a 5.0% fee and a 10-year holding period (0.5% annually). 30 © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Hypothetical Acquisition Hypothetical Acquisition: Tax Sheltered Investment ALLOCATION DEPRECIATION PERIOD DEPRECIATION AMOUNT Land Costs: $1,500,000 N/A $0 Land Improvements: $1,200,000 15 $80,000 Building Improvements: $7,300,000 40 $182,500 TOTAL: $10,000,000 $262,500 Current Funds from Operation (FFO): $373,920 Minus Depreciation: ($262,500) TAXABLE INCOME: $111,420* SHELTERED INCOME: $262,500 *Reflects approximately 31% of $361,800 ($5.4 million x 6.7%) annual distribution. Note: This model is for discussion purposes only and actual results may vary. The example above assumes continuation of BNL’s target leverage of 50%. Allocations between land, land improvements and buildings vary by property. The distribution is assumed to be 6.7% on the equity invested in this model. Historically the sheltering of BNL’s distributions has ranged from 35%-75%. Future sheltering levels may vary. 31 © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Supplemental Information Supplemental Information 32 © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Supplemental Information Key Staff Biographies AMY L. TAIT Chairman and Chief Executive Officer Amy has over 30 years of commercial real estate experience. Beginning in 1980, she spent three years with Chemical Bank in management training and commercial real estate lending before joining Home Leasing Corporation, the predecessor to Home Properties (NYSE:HME). She then served as the Executive Vice President of HME from its IPO in 1994 to her retirement in 2001. Amy’s responsibilities have included acquisitions, finance, capital markets, investor relations, legal, human resources, and strategic planning. She served as a Director and Chair of Home Properties’ Real Estate Investment Committee until 2012. Amy co-founded and joined Broadstone Real Estate in 2006. Other recent activities have included Chair of the Greater Rochester United Way Board of Directors, Trustee of the Allendale Columbia School, and a Director of IEC Electronics. Amy is a member of Pension Real Estate Association (PREA) and serves on the Board of Governors of the National Association of Real Estate Investment Trusts® (NAREIT). She is also currently a Director of Broadstone Net Lease, Inc., Broadtree Homes, Inc. and M&T Bank’s Rochester Regional Advisory Board. Her community activities include the Simon School Executive Advisory Committee and National Council, VisitRochester, and the Finger Lakes Regional Economic Advisory Council. She holds a BS degree in Civil Engineering from Princeton University and an MBA from the Simon Graduate School of Business. 33 © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Supplemental Information Key Staff Biographies NORMAN LEENHOUTS Chief Investment Officer and Director Norman has over 40 years of experience in residential and commercial real estate, including retail, industrial, office and land development. He and his brother Nelson Leenhouts formed Home Leasing Corporation in 1967. They took their apartments public in 1994 to form Home Properties, Inc. where Norm served as Co-Chief Executive Officer and Chairman of the Board. As Co-CEO, he supervised acquisitions totaling several billion dollars. The company now has a total market capitalization of over $5 billion. Norman co-founded and joined Broadstone Real Estate in 2006. Norm serves on the boards of the University of Rochester, Roberts Wesleyan College, the Free Methodist Church of North America and chairs the boards of the Charles Finney School, Heritage Christian Foundation, and Edgewood Free Methodist Church. He is a graduate of the University of Rochester, a certified public accountant, and a real estate broker. 34 © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Supplemental Information Key Staff Biographies CHRIS CZARNECKI President and Chief Financial Officer Chris Czarnecki joined Broadstone Real Estate in 2009 and leads capital markets activities. His primary responsibilities include raising new debt and equity capital for investment, managing investor relations, conducting industry research, board and investor communications, and property management. Prior to joining Broadstone, Chris was a commercial real estate lender and credit analyst for Branch Banking & Trust Co. (BB&T). Based in Baltimore, MD, he was responsible for the underwriting of new commercial construction projects, portfolio management, and credit analysis. Chris is a graduate of BB&T’s Leadership Development Program. He is a member of PREA, NAREIT and the ULI. Chris holds a BA in economics from the University of Rochester, a Diploma in Management Studies from the Judge Business School at the University of Cambridge, and an MBA (finance and corporate accounting) from the Simon Graduate School of Business. 35 © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Supplemental Information Key Staff Biographies SEAN CUTT Senior Vice President Sean joined Broadstone at the beginning of 2012 to assist with growing the Broadstone portfolio. He is responsible for leading the acquisition and disposition team that focuses on identifying, analyzing, and acquiring real estate opportunities. Prior to joining Broadstone, Sean was an Assistant Vice President of Development for Macerich and was responsible for managing large scale development projects across the country. Before Macerich, he worked at SWBR Architects as a Project Manager. Sean sits on the board for the Rochester American Diabetes Association in addition to the Executive Committee for the Rochester Tour de Cure. He holds a bachelor degree in management from Roberts Wesleyan College and an MBA from the Simon School of Business at the University of Rochester. 36 © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Supplemental Information BNL Board of Directors GEOFFREY ROSENBERGER Independent Director and Chair of the Independent Directors Committee Geoffrey began his professional investment career in 1976 when he joined Manning & Napier Advisors, Inc. as a security analyst covering a broad range of businesses and industries. In 1984, Geoff co-founded Clover Capital Management, Inc., a Rochester, New York based investment management firm with over $2 billion of client assets under management. Twenty years later, Geoff retired from Clover Capital (n/k/a Federated Clover) and has since focused his time both on the notfor-profit sector as well as being actively involved as an “angel” investor funding new business formations. Geoff serves as a board member of Broadstone Net Lease, Inc., the Greater Rochester Health Foundation, the Center for Governmental Research, Vnomics Corp., Simpore, Inc., True North Rochester Preparatory Charter School, and Holy Sepulchre Cemetery. Geoff has also served as a past chair of the Greater Rochester Chapter of the American Red Cross, where he currently serves as an advisory board member, and previously served on the boards of the Junior Achievement of Rochester, McQuaid Jesuit High School and St. Bernard’s Institute. Geoff is a Chartered Financial Analyst and earned both his B.S. in Economics and MBA from the University of Kentucky. ‒‒ Chair, Audit Committee SHEKAR NARASIMHAN Independent Director Shekar is the founder and Managing Partner of Beekman Advisors, a leading boutique investment bank in the real estate financial services sector in the United States. Shekar is also the Chief Executive Officer of Beekman Helix India Partners, one of the first real estate merchant banks located in India and focused on capital solutions for Indian real estate developers. Prior to founding Beekman Advisors, Shekar was Managing Director at Prudential where he headed Prudential Real Estate Fixed Income Investors (PREFII), the commercial mortgage funds management group for institutional investors, and oversaw the agency business consisting of Fannie Mae multifamily lending and the FHA lending business. Immediately prior to Shekar’s time at Prudential, he was Chairman & Chief Executive Officer of the WMF Group, a publicly traded, commercial mortgage financial services company. Shekar is Chair of the Audit Committee of the National Housing Conference and on the boards of the Community Preservation Development Corp. and Low Income Investment Fund. He was appointed a Fellow at the Joint Center of Housing Studies at Harvard University and to the Advisory Board of Housing Development Reporter. Shekar has served several terms on the Mortgage Bankers Association of America (MBA) Board of Directors, was the first Chair of the MBA’s Commercial/Multifamily Board of Governors and founding Chair of the Campaign for Affordable Housing. He has received numerous awards and recognition in the real estate industry including the MBA’s highest honor in 1999 and the Fannie Mae Lifetime Achievement Award in 2003. He holds a BS in Chemical Engineering from the Indian Institute of Technology, New Delhi, India and an MBA from the Katz Graduate School of Business, University of Pittsburgh, Pennsylvania. He has earned the designation of Certified Mortgage Banker (CMB). ‒‒ 37 Member, Nominating & Governance Committee © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Supplemental Information BNL Board of Directors JAMES H. WATTERS Independent Director DAVID JACOBSTEIN Independent Director Jim is Senior Vice President and Treasurer, Finance and Administration, for Rochester Institute of Technology. He has held this position since 1997 where he is responsible for the direct investment of $140 million of working capital, the administration of the investment process for $640 million of endowment assets, and the management and issuance of $300 million of public debt. Jim serves in the senior leadership role to over 750 full-time staff charged with responsibility for the financial, physical, human capital, and information assets of the university. Jim is vice chairman of RIT’s global subsidiary where he negotiates business models and real estate transactions for RIT’s global campuses. He has instructed various graduate business courses during his tenure in the College of Applied Sciences and the E. Philip Saunders College of Business. He serves on Fidelity Investments H.E. Advisory Board and on various profit and not for profit boards throughout Rochester. David has more than 25 years of real estate experience and, since July 2009, has provided consulting services to real estate related businesses. David was the senior advisor to Deloitte LLP’s real estate industry group from June 2007 to June 2009, where he advised Deloitte’s real estate practitioners on strategy, maintained and developed key client relationships, and shaped thought leadership that addressed key industry and market trends. From 1999 to 2007, he was President and Chief Operating Officer of Developers Diversified Realty Corporation, now known as DDR Corp. (NYSE: DDR), a leading owner, developer, and manager of market-dominant community shopping centers. David also served on DDR’s Board of Directors from 2000 to 2004. Prior to DDR, he was Vice Chairman and Chief Operating Officer of Wilmorite, Inc., a Rochester, New York based developer of regional shopping malls. Prior to joining RIT , Jim spent 16 years with the University of Pittsburgh in positions as Assistant Vice Chancellor for Finance and Business, and Assistant Vice Chancellor for Real Estate and Management. He began his career in higher education administration assisting in the management of off shore insurance captives for the University of Pittsburgh. Jim holds a BS, MS and Ph.D. from the University of Pittsburgh. ‒‒ Chair, Nominating & Governance Committee ‒‒ Member, Audit Committee David began his career as a corporate and securities lawyer. He graduated from Colgate University with a Bachelors of Arts degree and from The George Washington University Law Center with a Juris Doctor degree. He is a member of the National Association of Corporate Directors (NACD) and the International Council of Shopping Centers (ICSC). David serves on the Board of Corporate Office Properties Trust (NYSE:OFC), a specialty office REIT. He also serves on the Advisory Board of White Oak Partners, LLC, a private equity firm concentrating in multi-family real estate based in Columbus, Ohio. David also served on the Advisory Board of The Marcus & Millichap Company, a diversified real estate holding company based in Palo Alto, California, from 2007-2013. ‒‒ 38 Member, Audit Committee © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Supplemental Information BNL Board of Directors MARY BETH MCCORMICK Independent Director Mary Beth currently serves as a Senior Advisor to Almanac Realty Investors and a Director of the public REIT, EastGroup Properties (NYSE: EGP). From 1989 to 2005, Mary Beth was with the Ohio Public Employees Retirement System, where she served as Assistant Investment Officer – Real Estate from 1995 to 2005. She has served as a Director and Chair of the Pension Real Estate Association, Council Vice Chair for the Urban Land Institute, Chair of the Portfolio Management Committee of the National Council of Real Estate Investment Fiduciaries, and as a member of the Board of Governors of the National Association of Real Estate Investment Trusts. She also served as a Director for Mid America Apartment Communities from 2006 to 2010. Mary Beth received a Bachelor’s Degree and an MBA from The Ohio State University. ‒‒ 39 Member, Nominating & Governance Committee © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Supplemental Information Important Disclosures Regarding Broadstone Net Lease, Inc. (BNL) Not an offer to sell securities: This is not an offer to sell securities or the solicitation of an offer to purchase securities. Offers, solicitations, and sales are not made in jurisdictions where not lawful or prohibited. Not intended as an advertisement: This presentation is not intended as an advertisement in any security and should not be copied or redistributed in any jurisdiction where unlawful. BNL’s securities are not registered: BNL’s securities have not been registered under the Securities Act of 1933, as amended (the “Securities Act”), or any other applicable securities law. BNL’s securities have not been approved or disapproved by the U.S. Securities and Exchange Commission (the “SEC”), the attorney general of the State of New York, any other state securities commission or any other regulatory authority, nor have any of the foregoing passed upon the accuracy or adequacy of the information presented. Any representation to the contrary is a criminal offense. The offering of BNL’s securities is made pursuant to an exemption from the registration requirements of the Securities Act and certain state securities laws. BNL, therefore, is not required to comply with the specific disclosure requirements that apply to securities sold under registration statements filed with the SEC, including the requirement to publicly file certain reports with the SEC, so there is little publicly available information about our business, assets, liabilities, results of operations, and other information typically available regarding publicly traded securities. Investment Company Act: BNL’s securities are not subject to the protections of the Investment Company Act of 1940, as amended. Accredited investors only: BNL’s securities are only offered and sold only to “accredited investors,” as defined under the U.S. securities laws, pursuant to BNL’s private placement memorandum (“PPM”) and related subscription documents. Individuals are accredited investors only if they meet certain minimum net worth or sustained annual income thresholds. Entities are accredited investors only if they hold sufficient assets or are completely owned by accredited investors. Transfers restricted; No trading market: Transfers of BNL’s securities are restricted by federal and state securities laws and certain provisions of our organizational documents. There is no trading market for the shares and there can be no assurance that such a market will develop in the foreseeable future. BNL’s securities may not be transferred, resold, or otherwise disposed of by an investor unless, in the opinion of counsel acceptable to us, registration under federal and applicable state securities laws is not required or compliance is made with the registration requirements of such laws. Liquidity of BNL’s securities is limited: Redemptions by BNL’s securities are limited in amount and require that the shares have been held for required periods. Provisions of state law, REIT requirements, and other matters may limit redemptions. 40 © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Supplemental Information Important Disclosures Regarding Broadstone Net Lease, Inc. (BNL) Investments involve significant risks: An investment in BNL’s securities involves significant risks. Only investors who can bear the economic risk of an investment of this type for an indefinite period of time and the risk of loss of their entire investment should invest in BNL’s securities. Factors that may cause our actual results, performance, or achievements to differ materially from our stated expectations include, among others: general economic conditions; local real estate conditions in the markets where our properties are located; financial difficulties of our tenants; loss of key personnel; interest rates rising; compliance with REIT requirements; and continued access to capital to fund growth. See the section entitled “Risk Factors” in our PPM for additional information. This is not investment, financial, legal, or tax advice: This information is not investment, financial, legal, or tax advice and has been prepared without reference to any reader’s investment profile or financial circumstances. You should obtain financial and tax advice and conduct diligent investigation of information material to you before making any investment decision. Performance data; Stock price: The value of investments and the income or distributions from investments may fall or rise. BNL’s stock price is not set by any market in the common stock but by our independent directors based on the net asset value of our portfolio of properties determined as described in the PPM. We are not required by law to follow any particular methodology in setting the stock price (referred to in our organizational documents as the “Determined Share Value”). There may be variations from time to time in how our independent directors apply or weight the criteria described in the PPM in setting the stock price. No guarantee of future performance: The information contained in this presentation represents the past performance of BNL. Past performance is not a guarantee of future performance. The current performance of BNL may be lower or higher than the past performance. Distributions are made at the discretion of BNL’s independent directors and past practices are not guarantees of the timing or amount of future distributions. Forward-looking statements: This information contains forward-looking statements which we believe are based on reasonable assumptions but results will vary from our expectations and the variations may be material. You should not rely on forward-looking statements in making an investment decision. 41 © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Supplemental Information Important Performance Definitions Funds From Operations (FFO): Funds From Operations is a non-GAAP financial performance measure defined by the National Association of Real Estate Investment Trusts (“NAREIT”) and widely recognized by investors and analysts as one measure of operating performance of a real estate company. FFO is defined as net income (computed in accordance with generally accepted accounting principles), excluding items such as real estate depreciation and amortization, gains and losses on the sale of depreciable real estate and impairments of depreciable real estate. Depreciation and amortization as applied in accordance with GAAP implicitly assumes that the value of real estate assets diminishes predictably over time. Since real estate values have historically risen or fallen with market conditions, it is management’s view, and we believe the view of many industry investors and analysts, that the presentation of operating results for real estate companies by using historical cost accounting method alone is insufficient. In addition, FFO excludes gains and losses from the sale of depreciable real estate and impairment charges on depreciable real estate, which we believe provides management and investors with a helpful additional measure of the performance of our real estate portfolio, as it allows for comparisons, year to year, that reflect the impact of operations from trends in items such as occupancy rates, rental rates, operating costs, general and administrative expenses, and interest costs. We compute FFO in accordance with NAREIT’s definition. Adjusted Funds From Operations (AFFO): Adjusted Funds From Operations is a non-GAAP supplemental financial performance measure to evaluate the operating performance of our real estate portfolio. AFFO, as defined by BNL, excludes from FFO amortization and write off of deferred financing costs, straightline rent adjustments, above and below market lease intangibles amortization, debt prepayment fees, and adjustments for discontinued operations. AFFO allows for a comparison of the performance of our portfolio with that of other REITs, as AFFO, or an equivalent measure, is routinely reported by other REITs, and we believe often used by analysts and investors for comparison purposes. Operating Adjusted Funds From Operations (O-AFFO): Operating Adjusted Funds From Operations is a non-GAAP supplemental financial performance measure to evaluate the operating performance of our real estate portfolio. OAFFO, as defined by BNL, excludes from AFFO property acquisition expenses. In evaluating the performance of our portfolio over time, management employs business models and analyses that differentiate the costs to acquire investments from the investments’ revenues and expenses. Management believes that excluding the items noted to derive OAFFO provides investors with supplemental performance information that is consistent with the performance models and analysis used by management, and provides investors a view of the performance of our portfolio over time, including after the Company ceases to acquire properties on a frequent and regular basis. OAFFO also allows for a comparison of the performance of our real estate portfolio with other REITs that are not currently engaging in acquisitions and mergers. Average Annual Total Return: The Average Annual Total Return is defined as the geometric mean that provides a constant rate of return over a given time period. The Average Annual Total Return presented assumes the reinvestment of distributions and is calculated using the following formula: (Ending Value∕Beginning Value)^(1/n)−1, where “n” is the number of annual periods. Using a hypothetical example for illustrative purposes with a beginning investment account value of $1,000 at February 1, 2012, the ending account value at February 1, 2015 would be $1,580 assuming actual share price appreciation and the reinvestment of all dividends during the respective period. Thus, the 3-Year Average Annual Total Return is 16.5% calculated as follows: ($1,580∕$1,000) ^(1/3)−1=16.5%. Compound Annual Growth Rate (CAGR): The Compound Annual Growth Rate is defined as the geometric mean that provides a constant rate of return over a given time period and is calculated using the following formula: (Ending Value∕Beginning Value)^(1/n)−1, where “n” is the number of annual periods. For example, the 2008-2014 CAGR of OAFFO per share presented on slide 6 herein of 9.8% was calculated as follows: ($5.13∕$2.93)^(1/6)−1=9.8%. 42 © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Supplemental Information Other Important Disclosures and Definitions UPREIT Transaction: The term UPREIT (short for “Umbrella Partnership Real Estate Investment Trust”) refers to an entity structure that has been used by REIT’s since 1992 to allow selling property owners the ability to convert their ownership of one or more of their specific real estate properties into an interest which is‚ immediately‚ or can ultimately be converted into‚ a private or public security. BNL has completed several UPREIT transactions. Accredited Investor: Please see the definition on the SEC website. http://www.sec.gov/answers/accred.htm What is “Determined Share Value (DSV)?”: The share price or Determined Share Value may be adjusted quarterly by the Independent Directors Committee based on the net asset value of the portfolio and such other factors as the Independent Directors Committee may, in its sole discretion, determine. The Asset Manager may, but is not required to, engage consultants, appraisers, and other real estate or investment professionals to assist in their valuations. How does Broadstone Net Lease calculate its Determined Share Value (DSV)?: On a quarterly basis, BNL’s Independent Directors Committee establishes and approves the Determined Share Value (DSV), which is derived by adjusting the net asset value per share to reflect the current market value of the real estate investment portfolio and the entities debt. Each quarter, BRE’s Property Management Team determines the current market value of the real estate investment portfolio by applying a current market capitalization rate to each property’s upcoming 12-months rental revenue. The appropriate capitalization rate is derived based on the current market conditions for comparable properties. Due to the significant volume of transactions and straightforward nature of underwriting in the net lease market resulting from the long-term leases in place and lack of operating expenses or capital expenditures, BNL utilizes leading national real estate databases to gather real-time sales comparables referenced across geography and property types. Additionally, BRE’s Acquisition Team is active in the market and studies potential acquisitions every day, providing additional opportunities for market value comparables. All of these factors lead to a strong market presence that allows management to adjust capitalization rates up or down based on actual market conditions. Further, BNL Property Valuation Policy requires a third-party appraisal to be conducted within 12 months of property acquisition and then on a rolling three year basis, with properties valued at less than $1 million appraised internally by BRE’s Vice President – Portfolio Management. The Capital Markets team also calculates a debt mark-to-market adjustment each quarter which in turn accounts for debt above or below market interest rates. Subsequent to the Property Management Team’s determination of each property’s current value and the calculation of DSV, the DSV and property valuation summaries are reviewed, BNL’s Management and submitted to the Independent Directors Committee for review and approval or adjustment. The Independent Directors discuss the valuation recommendations of management at its quarterly meeting and then sets the final DSV for the next three months. Management and inside Directors do not have a vote on the setting of the DSV. The valuation guides presented here closely match those of the Investment Program Association and their guidance issued on April 25, 2013 in “The IPA Practice Guideline 2013-01-Valuations of Publicly Registered Non-Listed REITs.” How is the Broadstone Net Lease’s distribution per share determined?: On a quarterly basis, BNL’s Board of Directors reviews and declares a distribution payable for the preceding quarter. Distributions are paid in arrears to shareholders of record on the last day of the calendar quarter. The distribution is at the sole discretion of the Board and not tied to any specific metric. In general, the Board considers available cash, BNL’s payout ratios (OAFFO, AFFO, FFO), portfolio performance (past and future expectations), and other factors when setting the amount of the distribution. Past performance is not indicative of future performance. 43 © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015. Additional Information Additional Information Auditors: Ernst & Young LLP Securities Counsel: Nixon Peabody LLP Real Estate Counsel: Tones Vaisey PLLC Broadstone Real Estate is a certified Women’s Business Enterprise (WBE) CUSTODIAN ACCEPTANCE TD Ameritrade, Fidelity, Pershing, Charles Schwab, M&T/Wilmington Trust, Tompkins Financial Advisors, Canandaigua National Bank, Ameriprise, Equity Institutional MAILING ADDRESS Broadstone Real Estate, LLC 530 Clinton Square Rochester, NY 14604 Main: 585.287.6500 INVESTOR RELATIONS CONTACTS DAVE KASPRZAK Senior Vice President of Investor Relations [email protected] 585.287.6475 CHRISTOPHER BRODHEAD Vice President of Investor Relations [email protected] 585.287.6499 DAN BLASI Investor Relations Associate [email protected] 585.287.6504 Broadstone.com 44 © 2015 Broadstone Net Lease, INC. All rights reserved. Updated 2/2015.