image
National Retail Properties, Inc. NNN
Real Estate - REIT - Retail - NYSE - US
Watchlist
$ 42.2
0.884 %
$ 7.91 B
Market Cap
19.54
P/E
INCOME STATEMENT
828 M REVENUE
7.12%
Growth Rates
1Year 7.12%
3Years 7.82%
5Years 5.87%
7Years 6.48%
10Years 7.76%
555 M OPERATING INCOME
15.04%
Growth Rates
1Year 15.04%
3Years 14.02%
5Years 5.50%
7Years 8.73%
10Years 8.78%
392 M NET INCOME
17.25%
Growth Rates
1Year 17.25%
3Years 19.69%
5Years 6.05%
7Years 7.31%
10Years 9.38%
EFFICIENCY
Earnings Waterfall National Retail Properties, Inc.
image
Revenue 828 M
Cost Of Revenue 28.4 M
Gross Profit 800 M
Operating Expenses 245 M
Operating Income 555 M
Other Expenses 163 M
Net Income 392 M

Income Statement

Millions
Dec-2023 Dec-2022 Dec-2021 Dec-2020 Dec-2019 Dec-2018 Dec-2017 Dec-2016 Dec-2015 Dec-2014 Dec-2013 Dec-2012 Dec-2011 Dec-2010 Dec-2009 Dec-2008 Dec-2007 Dec-2006 Dec-2005 Dec-2004 Dec-2003 Dec-2002 Dec-2001 Dec-2000 Dec-1999 Dec-1998 Dec-1997 Dec-1996 Dec-1995 Dec-1994 Dec-1993 Dec-1992 Dec-1991 Dec-1990 Dec-1989 Dec-1988 Dec-1987 Dec-1986 Dec-1985
REVENUE
Revenue 828.1 773.1 726.4 660.7 670.5 622.7 584.9 533.6 482.9 434.8 392.3 350.8 310.9 267.6 248.3 231.4 186.7 158.8 145.2 129.3 102.7 93.8 80.5 80.9 76.5 64.1 50.1 33.4 20.6 12.3 5.5 2.6 1.9 1.9 1.8 1.8 1.9 2.0 2.0
GROSS PROFIT
Cost Of Revenue 28.4 26.3 28.4 28.4 27.7 25.1 23.1 20.9 19.8 18.9 18.1 17.1 43.1 36.6 16.1 4.9 9.1 7.1 13.2 12.2 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Gross Profit 799.7 746.8 698.0 632.3 642.8 597.6 561.8 512.8 463.1 415.9 374.2 333.7 267.8 231.0 232.3 226.5 177.7 151.7 132.0 117.1 102.7 93.8 80.5 80.9 76.5 64.1 50.1 33.4 20.6 12.3 5.5 2.6 1.9 1.9 1.8 1.8 1.9 2.0 2.0
OPERATING INCOME
Operating Expenses 244.6 273.4 250.1 234.9 226.8 208.6 207.5 185.6 169.5 148.7 131.8 124.9 102.4 84.6 82.2 80.1 64.4 62.9 61.3 56.0 29.8 22.4 29.8 15.9 30.9 17.5 9.8 6.4 4.0 (2.3) (1.1) (0.8) (0.6) (0.5) (0.4) (0.5) (0.4) (0.4) (0.4)
Selling, General and Administrative Expenses 43.7 49.5 44.8 38.2 37.9 34.2 33.8 36.5 34.7 32.5 32.6 32.2 45.7 36.3 35.5 35.4 23.5 24.0 23.4 23.0 11.5 9.5 6.9 4.8 6.2 7.7 1.2 1.2 0.7 0.6 0.5 0 0 0 0 0 0 0 0
Research and Development Expenses 0 0.433 0.399 0.346 0.447 0.47 0.391 0.398 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Operating Income 555.1 482.5 449.1 374.5 416.8 424.8 337.5 309.1 288.7 266.2 239.2 197.6 164.4 134.9 120.7 145.6 120.9 94.4 83.9 73.3 72.9 69.6 50.7 65.0 51.5 43.5 41.1 27.0 16.5 14.6 6.6 3.4 2.5 2.4 2.2 2.3 2.3 2.4 2.4
PRE-TAX INCOME
Interest Income Expense 163.9 148.1 137.9 129.4 120.0 115.8 109.1 96.4 90.0 85.5 85.3 82.5 74.8 65.2 62.2 58.5 49.3 45.9 35.9 32.5 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Total Other Income (162.8) (147.9) (159.0) (145.7) (116.9) (132.3) (145.4) (123.9) (90.8) (86.5) (85.8) (92.5) (73.9) (74.5) (52.1) (56.3) (40.3) (33.3) (12.9) (28.7) (53.3) (38.2) (1.5) (4.0) 5.8 (3.8) (10.3) (7.0) (3.5) 0 0.4 0 0 0 (0.8) (2.3) (2.3) (2.4) (2.4)
Pre-Tax Income 392.3 334.6 290.1 228.8 299.6 292.5 228.7 212.3 197.8 179.7 155.5 117.3 91.4 71.2 59.9 90.1 76.4 52.3 50.0 44.6 79.0 70.9 49.3 61.1 57.3 40.4 30.8 20.0 13.0 0 7.0 0 0 0 1.4 0 0 0 0
NET INCOME
Tax Provision 0 147.9 137.9 129.4 120.5 (16.4) 36.7 27.2 10.3 75 K 0.6 (7.1) 0.8 0.5 (1.1) (7.5) (8.5) (11.1) (2.8) (2.5) 19.4 23.4 21.8 26.8 10.4 14.2 0.4 0.2 0.3 5.7 3.1 1.8 1.2 1.0 100 K (1.3) (1.5) (1.6) (1.6)
Net Income 392.3 186.7 152.2 99.4 179.2 292.4 265.0 239.5 197.8 190.6 160.1 142.0 92.3 73.0 54.8 123.1 157.1 182.5 89.4 64.9 53.5 48.1 29.0 38.3 35.3 32.4 30.4 19.8 12.7 8.9 3.5 1.6 1.3 1.4 1.3 1.3 1.5 1.6 1.6
EPS 2.16 1.07 0.87 0.58 1.09 1.88 1.45 1.39 1.21 1.24 1.11 1.13 0.96 0.8 0.6 1.57 2.27 3.08 1.58 1.15 1.14 1.09 0.92 1.26 1.16 1.11 1.26 1.18 1.09 1.04 0.95 0.95 0.85 0.94 0.88 0.91 1.01 1.05 1.1