Financhill
Sell
37

NNN Quote, Financials, Valuation and Earnings

Last price:
$42.39
Seasonality move :
3.22%
Day range:
$41.89 - $42.74
52-week range:
$35.80 - $49.57
Dividend yield:
5.52%
P/E ratio:
19.63x
P/S ratio:
8.80x
P/B ratio:
1.81x
Volume:
676K
Avg. volume:
923K
1-year change:
-0.26%
Market cap:
$7.9B
Revenue:
$869.3M
EPS (TTM):
$2.14
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $660.7M $726.4M $773.1M $828.1M $869.3M
Revenue Growth (YoY) -1.46% 9.95% 6.42% 7.12% 4.97%
 
Cost of Revenues $28.4M $28.4M $26.3M $28.4M $32.3M
Gross Profit $632.3M $698M $746.8M $799.7M $836.9M
Gross Profit Margin 95.71% 96.09% 96.6% 96.57% 96.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $38.2M $44.8M $49.5M $47.5M $45.1M
Other Inc / (Exp) -$39.6M -$20.2M $9.1M $41.5M $35.7M
Operating Expenses $234.9M $250.1M $273.4M $286.1M $294.7M
Operating Income $397.5M $448M $473.4M $513.6M $542.2M
 
Net Interest Expenses $129M $137.7M $147.9M $162.8M $181M
EBT. Incl. Unusual Items $228.8M $290.1M $334.6M $392.3M $396.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $228.8M $290.1M $334.6M $392.3M $396.8M
 
Minority Interest in Earnings $3K $3K $5K -- --
Net Income to Common Excl Extra Items $228.8M $290.1M $334.6M $392.3M $396.8M
 
Basic EPS (Cont. Ops) $1.22 $1.51 $1.89 $2.16 $2.16
Diluted EPS (Cont. Ops) $1.22 $1.51 $1.89 $2.16 $2.15
Weighted Average Basic Share $172.1M $174.7M $176.4M $181.2M $183.7M
Weighted Average Diluted Share $172.2M $174.8M $177.1M $181.7M $184M
 
EBITDA $554.9M $633.2M $706.5M $794.9M $830.5M
EBIT $358.2M $428M $482.7M $556.2M $580.9M
 
Revenue (Reported) $660.7M $726.4M $773.1M $828.1M $869.3M
Operating Income (Reported) $397.5M $448M $473.4M $513.6M $542.2M
Operating Income (Adjusted) $358.2M $428M $482.7M $556.2M $580.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $179.8M $190.3M $204.1M $215.4M $230.9M
Revenue Growth (YoY) 2.69% 5.84% 7.27% 5.54% 7.17%
 
Cost of Revenues $7.7M $7.2M $6.8M $7.2M $9.4M
Gross Profit $172.1M $183.1M $197.3M $208.3M $221.5M
Gross Profit Margin 95.7% 96.22% 96.65% 96.68% 95.94%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.8M $14.7M $12.7M $12.9M $15.3M
Other Inc / (Exp) -$19.2M $2.4M $3.7M $3.6M $2.3M
Operating Expenses $61.8M $67.4M $71.9M $73.5M $79.9M
Operating Income $110.3M $115.7M $125.4M $134.7M $141.6M
 
Net Interest Expenses $34.5M $36.7M $38.9M $44M $47.4M
EBT. Incl. Unusual Items $56.6M $81.4M $90.2M $94.4M $96.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $56.6M $81.4M $90.2M $94.4M $96.5M
 
Minority Interest in Earnings -- -$1K -- -- --
Net Income to Common Excl Extra Items $56.6M $81.4M $90.2M $94.4M $96.5M
 
Basic EPS (Cont. Ops) $0.30 $0.46 $0.50 $0.52 $0.52
Diluted EPS (Cont. Ops) $0.30 $0.46 $0.50 $0.52 $0.51
Weighted Average Basic Share $174.6M $174.8M $180.8M $181.8M $186.9M
Weighted Average Diluted Share $174.7M $174.9M $181.4M $182.2M $187.1M
 
EBITDA $141.2M $170.8M $188.2M $199.1M $208.8M
EBIT $91.2M $118.1M $129.1M $138.4M $144.2M
 
Revenue (Reported) $179.8M $190.3M $204.1M $215.4M $230.9M
Operating Income (Reported) $110.3M $115.7M $125.4M $134.7M $141.6M
Operating Income (Adjusted) $91.2M $118.1M $129.1M $138.4M $144.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $665.4M $736.9M $786.9M $839.4M $884.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $28.5M $27.9M $25.9M $28.7M $34.5M
Gross Profit $636.9M $709.1M $761M $810.7M $850.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $39.9M $47.8M $47.6M $47.7M $47.4M
Other Inc / (Exp) -$49.4M $1.3M $10.4M $41.5M $34.3M
Operating Expenses $237.3M $255.7M $277.9M $287.8M $301.1M
Operating Income $399.6M $453.3M $483.1M $522.9M $549.1M
 
Net Interest Expenses $130M $139.8M $150.1M $167.9M $184.5M
EBT. Incl. Unusual Items $220.2M $314.9M $343.4M $396.5M $398.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $220.2M $314.9M $343.4M $396.5M $398.9M
 
Minority Interest in Earnings $1K $2K $6K -- --
Net Income to Common Excl Extra Items $220.2M $314.9M $343.4M $396.5M $398.9M
 
Basic EPS (Cont. Ops) $1.17 $1.67 $1.93 $2.18 $2.15
Diluted EPS (Cont. Ops) $1.17 $1.67 $1.92 $2.18 $2.14
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $548M $662.8M $724M $805.7M $840.3M
EBIT $350.6M $454.9M $493.7M $565.6M $586.6M
 
Revenue (Reported) $665.4M $736.9M $786.9M $839.4M $884.7M
Operating Income (Reported) $399.6M $453.3M $483.1M $522.9M $549.1M
Operating Income (Adjusted) $350.6M $454.9M $493.7M $565.6M $586.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $179.8M $190.3M $204.1M $215.4M $230.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.7M $7.2M $6.8M $7.2M $9.4M
Gross Profit $172.1M $183.1M $197.3M $208.3M $221.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.8M $14.7M $12.7M $12.9M $15.3M
Other Inc / (Exp) -$19.2M $2.4M $3.7M $3.6M $2.3M
Operating Expenses $61.8M $67.4M $71.9M $73.5M $79.9M
Operating Income $110.3M $115.7M $125.4M $134.7M $141.6M
 
Net Interest Expenses $34.5M $36.7M $38.9M $44M $47.4M
EBT. Incl. Unusual Items $56.6M $81.4M $90.2M $94.4M $96.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $56.6M $81.4M $90.2M $94.4M $96.5M
 
Minority Interest in Earnings -- -$1K -- -- --
Net Income to Common Excl Extra Items $56.6M $81.4M $90.2M $94.4M $96.5M
 
Basic EPS (Cont. Ops) $0.30 $0.46 $0.50 $0.52 $0.52
Diluted EPS (Cont. Ops) $0.30 $0.46 $0.50 $0.52 $0.51
Weighted Average Basic Share $174.6M $174.8M $180.8M $181.8M $186.9M
Weighted Average Diluted Share $174.7M $174.9M $181.4M $182.2M $187.1M
 
EBITDA $141.2M $170.8M $188.2M $199.1M $208.8M
EBIT $91.2M $118.1M $129.1M $138.4M $144.2M
 
Revenue (Reported) $179.8M $190.3M $204.1M $215.4M $230.9M
Operating Income (Reported) $110.3M $115.7M $125.4M $134.7M $141.6M
Operating Income (Adjusted) $91.2M $118.1M $129.1M $138.4M $144.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $267.2M $171.3M $2.5M $1.2M $8.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.3M $3.2M $3.6M $3.6M $3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.9M $7.4M $5.4M $3.2M $9M
Total Current Assets $333.1M $219.4M $44.3M $51.2M $55.3M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $69.5M $67.5M $61.7M $52.8M $44.3M
Other Long-Term Assets $22.5M $19.9M $20M $26.6M $27.2M
Total Assets $7.6B $7.8B $8.1B $8.7B $8.9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $19.4M $23.9M $23.8M $34.4M $29.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $19.4M $23.9M $190M $166.4M $29.7M
 
Long-Term Debt $3.2B $3.7B $3.7B $4.2B $4.4B
Capital Leases -- -- -- -- --
Total Liabilities $3.3B $3.8B $4B $4.5B $4.5B
 
Common Stock $346.8M $1.8M $1.8M $1.8M $1.9M
Other Common Equity Adj -$16.4M -$15M -$12.6M -$10.1M -$8M
Common Equity $4B $3.9B $4.1B $4.2B $4.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4K $1K -- -- --
Total Equity $4.3B $3.9B $4.1B $4.2B $4.4B
 
Total Liabilities and Equity $7.6B $7.8B $8.1B $8.7B $8.9B
Cash and Short Terms $267.2M $171.3M $2.5M $1.2M $8.7M
Total Debt $3.2B $3.7B $3.9B $4.4B $4.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $311.2M $53.7M $3.2M $1.1M $5.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.6M $2.8M $2.6M $3.6M $3.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.5M $6.9M $4.8M -- $8.3M
Total Current Assets $369.3M $94.8M $44.3M $61.3M $52.6M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- $65.2M $59.4M $50.7M --
Other Long-Term Assets $93.3M $20.2M $26.2M $26.3M $72M
Total Assets $7.7B $7.8B $8.2B $8.7B $9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $44.7M $58M $58.2M $75.5M $74.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $44.7M $58M $267.2M $191.7M $191M
 
Long-Term Debt $3.3B $3.7B $3.8B $4.2B $4.4B
Capital Leases -- -- -- -- --
Total Liabilities $3.4B $3.9B $4.1B $4.5B $4.7B
 
Common Stock $346.8M $1.8M $1.8M $1.8M $1.9M
Other Common Equity Adj -$15.1M -$14.4M -$12M -$9.5M -$7.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4K $2K -- -- --
Total Equity $4.3B $3.9B $4.1B $4.2B $4.4B
 
Total Liabilities and Equity $7.7B $7.8B $8.2B $8.7B $9B
Cash and Short Terms $311.2M $53.7M $3.2M $1.1M $5.1M
Total Debt $3.3B $3.7B $4B $4.3B $4.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $228.8M $290.1M $334.6M $392.3M $396.8M
Depreciation & Amoritzation $196.6M $205.2M $223.8M $238.6M $249.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$27.5M $22.3M $3.9M -$8.3M $380K
Change in Inventories -- -- -- -- --
Cash From Operations $450.2M $568.4M $578.4M $612.4M $635.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$142.8M -$432.2M -$777.6M -$680.7M -$424.3M
 
Dividends Paid (Ex Special Dividend) -$374.3M -$382.3M -$380.5M -$404.5M -$420.2M
Special Dividend Paid
Long-Term Debt Issued $1B $881.2M $688M $1.4B $1B
Long-Term Debt Repaid -$770.2M -$350.6M -$522.5M -$916.6M -$1B
Repurchase of Common Stock -- -$345M -- -- --
Other Financing Activities -$26.8M -$39.5M -$4.2M -$5.5M -$16.4M
Cash From Financing -$41.3M -$232.2M $34.7M $66.6M -$207.3M
 
Beginning Cash (CF) $1.1M $267.2M $171.3M $6.8M $5.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $266.1M -$95.9M -$164.5M -$1.6M $3.9M
Ending Cash (CF) $267.2M $171.3M $6.8M $5.2M $9.1M
 
Levered Free Cash Flow $450.2M $568.4M $578.4M $612.4M $635.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $56.6M $81.4M $90.2M $94.4M $96.5M
Depreciation & Amoritzation $50M $52.7M $59.1M $60.6M $64.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $8.1M $1.4M -$132K $116K -$1.1M
Change in Inventories -- -- -- -- --
Cash From Operations $161.2M $164.3M $180.8M $190.7M $203.3M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$88.5M -$189.6M -$142.3M -$97.7M -$215.3M
 
Dividends Paid (Ex Special Dividend) -$95.3M -$92.8M -$99.4M -$102.7M -$108.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $441.6M -- $218M $152M $249.5M
Long-Term Debt Repaid -$350.2M -$165K -$175.4M -$167.8M -$133.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$26.7M -$113K -$344K -$219K -$138K
Cash From Financing -$28.7M -$92.3M -$39.9M -$97M $8.5M
 
Beginning Cash (CF) $267.2M $171.3M $6.8M $5.2M $9.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $44M -$117.6M -$1.5M -$4M -$3.5M
Ending Cash (CF) $311.2M $53.7M $5.3M $1.1M $5.5M
 
Levered Free Cash Flow $161.2M $164.3M $180.8M $190.7M $203.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $220.2M $314.9M $343.4M $396.5M $398.9M
Depreciation & Amoritzation $197.4M $207.9M $230.3M $240.1M $253.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$18M $15.7M $2.4M -$8.1M -$847K
Change in Inventories -- -- -- -- --
Cash From Operations $483.3M $571.6M $594.8M $622.3M $648.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$200.7M -$533.3M -$730.3M -$636M -$541.9M
 
Dividends Paid (Ex Special Dividend) -$377M -$379.7M -$387.2M -$407.7M -$425.9M
Special Dividend Paid
Long-Term Debt Issued $441.6M $439.6M $906M $1.3B $1.1B
Long-Term Debt Repaid -$350.6M -$639K -$697.7M -$909.1M -$992.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$30.4M -$12.9M -$4.5M -$5.4M -$16.4M
Cash From Financing -$188.8M -$295.8M $87.1M $9.5M -$101.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $93.8M -$257.5M -$48.4M -$4.2M $4.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $483.3M $571.6M $594.8M $622.3M $648.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $56.6M $81.4M $90.2M $94.4M $96.5M
Depreciation & Amoritzation $50M $52.7M $59.1M $60.6M $64.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $8.1M $1.4M -$132K $116K -$1.1M
Change in Inventories -- -- -- -- --
Cash From Operations $161.2M $164.3M $180.8M $190.7M $203.3M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$88.5M -$189.6M -$142.3M -$97.7M -$215.3M
 
Dividends Paid (Ex Special Dividend) -$95.3M -$92.8M -$99.4M -$102.7M -$108.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $441.6M -- $218M $152M $249.5M
Long-Term Debt Repaid -$350.2M -$165K -$175.4M -$167.8M -$133.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$26.7M -$113K -$344K -$219K -$138K
Cash From Financing -$28.7M -$92.3M -$39.9M -$97M $8.5M
 
Beginning Cash (CF) $267.2M $171.3M $6.8M $5.2M $9.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $44M -$117.6M -$1.5M -$4M -$3.5M
Ending Cash (CF) $311.2M $53.7M $5.3M $1.1M $5.5M
 
Levered Free Cash Flow $161.2M $164.3M $180.8M $190.7M $203.3M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will Palantir Crash?
Will Palantir Crash?

AI and data analytics software major Palantir (NASDAQ:PLTR) has been…

Is Target’s Dividend Worth Buying?
Is Target’s Dividend Worth Buying?

Retail giant Target (NYSE:TGT) has been through an extremely volatile…

Where Will AST SpaceMobile Be In 5 Years?
Where Will AST SpaceMobile Be In 5 Years?

Ever tried to send a text from the Nevada desert…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 41x

Buy
60
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 49x

Sell
37
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
49
RGC alert for Jun 17

Regencell Bioscience Holdings [RGC] is up 30.47% over the past day.

Buy
75
ARQQ alert for Jun 17

Arqit Quantum [ARQQ] is up 6.36% over the past day.

Buy
59
SYM alert for Jun 17

Symbotic [SYM] is down 3.91% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock