Financhill
Sell
22

NNN Quote, Financials, Valuation and Earnings

Last price:
$39.51
Seasonality move :
0.3%
Day range:
$39.16 - $39.58
52-week range:
$35.80 - $44.23
Dividend yield:
5.97%
P/E ratio:
18.93x
P/S ratio:
8.17x
P/B ratio:
1.70x
Volume:
918.8K
Avg. volume:
1.4M
1-year change:
-2.95%
Market cap:
$7.5B
Revenue:
$869.3M
EPS (TTM):
$2.09
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 $225M $233.6M $250.1M $267M $282M
Gross Profit $435.7M $492.8M $522.9M $561.1M $587.3M
Gross Profit Margin 65.95% 67.84% 67.65% 67.76% 67.56%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$39.6M -$20.2M $9.1M $41.5M $35.7M
Operating Expenses $40M $44.8M $49.5M $47.5M $45.1M
Operating Income $395.7M $448M $473.4M $513.6M $542.2M
 
Net Interest Expenses $127.1M $134.8M $145.7M $161.4M $181.9M
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 $592.3M $653.2M $697.2M $752.2M $791.9M
EBIT $395.7M $448M $473.4M $513.6M $542.2M
 
Revenue (Reported) $660.7M $726.4M $773.1M $828.1M $869.3M
Operating Income (Reported) $395.7M $448M $473.4M $513.6M $542.2M
Operating Income (Adjusted) $395.7M $448M $473.4M $513.6M $542.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $180.4M $193.5M $205.1M $218.6M $230.2M
Revenue Growth (YoY) 13.7% 7.27% 6.03% 6.55% 5.31%
 
Cost of Revenues $57.5M $62.3M $66M $70.6M $76.4M
Gross Profit $122.9M $131.2M $139.2M $147.9M $153.8M
Gross Profit Margin 68.12% 67.82% 67.83% 67.68% 66.81%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $4.7M $4.9M $19M $7M --
Operating Expenses $11.2M $10.8M $10.5M $11.4M $11.9M
Operating Income $111.7M $120.4M $128.7M $136.5M $141.9M
 
Net Interest Expenses $33M $36.4M $41.5M $46M $52.9M
EBT. Incl. Unusual Items $82.9M $88.4M $106.8M $97.9M $96.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $82.9M $88.4M $106.8M $97.9M $96.8M
 
Minority Interest in Earnings -$1K -- -- -- --
Net Income to Common Excl Extra Items $82.9M $88.4M $106.8M $97.9M $96.8M
 
Basic EPS (Cont. Ops) $0.45 $0.50 $0.59 $0.53 $0.51
Diluted EPS (Cont. Ops) $0.45 $0.50 $0.59 $0.53 $0.51
Weighted Average Basic Share $174.6M $176.9M $181.4M $184M $187.8M
Weighted Average Diluted Share $174.7M $177.4M $181.7M $184.6M $188.3M
 
EBITDA $162.7M $176.8M $188.2M $199.9M $209.2M
EBIT $111.7M $120.4M $128.7M $136.5M $141.9M
 
Revenue (Reported) $180.4M $193.5M $205.1M $218.6M $230.2M
Operating Income (Reported) $111.7M $120.4M $128.7M $136.5M $141.9M
Operating Income (Adjusted) $111.7M $120.4M $128.7M $136.5M $141.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $702.4M $761.8M $810.4M $867M $906.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $229.8M $246.7M $263M $276M $301.9M
Gross Profit $472.6M $515.1M $547.4M $591M $604.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$21.6M $1.3M $42.2M $32.1M --
Operating Expenses $45.9M $48M $45.9M $49.5M $47.4M
Operating Income $426.7M $467.2M $501.5M $541.6M $557M
 
Net Interest Expenses $130.1M $144.7M $156.3M $178.2M $195.4M
EBT. Incl. Unusual Items $273.8M $321.5M $386.3M $395.6M $391.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $273.8M $321.5M $386.3M $395.6M $391.7M
 
Minority Interest in Earnings $5K -$4K -- -- --
Net Income to Common Excl Extra Items $273.8M $321.5M $386.3M $395.6M $391.7M
 
Basic EPS (Cont. Ops) $1.46 $1.76 $2.14 $2.17 $2.09
Diluted EPS (Cont. Ops) $1.46 $1.76 $2.13 $2.16 $2.09
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $627.6M $687.1M $737.3M $788.1M $820.4M
EBIT $426.7M $467.2M $501.5M $541.6M $557M
 
Revenue (Reported) $702.4M $761.8M $810.4M $867M $906.3M
Operating Income (Reported) $426.7M $467.2M $501.5M $541.6M $557M
Operating Income (Adjusted) $426.7M $467.2M $501.5M $541.6M $557M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $539.1M $574.5M $611.9M $650.8M $687.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $172.7M $185.8M $198.7M $207.7M $227.6M
Gross Profit $366.5M $388.8M $413.2M $443.1M $460.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$18M $3.4M $36.5M $27.1M $13.8M
Operating Expenses $34.8M $38M $34.3M $36.3M $38.7M
Operating Income $331.6M $350.8M $378.9M $406.8M $421.6M
 
Net Interest Expenses $98.7M $108.6M $119.3M $135.4M $149M
EBT. Incl. Unusual Items $212.5M $244M $295.7M $298.9M $293.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $212.5M $244M $295.7M $298.9M $293.8M
 
Minority Interest in Earnings $1K -$5K -- -- --
Net Income to Common Excl Extra Items $212.5M $244M $295.7M $298.9M $293.8M
 
Basic EPS (Cont. Ops) $1.14 $1.39 $1.63 $1.63 $1.57
Diluted EPS (Cont. Ops) $1.14 $1.38 $1.63 $1.63 $1.56
Weighted Average Basic Share $523.8M $526.6M $543.3M $548.2M $561.6M
Weighted Average Diluted Share $524.2M $527.4M $544.8M $549.6M $562.5M
 
EBITDA $483.4M $517.3M $557.4M $593.3M $621.8M
EBIT $331.6M $350.8M $378.9M $406.8M $421.6M
 
Revenue (Reported) $539.1M $574.5M $611.9M $650.8M $687.8M
Operating Income (Reported) $331.6M $350.8M $378.9M $406.8M $421.6M
Operating Income (Adjusted) $331.6M $350.8M $378.9M $406.8M $421.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $267.2M $171.3M $6.8M $5.2M $9.1M
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 $325.5M $212M $39M $48M $46M
 
Property Plant And Equipment $6.7M -- -- -- --
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 $20M $24.6M $33.8M $384.4M $429.7M
 
Long-Term Debt $3.2B $3.8B $3.9B $4B $4B
Capital Leases -- -- -- -- --
Total Liabilities $3.3B $3.8B $4B $4.5B $4.5B
 
Common Stock $1.8M $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 $6.8M $5.2M $9.1M
Total Debt $3.2B $3.8B $3.9B $4.4B $4.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $543.5M $3.3M $98.3M $178.5M $158.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.1M $3M $2.1M $2.2M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $8M -- -- -- --
Total Current Assets $589.7M $34.5M $129.2M $214.6M $194.9M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $70.4M $50.4M $54.8M $46.5M --
Other Long-Term Assets $22.4M $34.8M $31.3M $27.4M --
Total Assets $8.1B $8B $8.6B $8.9B $9.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $52.8M $57.4M $60.8M $75.4M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $53M $57.6M $60.8M $75.4M $479.9M
 
Long-Term Debt $3.8B $3.8B $4.2B $4.4B $4.5B
Capital Leases -- -- -- -- --
Total Liabilities $3.9B $3.9B $4.4B $4.6B $5.1B
 
Common Stock $1.8M $1.8M $1.8M $1.9M $1.9M
Other Common Equity Adj -$15.5M -$13.2M -$10.7M -$8.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1K -- -- -- --
Total Equity $4.3B $4B $4.2B $4.4B $4.4B
 
Total Liabilities and Equity $8.1B $8B $8.6B $8.9B $9.5B
Cash and Short Terms $543.5M $3.3M $98.3M $178.5M $158.7M
Total Debt $3.8B $3.8B $4.2B $4.4B $4.9B
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 $13.6M $13.8M $17.2M $12.5M $11.6M
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) $267.2M $171.3M $6.8M $5.2M $9.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $266.1M -$95.9M -$164.5M -$1.6M $3.9M
Ending Cash (CF) $533.4M $75.4M -$157.8M $3.5M $13M
 
Levered Free Cash Flow $450.2M $568.4M $578.4M $612.4M $635.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $82.9M $88.4M $106.8M $97.9M $96.8M
Depreciation & Amoritzation $51M $56.4M $59.5M $63.4M $67.3M
Stock-Based Compensation $3.7M $3.2M $2.7M $3.1M $3.5M
Change in Accounts Receivable $4.9M $1.4M -$389K $204K -$398K
Change in Inventories -- -- -- -- --
Cash From Operations $172.4M $190M $191.5M $206.6M $218.3M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$216.9M -$197.4M -$148.2M -$105.7M -$247.9M
 
Dividends Paid (Ex Special Dividend) $97.2M $97M $102.6M $106.1M $112.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $439.6M $218M $620.9M $41M --
Long-Term Debt Repaid -$157K -$210.7M -$465M -$53M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.4M -$1.3M -$4.3M -$3M --
Cash From Financing $338.5M $7.4M $49.7M $60.7M $181.6M
 
Beginning Cash (CF) $543.5M $3.3M $98.3M $178.5M $158.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $294M -$12K $93M $161.7M $151.9M
Ending Cash (CF) $837.5M $3.3M $191.3M $340.2M $310.6M
 
Levered Free Cash Flow $172.4M $190M $191.5M $206.6M $218.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $273.8M $321.5M $386.3M $395.6M $391.7M
Depreciation & Amoritzation $200.9M $219.9M $235.9M $246.6M $263.4M
Stock-Based Compensation $16.5M $16M $11.4M $13.1M $13.4M
Change in Accounts Receivable $28.5M $5.6M -$1.5M -$6M -$1.1M
Change in Inventories -- -- -- -- --
Cash From Operations $554.5M $580.5M $603.9M $639.4M $658.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$478.4M -$574.8M -$687.1M -$489.4M -$814.2M
 
Dividends Paid (Ex Special Dividend) $382.5M $376.9M $399.7M $414.6M $438M
Special Dividend Paid
Long-Term Debt Issued $881.2M $344M $1.5B $1.2B --
Long-Term Debt Repaid -$350.6M -$297.2M -$1B -$1B --
Repurchase of Common Stock -- $345M -- -- --
Other Financing Activities -$39.8M -$3M -$7M -$16.8M --
Cash From Financing $172.5M -$546M $178.2M -$69.8M $135.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $248.7M -$540.2M $95M $80.2M -$19.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $554.5M $580.5M $603.9M $639.4M $658.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $212.5M $244M $295.7M $298.9M $293.8M
Depreciation & Amoritzation $151.8M $166.5M $178.5M $186.5M $200.2M
Stock-Based Compensation $11.7M $13.9M $8.1M $8.7M $10.5M
Change in Accounts Receivable $21.3M $4.6M -$842K $1.4M -$6K
Change in Inventories -- -- -- -- --
Cash From Operations $453.2M $465.3M $490.8M $517.8M $541M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$384.2M -$526.8M -$436.3M -$245M -$634.8M
 
Dividends Paid (Ex Special Dividend) $288M $282.6M $301.8M $311.9M $329.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $881.2M $344M $1.1B $942.8M $618M
Long-Term Debt Repaid -$350.5M -$297M -$822.1M -$931M -$350.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$38.7M -$2.3M -$5M -$16.3M -$439K
Cash From Financing $207.3M -$106.5M $36.9M -$99.5M $243.5M
 
Beginning Cash (CF) $1.1B $60.3M $108.8M $196.4M $171M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $276.3M -$168M $91.5M $173.4M $149.6M
Ending Cash (CF) $1.4B -$107.7M $200.3M $369.8M $320.6M
 
Levered Free Cash Flow $453.2M $465.3M $490.8M $517.8M $541M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock