National Retail Properties Inc
NYSE:NNN
Income Statement
Earnings Waterfall
National Retail Properties Inc
Revenue
|
828.1m
USD
|
Cost of Revenue
|
-28.4m
USD
|
Gross Profit
|
799.7m
USD
|
Operating Expenses
|
-282.4m
USD
|
Operating Income
|
517.4m
USD
|
Other Expenses
|
-125.6m
USD
|
Net Income
|
391.7m
USD
|
Income Statement
National Retail Properties Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
394
N/A
|
405
+3%
|
415
+2%
|
424
+2%
|
435
+3%
|
447
+3%
|
459
+3%
|
472
+3%
|
483
+2%
|
494
+2%
|
507
+3%
|
519
+2%
|
534
+3%
|
548
+3%
|
563
+3%
|
576
+2%
|
585
+2%
|
596
+2%
|
606
+2%
|
614
+1%
|
623
+1%
|
634
+2%
|
643
+1%
|
656
+2%
|
671
+2%
|
682
+2%
|
681
0%
|
671
-1%
|
661
-2%
|
665
+1%
|
681
+2%
|
703
+3%
|
726
+3%
|
737
+1%
|
749
+2%
|
762
+2%
|
773
+1%
|
787
+2%
|
799
+1%
|
810
+1%
|
828
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(21)
|
(22)
|
(23)
|
(23)
|
(23)
|
(23)
|
(24)
|
(24)
|
(25)
|
(26)
|
(27)
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(29)
|
(29)
|
(28)
|
(28)
|
(27)
|
(27)
|
(26)
|
(26)
|
(27)
|
(27)
|
(28)
|
|
Gross Profit |
375
N/A
|
386
+3%
|
395
+2%
|
404
+2%
|
416
+3%
|
428
+3%
|
439
+3%
|
453
+3%
|
463
+2%
|
474
+2%
|
488
+3%
|
499
+2%
|
513
+3%
|
526
+3%
|
540
+3%
|
553
+2%
|
562
+2%
|
573
+2%
|
583
+2%
|
590
+1%
|
598
+1%
|
607
+2%
|
616
+1%
|
628
+2%
|
643
+2%
|
654
+2%
|
653
0%
|
643
-1%
|
632
-2%
|
637
+1%
|
652
+2%
|
674
+3%
|
698
+4%
|
709
+2%
|
721
+2%
|
735
+2%
|
747
+2%
|
761
+2%
|
772
+1%
|
783
+1%
|
800
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(132)
|
(137)
|
(141)
|
(147)
|
(149)
|
(153)
|
(159)
|
(164)
|
(170)
|
(173)
|
(177)
|
(189)
|
(192)
|
(197)
|
(202)
|
(203)
|
(208)
|
(212)
|
(214)
|
(209)
|
(209)
|
(211)
|
(214)
|
(221)
|
(227)
|
(230)
|
(233)
|
(235)
|
(235)
|
(237)
|
(242)
|
(245)
|
(250)
|
(252)
|
(256)
|
(261)
|
(266)
|
(273)
|
(277)
|
(280)
|
(282)
|
|
Selling, General & Administrative |
(31)
|
(32)
|
(30)
|
(32)
|
(33)
|
(32)
|
(32)
|
(33)
|
(35)
|
(35)
|
(36)
|
(37)
|
(37)
|
(36)
|
(36)
|
(35)
|
(34)
|
(34)
|
(34)
|
(35)
|
(34)
|
(35)
|
(36)
|
(36)
|
(38)
|
(38)
|
(38)
|
(39)
|
(38)
|
(40)
|
(42)
|
(44)
|
(45)
|
(44)
|
(42)
|
(41)
|
(42)
|
(43)
|
(44)
|
(44)
|
(44)
|
|
Depreciation & Amortization |
(99)
|
(104)
|
(109)
|
(113)
|
(116)
|
(120)
|
(127)
|
(130)
|
(135)
|
(137)
|
(140)
|
(145)
|
(149)
|
(155)
|
(159)
|
(169)
|
(174)
|
(178)
|
(180)
|
(174)
|
(174)
|
(176)
|
(179)
|
(185)
|
(189)
|
(192)
|
(195)
|
(196)
|
(197)
|
(197)
|
(199)
|
(201)
|
(205)
|
(208)
|
(215)
|
(220)
|
(224)
|
(230)
|
(233)
|
(236)
|
(239)
|
|
Other Operating Expenses |
(1)
|
(1)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(7)
|
(7)
|
(7)
|
(6)
|
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 |
244
N/A
|
250
+3%
|
255
+2%
|
258
+1%
|
267
+4%
|
275
+3%
|
280
+2%
|
289
+3%
|
293
+1%
|
301
+3%
|
311
+3%
|
310
0%
|
320
+3%
|
329
+3%
|
338
+3%
|
349
+3%
|
354
+1%
|
361
+2%
|
369
+2%
|
381
+3%
|
389
+2%
|
396
+2%
|
401
+1%
|
407
+2%
|
416
+2%
|
424
+2%
|
420
-1%
|
408
-3%
|
397
-3%
|
400
+1%
|
410
+3%
|
429
+4%
|
448
+5%
|
457
+2%
|
465
+2%
|
474
+2%
|
481
+1%
|
488
+1%
|
496
+2%
|
504
+2%
|
517
+3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(84)
|
(83)
|
(81)
|
(84)
|
(85)
|
(87)
|
(87)
|
(87)
|
(90)
|
(92)
|
(94)
|
(96)
|
(96)
|
(99)
|
(102)
|
(106)
|
(109)
|
(109)
|
(109)
|
(108)
|
(114)
|
(116)
|
(118)
|
(120)
|
(117)
|
(122)
|
(125)
|
(127)
|
(129)
|
(130)
|
(132)
|
(133)
|
(138)
|
(140)
|
(144)
|
(147)
|
(148)
|
(150)
|
(153)
|
(157)
|
(163)
|
|
Non-Reccuring Items |
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(4)
|
(4)
|
(7)
|
(12)
|
16
|
(12)
|
(14)
|
(9)
|
20
|
(18)
|
(15)
|
(18)
|
18
|
(38)
|
(28)
|
(33)
|
1
|
(16)
|
(43)
|
(40)
|
(40)
|
(49)
|
(32)
|
(22)
|
(20)
|
(2)
|
(5)
|
(6)
|
2
|
6
|
26
|
41
|
38
|
|
Gain/Loss on Disposition of Assets |
0
|
(0)
|
(0)
|
(1)
|
(1)
|
5
|
5
|
8
|
10
|
20
|
21
|
23
|
(1)
|
25
|
27
|
26
|
0
|
61
|
62
|
73
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
22
|
8
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Pre-Tax Income |
154
N/A
|
164
+6%
|
171
+4%
|
172
+1%
|
180
+4%
|
192
+7%
|
195
+1%
|
206
+6%
|
208
+1%
|
225
+8%
|
231
+3%
|
226
-2%
|
240
+6%
|
242
+1%
|
249
+3%
|
259
+4%
|
265
+2%
|
295
+11%
|
307
+4%
|
328
+7%
|
293
-11%
|
269
-8%
|
278
+3%
|
262
-6%
|
300
+14%
|
285
-5%
|
252
-12%
|
241
-4%
|
229
-5%
|
220
-4%
|
247
+12%
|
274
+11%
|
290
+6%
|
315
+9%
|
316
+0%
|
322
+2%
|
335
+4%
|
344
+3%
|
368
+7%
|
386
+5%
|
392
+2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(0)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
1
|
0
|
(10)
|
(10)
|
(10)
|
(10)
|
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
|
|
Income from Continuing Operations |
154
|
163
|
170
|
171
|
180
|
192
|
195
|
206
|
198
|
215
|
220
|
216
|
240
|
242
|
249
|
259
|
265
|
295
|
307
|
328
|
293
|
269
|
278
|
262
|
300
|
285
|
252
|
241
|
229
|
220
|
247
|
274
|
290
|
315
|
316
|
322
|
335
|
344
|
368
|
386
|
392
|
|
Income to Minority Interest |
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
|
Equity Earnings Affiliates |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
132
N/A
|
137
+4%
|
141
+3%
|
145
+3%
|
154
+7%
|
165
+7%
|
166
+0%
|
173
+4%
|
162
-7%
|
179
+10%
|
185
+3%
|
180
-2%
|
200
+11%
|
190
-5%
|
196
+3%
|
207
+5%
|
217
+5%
|
260
+20%
|
272
+5%
|
293
+8%
|
258
-12%
|
234
-9%
|
242
+3%
|
227
-6%
|
258
+13%
|
247
-4%
|
218
-12%
|
212
-3%
|
210
-1%
|
202
-4%
|
228
+13%
|
255
+12%
|
264
+3%
|
293
+11%
|
298
+2%
|
308
+3%
|
334
+8%
|
343
+3%
|
368
+7%
|
386
+5%
|
392
+2%
|
|
EPS (Diluted) |
1.08
N/A
|
1.12
+4%
|
1.14
+2%
|
1.15
+1%
|
1.23
+7%
|
1.24
+1%
|
1.24
N/A
|
1.28
+3%
|
1.2
-6%
|
1.24
+3%
|
1.28
+3%
|
1.22
-5%
|
1.38
+13%
|
1.3
-6%
|
1.33
+2%
|
1.39
+5%
|
1.45
+4%
|
1.68
+16%
|
1.7
+1%
|
1.86
+9%
|
1.65
-11%
|
1.44
-13%
|
1.51
+5%
|
1.39
-8%
|
1.56
+12%
|
1.44
-8%
|
1.28
-11%
|
1.23
-4%
|
1.22
-1%
|
1.17
-4%
|
1.32
+13%
|
1.47
+11%
|
1.51
+3%
|
1.67
+11%
|
1.65
-1%
|
1.74
+5%
|
1.89
+9%
|
1.91
+1%
|
2
+5%
|
2.13
+7%
|
2.16
+1%
|