NNN REIT, Inc.(NNN:US)
Market Cap$7.903B
Key Metrics
Price$41.54
Revenue (TTM)$935.78M
Holders Revenue (TTM)$448.37M
Gross Profit (TTM)$897.98M
Earnings (TTM)$386.54M
EBITDA (TTM)$849.85M
Op. Margin (TTM)61.05%
Dividend Yield5.67%
Holders Yield5.67%
Cash on hand$4.57M
Total Assets$9.422B
Net Assets$4.395B
Total Debt$4.854B
Key Metrics
Price$41.54
Revenue (TTM)$935.78M
Holders Revenue (TTM)$448.37M
Gross Profit (TTM)$897.98M
Earnings (TTM)$386.54M
EBITDA (TTM)$849.85M
Op. Margin (TTM)61.05%
Dividend Yield5.67%
Holders Yield5.67%
Cash on hand$4.57M
Total Assets$9.422B
Net Assets$4.395B
Total Debt$4.854B
Financials
| Name | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | Dec 31, 2018 | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | Dec 31, 2016 | Sep 30, 2016 | Jun 30, 2016 | Mar 31, 2016 | Dec 31, 2015 | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | Mar 31, 2013 | Dec 31, 2012 | Sep 30, 2012 | Jun 30, 2012 | Mar 31, 2012 | Dec 31, 2011 | Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Dec 31, 2009 | Sep 30, 2009 | Jun 30, 2009 | Mar 31, 2009 | Dec 31, 2008 | Sep 30, 2008 | Jun 30, 2008 | Mar 31, 2008 | Dec 31, 2007 | Sep 30, 2007 | Jun 30, 2007 | Mar 31, 2007 | Dec 31, 2006 | Sep 30, 2006 | Jun 30, 2006 | Mar 31, 2006 | Dec 31, 2005 | Sep 30, 2005 | Jun 30, 2005 | Mar 31, 2005 | Dec 31, 2004 | Sep 30, 2004 | Jun 30, 2004 | Mar 31, 2004 | Dec 31, 2003 | Sep 30, 2003 | Jun 30, 2003 | Mar 31, 2003 | Dec 31, 2002 | Sep 30, 2002 | Jun 30, 2002 | Mar 31, 2002 | Dec 31, 2001 | Sep 30, 2001 | Jun 30, 2001 | Mar 31, 2001 | Dec 31, 2000 | Sep 30, 2000 | Jun 30, 2000 | Mar 31, 2000 | Dec 31, 1999 | Sep 30, 1999 | Jun 30, 1999 | Mar 31, 1999 | Dec 31, 1998 | Sep 30, 1998 | Jun 30, 1998 | Mar 31, 1998 | Dec 31, 1997 | Sep 30, 1997 | Jun 30, 1997 | Mar 31, 1997 | Dec 31, 1996 | Sep 30, 1996 | Jun 30, 1996 | Mar 31, 1996 | Dec 31, 1995 | Sep 30, 1995 | Jun 30, 1995 | Mar 31, 1995 | Dec 31, 1994 | Sep 30, 1994 | Jun 30, 1994 | Mar 31, 1994 | Dec 31, 1993 | Sep 30, 1993 | Jun 30, 1993 | Mar 31, 1993 | Dec 31, 1992 | Sep 30, 1992 | Jun 30, 1992 | Mar 31, 1992 | Dec 31, 1991 | Sep 30, 1991 | Jun 30, 1991 | Mar 31, 1991 | Dec 31, 1990 | Sep 30, 1990 | Jun 30, 1990 | Mar 31, 1990 | Dec 31, 1989 | Sep 30, 1989 | Jun 30, 1989 | Mar 31, 1989 | Dec 31, 1988 | Sep 30, 1988 | Jun 30, 1988 | Mar 31, 1988 | Dec 31, 1987 | Sep 30, 1987 | Jun 30, 1987 | Mar 31, 1987 | Dec 31, 1986 | Sep 30, 1986 | Jun 30, 1986 | Mar 31, 1986 | Dec 31, 1985 | Sep 30, 1985 | Jun 30, 1985 | Mar 31, 1985 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $240.42M | $238.4M | $230.16M | $226.8M | $230.85M | $218.48M | $218.56M | $216.81M | $215.41M | $216.23M | $205.13M | $202.64M | $204.11M | $198.52M | $193.47M | $190.78M | $190.28M | $187.26M | $180.36M | $179.01M | $179.78M | $163.28M | $158.63M | $163.7M | $175.06M | $173.38M | $168.61M | $164.79M | $163.71M | $158.98M | $155.33M | $155.52M | $152.84M | $150.25M | $147.71M | $145.55M | $141.43M | $141.2M | $134.54M | $130.93M | $126.98M | $126.38M | $123.14M | $117.21M | $116.19M | $115.32M | $109.86M | $105.61M | $104.06M | $103.23M | $100.78M | $96.3M | $92.46M | $86.9M | $84.39M | $88.99M | $88.61M | $86.02M | $79.03M | $74.32M | $70.38M | $72.84M | $65.53M | $70.71M | $63.03M | $67.68M | $64.47M | $58.19M | $58.19M | $61.92M | $58.5M | $56.37M | $54.03M | $52.53M | $46.56M | $45M | $40.13M | $40.53M | $35.08M | $35.11M | $35.51M | $40.91M | $31.57M | $30.86M | $27.5M | $32.4M | $32.73M | $32.55M | $29.61M | $28.65M | $27.78M | $24.44M | $25.45M | $22.83M | $24.1M | $23.57M | $24.13M | $20.35M | $18.58M | $20M | $20.88M | $20.55M | $20.17M | $19.58M | $20.59M | $14.04M | $19M | $18.99M | $23.9M | $16.01M | $17.2M | $15.3M | $15.3M | $13.34M | $13.4M | $12M | $11.3M | $9.67M | $9.2M | $7.6M | $6.9M | $5.88M | $5.3M | $4.7M | $4.4M | $3.9M | $3.1M | $2.8M | $2.4M | $2.3M | $1.4M | $1M | $800K | $800K | $900K | $500K | $500K | $400K | $500K | $500K | $500K | $500K | $500K | $500K | $400K | $400K | $500K | $500K | $400K | $400K | $500K | $500K | $400K | $400K | $500K | $500K | $500K | $500K | $500K | $500K | $500K | $500K | $500K | $500K | $500K |
Cost of Revenue | $9.8M | $10.04M | $9.13M | $8.84M | $9.38M | $11.14M | $7.26M | $6.76M | $7.15M | $8.24M | $6.46M | $6.84M | $6.85M | $7.04M | $5.88M | $6.17M | $7.2M | $7.52M | $6.52M | $6.62M | $7.73M | $8.06M | $6.35M | $6.32M | $7.64M | $7.26M | $6.71M | $6.6M | $7.09M | $7.65M | $5.76M | $5.83M | $5.86M | $6.47M | $5.55M | $5.42M | $5.66M | $6.56M | $4.94M | $4.57M | $4.79M | $5.58M | $4.78M | $4.66M | $4.76M | $5.24M | $4.58M | $4.75M | $4.34M | $5.52M | $4.54M | $4.36M | $3.96M | -$13.91M | $3.84M | $4.04M | $4.58M | $27.81M | $16M | $15.68M | $12.5M | $13.09M | $8.58M | $16.37M | $10.14M | $16.09M | $7.55M | $3.11M | $0 | - | $0 | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $230.63M | $228.36M | $221.03M | $217.96M | $221.48M | $207.34M | $211.3M | $210.06M | $208.25M | $207.99M | $198.67M | $195.8M | $197.26M | $191.49M | $187.6M | $184.61M | $183.08M | $179.74M | $173.84M | $172.39M | $172.05M | $155.23M | $152.29M | $157.38M | $167.43M | $166.12M | $161.9M | $158.19M | $156.62M | $151.33M | $149.57M | $149.69M | $146.97M | $143.78M | $142.15M | $140.13M | $135.77M | $134.64M | $129.6M | $126.36M | $122.19M | $120.8M | $118.36M | $112.55M | $111.43M | $110.08M | $105.27M | $100.87M | $99.72M | $97.71M | $96.23M | $91.93M | $88.5M | $100.81M | $80.55M | $84.95M | $84.03M | $58.21M | $63.03M | $58.64M | $57.88M | $59.75M | $56.95M | $54.34M | $52.89M | $51.59M | $56.92M | $55.08M | $58.19M | - | $58.5M | $56.37M | $54.03M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $14.68M | $14.91M | $11.19M | $11.29M | $15.31M | $8.77M | $11.39M | $11.96M | $12.93M | $13.18M | $10.47M | $11.1M | $12.75M | $11.56M | $10.78M | $12.47M | $14.72M | $10M | $11.16M | $11.89M | $11.79M | $9.29M | $9.42M | $9.4M | $10.14M | $10.21M | $8.78M | $9.35M | $9.57M | $8.27M | $8.54M | $8.74M | $8.7M | $8.71M | $7.35M | $8.82M | $8.92M | $9.41M | $9.12M | $8.74M | $9.25M | $9.66M | $8.64M | $7.83M | $8.61M | $6.52M | $8.05M | $8.06M | $8.71M | $7.37M | $7.54M | $9.41M | $8.26M | $8.9M | $8.65M | $14.51M | $18.67M | -$3.5M | $7.04M | $6.57M | $6.66M | $9.37M | $8.84M | $5.78M | $5.58M | $1.65M | $8.34M | $5.78M | $8.73M | $16.56M | $9.93M | $10.54M | $33.35M | $27.2M | $7.77M | $7.88M | $8.17M | -$22.21M | $12.02M | $9.05M | $10.06M | $35.4M | $19.62M | $17.34M | $16.91M | $9.4M | $21.54M | $11.75M | $21.7M | -$11.65M | $8.03M | $14.83M | $7.9M | $8.37M | $7.7M | $8.99M | $8.64M | $42.63M | $9.16M | $2.18M | $2.3M | $2.34M | $6.58M | $5.46M | $5.97M | $780K | $1.2M | $1.9M | $2.3M | $2.34M | $2.2M | $1.4M | $1.6M | $216K | $400K | $200K | $500K | $283K | $300K | $300K | $400K | $121.85K | $100K | $200K | $200K | $100K | $100K | $100K | $300K | $200K | $200K | $100K | - | - | $100K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $14.68M | $14.91M | $11.19M | $11.29M | $15.31M | $8.77M | $11.39M | $11.96M | $12.93M | $13.18M | $10.47M | $11.1M | $12.75M | $11.56M | $10.78M | $12.47M | $14.72M | $10M | $11.16M | $11.89M | $11.79M | $9.29M | $9.42M | $9.4M | $10.14M | $10.21M | $8.78M | $9.35M | $9.57M | $8.27M | $8.54M | $8.74M | $8.7M | $8.71M | $7.35M | $8.82M | $8.92M | $9.41M | $9.12M | $8.74M | $9.25M | $9.66M | $8.64M | $7.83M | $8.61M | $6.52M | $8.05M | $8.06M | $8.71M | $7.37M | $7.54M | $9.41M | $8.26M | $8.9M | $8.65M | $7.03M | $7.6M | -$3.5M | $7.04M | $6.57M | $6.66M | $9.37M | $8.84M | $5.78M | $5.58M | $1.65M | $8.34M | $5.78M | $8.73M | $16.56M | $7.57M | $8.29M | $9.95M | $6.05M | $5.23M | $5.95M | $6.32M | $5.1M | $4.36M | $6.78M | $6.84M | $6.57M | $6.46M | $5.74M | $4.78M | $5.85M | $5.85M | $5.4M | $5.91M | $3.69M | $5.55M | $5.33M | $4.5M | $2.35M | $2.14M | $2.73M | $2.26M | $1.8M | $1.53M | $1.72M | $1.85M | $1.14M | $1.22M | $1.24M | $1.25M | $780K | $1.2M | $1.9M | $2.3M | $2.34M | $2.2M | $1.4M | $1.6M | $216K | $400K | $200K | $500K | $283K | $300K | $300K | $400K | $121.85K | $100K | $200K | $200K | $100K | $100K | $100K | $300K | $200K | $200K | $100K | - | - | $100K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $7.48M | $11.06M | - | - | - | - | - | - | - | - | - | - | - | - | - | $2.36M | $2.25M | $23.4M | $21.16M | $2.54M | $1.94M | $1.85M | -$27.31M | $7.67M | $2.27M | $3.22M | $28.83M | $13.16M | $11.6M | $12.13M | $3.55M | $15.69M | $6.35M | $15.79M | -$15.34M | $2.47M | $9.5M | $3.4M | $6.02M | $5.56M | $6.26M | $6.38M | $40.83M | $7.63M | $458K | $448K | $1.2M | $5.36M | $4.22M | $4.72M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $145.14M | $145.23M | $142.59M | $138.32M | $141.55M | $135.38M | $136.55M | $135.59M | $134.7M | $134.74M | $128.68M | $124.83M | $125.37M | $122.6M | $120.43M | $114.7M | $115.68M | $116.35M | $111.7M | $109.63M | $110.29M | $96.84M | $93.47M | $99.05M | $108.1M | $107.81M | $104.78M | $102.6M | $100.87M | $98.94M | $98.55M | $97.65M | $93.78M | $91.23M | $86.39M | $89.98M | $86.71M | $86.25M | $81.51M | $81.14M | $78.29M | $76.3M | $76.11M | $70.52M | $70.68M | $73.18M | $67.46M | $64.81M | $63.01M | $63.22M | $62.87M | $59.98M | $56.52M | $53.47M | $54.65M | $51.77M | $47.6M | $45.82M | $41.22M | $38.3M | $37.79M | $37.71M | $36.3M | $36.64M | $35.5M | $37.54M | $37.34M | $38.13M | $37.77M | $35.85M | $39.49M | $37.29M | $34.11M | $33.97M | $30.74M | $29.54M | $25.17M | $16.95M | $17.41M | $20.85M | $20.21M | $19.99M | $19.49M | $20.25M | $17.23M | $18.67M | $19.83M | $16.72M | $16.74M | $17.56M | $16.32M | $15.49M | $14.51M | $17.19M | $18.79M | $26.64M | $27.41M | $5.17M | $21.14M | $22.27M | $16.37M | $16.53M | $23.79M | $15.73M | $16.46M | -$32.43M | $22.1M | $24.29M | $30.9M | -$11.08M | $18.9M | $16.9M | $21.7M | -$2.09M | $15.3M | $13.9M | $13M | -$328K | $10.6M | $8.8M | $8M | -$558.34K | $6.2M | $5.5M | $5.1M | $4.6M | $3.7M | $3.4M | $2.8M | $2.8M | $1.7M | $1.2M | $1.1M | $1.1M | $1.1M | $600K | $600K | $500K | $700K | $600K | $600K | $600K | $600K | $600K | $500K | $400K | $600K | $600K | $400K | $900K | $500K | $500K | $400K | $800K | $500K | $500K | $500K | $900K | $500K | $500K | $500K | $900K | $500K | $500K | $500K |
| -$51.19M | -$49.28M | -$45.75M | -$37.8M | -$45.09M | -$37.48M | -$38.64M | -$28.92M | -$40.33M | -$38.06M | -$21.89M | -$26.12M | -$35.2M | -$31.94M | -$32.01M | -$40.53M | -$34.3M | -$38.78M | -$28.77M | -$36.61M | -$53.7M | -$35.56M | -$37.4M | -$52.78M | -$42.93M | -$34.02M | -$38.08M | -$23.51M | -$20.83M | -$5.32M | -$16.51M | -$27.06M | $9.51M | -$34.83M | -$28.45M | -$34.63M | -$27.68M | -$24.75M | -$35.25M | -$30.38M | -$24.49M | -$25.3M | -$22.23M | -$24.85M | -$23.4M | -$23.31M | -$22.61M | -$21.85M | -$20.98M | -$21.18M | -$19.85M | -$23.42M | -$24.48M | -$21.49M | -$25.07M | -$21.76M | -$19.5M | -$18.06M | -$19.63M | -$17.5M | -$17.45M | -$23.92M | -$16.17M | -$15.56M | -$19.42M | -$42.87M | -$15.3M | -$16.08M | -$15.82M | -$17.47M | -$14.69M | -$14.27M | -$16.53M | -$663K | -$11.04M | -$11.42M | $332K | $1.66M | -$6.01M | -$1.58M | $4.62M | $3.05M | -$482K | -$363K | $469K | - | $2.36M | $1.29M | -$31K | $5.59M | $1.58M | $862K | $1.02M | $1.18M | -$1.63M | $1.14M | $91K | $958K | -$1.15M | $1.23M | -$1.34M | - | - | - | - | $0 | - | - | - | -$4.4M | $1.3M | - | - | - | $100K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $28K | $962K | $2.94M | $15K | $329K | $1.04M | $845K | $976K | $119K | $383K | $644K | $74K | $33K | $29K | $33K | $52K | $35K | $57K | $61K | $33K | $65K | $72K | $74K | $106K | $164K | $200K | $501K | $487K | $1.92M | $1.55M | $195K | $37K | $25K | $83K | $64K | $37K | $137K | $62K | $17K | $72K | $19K | $42K | $20K | $35K | $11K | $112K | $87K | $94K | $63K | $60K | $722K | $377K | $334K | $319K | $1.19M | $361K | $358K | $428K | $457K | $283K | $342K | $343K | $332K | $637K | $252K | $350K | $262K | $416K | $347K | - | $818K | $1.01M | $1.22M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $52.73M | $53.57M | $53.38M | $49.28M | $47.72M | $46.88M | $46.49M | $46.58M | $44.07M | $43.39M | $41.52M | $40.09M | $38.89M | $37.67M | $36.96M | $36.74M | $36.7M | $36.68M | $33.52M | $33.09M | $34.59M | $32.08M | $31.92M | $31.75M | $33.67M | $30.31M | $29.95M | $29.81M | $29.96M | $34.94M | $27.19M | $27.11M | $26.6M | $27.02M | $28.2M | $27.27M | $26.61M | $24.43M | $24.26M | $24.08M | $23.59M | $24.55M | $22M | $21.68M | $21.79M | $21.83M | $21.64M | $21.76M | $20.28M | $20.07M | $20.13M | $23.53M | $21.96M | $20.6M | $23.04M | $19.57M | $19.82M | $19.59M | $20.09M | $17.51M | $17.66M | $16.66M | $16.5M | $16.03M | $15.99M | $15.67M | $15.56M | $15.44M | $15.43M | $13.66M | $16.33M | $16.28M | $16.19M | - | $11.83M | $12.44M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $1.51M | $3.33M | $4.69M | $11.47M | $2.3M | $8.36M | $7.01M | $16.68M | $3.62M | $4.95M | $18.99M | $13.9M | $3.66M | $5.7M | $4.92M | -$3.84M | $2.36M | -$2.15M | $4.69M | -$3.55M | -$19.18M | -$3.55M | -$5.55M | -$21.14M | -$9.42M | -$3.91M | -$8.63M | $5.82M | $7.2M | $28.07M | $10.49M | $11K | $36.09M | -$7.9M | -$305K | -$7.39M | -$1.21M | -$381K | -$11.01M | -$6.37M | -$921K | -$792K | -$249K | -$3.21M | -$1.63M | -$1.59M | -$1.06M | -$185K | -$763K | -$1.17M | -$451K | -$263K | -$2.85M | -$1.21M | -$3.22M | -$2.55M | -$35K | $1.1M | - | -$267K | -$129K | -$7.61M | - | -$165K | -$3.68M | -$27.55M | - | -$1.06M | -$731K | -$3.81M | $818K | $1.01M | -$1.56M | -$663K | $793K | $1.02M | $332K | $1.66M | -$6.01M | -$1.58M | $4.62M | $3.05M | -$482K | -$363K | $469K | - | $2.36M | $1.29M | -$31K | $5.59M | $1.58M | $862K | $1.02M | $1.18M | -$1.63M | $1.14M | $91K | $958K | -$1.15M | $1.23M | -$1.34M | - | - | - | - | $0 | - | - | - | -$4.4M | $1.3M | - | - | - | $100K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $93.95M | $95.95M | $96.84M | $100.53M | $96.46M | $97.89M | $97.9M | $106.67M | $94.37M | $96.68M | $106.79M | $98.7M | $90.17M | $90.66M | $88.42M | $74.17M | $81.37M | $77.57M | $82.93M | $73.02M | $56.59M | $61.29M | $56.07M | $46.27M | $65.18M | $73.79M | $66.7M | $79.09M | $80.03M | $93.62M | $82.04M | $70.58M | $103.29M | $56.39M | $57.94M | $55.35M | $59.02M | $61.5M | $46.27M | $50.76M | $53.8M | $51M | $53.89M | $45.67M | $47.28M | $49.88M | $44.85M | $42.95M | $42.03M | $42.04M | $43.01M | $36.56M | $32.04M | $31.99M | $29.59M | $30.01M | $28.11M | $27.76M | $21.59M | $20.81M | $20.34M | $13.79M | $20.13M | $21.08M | $16.08M | -$5.32M | $22.05M | $22.04M | $21.96M | $22.12M | $23.97M | $22.02M | $17.58M | $20.75M | $19.7M | $18.12M | $15.71M | $16.39M | $6.57M | $9.1M | $15.38M | $11.83M | $10.85M | $12.25M | $10.99M | $10.73M | $12.4M | $9.62M | $10.23M | - | $10.13M | $9.99M | $7.98M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $0 | $0 | $0 | $9.83M | $545K | -$495K | $442K | -$796K | $372K | $441K | -$93K | $255K | $219K | $460K | -$830K | $104K | -$7.44M | $156K | $115K | $521K | $68K | $210K | -$19K | -$22K | $170K | $223K | $104K | $460K | -$281K | -$424K | -$425K | -$1.43M | -$1.65M | -$1.77M | -$2.65M | -$1.81M | -$1.49M | -$2.42M | -$2.79M | -$2.42M | -$3.2M | -$3.44M | $1.86M | -$1.38M | -$432K | -$343K | -$603K | -$718K | -$660K | -$362K | -$943K | - | -$922K | -$298K | -$219K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $93.95M | $95.95M | $96.84M | $100.53M | $96.46M | $97.89M | $97.9M | $106.67M | $94.37M | $96.68M | $106.79M | $98.7M | $90.17M | $90.66M | $88.42M | $74.17M | $81.37M | $77.57M | $82.93M | $73.02M | $56.59M | $61.29M | $56.07M | $46.27M | $65.18M | $73.79M | $66.7M | $79.09M | $80.03M | $36.57M | $82.04M | $70.58M | $103.29M | $72.19M | $61.13M | $58.41M | $73.65M | $66.13M | $50.77M | $51.93M | $70.68M | $42.48M | $55.26M | $46.19M | $54.04M | $53.77M | $47.97M | $45.58M | $43.84M | $44.23M | $44.34M | $37.61M | $33.9M | $40.65M | $37.99M | $33.48M | $29.82M | $27.69M | $22.61M | $21.27M | $20.85M | $14.21M | $21.19M | $21.65M | $16.3M | -$20.3M | $22.8M | $18.27M | $26.77M | $29.52M | $28.89M | $29.11M | $31.23M | $34.42M | $47.48M | $48.51M | $26.52M | $57.21M | $19.91M | $80.39M | $26.56M | $18.29M | $16.31M | $28.69M | $25.99M | $19.15M | $18.37M | $12.57M | $16.09M | $15.59M | $15.36M | $12.36M | $10.14M | $13.22M | $8.58M | $13.51M | $12.75M | -$489K | $7.47M | $10.39M | $11.59M | $12.48M | $8.56M | $8.57M | $7.48M | $9.51M | $8.8M | $7.2M | $9.8M | $8.54M | $10M | $9.5M | $4.4M | $8.79M | $7.6M | $7.2M | $6.7M | $6.24M | $5.1M | $4.5M | $4M | $3.31M | $3.2M | $3.1M | $3.1M | $3M | $2.2M | $2M | $1.7M | $1.6M | $900K | $600K | $400K | $400K | $400K | $400K | $400K | $300K | $300K | $400K | $300K | $300K | $400K | $400K | $300K | $300K | $300K | $300K | $300K | $300K | $400K | $400K | $300K | $300K | $400K | $400K | $400K | $400K | $400K | $400K | $400K | $400K | $400K | $400K | $400K |
Minority Interests | - | - | - | - | - | - | - | - | - | $0 | $0 | $0 | $0 | $0 | $0 | $6K | -$1K | $0 | $1K | $2K | $0 | $0 | $1K | $0 | $2K | $0 | -$5K | -$413K | -$10K | -$9K | -$10K | -$10K | -$9K | -$17K | -$9K | -$381K | $9K | -$34K | $12K | $9K | $7K | -$5K | -$57K | -$2K | -$60K | -$17K | -$32K | -$13K | -$508K | $7K | $10K | -$120K | $163K | $15K | $25K | $29K | $8K | -$115K | $24K | $34K | -$33K | $5K | $16K | -$444K | $67K | -$1.09M | -$353K | -$175K | $30K | - | -$125K | $155K | $1.01M | -$53K | -$93K | $148K | $189K | $188K | $1.55M | -$184K | -$3.11M | -$113K | $223K | $2K | $15K | -$222K | -$1.36M | $167K | $175K | - | $27K | -$17K | $18K | - | - | - | - | - | - | - | - | - | - | - | $1.17M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | $163K | $190K | $191K | $190K | $167K | $175K | $185K | $189K | $153K | $161K | $171K | $162K | $132K | $43K | $135K | $165K | $156K | $11.08M | $180K | $178K | $151K | $182K | $179K | $176K | $160K | $10.05M | $163K | $134K | $116K | $136K | $147K | $141K | $147K | $132K | $132K | $137K | $9.99M | $185K | $184K | $177K | $151K | $183K | $183K | $176K | $163K | $206K | $205K | $198K | $163K | $137K | $135K | $130K | $102K | $741K | $215K | $180K | $3.66M | - | - | - | $1.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$5.93M | $2M | $1M | - | - | $2.84M | - | -$419K | - | $1.42M | - | - | $418K | $84K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $93.79M | $95.76M | $96.65M | $100.34M | $96.29M | $97.72M | $97.72M | $106.48M | $94.22M | $96.52M | $106.62M | $98.54M | $90.04M | $90.62M | $88.29M | $74.01M | $81.22M | $66.49M | $82.75M | $72.85M | $56.44M | $61.11M | $55.89M | $46.09M | $65.02M | $63.74M | $66.53M | $78.54M | $79.91M | $36.43M | $81.89M | $70.43M | $103.13M | $72.04M | $60.99M | $57.89M | $63.67M | $65.91M | $50.6M | $51.77M | $70.53M | $42.29M | $55.02M | $46.01M | $53.82M | $53.55M | $47.74M | $45.37M | $43.17M | $44.1M | $44.22M | $37.36M | $33.96M | $39.92M | $37.8M | $33.33M | $26.17M | $27.57M | $22.63M | $21.3M | $19.12M | $14.22M | $21.21M | $21.21M | $16.37M | -$21.39M | $22.44M | $18.09M | $26.8M | $29.52M | $28.77M | $29.27M | $32.24M | $34.37M | $47.39M | $48.66M | $26.7M | $63.33M | $19.45M | $79.2M | $23.45M | $18.17M | $13.69M | $28.69M | $26.42M | $18.93M | $15.59M | $12.74M | $16.27M | $15.17M | $15.3M | $12.34M | $10.15M | $13.22M | $8.58M | $13.51M | $12.75M | -$489K | $7.47M | $10.39M | $11.59M | $12.48M | $8.56M | $8.57M | $8.64M | $9.51M | $8.8M | $7.2M | $9.8M | $8.54M | $10M | $9.5M | $4.4M | $8.79M | $7.6M | $7.2M | $6.7M | $6.24M | $5.1M | $4.5M | $4M | $3.31M | $3.2M | $3.1M | $3.1M | $3M | $2.2M | $2M | $1.7M | $1.6M | $900K | $600K | $400K | $400K | $400K | $400K | $400K | $300K | $300K | $400K | $300K | $300K | $400K | $400K | $300K | $300K | $300K | $300K | $300K | $300K | $400K | $400K | $300K | $300K | $400K | $400K | $400K | $400K | $400K | $400K | $400K | $400K | $400K | $400K | $400K |
Shares Outstanding (Basic) | 189.03M | 188.83M | 187.84M | 186.88M | 186.86M | 186.45M | 184.01M | 182.44M | 181.79M | - | 181.4M | 181.09M | 180.85M | 178.78M | 176.9M | 174.96M | 174.77M | 174.75M | 174.63M | 174.61M | 174.59M | - | 172.68M | 171.39M | 171.04M | 170.76M | 164.88M | 161.89M | 161.11M | 159.19M | 156.85M | 153.81M | 153.04M | 151.79M | 149.34M | 148.37M | 146.93M | 146.27M | 146.11M | 143.44M | 140.84M | 137.11M | 133.89M | 133.27M | 131.67M | 128.33M | 124.55M | 122.49M | 121.58M | 121.12M | 120.29M | 117.81M | 113.49M | 109.39M | 107.49M | 105.99M | 104.84M | 97.61M | 87.11M | 84.41M | 83.12M | - | 82.78M | 82.69M | 82.32M | - | 80.34M | 79.16M | 78.17M | - | 73.72M | 73.07M | 72.31M | - | 66.8M | 66.43M | 60.33M | - | 58M | 57.26M | 55.41M | - | 53.65M | 52.16M | 51.87M | - | 51.67M | 51.48M | 50.71M | - | 44.37M | 40.45M | 40.41M | - | 40.3M | 40.26M | 40.64M | - | 30.62M | 30.58M | 30.52M | - | 30.41M | 30.35M | 30.33M | - | 30.34M | 30M | 29.7M | - | 29.41M | 29.69M | 27.5M | - | 23.75M | 23.23M | 21.61M | - | 16.45M | 15.52M | 14.29M | - | 11.43M | 11.48M | 11.92M | - | 7.59M | 7.41M | 7.73M | - | 3.75M | 1.82M | 1.82M | - | 1.6M | 1.54M | 1.67M | - | 1.5M | 1.54M | 1.3M | - | 1.6M | 1.6M | 1.36M | - | 1.3M | 1.25M | 1.5M | - | 1.67M | 1.67M | 1.36M | - | 1.54M | 1.54M | 1.54M | - | 1.54M | 1.54M | 1.48M | - | 1.54M | 1.43M | 1.38M |
Shares Outstanding (Diluted) | 189.46M | 189.24M | 188.33M | 187.07M | 187.08M | 186.83M | 184.56M | 182.81M | 182.21M | - | 181.72M | 181.63M | 181.43M | 179.47M | 177.37M | 175.11M | 174.91M | 174.87M | 174.74M | 174.73M | 174.71M | - | 172.78M | 171.49M | 171.23M | 171.18M | 165.36M | 162.35M | 161.61M | 159.77M | 157.29M | 154.2M | 153.39M | 152.15M | 149.67M | 148.72M | 147.28M | 146.76M | 146.68M | 143.98M | 141.33M | 137.62M | 134.25M | 133.6M | 132.11M | 128.81M | 125.05M | 122.83M | 121.87M | 121.31M | 121.23M | 120.87M | 115.85M | 112.01M | 110.34M | 107.46M | 106.21M | 98.67M | 87.79M | 84.73M | 83.57M | - | 82.92M | 82.83M | 82.45M | - | 80.46M | 79.27M | 78.25M | - | 73.82M | 73.17M | 72.45M | - | 67.03M | 66.66M | 60.47M | - | 58.23M | 57.78M | 56.96M | - | 53.9M | 53.91M | 53.54M | - | 51.97M | 51.77M | 51.05M | - | 45.4M | 40.75M | 40.57M | - | 40.59M | 40.45M | 40.71M | - | 30.91M | 30.71M | 30.54M | - | 30.43M | 30.38M | 30.34M | - | 30.34M | 31.3M | 30.63M | - | 29.41M | 29.69M | 29.33M | - | 23.75M | 23.23M | 21.61M | - | 16.45M | 15.52M | 14.29M | - | 11.43M | 11.48M | 11.92M | - | 7.59M | 7.41M | 7.73M | - | 3.75M | 1.82M | 1.82M | - | 1.6M | 1.54M | 1.67M | - | 1.5M | 1.54M | 1.3M | - | 1.6M | 1.6M | 1.36M | - | 1.3M | 1.25M | 1.5M | - | 1.67M | 1.67M | 1.36M | - | 1.54M | 1.54M | 1.54M | - | 1.54M | 1.54M | 1.48M | - | 1.54M | 1.43M | 1.38M |
EPS (Basic) | $0.50 | $0.51 | $0.51 | $0.54 | $0.52 | $0.52 | $0.53 | $0.58 | $0.52 | - | $0.59 | $0.54 | $0.50 | $0.51 | $0.50 | $0.42 | $0.46 | $0.37 | $0.45 | $0.39 | $0.30 | - | $0.30 | $0.24 | $0.35 | $0.34 | $0.35 | $0.43 | $0.44 | $0.17 | $0.47 | $0.40 | $0.62 | $0.42 | $0.35 | $0.33 | $0.35 | $0.37 | $0.29 | $0.30 | $0.44 | $0.24 | $0.34 | $0.28 | $0.34 | $0.35 | $0.31 | $0.30 | $0.28 | $0.29 | $0.29 | $0.28 | $0.26 | $0.33 | $0.31 | $0.26 | $0.23 | $0.26 | $0.24 | $0.23 | $0.23 | - | $0.23 | $0.23 | $0.18 | - | $0.26 | $0.20 | $0.32 | - | $0.37 | $0.38 | $0.42 | - | $0.68 | $0.71 | $0.41 | - | $0.35 | $1.38 | $0.40 | - | $0.28 | $0.52 | $0.47 | - | $0.30 | $0.22 | $0.29 | - | $0.32 | $0.28 | $0.23 | - | $0.19 | $0.31 | $0.29 | - | $0.24 | $0.34 | $0.38 | - | $0.28 | $0.28 | $0.29 | - | $0.29 | $0.24 | $0.33 | - | $0.34 | $0.32 | $0.16 | - | $0.32 | $0.31 | $0.31 | - | $0.31 | $0.29 | $0.28 | - | $0.28 | $0.27 | $0.26 | - | $0.29 | $0.27 | $0.22 | - | $0.24 | $0.23 | $0.22 | - | $0.25 | $0.26 | $0.24 | - | $0.20 | $0.26 | $0.23 | - | $0.25 | $0.25 | $0.22 | - | $0.23 | $0.24 | $0.20 | - | $0.24 | $0.24 | $0.22 | - | $0.26 | $0.26 | $0.26 | - | $0.26 | $0.26 | $0.27 | - | $0.26 | $0.28 | $0.29 |
EPS (Diluted) | $0.50 | $0.51 | $0.51 | $0.54 | $0.51 | $0.52 | $0.53 | $0.58 | $0.52 | - | $0.59 | $0.54 | $0.50 | $0.50 | $0.50 | $0.42 | $0.46 | $0.37 | $0.45 | $0.39 | $0.30 | - | $0.30 | $0.24 | $0.35 | $0.34 | $0.35 | $0.43 | $0.44 | $0.17 | $0.47 | $0.40 | $0.62 | $0.42 | $0.35 | $0.33 | $0.35 | $0.37 | $0.28 | $0.30 | $0.44 | $0.24 | $0.34 | $0.28 | $0.34 | $0.35 | $0.31 | $0.30 | $0.28 | $0.29 | $0.29 | $0.27 | $0.25 | $0.32 | $0.30 | $0.26 | $0.23 | $0.26 | $0.24 | $0.23 | $0.23 | - | $0.23 | $0.23 | $0.18 | - | $0.26 | $0.20 | $0.32 | - | $0.37 | $0.38 | $0.42 | - | $0.68 | $0.70 | $0.41 | - | $0.35 | $1.37 | $0.39 | - | $0.28 | $0.51 | $0.47 | - | $0.30 | $0.22 | $0.29 | - | $0.32 | $0.28 | $0.23 | - | $0.19 | $0.31 | $0.29 | - | $0.24 | $0.34 | $0.38 | - | $0.28 | $0.28 | $0.28 | - | $0.29 | $0.23 | $0.32 | - | $0.34 | $0.32 | $0.15 | - | $0.32 | $0.31 | $0.31 | - | $0.31 | $0.29 | $0.28 | - | $0.28 | $0.27 | $0.26 | - | $0.29 | $0.27 | $0.22 | - | $0.24 | $0.23 | $0.22 | - | $0.25 | $0.26 | $0.24 | - | $0.20 | $0.26 | $0.23 | - | $0.25 | $0.25 | $0.22 | - | $0.23 | $0.24 | $0.20 | - | $0.24 | $0.24 | $0.22 | - | $0.26 | $0.26 | $0.26 | - | $0.26 | $0.26 | $0.27 | - | $0.26 | $0.28 | $0.29 |
EBIT | $146.68M | $149.52M | $150.22M | $149.81M | $144.18M | $144.77M | $144.4M | $153.24M | $138.44M | $140.07M | $148.31M | $138.8M | $129.06M | $128.33M | $125.38M | $110.9M | $118.07M | $114.25M | $116.45M | $106.11M | $91.17M | $93.37M | $87.99M | $78.02M | $98.85M | $104.09M | $96.65M | $108.9M | $109.99M | $128.56M | $109.24M | $97.69M | $129.89M | $83.41M | $86.15M | $82.63M | $85.64M | $85.93M | $70.52M | $74.84M | $77.39M | $75.55M | $75.88M | $67.34M | $69.07M | $71.7M | $66.49M | $64.71M | $62.31M | $62.11M | $63.14M | $60.09M | $54M | $52.58M | $52.63M | $49.58M | $47.93M | $47.34M | $41.68M | $38.32M | $38M | $30.45M | $36.63M | $37.11M | $32.07M | $10.35M | $37.6M | $37.48M | $37.39M | $35.78M | $40.3M | $38.3M | $33.77M | $33.97M | $31.54M | $30.57M | $25.17M | $16.95M | $17.41M | $20.85M | $20.21M | $19.99M | $19.49M | $20.25M | $17.23M | $18.67M | $19.83M | $16.72M | $16.74M | $17.56M | $16.32M | $15.49M | $14.51M | $17.19M | $18.79M | $26.64M | $27.41M | $5.17M | $21.14M | $22.27M | $16.37M | $16.53M | $23.79M | $15.73M | $16.46M | -$32.43M | $22.1M | $24.29M | $30.9M | -$11.08M | $18.9M | $16.9M | $21.7M | -$2.09M | $15.3M | $13.9M | $13M | -$328K | $10.6M | $8.8M | $8M | -$558.34K | $6.2M | $5.5M | $5.1M | $4.6M | $3.7M | $3.4M | $2.8M | $2.8M | $1.7M | $1.2M | $1.1M | $1.1M | $1.1M | $600K | $600K | $500K | $700K | $600K | $600K | $600K | $600K | $600K | $500K | $400K | $600K | $600K | $400K | $900K | $500K | $500K | $400K | $800K | $500K | $500K | $500K | $900K | $500K | $500K | $500K | $900K | $500K | $500K | $500K |
EBITDA | $215.97M | $214.41M | $212.78M | $206.69M | $206.5M | $199.61M | $200.76M | $199.07M | $195.44M | $195.2M | $188.84M | $184.78M | $184.55M | $179.95M | $176.85M | $172.19M | $168.39M | $169.79M | $162.73M | $160.54M | $160.33M | $146.01M | $142.94M | $148.09M | $157.46M | $156.11M | $153.63M | $149.33M | $148.97M | $144.61M | $141.22M | $140.99M | $138.3M | $135.15M | $134.86M | $131.34M | $126.99M | $125.3M | $120.5M | $117.7M | $112.96M | $111.19M | $109.74M | $104.76M | $102.83M | $103.67M | $97.32M | $92.91M | $91.08M | $90.47M | $89.59M | $82.97M | $80.66M | $74.2M | $73.39M | $71.25M | $66.22M | $62.26M | $56.8M | $52.59M | $51.8M | $50.91M | $48.66M | $49.42M | $47.8M | $50.67M | $49.11M | $50.75M | $50.11M | $52.07M | $51.92M | $49.33M | $45.63M | $44.59M | $39M | $37.19M | $32.14M | $21.96M | $23.1M | $27.99M | $26.81M | $23.38M | $26.45M | $25.44M | $21.34M | $23M | $22.55M | $20.99M | $21.03M | $16.03M | $18.18M | $18.12M | $16.59M | $18.95M | $23.58M | $29.44M | $30.24M | $6.55M | $24.65M | $23.05M | $19.92M | $18.87M | $25.71M | $17.98M | $18.75M | -$29.99M | $24.2M | $26.39M | $32.9M | -$4.82M | $19.3M | $18.5M | $23.3M | -$688K | $16.6M | $15.2M | $14.2M | $724K | $11.6M | $9.6M | $8.7M | -$144 | $6.8M | $6M | $5.5M | $5M | $4M | $3.8M | $3M | $3M | $1.9M | $1.3M | $1.2M | $1.2M | $1.3M | $600K | $600K | $600K | $800K | $600K | $700K | $700K | $700K | $600K | $600K | $400K | $700K | $600K | $400K | $900K | $500K | $500K | $400K | $800K | $500K | $500K | $500K | $900K | $500K | $500K | $500K | $900K | $500K | $500K | $500K |