National retail properties, inc. (NNN)
CashFlow / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Dec'15Sep'15Jun'15Mar'15Dec'14Sep'14Jun'14Mar'14Dec'13Sep'13Jun'13Mar'13Dec'12Sep'12Jun'12Mar'12Dec'11Sep'11Jun'11Mar'11Dec'10Sep'10Jun'10Mar'10
Cash flows from operating activities:
Net earnings

284,751

299,608

262,392

277,736

269,229

292,485

328,100

307,187

295,012

265,371

259,311

248,954

242,478

239,506

215,857

220,341

214,599

197,961

209,259

201,975

201,367

191,170

181,630

178,000

170,023

160,085

156,498

150,147

146,016

141,937

128,975

113,592

101,387

92,416

78,941

77,528

77,908

73,353

0

0

0

Adjustments to reconcile net earnings to net cash provided by operating activities:
Stock options expense  tax effect

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-122

0

0

0

Depreciation and amortization

191,879

188,871

184,887

179,017

176,080

174,398

174,122

180,053

178,075

173,720

168,865

159,426

154,589

149,101

144,962

139,599

137,312

134,798

130,325

126,489

120,294

116,165

112,984

109,218

103,824

99,617

92,831

84,369

80,876

75,334

70,941

68,522

63,410

58,817

55,659

52,570

50,709

49,084

0

0

0

Impairment losses – real estate and other charges, net of recoveries

34,260

31,992

39,617

32,560

29,208

28,211

13,426

9,869

5,995

4,953

1,590

6,430

11,928

11,294

11,658

6,737

3,964

4,420

3,909

3,989

1,392

823

728

650

1,714

4,106

5,074

11,218

12,958

10,114

10,727

5,015

2,122

2,115

0

0

0

-

-

-

-

Impairment – commercial mortgage residual interests valuation

-

-

-

-

-

-

-

-

-

-

-

-

-

6,830

6,880

955

751

531

481

449

98

256

1,425

1,420

1,343

1,185

0

0

0

-

-

-

-

1,024

543

543

441

3,995

0

0

0

Loss on early extinguishment of debt

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Amortization of notes payable discount

3,211

1,739

3,159

3,200

3,230

3,263

1,859

1,832

1,809

1,788

1,694

1,589

1,493

1,394

1,372

1,350

1,327

1,306

1,278

1,263

1,253

1,238

1,224

1,211

2,134

3,188

4,223

5,189

5,151

4,976

4,800

5,234

5,718

6,191

6,658

6,565

6,462

6,360

0

0

0

Amortization of debt costs

4,627

3,731

4,703

4,681

4,643

4,611

3,586

3,556

3,531

3,502

3,421

3,300

3,189

3,086

3,049

3,005

2,962

2,915

2,858

2,852

2,835

2,782

2,724

2,665

2,867

3,118

2,538

4,390

3,491

2,584

0

0

0

-

-

-

-

-

-

-

-

Amortization of mortgages payable premium

86

86

85

85

85

85

84

86

85

85

86

100

117

147

177

192

206

207

200

168

130

93

63

58

58

57

58

57

43

29

0

0

0

-

-

-

-

-

-

-

-

Amortization of interest rate hedges

1,367

1,307

3,058

3,256

3,462

3,664

2,119

2,085

2,010

1,932

2,074

2,303

2,554

2,802

2,768

2,472

2,183

1,902

1,649

1,610

1,408

1,129

868

611

513

438

366

295

235

231

227

208

108

9

-89

-169

-167

-166

0

0

0

Settlement of forward starting swaps

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Equity in earnings of unconsolidated affiliate

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

4,074

4,227

566

515

474

429

427

432

428

0

0

0

Distributions received from unconsolidated affiliate

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

7,019

7,180

669

631

593

568

578

584

578

0

0

0

Gain on disposition of real estate

34,788

32,463

33,528

45,815

36,919

65,070

72,841

61,678

60,627

36,655

25,488

26,808

24,931

27,182

24,134

21,600

20,452

10,807

12,346

13,982

17,009

11,742

10,670

8,291

7,903

6,445

10,912

11,378

11,147

10,956

5,027

3,341

903

721

1,274

1,830

2,185

2,075

0

0

0

Gain on note receivable and property foreclosure

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

-

-

-

0

Performance incentive plan expense

11,838

11,547

11,767

11,154

10,929

10,417

9,354

8,862

13,743

14,223

14,787

15,801

11,276

11,401

11,664

11,310

10,779

10,474

10,031

10,097

10,078

9,841

9,321

8,387

8,546

8,518

9,657

11,090

10,189

10,136

10,236

8,875

8,801

8,283

6,516

6,341

6,382

5,756

0

0

0

Performance incentive plan payment

846

775

775

775

775

432

432

432

432

862

862

862

862

581

581

581

581

676

676

676

676

2,808

2,807

2,807

2,807

2,138

2,139

2,139

2,139

0

0

0

0

-

-

-

-

-

-

-

-

Gain on disposition of real estate, Inventory Portfolio

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

Change in operating assets and liabilities, net of assets acquired and liabilities assumed:
Additions to held for sale real estate

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

1,029

2,704

3,173

3,260

6,616

5,176

5,285

5,318

1,025

871

355

562

478

0

0

0

Proceeds from disposition of held for sale real estate

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

1,993

1,058

1,058

43,100

42,817

0

0

0

Decrease in real estate leased to others using the direct financing method

-491

-602

-727

-750

-818

-874

-878

-903

-881

-884

-971

-1,115

-1,255

-1,364

-1,386

-1,293

-1,283

-1,277

-1,300

-1,378

-1,374

-1,368

-1,356

-1,429

-1,501

-1,573

-1,632

-1,627

-1,622

-1,624

-1,626

-1,600

-1,584

-1,595

-1,591

-1,593

-1,585

-1,544

0

0

0

Increase in work in process

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

1,112

1,006

925

755

0

0

0

Increase in mortgages, notes and accrued interest receivable

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

9

-

-89

-378

-272

-76

-13

-193

-218

-641

-464

-375

-49

187

229

353

255

96

33

516

105

467

0

0

0

Decrease (increase) in receivables

1,304

-923

842

142

-559

203

-1,456

156

357

175

1,022

3

238

74

457

431

908

335

-115

-218

-643

-16

477

-1,426

-627

-62

-155

1,228

929

264

-388

-743

-1,044

-1,108

-590

-2,459

404

219

0

0

0

Increase in commercial mortgage residual interests

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

500

-105

-975

-1,516

0

0

0

Increase in accrued rental income

1,647

2,333

1,578

977

496

747

1,424

1,778

2,075

1,752

1,472

999

685

252

508

507

405

368

156

631

1,335

1,731

1,083

1,081

-291

-165

-73

110

646

456

535

114

337

-253

-428

-364

-447

-124

0

0

0

Decrease (increase) in other assets

-99

96

-1,470

-460

-367

-793

-1,261

-208

-1,921

-1,960

-1,537

-2,385

-2,277

-1,663

368

-6,096

-296

-4,996

-1,703

2,971

-1,541

2,256

-1,496

-212

-1,081

-400

-374

-1,109

-1,123

-1,657

-1,540

-1,252

-839

-746

-66

146

-213

53

0

0

0

Increase in accrued interest payable

-5,758

-1,269

10,588

-1,417

11,077

-792

-1,757

-520

0

646

4,263

783

2,742

-448

3,279

1,690

4,334

2,717

-1,024

-1,084

1,307

254

2,624

1,255

-134

-385

5,801

2,837

6,245

2,419

-259

7,155

2,870

7,766

3,971

-179

529

-129

0

0

0

Decrease in other liabilities

-5,363

-1,379

1,832

-6,419

-7,749

-1,516

-6,597

-7,462

2,529

-90

-4,020

10,035

3,392

2,636

4,866

-7,053

-6,756

-6,610

-6,037

-5,162

-5,852

-4,746

-2,090

1,930

2,900

3,841

6,952

287

-165

-2,002

-3,759

823

1,713

2,682

2,727

1,105

-2,829

-431

0

0

0

Other

-166

192

199

485

610

282

256

38

-120

115

-126

-88

213

401

1,243

618

1,138

318

-346

-229

-1,453

-1,245

-545

-624

-1,071

121

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

Increase (decrease) in current tax liability

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

-

613

409

470

-169

0

0

0

Net cash provided by operating activities

486,435

501,727

505,433

479,019

485,288

471,909

456,850

434,717

434,362

421,557

431,346

442,760

430,106

415,337

377,319

360,914

346,380

341,095

342,962

326,311

314,059

296,733

294,236

291,482

285,410

274,421

267,555

249,063

246,353

228,130

211,096

200,126

179,462

177,728

165,168

155,450

190,334

187,914

0

0

0

Cash flows from investing activities:
Proceeds from the disposition of real estate

140,472

123,997

119,252

123,791

93,758

148,476

162,776

132,361

129,621

97,245

76,674

79,646

92,466

104,117

89,160

86,664

66,707

38,502

47,169

54,247

69,249

58,853

53,282

73,048

68,300

60,626

101,123

86,466

80,836

81,402

34,929

21,913

15,116

10,696

11,347

5,415

9,666

10,312

0

0

0

Transfers from (to) restricted cash and cash held in escrow

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Additions to real estate:
Accounted for using the operating method

699,588

747,521

847,546

810,615

694,115

756,971

665,615

647,999

798,821

721,893

719,759

799,356

857,447

885,966

793,028

884,204

658,501

683,243

605,227

701,002

664,237

602,780

593,018

338,577

675,848

637,417

838,627

881,343

544,611

684,925

738,169

933,772

890,866

756,633

558,935

319,598

281,949

230,928

0

0

0

Accounted for using the direct financing method

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

1,747

0

0

0

-

-

-

-

Increase in mortgages and notes receivable

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

7,246

8,017

7,928

6,363

3,857

3,086

1,967

5,572

8,768

12,900

13,609

12,528

9,838

0

0

0

-

-

-

-

Principal payments received on mortgages and notes receivable

0

-

-

-

0

-

-

-

-

-

-

-

-

4,141

1,756

1,610

2,162

2,363

1,263

11,289

13,428

13,346

13,550

14,390

13,492

14,617

16,361

12,879

13,580

12,804

12,567

7,815

5,938

6,837

4,730

6,567

14,989

13,818

0

0

0

Payment of lease costs

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

2,310

2,071

2,066

1,589

1,221

1,310

1,193

1,324

0

0

0

Other

1,116

-1,016

-542

-853

-1,108

876

2,034

1,606

1,912

2,159

783

854

1,623

2,235

2,479

2,864

2,225

2,166

2,396

3,503

3,224

3,731

3,291

2,499

3,016

2,009

4,929

4,901

3,446

3,492

-2,084

-361

396

-206

3,678

1,562

2,361

3,574

0

0

0

Net cash used in investing activities

-557,032

-619,408

-724,652

-685,971

-599,249

-609,371

-504,123

-515,994

-669,862

-625,557

-639,695

-716,546

-762,558

-779,943

-703,991

-798,794

-591,857

-644,544

-559,791

-641,084

-588,785

-541,558

-537,494

-261,566

-603,180

-568,040

-727,861

-786,891

-457,633

-601,759

-702,293

-918,964

-884,802

-752,068

-553,669

-316,527

-272,404

-220,260

0

0

0

Cash flows from financing activities:
Proceeds from line of credit payable

1,140,200

829,200

429,200

634,000

1,108,500

1,599,500

2,144,500

1,964,000

1,889,000

1,501,700

1,196,700

1,436,900

1,370,400

1,330,200

1,158,100

1,181,100

1,098,800

1,262,400

1,316,000

1,039,300

654,600

678,500

713,800

620,300

666,300

601,800

944,000

871,000

1,129,000

1,184,900

986,400

1,090,900

918,200

805,300

0

0

0

-

-

-

-

Repayment of line of credit payable

1,140,200

695,600

429,200

737,500

1,284,900

1,720,000

2,144,500

2,012,800

1,712,600

1,381,200

1,380,900

1,368,700

1,370,400

1,330,200

1,256,300

1,161,300

1,140,700

1,262,400

1,168,500

911,800

704,200

724,900

578,900

620,300

634,200

729,600

944,000

1,013,600

1,095,800

1,076,300

986,400

1,167,500

1,076,200

900,700

0

0

0

-

-

-

-

Repayment of mortgages payable

573

567

560

553

545

538

531

523

517

510

3,216

3,225

3,232

9,962

7,503

7,899

8,483

2,035

1,983

1,723

1,281

1,151

1,100

1,098

1,089

1,070

1,051

19,236

19,362

19,390

19,416

1,237

1,114

1,098

1,079

6,461

6,472

6,453

0

0

0

Proceeds from notes payable

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Repayment of notes payable

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Payment for early extinguishment of debt

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Repayment of notes payable  convertible

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

246,797

411,446

185,305

185,214

164,649

0

0

0

-

-

-

-

-

-

-

-

Payment of debt issuance costs

6,514

157

1,765

7,159

7,158

7,156

10,106

7,777

7,783

7,837

6,440

3,375

3,454

3,362

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Proceeds from issuance of common stock

537,697

542,280

664,118

301,111

349,049

345,324

302,789

314,452

209,307

256,764

175,463

133,095

237,916

278,040

481,708

462,871

371,882

332,117

340,579

372,668

388,298

360,072

151,225

85,626

122,690

267,613

329,330

382,989

313,740

185,223

360,291

544,488

558,085

540,560

303,000

62,251

29,360

17,692

0

0

0

Proceeds from Issuance of Preferred Stock and Preference Stock

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

0

0

0

-

-

-

-

Stock issuance costs

17,524

17,521

18,313

2,973

3,815

3,947

4,126

4,338

3,212

3,836

13,556

13,063

14,622

15,204

6,258

5,954

4,587

4,198

10,740

11,245

11,413

10,726

2,266

1,217

11,569

13,529

14,492

15,260

4,579

12,237

20,304

29,721

29,250

19,328

0

0

0

-

-

-

-

Redemption of preferred stock

-

-

-

-

-

-

-

-

-

-

0

0

0

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

92,000

92,000

92,000

92,000

0

0

0

0

-

-

-

-

Payment of common stock dividends

341,274

333,692

324,902

319,220

310,997

303,164

295,846

288,263

283,072

277,120

271,840

267,845

262,637

257,007

249,302

240,901

234,536

228,699

222,557

216,599

210,198

204,157

200,491

197,122

194,059

189,107

183,246

176,927

171,384

167,495

160,944

151,344

142,474

133,720

128,544

127,104

126,043

125,391

0

0

0

Noncontrolling interest contributions

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

41

0

0

0

-

-

-

-

Noncontrolling interest distributions

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

362

292

292

2,504

1,232

1,232

1,232

-1,208

0

0

0

0

-

-

-

-

45

45

45

884

861

0

0

0

Net cash provided by (used in) financing activities

207,459

4,526

-34,765

207,276

190,480

250,365

400,682

78,712

205,084

-89,176

456,696

275,623

315,531

644,886

330,573

438,045

292,360

307,105

213,940

231,863

273,256

253,944

241,632

-181,474

320,254

293,028

325,390

771,837

211,689

373,623

612,965

718,157

705,816

574,374

404,170

112,833

53,384

19,169

0

0

0

Net increase (decrease) in cash, cash equivalents and restricted cash

136,862

-113,155

-253,984

324

76,519

112,903

353,409

-2,565

-30,416

-293,176

248,347

1,837

-16,921

280,280

3,901

165

46,883

3,656

-2,889

-82,910

-1,470

9,119

-1,626

-151,558

2,484

-591

-134,916

234,009

409

-6

121,768

-681

476

34

15,669

-48,244

-28,686

-13,177

0

0

0

Supplemental disclosure of cash flow information:
Interest paid, net of amount capitalized

121,814

115,700

104,206

113,510

98,848

107,861

105,441

105,292

104,541

103,761

97,344

96,722

91,300

91,403

88,173

88,148

83,712

83,758

84,672

84,117

81,929

81,829

78,190

78,442

80,414

80,930

75,078

78,253

72,160

75,283

77,229

69,044

70,854

63,474

63,887

64,562

62,966

62,386

0

0

0

Taxes received

-

-

-

-

-

-

-

-

-

-15

-109

-158

-158

-155

-39

38

118

234

141

154

148

59

290

344

368

360

288

240

205

201

105

4

-5

-561

-499

-320

-157

472

0

0

0

Supplemental disclosure of noncash investing and financing activities:
Issued 285,573, 285,263 and 386,433 shares of restricted and unrestricted common stock in 2016, 2015 and 2014, respectively, pursuant to NNNs performance incentive plan

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

8,921

8,869

8,978

10,884

11,323

11,191

11,241

8,800

8,280

8,280

7,966

8,638

8,576

8,625

8,625

3,456

2,855

2,806

1,904

6,889

0

0

0

Issued 3,602 and 3,985 shares of common stock in 2015 and 2014, respectively, to directors pursuant to NNNs performance incentive plan

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

545

508

488

463

419

361

303

250

236

236

236

236

0

0

0

Issued 16,010, 16,016 and 12,308 shares of common stock in 2015, 2014 and 2013, respectively, pursuant to NNNs Deferred Director Fee Plan

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

241

218

190

162

193

224

262

298

334

353

401

449

460

460

430

401

0

0

0

Decrease in other comprehensive income

11,774

5,432

9,662

-1,352

-8,321

-8,042

-6,355

2,546

6,685

5,547

-6,704

-13,737

-12,822

-12,161

3,056

13,694

12,247

11,694

8,524

-418

1,855

4,153

6,943

6,362

3,747

2,123

1,996

2,480

2,208

1,448

-1,172

-1,087

-7,097

-5,491

-4,238

-3,638

2,662

1,150

0

0

0

Right-of-use assets recorded in connection with lease liabilities

489

8,224

8,224

8,224

7,735

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Work in progress accrual balance

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Mortgage receivable accepted in connection with real estate transactions

3,000

3,100

3,100

3,100

3,100

0

0

0

0

-

-

-

-

-

-

-

-

500

500

500

562

62

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

5,950

0

0

0

Change in lease classification (direct financing lease to operating lease)

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

1,678

757

1,921

4,164

3,407

0

0

0

-

-

-

-

Change in lease classification (direct financing lease to operating lease)

-

-

-

-

-

-

-

-

-

-

-

0

0

-

0

0

0

-

0

0

0

-

0

0

0

-

-

-

-

-

0

0

0

-

0

0

0

-

-

-

-

Mortgages payable assumed in connection with real estate transactions

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

Series D Depositary Share
Payment of Series D, E and F preferred stock dividends

-

-

-

-

-

-

-

-

-

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Series E Depositary Share
Payment of Series D, E and F preferred stock dividends

-

-

-

-

-

-

-

-

-

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Series E Preferred Stock
Payment of preferred stock dividends

9,104

13,201

16,387

16,387

16,387

16,387

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

0

0

0

Series F Preferred Stock [Member]
Payment of preferred stock dividends

17,940

17,940

17,940

17,940

17,940

17,940

17,940

17,940

17,940

17,940

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-