SPIRIT REALTY CAPITAL, INC. - Annual Report: 2017 (Form 10-K)

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-K

ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934.

For the fiscal year ended December 31, 2017

Commission File Number 001-36004

SPIRIT REALTY CAPITAL, INC.

SPIRIT REALTY, L.P.

(Exact name of registrant as specified in its charter)



Spirit Realty Capital, Inc.	Maryland	20-1676382
Spirit Realty, L.P.	Delaware	20-1127940
	(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification Number)
	2727 North Harwood Street, Suite 300, Dallas, Texas 75201	(972) 476-1900
	(Address of principal executive offices; zip code)	(Registrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:



	Title of each class:	Name of exchange on which registered:
Spirit Realty Capital, Inc.	Common Stock, $0.01 par value per share	New York Stock Exchange
	6.000% Series A Cumulative Redeemable Preferred Stock, $0.01 par value per share	New York Stock Exchange
Spirit Realty, L.P.	None	None

Securities registered pursuant to Section 12(g) of the Act:



Spirit Realty Capital, Inc.		None
Spirit Realty, L.P.		None

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.

Spirit Realty Capital, Inc. Yes x No o Spirit Realty, L.P. Yes o No x

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act.

Spirit Realty Capital, Inc. Yes o No x Spirit Realty, L.P. Yes x No o

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Spirit Realty Capital, Inc. Yes x No o Spirit Realty, L.P. Yes o No x

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

Spirit Realty Capital, Inc. Yes x No o Spirit Realty, L.P. Yes x No o

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K (§ 229.405 of this chapter) is not contained herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. x

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Spirit Realty Capital, Inc.



Large accelerated filer	x	Accelerated filer	o	Non-accelerated filer	o	Smaller reporting company	o

Spirit Realty, L.P.



Large accelerated filer	o	Accelerated filer	x	Non-accelerated filer	o	Smaller reporting company	o

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

Spirit Realty Capital, Inc. o Spirit Realty, L.P. o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Spirit Realty Capital, Inc. Yes o No x Spirit Realty, L.P. Yes o No x

As of June 30, 2017 (the last business day of the registrant’s most recently completed second fiscal quarter), the aggregate market value of Spirit Realty Capital, Inc's shares of common stock, $0.01 par value, held by non-affiliates of the Registrant, was $3.4 billion based on the last reported sale price of $7.41 per share on the New York Stock Exchange on June 30, 2017.

There is no public trading market for the common units of limited partnership interest of Spirit Realty, L.P. As a result, the aggregate market value of the common units of limited partnership interest held by non-affiliates of Spirit Realty, L.P. cannot be determined.

The number of outstanding shares of Spirit Realty Capital, Inc.'s common stock, $0.01 par value, as of February 20, 2018, was 448,835,524 shares.

Documents Incorporated by Reference

Certain specific portions of the definitive Proxy Statement for Spirit Realty Capital, Inc.'s 2018 Annual Meeting of Stockholders to be filed pursuant to Regulation 14A are incorporated by reference into Part III, Items 10, 11, 12, 13 and 14 of this Annual Report on Form 10-K. Only those portions of the Proxy Statement which are specifically incorporated by reference herein shall constitute a part of this Annual Report on Form 10-K.

Explanatory Note

This report combines the annual reports on Form 10-K for the year ended December 31, 2017 of Spirit Realty Capital, Inc., a Maryland corporation, and Spirit Realty, L.P., a Delaware limited partnership. Unless otherwise indicated or unless the context requires otherwise, all references in this report to “we,” “us,” “our,” or the “Company” refer to Spirit Realty Capital, Inc. together with its consolidated subsidiaries, including Spirit Realty, L.P. Unless otherwise indicated or unless the context requires otherwise, all references to the “Operating Partnership” refer to Spirit Realty, L.P. together with its consolidated subsidiaries.

Spirit General OP Holdings, LLC ("OP Holdings") is the sole general partner of the Operating Partnership. The Company is a real estate investment trust, or REIT, and the sole member of OP Holdings, as well as the special limited partner of the Operating Partnership. As sole member of the general partner of our Operating Partnership, our Company has the full, exclusive and complete responsibility for our Operating Partnership’s day-to-day management and control.

We believe combining the annual reports on Form 10-K of our Company and Operating Partnership into a single report results in the following benefits:


•	enhancing investors’ understanding of our Company and Operating Partnership by enabling investors to view the business as a whole, reflective of how management views and operates the business;


•	eliminating duplicative disclosure and providing a streamlined presentation as a substantial portion of the disclosures apply to both our Company and Operating Partnership; and


•	creating time and cost efficiencies by preparing one combined report in lieu of two separate reports.

There are a few differences between our Company and Operating Partnership, which are reflected in the disclosures in this report. We believe it is important to understand these differences in the context of how we operate as an interrelated, consolidated company. Our Company is a REIT, the only material assets of which are the partnership interests in our Operating Partnership. As a result, our Company does not conduct business itself, other than acting as the sole member of the general partner of our Operating Partnership, issuing equity from time to time and guaranteeing certain debt of our Operating Partnership. Our Operating Partnership holds substantially all the assets of our Company. Our Company issued convertible notes and guarantees some of the debt of our Operating Partnership, see Note 4 to the consolidated financial statements herein for further discussion. Our Operating Partnership conducts the operations of the business and is structured as a partnership with no publicly traded equity. Except for net proceeds from issuance of convertible notes and equity issuances by our Company, which are generally contributed to our Operating Partnership in exchange for partnership units of our Operating Partnership, our Operating Partnership generates the capital required by our Company’s business through our Operating Partnership’s operations or our Operating Partnership’s incurrence of indebtedness.

The presentation of stockholders’ equity and partners’ capital are the main areas of difference between the consolidated financial statements of our Company and those of our Operating Partnership. The partnership units in our Operating Partnership are accounted for as partners’ capital in our Operating Partnership’s consolidated financial statements. There are no non-controlling interests in the Company or the Operating Partnership.

To help investors understand the significant differences between our Company and our Operating Partnership, this report presents the consolidated financial statements separately for our Company and our Operating Partnership. All other sections of this report, including “Selected Financial Data,” “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Quantitative and Qualitative Disclosures About Market Risk,” are presented together for our Company and our Operating Partnership.

In order to establish that the Chief Executive Officer and the Chief Financial Officer of each entity have made the requisite certifications and that our Company and Operating Partnership are compliant with Rule 13a-15 or Rule 15d-15 of the Securities Exchange Act of 1934, or the Exchange Act, and 18 U.S.C. §1350, this report also includes separate “Item 9A. Controls and Procedures” sections and separate Exhibit 31 and 32 certifications for each of our Company and our Operating Partnership.

SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.

INDEX



PART I
Item 1.	Business	5
Item 1A.	Risk Factors	12
Item 1B.	Unresolved Staff Comments	33
Item 2.	Properties	34
Item 3.	Legal Proceedings	37
Item 4.	Mine Safety Disclosure	37
PART II
Item 5.	Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities	38
Item 6.	Selected Financial Data	41
Item 7.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	46
Item 7A.	Quantitative and Qualitative Disclosures About Market Risk	70
Item 8.	Financial Statements and Supplementary Data	72
Item 9.	Changes in and Disagreements with Accountants on Accounting and Financial Disclosure	122
Item 9A.	Controls and Procedures	122
Item 9B.	Other Information	122
PART III
Item 10.	Directors, Executive Officers and Corporate Governance	124
Item 11.	Executive Compensation	124
Item 12.	Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters	124
Item 13.	Certain Relationships and Related Transactions, and Director Independence	124
Item 14.	Principal Accountant Fees and Services	124
PART IV
Item 15.	Exhibits, Financial Statement Schedules	124
SIGNATURES		223

GLOSSARY



Definitions:
1031 Exchange	Tax-deferred like-kind exchange of properties held for business or investment purposes, pursuant to Section 1031 of the Code
2013 Credit Facility	$400.0 million secured credit facility pursuant to the credit agreement between the Operating Partnership and certain lenders dated July 17, 2013
2017 Tax Legislation	Tax Cuts and Jobs Act
2019 Notes	$402.5 million convertible notes of the Corporation due in 2019
2021 Notes	$345.0 million convertible notes of the Corporation due in 2021
ACM	Asbestos-Containing Materials
ADA	Americans with Disabilities Act
AFFO	Adjusted Funds From Operations
Amended Incentive Award Plan	Amended and Restated Spirit Realty Capital, Inc. and Spirit Realty, L.P. 2012 Incentive Award Plan
AOCL	Accumulated Other Comprehensive Loss
ASC	Accounting Standards Codification
ASU	Accounting Standards Update
ATM Program	At the Market equity distribution program, pursuant to which the Corporation may offer and sell registered shares of common stock from time to time
CMBS	Commercial Mortgage Backed Securities
Code	Internal Revenue Code of 1986, as amended
Cole II	Cole Credit Property Trust II, Inc.
Collateral Pools	Pools of collateral assets that are pledged to the indenture trustee for the benefit of the noteholders and secure obligations of issuers under the Spirit Master Funding Program
Company	The Corporation and its consolidated subsidiaries
Contractual Rent	Monthly contractual cash rent and earned income from direct financing leases, excluding percentage rents, from our properties owned fee-simple or ground leased, recognized during the final month of the reporting period, adjusted to exclude amounts received from properties sold during that period and adjusted to include a full month of contractual rent for properties acquired during that period
Convertible Notes	The 2019 Notes and 2021 Notes, together
Corporation	Spirit Realty Capital, Inc., a Maryland corporation
CPI	Consumer Price Index
Credit Agreement	Revolving credit facility agreement between the Operating Partnership and certain lenders dated March 31, 2015, as amended or otherwise modified from time to time
EBITDA	Earnings Before Interest, Taxes, Depreciation and Amortization
EBITDAR	Earnings Before Interest, Taxes, Depreciation, Amortization and Rent
EDF	Expected Default Frequency
Exchange Act	Securities Exchange Act of 1934, as amended
Exchange Offer	The May 2014 exchange of the outstanding principal balance of three series of existing net-lease mortgage notes for three series of newly issued 2014 Notes
FASB	Financial Accounting Standards Board
FFO	Funds From Operations
Fitch	Fitch Ratings
GAAP	Generally Accepted Accounting Principles in the United States
IASB	International Accounting Standards Board
IFRS	International Financial Reporting Standards
IRS	Internal Revenue Service
LIBOR	London Interbank Offered Rate



Definitions:
Master Trust 2013	The net-lease mortgage securitization trust established in 2013 under the Spirit Master Funding Program
Master Trust 2014	The net-lease mortgage securitization trust established in 2005 and amended and restated in 2014 under the Spirit Master Funding Program
Master Trust Exchange Costs	Legal, accounting and financial advisory services costs incurred in connection with the Exchange Offer
Master Trust Notes	Master Trust 2013 and Master Trust 2014, together
Master Trust Release	Proceeds from the sale of assets securing the Master Trust Notes held in restricted accounts until a qualifying substitution is made or until used for principal reduction
Merger	Acquisition on July 17, 2013 of Cole II by the Company, in which the Company merged with and into the Cole II legal entity
Merger Exchange Ratio	Merger exchange ratio of 1.9048
MGCL	Maryland General Corporation Law
Moody's	Moody's Investor Services
NAREIT	National Association of Real Estate Investment Trusts
NYSE	New York Stock Exchange
OP Holdings	Spirit General OP Holdings, LLC
Operating Partnership	Spirit Realty, L.P., a Delaware limited partnership
REIT	Real Estate Investment Trust
Revolving Credit Facility	$800.0 million unsecured credit facility pursuant to the Credit Agreement
S&P	Standard & Poor's Rating Services
SEC	Securities and Exchange Commission
Securities Act	Securities Act of 1933, as amended
Senior Unsecured Notes	$300 million aggregate principal amount of senior notes issued in August 2016
Series A Preferred Stock	6,900,000 shares of 6.000% Cumulative Redeemable Preferred Stock issued October 3, 2017, with a liquidation preference of $25.00 per share.
Shopko	Specialty Retail Shops Holding Corp. and certain of its affiliates
SMTA	Spirit MTA REIT, a Maryland real estate investment trust
Spin-Off	Creation of an independent, publicly traded REIT, SMTA, through contribution of properties leased to Shopko, assets that collateralize Master Trust 2014 and potential additional assets
Spirit Master Funding Program	The Company's asset-backed securitization program that comprises Master Trust 2013 and Master Trust 2014
Term Loan	$420.0 million senior unsecured term facility pursuant to the Term Loan Agreement
Term Loan Agreement	Term loan agreement between the Operating Partnership and certain lenders dated November 3, 2015, as amended or otherwise modified from time to time
TRS	Taxable REIT Subsidiary, a corporation, other than a REIT, in which a REIT directly or indirectly holds stock and that has made a joint election with such REIT to be treated as a taxable REIT subsidiary
TSR	Total Shareholder Return
U.S.	United States
Vacant	Owned properties which are not economically yielding

Unless otherwise indicated or unless the context requires otherwise, all references to the "registrant," the "Company," "Spirit Realty Capital," "we," "us" or "our" refer to the Corporation and its consolidated subsidiaries, including the Operating Partnership. Unless otherwise indicated or unless the context requires otherwise, all references to the "Operating Partnership" refer to Spirit Realty, L.P. and its consolidated subsidiaries.

PART I

The following discussion relates to our consolidated financial statements and should be read in conjunction with the consolidated financial statements and notes thereto appearing elsewhere in this Annual Report on Form 10-K. Statements contained in Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” that are not historical facts may be forward-looking statements. Such statements are subject to certain risks and uncertainties, which could cause actual results to differ materially from those projected. Some of the information presented is forward-looking in nature, including information concerning projected future occupancy rates, rental rate increases, property development timing and investment amounts. Although the information is based on our current expectations, actual results could vary from expectations stated in this report. Numerous factors will affect our actual results, some of which are beyond our control. These include the breadth and duration of the current economic environment and its impact on our tenants, the strength of commercial and industrial real estate markets, market conditions affecting tenants, competitive market conditions, interest rate levels, volatility in our stock price and capital market conditions. You are cautioned not to place undue reliance on this information, which speaks only as of the date of this report. We assume no obligation to update publicly any forward-looking information, whether as a result of new information, future events, or otherwise, except to the extent we are required to do so in connection with our ongoing requirements under federal securities laws to disclose material information. For a discussion of important risks related to our business, and related to investing in our securities, including risks that could cause actual results and events to differ materially from results and events referred to in the forward-looking information, see Item 1A. “Risk Factors - Special Note Regarding Forward-Looking Statements” and Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations - Liquidity and Capital Resources.” In light of these risks, uncertainties and assumptions, the forward-looking events discussed in this Annual Report on Form 10-K might not occur.

Available Information

The Corporation's principal executive offices are located at 2727 North Harwood Street, Suite 300, Dallas, Texas 75201. Our telephone number at that location is 972-476-1900. We maintain a website at www.spiritrealty.com. On the Investor Relations page of our website, we post the following filings as soon as reasonably practicable after they are electronically filed with or furnished to the SEC: our Annual Report on Form 10-K, our Quarterly Reports on Form 10-Q, our Current Reports on Form 8-K, and the Section 16 filings of our directors and officers, as well as any amendments to those reports filed or furnished pursuant to Section 13(a) or 15(d) of the Exchange Act. All such filings on our Investor Relations page of our website are available to be viewed free of charge. Also available on our website, free of charge, are our corporate governance guidelines, the charters of the nominating and corporate governance, audit and compensation committees of our Board of Directors and our code of business conduct and ethics (which applies to all directors and employees, including our principal executive officer, principal financial officer and principal accounting officer).

Information contained on or hyperlinked from our website is not incorporated by reference into and should not be considered part of this Annual Report on Form 10-K or our other filings with the SEC. A copy of this Annual Report on Form 10-K is available without charge upon written request to: Investor Relations, Spirit Realty Capital, Inc., 2727 North Harwood Street, Suite 300, Dallas, Texas 75201. All reports we file with the SEC are available free of charge on the SEC's website at www.sec.gov. In addition, the public may read and copy materials we file with the SEC at the SEC’s public reference room located at 100 F Street, N.E., Washington, D.C. 20549. Shares of our common stock are traded on the NYSE under the symbol “SRC.”

Item 1. Business

THE COMPANY

The Corporation is a NYSE listed company under the symbol "SRC." We are a self-administered and self-managed REIT with in-house capabilities, including asset management, investment, credit, research, finance, IT and accounting functions. We primarily invest in single-tenant, operationally essential real estate throughout the U.S., which is generally acquired through strategic sale-leaseback transactions and subsequently leased on a long-term, triple-net basis to high-quality tenants with business operations within predominantly retail, but also office and industrial property types.

As of December 31, 2017, our undepreciated gross investment in real estate and loans totaled approximately $7.9 billion, representing investments in 2,480 properties, including properties securing our mortgage loans. Of this amount, 99.0% consisted of our gross investment in real estate, representing ownership of 2,392 properties, and the remaining 1.0% consisted primarily of commercial mortgage loans receivable secured by 88 real properties.

As of December 31, 2017, our owned properties were approximately 99.2% occupied (based on number of economically yielding properties), and our leases had a weighted average non-cancelable remaining lease term (based on Contractual Rent) of approximately 10.0 years. Our leases are generally long-term, with non-cancelable initial terms of 15 to 20 years and tenant renewal options for additional terms. As of December 31, 2017, approximately 89% of our single-tenant leases (based on Contractual Rent) provided for increases in future annual base rent. See Item 2. "Properties - Our Real Estate Investment Portfolio" for further information on our properties and tenants.

Although the Operating Partnership is wholly-owned by us, in the future, we may issue partnership interests in the Operating Partnership to third parties in exchange for assets owned by such third parties. In general, any partnership interests of the Operating Partnership issued to third parties would be exchangeable for cash or, at our election, shares of our common stock at specified ratios set when partnership interests in the Operating Partnership are issued.

As of December 31, 2017, we had 87 employees, as compared to 84 employees as of December 31, 2016. None of these employees are represented by a labor union.

History

We began operations through a predecessor legal entity in 2003. We became a public company in December 2004 and were subsequently taken private in August 2007 by a consortium of private investors. On September 25, 2012, we completed our initial public offering of 33.35 million shares of common stock (including shares issued on October 1, 2012 pursuant to the underwriters’ option to purchase additional shares).

On July 17, 2013, we completed the acquisition of Cole II through the Merger. Our Board of Directors (including two additional members designated by Cole II) and executive team managed the surviving entity, which was renamed Spirit Realty Capital, Inc. and began trading on the NYSE under the symbol "SRC." Cole II was the "legal acquirer" in the Merger for certain legal and regulatory matters and the Corporation was deemed the "accounting acquirer" in the Merger for accounting and financial reporting purposes, including the financial information set forth herein.

BUSINESS AND GROWTH STRATEGIES

Our objective is to maximize stockholder value by seeking superior risk-adjusted returns with an emphasis on stable rental revenue, primarily by investing in and managing a portfolio of single-tenant, operationally essential retail real estate throughout the U.S. that is generally acquired through strategic sale-leaseback transactions and subsequently leased on a long-term, triple-net basis. We generate revenue primarily by leasing our properties to our tenants. See Item 2. "Properties" for property information and Item 6. "Selected Financial Data" for additional financial and asset information.

Single-tenant, operationally essential real estate consists of properties that are generally free-standing, commercial real estate facilities where our tenants conduct activities essential to the generation of their sales and profits. Under a triple-net lease, the tenant is typically responsible for all improvements and is contractually obligated to pay all property operating expenses, such as real estate taxes, insurance premiums and repair and maintenance costs. In support of our primary business of owning and leasing real estate, we have also strategically originated or acquired long-term, commercial mortgage and other loans. We view our operations as one reporting segment consisting of net leasing operations. We intend to pursue our objective through the following business and growth strategies:

Focus on Industries Identified as Desirable in the Spirit Heat Map

Our investment strategy is based on increasing our exposure to industries we determine to be attractive based on our proprietary Spirit Heat Map. The Spirit Heat Map is used to analyze tenant industries across Porter’s Five Forces and potential causes of technological disruption to identify tenant industries that we believe to have good fundamentals for future performance. The Spirit Heat Map is updated regularly to factor for changes in business and market conditions, changes in technology and other trends. Desirable tenants have attractive credit characteristics and stable operating histories. This strategy offers us the opportunity to achieve superior risk-adjusted returns when coupled with our intensive credit and real estate analysis, lease structuring and ongoing portfolio management. Small and middle market companies are often willing to enter into leases with structures and terms we consider attractive (such as master leases, leases with rental escalations and leases that require ongoing tenant financial reporting) and that we believe increase the security of rental payments. We may also

selectively acquire properties leased to large companies where we believe that we can achieve superior risk-adjusted returns.

Structure and Manage Our Portfolio Using Our Developed Underwriting and Risk Management Processes

We seek to maintain the stability of our rental revenue and the long-term return on our investments by using our developed underwriting and risk management processes to structure and manage our portfolio. In particular, our underwriting and risk management processes emphasize the following:

◦

Leases for Operationally Essential Real Estate with Relatively Long Terms. We seek to own properties that are operationally essential to our tenants, thereby reducing the risk that the tenant would choose not to renew an expiring lease or reject a lease in bankruptcy. In addition, we seek to enter into leases with relatively long terms, typically with non-cancelable initial terms of 15 to 20 years and tenant renewal options for additional terms with attractive rent escalation provisions.

◦

Spirit Property Ranking Model. We use our proprietary ranking model annually to rank all properties in our portfolio, across twelve factors and weightings consisting of real estate quality scores, lease structure quality and credit underwriting criteria. The Spirit Property Rank Model is a key component of both the acquisition and disposition process as well as standard asset management activities.

◦

Leases with a Master Lease Structure. Where appropriate, we seek to enter into master leases whereby we lease multiple properties to a single tenant on an “all or none” basis. In a master lease structure, a tenant is responsible for a single lease payment relating to the entire portfolio of leased properties, as opposed to separate lease payments relating to each individually leased property. The master lease structure prevents a tenant from “cherry picking” locations, where it unilaterally gives up underperforming properties while maintaining its leasehold interest in well-performing properties. As of December 31, 2017, we had 131 active master leases with portfolios of leased properties ranging from 2 to 172 and a weighted average non-cancelable remaining lease term (based on Contractual Rent) of 12.7 years. Master lease revenues contributed approximately 45% of our Contractual Rent. Our largest master lease, with Shopko, consisting of 59 properties, contributed 6.8% of our Contractual Rent, and our smallest master lease, consisting of two properties, contributed less than 0.1% of our Contractual Rent for the month ended December 31, 2017. As of December 31, 2017, the majority of our master leases include between 2 and 10 properties.

◦

Active Management and Monitoring of Risks Related to Our Investments. When monitoring existing investments or evaluating new investments, we typically consider two broad categories of risk: (1) tenant financial distress risk and (2) lease renewal risk. We seek to measure these risks through various processes, including the use of a credit modeling product that we license from Moody’s Analytics that estimates the performance of the leased properties relative to rental payments due under the leases and a review of current market data and our historical recovery rates on re-leased properties and property dispositions. Our underwriting and risk management processes are designed to structure new investments and manage existing investments to address and mitigate each of the above risks and preserve the long-term return on our invested capital. Since our inception, our occupancy has never been below 96.1% (based on number of economically yielding properties), despite the economic downturn of 2008 through 2010.

◦

Portfolio Diversification. We monitor and manage the diversification of our real estate investment portfolio in order to reduce the risks associated with adverse developments affecting a particular tenant, property, industry or region. Our strategy emphasizes a portfolio that (1) derives no more than 10% of its annual rent from any single tenant and no more than 2.0% of its annual rent from any single property, (2) is leased to tenants operating in various industries and (3) is located across the U.S. without significant geographic concentration. While we consider the foregoing when making investments, we have made, and may make investments in the future that do not meet one or more of these criteria, and we may make additional investments that do not meet one or more of these criteria if we believe the opportunity is sufficiently attractive.

Enhance Our Portfolio through Contractual Rental Growth

Approximately 89.2% of our single-tenant properties (based on Contractual Rent) contain contractual provisions that increase the rental revenue over the term of the lease. Generally, our rent escalators increase rent at specified

dates by: (1) a fixed amount; or (2) the lesser of (a) 1 to 2 times any increase in the CPI over a specified period, (b) a fixed percentage, or (c) a fixed schedule.

Grow Our Portfolio through Selective Acquisitions

We selectively make acquisitions that we believe will contribute to our business objective. We believe there will be ample acquisition opportunities in the single-tenant market fitting our underwriting and acquisition criteria, which may include improving our portfolio’s tenant, industry and geographic diversification, among other rationale. Acquisitions of such properties or portfolios may be subject to existing indebtedness or to new indebtedness which may be incurred in connection with acquiring or refinancing these investments.

Deleverage Our Portfolio

A significant amount of our secured debt is partially amortizing, and its principal amount will be reduced prior to the balloon payments due at maturity. Contractual amortization payments are scheduled to reduce our outstanding principal amount of indebtedness by $199.9 million prior to January 1, 2023. We may selectively reduce our indebtedness using cash from operations in excess of our distributions or proceeds from asset dispositions and /or equity offerings. We may also strategically replace or refinance certain indebtedness with proceeds from new borrowings that represent a more attractive cost of capital. We believe contractual rent growth, selective growth through acquisitions and the ongoing deleveraging of our portfolio will contribute to our cash available for distributions.

Dispose of Select Assets

We typically retain and manage real estate assets that fit within our investment criteria, which criteria are subject to change without notice to or vote by our stockholders. Additionally, management may elect to dispose of assets when it believes appropriate in view of our business objective, considering criteria including, but not limited to, the Spirit Heat Map, the Spirit Property Rank, tenant concentration, tenant credit quality, unit financial performance, local market conditions and lease rates, associated indebtedness, asset location, tenant operation type (e.g., industry, sector, or concept/brand), and asset zoning, as well as potential capital appreciation, potential uses of proceeds and tax considerations, among others.

FINANCING STRATEGY

Our long-term financing strategy is to maintain a leverage profile that creates operational flexibility and generates superior risk-adjusted returns for our stockholders. We finance our operations and investments using a variety of methods, including available unrestricted cash balances, property operating revenue, proceeds from property dispositions, available borrowings under our Revolving Credit Facility and Term Loan, common and preferred stock issuances, and debt securities issuances, including mortgage indebtedness and senior unsecured debt. We determine the amount of equity and debt financing to be used when acquiring an asset by evaluating our cost of equity capital, terms available in the credit markets (such as interest rate, repayment provisions and maturity) and our assessment of the particular asset’s risk.

We may issue common stock when we believe that our share price is at a level that allows the offering proceeds to be accretively invested into additional properties, to permanently finance properties that were financed by our Revolving Credit Facility or Term Loan, or to repay outstanding debt at or before maturity.

In September 2017, we filed a shelf registration statement with the SEC, which became immediately effective upon filing and will remain effective for a term of three years with an expiration in September 2020. Under this shelf registration statement, we may offer shares of our common or preferred stock or debt securities from time to time in amounts, at prices and on terms to be announced when and if such shares are offered. The specifics of any future offerings, along with the use of proceeds from any such offerings, will be described in detail in a prospectus supplement or other offering materials at the time of such offerings.

Historically, a significant portion of our debt has consisted of long-term borrowings secured by specific real estate assets or, more typically, pools of real estate assets. We have utilized our asset-backed securitization platform to raise capital through the issuance of non-recourse net-lease mortgage notes collateralized by commercial real estate, net-leases and mortgage loans under the Spirit Master Funding Program. In addition, we have issued senior unsecured debt securities and have obtained other senior unsecured debt at the Operating Partnership level. To the extent practicable, we expect to maintain a well-balanced debt profile with manageable and balanced maturities.

We expect to fund our operating expenses and other short-term liquidity requirements, including property acquisitions, payment of principal and interest on our outstanding indebtedness, property improvements, re-leasing costs, and cash distributions to common and preferred stockholders, primarily through cash provided by operating activities, borrowings under our available Revolving Credit Facility and Term Loan and periodically through issuances of public securities.

We anticipate that we will continue to use a number of different sources to finance our acquisitions and operations going forward; however, we cannot assure you that we will have access to the capital and credit markets at times and at terms that are acceptable to us.

RECENT DEVELOPMENTS

Financing Activities

Senior Unsecured Notes

The Company filed a registration statement with the SEC to exchange the private Senior Unsecured Notes for registered Senior Unsecured Notes with substantially identical terms, which became effective April 14, 2017. All $300.0 million aggregate principal amount of private Senior Unsecured Notes were tendered in the exchange for registered Senior Unsecured Notes.

Preferred Stock

In October 2017, the Company completed an underwritten public offering of 6,900,000 shares of 6.000% Series A Preferred Stock, including 900,000 shares sold pursuant to the underwriter's option to purchase additional shares. Gross proceeds raised were approximately $172.5 million; net proceeds were approximately $166.2 million after deducting underwriter discounts and offering costs paid by the Company. The net proceeds from the offering were initially used to reduce outstanding debt and for general operating purposes of the Company.

Master Trust 2014 Notes

In December 2017, the existing issuers under Master Trust 2014, collectively as co-issuers, completed the issuance of $674.4 million aggregate principal amount of net-lease mortgage notes comprised of $542.4 million of 4.36% amortizing notes and $132.0 million of 6.35% interest-only notes, both expected to be repaid in December 2022. The Operating Partnership retained $27.1 million in aggregate principal amount of Class A Notes and $6.6 million in aggregate principal amount of Class B Notes to satisfy its regulatory risk retention obligations. Net proceeds from the sale of the notes were initially used for general corporate purposes, including repayment of borrowings under its Revolving Credit Facility and Term Loan.

See Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations - Liquidity and Capital Resources - Description of Certain Debt” for further information on our debt and equity financings.

Company Spin-Off

On August 3, 2017, we announced a proposed Spin-Off of almost all of our interest in our properties leased to Shopko, assets that collateralize Master Trust 2014 and other additional assets into an independent, publicly traded REIT, Spirit MTA REIT, or SMTA. Pursuant to the plan, if the Spin-Off is completed, our stockholders would receive a distribution of common shares of beneficial interest issued by SMTA. The distribution will be treated as a taxable distribution to Spirit stockholders. The Spin-Off is subject to certain conditions, including declaration by the U.S. Securities and Exchange Commission that SMTA's registration statement on Form 10 is effective, customary third party consents, and final approval and declaration of the distribution by our Board of Directors. Such conditions and other unforeseen developments, including in the debt or equity markets or general market conditions, could delay or prevent the Spin-Off or cause the Spin-Off to occur on terms or conditions that are less favorable and/or different than those described herein. The transaction is expected to be completed in the first half of 2018. We may, at any time and for any reason until the proposed transaction is complete, abandon the Spin-Off or modify or change its terms, including the assets we plan to contribution to SMTA.

Real Estate Portfolio Activities

Tenant Concentration

Shopko is our most significant tenant, representing 7.7% and 8.2% of our Contractual Rent for the month ended December 31, 2017and December 31, 2016, respectively. Shopko leases 97 properties under three separate master

leases and two properties under single site leases with four indirect wholly-owned subsidiaries of ours. We continue to take steps to decrease our concentration of Shopko assets through strategic dispositions.

During the month ended December 31, 2017, no other tenant exceeded 5.0% of our Contractual Rent, and no one single property contributed more than 2.0% of our Contractual Rent. See Item 2. “Properties - Our Real Estate Investment Portfolio" for further information on our ten largest tenants and the composition of our tenant base.

Acquisitions and Dispositions

During the year ended December 31, 2017, we purchased 39 properties, representing an aggregate gross investment of $323.0 million, which includes $42.6 million in revenue producing follow-on investments in existing properties. The properties acquired had a weighted average lease term of 12.0 years. During the same period, we sold 192 properties for $551.2 million in gross sales proceeds. See Note 3 to our consolidated financial statements included in this Annual Report on Form 10-K for additional discussion of our investments.

COMPETITION

We face competition for acquisitions from investors, including traded and non-traded public REITs, and private equity and institutional investment funds, some of which have greater financial resources than we do, a greater ability to borrow funds to acquire properties and the ability to accept more risk than we can prudently manage. This competition may increase the demand for the types of properties in which we typically invest and, therefore, reduce the number of suitable acquisition opportunities available to us and increase the prices paid for such. This competition will increase if investments in real estate become more attractive relative to other forms of investment.

As a landlord, we compete in the multi-billion dollar commercial real estate market with numerous developers and owners of properties, many of which own properties similar to ours in the same markets in which our properties are located. In operating and managing our portfolio, we compete for tenants based on a number of factors, including location, rental rates and flexibility. Some of our competitors have greater economies of scale, have lower cost of capital, have access to more resources and have greater name recognition than we do. If our competitors offer space at rental rates below current market rates or below the rental rates we currently charge our tenants, we may lose our tenants or prospective tenants and we may be pressured to reduce our rental rates or to offer substantial rent abatements, tenant improvement allowances, early termination rights or below-market renewal options in order to retain tenants when our leases expire.

REGULATION

General

Our properties are subject to various covenants, laws, ordinances and regulations, including regulations relating to common areas and fire and safety requirements. We believe that each of our properties has the necessary permits and approvals.

Americans With Disabilities Act

Pursuant to the ADA, our properties are required to meet federal requirements related to access and use by persons with disabilities. Compliance with the ADA, as well as a number of additional federal, state and local laws and regulations, may require modifications to properties we currently own and any properties we purchase, or may restrict renovations of those properties. Noncompliance with these laws or regulations could result in the imposition of fines or an award of damages to private litigants, as well as the incurrence of the costs of making modifications to attain compliance, and future legislation could impose additional financial obligations or restrictions on our properties. Although our tenants are generally responsible for all maintenance and repair costs pursuant to triple-net leases, including compliance with the ADA and other similar laws or regulations, we could be held liable as the owner of the property for a failure of one of our tenants to comply with such laws or regulations.

Environmental Matters

Federal, state and local environmental laws and regulations regulate, and impose liability for, releases of hazardous or toxic substances into the environment. Under various of these laws and regulations, a current or previous owner, operator or tenant of real estate may be required to investigate and clean up hazardous or toxic substances, hazardous wastes or petroleum product releases or threats of releases at the property, and may be held liable to a government entity or to third parties for property damage and for investigation, clean-up and monitoring costs incurred by those parties in connection with actual or threatened contamination. These laws typically impose clean-up responsibility and

liability without regard to fault, or whether or not the owner, operator or tenant knew of or caused the presence of the contamination. The liability under these laws may be joint and several for the full amount of the investigation, clean-up and monitoring costs incurred or to be incurred or actions to be undertaken, although a party held jointly and severally liable may seek contributions from other identified, solvent, responsible parties for their fair share toward these costs. These costs may be substantial, and can exceed the value of the property. The presence of contamination, or the failure to properly remediate contamination, on a property may adversely affect the ability of the owner, operator or tenant to sell or rent that property or to borrow using the property as collateral and may adversely impact our investment in that property.

Some of our properties contain, have contained, or are adjacent to or near other properties that have contained or currently contain storage tanks for the storage of petroleum products or other hazardous or toxic substances. Similarly, some of our properties are or were used for commercial or industrial purposes that involve or involved the use of petroleum products or other hazardous or toxic substances, or are adjacent to or near properties that have been or are used for similar commercial or industrial purposes. These operations create a potential for the release of petroleum products or other hazardous or toxic substances, and we could potentially be required to pay to clean up any contamination. In addition, strict environmental laws regulate a variety of activities that can occur on a property, including the storage of petroleum products or other hazardous or toxic substances, air emissions and water discharges. Such laws may impose fines or penalties for violations. As a result of the foregoing, we could be materially and adversely affected.

Environmental laws also govern the presence, maintenance and removal of ACM. Federal regulations require building owners and those exercising control over a building’s management to identify and warn, through signs and labels, of potential hazards posed by workplace exposure to installed ACM in their building. The regulations also have employee training, record keeping and due diligence requirements pertaining to ACM. Significant fines can be assessed for violation of these regulations. As a result of these regulations, building owners and those exercising control over a building’s management may be subject to an increased risk of personal injury lawsuits by workers and others exposed to ACM. The regulations may affect the value of a building containing ACM in which we have invested. Federal, state and local laws and regulations also govern the removal, encapsulation, disturbance, handling and/or disposal of ACM when those materials are in poor condition or in the event of construction, remodeling, renovation or demolition of a building. These laws may impose liability for improper handling or a release into the environment of ACM and may provide for fines to, and for third parties to seek recovery from, owners or operators of real properties for personal injury or improper work exposure associated with ACM.

When excessive moisture accumulates in buildings or on building materials, mold growth may occur, particularly if the moisture problem remains undiscovered or is not addressed over a period of time. Some molds may produce airborne toxins or irritants. Indoor air quality issues can also stem from inadequate ventilation, chemical contamination from indoor or outdoor sources, and other biological contaminants such as pollen, viruses and bacteria. Indoor exposure to airborne toxins or irritants above certain levels can be alleged to cause a variety of adverse health effects and symptoms, including allergic or other reactions. As a result, the presence of significant mold or other airborne contaminants at any of our properties could require us to undertake a costly remediation program to contain or remove the mold or other airborne contaminants from the affected property or increase indoor ventilation. In addition, the presence of significant mold or other airborne contaminants could expose us to liability from our tenants, employees of our tenants or others if property damage or personal injury occurs. We are not presently aware of any material adverse indoor air quality issues at our properties that have not been previously addressed or remediated by us.

Before completing any property acquisition, we obtain environmental assessments in order to identify potential environmental concerns at the property. These assessments are carried out in accordance with the Standard Practice for Environmental Site Assessments (ASTM Practice E 1527-05) as set by ASTM International, formerly known as the American Society for Testing and Materials, and generally include a physical site inspection, a review of relevant federal, state and local environmental and health agency database records, one or more interviews with appropriate site-related personnel, review of the property’s chain of title and review of historical aerial photographs and other information on past uses of the property. These assessments are limited in scope, however, if recommended in the initial assessments, we may undertake additional assessments such as soil and/or groundwater samplings or other limited subsurface investigations and ACM or mold surveys to test for substances of concern. A prior owner or operator of a property or historic operations at our properties may have created a material environmental condition that is not known to us or the independent consultants preparing the site assessments. Material environmental conditions may have arisen after the review was completed or may arise in the future, and future laws, ordinances or regulations may impose material additional environmental liability. If environmental concerns are not satisfactorily resolved in any initial or additional assessments, we may obtain environment insurance policies to insure against potential environmental risk or loss depending on the type of property, the availability and cost of the insurance and various other factors we

deem relevant (i.e., an environmental occurrence affects one of our properties where our lessee may not have the financial capability to honor its indemnification obligations to us).

Generally, our leases provide that the lessee will indemnify us for any loss or expense we incur as a result of the presence, use or release of hazardous materials on our property. However, our ultimate liability for environmental conditions may exceed the policy limits on any environmental insurance policies we obtain, if any. If we are unable to enforce the indemnification obligations of our lessees or if the amount of environmental insurance we carry is inadequate, our results of operations would be adversely affected.

INSURANCE

Our tenants are generally required to maintain liability and property insurance coverage for the properties they lease from us pursuant to triple-net leases. Under such leases, our tenants are generally required to name us (and any of our lenders that have a mortgage on the property leased by the tenant) as additional insureds on their liability policies and additional insured and/or loss payee (or mortgagee, in the case of our lenders) on their property policies. Tenants are required to maintain casualty coverage and most carry limits at 100% of replacement cost. Depending on the location of the property, losses of a catastrophic nature, such as those caused by earthquakes and floods, may be covered by insurance policies that are held by our tenant with limitations such as large deductibles or co-payments that a tenant may not be able to meet. In addition, losses of a catastrophic nature, such as those caused by wind/hail, hurricanes, terrorism or acts of war, may be uninsurable or not economically insurable. In the event there is damage to our properties that is not covered by insurance and such properties are subject to recourse indebtedness, we will continue to be liable for the indebtedness, even if these properties are irreparably damaged. See Item 1A. “Risk Factors - Risks Related to Our Business and Properties - Insurance on our properties may not adequately cover all losses and uninsured losses could materially and adversely affect us.”

In addition to being generally named as additional insureds on our tenants’ liability policies, we separately maintain commercial general liability coverage with limits of $1.0 million for each occurrence and $2.0 million general aggregate. We also maintain primary property coverage on (i) all unleased properties, (ii) all properties for which such coverage is not required to be carried by a tenant and (iii) all properties for which we obtain such coverage but the costs of which are reimbursed by tenants. In addition, we maintain excess property coverage on all remaining properties and other property coverage as may be required by our lenders.

Item 1A. Risk Factors

SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

This Annual Report on Form 10-K contains forward-looking statements within the meaning of Section 27A of the Securities Act and Section 21E of the Exchange Act. When used in this Annual Report on Form 10-K, the words “estimate,” “anticipate,” “expect,” “believe,” “intend,” “may,” “will,” “should,” “seek,” “approximately” or “plan,” or the negative of these words or similar words or phrases that are predictions of or indicate future events or trends and which do not relate solely to historical matters are intended to identify forward-looking statements. You can also identify forward-looking statements by discussions of strategy, plans or intentions of management.

Forward-looking statements involve numerous risks and uncertainties and you should not rely on them as predictions of future events. Forward-looking statements depend on assumptions, data or methods which may be incorrect or imprecise and we may not be able to realize them. We do not guarantee that the transactions and events described will happen as described (or that they will happen at all).

The following risks and uncertainties, among others, could cause actual results and future events to differ materially from those set forth or contemplated in the forward-looking statements:


•	industry and economic conditions;


•	volatility and uncertainty in the financial markets, including potential fluctuations in the CPI;


•	our success in implementing our business strategy and our ability to identify, underwrite, finance, consummate, integrate and manage diversifying acquisitions or investments;


•	the financial performance of our traditional retail tenants and the demand for traditional retail space, particularly with respect to challenges being experienced by general merchandise retailers;


•	our ability to diversify our tenant base and reduce the concentration of our significant tenant;


•	the nature and extent of future competition;


•	increases in our costs of borrowing as a result of changes in interest rates and other factors;


•	our ability to access debt and equity capital markets;


•	our ability to pay down, refinance, restructure and/or extend our indebtedness as it becomes due;


•	our ability and willingness to renew our leases upon expiration and to reposition our properties on the same or better terms upon expiration in the event such properties are not renewed by tenants or we exercise our rights to replace existing tenants upon default;


•	the impact of any financial, accounting, legal or regulatory issues or litigation that may affect us or our major tenants;


•	our ability to manage our expanded operations;


•	our ability and willingness to maintain our qualification as a REIT;


•	uncertainties as to the completion and timing of our proposed Spin-Off, and the impact of the Spin-Off on our business; and


•	other risks inherent in the real estate business, including tenant defaults, potential liability relating to environmental matters, illiquidity of real estate investments and potential damages from natural disasters.

You are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date of this Annual Report on Form 10-K. While forward-looking statements reflect our good faith beliefs, they are not guarantees of future performance. We disclaim any obligation to publicly update or revise any forward-looking statement to reflect changes in underlying assumptions or factors, new information, data or methods, future events or other changes, except as required by law.

Set forth below are some (but not all) of the risk factors that could adversely affect our business and financial performance. Because we operate in a highly competitive and rapidly changing environment, new risk factors emerge from time to time, and it is not possible for management to predict all such risk factors, nor can management assess the impact of all such risk factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. Given these risks and uncertainties, investors should not place undue reliance on forward-looking statements as a prediction of actual results.

RISKS RELATED TO OUR BUSINESS AND PROPERTIES

Risks related to commercial real estate ownership could reduce the value of our properties.

Our core business is the ownership of real estate that is leased to retail, service and distribution companies on a triple-net basis. Accordingly, our performance is subject to risks inherent to the ownership of commercial real estate, including:


•	inability to collect rent from tenants due to financial hardship, including bankruptcy;


•	changes in local real estate markets resulting in the lack of availability or demand for single-tenant retail space;


•	changes in consumer trends and preferences that reduce the demand for products/services of our tenants;


•	inability to lease or sell properties upon expiration or termination of existing leases;


•	environmental risks related to the presence of hazardous or toxic substances or materials on our properties;


•	subjectivity of real estate valuations and changes in such valuations over time;


•	illiquid nature of real estate compared to most other financial assets;


•	changes in laws and regulations, including those governing real estate usage and zoning;


•	changes in interest rates and the availability of financing; and


•	changes in the general economic and business climate.

The occurrence of any of the risks described above may cause the value of our real estate to decline, which could materially and adversely affect us.

Credit and capital market conditions may adversely affect our access to and/or the cost of capital.

Periods of volatility in the credit and capital markets negatively affect the amounts, sources and cost of capital available to us. We primarily use external financing to fund acquisitions and to refinance indebtedness as it matures. If sufficient sources of external financing are not available to us on cost effective terms, we could be forced to limit our acquisition activity and/or to take other actions to fund our business activities and repayment of debt, such as selling assets. To the extent that we access capital at a higher cost (reflected in higher interest rates for debt financing or lower stock price for equity financing), our acquisition yields, earnings per share and cash flow could be adversely affected.

Our tenants may fail to successfully operate their businesses, which could adversely affect us.

The success of our investments is materially dependent on the financial stability of our tenants’ financial condition and leasing practices. Adverse economic conditions such as high unemployment levels, interest rates, tax rates and fuel and energy costs may have an impact on the results of operations and financial condition of our tenants and result in a decline in rent or an increased incidence of default under existing leases. Such adverse economic conditions may also reduce overall demand for rental space, which could adversely affect our ability to maintain our current tenants and attract new tenants.

At any given time, our tenants may experience a downturn in their business that may weaken the operating results and financial condition of individual properties or of their business as whole. As a result, a tenant may delay lease commencement, decline to extend a lease upon its expiration, fail to make rental payments when due, become insolvent or declare bankruptcy. We depend on our tenants to operate the properties we own in a manner which generates revenues sufficient to allow them to meet their obligations to us, including their obligations to pay rent, maintain certain insurance coverage and pay real estate taxes and maintain the properties in a manner so as not to jeopardize their operating licenses or regulatory status. The ability of our tenants to fulfill their obligations under our leases may depend, in part, upon the overall profitability of their operations. Cash flow generated by certain tenant businesses may not be sufficient for a tenant to meet its obligations to us. Although our occupied properties are generally operationally essential to our tenants, meaning the property is essential to the tenant’s generation of sales and profits, this does not guarantee that a tenant’s operations at a particular property will be successful or that the tenant will be able to meet all of its obligations to us. Our tenants’ failure to successfully operate their businesses could materially and adversely affect us.

Single-tenant leases involve particular and significant risks related to tenant default.

Our strategy focuses primarily on investing in single-tenant triple-net leased properties throughout the U.S. The financial failure of, or default in payment by, a single tenant under its lease is likely to cause a significant reduction in, or elimination of, our rental revenue from that property and a reduction in the value of the property. We may also experience difficulty or a significant delay in re-leasing or selling such property. This risk is magnified in situations where we lease multiple properties to a single tenant under a master lease, such as our three master leases with Shopko. The failure or default of a tenant under a master lease could reduce or eliminate rental revenue from multiple properties and reduce the value of such properties. Although the master lease structure may be beneficial to us because it restricts the ability of tenants to individually remove underperforming properties from the portfolio of properties leased from us, there is no guarantee that a tenant will not default in its obligations to us or decline to renew its master lease upon expiration. The default of a tenant that leases multiple properties from us could materially and adversely affect us.

A substantial number of our properties are leased to one tenant, Shopko, which may result in increased risk due to tenant and industry concentration.

As of December 31, 2017, Shopko represents our most significant tenant. Currently we lease 99 properties to Shopko, pursuant to three master leases (relating to 59, 34 and 4 properties, respectively) and two single site leases, under which we received approximately $3.9 million in Contractual Rent per month. The Shopko leases are guaranteed by Specialty Retail Shops Holding Corp., the parent company of Shopko. Revenues generated from Shopko represented 7.7% of our Contractual Rent for the month ended December 31, 2017. Because a significant portion of our revenues are derived from rental revenues received from Shopko, any default, breach or delay in the payment of rent by Shopko may materially and adversely affect us.

As a result of the significant number of properties leased to Shopko, our results of operations and financial condition are significantly impacted to Shopko's performance under its leases, which is ultimately tied to the performance of its stores and the retail industry in which it operates. Shopko operates as a multi-department general merchandise retailer and retail health services provider primarily in mid-size and large communities in the Midwest, Pacific Northwest, North Central and Western Mountain states. Shopko is subject to the following risks, as well as other risks that we are not currently aware of, that could adversely affect its performance and thus its ability to pay rent to us:

•

The retail industry in which Shopko operates is highly competitive, which could impair its operations and liquidity, limit its growth opportunities and reduce profitability. Shopko competes with other discount retail merchants as well as mass merchants, catalog merchants, internet retailers and other general merchandise, apparel and household merchandise retailers. It faces strong competition from large national discount retailers, such as Walmart, Kmart and Target, and mid-tier merchants such as Kohl’s and J.C. Penney.


•	Shopko stores are geographically concentrated in the Midwest, Pacific Northwest, North Central and Western Mountain states. As a result, adverse economic conditions in these regions may materially and adversely affect its results of operations and retail sales.


•	The seasonality in retail operations may cause fluctuations in Shopko’s quarterly performance and results of operations and could adversely affect its cash flows.


•	Shopko stores are dependent on the efficient functioning of its distribution networks. Problems that cause delays or interruptions in the distribution networks could materially and adversely affect its results of operations.


•	Shopko stores depend on attracting and retaining quality employees. Many employees are entry-level or part-time with historically high rates of turnover.

Based on our monitoring of Shopko's financial information and recent liquidity events and other challenges, including bankruptcies, impacting the retail industry generally relative to recent years, we continue to be concerned about Shopko's ongoing ability to meet its obligations to us under its leases. Although Shopko is current on all of its obligations to us under its lease arrangements with us as of February 20, 2018, we can give you no assurance that this will continue to be the case, particularly if Shopko (not just the stores subject to leases with us) experiences a further decline in its business, financial condition and results of operations or loses access to liquidity. If such events were to occur, Shopko may request discounts or deferrals on the rents it pays to us, seek to terminate its master leases with us or close certain of its stores, or file for bankruptcy, all of which could significantly decrease the amount of revenue we receive from it.

While we seek to reduce the tenant concentration of Shopko, we may have difficulty in selling or leasing to other tenants the properties currently leased to Shopko, due to, among other things, market demand or tax constraints. Furthermore, we can provide no assurance that we will deploy the proceeds from the disposition of any Shopko properties in a manner that would produce comparable or better yields.

A substantial portion of our properties are leased to unrated tenants and the tools we use to measure the credit quality of such tenants may not be accurate.

A substantial portion our properties are leased to unrated tenants whom we determine, through our internal underwriting and credit analysis, to be credit worthy. Many of our tenants are required to provide financial information, which includes balance sheet, income statement and cash flow statement data, on a quarterly and/or annual basis, and approximately 50.6% of our lease investment portfolio requires the tenant to provide property-level performance information, which includes income statement data on a quarterly and/or annual basis. To assist in our determination of a tenant’s credit quality, we license a product from Moody’s Analytics that provides an EDF and a “shadow rating,” and we evaluate a lease’s property-level rent coverage ratio. An EDF is only an estimate of default probability based, in part, on assumptions incorporated into the product. A shadow rating does not constitute a published credit rating and lacks the extensive company participation that is typically involved when a rating agency publishes a rating; accordingly, a shadow rating may not be as indicative of creditworthiness as a rating published by Moody’s, S&P, or another nationally recognized statistical rating organization. Our calculations of EDFs, shadow ratings and rent coverage ratios are based on financial information provided to us by our tenants and prospective tenants without independent verification on our part, and we must assume the appropriateness of estimates and judgments that were made by the party preparing the financial information. If our measurement of credit quality proves to be inaccurate, we may be subject to defaults, and investors may view our cash flows as less stable.

Decrease in demand for traditional retail and restaurant space may materially and adversely affect us.

As of December 31, 2017, leases representing approximately 34.1% and 16.6% of our Contractual Rent were with tenants in the traditional retail and restaurant industries, respectively, and we may acquire additional traditional retail and restaurant properties in the future. Accordingly, decreases in the demand for traditional retail and/or restaurant spaces adversely impact us. The market for traditional retail and restaurant space has previously been, and could continue to be, adversely affected by weakness in the national, regional and local economies, the adverse financial condition of some large traditional retail and restaurant companies, the ongoing consolidation in the traditional retail and restaurant industries, the excess amount of traditional retail and restaurant space in a number of markets and, in the case of the traditional retail industry, increasing consumer purchases through catalogs or over the Internet. To the extent that these conditions continue, they are likely to negatively affect market rents for traditional retail and restaurant space, which could materially and adversely affect us.

The proposed Spin-Off of almost all of our properties leased to Shopko, assets that collateralize Master Trust 2014 and certain other assets into an independent, publicly-traded REIT, SMTA, may not be completed on the currently contemplated timeline or terms, or at all, and may not achieve the intended benefits.

On August 3, 2017, we announced a plan to spin off our interests in almost all of our properties leased to Shopko, assets that collateralize Master Trust 2014 and certain other assets into an independent, publicly traded REIT. If we complete the Spin-Off, we expect we would make a distribution of stock issued by SMTA to our stockholders. We expect SMTA to elect to be treated and qualify for taxation as a REIT for U.S. federal income tax purposes. We currently expect we would complete the Spin-Off in the first half of 2018, although there can be no assurance as to whether or when the Spin-Off will occur, or the final structure of the Spin-Off. The completion of the Spin-Off will be subject to various conditions, including declaration by the SEC that SMTA's registration statement on Form 10 is effective, customary third-party consents and final approval and declaration of the distribution to our stockholders of SMTA stock by our Board of Directors. Such conditions and other unforeseen developments, including in the debt or equity markets or general market conditions, could delay or prevent the Spin-Off or cause the Spin-Off to occur on terms or conditions that are less favorable and/or different than anticipated. We also expect to incur significant expenses in connection with the Spin-Off

We may not be able to achieve the full strategic and financial benefits that we anticipate to result from the Spin-Off, or such benefits may be delayed or not occur at all. Additionally, we may experience negative reactions from financial markets if we do not complete the Spin-Off in a reasonable time period. Following the Spin-Off, the combined value of the common stock of the two publicly-traded companies may not be equal to or greater than what the value of our common stock would have been had the Spin-Off not occurred.

High geographic concentration of our properties could magnify the effects of adverse economic or regulatory developments in such geographic areas on our operations and financial condition.

As of December 31, 2017, 12.0% of our portfolio (as a percentage of Contractual Rent) was located in Texas, representing the highest concentration of our assets. Geographic concentration exposes us to greater economic or regulatory risks than if we owned a more geographically diverse portfolio. We are susceptible to adverse developments in the economic or regulatory environments of the geographic areas in which we concentrate (or in which we may develop a substantial concentration of assets in the future), such as business layoffs or downsizing, industry slowdowns, relocations of businesses, increases in real estate and other taxes or costs of complying with governmental regulations.

We may be unable to renew leases, lease vacant space or re-lease space as leases expire on favorable terms or at all.

Our results of operations depend on our ability to strategically lease space in our properties (by renewing or re-leasing expiring leases and leasing vacant space), optimize our tenant mix or lease properties on more economically favorable terms. As of December 31, 2017, leases representing approximately 2.8% of our rental revenue will expire during 2018. As of December 31, 2017, 19 of our properties, representing approximately 0.8% of our total economically yielding owned properties, were Vacant. Current tenants may decline, or may not have the financial resources available, to renew current leases and we cannot guarantee that leases that are renewed will have terms that are as economically favorable to us as the expiring lease terms. If tenants do not renew the leases as they expire, we will have to find new tenants to lease our properties and there is no guarantee that we will be able to find new tenants or that our properties will be re-leased at rental rates equal to or above the current average rental rates or that substantial rent abatements, tenant improvement allowances, early termination rights, below-market renewal options or other lease incentive payments will not be offered to attract new tenants. We may experience significant costs in connection with renewing, leasing or re-leasing a significant number of our properties, which could materially and adversely affect us.

Our ability to realize future rent increases will vary depending on changes in the CPI.

Most of our leases contain rent escalators, or provisions that periodically increase the base rent payable by the tenant under the lease. Although some of our rent escalators increase rent at a fixed amount on fixed dates, as of December 31, 2017, approximately 89.2% of our rent escalators increase rent by the lesser of (a) a multiple of any increase in the CPI over a specified period or (b) a fixed percentage. If the product of any increase in the CPI multiplied by the applicable factor is less than the fixed percentage, the increased rent we are entitled to receive will be less than what we otherwise would have been entitled to receive if the rent escalator was based solely on a fixed percentage. Therefore, during periods of low inflation or deflation, small increases or decreases in the CPI will subject us to the risk of receiving lower rental revenue than we otherwise would have been entitled to receive if our rent escalators were based solely on fixed percentages or amounts. Conversely, if the product of any increase in the CPI multiplied by the applicable factor is more than the fixed percentage, the increased rent we are entitled to receive will be less than what we otherwise would have been entitled to receive if the rent escalator was based solely on an increase in CPI. Therefore, periods of high inflation will subject us to the risk of receiving lower rental revenue than we otherwise would have been entitled to receive if our rent escalators were based solely on CPI increases.

The bankruptcy or insolvency of any of our tenants could result in the termination of such tenant’s lease and material losses to us.

The occurrence of a tenant bankruptcy or insolvency could diminish the income we receive from that tenant’s lease or leases. In particular, the traditional retail industry is facing reductions in sales revenues and increased bankruptcies throughout the United States, and revenues generated from traditional retail tenants represented 34.1% of our Contractual Rent for the month ended December 31, 2017. If a tenant becomes bankrupt or insolvent, federal law may prohibit us from evicting such tenant based solely upon such bankruptcy or insolvency. In addition, a bankrupt or insolvent tenant may be authorized to reject and terminate its lease or leases with us. Any claims against such bankrupt tenant for unpaid future rent would be subject to statutory limitations that would likely result in our receipt of rental revenues that are substantially less than the contractually specified rent we are owed under the lease or leases. In addition, any claim we have for unpaid past rent, if any, may not be paid in full. We may also be unable to re-lease a terminated or rejected space or to re-lease it on comparable or more favorable terms.

Moreover, tenants who are considering filing for bankruptcy protection may request that we agree to amendments of their master leases to remove certain of the properties they lease from us under such master leases. We cannot guarantee that we will be able to sell or re-lease such properties or that lease termination fees, if any, received in exchange for such releases will be sufficient to make up for the rental revenues lost as a result of such lease amendments. As a result, tenant bankruptcies may materially and adversely affect us.

Property vacancies could result in significant capital expenditures and illiquidity.

The loss of a tenant, either through lease expiration or tenant bankruptcy or insolvency, may require us to spend significant amounts of capital to renovate the property before it is suitable for a new tenant. Many of the leases we enter into or acquire are for properties that are specially suited to the particular business of our tenants. Because these properties have been designed or physically modified for a particular tenant, if the current lease is terminated or not renewed, we may be required to renovate the property at substantial costs, decrease the rent we charge or provide other concessions in order to lease the property to another tenant. In the event we are required to sell the property, we may have difficulty selling it to a party other than the tenant due to the special purpose for which the property may have been designed or modified. This potential illiquidity may limit our ability to quickly modify our portfolio in response to changes in economic or other conditions, including tenant demand. These limitations may materially and adversely affect us.

Our future results will suffer if we do not effectively manage our expanded operations.

We may continue to expand our operations through additional acquisitions and other strategic transactions, and modernize our information technology and management systems through new systems implementations, some of which may involve complex challenges. Our future success will depend, in part, upon our ability to manage our expansion opportunities, integrate new operations into our existing business in an efficient and timely manner, successfully monitor our operations, costs and regulatory compliance, and develop and maintain other necessary systems, processes and internal controls. We cannot guarantee that our expansion or acquisition opportunities will be successful or that we will realize their expected operating efficiencies, cost savings, revenue enhancements, synergies or other benefits.

We may be unable to identify and complete acquisitions of suitable properties, which may impede our growth, or our future acquisitions may not yield the returns we expect.

Our ability to expand through acquisitions requires us to identify and complete acquisitions or investment opportunities that are compatible with our growth strategy and to successfully integrate newly acquired properties into our portfolio. We continually evaluate investment opportunities and may acquire properties when strategic opportunities exist. Our ability to acquire properties on favorable terms and successfully operate them may be constrained by the following significant risks:


•	we face competition from other real estate investors with significant capital, including REITs and institutional investment funds, which may be able to accept more risk than we can prudently manage, including risks associated with paying higher acquisition prices;


•	we face competition from other potential acquirers which may significantly increase the purchase price for a property we acquire, which could reduce our growth prospects;


•	we may incur significant costs and divert management attention in connection with evaluating and negotiating potential acquisitions, including ones that we are subsequently unable to complete;


•	we may acquire properties that are not accretive to our results upon acquisition, and we may be unsuccessful in managing and leasing such properties in accordance with our expectations;


•	our cash flow from an acquired property may be insufficient to meet our required principal and interest payments with respect to debt used to finance the acquisition of such property;


•	we may discover unexpected items, such as unknown liabilities, during our due diligence investigation of a potential acquisition or other customary closing conditions may not be satisfied, causing us to abandon an acquisition opportunity after incurring expenses related thereto;


•	we may fail to obtain financing for an acquisition on favorable terms or at all;


•	we may spend more than budgeted amounts to make necessary improvements or renovations to acquired properties;


•	market conditions may result in higher than expected vacancy rates and lower than expected rental rates; or

•

we may acquire properties subject to liabilities and without any recourse, or with only limited recourse, with respect to unknown liabilities such as liabilities for clean-up of undisclosed environmental contamination, claims by tenants, vendors or other persons dealing with the former owners of the properties, liabilities incurred in the ordinary course of business and claims for indemnification by general partners, directors, officers and others indemnified by the former owners of the properties.

If any of these risks are realized, we may be materially and adversely affected.

Any material failure, weakness, interruption or breach in security of our information systems could prevent us from effectively operating our business.

We rely on information systems across our operations and corporate functions, including finance and accounting, and depend on such systems to ensure payment of obligations, collection of cash, data warehousing to support analytics, and other various processes and procedures. Our ability to efficiently manage our business depends significantly on the reliability and capacity of these systems. The failure of these systems to operate effectively, maintenance problems, upgrading or transitioning to new platforms, or a breach in security of these systems, such as in the event of cyber-attacks, could result in the theft of intellectual property, personal information or personal property, damage to our reputation and third-party claims, as well as reduced efficiency in our operations and in the accuracy in our internal and external financial reporting. The remediation of such problems could result in significant unplanned expenditures.

Illiquidity of real estate investments could significantly impede our ability to respond to adverse changes in the performance of our properties and harm our financial condition.

The real estate investments made, and expected to be made, by us are relatively difficult to sell quickly. As a result, our ability to promptly sell one or more properties in our portfolio in response to changing economic, financial or investment conditions is limited. Return of capital and realization of gains, if any, from an investment generally will occur upon disposition or refinancing of the underlying property. We may be unable to realize our investment objective by sale, other disposition or refinancing at attractive prices within any given period of time or may otherwise be unable to complete any exit strategy. In particular, these risks could arise from weakness in or even the lack of an established market for a property, changes in the financial condition or prospects of prospective purchasers, changes in national or international economic conditions and changes in laws, regulations or fiscal policies of the jurisdiction in which a property is located.

In addition, the Code imposes restrictions on a REIT’s ability to dispose of properties that are not applicable to other types of real estate companies. In particular, the tax laws applicable to REITs effectively require that we hold our properties for investment, rather than primarily for sale in the ordinary course of business, which may cause us to forgo or defer sales of properties that otherwise would be in our best interest. Therefore, we may not be able to vary our portfolio in response to economic or other conditions promptly or on favorable terms, which may materially and adversely affect us.

We face significant competition for tenants, which may decrease or prevent increases of the occupancy and rental rates of our properties, and competition for acquisitions may reduce the number of acquisitions we are able to complete and increase the costs of these acquisitions.

We compete with numerous developers, owners and operators of properties, many of which own properties similar to ours in the same markets in which our properties are located. If our competitors offer space at rental rates below current market rates or below the rental rates we currently charge our tenants, we may lose existing or potential tenants and we may be pressured to reduce our rental rates or to offer more substantial rent abatements, tenant improvements,

early termination rights, below-market renewal options or other lease incentive payments in order to retain tenants when our leases expire. Competition for tenants could decrease or prevent increases of the occupancy and rental rates of our properties, which could materially and adversely affect us.

We also face competition for acquisitions of real property from investors, including traded and non-traded public REITs, private equity investors and institutional investment funds, some of which have greater financial resources than we do, a greater ability to borrow funds to acquire properties and the ability to accept more risk than we can prudently manage. This competition may increase the demand for the types of properties in which we typically invest and, therefore, reduce the number of suitable acquisition opportunities available to us and increase the prices paid for such acquisition properties. This competition will increase if investments in real estate become more attractive relative to other types of investment. Accordingly, competition for the acquisition of real property could materially and adversely affect us.

The loss of a borrower or the failure of a borrower to make loan payments on a timely basis will reduce our revenues, which could lead to losses on our investments and reduced returns to our stockholders.

We have originated or acquired long-term, commercial mortgage and other loans. The success of our loan investments is materially dependent on the financial stability of our borrowers. The success of our borrowers is dependent on each of their individual businesses and their industries, which could be affected by economic conditions in general, changes in consumer trends and preferences and other factors over which neither they nor we have control. A default of a borrower on its loan payments to us that would prevent us from earning interest or receiving a return of the principal of our loan could materially and adversely affect us. In the event of a default, we may also experience delays in enforcing our rights as lender and may incur substantial costs in collecting the amounts owed to us and in liquidating any collateral.

Foreclosure and other similar proceedings used to enforce payment of real estate loans are generally subject to principles of equity, which are designed to relieve the indebted party from the legal effect of that party’s default. Foreclosure and other similar laws may limit our right to obtain a deficiency judgment against the defaulting party after a foreclosure or sale. The application of any of these principles may lead to a loss or delay in the payment on loans we hold, which in turn could reduce the amounts we have available to make distributions. Further, in the event we have to foreclose on a property, the amount we receive from the foreclosure sale of the property may be inadequate to fully pay the amounts owed to us by the borrower and our costs incurred to foreclose, repossess and sell the property which could materially and adversely affect us.

Our investments in mortgage loans may be affected by unfavorable real estate market conditions, including interest rate fluctuations, which could decrease the value of those loans.

Our investments in mortgage loans are subject to risk of default by the borrowers and to interest rate risks. To the extent we incur delays in liquidating defaulted mortgage loans, we may not be able to obtain all amounts due to us under such loans. Further, we will not know whether the values of the properties securing the mortgage loans will remain at the levels existing on the dates of origination of those mortgage loans or the dates of our investment in the loans. If the values of the underlying properties decline, the value of the collateral securing our mortgage loans will also decline and if we were to foreclose on any of the properties securing the mortgage loans, we may not be able to sell or lease them for an amount equal to the unpaid amounts due to us under the mortgage loans. As such, defaults on mortgage loans in which we invest may materially and adversely affect us.

Inflation may materially and adversely affect us and our tenants.

Increased inflation could have a negative impact on variable-rate debt we currently have or that we may incur in the future. Our leases typically contain provisions designed to mitigate the adverse impact of inflation on our results of operations. Because tenants are typically required to pay all property operating expenses, increases in property-level expenses at our leased properties generally do not affect us. However, increased operating expenses at vacant properties and the limited number of properties that are not subject to full triple-net leases could cause us to incur additional operating expenses, which could increase our exposure to inflation. Additionally, the increases in rent provided by many of our leases may not keep up with the rate of inflation. Increased costs may also have an adverse impact on our tenants if increases in their operating expenses exceed increases in revenue, which may adversely affect the tenants’ ability to pay rent owed to us.

The market price and trading volume of our common stock may fluctuate or decline.

The market price and trading volume of our common stock may fluctuate widely due to various factors, including:


•	actual or anticipated variations in our or our competitors' quarterly operating results or distributions;


•	publication of research reports about us, our competitors or the real estate industry;


•	adverse market reaction to any additional indebtedness we incur or debt or equity securities we or the Operating Partnership issue in the future;


•	additions or departures of key management personnel;


•	changes in our credit ratings;


•	the financial condition, performance and prospects of our tenants; and


•	the realization of any of the other risk factors presented in this Annual Report on Form 10-K.

We may issue shares of our common stock or other securities without stockholder approval, including shares issued to satisfy REIT dividend distribution requirements. The Operating Partnership may issue partnership interests to third parties, and such partnership interests would be exchangeable for cash or, at our election, shares of our common stock at specified ratios set when partnership interests in the Operating Partnership are issued. Our existing stockholders have no preemptive rights to acquire any of these securities, and any issuance of equity securities by us or the Operating Partnership may dilute stockholder investment.

If we fail to maintain effective internal controls over financial reporting, we may not be able to accurately and timely report our financial results.

Effective internal controls over financial reporting are necessary for us to provide reliable financial reports, effectively prevent fraud and operate successfully as a public company. If we cannot provide reliable financial reports or prevent fraud, our reputation and operating results would be harmed. We are required to perform system and process evaluation and testing of our internal control over financial reporting to allow management to report on, and our independent registered public accounting firm to attest to, the effectiveness of our internal control over financial reporting, as required by Section 404 of the Sarbanes-Oxley Act of 2002.

As a result of material weaknesses or significant deficiencies that may be identified in our internal control over financial reporting in the future, we may also identify certain deficiencies in some of our disclosure controls and procedures that we believe require remediation. If we or our independent registered public accounting firm discover any such weaknesses or deficiencies, we will make efforts to further improve our internal control over financial reporting controls. However, there is no assurance that we will be successful. Any failure to maintain effective controls or timely effect any necessary improvement of our internal control over financial reporting controls could harm operating results or cause us to fail to meet our reporting obligations, which could affect the listing of our common stock on the NYSE. Ineffective internal control over financial reporting and disclosure controls could also cause investors to lose confidence in our reported financial information, which would likely have a negative effect on the per share trading price of our common stock.

Changes in market interest rates may adversely impact the value of our common stock.

The market price of our common stock will generally be influenced by the dividend yield on our common stock (as a percentage of the price of our common stock) relative to market interest rates. An increase in market interest rates, which are currently at low levels relative to historical rates, may lead prospective purchasers of shares of our common stock to expect a higher dividend yield. However, higher market interest rates would likely increase our borrowing costs and potentially decrease funds available for distribution. Thus, higher market interest rates could cause the market price of our common stock to decrease.

Our growth depends on external sources of capital that are outside of our control and may not be available to us on commercially reasonable terms or at all.

In order to maintain our qualification as a REIT, we are required under the Code to distribute annually at least 90% of our REIT taxable income, determined without regard to the dividends paid deduction and excluding any net capital gain. In addition, we will be subject to income tax at regular corporate rates to the extent that we distribute less than 100% of our REIT taxable income, determined without regard to the dividends paid deduction and including any net capital gain. Because of these distribution requirements, we may not be able to fund future capital needs, including any necessary acquisition financing, from operating cash flow. Consequently, we may rely on third-party sources to fund our capital needs. We may not be able to obtain the financing on favorable terms or at all. Any additional debt we

incur will increase our leverage and likelihood of default. Our access to third-party sources of capital depends, in part, on:


•	general market conditions;


•	the market’s perception of our growth potential;


•	our current debt levels;


•	our current and expected future earnings;


•	our cash flow and cash distributions; and


•	the market price per share of our common stock.

If we cannot obtain capital from third-party sources, we may not be able to acquire properties when strategic opportunities exist, meet the capital and operating needs of our existing properties, satisfy our debt service obligations or make the cash distributions to our stockholders necessary to maintain our qualification as a REIT.

Historically, we have raised a significant amount of debt capital through our Spirit Master Funding Program and the CMBS market. We have generally used the proceeds from these financings to repay debt and fund real estate acquisitions. As of December 31, 2017, we had issued notes under our Spirit Master Funding Program in nine different classes over six separate issuances with an aggregate outstanding principal balance of $2.25 billion. The Master Trust Notes had a weighted average maturity of 5.2 years as of December 31, 2017. In addition, we had CMBS loans with an aggregate outstanding principal balance of $0.33 billion and an average maturity of 4.6 years as of December 31, 2017. Our obligations under these loans are generally secured by liens on certain of our properties. In the case of our Spirit Master Funding Program, subject to certain conditions, we may substitute real estate collateral within our two securitization trusts from time to time. No assurance can be given that the CMBS market will be available to us in the future, whether to refinance existing debt or to raise additional debt capital. Moreover, we view our ability to substitute collateral under our Spirit Master Funding Program favorably, and no assurance can be given that financing facilities offering similar flexibility will be available to us in the future.

Dispositions of real estate assets could change the holding period assumption in our valuation analyses, which could result in material impairment losses and adversely affect our financial results.

We evaluate real estate assets for impairment based on the projected cash flow of the asset over our anticipated holding period. If we change our intended holding period due to our intention to sell or otherwise dispose of an asset, we must reevaluate whether that asset is impaired under GAAP. Depending on the carrying value of the property at the time we change our intention and the amount that we estimate we would receive on disposal, we may record an impairment loss that would adversely affect our financial results. This loss could be material to our assets in the period that it is recognized.

Loss of our key personnel with long-standing business relationships could materially impair our ability to operate successfully.

Our continued success and our ability to manage anticipated future growth depend, in large part, upon the efforts of key personnel, particularly our President and Chief Executive Officer, Jackson Hsieh, who has extensive market knowledge and relationships and exercises substantial influence over our operational, financing, acquisition and disposition activity.

Many of our other key executive personnel, particularly our executive and senior vice presidents, also have extensive experience and strong reputations in the real estate industry and have been instrumental in setting our strategic direction, operating our business, identifying, recruiting and training key personnel and arranging necessary financing. In particular, the extent and nature of the relationships that these individuals have developed with financial institutions and existing and prospective tenants is critically important to the success of our business. The loss of services of one or more members of our senior management team, or our inability to attract and retain highly qualified personnel, could adversely affect our business, diminish our investment opportunities and weaken our relationships with lenders, business partners, existing and prospective tenants and industry personnel, which could materially and adversely affect us.

We may become subject to litigation, which could materially and adversely affect us.

In the ordinary course of business, we may become subject to litigation, including claims relating to our operations, security offerings and otherwise. Some of these claims may result in significant defense costs and potentially significant judgments against us, some of which are not, or cannot be, insured against. We generally intend to vigorously defend ourselves. However, we cannot be certain of the ultimate outcomes of any claims that may arise in the future. Resolution of these types of matters against us may result in our having to pay significant fines, judgments, or settlements, which, if uninsured, or if the fines, judgments, and settlements exceed insured levels, could adversely impact our earnings and cash flows, thereby materially and adversely affecting us. Certain litigation or the resolution of certain litigation may affect the availability or cost of some of our insurance coverage, which could materially and adversely impact us, expose us to increased risks that would be uninsured, and materially and adversely impact our ability to attract directors and officers.

Costs of compliance with, or liabilities related to, environmental laws may materially and adversely affect us.

The properties we own or have owned in the past may subject us to known and unknown environmental liabilities. Under various federal, state and local laws and regulations relating to the environment, as a current or former owner or operator of real property, we may be liable for costs and damages resulting from the presence or discharge of hazardous or toxic substances, waste or petroleum products at, on, in, under or migrating from such property, including costs to investigate, clean up such contamination and liability for harm to natural resources. We may face liability regardless of:


•	our knowledge of the contamination;


•	the timing of the contamination;


•	the cause of the contamination; or


•	the party responsible for the contamination of the property.

There may be environmental liabilities associated with our properties of which we are unaware. We obtain Phase I environmental site assessments on all properties we finance or acquire. The Phase I environmental site assessments are limited in scope and therefore may not reveal all environmental conditions affecting a property. Therefore, there could be undiscovered environmental liabilities on the properties we own. Some of our properties use, or may have used in the past, underground tanks for the storage of petroleum-based products or waste products that could create a potential for release of hazardous substances or penalties if tanks do not comply with legal standards. If environmental contamination exists on our properties, we could be subject to strict, joint and/or several liability for the contamination by virtue of our ownership interest. Some of our properties may contain ACM. Strict environmental laws govern the presence, maintenance and removal of ACM and such laws may impose fines and penalties for failure to comply with these requirements or expose us to third-party liability (e.g., liability for personal injury associated with exposure to asbestos). Strict environmental laws also apply to other activities that can occur on a property, such as air emissions and water discharges, and such laws may impose fines and penalties for violations.

The presence of hazardous substances on a property may adversely affect our ability to sell, lease or improve the property or to borrow using the property as collateral. In addition, environmental laws may create liens on contaminated properties in favor of the government for damages and costs it incurs to address such contamination. Moreover, if contamination is discovered on our properties, environmental laws may impose restrictions on the manner in which they may be used or businesses may be operated, and these restrictions may require substantial expenditures.

In addition, although our leases generally require our tenants to operate in compliance with all applicable laws and to indemnify us against any environmental liabilities arising from a tenant’s activities on the property, we could be subject to strict liability by virtue of our ownership interest. We cannot be sure that our tenants will, or will be able to, satisfy their indemnification obligations, if any, under our leases. Furthermore, the discovery of environmental liabilities on any of our properties could lead to significant remediation costs or to other liabilities or obligations attributable to the tenant of that property, which may affect such tenant’s ability to make payments to us, including rental payments and, where applicable, indemnification payments.

Our environmental liabilities may include property damage, personal injury, investigation and clean-up costs. These costs could be substantial. Although we may obtain insurance for environmental liability for certain properties that are deemed to warrant coverage, our insurance may be insufficient to address any particular environmental situation and we may be unable to continue to obtain insurance for environmental matters, at a reasonable cost or at all, in the future. If our environmental liability insurance is inadequate, we may become subject to material losses for environmental liabilities. Our ability to receive the benefits of any environmental liability insurance policy will depend on the financial stability of our insurance company and the position it takes with respect to our insurance policies. If we were to become subject to significant environmental liabilities, we could be materially and adversely affected.

Most of the environmental risks discussed above refer to properties that we own or may acquire in the future. However, each of the risks identified also applies to the owners (and potentially, the lessees) of the properties that secure each of the loans we have made and any loans we may acquire or make in the future. Therefore, the existence of environmental conditions could diminish the value of each of the loans and the abilities of the borrowers to repay the loans and could materially and adversely affect us.

Our properties may contain or develop harmful mold, which could lead to liability for adverse health effects and costs of remediation.

When excessive moisture accumulates in buildings or on building materials, mold growth may occur, particularly if the moisture problem remains undiscovered or is not addressed over a period of time. Some molds may produce airborne toxins or irritants. Concern about indoor exposure to mold has been increasing, as exposure to mold may cause a variety of adverse health effects and symptoms, including allergic or other reactions. As a result, should our tenants or their employees or customers be exposed to mold at any of our properties we could be required to undertake a costly remediation program to contain or remove the mold from the affected property. In addition, exposure to mold by our tenants or others could subject us to liability if property damage or health concerns arise. If we were to become subject to significant mold-related liabilities, we could be materially and adversely affected.

Insurance on our properties may not adequately cover all losses, which could materially and adversely affect us.

Our tenants are required to maintain liability and property insurance coverage for the properties they lease from us pursuant to triple-net leases. Pursuant to such leases, our tenants are generally required to name us (and any of our lenders that have a mortgage on the property leased by the tenant) as additional insureds on their liability policies and additional insured and/or loss payee (or mortgagee, in the case of our lenders) on their property policies. All tenants are required to maintain casualty coverage and most carry limits at 100% of replacement cost. Depending on the location of the property, losses of a catastrophic nature, such as those caused by earthquakes and floods, may be covered by insurance policies that are held by our tenant with limitations such as large deductibles or co-payments that a tenant may not be able to meet. In addition, losses of a catastrophic nature, such as those caused by wind/hail, hurricanes, terrorism or acts of war, may be uninsurable or not economically insurable. In the event there is damage to our properties that is not covered by insurance and such properties are subject to recourse indebtedness, we will continue to be liable for the indebtedness, even if these properties are irreparably damaged.

Inflation, changes in building codes and ordinances, environmental considerations, and other factors, including terrorism or acts of war, may make any insurance proceeds we receive insufficient to repair or replace a property if it is damaged or destroyed. In that situation, the insurance proceeds received may not be adequate to restore our economic position with respect to the affected real property. Furthermore, in the event we experience a substantial or comprehensive loss of one of our properties, we may not be able to rebuild such property to its existing specifications without significant capital expenditures which may exceed any amounts received pursuant to insurance policies, as reconstruction or improvement of such a property would likely require significant upgrades to meet zoning and building code requirements. The loss of our capital investment in or anticipated future returns from our properties due to material uninsured losses could materially and adversely affect us.

Compliance with the ADA and fire, safety and other regulations may require us to make unanticipated expenditures that materially and adversely affect us.

Our properties are subject to the ADA. Under the ADA, all public accommodations must meet federal requirements related to access and use by disabled persons. Compliance with the ADA requirements could require removal of access barriers and non-compliance could result in imposition of fines by the U.S. government or an award of damages to private litigants, or both. While our tenants are obligated by law to comply with the ADA and typically obligated under our leases and financing agreements to cover costs associated with compliance, if required changes involve greater expenditures than anticipated or if the changes must be made on a more accelerated basis than anticipated, our tenants' ability to cover the costs could be adversely affected. We may be required to expend our own funds to comply with the provisions of the ADA, which could materially and adversely affect us.

In addition, we are required to operate our properties in compliance with fire and safety regulations, building codes and other land use regulations, as they may be adopted by governmental agencies and bodies and become applicable to our properties. We may be required to make substantial capital expenditures to comply with those requirements and may be required to obtain approvals from various authorities with respect to our properties, including prior to acquiring a property or when undertaking renovations of any of our existing properties. There can be no assurance that existing

laws and regulatory policies will not adversely affect us or the timing or cost of any future acquisitions or renovations, or that additional regulations will not be adopted that increase such delays or result in additional costs. Additionally, failure to comply with any of these requirements could result in the imposition of fines by governmental authorities or awards of damages to private litigants. While we intend to only acquire properties that we believe are currently in substantial compliance with all regulatory requirements, these requirements may change and new requirements may be imposed which would require significant unanticipated expenditures by us and could materially and adversely affect us.

As a result of acquiring C corporations in carry-over basis transactions, we may inherit material tax liabilities and other tax attributes from such acquired corporations, and we may be required to distribute earnings and profits.

From time to time, we have and may continue to acquire C corporations in transactions in which the basis of the corporations’ assets in our hands is determined by reference to the basis of the assets in the hands of the acquired corporations, or carry-over basis transactions.

If we acquire any asset from a corporation that is or has been a C corporation in a carry-over basis transaction, and we subsequently recognize gain on the disposition of the asset during the five-year period beginning on the date on which we acquired the asset, then we will be required to pay tax at the regular corporate tax rate on this gain to the extent of the excess of (1) the fair market value of the asset over (2) our adjusted basis in the asset, in each case determined as of the date on which we acquired the asset. Any taxes we pay as a result of such gain would reduce the amount available for distribution to our stockholders. The imposition of such tax may require us to forgo an otherwise attractive disposition of any assets we acquire from a C corporation in a carry-over basis transaction, and as a result may reduce the liquidity of our portfolio of investments. In addition, in such a carry-over basis transaction, we will succeed to any tax liabilities and earnings and profits of the acquired C corporation. To qualify as a REIT, we must distribute any non-REIT earnings and profits by the close of the taxable year in which such transaction occurs. Any adjustments to the acquired corporation’s income for taxable years ending on or before the date of the transaction, including as a result of an examination of the corporation’s tax returns by the IRS, could affect the calculation of the corporation’s earnings and profits. If the IRS were to determine that we acquired non-REIT earnings and profits from a corporation that we failed to distribute prior to the end of the taxable year in which the carry-over basis transaction occurred, we could avoid disqualification as a REIT by paying a “deficiency dividend.” Under these procedures, we generally would be required to distribute any such non-REIT earnings and profits to our stockholders within 90 days of the determination and pay a statutory interest charge at a specified rate to the IRS. Such a distribution would be in addition to the distribution of REIT taxable income necessary to satisfy the REIT distribution requirement and may require that we borrow funds to make the distribution even if the then-prevailing market conditions are not favorable for borrowings. In addition, payment of the statutory interest charge could materially and adversely affect us.

Changes in accounting standards may materially and adversely affect us.

From time to time the FASB, and the SEC, who create and interpret appropriate accounting standards, may change the financial accounting and reporting standards or their interpretation and application of these standards that will govern the preparation of our financial statements. These changes could materially and adversely affect our reported financial condition and results of operations. In some cases, we could be required to apply a new or revised standard retroactively, resulting in restating prior period financial statements. Similarly, these changes could materially and adversely affect our tenants’ reported financial condition or results of operations and affect their preferences regarding leasing real estate.

The SEC is currently considering whether issuers in the U.S. should be required to prepare financial statements in accordance with IFRS instead of GAAP. IFRS is a comprehensive set of accounting standards promulgated by the IASB, which are rapidly gaining worldwide acceptance. The SEC currently has not finalized the time frame it expects that U.S. issuers would first report under the new standards. If IFRS is adopted, the potential changes associated with the adoption or convergence with IFRS, may materially and adversely affect us.

Additionally, the FASB is considering various changes to GAAP, some of which may be significant, as part of a joint effort with the IASB to converge accounting standards. In particular, FASB issued a new accounting standard that requires companies to capitalize all leases on their balance sheets by recognizing a lessee’s rights and obligations. For public companies, this new standard will be effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. Many companies that account for certain leases on an “off balance sheet” basis would be required to account for such leases “on balance sheet” upon adoption of this rule. This change removes many of the differences in the way companies account for owned property and leased property, and could have a

material effect on various aspects of our tenants’ businesses, including their credit quality and the factors they consider in deciding whether to own or lease properties. Additionally, it could cause companies that lease properties to prefer shorter lease terms in an effort to reduce the leasing liability required to be recorded on the balance sheet. This new standard could also make lease renewal options less attractive, because, under certain circumstances, the rule would require a tenant to assume that a renewal right will be exercised and accrue a liability relating to the longer lease term.

In the future, we may choose to acquire properties or portfolios of properties through tax deferred contribution transactions, which could result in stockholder dilution and limit our ability to sell such assets.

In the future we may acquire properties or portfolios of properties through tax deferred contribution transactions in exchange for partnership interests in the Operating Partnership, which may result in stockholder dilution. This acquisition structure may have the effect of, among other things, reducing the amount of tax depreciation we could deduct over the tax life of the acquired properties, and may require that we agree to protect the contributors’ ability to defer recognition of taxable gain through restrictions on our ability to dispose of the acquired properties and/or the allocation of partnership debt to the contributors to maintain their tax bases. These restrictions could limit our ability to sell an asset at a time, or on terms, that would be favorable absent such restrictions.

RISKS RELATED TO OUR INDEBTEDNESS

We have approximately $3.74 billion principal balance of indebtedness outstanding, which may expose us to the risk of default under our debt obligations, limit our ability to obtain additional financing or affect the market price of our common stock or debt securities.

As of December 31, 2017, the total principal balance outstanding on our indebtedness was approximately $3.74 billion, of which the $112.0 million outstanding under the Revolving Credit Facility incurs interest at a variable rate. We may also incur significant additional debt to finance future investment activities. Payments of principal and interest on borrowings may leave us with insufficient cash resources to meet our cash needs or make the distributions to our common stockholders necessary to maintain our REIT qualification. Our level of debt and the limitations imposed on us by our debt agreements could have significant adverse consequences, including the following:


•	our cash flow may be insufficient to meet our required principal and interest payments;


•	cash interest expense and financial covenants relating to our indebtedness may limit or eliminate our ability to make distributions to our common stockholders;


•	we may be unable to borrow additional funds as needed or on favorable terms, which could, among other things, adversely affect our ability to capitalize upon acquisition opportunities or meet operational needs;


•	we may be unable to refinance our indebtedness at maturity or the refinancing terms may be less favorable than the terms of our original indebtedness;


•	for our variable interest rate debt, increases in interest rates could increase our interest expense;


•	we may be unable to hedge floating rate debt, counterparties may fail to honor their obligations under any hedge agreements we enter into, such agreements may not effectively hedge interest rate fluctuation risk, and, upon the expiration of any hedge agreements we enter into, we would be exposed to then-existing market rates of interest and future interest rate volatility;


•	we may be forced to dispose of properties, possibly on unfavorable terms or in violation of certain covenants to which we may be subject;


•	we may default on our obligations and the lenders or mortgagees may foreclose on our properties or our interests in the entities that own the properties that secure their loans and receive an assignment of rents and leases;


•	we may be restricted from accessing some of our excess cash flow after debt service if certain of our tenants fail to meet certain financial performance metric thresholds;


•	we may violate restrictive covenants in our loan documents, which would entitle the lenders to accelerate our debt obligations; and


•	our default under any loan with cross-default provisions could result in a default on other indebtedness.

Changes in our leverage ratios may also negatively impact the market price of our equity or debt securities. Furthermore, foreclosures could create taxable income without accompanying cash proceeds, which could hinder our ability to meet the REIT distribution requirements imposed by the Code.

Current market conditions could adversely affect our ability to refinance existing indebtedness or obtain additional financing for growth on acceptable terms or at all.

Over the last few years, the credit markets have experienced significant price volatility, displacement and liquidity disruptions, including the bankruptcy, insolvency or restructuring of certain financial institutions. These circumstances have materially impacted liquidity in the financial markets, making financing terms for borrowers less attractive, and in certain cases, have resulted in the unavailability of various types of debt financing. As a result, we may be unable to obtain debt financing on favorable terms or at all or fully refinance maturing indebtedness with new indebtedness. Reductions in our available borrowing capacity or inability to obtain credit when required or when business conditions warrant could materially and adversely affect us.

Furthermore, if prevailing interest rates or other factors at the time of refinancing result in higher interest rates upon refinancing, then the interest expense relating to that refinanced indebtedness would increase. Higher interest rates on newly incurred debt may negatively impact us as well. If interest rates increase, our interest costs and overall costs of capital will increase, which could materially and adversely affect us. Total debt service, including scheduled principal maturities and interest, for 2018 and 2019 is $401.4 million and $712.2 million, respectively. Debt service for 2018 also includes $64.3 million for the acceleration of principal payable following an event of default under 6 separate CMBS loans with stated maturities in 2018.

Some of our financing arrangements involve balloon payment obligations.

Some of our financings require us to make a lump-sum or “balloon” payment at maturity. Our ability to make any balloon payment is uncertain and may depend on our ability to obtain additional financing or our ability to sell our properties. At the time the balloon payment is due, we may or may not be able to refinance the balloon payment on terms as favorable as the original loan or sell our properties at a price sufficient to make the balloon payment, if at all. If the balloon payment is refinanced at a higher rate, it will reduce or eliminate any income from our properties. Our inability to meet a balloon payment obligation, through refinancing or sale proceeds, or refinancing on less attractive terms could materially and adversely affect us. We have balloon maturities, excluding debt extendible at our option, of $189.3 million and $514.5 million in 2018 and 2019, respectively, including $64.3 million on defaulted loans. If we are unable to refinance these maturities or otherwise retire the indebtedness by that time, we could be materially adversely affected, and could be forced to relinquish the related collateral.

The agreements governing our indebtedness contain restrictions and covenants which may limit our ability to enter into or obtain funding for certain transactions, operate our business or make distributions to our preferred and common stockholders.

The agreements governing our indebtedness contain restrictions and covenants that limit or will limit our ability to operate our business. These covenants, as well as any additional covenants to which we may be subject in the future because of additional indebtedness, could cause us to forgo investment opportunities, reduce or eliminate distributions to our preferred and common stockholders or obtain financing that is more expensive than financing we could obtain if we were not subject to the covenants. In addition, the agreements may have cross default provisions, which provide that a default under one of our financing agreements would lead to a default on some or all of our debt financing agreements.

If an event of default occurs under certain of our CMBS loans, if the master tenants at the properties that secure the CMBS loans fail to maintain certain EBITDAR ratios or if an uncured monetary default exists under the master leases, then a portion of or all of the cash which would otherwise be distributed to us may be restricted by the lenders and unavailable to us until the terms are cured or the debt refinanced. If the financial performance of the collateral for our indebtedness under our Spirit Master Funding Program fails to achieve certain financial performance criteria, cash from such collateral may be unavailable to us until the terms are cured or the debt refinanced. Such cash sweep triggering events have occurred previously and may be ongoing from time to time. The occurrence of these events limit the amount of cash available to us for use in our business and could limit or eliminate our ability to make distributions to our common stockholders.

The covenants and other restrictions under our debt agreements affect, among other things, our ability to:


•	incur indebtedness;


•	create liens on assets;


•	sell or substitute assets;


•	modify certain terms of our leases;


•	prepay debt with higher interest rates;


•	manage our cash flows; and


•	make distributions to equity holders.

Additionally, these restrictions may adversely affect our operating and financial flexibility and may limit our ability to respond to changes in our business or competitive environment, all of which may materially and adversely affect us.

RISKS RELATED TO OUR ORGANIZATIONAL STRUCTURE

Our charter and bylaws and Maryland law contain provisions that may delay, defer or prevent a change of control transaction, even if such a change in control may be in the interest of our stockholders.

Our charter contains certain restrictions on ownership and transfer of our stock. Our charter contains various provisions that are intended to preserve our qualification as a REIT and, subject to certain exceptions, authorize our directors to take such actions as are necessary or appropriate to preserve our qualification as a REIT. For example, our charter prohibits the actual, beneficial or constructive ownership by any person of more than 9.8% in value or number of shares, whichever is more restrictive, of the outstanding shares of our common stock or more than 9.8% in value of the aggregate of the outstanding shares of all classes and series of our stock. Our Board of Directors, in its sole and absolute discretion, may exempt a person, prospectively or retroactively, from these ownership limits if certain conditions are satisfied. The restrictions on ownership and transfer of our stock may:


•	discourage a tender offer or other transactions or a change in management or of control that might involve a premium price for our common stock or that our stockholders otherwise believe to be in their best interests; or


•	result in the transfer of shares acquired in excess of the restrictions to a trust for the benefit of a charitable beneficiary and, as a result, the forfeiture by the acquirer of the benefits of owning the additional shares.

We could increase the number of authorized shares of stock, classify and reclassify un-issued stock and issue stock without stockholder approval. Our Board of Directors, without stockholder approval, has the power under our charter to amend our charter to increase the aggregate number of shares of stock or the number of shares of stock of any class or series that we are authorized to issue, to authorize us to issue authorized but un-issued shares of our common stock or preferred stock and to classify or reclassify any un-issued shares of our common stock or preferred stock into one or more classes or series of stock and to set the terms of such newly classified or reclassified shares. As a result, we may issue one or more series or classes of common stock or preferred stock with preferences, dividends, powers and rights, voting or otherwise, that are senior to, or otherwise conflict with, the rights of our common stockholders. Although our Board of Directors has no such intention at the present time, it could establish a class or series of common stock or preferred stock that could, depending on the terms of such series, delay, defer or prevent a transaction or a change of control that might involve a premium price for our common stock or otherwise be in the best interest of our stockholders.

Certain provisions of Maryland law could inhibit changes in control, which may discourage third parties from conducting a tender offer or seeking other change of control transactions that could involve a premium price for our common stock or that our stockholders otherwise believe to be in their best interest. Certain provisions of the MGCL may have the effect of inhibiting a third party from making a proposal to acquire us or of impeding a change of control under circumstances that otherwise could provide our common stockholders with the opportunity to realize a premium over the then-prevailing market price of such shares, including:

•

“business combination” provisions that, subject to certain limitations, prohibit certain business combinations between us and an “interested stockholder” (defined generally as any person who beneficially owns 10% or more of the voting power of our shares or of an affiliate of ours or an affiliate or associate of ours who was the beneficial owner, directly or indirectly, of 10% or more of the voting power of our then outstanding voting stock at any time within a two-year period immediately prior to the date in question) or any affiliate of an interested stockholder for five years after the most recent date on which the stockholder becomes an interested

stockholder, and thereafter impose fair price and/or super-majority and stockholder voting requirements on these combinations; and

•

“control share” provisions that provide that a holder of “control shares” of our Company (defined as shares that, when aggregated with other shares controlled by the stockholder, entitle the stockholder to exercise one of three increasing ranges of voting power in electing directors) acquired in a “control share acquisition” (defined as the direct or indirect acquisition of ownership or control of outstanding “control shares”) has no voting rights with respect to those shares except to the extent approved by our stockholders by the affirmative vote of at least two-thirds of all the votes entitled to be cast on the matter, excluding all interested shares.

As permitted by the MGCL, we have elected, by resolution of our Board of Directors, to opt out of the business combination provisions of the MGCL and, pursuant to a provision in our bylaws, to exempt any acquisition of our stock from the control share provisions of the MGCL. However, our Board of Directors may by resolution elect to repeal the exemption from the business combination provisions of the MGCL and may by amendment to our bylaws opt into the control share provisions of the MGCL at any time in the future, whether before or after an acquisition of control shares.

Certain provisions of the MGCL permit our Board of Directors, without stockholder approval and regardless of what is currently provided in our charter or bylaws, to implement certain corporate governance provisions, some of which (for example, a classified board) are not currently applicable to us. These provisions may have the effect of limiting or precluding a third party from making an unsolicited acquisition proposal for us or of delaying, deferring or preventing a change in control of us under circumstances that otherwise could be in the best interests of our stockholders. Our charter contains a provision whereby we elect, at such time as we become eligible to do so, to be subject to the provisions of Title 3, Subtitle 8 of the MGCL relating to the filling of vacancies on our Board of Directors.

Termination of the employment agreements with certain members of our senior management team could be costly and prevent a change in control of our company.

The employment agreements with certain members of our senior management team provide that if their employment with us terminates under certain circumstances (including in connection with a change in control of our company), we may be required to pay them significant amounts of severance compensation, thereby making it costly to terminate their employment. Furthermore, these provisions could delay or prevent a transaction or a change in control of our Company that might involve a premium paid for shares of our common stock or otherwise be in the best interests of our stockholders.

Our Board of Directors may change our investment and financing policies without stockholder approval and we may become more highly leveraged, which may increase our risk of default under our debt obligations.

Our investment and financing policies are exclusively determined by our Board of Directors. Accordingly, our stockholders do not control these policies. Further, our organizational documents do not limit the amount or percentage of indebtedness, funded or otherwise, that we may incur. Our Board of Directors may alter or eliminate our current policy on borrowing at any time without stockholder approval. If this policy changed, we could become more highly leveraged, which could result in an increase in our debt service. Higher leverage also increases the risk of default on our obligations. In addition, a change in our investment policies, including the manner in which we allocate our resources across our portfolio or the types of assets in which we seek to invest, may increase our exposure to interest rate risk, real estate market fluctuations and liquidity risk. Changes to our policies with regards to the foregoing could materially and adversely affect us.

Our rights and the rights of our stockholders to take action against our directors and officers are limited.

As permitted by Maryland law, our charter limits the liability of our directors and officers to us and our stockholders for money damages, except for liability resulting from:


•	actual receipt of an improper benefit or profit in money, property or services; or


•	active and deliberate dishonesty by the director or officer that was established by a final judgment as being material to the cause of action adjudicated.

As a result, we and our stockholders have rights against our directors and officers that are more limited than might otherwise exist. Accordingly, in the event that actions taken in good faith by any of our directors or officers impede the performance of our company, our stockholders' and our ability to recover damages from such director or officer will be limited. In addition, our charter authorizes us to obligate our company, and our bylaws require us, to indemnify our directors and officers for actions taken by them in those and certain other capacities to the maximum extent permitted by Maryland law.

We are a holding company with no direct operations and will rely on funds received from the Operating Partnership to pay liabilities.

We are a holding company and conduct substantially all of our operations through the Operating Partnership. We do not have, apart from an interest in the Operating Partnership, any independent operations. As a result, we rely on distributions from the Operating Partnership to pay any dividends we might declare on shares of our common stock. We also rely on distributions from the Operating Partnership to meet any of our obligations, including any tax liability on taxable income allocated to us from the Operating Partnership. In addition, because we are a holding company, stockholder claims will be structurally subordinated to all existing and future liabilities and obligations (whether or not for borrowed money) of the Operating Partnership and its subsidiaries. Therefore, in the event of our bankruptcy, liquidation or reorganization, our assets and those of the Operating Partnership and its subsidiaries will be able to satisfy the claims of our stockholders only after all of our and the Operating Partnership’s and its subsidiaries’ liabilities and obligations have been paid in full.

We own directly or indirectly 100% of the interests in the Operating Partnership. However, in connection with our future acquisition of properties or otherwise, we may issue partnership interests of the Operating Partnership to third parties. Such issuances would reduce our ownership in the Operating Partnership. Because our stockholders will not directly own partnership interests of the Operating Partnership, they will not have any voting rights with respect to any such issuances or other partnership level activities of the Operating Partnership.

Conflicts of interest could arise in the future between the interests of our stockholders and the interests of holders of partnership interests in the Operating Partnership, which may impede business decisions that could benefit our stockholders.

Conflicts of interest could arise in the future as a result of the relationships between us and our affiliates, on the one hand, and the Operating Partnership or any future partner thereof, on the other. Our directors and officers have duties to our company under applicable Maryland law in connection with the management of our company. At the same time, one of our wholly-owned subsidiaries, OP Holdings, as the general partner of the Operating Partnership, has fiduciary duties and obligations to the Operating Partnership and its future limited partners under Delaware law and the partnership agreement of the Operating Partnership in connection with the management of the Operating Partnership. The fiduciary duties and obligations of OP Holdings, as general partner of the Operating Partnership, and its future partners may come into conflict with the duties of the directors and officers of our company.

Under the terms of the partnership agreement of the Operating Partnership, if there is a conflict between the interests of our stockholders on one hand and any future limited partners on the other, we will endeavor in good faith to resolve the conflict in a manner not adverse to either our stockholders or any future limited partners; provided, however, that for so long as we own a controlling interest in the Operating Partnership, any conflict that cannot be resolved in a manner not adverse to either our stockholders or any future limited partners shall be resolved in favor of our stockholders.

The partnership agreement also provides that the general partner will not be liable to the Operating Partnership, its partners or any other person bound by the partnership agreement for monetary damages for losses sustained, liabilities incurred or benefits not derived by the Operating Partnership or any future limited partner, except for liability for the general partner’s intentional harm or gross negligence. Moreover, the partnership agreement provides that the Operating Partnership is required to indemnify the general partner and its members, managers, managing members, officers, employees, agents and designees from and against any and all claims that relate to the operations of the Operating Partnership, except (1) if the act or omission of the person was material to the matter giving rise to the action and either was committed in bad faith or was the result of active or deliberate dishonesty, (2) for any transaction for which the indemnified party received an improper personal benefit, in money, property or services or otherwise in violation or breach of any provision of the partnership agreement or (3) in the case of a criminal proceeding, if the indemnified person had reasonable cause to believe that the act or omission was unlawful.

RISKS RELATED TO TAXES AND OUR STATUS AS A REIT

Failure to qualify as a REIT would materially and adversely affect us and the value of our common stock.

We believe that we have been organized and have operated in a manner that has allowed us to qualify as a REIT for federal income tax purposes commencing with our taxable year ended December 31, 2005 and we intend to continue operating in such a manner. We have not requested and do not plan to request a ruling from the IRS that we qualify as a REIT and the statements in this Annual Report on Form 10-K are not binding on the IRS or any court. Therefore, we cannot guarantee that we have qualified as a REIT or that we will remain qualified as such in the future. If we lose

our REIT status, we will face significant tax consequences that would substantially reduce our cash available for distribution to our stockholders for each of the years involved because:


•	we would not be allowed a deduction for distributions to stockholders in computing our taxable income and would be subject to federal income tax at regular corporate rates;


•	we could be subject to the federal alternative minimum tax for tax years prior to 2018 and increased state and local taxes; and


•	unless we are entitled to relief under applicable statutory provisions, we could not elect to be taxed as a REIT for four taxable years following the year during which we were disqualified.

Any such corporate tax liability could be substantial and would reduce our cash available for, among other things, our operations and distributions to stockholders. In addition, if we fail to qualify as a REIT, we will not be required to make distributions to our stockholders. As a result of all these factors, our failure to qualify as a REIT also could impair our ability to expand our business and raise capital, and could materially and adversely affect the trading price of our common stock.

Qualification as a REIT involves the application of highly technical and complex Code provisions for which there are only limited judicial and administrative interpretations. The determination of various factual matters and circumstances not entirely within our control may affect our ability to qualify as a REIT. In order to qualify as a REIT, we must satisfy a number of requirements, including requirements regarding the ownership of our stock, requirements regarding the composition of our assets and a requirement that at least 95% of our gross income in any year must be derived from qualifying sources, such as “rents from real property.” Also, we must make distributions to stockholders aggregating annually at least 90% of our REIT taxable income, determined without regard to the dividends paid deduction and excluding any net capital gains. In addition, legislation, new regulations, administrative interpretations or court decisions may materially and adversely affect our investors, our ability to qualify as a REIT for federal income tax purposes or the desirability of an investment in a REIT relative to other investments.

Even if we qualify as a REIT for federal income tax purposes, we may be subject to some federal, state and local income, property and excise taxes on our income or property and, in certain cases, a 100% penalty tax, in the event we sell property as a dealer. In addition, our TRS will be subject to income tax as regular corporations in the jurisdictions in which they operate.

If the Operating Partnership fails to qualify as a partnership for federal income tax purposes, we would cease to qualify as a REIT and suffer other adverse consequences.

The Operating Partnership is currently treated as a partnership for federal income tax purposes and, therefore, is not subject to federal income tax on its income. Instead, each of its partners, including us, is allocated, and may be required to pay tax with respect to, such partner’s share of its income. We cannot assure you that the IRS will not challenge the status of the Operating Partnership or any other subsidiary partnership or limited liability company in which we own an interest as a disregarded entity or partnership for federal income tax purposes, or that a court would not sustain such a challenge. If the IRS were successful in treating the Operating Partnership or any such other subsidiary partnership or limited liability company as an entity taxable as a corporation for federal income tax purposes, we would fail to meet the gross income tests and certain of the asset tests applicable to REITs and, accordingly, we would likely cease to qualify as a REIT. Also, the failure of the Operating Partnership or any subsidiary partnerships or limited liability company to qualify as a disregarded entity or partnership for applicable income tax purposes could cause it to become subject to federal and state corporate income tax, which would reduce significantly the amount of cash available for debt service and for distribution to its partners or members, including us.

Our ownership of TRSs is subject to certain restrictions, and we will be required to pay a 100% penalty tax on certain income or deductions if our transactions with our TRSs are not conducted on arm’s-length terms.

Our TRSs may acquire securities in additional TRSs in the future. If a TRS owns more than 35% of the total voting power or value of the outstanding securities of another corporation, such other corporation will also be treated as a TRS. Other than some activities relating to lodging and health care facilities, a TRS may generally engage in any business, including the provision of customary or non-customary services to tenants of its parent REIT. A TRS is subject to federal income tax as a regular C corporation. In addition, a 100% excise tax will be imposed on certain transactions between a TRS and its parent REIT that are not conducted on an arm’s length basis.

A REIT’s ownership of securities of a TRS is not subject to the 5% or 10% asset tests applicable to REITs. Not more than 25% of the value of our total assets may be represented by securities (including securities of TRSs), other than

those securities includable in the 75% asset test, and, for taxable years beginning after December 31, 2017, not more than 20% of the value of our total assets may be represented by securities of TRSs. We anticipate that the aggregate value of the stock and securities of any TRS and other nonqualifying assets that we own will be less than 25% (or 20%, as applicable) of the value of our total assets, and we will monitor the value of these investments to ensure compliance with applicable ownership limitations. In addition, we intend to structure our transactions with any TRS that we own to ensure that they are entered into on arm’s length terms to avoid incurring the 100% excise tax described above. There can be no assurance, however, that we will be able to comply with the above limitations or to avoid application of the 100% excise tax discussed above.

We may be forced to borrow funds to maintain our REIT status, and the unavailability of such capital on favorable terms at the desired times, or at all, may cause us to curtail our investment activities and/or to dispose of assets at inopportune times, which could materially and adversely affect us.

To qualify as a REIT, we generally must distribute to our stockholders at least 90% of our REIT taxable income each year, determined without regard to the dividends paid deduction and excluding any net capital gains, and we will be subject to regular corporate income taxes on our undistributed taxable income to the extent that we distribute less than 100% of our REIT taxable income, determined without regard to the dividends paid deduction and including any net capital gains, each year. In addition, we will be subject to a 4% nondeductible excise tax on the amount, if any, by which distributions paid by us in any calendar year are less than the sum of 85% of our ordinary income, 95% of our capital gain net income and 100% of our undistributed income from prior years. In order to maintain our REIT status and avoid the payment of income and excise taxes, we may need to borrow funds to meet the REIT distribution requirements even if the then prevailing market conditions are not favorable for these borrowings. These borrowing needs could result from, among other things, differences in timing between the actual receipt of cash and recognition of income for federal income tax purposes, or the effect of non-deductible capital expenditures, the creation of reserves or required debt or amortization payments. These sources, however, may not be available on favorable terms or at all. Our access to third-party sources of capital depends on a number of factors, including the market’s perception of our growth potential, our current debt levels, the market price of our common stock, and our current and potential future earnings. We cannot assure you that we will have access to such capital on favorable terms at the desired times, or at all, which may cause us to curtail our investment activities and/or to dispose of assets at inopportune times, and could materially and adversely affect us.

The IRS may treat sale-leaseback transactions as loans, which could jeopardize our REIT status or require us to make an unexpected distribution.

The IRS may take the position that specific sale-leaseback transactions that we treat as leases are not true leases for federal income tax purposes but are, instead, financing arrangements or loans. If a sale-leaseback transaction were so re-characterized, we might fail to satisfy the REIT asset tests, the income tests or distribution requirements and consequently lose our REIT status effective with the year of re-characterization unless we elect to make an additional distribution to maintain our REIT status. The primary risk relates to our loss of previously incurred depreciation expenses, which could affect the calculation of our REIT taxable income and could cause us to fail the REIT distribution test that requires a REIT to distribute at least 90% of its REIT taxable income, determined without regard to the dividends paid deduction and excluding any net capital gain. In this circumstance, we may elect to distribute an additional dividend of the increased taxable income so as not to fail the REIT distribution test. This distribution would be paid to all stockholders at the time of declaration rather than the stockholders existing in the taxable year affected by the re-characterization.

Dividends payable by REITs generally do not qualify for the reduced tax rates available for some dividends, which may negatively affect the value of our shares.

Income from “qualified dividends” payable to U.S. stockholders that are individuals, trusts and estates are generally subject to tax at preferential rates. Dividends payable by REITs, however, generally are not eligible for the preferential tax rates applicable to qualified dividend income. Under the 2017 Tax Legislation, however, U.S. stockholders that are individuals, trusts and estates generally may deduct up to 20% of the ordinary dividends (e.g., dividends not designated as capital gain dividends or qualified dividend income) received from a REIT for taxable years beginning after December 31, 2017 and before January 1, 2026. Although these rules do not adversely affect the taxation of REITs or dividends payable by REITs, this deduction reduces the effective tax rate applicable to certain dividends paid by REITs (generally to 29.6% assuming the shareholder is subject to the 37% maximum rate), such tax rate is still higher than the tax rate applicable to corporate dividends that constitute qualified dividend income. Accordingly, to the extent that the preferential rates continue to apply to regular corporate qualified dividends, investors who are individuals, trusts and estates may perceive investments in REITs to be relatively less attractive than investments in the stocks of non-REIT corporations

that pay dividends, which could materially and adversely affect the value of the shares of REITs, including the per share trading price of our common stock.

The tax imposed on REITs engaging in “prohibited transactions” may limit our ability to engage in transactions which would be treated as sales for federal income tax purposes.

A REIT’s net income from prohibited transactions is subject to a 100% penalty tax. In general, prohibited transactions are sales or other dispositions of property, other than foreclosure property, held primarily for sale to customers in the ordinary course of business. Although we do not intend to hold any properties that would be characterized as held for sale to customers in the ordinary course of our business, unless a sale or disposition qualifies under certain statutory safe harbors, such characterization is a factual determination and no guarantee can be given that the IRS would agree with our characterization of our properties or that we will always be able to make use of the available safe harbors.

Complying with REIT requirements may affect our profitability and may force us to liquidate or forgo otherwise attractive investments.

To qualify as a REIT, we must continually satisfy tests concerning, among other things, the nature and diversification of our assets, the sources of our income and the amounts we distribute to our stockholders. We may be required to liquidate or forgo otherwise attractive investments in order to satisfy the asset and income tests or to qualify under certain statutory relief provisions. We also may be required to make distributions to stockholders at disadvantageous times or when we do not have funds readily available for distribution. As a result, having to comply with the distribution requirement could cause us to: (1) sell assets in adverse market conditions; (2) borrow on unfavorable terms; or (3) distribute amounts that would otherwise be invested in future acquisitions, capital expenditures or repayment of debt. Accordingly, satisfying the REIT requirements could materially and adversely affect us. Moreover, if we are compelled to liquidate our investments to meet any of these asset, income or distribution tests, or to repay obligations to our lenders, we may be unable to comply with one or more of the requirements applicable to REITs or may be subject to a 100% tax on any resulting gain if such sales constitute prohibited transactions.

Legislative or other actions affecting REITs could have a negative effect on us.

The rules dealing with federal income taxation are constantly under review by persons involved in the legislative process and by the IRS and the U.S. Department of the Treasury. Changes to the tax laws, with or without retroactive application, could materially and adversely affect our investors or us. We cannot predict how changes in the tax laws might affect our investors or us. New legislation, Treasury Regulations, administrative interpretations or court decisions could significantly and negatively affect our ability to qualify as a REIT or the federal income tax consequences of such qualification, or the federal income tax consequences of an investment in us. Also, the law relating to the tax treatment of other entities, or an investment in other entities, could change, making an investment in such other entities more attractive relative to an investment in a REIT.

The 2017 Tax Legislation has significantly changed the U.S. federal income taxation of U.S. businesses and their owners, including REITs and their stockholders. Changes made by the 2017 Tax Legislation that could affect the Company and its stockholders include:


•	temporarily reducing individual U.S. federal income tax rates on ordinary income; the highest individual U.S. federal income tax rate has been reduced from 39.6% to 37% for taxable years beginning after December 31, 2017 and before January 1, 2026;


•	permanently eliminating the progressive corporate tax rate structure, which previously imposed a maximum corporate tax rate of 35%, and replacing it with a flat corporate tax rate of 21%;


•	permitting a deduction for certain pass-through business income, including dividends received by our stockholders from us that are not designated by us as capital gain dividends or qualified dividend income, which will allow individuals, trusts, and estates to deduct up to 20% of such amounts for taxable years beginning after December 31, 2017 and before January 1, 2026;


•	reducing the highest rate of withholding with respect to our distributions to non-U.S. stockholders that are treated as attributable to gains from the sale or exchange of U.S. real property interests from 35% to 21%;


•	limiting our deduction for net operating losses arising in taxable years beginning after December 31, 2017 to 80% of our REIT taxable income (prior to the application of the dividends paid deduction);


•	generally limiting the deduction for net business interest expense in excess of 30% of a business’s “adjusted taxable income,” except for taxpayers that engage in certain real estate businesses (including

most equity REITs) and elect out of this rule (provided that such electing taxpayers must use an alternative depreciation system with longer depreciation periods); and


•	eliminating the corporate alternative minimum tax.

Many of these changes are effective immediately, without any transition periods or grandfathering for existing transactions. The legislation is unclear in many respects and could be subject to potential amendments and technical corrections, as well as interpretations and implementing regulations by the Treasury and IRS, any of which could lessen or increase the impact of the legislation. In addition, it is unclear how these U.S. federal income tax changes will affect state and local taxation, which often uses federal taxable income as a starting point for computing state and local tax liabilities.

While some of the changes made by the tax legislation may adversely affect the Company in one or more reporting periods and prospectively, other changes may be beneficial on a going forward basis. The Company continues to work with its tax advisers and auditors to determine the full impact that the recent tax legislation as a whole will have on the Company.

Item 1B. Unresolved Staff Comments

None.

Item 2. Properties

PROPERTY PORTFOLIO DIVERSIFICATION



2,392	99.2%	49	419	30
Properties	Occupancy	States	Tenants	Industries

Diversification By Tenant

Tenant concentration represents the tenant's contribution to Contractual Rent of our owned real estate properties as of December 31, 2017:



Tenant ⁽¹⁾	Number of Properties	Total Square Feet (in thousands)	Percent of Contractual Rent

Specialty Retail Shops Holding Corp.	99	6,701	7.7	%
AMC Entertainment, Inc	18	917	2.6
Walgreen Company	39	578	2.2
Cajun Global LLC	182	258	2.2
Academy, LTD.	6	1,805	2.0
Alimentation Couche-Tard, Inc.	82	248	1.9
The Home Depot, Inc.	7	821	1.8
Regal Entertainment Group	15	656	1.5
Carmax, Inc	8	356	1.5
CVS Caremark Corporation	34	383	1.5
Other	1,883	33,748	75.1
Vacant	19	1,734	—
Total	2,392	48,205	100.0	%

⁽¹⁾ Tenants represent legal entities ultimately responsible for obligations under the lease agreements or affiliated entities. Other tenants may operate the same or similar business concepts or brands as those set forth above.

Diversification By Asset Type

Asset type concentration represents the type of asset's contribution to Contractual Rent of our owned real estate properties among different asset types as of December 31, 2017:



Asset Type	Number of Properties	Total Square Feet (in thousands)

Retail	2,206	36,421
Industrial	68	9,265
Office	118	2,519
Total	2,392	48,205

Diversification By Industry

Industry concentration represents the industry's contribution to Contractual Rent of our owned real estate properties as of December 31, 2017:



Industry	Number of Properties	Total Square Feet (in thousands)	Percent of Contractual Rent

General Merchandise	111	7,743	8.9	%
Restaurants - Casual Dining	301	1,797	8.5
Restaurants - Quick Service	578	1,349	8.1
Movie Theaters	62	3,115	7.8
Convenience Stores	318	1,026	7.0
Medical / Other Office	120	1,268	4.9
Grocery	61	2,968	4.8
Drug Stores / Pharmacies	97	1,372	4.8
Health and Fitness	44	1,775	4.1
Specialty Retail	68	2,442	3.9
Home Improvement	38	2,289	3.7
Sporting Goods	18	2,547	3.4
Entertainment	26	1,199	3.1
Education	55	821	2.7
Automotive Services	128	748	2.7
Home Furnishings	26	1,615	2.4
Automotive Dealers	23	664	2.3
Apparel	13	1,995	2.3
Car Washes	41	231	1.9
Other	6	978	1.6
Distribution	11	1,083	1.6
Building Materials	38	1,561	1.4
Manufacturing	16	2,050	1.4
Automotive Parts	61	523	1.2
Dollar Stores	75	770	1.2	%
Wholesale Clubs	5	513	1.1	%
Pet Supplies & Service	6	1,015	1.0	%
Financial Services	4	342	1.0	%
Office Supplies	17	448	0.7	%
Consumer Electronics	6	224	0.5	%
Vacant	19	1,734	—
Total	2,392	48,205	100.0	%

Diversification By Geography

Geographic concentration represents the geographic region's contribution to Contractual Rent of our owned real estate properties as of December 31, 2017:



Location	Number of Properties	Total Square Feet (in thousands)	Percent of Contractual Rent		Location (continued)	Number of Properties	Total Square Feet (in thousands)	Percent of Contractual Rent

Texas	299	5,858	12.0	%	Kansas	35	644	1.3
Georgia	180	2,064	6.1		Massachusetts	3	886	1.2
Florida	155	1,579	5.9		Iowa	31	557	1.1
Illinois	109	2,882	5.8		Oregon	10	444	1.1
Ohio	123	2,209	5.2		New Jersey	14	883	1.1
California	36	1,370	4.2		Idaho	16	679	1.0
Wisconsin	44	2,978	3.8		Mississippi	41	360	1.0
Michigan	136	2,097	3.7		Washington	12	462	0.9
Minnesota	49	2,162	3.5		New Hampshire	16	640	0.8
Arizona	60	940	3.1		Maryland	19	242	0.7
Missouri	91	1,369	2.9		Louisiana	24	208	0.7
Tennessee	100	1,367	2.9		South Dakota	8	390	0.6
Indiana	77	1,175	2.9		Montana	6	406	0.6
South Carolina	44	951	2.7		Connecticut	5	686	0.6
North Carolina	69	1,250	2.4		West Virginia	18	297	0.6
Alabama	105	712	2.2		Utah	7	548	0.5
Pennsylvania	55	1,174	2.0		North Dakota	5	236	0.4
Virginia	60	1,358	2.0		Nebraska	12	363	0.4
Colorado	29	993	2.0		Maine	25	68	0.4
New York	37	919	1.7		Rhode Island	4	117	0.3
New Mexico	37	539	1.7		Wyoming	8	180	0.2
Oklahoma	66	613	1.5		Alaska	5	63	0.1
Kentucky	46	544	1.4		U.S. V.I.	1	38	0.1
Nevada	5	1,099	1.4		Delaware	1	5	—
Arkansas	53	599	1.3		Vermont	1	2	—

Lease Expirations

The following table sets forth a summary schedule of expiration dates for leases in place as of December 31, 2017. As of December 31, 2017, the weighted average remaining non-cancelable initial term of our leases (based on Contractual Rent) was 10.0 years. The information set forth in the table assumes that tenants do not exercise renewal options and or any early termination rights:



Leases Expiring In:	Number of Properties	Contractual Rent Annualized (in thousands) ⁽¹⁾		Total Square Feet (in thousands)	Percent of Contractual Rent

2018	50	$	17,026	1,268	2.8	%
2019	101	18,956		1,636	3.1
2020	72	18,797		1,459	3.1
2021	178	43,827		3,630	7.3
2022	122	34,010		3,022	5.7
2023	122	35,071		3,757	5.8
2024	55	22,293		1,355	3.7
2025	77	33,882		2,039	5.6
2026	186	41,529		3,614	6.9
2027	209	76,196		6,009	12.7
Thereafter	1,201	260,291		18,682	43.3
Vacant	19	—		1,734	—
Total owned properties	2,392	$	601,878	48,205	100.0	%

⁽¹⁾ Contractual Rent for the month ended December 31, 2017 for properties owned at December 31, 2017, multiplied by twelve.

Item 3. Legal Proceedings

From time-to-time, we may be subject to certain claims and lawsuits in the ordinary course of business, the outcome of which cannot be determined at this time. In the opinion of management, any liability we might incur upon the resolution of these claims and lawsuits will not, in the aggregate, have a material adverse effect on our consolidated financial position or results of operations.

Item 4. Mine Safety Disclosure

None.

PART II

Item 5. Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities

MARKET INFORMATION FOR COMMON STOCK, HOLDERS OF RECORD AND DIVIDEND POLICY

Spirit Realty Capital, Inc.

Our common stock is traded on the NYSE under the symbol “SRC.” The following table shows the high and low sales prices per share for our common stock as reported by the NYSE, and dividends declared per share of common stock, for the periods indicated.



	2017				2016
	Price Per Share of Common Stock		Dividends Declared		Price Per Share of Common Stock		Dividends Declared
	High	Low			High	Low
First quarter	$11.27	$9.99	$	0.18000	$11.25	$9.10	$	0.17500
Second quarter	$10.50	$6.71	0.18000		$12.77	$10.87	0.17500
Third quarter	$8.74	$7.32	0.18000		$13.88	$12.78	0.17500
Fourth quarter	$8.67	$7.95	0.18000		$13.10	$10.26	0.18000
Total			$	0.72000			$	0.70500

As of February 20, 2018, there were approximately 2,574 stockholders of record of our common stock. Because many of our shares of common stock are held by brokers and other institutions on behalf of stockholders, we are unable to estimate the total number of stockholders represented by these record holders.

We intend to pay regular quarterly dividends to our stockholders, although all future distributions will be declared and paid at the discretion of the Board of Directors and will depend upon cash generated by operating activities, our financial condition, capital requirements, annual distribution requirements under the REIT provisions of the Code and such other factors as the Board of Directors deems relevant.

Spirit Realty, L.P.

Spirit Realty Capital, Inc. directly or indirectly owns all of Spirit Realty, L.P.'s partnership units. Therefore there is no established trading market for Spirit Realty, L.P.'s partnership units. The following table sets forth the distributions we declared with respect to Spirit Realty, L.P.'s partnership units for the periods indicated:



	Distributions Declared
	2017		2016
First quarter	$	0.18000	$	0.17500
Second quarter	0.18000		0.17500
Third quarter	0.18000		0.17500
Fourth quarter	0.18000		0.18000
Total	$	0.72000	$	0.70500

RECENT SALES OF UNREGISTERED SECURITIES; USE OF PROCEEDS FROM REGISTERED SECURITIES

Spirit Realty Capital, Inc.

None.

Spirit Realty, L.P.

None.

ISSUER PURCHASES OF EQUITY SECURITIES

The following table summarized the repurchases of the Company's equity securities during the fourth quarter of 2017 :



	Total Number of Shares Purchased	Average Price Paid Per Share		Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs	Maximum Approximate Dollar Value of Shares That May Yet Be Purchased Under the Plans or Programs
Period
October 1 - 31, 2017	—	—		N/A	N/A
November 1 - 30, 2017	—	—		N/A	N/A
December 1 - 31, 2017 ⁽¹⁾	7,020,100	$	8.64	7,020,100	$	167,626,893
Total	7,020,100	$	8.64	7,020,100	$	167,626,893

⁽¹⁾In August 2017, the Company's Board of Directors approved a new stock repurchase program, which authorizes the Company to repurchase up to $250.0 million of its common stock over the 18 month period following authorization. All repurchases during the fourth quarter of 2017 were made pursuant to this stock repurchase program. See Note 7 to the consolidated financial statements herein for further discussion. In accordance with the Operating Partnership's Second Amended and Restated Agreement of Limited Partnership, the Operating Partnership redeemed a number of units equal to the Company's shares repurchased.

EQUITY COMPENSATION PLAN INFORMATION

Our equity compensation plan information required by this item will be included in the Proxy Statement to be filed relating to our 2018 Annual Meeting of Stockholders and is incorporated herein by reference.

PERFORMANCE GRAPH

The information below shall not be deemed to be “soliciting material” or to be “filed” with the SEC or subject to Regulation 14A or 14C, other than as provided in Item 201 of Regulation S-K, or to the liabilities of Section 18 of the Exchange Act, except to the extent we specifically request that such information be treated as soliciting material or specifically incorporate it by reference into a filing under the Securities Act or the Exchange Act.

The following graph shows our cumulative total stockholder return for the period beginning with the initial listing of our common stock on the NYSE on September 20, 2012 and ending on December 31, 2017, with stock prices retroactively adjusted for the Merger Exchange Ratio. The graph assumes a $100 investment in each of the indices on September 20, 2012 and the reinvestment of all dividends. Our stock price performance shown in the following graph is not indicative of future stock price performance.



	Period Ended
Index:	9/20/2012		12/31/2012		12/31/2013		12/31/2014		12/31/2015		12/31/2016		12/31/2017
Spirit Realty Capital, Inc.	$	100	$	121	$	136	$	175	$	158	$	181	$	156
S&P 500	$	100	$	98	$	127	$	141	$	140	$	153	$	183
NAREIT US Equity REIT Index	$	100	$	101	$	104	$	135	$	139	$	151	$	159

Item 6. Selected Financial Data

The following tables set forth, on a historical basis, selected financial and operating data for the Company. The following data should be read in conjunction with our financial statements and notes thereto and Item 7. "Management’s Discussion and Analysis of Financial Condition and Results of Operations” included in this Annual Report on Form 10-K.



	Years Ended December 31,
	2017 ⁽¹⁾			2016 ⁽¹⁾			2015 ⁽¹⁾			2014⁽¹⁾			2013 ⁽¹⁾
	(Dollars in thousands, except share and per share data)
Operating Data:
Revenues:
Rentals	$	639,017		$	648,363		$	634,151		$	574,456		$	404,402
Interest income on loans receivable	3,791			5,253			6,948			7,239			5,928
Earned income from direct financing leases	2,078			2,742			3,024			3,343			1,572
Tenant reimbursement income	16,747			14,125			15,952			13,085			5,637
Other income	7,322			15,491			7,260			4,748			1,928
Total revenues	668,955			685,974			667,335			602,871			419,467
Expenses:
General and administrative	62,064			52,615			47,730			42,637			35,146
Restructuring charges	—			6,341			7,056			—			—
Transaction costs	6,361			—			—			—			—
Finance restructuring costs	—			—			—			13,022			717
Merger costs	—			—			—			—			56,644
Property costs (including reimbursable)	36,617			30,839			27,715			23,383			11,760
Real estate acquisition costs	1,356			3,229			2,739			3,631			1,718
Interest	190,127			196,586			222,901			220,070			179,267
Depreciation and amortization	256,019			262,276			260,633			247,966			164,054
Impairments (recoveries)	102,330			88,275			70,695			37,598			(185		)
Total expenses	654,874			640,161			639,469			588,307			449,121
Income (loss) from continuing operations before other (expense) income and income tax expense	14,081			45,813			27,866			14,564			(29,654		)
Other (expense) income:
(Loss) gain on debt extinguishment	(1,645		)	233			(3,162		)	(64,750		)	(2,405		)
Total other (expense) income	(1,645		)	233			(3,162		)	(64,750		)	(2,405		)
Income (loss) from continuing operations before income tax expense	12,436			46,046			24,704			(50,186		)	(32,059		)
Income tax expense	(394		)	(965		)	(601		)	(673		)	(1,113		)
Income (loss) from continuing operations	12,042			45,081			24,103			(50,859		)	(33,172		)
Discontinued operations: ⁽²⁾
Income (loss) from discontinued operations	—			—			98			3,368			(4,530		)
Gain on disposition of assets	—			—			590			325			36,086
Income from discontinued operations	—			—			688			3,693			31,556
Income (loss) before gain on disposition of assets	12,042			45,081			24,791			(47,166		)	(1,616		)
Gain on disposition of assets	65,106			52,365			68,421			10,221			—
Net income (loss)	77,148			97,446			93,212			(36,945		)	(1,616		)
Less: preferred dividends	(2,530		)	—			—			—			—
Net income (loss) attributable to common stockholders	$	74,618		$	97,446		$	93,212		$	(36,945	)	$	(1,616	)



Net income (loss) per share of common stock—basic:
Continuing operations	$	0.16	$	0.21	$	0.21	$	(0.11	)	$	(0.14	)
Discontinued operations	—		—		—		0.01			0.13
Net income (loss) per share attributable to common stockholders—basic	$	0.16	$	0.21	$	0.21	$	(0.10	)	$	(0.01	)
Net income (loss) per share of common stock—diluted:
Continuing operations	$	0.16	$	0.21	$	0.21	$	(0.11	)	$	(0.14	)
Discontinued operations	—		—		—		0.01			0.13
Net income (loss) per share attributable to common stockholders—diluted	$	0.16	$	0.21	$	0.21	$	(0.10	)	$	(0.01	)
Weighted average shares of common stock outstanding:
Basic common shares ⁽³⁾	467,934,945		469,217,776		432,222,953		386,809,746			255,020,565
Diluted common shares ⁽³⁾	467,942,788		469,246,265		432,545,625		386,809,746			255,020,565

Dividends declared per common share issued ⁽⁴⁾	$	0.72000	$	0.70500	$	0.68500	$	0.66875		$	0.65843

⁽¹⁾ As a result of the Merger completed on July 17, 2013, Operating Data includes the results of operations from the acquired properties for a full year in 2017, 2016, 2015 and 2014 and for less than half a year in 2013.
⁽²⁾ Includes gains, losses and results of operations from all property dispositions and from properties classified as held for sale at the end of the period for all periods prior to 2014. During 2015 and 2014, only those properties classified as held for sale as of December 31, 2013 were reported as discontinued operations.
⁽³⁾ Historical weighted average number of shares of common stock outstanding (basic and diluted) have been adjusted for the Merger Exchange Ratio. No potentially dilutive securities were included as their effect would be anti-dilutive on results from continuing operations.
⁽⁴⁾ Dividends declared per common share issued for the year ended December 31, 2013 have been adjusted for the Merger.



	Years Ended December 31,
	2017			2016			2015			2014			2013
	(Dollars in thousands)
Balance Sheet Data (end of period):
Gross investments, including related lease intangibles	$	7,903,025		$	8,247,654		$	8,302,688		$	8,043,497		$	7,235,732
Net investments	6,769,328			7,090,335			7,231,816			7,110,726			6,523,325
Cash and cash equivalents	8,798			10,059			21,790			176,181			66,588
Total assets ⁽¹⁾	7,263,511			7,677,971			7,891,039			7,964,230			7,207,775
Total debt, net ⁽¹⁾	3,639,680			3,664,628			4,092,787			4,323,302			3,758,241
Total liabilities ⁽¹⁾	3,943,902			3,995,863			4,429,165			4,652,568			4,093,034
Total stockholders' equity	3,319,609			3,682,108			3,461,874			3,311,662			3,114,741

Other Data:
FFO ⁽²⁾	$	367,296		$	394,952		$	354,686		$	238,105		$	139,487
AFFO ⁽²⁾	$	398,148		$	412,999		$	378,050		$	322,400		$	208,853
Number of properties in investment portfolio	2,480			2,615			2,629			2,509			2,186
Owned properties occupancy at period end (based on number of properties)	99		%	98		%	99		%	98		%	99		%

⁽¹⁾During 2015, we elected to early adopt ASU 2015-03, Simplifying the Presentation of Debt Issuance Costs, in which capitalized deferred financing costs, previously recorded in deferred costs and other assets on the consolidated balance sheets, are presented as a direct deduction from the carrying amount of the debt liability to which these costs relate, and this presentation is retrospectively applied to prior periods. Capitalized deferred financing costs incurred in connection with the Revolving Credit Facility continue to be presented in deferred costs and other assets, net on the consolidated balance sheets as amounts can be drawn and repaid periodically, which is in accordance with ASU 2015-15, Presentation and Subsequent Measurement of Debt Issuance Costs Associated with Line-of-Credit Arrangements.

⁽²⁾ We calculate FFO in accordance with the standards established by NAREIT. FFO represents net income (loss) attributable to common stockholders (computed in accordance with GAAP), excluding real estate-related depreciation and amortization, impairment charges and net (gains) losses from property dispositions. FFO is a supplemental non-GAAP financial measure. We use FFO as a supplemental performance measure because we believe that FFO is beneficial to investors as a starting point in measuring our operational performance. Specifically, in excluding real estate-related depreciation and amortization, gains and losses from property dispositions and impairment charges, which do not relate to or are not indicative of operating performance, FFO provides a performance measure that, when compared year-over-year, captures trends in occupancy rates, rental rates and operating costs. We also believe that, as a widely recognized measure of the performance of equity REITs, FFO will be used by investors as a basis to compare our operating performance with that of other equity REITs. However, because FFO excludes depreciation and amortization and does not capture the changes in the value of our properties that result from use or market conditions, all of which have real economic effects and could materially impact our results from operations, the utility of FFO as a measure of our performance is limited. In addition, other equity REITs may not calculate FFO as we do, and, accordingly, our FFO may not be comparable to such other equity REITs’ FFO. Therefore, FFO should be considered only as a supplement to net income (loss) attributable to common stockholders as a measure of our performance.

AFFO is a non-GAAP financial measure of operating performance used by many companies in the REIT industry. Accordingly, AFFO should be considered only as a supplement to net income (loss) attributable to common stockholders as a measure of our performance. We adjust FFO to eliminate the impact of certain items that we believe are not indicative of our core operating performance, including restructuring costs, other general and administrative costs associated with relocation of our headquarters, transaction costs associated with our proposed Spin-Off, default interest on non-recourse mortgage indebtedness, debt extinguishment gains (losses), transaction costs incurred in connection with the acquisition of real estate investments subject to existing leases and certain non-cash items. These certain non-cash items include non-cash revenues (comprised of straight-line rents, amortization of above and below market rent on our leases, amortization of lease incentives, amortization of net premium (discount) on loans receivable and amortization of capitalized lease transaction costs), non-cash interest expense (comprised of amortization of deferred financing costs and amortization of net debt discount/premium) and non-cash compensation expense (stock-based compensation expense). In addition, other equity REITs may not calculate AFFO as we do, and, accordingly, our AFFO may not be comparable to such other equity REITs' AFFO. AFFO does not represent cash generated from operating activities determined in accordance with GAAP, is not necessarily indicative of cash available to fund cash needs and should not be considered as an alternative to net income determined in accordance with GAAP as a performance measure. A reconciliation of our FFO and AFFO to net income (loss) attributable to common stockholders (computed in accordance with GAAP) is included in the financial information accompanying this report.



	Years Ended December 31,
	2017			2016			2015			2014			2013
	(Dollars in thousands)
Net income (loss) attributable to common stockholders ⁽¹⁾	$	74,618		$	97,446		$	93,212		$	(36,945	)	$	(1,616	)
Add/(less):
Portfolio depreciation and amortization
Continuing operations	255,454			261,799			260,257			247,587			163,874
Discontinued operations	—			—			—			—			3,545
Portfolio impairments
Continuing operations	102,330			88,072			70,197			37,592			183
Discontinued operations	—			—			34			417			9,587
Realized gain on sales of real estate ⁽²⁾	(65,106		)	(52,365		)	(69,014		)	(10,546		)	(36,086		)
Total adjustments	292,678			297,506			261,474			275,050			141,103

FFO attributable to common stockholders	$	367,296		$	394,952		$	354,686		$	238,105		$	139,487
Add/(less):
Loss (gain) on debt extinguishment
Continuing operations	1,645			(233		)	3,162			64,750			2,405
Discontinued operations	—			—			—			—			(1,028		)
Restructuring charges	—			6,341			7,056			—			—
Other costs in G&A associated with headquarter relocation	—			3,629			—			—			—
Transaction costs	6,361			—			—			—			—
Merger costs ⁽³⁾	—			—			—			—			66,700
Master Trust Exchange Costs	—			—			—			13,022			717
Real estate acquisition costs	1,356			3,229			2,739			3,631			1,718
Non-cash interest expense	23,469			15,380			10,367			5,175			8,840
Straight-line rent, net of related bad debt expense	(19,474		)	(23,496		)	(19,291		)	(12,191		)	(6,162		)
Other amortization and non-cash charges	(3,266		)	(2,837		)	(1,639		)	(4,541		)	(12,593		)
Accrued interest and fees on defaulted loans	4,201			4,740			7,649			3,103			—
Swap termination costs ⁽⁴⁾	—			1,724			—			—			—
Non-cash compensation expense	16,560			9,570			13,321			11,346			8,769
Total adjustments to FFO	30,852			18,047			23,364			84,295			69,366

AFFO attributable to common stockholders⁽⁶⁾	$	398,148		$	412,999		$	378,050		$	322,400		$	208,853

FFO per share of common stock
Diluted ⁽⁵⁾	$	0.78		$	0.84		$	0.82		$	0.61		$	0.54
AFFO per share of common stock
Diluted ⁽⁵⁾	$	0.85		$	0.88		$	0.87		$	0.83		$	0.81
Weighted average shares of common stock outstanding:
Basic	467,934,945			469,217,776			432,222,953			386,809,746			255,020,565
Diluted	467,942,788			469,246,265			432,545,625			387,585,580			255,210,757

⁽¹⁾ Amount is net of distributions paid to preferred stockholders for the year ended December 31, 2017.

⁽²⁾Includes amounts related to discontinued operations.

⁽³⁾Includes $10.1 million of interest expense charges related to the Merger.

⁽⁴⁾Included in general and administrative expenses.

⁽⁵⁾Assumes the issuance of potentially issuable shares unless the result would be anti-dilutive.

⁽⁶⁾ For the year ended December 31, 2016, net income attributable to common stockholders includes compensation for lost rent received from the Haggen Holdings, LLC settlement for 6 rejected stores as follows (in millions):



Contractual rent from date of rejection through either sale or December 31, 2016	$	1.3
Three months of prepaid rent for the three stores subsequently sold	0.5
Total included in AFFO	$	1.8

Adjusted Debt, Adjusted EBITDA and Annualized Adjusted EBITDA



	December 31,
	2017			2016
	(in thousands)
Revolving credit facility	$	112,000		$	86,000
Term loan, net	—			418,471
Senior unsecured notes, net	295,321			295,112
Mortgages and notes payable, net	2,516,478			2,162,403
Convertible notes, net	715,881			702,642
	3,639,680			3,664,628
Add/(less):
Unamortized debt discount, net	61,399			52,894
Unamortized deferred financing costs	39,572			37,111
Cash and cash equivalents	(8,798		)	(10,059		)
Restricted cash balances held for the benefit of lenders	(105,909		)	(26,839		)
Total adjustments	(13,736		)	53,107
Adjusted Debt ⁽¹⁾	$	3,625,944		$	3,717,735

	Three Months Ended December 31,
	2017			2016
	(Dollars in thousands)
Net income attributable to common stockholders	$	35,791		$	988
Add/(less): ⁽²⁾
Interest	47,998			46,744
Depreciation and amortization	63,132			68,049
Income tax (benefit) expense	(25		)	33
Total adjustments	111,105			114,826
EBITDA	$	146,896		$	115,814
Restructuring charges	—			615
Other costs in G&A associated with headquarter relocation	—			187
Transaction costs	3,216			—
Real estate acquisition costs	583			1,137
Impairments on real estate assets	14,221			46,379
Realized gain on sales of real estate	(24,909		)	(13,144		)
Loss on debt extinguishment	3,415			93
Total adjustments to EBITDA	(3,474		)	35,267
Adjusted EBITDA ⁽³⁾	$	143,422		$	151,081
Annualized Adjusted EBITDA ⁽⁴⁾	$	573,688		$	604,324
Adjusted Debt / Annualized Adjusted EBITDA ⁽⁵⁾	6.3			6.2

⁽¹⁾ Adjusted Debt represents interest bearing debt (reported in accordance with GAAP) adjusted to exclude unamortized debt discount/premium and deferred financing costs, as further reduced by cash and cash equivalents and restricted cash balances held for the benefit of lenders. By excluding unamortized debt discount/premium and deferred financing costs, cash and cash equivalents, and restricted cash balances held for the benefit of lenders, the result provides an estimate of the contractual amount of borrowed capital to be repaid, net of cash available to repay it. We believe this calculation constitutes a beneficial supplemental non-GAAP financial disclosure to investors in understanding our financial condition.

⁽²⁾ Adjustments include all amounts charged to continuing and discontinued operations.

⁽³⁾ Adjusted EBITDA represents EBITDA modified to include other adjustments to GAAP net income (loss) attributable to common stockholders for restructuring charges, transaction costs, real estate acquisition costs, impairment losses, gains/losses from the sale of real estate and debt transactions and other items that we do not consider to be indicative of our on-going operating

performance. We focus our business plans to enable us to sustain increasing shareholder value. Accordingly, we believe that excluding these items, which are not key drivers of our investment decisions and may cause short-term fluctuations in net income, provides a useful supplemental measure to investors and analysts in assessing the net earnings contribution of our real estate portfolio. Because these measures do not represent net income (loss) that is computed in accordance with GAAP, they should not be considered alternatives to net income (loss) or as an indicator of financial performance.

⁽⁴⁾ Adjusted EBITDA of the current quarter multiplied by four.

⁽⁵⁾ Adjusted Debt to Annualized Adjusted EBITDA is a supplemental non-GAAP financial measure we use to evaluate the level of borrowed capital being used to increase the potential return of our real estate investments, and a proxy for a measure we believe is used by many lenders and ratings agencies to evaluate our ability to repay and service our debt obligations over time. We believe the ratio is a beneficial disclosure to investors as a supplemental means of evaluating our ability to meet obligations senior to those of our equity holders. Our computation of this ratio may differ from the methodology used by other equity REITs, and therefore, may not be comparable to such other REITs.

Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Overview

Spirit Realty Capital, Inc. is a New York Stock Exchange listed company under the ticker symbol "SRC." We are a self-administered and self-managed REIT with in-house capabilities including acquisition, portfolio management, asset management, credit research, real estate research, legal, finance and accounting and capital markets. We primarily invest in single-tenant, operationally essential real estate assets throughout the U.S., which are generally acquired through strategic sale-leaseback transactions and subsequently leased on long-term, triple-net basis to high quality tenants with business operations within predominantly retail, but also office and industrial property types. Single tenant, operationally essential real estate consists of properties that are generally free-standing, commercial real estate facilities where our tenants conduct activities that are essential to the generation of their sales and profits. In support of our primary business of owning and leasing real estate, we have also strategically originated or acquired long-term, commercial mortgage and other loans to provide a range of financing solutions to our tenants.

As of December 31, 2017, our owned real estate represented investments in 2,392 properties. Our properties are leased to 419 tenants across 49 states and 30 industries. As of December 31, 2017, our owned properties were approximately 99.2% occupied (based on number of economically yielding properties). In addition, our investment in real estate includes commercial mortgage and other loans secured by an additional 88 real estate properties or other related assets.

Our operations are carried out through the Operating Partnership. OP Holdings, one of our wholly-owned subsidiaries, is the sole general partner and owns approximately 1% of the Operating Partnership. We and one of our wholly-owned subsidiaries are the only limited partners, and together own the remaining 99% of the Operating Partnership. Although the Operating Partnership is wholly-owned by us, in the future, we may issue partnership interests in the Operating Partnership to third parties in exchange for property owned by such third parties. In general, any partnership interests in the Operating Partnership issued to third parties would be exchangeable for cash or, at our election, shares of our common stock at specified ratios set when such partnership interests in the Operating Partnership are issued.

We have elected to be taxed as a REIT for federal income tax purposes commencing with our taxable year ended December 31, 2005. We believe that we have been organized and have operated in a manner that has allowed us to qualify as a REIT for federal income tax purposes commencing with such taxable year, and we intend to continue operating in such a manner.

On August 3, 2017, we announced a proposed Spin-Off of almost all of our interests in our properties leased to Shopko, assets that collateralize Master Trust 2014 and other additional assets into an independent, publicly traded REIT Spirit MTA REIT or SMTA. Pursuant to the plan, if the Spin-Off is completed, our stockholders would receive a distribution of common shares of beneficial interest issued by SMTA. The Spin-Off is subject to certain conditions, including declaration by the U.S. Securities and Exchange Commission that SMTA's registration statement on Form 10 is effective, customary third party consents, and final approval and declaration of the distribution by our Board of Directors. Such conditions and other unforeseen developments, including in the debt or equity markets or general market conditions, could delay or prevent the Spin-Off or cause the Spin-Off to occur on terms or conditions that are less favorable and/or different than those described herein. The transaction is expected to be completed in the first half of 2018. We may, at any time and for any reason until the proposed transaction is complete, abandon the Spin-Off or modify or change its terms, including the assets we plan to contribute to SMTA.

2017 Highlights

For the year ended December 31, 2017:


•	Generated net income of $0.16 per share, FFO of $0.78 per share and AFFO of $0.85 per share.


•	Strengthened our balance sheet:


◦	Completed an underwritten public offering of 6.0% Series A Cumulative Redeemable Preferred Stock for aggregate net proceeds of $166.2 million.


◦	Issued $674.4 million aggregate principal amount of net-lease mortgage notes under Master Trust 2014.


◦	Repurchased 35.8 million shares of the Company's outstanding common stock at a weighted average purchase price of $7.88 per share.


◦	Extinguished $238.5 million of secured debt that had a 5.5% weighted average interest rate.


•	Actively managed our portfolio:


◦	Raised real estate portfolio occupancy to 99.2% as of December 31, 2017 from 98.2% as of December 31, 2016.


◦	Closed 25 real estate transactions totaling $323.0 million, including revenue producing capital expenditures, adding 39 properties to our portfolio, earning an initial weighted average cash yield of 7.66% under leases with an average term of 12.0 years.


◦	Sold 192 properties for $551.2 million in gross proceeds, including 105 vacant properties for gross proceeds of $153.7 million.


◦	Reduced Shopko concentration to 7.7% of Contractual Rent at December 31, 2017 from 8.2% at December 31, 2016.

Factors that May Influence Our Operating Results

ACQUISITIONS AND LEASE STRUCTURE

Our principal business is acquiring commercial real estate properties, generally leased to tenants under triple-net leases. Our ability to grow revenue and produce superior risk adjusted returns depends on our ability to acquire additional properties at a yield sufficiently in excess of our cost of capital. We focus on opportunities to acquire attractive commercial real estate by providing capital to small and middle-market companies that we conclude have stable and proven operating histories and attractive credit characteristics. Small and middle-market companies are often willing to enter into leases with structures and terms that we consider appealing and that we believe increase the security of rental payments.

Portfolio Diversification

Our strategy emphasizes a portfolio that (1) derives no more than 10% of its Contractual Rent from any single tenant and no more than 2.0% of its Contractual Rent from any single property, (2) is leased to tenants operating in various industries and (3) is located across the U.S. without significant geographic concentration.

A core component of our business is investing in and managing a portfolio of single-tenant, operationally essential retail real estate throughout the U.S. Accordingly, our performance is substantially dependent on the performance of our retail tenants. The market for traditional retail space has previously been, and could continue to be, adversely affected by weakness in the national, regional and local economies, the adverse financial condition of some traditional retail companies, the ongoing consolidation in the retail industry, the excess amount of retail space in a number of markets and increasing consumer purchases through catalogs or over the internet.

In particular, we have experienced and expect to continue to experience challenges with some of our retailers through increased credit losses. These credit losses resulted in lower revenues from non-performing leases and certain charges for the write-off of unrecoverable receivables. We expect the non-performance for certain of these leases to continue.

As of December 31, 2017, Shopko represents our most significant tenant. Currently we lease 99 properties to Shopko, pursuant to three master leases and two single site leases, under which we receive approximately $3.9 million in Contractual Rent per month. We reduced our Shopko tenant concentration to 7.7% of Contractual Rent at December 31, 2017, compared to 8.2% at December 31, 2016. During the year ended December 31, 2017, we sold 12 Shopko properties for $71.4 million in gross proceeds as we continue our objective to reduce our exposure to Shopko.

As a result of the significant number of properties leased to Shopko, our results of operations and financial condition are significantly impacted by Shopko's performance under its leases. Shopko operates as a multi-department general merchandise retailer and retail health services provider primarily in mid-size and large communities in the Midwest, Pacific Northwest, North Central and Western Mountain states.

Based on our monitoring of Shopko's financial information and other challenges impacting the retail industry relative to recent years, we continue to evaluate Shopko's ongoing ability to meet its obligations to us under its leases. Although Shopko is current on all of its obligations to us under its lease arrangements with us as of December 31, 2017, we can give you no assurance that this will continue to be the case, particularly if Shopko (not just the stores subject to leases with us) experiences a further decline in its business, financial condition and results of operations or loses access to liquidity. If such events were to occur, Shopko may request discounts or deferrals on the rents it pays to us,

seek to terminate its master leases with us or close certain of its stores, or file for bankruptcy, all of which could significantly decrease the amount of revenue we receive from it.

Operationally Essential Real Estate with Long-Term Leases

We seek to own properties that are operationally essential to our tenants, thereby reducing the risk that our tenant would choose not to renew an expiring lease or reject a lease in bankruptcy. We also seek to enter into leases with relatively long initial terms, typically 15 to 20 years, and renewal options with attractive rent escalation provisions. As of December 31, 2017, our leases have a weighted average remaining lease term of approximately 10.0 years (based on Contractual Rent), compared to 10.8 years as of December 31, 2016. Approximately 22.0% of our leases (based on Contractual Rent) as of December 31, 2017 will expire prior to January 1, 2023.

Rent Escalators

Our leases generally contain provisions contractually increasing the rental revenue over the term of the lease at specified dates by (1) a fixed amount or (2) the lesser of (a) 1 to 2 times CPI over a specified period, (b) a fixed percentage or (c) a fixed schedule. The percentage of our single-tenant properties containing rent escalators remained consistent at 89.2% as of both December 31, 2017 and December 31, 2016, respectively (based on Contractual Rent).

Master Lease Structure

Where appropriate, we seek to enter into master leases, whereby we lease multiple properties to a single tenant on an “all or none” basis. The master lease structure prevents a tenant from unilaterally giving up under-performing properties while retaining well-performing properties. We have 131 active master leases with property counts ranging from 2 to 172 and a weighted average non-cancelable remaining lease term (based on Contractual Rent) of 12.7 years as of December 31, 2017 compared to 129 active master leases with property counts ranging from 2 to 182 and a weighted average non-cancelable remaining lease term (based on Contractual Rent) of 13.9 years as of December 31, 2016.

Master lease revenue contributed approximately 44.7% of our Contractual Rent during the year ended December 31, 2017, compared to approximately 46.2% for the same period in 2016. The largest revenue producing master leases at December 31, 2017 and 2016, respectively, consisted of 59 and 72 properties and contributed 6.8% and 7.2% of our Contractual Rent. Our smallest revenue producing master leases, consisting of two properties, contributed less than 0.1% to our Contractual Rent in each of the years ended December 31, 2017 and 2016, respectively. As of December 31, 2017, the majority of our master leases include between 2 and 10 properties.

Triple-Net Leases

Our leases are predominantly triple-net, whereby the tenant pays all property operating expenses, including but not limited to real estate taxes, insurance premiums and repair and maintenance costs. We occasionally enter into leases, or acquire properties with existing leases, pursuant to which we retain responsibility for the costs of structural repair, maintenance and certain other property costs. Although such leases have not historically resulted in significant costs to us, an increase in costs related to these responsibilities could negatively impact our operating results. Similarly, an increase in the vacancy rate of our portfolio would increase our costs, as we would be responsible for expenses that our tenants are currently required to pay. As of December 31, 2017, approximately 82.8% of our properties (based on Contractual Rent) are subject to triple-net leases, compared to approximately 83.7% as of December 31, 2016.

Impact of Inflation

Our leases typically contain provisions designed to mitigate the adverse impact of inflation on our results of operations. Since tenants are typically required to pay all property operating expenses, increases in property-level expenses at our leased properties generally do not adversely affect us. However, increased operating expenses at vacant properties and the limited number of properties that are not subject to full triple-net leases could cause us to incur additional operating expenses, which could increase our exposure to inflation. Additionally, our leases generally provide for rent escalators designed to mitigate the effects of inflation over a lease’s term. However, since some of our leases do not contain rent escalators and many that do limit the amount by which rent may increase, any increase in our rental revenue may not keep up with the rate of inflation.

ASSET MANAGEMENT

The stability of the rental revenue generated by our properties depends principally on our tenants’ ability to pay rent and our ability to:


•	collect rent due,


•	renew expiring leases or re-lease space upon expiration or other termination,


•	lease or dispose of currently vacant properties, and


•	maintain or increase rental rates.

Each of these could be negatively impacted by adverse economic conditions, particularly those that affect the markets in which our properties are located, downturns in our tenants’ industries, increased competition for our tenants at our property locations, or the bankruptcy of one or more of our tenants. We seek to manage these risks by using our developed underwriting and risk management processes to structure and manage our portfolio.

Active Management and Monitoring of Risks Related to Our Investments

We seek to measure tenant financial distress risk and lease renewal risk through various processes. Many of our tenants are required to provide corporate-level and/or unit-level financial information, which includes balance sheet, income statement and cash flow statement data on a quarterly and/or annual basis, and approximately 50.6% of our leases as of December 31, 2017 require the tenant to provide property-level performance information, which includes income statement data on a quarterly and/or annual basis.Our underwriting and risk management processes are designed to structure new investments and manage existing investments to mitigate tenant credit quality risks and preserve the long-term return on our invested capital. Since our inception, our occupancy based on economically yielding properties has never been below 96.1%, despite the economic downturn of 2008 through 2010. The percentage of our properties that were economically yielding increased to approximately 99.2% as of December 31, 2017 from approximately 98.2% as of December 31, 2016.

On September 8, 2015, Haggen Holdings, LLC and a number of its affiliates, including Haggen Operations Holdings, LLC, filed petitions for bankruptcy protection under Chapter 11 of the U.S. Bankruptcy Code. At the time of the filing, Haggen Operations Holdings, LLC leased 20 properties on a triple net basis from a subsidiary of ours under a master lease. For discussion of the related settlement and current status of these properties, see Note 8 to the consolidated financial statements herein.

CAPITAL RECYCLING

We continuously evaluate opportunities for the disposition of properties in our portfolio when we believe such disposition is appropriate in view of our business objectives, considering criteria including, but not limited to, tenant concentration, tenant credit quality, local market conditions and lease rates, associated indebtedness, asset location and tenant operation type (e.g., industry, sector, or concept/brand), as well as potential uses of proceeds and tax considerations. As part of this strategy, we may enter into 1031 Exchanges to defer some or all of the taxable gains on the dispositions, if any, for federal and state income tax purposes. We can provide no assurance that we will dispose of any additional properties or that future acquisitions and/or dispositions, if any, will qualify as 1031 Exchanges. Furthermore, we can provide no assurance that we will deploy the proceeds from future dispositions in a manner that produces comparable or better yields.

CAPITAL FUNDING

Our principal demands for funds are for property acquisitions, payment of principal and interest on our outstanding indebtedness, operating and property maintenance expenses and distributions to our stockholders. Generally, property acquisitions are temporarily funded through our Revolving Credit Facility, followed by permanent financing through asset level financing or issuance of debt or equity securities. Our remaining cash needs are typically met by cash flows from operations, which are primarily driven by the rental income received from our leased properties, interest income earned on loans receivable and interest income on our cash balances.

Debt Capital Structure

As of December 31, 2017, we had an approximately $3.7 billion principal balance outstanding consisting of $2.6 billion of non-recourse mortgage indebtedness, $747.5 million of unsecured Convertible Notes, $300.0 million of Senior Unsecured Notes, and $112.0 million under our unsecured Revolving Credit Facility. We have additional borrowing capacity of $688.0 million under the Revolving Credit Facility and $420.0 million under our Term Loan. The Revolving Credit Facility and Term Loan provide for financial flexibility to help fund future acquisitions and for general corporate

purposes. Our non-recourse mortgage indebtedness is comprised of $332.6 million of fixed-rate CMBS and $2.2 billion in securitized net-lease mortgage notes under our Spirit Master Funding Program. Approximately $2.1 billion of our outstanding principal indebtedness is fully or partially amortizing, providing for an ongoing reduction in principal prior to maturity. Prior to January 1, 2021, contractual amortization payments are scheduled to reduce our outstanding principal amount of indebtedness by $134.9 million and balloon payments of $1.1 billion are due at maturity under a number of different loans. Included in these balloon payments is $64.3 million for the acceleration of principal payable, including $13.2 million of capitalized interest, following an event of default under 6 separate CMBS loans.

Interest Costs

As of December 31, 2017, the weighted average stated interest rate on our fixed rate debt under our CMBS and Master Trust Notes, excluding the amortization of deferred financing costs and debt discounts, was approximately 5.1%. The weighted average stated rate as of December 31, 2017 of our unsecured Convertible Notes and Unsecured Senior Notes were 3.28% and 4.45%, respectively. Our fixed-rate debt structure provides us with a stable and predictable cash requirement related to our debt service. The stated rate of our unsecured variable-rate Term Loan as of December 31, 2017 was 2.44%. We amortize on a non-cash basis the deferred financing costs and debt discounts/premiums associated with our fixed-rate debt to interest expense using the effective interest rate method over the terms of the related notes. For the year ended December 31, 2017, non-cash interest expense recognized on our debt totaled $23.5 million. Any changes to our debt structure, including borrowings under our Revolving Credit Facility, Term Loan or debt financing associated with property acquisitions, could materially influence our operating results depending on the terms of any such indebtedness. A significant amount of our debt provides for scheduled principal payments. As principal is repaid, our interest expense decreases. Changing interest rates will increase or decrease the interest expense we incur on unhedged variable interest rate debt and may impact our ability to refinance maturing debt.

Critical Accounting Policies and Estimates

Our accounting policies are determined in accordance with GAAP. The preparation of our financial statements requires us to make estimates and assumptions that are subjective in nature and, as a result, our actual results could differ materially from our estimates. Estimates and assumptions include, among other things, subjective judgments regarding the fair values and useful lives of our properties for depreciation and lease classification purposes, the collectability of receivables and asset impairment analysis. Set forth below are the more critical accounting policies that require management judgment and estimates in the preparation of our consolidated financial statements. See Notes 2 and 9 to the consolidated financial statements for further details.

REAL ESTATE INVESTMENTS

Purchase Accounting and Acquisition of Real Estate; Lease Intangibles

We use a number of sources to estimate fair value of real estate acquisitions, including building age, building location, building condition, rent comparables from similar properties, and terms of in-place leases, if any. Lease intangibles, if any, acquired in conjunction with the purchase of real estate represent the value of in-place leases and above or below-market leases. In-place lease intangibles are valued based on our estimates of costs related to tenant acquisition and the carrying costs that would be incurred during the time it would take to locate a tenant if the property were vacant, considering current market conditions and costs to execute similar leases at the time of the acquisition. We then allocate the purchase price (including acquisition and closing costs) to land, building, improvements and equipment based on their relative fair values. For properties acquired with in-place leases, we allocate the purchase price of real estate to the tangible and intangible assets and liabilities acquired based on their estimated fair values. Above and below-market lease intangibles are recorded based on the present value of the difference between the contractual amounts to be paid pursuant to the leases at the time of acquisition of the real estate and our estimate of current market lease rates for the property, measured over a period equal to the remaining initial term of the lease.

Impairment

We review our real estate investments and related lease intangibles quarterly for indicators of impairment, which include the asset being held for sale, tenant bankruptcy, leases expiring in less than 12 months and property vacancy. For assets with indicators of impairment, we then evaluate if its carrying value exceeds its estimated undiscounted cash flows, in which case the asset is considered impaired. Estimating future cash flows and fair values are highly subjective and such estimates could differ materially from actual results. Key assumptions used in estimating future cash flows and fair values include, but are not limited to, revenue growth rates, interest rates, discount rates, capitalization rates, lease renewal probabilities, tenant vacancy rates and other factors.

Impairment is then calculated as the amount by which the carrying value exceeds the estimated fair value. The fair values are estimated by using the following information, depending on availability, in order of preference: signed purchase and sale agreements or letters of intent; recently quoted bid or ask prices, or market prices for comparable properties; estimates of cash flow, which consider, among other things, contractual and forecasted rental revenues, leasing assumptions, and expenses based upon market conditions; and expectations for the use of the real estate.

Allowance for Doubtful Accounts

We review our rent receivables for collectability on a regular basis, taking into consideration factors such as the tenant’s payment history, the financial condition of the tenant, business conditions in the industry in which the tenant operates and economic conditions in the area in which the property is located. If the collectability of a receivable with respect to any tenant is in doubt, a provision for uncollectible amounts will be established or a write-off of the specific receivable will be made. Uncollected accounts receivable are written off against the allowance when all possible means of collection have been exhausted. For deferred rental revenues related to the straight-line method of reporting rental revenue, we establish a provision for losses based on our estimate of uncollectible receivables and our assessment of the risks inherent in our portfolio, giving consideration to historical experience and industry default rates for long-term receivables.

INCOME TAXES

REIT Status

We elected to be taxed as a REIT for federal income tax purposes commencing with our taxable year ended December 31, 2005. We believe that we have been organized and have operated in a manner that has allowed us to qualify as a REIT commencing with such taxable year, and we intend to continue operating in such a manner. To maintain our REIT status, we are required to annually distribute to our stockholders at least 90% of our REIT taxable income, determined without regard to the dividends paid deduction and excluding any net capital gain, and meet the various other requirements imposed by the Code relating to such matters as operating results, asset holdings, distribution levels and diversity of stock ownership. Provided that we qualify for taxation as a REIT, we are generally not subject to corporate level federal income tax on the earnings distributed to our stockholders that we derive from our REIT qualifying activities. We are still subject to state and local income and franchise taxes and to federal income and excise tax on our undistributed income. If we fail to qualify as a REIT in any taxable year and are unable to avail ourselves of certain savings provisions set forth in the Code, all of our taxable income would be subject to federal income tax at regular corporate rates, including any applicable alternative minimum tax. Unless entitled to relief under specific statutory provisions, we would be ineligible to elect to be treated as a REIT for the four taxable years following the year for which we lose our qualification. It is not possible to state whether in all circumstances we would be entitled to this statutory relief.

TRS

We have elected, together with certain of our subsidiaries, to treat such subsidiaries as our TRS for federal income tax purposes. A taxable REIT subsidiary generally may provide both customary and non-customary services to tenants of its parent REIT and engage in other activities that the parent REIT may not engage in directly without adversely affecting its qualification as a REIT. Currently, our TRS do not provide any services to our tenants or conduct other material activities. However, one or more TRS of ours may in the future provide services to certain of our tenants. We may form additional taxable REIT subsidiaries in the future and we may contribute some or all of our interests in certain wholly-owned subsidiaries or their assets to a TRS of ours. Any income earned by our TRS will not be included in our taxable income for purposes of the 75% or 95% gross income tests, except to the extent such income is distributed to us as a dividend, in which case such dividend income will qualify under the 95%, but not the 75%, gross income test. Because a taxable REIT subsidiary is subject to federal income tax and state and local income tax (where applicable), as a regular C corporation, the income earned by our TRS generally will be subject to an additional level of tax as compared to the income earned by our other subsidiaries. Historically, we have not actively pursued or engaged in material activities that would require the use of our TRS.

SHARE-BASED COMPENSATION

Awards granted under our Amended Incentive Award Plan may require service-based vesting over a period of years subsequent to the grant date and resulting equity-based compensation expense, measured at the fair value of the award on the date of grant, will be recognized as an expense in our consolidated financial statements over the vesting period. Grant date fair value is estimated using the Monte Carlo simulation model, which incorporates stock price correlation, projected dividend yields and other variables over the time horizons matching the performance periods.

Results of Operations

Comparison of the Years Ended December 31, 2017 and 2016

The following discussion includes the results of our continuing operations as summarized in the table below:



	Years Ended December 31,
(In Thousands)	2017			2016			Change			% Change
Revenues:
Rentals	$	639,017		$	648,363		$	(9,346	)	(1.4	)%
Interest income on loans receivable	3,791			5,253			(1,462		)	(27.8	)%
Earned income from direct financing leases	2,078			2,742			(664		)	(24.2	)%
Tenant reimbursement income	16,747			14,125			2,622			18.6	%
Other income	7,322			15,491			(8,169		)	(52.7	)%
Total revenues	668,955			685,974			(17,019		)	(2.5	)%
Expenses:
General and administrative	62,064			52,615			9,449			18.0	%
Restructuring charges	—			6,341			(6,341		)	(100.0	)%
Transaction costs	6,361			—			6,361			100.0	%
Property costs (including reimbursable)	36,617			30,839			5,778			18.7	%
Real estate acquisition costs	1,356			3,229			(1,873		)	(58.0	)%
Interest	190,127			196,586			(6,459		)	(3.3	)%
Depreciation and amortization	256,019			262,276			(6,257		)	(2.4	)%
Impairment	102,330			88,275			14,055			15.9	%
Total expenses	654,874			640,161			14,713			2.3	%
Income from continuing operations before other (expense) income and income tax expense	14,081			45,813			(31,732		)	(69.3	)%
Other (expense) income:
(Loss) gain on debt extinguishment	(1,645		)	233			(1,878		)	NM
Total other (expense) income	(1,645		)	233			(1,878		)	NM
Income from continuing operations before income tax expense	12,436			46,046			(33,610		)	(73.0	)%
Income tax expense	(394		)	(965		)	571			59.2	%
Income from continuing operations	$	12,042		$	45,081		$	(33,039	)	73.3	%

Gain on disposition of assets	$	65,106		$	52,365		$	12,741		24.3	%

NM - Percentages over 100% are not displayed.

REVENUES

Rentals

For the year ended December 31, 2017, approximately 95.5% of our total revenues were generated from long-term leases of our owned properties. Our contractual rental revenues between periods decreased by 0.9% as we were a moderate disposer of income producing real estate during the year ended December 31, 2017. We acquired 39 properties with a real estate investment value of $323.0 million during the year ended December 31, 2017. This increase was offset by the sale of 192 properties during the same period for gross sales of $551.2 million, of which 87 were income producing properties for gross sales of $397.5 million. Additionally, we had tenant credit losses in the first quarter of 2017, where the majority of the increase in our nonperforming properties were in the convenience store and movie theater industries.

During both the years ended December 31, 2017 and 2016, non-cash rentals were $30.6 million, representing approximately 4.8% and 4.7%, respectively, of total rental revenue from continuing operations.

Interest income on loans receivable

While financed properties increased from 74 at December 31, 2016 to 88 at December 31, 2017, resulting in an increase of 20.1% in the related mortgage loans receivable balances for the comparative period, interest income on loans receivable decreased as a result of a timing of the change in financed properties. We held 144 financed properties at the beginning of 2016, of which 66 were paid off in mid-2016. Additionally, all 16 properties financed in 2017 were originated in the last four months of 2017.

Tenant reimbursement income

We have a number of leases that require our tenants to reimburse us for certain property costs we incur. Tenant reimbursement income is driven by the tenant reimbursable property costs described below.

Other income

The year-over-year decrease in other income is primarily due to $5.5 million in fee income associated with the prepayment of certain mortgage loans for the year ended December 31, 2016, and no comparable transaction for the year ended December 31, 2017. Additionally, lease termination fees collected for the year ended December 31, 2017 were $5.0 million, compared to $7.3 million for the year ended December 31, 2016.

EXPENSES

General and administrative

The year-over-year increase in general and administrative expenses is primarily due to $11.1 million in severance related costs, comprised of $4.2 million of cash compensation and $6.9 million of non-cash compensation, recorded in the year ended December 31, 2017 following the departure of our chief executive officer and an increase of $4.3 million in bad debt expense recorded year-over-year. The change in bad debt expense increased primarily as a result of certain entertainment, sporting goods and restaurant - casual dining properties for which the straight-line rent has been determined to be uncollectible for the year ended December 31, 2017, offset by a decrease in bad debt expenses related to convenience store properties of $1.1 million year-over-year. Finally, the period-over-period increase in general and administrative expenses was partially offset by the $1.7 million loss recognized in the comparable prior period related to termination fees on an interest rate swap.

Property costs

The increase in property costs is primarily due to an increase in non-reimbursable property taxes on operating properties of $2.4 million and an increase in reimbursable property taxes of $3.1 million. The increase in non-reimbursable property taxes on operating properties resulted from an increase in tenant credit issues year-over-year. Tenant reimbursable property costs for the year ended December 31, 2017 were $21.4 million, an increase from $18.0 million in 2016.

Transaction costs

On August 3, 2017, we announced a proposed Spin-Off of almost all of our interests in our properties leased to Shopko, assets that collateralize Master Trust 2014 and other additional assets into an independent, publicly traded REIT. Transaction costs associated with the Spin-Off for the year ended December 31, 2017 totaled $6.4 million.

Interest

The decrease in interest expense is primarily due to the extinguishment of $238.5 million of mortgage debt with a weighted average interest rate of 5.5% during the year ended December 31, 2017. This was partially offset by an increase in interest due to increased average borrowings year-over-year under our Revolving Credit Facility and Term Loan, as well as interest on our Senior Unsecured Notes, which were issued in August 2016.

The following table summarizes our interest expense on related borrowings:



	Years Ended December 31,
(In Thousands)	2017		2016
Interest expense – Revolving Credit Facilities⁽¹⁾	$	7,957	$	3,314
Interest expense – Term Loan	9,793		5,218
Interest expense – mortgages and notes payable	111,049		143,233
Interest expense – Convertible Notes	24,509		24,509
Interest expense – Unsecured Senior Notes	13,351		4,932
Non-cash interest expense:
Amortization of deferred financing costs	9,896		9,070
Amortization of net losses related to interest rate swaps	—		93
Amortization of debt discount/(premium), net	13,572		6,217
Total interest expense	$	190,127	$	196,586

⁽¹⁾ Includes non-utilization fees of approximately $2.1 million and $2.0 million for the years ended December 31, 2017 and 2016, respectively.

Depreciation and amortization

Depreciation and amortization expense relates primarily to depreciation on the commercial buildings and improvements we own and to amortization of the related lease intangibles. We were a net disposer during the year ended December 31, 2017 (based on depreciable real estate assets), which was the primary driver in the decrease year-over-year. During the year ended December 31, 2017, we acquired 39 properties with a depreciable basis of $323.0 million, while we sold 192 properties with a real estate investment value of $536.0 million. Our depreciable real estate balance was further reduced due to impairment charges recorded in 2017 on properties that remain in our portfolio. Finally, properties held for sale are no longer depreciated and there were more properties being held for sale this year than last year. The following table summarizes our depreciation and amortization expense:



	Years Ended December 31,
(In Thousands)	2017		2016
Depreciation of real estate assets	$	212,112	$	215,443
Other depreciation	563		475
Amortization of lease intangibles	43,344		46,358
Total depreciation and amortization	$	256,019	$	262,276

Impairment

Impairment charges for the year ended December 31, 2017 were $102.3 million. These charges included $24.8 million on properties held for sale, including $15.0 million on vacant held for sale properties and $6.4 million on four education properties held for sale. $77.2 million of impairment was recorded on properties held and used, including $55.9 million on vacant properties held and used, $10.0 million on eight underperforming properties within the drug store/pharmacy and consumer electronics industries, and $4.2 million on an underperforming property within the general merchandise industry. $0.3 million of impairment charges related to unrecoverable amounts from mortgage loans receivable.

During the year ended December 31, 2016, we recorded impairment losses of $88.3 million. These charges included $23.1 million on 28 properties that were held for sale, including $10.6 million on vacant held for sale properties, and $28.2 million on vacant properties that were not classified as held for sale. The impairment losses also include $26.3 million on 9 underperforming properties within the restaurant-casual dining, movie theater, general merchandise, drug store/pharmacy and distribution industries. In addition, during the year ended December 31, 2016, lease intangible write-offs were primarily due to the $6.6 million write-off of below market rent intangible liabilities for one tenant in the restaurant-casual dining industry.

(Loss) gain on debt extinguishment

During the year ended December 31, 2017, we extinguished $238.5 million of mortgage debt and recognized a loss on debt extinguishment of $1.6 million. The loss was primarily attributable to the $1.6 million pre-payment premium

paid in conjunction with our voluntary pre-payment of the full outstanding balance of Master Trust 2014 Series 2014-1 Class A1 note of $43.1 million in November 2017. During the same period in 2016, we extinguished $883.0 million of mortgage debt and recognized a gain on debt extinguishment of $0.2 million. The gain was primarily attributable to the extinguishment of four defaulted mortgage loans upon sale of the properties collateralizing these loans to third parties, offset by losses from the prepayment and defeasance fees on 408 properties.

Gain on disposition of assets

During the year ended December 31, 2017, we disposed of 192 properties and recorded gains totaling $65.1 million. Included in these amounts are a $16.2 million gain on the sales of 12 Shopko properties, a $9.5 million gain on the sales of 29 restaurant - casual dining and quick service properties, a $8.9 million gain on the sales of six grocery properties, a $7.9 million gain on the sale of a distribution property, a $7.8 million gain on the sales of 11 drug store/pharmacy properties, and a $7.6 million gain on the sales of five building materials properties. These gains were partially offset by a $6.9 million loss on the sales of 105 vacant properties during the year ended December 31, 2017.

During 2016, we disposed of 213 properties and recorded gains totaling $52.4 million. Included in these amounts are a $12.7 million gain for the sales of 14 Shopko properties, a $10.3 million gain for the sale of one grocery property, a $9.8 million gain on the sale of 30 properties within the restaurant-quick service industry and a $8.8 million gain on the sale of 19 properties with the restaurant-casual dining industry.

Results of Operations

Comparison of the Years Ended December 31, 2016 and 2015

The following discussion includes the results of our continuing operations as summarized in the table below:



	Years Ended December 31,
(In Thousands)	2016			2015			Change			% Change
Revenues:
Rentals	$	648,363		$	634,151		$	14,212		2.2	%
Interest income on loans receivable	5,253			6,948			(1,695		)	(24.4	)%
Earned income from direct financing leases	2,742			3,024			(282		)	(9.3	)%
Tenant reimbursement income	14,125			15,952			(1,827		)	(11.5	)%
Other income	15,491			7,260			8,231			NM
Total revenues	685,974			667,335			18,639			2.8	%
Expenses:
General and administrative	52,615			47,730			4,885			10.2	%
Restructuring charges	6,341			7,056			(715		)	(10.1	)%
Property costs (including reimbursable)	30,839			27,715			3,124			11.3	%
Real estate acquisition costs	3,229			2,739			490			17.9	%
Interest	196,586			222,901			(26,315		)	(11.8	)%
Depreciation and amortization	262,276			260,633			1,643			0.6	%
Impairment	88,275			70,695			17,580			24.9	%
Total expenses	640,161			639,469			692			0.1	%
Income from continuing operations before other income (expense) and income tax expense	45,813			27,866			17,947			64.4	%
Other income (expense):
Gain (loss) on debt extinguishment	233			(3,162		)	3,395			NM
Total other income (expense)	233			(3,162		)	3,395			NM
Income from continuing operations before income tax expense	46,046			24,704			21,342			NM
Income tax expense	(965		)	(601		)	(364		)	(60.6	)%
Income from continuing operations	$	45,081		$	24,103		$	20,978		(87.0	)%

Gain on disposition of assets	$	52,365		$	68,421		$	(16,056	)	23.5	%

NM - Percentages over 100% are not displayed.

REVENUES

For the year ended December 31, 2016, approximately 94.9% of our total revenues were generated from long-term leases of our owned properties. The year-over-year increase of 2.8% in total revenue was due primarily to an increase in base rental revenue resulting from real estate acquisitions subsequent to December 31, 2015, as well as recognition of other non-tenant income income and lease termination fees, both of which are recorded in other income.

Rentals

The year-over-year increase in rental revenue was primarily attributable to the acquisition of 269 properties with a gross investment in real estate of $704.9 million during the year ended December 31, 2016. This increase was partially offset by the sale of 213 properties during the same period having a real estate investment value of $598.7 million. During the year ended December 31, 2016 and 2015, non-cash rentals were $30.6 million and $23.4 million, respectively, representing approximately 4.7% and 3.7% of total rental revenue from continuing operations, respectively. Contractual rent escalations subsequent to December 31, 2015 also contributed to the increase.

As of December 31, 2016, 98.2% of our owned properties were occupied (based on number of properties). The majority of our nonperforming properties were in the convenience store and restaurants-casual dining industries. As of December 31, 2016 and 2015, respectively, 46 and 36 of our properties were vacant and not generating rent, representing approximately 1.8% and 1.4% of our owned properties. Of the 46 vacant properties, 10 were held for sale as of December 31, 2016.

Tenant reimbursement income

Other income

The year-over-year increase in other income is primarily due to $5.5 million in fee income associated with the prepayment of certain mortgage loans receivable and $7.2 million in lease termination fees received from Haggen and three other properties for the year ended December 31, 2016. Comparatively, for the year ended December 31, 2015, there was only $5.8 million in lease termination fees related to three tenants.

EXPENSES

General and administrative

The year-over-year increase in general and administrative expenses is primarily due to a $4.0 million increase in professional fees and office expenses, $2.0 million of bad debt expense recorded in relation to 34 convenience store properties for which the rent has been determined to be uncollectible and a $1.7 million charge for the termination of our interest rate swaps. Higher professional fees and office expenses include legal, consulting and temporary services attributable to our relocation to Dallas, Texas. These increases were partially offset by a decrease in compensation and related benefits of $3.9 million related to the forfeiture of previously recognized non-cash compensation following the departure of an executive officer in the current period.

Restructuring charges

During the quarter ended December 31, 2015, we made the strategic decision to relocate the Company's headquarters from Scottsdale, Arizona to Dallas, Texas. As a result, during the year ended December 31, 2015, the Company incurred $7.1 million of restructuring charges. Comprising the majority of this amount were estimated employee separation costs, which were based on the anticipated separation date of June 30, 2016 and recognized on the date the employee elected to separate in December 2015. Employee separation costs primarily consist of severance payments, retention bonuses and pro-rated 2016 annual bonuses. Costs associated with employees electing to relocate to Dallas were recognized as the liability was incurred. These costs include a transition bonus and reimbursements for certain relocation costs, including home sale costs, lease breakage penalties, moving costs and a miscellaneous allowance. Other restructuring charges, including placement fees and third-party consulting fees, were also recognized when incurred. As such, during the year ended December 31, 2016, we incurred $6.3 million in restructuring charges related to our relocation. Of this amount, $4.9 million related to professional fees, consulting services, employee severance costs, lease termination expense of our prior headquarters, while the balance was for employee relocation costs and other restructuring charges.

Property costs

For the year ended December 31, 2016, property costs were $30.8 million (including $14.1 million of tenant reimbursables) compared to $27.7 million (including $16.0 million of tenant reimbursables) for the same period in 2015. The increase was driven primarily by an increase in non-reimbursable property taxes on non-operating properties of $3.5 million, as well as increased costs to the Company due to the increased number of vacant properties.

Interest

Year-over-year decrease in interest expense is primarily due to the extinguishment of $883.0 million of mortgage debt with a weighted average interest rate of 6.01% during the year ended December 31, 2016. This decrease was partially offset by an increase in interest from our Term Loan, which was entered into during November 2015, and the issuance of our Senior Unsecured Notes in August 2016.

The following table summarizes our interest expense on related borrowings from continuing operations:



	Years Ended December 31,
(In Thousands)	2016		2015
Interest expense – Revolving Credit Facilities⁽¹⁾	$	3,314	$	2,698
Interest expense – Term Loan	5,218		888
Interest expense – mortgages and notes payable	143,233		184,439
Interest expense – Convertible Notes	24,509		24,509
Interest expense – Unsecured Senior Notes	4,932		—
Non-cash interest expense:
Amortization of deferred financing costs	9,070		7,937
Amortization of net losses related to interest rate swaps	93		108
Amortization of debt discount/(premium), net	6,217		2,322
Total interest expense	$	196,586	$	222,901

⁽¹⁾ Includes non-utilization fees of approximately $2.0 million and $1.6 million for the years ended December 31, 2016 and 2015, respectively.

Depreciation and amortization

Depreciation and amortization expense relates primarily to depreciation on the commercial buildings and improvements we own and to amortization of the related lease intangibles. The year-over-year increase is primarily due to the acquisition of 269 properties, representing a gross investment in real estate of $704.9 million, during the year ended December 31, 2016. The increase was partially offset by dispositions of 213 properties during 2016 with a real estate investment value of $598.7 million. Our net acquisitions during the year were partially offset by a reduction in our real estate investment value due to impairment charges recorded in 2016 on properties that remain in our portfolio and a higher real estate value of properties held for sale compared to 2015. Properties held for sale are no longer depreciated.

The following table summarizes our depreciation and amortization expense from continuing operations:



	Years Ended December 31,
(In Thousands)	2016		2015
Depreciation of real estate assets	$	215,443	$	210,395
Other depreciation	475		375
Amortization of lease intangibles	46,358		49,863
Total depreciation and amortization	$	262,276	$	260,633

Impairments

During the year ended December 31, 2016, we recorded impairment losses of $88.3 million. These charges included $23.1 million of impairment on 28 properties that were held for sale, including $10.6 million of impairment on vacant held for sale properties, and $28.2 million on vacant properties that were not classified as held for sale. The impairment losses also include $26.3 million on 9 underperforming properties within the restaurant-casual dining, movie theater, general merchandise, drug store/pharmacy and distribution industries. In addition, during the year ended December 31, 2016, lease intangible write-offs were primarily due to the $6.6 million write-off of below market rent intangible liabilities for one tenant in the restaurant-casual dining industry. During the year ended December 31, 2015, we incurred impairment losses of $55.4 million from 22 vacant or underperforming properties within the education, restaurant-casual dining and sporting goods industries. In addition, 29 properties held for sale during the period incurred impairment losses of $15.0 million. The balance of the impairment loss included an allowance for loan loss on an unsecured note.

The following summarizes our impairment loss from continuing operations:



	Years Ended December 31,
(In Thousands)	2016		2015
Real estate and intangible asset impairment	$	80,390	$	68,531
Write-off of lease intangibles due to lease terminations, net	7,683		1,666
Loans receivable impairment	176		324
Total impairments from real estate investment net assets	88,249		70,521
Other impairment	26		174
Total impairment loss	$	88,275	$	70,695

Gain (loss) on debt extinguishment

During the year ended December 31, 2016, we extinguished $883.0 million of mortgage debt and recognized a gain on debt extinguishment of $0.2 million. The gain was primarily attributable to the extinguishment of four defaulted mortgage loans upon sale of the properties collateralizing these loans to third parties, offset by losses from the prepayment and defeasance fees on 408 properties. During the same period in 2015, we retired $536.6 million in high interest rate CMBS debt with a weighted average interest rate of 5.73%.

Gain on disposition of assets

During the year ended December 31, 2016, we disposed of 213 properties and recorded gains totaling $52.4 million from continuing operations. Included in these amounts are the sales of 14 Shopko properties for a $12.7 million gain, $10.3 million for the sale of one grocery property, a $9.8 million gain on the sale of 30 properties within the restaurant-quick service industry and a $8.8 million gain on the sale of 19 properties with the restaurant-casual dining industry. During 2015, we disposed of 110 properties and recorded gains totaling $68.4 million from continuing operations. These gains are primarily attributable to a $58.7 million gain from the sale of 34 Shopko properties. Additionally, we sold or disposed of 76 other properties, including 31 vacant properties and 5 multi-tenant properties.

Liquidity and Capital Resources

Short-term Liquidity and Capital Resources

On a short-term basis, our principal demands for funds will be for operating expenses, including financing of acquisitions, distributions to stockholders and interest and principal on current and any future debt financings. We expect to fund our operating expenses and other short-term liquidity requirements, capital expenditures, payment of principal and interest on our outstanding indebtedness, property improvements, re-leasing costs and cash distributions to common and preferred stockholders, primarily through cash provided by operating activities and borrowings under the Revolving Credit Facility and Term Loan. Our Revolving Credit Facility and Term Loan increase our capacity to fund acquisitions, while continuing to meet our short-term working capital requirements. As of December 31, 2017, $688.0 million of borrowing capacity was available under the Revolving Credit Facility and $420.0 million was available under the Term Loan.

In November, 2016, the Board of Directors approved a new $500.0 million ATM Program and the Company terminated it's existing program. As of December 31, 2017, no shares had been sold under the new ATM Program.

In February 2016, the Company's Board of Directors approved a stock repurchase program, which authorizes the Company to repurchase up to $200.0 million of its common stock. During the year ended December 31, 2017, 26,337,295 shares of the Company's outstanding common stock were repurchased in open market transactions under this stock repurchase program, at a weighted average price of $7.59 per share, equivalent to the full $200.0 million authorized. Fees associated with the share repurchase of $0.5 million are included in retained earnings.

In August, 2017, our Board of Directors approved a new stock repurchase program, which authorizes us to purchase up to $250.0 million of our common stock in the open market or through private transactions from time to time over the next 18 months. Purchase activity will be dependent on various factors, including our capital position, operating results, funds generated by asset sales, dividends that may be required by those sales, and investment options that may be available, including acquiring new properties or retiring debt. The stock repurchase program does not obligate us to repurchase any specific number of shares and may be suspended at any time at our discretion. We intend to fund any repurchases with the net proceeds from asset sales, cash flows from operations, existing cash on the balance

sheet and other sources. As of December 31, 2017, the Company had repurchased 9,502,670 shares of its outstanding common stock under this new stock repurchase program.

In October, 2017, the Company completed an underwritten public offering of 6,900,000 shares of 6.00% Series A Cumulative Redeemable Preferred Stock, including 900,000 shares sold pursuant to the underwriter's option to purchase additional shares. Gross proceeds raised were approximately $172.5 million; net proceeds were approximately $166.2 million after deducting underwriter discounts and offering costs paid by the Company. The net proceeds from the offering were initially used to reduce outstanding debt and for general operating purposes of the Company.

Long-term Liquidity and Capital Resources

We plan to meet our long-term capital needs, including long-term financing of property acquisitions, by issuing registered debt or equity securities, obtaining asset level financing and occasionally by issuing fixed rate secured or unsecured notes and bonds. We may continue to issue common stock when we believe that our share price is at a level that allows for the proceeds of any offering to be accretively invested into additional properties. In addition, we may issue common stock to permanently finance properties that were financed by our Revolving Credit Facility, Term Loan or other indebtedness. In the future, some of our property acquisitions could be made by issuing partnership interests of our Operating Partnership in exchange for property owned by third parties. These partnership interests would be exchangeable for cash or, at our election, shares of our common stock.

We continually evaluate alternative financing and believe that we can obtain financing on reasonable terms. However, we cannot assure you that we will have access to the capital markets at times and on terms that are acceptable to us. We expect that our primary uses of capital will be for property and other asset acquisitions and the payment of tenant improvements, operating expenses, including debt service payments on any outstanding indebtedness, and distributions to our stockholders.

Description of Certain Debt

Spirit Master Funding Program

The Spirit Master Funding Program is an asset-backed securitization platform in which we raise capital through the issuance of non-recourse net lease mortgage notes collateralized by commercial real estate, net leases and mortgage loans. The Spirit Master Funding Program allows us to issue notes that are secured by the assets of the special purpose entity note issuers that are pledged to the indenture trustee for the benefit of the noteholders and managed by the Operating Partnership as property manager. These Collateral Pools consist primarily of commercial real estate properties, the issuers’ rights in the leases of such properties and commercial mortgage loans secured by commercial real estate properties. In general, monthly rental and mortgage receipts with respect to the leases and mortgage loans are deposited with the indenture trustee who will first utilize these funds to satisfy the debt service requirements on the notes and any fees and costs associated with the administration of the Spirit Master Funding Program including property and asset management fees payable to Spirit. The remaining funds are remitted to the issuers monthly on the note payment date.

In addition, upon satisfaction of certain conditions, the issuers may, from time to time, sell or exchange real estate properties or mortgage loans from the Collateral Pools. Proceeds from the sale of assets within the Collateral Pools are held on deposit by the indenture trustee until a qualifying substitution is made or the amounts are distributed as an early repayment of principal. At December 31, 2017, $85.7 million was held on deposit and classified as restricted cash within deferred costs and other assets, net in our consolidated balance sheet included in this Annual Report on Form 10-K.

The Spirit Master Funding Program consists of two separate securitization trusts that have one or multiple bankruptcy-remote, special purpose entities as issuers of the Master Trust 2013 and Master Trust 2014 notes. Each issuer is an indirect wholly-owned subsidiary of ours. All outstanding series of Master Trust Notes were rated A+ by S&P as of December 31, 2017.

Master Trust 2013

In December 2013, an indirect wholly-owned subsidiary of ours issued $330.0 million aggregate principal amount of net-lease mortgage notes comprised of $125.0 million of 3.89% interest-only notes expected to be repaid in December 2018 and $205.0 million of 5.27% amortizing notes expected to be repaid in December 2023.

Master Trust 2014

In May 2014, we completed our Exchange Offer to exchange the outstanding principal balance of three series of existing net-lease mortgage notes for three series of newly issued Master Trust 2014 notes. The terms of the new notes remain generally similar to the old notes including the interest rate and anticipated final repayment dates; however, the new notes generally amortize more slowly than the old notes and have a legal final payment date that is 17 years later than the old notes (although the anticipated repayment date remains the same). The revisions to Master Trust 2014, in connection with the issuance of the new notes, generally provide the Operating Partnership more administrative flexibility as property manager and special servicer.

In November 2014, the existing issuers under Master Trust 2014 and two additional indirect wholly-owned subsidiaries of ours, collectively as co-issuers, completed the issuance of $510.0 million aggregate principal amount of net-lease mortgage notes comprised of $150.0 million of 3.50% interest-only notes expected to be repaid in January 2020 and $360.0 million of 4.63% amortizing notes (interest-only through November 2017) expected to be repaid in January 2030.

At the time of issuance, the Class A notes represented approximately 70% of the collateral appraised value and are currently rated A+ by S&P. The Class B notes are subordinate to the Class A notes as to principal repayment, represent approximately 5% of the collateral value, and are currently rated BBB by S&P.

In December 2017, the existing issuers under Master Trust 2014, collectively as co-issuers, completed the issuance of $674.4 million aggregate principal amount of net-lease mortgage notes comprised of $542.4 million of 4.36%, Class A, amortizing notes and $132.0 million of 6.35%, Class B, interest-only notes, each class of Notes have an anticipated repayment date in December 2022 and a legal final payment date in December 2047. (Refer to Note 17. Subsequent Events, regarding repricing of the Class B Notes). The Operating Partnership retained $27.1 million in aggregate principal amount of Class A Notes and $6.6 million in aggregate principal amount of Class B Notes to satisfy its regulatory risk retention obligations. In conjunction with the issuance, the Company pre-paid Series 2014-1 Class A1 of the 2014 notes.

The Master Trust Notes are summarized below:



	Stated Rates ⁽¹⁾		Remaining Term	December 31, 2017			December 31, 2016
			(in Years)	(in Thousands)
Series 2014-1 Class A1	—	%	0.0	$	—		$	53,919
Series 2014-1 Class A2	5.4	%	2.5	252,437			253,300
Series 2014-2	5.8	%	3.2	222,683			226,283
Series 2014-3	5.7	%	4.2	311,336			311,820
Series 2014-4 Class A1	3.5	%	2.1	150,000			150,000
Series 2017-1 Class A ⁽²⁾	4.4	%	5.0	515,280			—
Series 2017-1 Class B ⁽²⁾	6.4	%	5.0	125,400			—
Series 2014-4 Class A2	4.6	%	12.1	358,664			360,000
Total Master Trust 2014 notes	5.0	%	5.4	1,935,800			1,355,322
Series 2013-1 Class A	3.9	%	1.0	125,000			125,000
Series 2013-2 Class A	5.3	%	6.0	187,704			192,384
Total Master Trust 2013 notes	4.7	%	4.0	312,704			317,384
Total Master Trust Notes				2,248,504			1,672,706
Debt discount, net				(36,188		)	(18,787		)
Deferred financing costs, net				(24,010		)	(16,376		)
Total Master Trust Notes, net				$	2,188,306		$	1,637,543

⁽¹⁾ Represents the individual series stated interest rate as of December 31, 2017 and the weighted average stated rate of the total Master Trust Notes, based on the collective series outstanding principal balances as of December 31, 2017.

⁽²⁾The Operating Partnership acquired $27.1 million in aggregate principal amount of Class A Notes and $6.6 million in aggregate principal amount of Class B Notes, which eliminate in consolidation, to satisfy its regulatory risk retention obligations.

As of December 31, 2017, the Master Trust 2014 notes were secured by 815 owned and financed properties issued by 5 indirect wholly-owned subsidiaries of the Corporation. The notes issued under Master Trust 2014 are cross-collateralized by the assets of all issuers within this trust. As of December 31, 2017, the Master Trust 2013 notes were secured by 296 owned and financed properties issued by a single indirect wholly-owned subsidiary of the Corporation.

Convertible Notes

The Convertible Notes are comprised of two series of notes with an aggregate principal amount of $747.5 million at both December 31, 2017 and December 31, 2016. Interest on the Convertible Notes is payable semiannually in arrears on May 15 and November 15 of each year. The 2019 Notes, aggregate principal amount $402.5 million, accrue interest at 2.875% and are scheduled to mature on May 15, 2019. The 2021 Notes, aggregate principal amount $345.0 million, accrue interest at 3.75% and are scheduled to mature on May 15, 2021. As of December 31, 2017, the carrying amount of the Convertible Notes was $715.9 million, which is net of discounts (for the value of the embedded conversion feature) and unamortized deferred financing costs.

Holders may convert notes of either series prior to November 15, 2018, in the case of the 2019 Notes, or November 15, 2020, in the case of the 2021 Notes, only under the following circumstances: (1) if the closing price of our common stock for each of at least 20 trading days (whether or not consecutive) during the last 30 consecutive trading days in the quarter is greater than or equal to 130% of the conversion price for the Convertible Notes; (2) during the five business day period after any 10 consecutive trading day period in which the trading price per $1,000 principal amount of the Convertible Notes for each trading day of the measurement period was less than 98% of the product of the last closing price of our common stock and the conversion rate for the Convertible Notes; (3) if we call any or all of the Convertible Notes for redemption prior to the redemption date; or (4) upon the occurrence of specified corporate events as described in the Convertible Notes prospectus supplement. On or after November 15, 2018, in the case of the 2019 Notes, or November 15, 2020, in the case of the 2021 Notes, until the close of business on the second scheduled trading day immediately preceding the maturity date of the Convertible Notes, holders may convert the Convertible Notes of the applicable series at any time, regardless of the foregoing circumstances. Upon conversion, we will pay or deliver cash, shares of common stock or a combination of cash and shares of common stock, at our election.

The initial conversion rate for the Convertible Notes is 76.3636 shares of common stock per $1,000 principal amount of notes (equivalent to an initial conversion price of approximately $13.10 per share of common stock). The conversion rate for each series of the Convertible Notes is subject to adjustment for some events, including dividends paid in excess of threshold amounts stipulated in the agreement, but will not be adjusted for any accrued and unpaid interest. As of December 31, 2017, the conversion rate was 77.3144 per $1,000 principal note. If we undergo a fundamental change (as defined in the Convertible Notes supplemental indentures), holders may require us to repurchase all or any portion of their notes at a repurchase price equal to 100% of the principal amount of the notes to be repurchased, plus accrued and unpaid interest.

Revolving Credit Facility

On March 31, 2015, the Company entered into the Credit Agreement, among the Operating Partnership as borrower and the Company as guarantor, that established a new $600.0 million unsecured credit facility and terminated its secured $400.0 million 2013 Credit Facility. The Revolving Credit Facility matures on March 31, 2019 (extendible at the Operating Partnership's option to March 31, 2020, subject to satisfaction of certain requirements) and includes an accordion feature to increase the committed facility size up to $1.0 billion, subject to satisfying certain requirements and obtaining additional lender commitments. On April 27, 2016, the Company expanded the borrowing capacity under the Revolving Credit Facility from $600.0 million to $800.0 million by partially exercising the accordion feature under the terms of the Credit Agreement. The Revolving Credit Facility also includes a 50.0 million sub-limit for swing-line loans and up to $60.0 million available for issuance of letters of credit. Swing-line loans and letters of credit reduce availability under the Revolving Credit Facility on a dollar-for-dollar basis. On November 3, 2015, the Company entered into a first amendment to the Credit Agreement. The amendment conforms certain of the terms and covenants to those in the Term Loan Agreement, including limiting the requirement of subsidiary guaranties to material subsidiaries (as defined in the Credit Agreement) meeting certain conditions. At December 31, 2017, there were no subsidiaries meeting this requirement.

on the Corporation's credit rating. As of December 31, 2017, the Revolving Credit Facility bore interest at LIBOR plus 1.25% based on the Company's credit rating and incurred a facility fee of 0.25% per annum.

The Operating Partnership may voluntarily prepay the Revolving Credit Facility, in whole or in part, at any time, without premium or penalty, but subject to applicable LIBOR breakage fees, if any. Payment of the Revolving Credit Facility is unconditionally guaranteed by the Corporation and material subsidiaries that meet certain conditions (as defined in the Credit Agreement). As of December 31, 2017, there were no subsidiaries that met this requirement.

As of December 31, 2017, $112.0 million in borrowings were outstanding and $688.0 million of borrowing capacity was available under the Revolving Credit Facility. Amounts available for borrowing under the Revolving Credit Facility remain subject to compliance with certain customary restrictive covenants including:


•	Maximum leverage ratio (defined as consolidated total indebtedness plus the Corporation’s pro rata share of indebtedness of unconsolidated affiliates, net of certain cash and cash equivalents, to total asset value) of 0.60:1.00, which may be increased to 0.65:1.00 for four consecutive quarters after certain material acquisitions;


•	Minimum fixed charge coverage ratio (defined as EBITDA plus the Corporation’s pro rata share of EBITDA of unconsolidated affiliates, to fixed charges) of 1.50:1.00;


•	Maximum secured indebtedness leverage ratio (defined as consolidated secured indebtedness plus the Corporation’s pro rata share of secured indebtedness of unconsolidated affiliates, net of certain cash and cash equivalents, to total asset value) of 0.50:1:00;


•	Minimum unsecured interest coverage ratio (defined as consolidated net operating income from unencumbered properties, to unsecured interest expense) of 1.75:1.00;


•	Maximum unencumbered leverage ratio (defined as consolidated unsecured indebtedness plus the Corporation’s pro rata share of unsecured indebtedness of unconsolidated affiliates, net of certain cash and cash equivalents, to total unencumbered asset value) of 0.60:1:00, which may be increased to 0.65:1.00 for four consecutive quarters after certain material acquisitions; and


•	Minimum tangible net worth of at least $3.01 billion plus 75% of the net proceeds of equity issuances by the Corporation or the Operating Partnership after December 31, 2014.

In addition to these covenants, the Credit Agreement also includes other customary affirmative and negative covenants, such as (i) limitation on liens and negative pledges; (ii) transactions with affiliates; (iii) limitation on mergers, consolidations and sales of all or substantially all assets; (iv) maintenance of status as a REIT and listing on any national securities exchange; and (v) material modifications to organizational documents.

As of December 31, 2017, the Corporation and the Operating Partnership were in compliance with these covenants.

Term Loan

On November 3, 2015, we entered into a Term Loan Agreement among the Operating Partnership as borrower, the Corporation as guarantor and the lenders that are parties thereto. The Term Loan Agreement provides for a $325.0 million senior unsecured term facility that has an initial maturity date of November 2, 2018, which may be extended at our option pursuant to two one-year extension options, subject to the satisfaction of certain conditions and payment of an extension fee. In addition, an accordion feature allows the facility to be increased to up to $600.0 million, subject to obtaining additional lender commitments. In December 2015, upon obtaining additional lender commitments, we increased the term facility from $325.0 million to $370.0 million. On December 19, 2016, we increased the term facility from $370.0 million to $420.0 million.

The Term Loan Agreement provides that borrowings bear interest at either LIBOR plus 1.35% to 1.80% per annum or a specified base rate plus 0.35% to 0.80% per annum, at the Operating Partnership's election. In each case, the applicable margin is determined based upon the Corporation’s leverage ratio. If the Corporation obtains at least two credit ratings on its senior unsecured long-term indebtedness of BBB- from S&P or Fitch, Inc. or Baa3 from Moody's, the Operating Partnership may make an irrevocable election to have the margin based upon the Corporation's credit ratings. In April 2016, the Corporation received a first time rating of BBB- from Fitch and was upgraded to a BBB- corporate issuer rating by S&P. As a result, the Operating Partnership elected to change the interest rate grid from leverage based pricing to credit rating based pricing in the second quarter of 2016. Under credit rating based pricing, borrowings will bear interest at either LIBOR plus 0.90% to 1.75% per annum or a specified base rate plus 0.0% to 0.75% per annum, in each case depending on the Corporation’s credit ratings. As of December 31, 2017, the Term Loan bore interest at LIBOR plus 1.35% based on our credit rating.

The Operating Partnership may voluntarily prepay the Term Loan, in whole or in part, at any time, without premium or penalty, but subject to applicable LIBOR breakage fees. Amounts prepaid may be subsequently re-borrowed within 30 days. Payment of the Term Loan is unconditionally guaranteed by the Corporation and, under certain circumstances, by one or more material subsidiaries (as defined in the Term Loan Agreement) of the Corporation. The obligations of the Operating Partnership and any guarantor under the Term Loan are full recourse to the Corporation and each guarantor.

As of December 31, 2017, the Term Loan provided $420.0 million of borrowing capacity. Amounts available for borrowing under the Term Loan remain subject to compliance with certain customary restrictive covenants including:


•	Maximum leverage ratio (defined as consolidated total indebtedness plus the Corporation’s pro rata share of indebtedness of unconsolidated affiliates, net of certain cash and cash equivalents, to total asset value) of 0.60:1.00, which may be increased to 0.65:1.00 for four consecutive quarters after certain material acquisitions;


•	Minimum fixed charge coverage ratio (defined as consolidated EBITDA plus the Corporation’s pro rata share of EBITDA of unconsolidated affiliates to fixed charges) of 1.50:1.00;


•	Maximum secured indebtedness leverage ratio (defined as consolidated secured indebtedness plus the Corporation’s pro rata share of secured indebtedness of unconsolidated affiliates, net of certain cash and cash equivalents to total asset value) of 0.50:1:00;


•	Minimum unsecured interest coverage ratio (defined as consolidated net operating income from unencumbered properties to unsecured interest expense) of 1.75:1.00;


•	Maximum unencumbered leverage ratio (defined as consolidated unsecured indebtedness plus the Corporation’s pro rata share of unsecured indebtedness of unconsolidated affiliates, net of certain cash and cash equivalents, to total unencumbered asset value) of 0.60:1:00, which may be increased to 0.65:1.00 for four consecutive quarters after certain material acquisitions; and


•	Minimum tangible net worth of at least $3.01 billion plus 75% of the net proceeds of equity issuances by the Corporation or the Operating Partnership after December 31, 2014.

In addition, the Term Loan Agreement includes other customary affirmative and negative covenants, including (i) limitation on liens and negative pledges; (ii) transactions with affiliates; (iii) limitation on mergers, consolidations and sales of all or substantially all assets; (iv) maintenance of status as a REIT and listing on a national securities exchange; and (v) material modifications to organizational documents. The ability to borrow under the Term Loan Agreement is subject to continued compliance with all of the covenants described above.

As of December 31, 2017, the Corporation and the Operating Partnership were in compliance with these financial covenants.

Senior Unsecured Notes

On August 18, 2016, the Operating Partnership completed a private placement of $300.0 million aggregate principal amount senior notes through a Rule 144A offering with registration rights, which are guaranteed by the Corporation. The Senior Unsecured Notes were issued at 99.378% of their principal amount, resulting in net proceeds of $296.2 million after deducting transaction fees and expenses. The Senior Unsecured Notes accrue interest at a rate of 4.450% per year, payable on March 15 and September 15 of each year, until the maturity date of September 15, 2026. The Company filed a registration statement with the SEC to exchange the private Senior Unsecured Notes for registered Senior Unsecured Notes with substantially identical terms, which became effective April 14, 2017. All $300.0 million aggregate principal amount of private Senior Unsecured Notes were tendered in the exchange for registered Senior Unsecured Notes.

The Senior Unsecured Notes are redeemable in whole at any time or in part from time to time, at the Operating Partnership’s option, at a redemption price equal to the sum of: an amount equal to 100% of the principal amount of the Senior Unsecured Notes to be redeemed plus accrued and unpaid interest and liquidated damages, if any, up to, but not including, the redemption date; and a make-whole premium calculated in accordance with the indenture. Notwithstanding the foregoing, if any of the Senior Unsecured Notes are redeemed on or after June 15, 2026 (three months prior to the maturity date of the Senior Unsecured Notes), the redemption price will not include a make-whole premium.

In connection with the issuance of the Senior Unsecured Notes, the Corporation and Operating Partnership remain subject to compliance with certain customary restrictive covenants including:


•	Maximum leverage ratio (defined as consolidated total indebtedness, to total consolidated undepreciated real estate assets plus the Company’s other assets, excluding accounts receivable and non-real estate intangibles) of 0.60:1.00;


•	Minimum unencumbered asset coverage ratio (defined as total consolidated undepreciated real estate assets plus the Company’s other assets, excluding accounts receivable and non-real estate intangibles, to consolidated total unsecured indebtedness) of 1.50:1:00;


•	Maximum secured indebtedness leverage ratio (defined as consolidated total secured indebtedness, to total consolidated undepreciated real estate assets plus the Company’s other assets, excluding accounts receivable and non-real estate intangibles) of 0.40:1.00; and


•	Minimum fixed charge coverage ratio (defined as consolidated income available for debt service, to the annual service charge) of 1.50:1.0.

In addition, the Senior Unsecured Notes Agreement includes other customary affirmative and negative covenants, including (i) maintenance of status as a REIT; (ii) payment of all taxes, assessments and governmental charges levied on the REIT; (iii) reporting on financial information; and (iv) maintenance of properties and property insurance.

As of December 31, 2017, the Corporation and the Operating Partnership were in compliance with these financial covenants.

CMBS

We may use long-term, fixed-rate debt to finance our properties. In such events, we generally seek to use asset level financing that bears annual interest less than the annual rent on the related lease(s) and that matures prior to the expiration of such lease(s). In general, the obligor of our asset level debt is a special purpose entity that holds the real estate and other collateral securing the indebtedness. Each special purpose entity is a bankruptcy remote separate legal entity, and is the sole owner of its assets and solely responsible for its liabilities other than typical non-recurring covenants.

As of December 31, 2017, we had 12 loans with approximately $332.6 million of outstanding principal balances under our fixed rate CMBS loans, with a weighted average contractual interest rate of 5.81% and a weighted average maturity of 4.6 years. Approximately one-third of this debt is partially amortizing and requires a balloon payment at maturity. These balances include six separate fixed-rate CMBS loans that are in default due to the underperformance of the eight properties that secure them. As of December 31, 2017, the aggregate principal balance under the defaulted CMBS loans was $64.3 million, including $13.2 million of default interest added to principal, and is discussed further below. Excluding these six loans, the outstanding principal obligations under our CMBS fixed-rate loans as of December 31, 2017 was $268.3 million.

The table below shows the outstanding principal obligations, including amortization, of these CMBS fixed rate loans as of December 31, 2017 and the year in which the loans mature (dollars in thousands). The information displayed in the table excludes amounts and interest rates related to the defaulted loans and the eight properties securing them.



Year of Maturity	Number of Loans	Number of Properties	Stated Interest Rate Range	Weighted Average Stated Rate		Scheduled Principal		Balloon		Total

2018	—	—	0	—	%	$	3,692	$	—	$	3,692
2019	—	—	—	—		3,905		—		3,905
2020	—	—	—	—		4,100		—		4,100
2021	—	—	—	—		4,365		—		4,365
2022	1	12	4.67%	4.67		4,617		42,400		47,017
Thereafter	5	88	5.23%-6.00%	5.48		7,276		197,980		205,256
Total	6	100		5.35	%	$	27,955	$	240,380	$	268,335

CMBS Liquidity Matters

As of December 31, 2017, we are in default on six separate CMBS loans due to the underperformance of the properties securing these loans. The wholly-owned special purpose entities subject to these mortgage loans are separate legal entities and the sole owner of their assets and responsible for their liabilities. The aggregate outstanding principal balance of these loans, including capitalized interest, totaled $64.3 million. We believe the value of these properties is less than the related debt. As a result, we have notified the lenders of each special purpose entity that we anticipate either surrendering these properties to the lenders or selling them in certain instances in exchange for relieving the indebtedness, including any accrued interest and accrued or unpaid property expenses, encumbering them.

The following table provides key elements of the defaulted mortgage loans (dollars in thousands):



Industry	Properties	Net Book Value		Monthly Base Rent		Pre-Default Outstanding Principal		Capitalized Interest ⁽¹⁾		Total Debt Outstanding		Restricted Cash ⁽²⁾		Stated Rate		Default Rate		Accrued Interest ⁽¹⁾

Manufacturing	2	$	3,618	$	16	$	5,460	$	11,354	$	16,814	$	—	5.85	%	9.85	%	$	143
Sporting Goods	1	3,070		—		6,321		429		6,750		453		5.62		10.62		80
Consumer Electronics	1	3,021		—		8,592		592		9,184		286		5.87		9.87		62
Multi-Tenant Retail	1	12,580		95		17,250		398		17,648		575		5.53		7.53		78
Sporting Goods	2	3,457		—		9,625		310		9,935		—		4.39		9.39		78
Sporting Goods	1	2,010		—		3,853		128		3,981		169		4.65		9.65		33
	8	$	27,756	$	111	$	51,101	$	13,211	$	64,312	$	1,483	5.44	%	9.21	%	$	474

⁽¹⁾Interest capitalized to principal that remains unpaid.

⁽²⁾Represents restricted cash controlled by the lender that may be applied to reduce the outstanding principal balance.

Debt Maturities

Future principal payments due on our various types of debt outstanding as of December 31, 2017 (in thousands):



	Total		2018		2019		2020		2021		2022		Thereafter

Revolving Credit Facility	112,000		—		112,000		—		—		—		—
Master Trust Notes	2,248,504		163,185		40,230		410,713		237,790		969,020		427,566
CMBS - fixed-rate ⁽¹⁾	332,647		68,004		3,905		4,100		4,365		47,017		205,256
Convertible Notes	747,500		—		402,500		—		345,000		—		—
Unsecured Senior Notes	300,000		—		—		—		—		—		300,000
	$	3,740,651	$	231,189	$	558,635	$	414,813	$	587,155	$	1,016,037	$	932,822

⁽¹⁾ The CMBS - fixed-rate payment balance in 2018 includes $64.3 million, including $13.2 million of capitalized interest, for the acceleration of principal payable following an event of default under 6 separate CMBS loans with stated maturities in 2018.

Contractual Obligations

The following table provides information with respect to our commitments as well as potential acquisitions under contract as of December 31, 2017, the table does not reflect available debt extensions (in thousands):



	Payment due by period
									More than
			Less than 1		1-3 years		3-5 years		5 years
Contractual Obligations	Total		Year (2018)		(2019-2020)		(2021-2022)		(after 2022)

Debt - Principal	$	3,740,651	$	231,189	$	973,448	$	1,603,192	$	932,822
Debt - Interest ^{(1) (3)}	795,950		170,252		288,219		192,452		145,027
Acquisitions Under Contract ⁽²⁾	29,281		29,281		—		—		—
Capital Improvements	34,128		30,203		2,525		1,400		—
Operating Lease Obligations	43,842		3,157		6,356		6,312		28,017
Total	$	4,643,852	$	464,082	$	1,270,548	$	1,803,356	$	1,105,866

⁽¹⁾ Excludes interest on defaulted mortgage loans.

⁽²⁾Contracts contain standard cancellation clauses contingent on results of due diligence.

⁽³⁾Debt - Interest has been calculated based on outstanding balances as of December 31, 2017 through their respective maturity dates and excludes unamortized non-cash deferred financing costs of $39.6 million, unamortized debt discount of $61.4 million and any interest due on defaulted mortgage loans, including $0.5 million accrued as of December 31, 2017.

Distribution Policy

Distributions from our current or accumulated earnings are generally classified as ordinary income, whereas distributions in excess of our current and accumulated earnings, to the extent of a stockholder’s federal income tax basis in our common stock, are generally classified as a return of capital. Under the 2017 Tax Legislation, U.S. stockholders that are individuals, trusts and estates generally may deduct up to 20% of the ordinary dividends (e.g., dividends not designated as capital gain dividends or qualified dividend income) received from a REIT for taxable years beginning after December 31, 2017 and before January 1, 2026. Distributions in excess of a stockholder’s federal income tax basis in our common stock are generally characterized as capital gain.

We are required to distribute 90% of our taxable income (subject to certain adjustments and excluding net capital gain) on an annual basis to maintain qualification as a REIT for federal income tax purposes and are required to pay federal income tax at regular corporate rates to the extent we distribute less than 100% of our taxable income (including capital gains).

We intend to make distributions that will enable us to meet the distribution requirements applicable to REITs and to eliminate or minimize our obligation to pay corporate-level federal income and excise taxes.

Any distributions will be at the sole discretion of our Board of Directors, and their form, timing and amount, if any, will depend upon a number of factors, including our actual and projected results of operations, FFO, liquidity, cash flows and financial condition, the revenue we actually receive from our properties, our operating expenses, our debt service requirements, our capital expenditures, prohibitions and other limitations under our financing arrangements, our REIT taxable income, the annual REIT distribution requirements, applicable law and such other factors as our Board of Directors deems relevant.

Cash Flows

Comparison of Years Ended December 31, 2017 and 2016

The following table presents a summary of our cash flows for the years ended December 31, 2017 and 2016 (in thousands):



	Years Ended
	December 31,
	2017			2016			Change
Net cash provided by operating activities	$	386,393		$	361,409		$	24,984
Net cash provided by (used in) investing activities	82,942			(117,251		)	200,193
Net cash used in financing activities	(470,596		)	(255,889		)	(214,707		)
Net (decrease) increase in cash and cash equivalents	$	(1,261	)	$	(11,731	)	$	10,470

As of December 31, 2017, we had $8.8 million of unrestricted cash and cash equivalents as compared to $10.1 million as of December 31, 2016.

Operating Activities

Our cash flows from operating activities are primarily dependent upon the occupancy level of our portfolio, the rental rates specified in our leases, the collectability of rent and the level of our operating expenses and other general and administrative costs.

The increase in net cash provided by operating activities was primarily attributable to a decrease in costs associated with debt extinguishment of $22.9 million due to a lower volume of mortgage debt being extinguished, a decrease in cash paid for interest of $18.4 million related to the lower level of outstanding mortgage debt, and reduced restructuring charge payments of $11.3 million as restructuring activities were finalized in 2016, offset by a decrease in cash revenue of $19.1 million and increases in property costs of $5.8 million related to reimbursable and non-reimbursable property taxes, and G&A costs of $3.6 million.

The decrease in revenue was primarily attributable to the disposition of 192 properties, representing a gross investment in real estate during the year ended December 31, 2017 of $510.9 million, partially offset by the acquisition of 39 properties, during the same period, with a real estate investment value totaling $323.0 million.

Investing Activities

Cash provided by (used in) investing activities is generally used to fund property acquisitions, for investments in loans receivable and, to a limited extent, for capital expenditures. Cash provided by investing activities generally relates to the disposition of real estate and other assets.

Net cash provided by investing activities during 2017 included cash proceeds of $472.5 million from the disposition of 192 properties, offset by $279.9 million to fund the acquisition of 39 properties and capitalized real estate expenditures of $46.1 million and the transfer of sales proceeds to restricted cash accounts of $71.3 million . Net cash provided by investing activities also included collections of principal on loans receivable and real estate assets under direct financing leases totaling $12.8 million and the investment in notes receivable of $5.0 million.

During the same period in 2016, net cash used in investing activities included $655.8 million to fund the acquisition of 269 properties and capitalized real estate expenditures of $27.1 million partially offset by cash proceeds of $524.8 million from the disposition of 213 properties. Net cash used in investing activities also included collections of principal on loans receivable and real estate assets under direct financing leases totaling $8.4 million, offset by the release of sales proceeds from restricted cash accounts of $2.3 million.

Financing Activities

Generally, our net cash used in financing activities is impacted by our common and preferred stock offerings and activity, including repurchases of our common stock under our Stock Repurchase Program, borrowings under our Revolving Credit Facilities and Term Loan, and issuances of net-lease mortgage notes under our Spirit Master Funding Program.

Net cash used in financing activities during 2017 was primarily attributable to the repayment of the $420.0 million Term Loan, the payment of dividends to common and preferred equity owners of $341.7 million, the repurchase of 35,839,965 shares of the Company's outstanding common stock for $286.6 million and repayments of $221.3 million in mortgages and notes payable, offset by the issuance of 6.9 million shares of Class A Preferred Stock for net proceeds of $166.2 million, and debt issuances under our Spirit Master Funding Program of $618.6 million.

Net cash used in financing activities during 2016 was primarily attributable to the repayment of our indebtedness of $863.8 million and the payment of dividends to equity owners of $323.6 million, both of which were primarily funded from our operating cash flows, net borrowings under our Revolving Credit Facility and Term Loan of $86.0 million and $95.0 million, respectively, net proceeds of $298.1 million from the issuance of $300.0 million aggregate principal Senior Unsecured Notes and the sale of an aggregate 40.8 million shares of our common stock in an underwritten public offering and under our ATM Program, generating net proceeds of $368.9 million and $77.7 million, respectively.

Comparison of Years Ended December 31, 2016 and 2015

The following table presents a summary of our cash flows for the years ended December 31, 2016 and 2015 (in thousands):



	Years Ended
	December 31,
	2016			2015			Change
Net cash provided by operating activities	$	361,409		$	371,986		$	(10,577	)
Net cash used in investing activities	(117,251		)	(385,696		)	268,445
Net cash provided by financing activities	(255,889		)	(140,681		)	(115,208		)
Net increase (decrease) in cash and cash equivalents	$	(11,731	)	$	(154,391	)	$	142,660

As of December 31, 2016, we had $10.1 million of cash and cash equivalents as compared to $21.8 million as of December 31, 2015.

Operating Activities

The decrease in net cash provided by operating activities was primarily attributable to an increase in debt extinguishment costs of $18.1 million, restructuring charge payments of $10.2 million, G&A costs of $6.9 million, payments to terminate interest rate swap agreements of $1.7 million and net changes in operating assets and liabilities of $7.2 million, partially offset by an increase in cash revenue of $12.9 million and a decrease in cash paid for interest of $27.4 million.

The increase in revenue was primarily attributable to the acquisition of 269 properties, representing a gross investment in real estate during the year ended December 31, 2016 totaling $704.9 million partially offset by the disposition of 213 properties during the same period with a real estate investment value of $598.7 million.

Investing Activities

Cash used in investing activities is generally used to fund property acquisitions, for investments in loans receivable and, to a limited extent, for capital expenditures. Cash provided by investing activities generally relates to the disposition of real estate and other assets.

Net cash used in investing activities during 2016 included $655.8 million to fund the acquisition of 269 properties and capitalized real estate expenditures of $27.1 million partially offset by cash proceeds of $524.8 million from the disposition of 213 properties. Net cash used in investing activities also included collections of principal on loans receivable and real estate assets under direct financing leases totaling $8.4 million, offset by the release of sales proceeds from restricted cash accounts of $2.3 million.

During the same period in 2015, net cash used in investing activities included $876.0 million to fund the acquisition of 232 properties and capitalized real estate expenditures of $10.3 million partially offset by cash proceeds of $496.6 million from the disposition of 110 properties. Net cash used in investing activities also included investment in loans

receivable of $4.0 million, partially offset by the release of sales proceeds from restricted cash accounts of $41.0 million and collections of principal on loans receivable and real estate assets under direct financing leases totaling $6.8 million.

Financing Activities

Generally, our net cash (used in) provided by financing activities is impacted by our net borrowings and common stock offerings, including sales of our common stock under our ATM Program, common stock offerings, borrowings under our Revolving Credit Facilities and Term Loan, and issuances of net-lease mortgage notes under our Spirit Master Funding Program.

Net cash used in financing activities during 2015 was primarily attributable to the repayment of our indebtedness of $512.5 million, the payment of dividends to equity owners of $292.3 million, both of which were paid primarily through sources from our operating cash flows, and net repayments under our Revolving Credit Facilities of $15.2 million. These amounts were partially offset by the issuance and sale of 23.0 million shares of our common stock in an underwritten public offering and the sale of 6.6 million shares of our common stock under our ATM Program for aggregate net proceeds of $347.2 million and borrowings under our Term Loan of $325.0 million.

Item 7A. Quantitative and Qualitative Disclosures About Market Risk

We are exposed to financial market risks, especially interest rate risk. Interest rates and other factors, such as occupancy, rental rates and the financial condition of our tenants, influence our performance more so than does inflation. Changes in interest rates do not necessarily correlate with inflation rates or changes in inflation rates. As described above, we generally offer leases that provide for payments of base rent with scheduled increases and, to a lesser extent, contingent rent based on a percentage of the tenant’s gross sales to help mitigate the effect of inflation. Because the properties in our portfolio are generally leased to tenants under triple-net leases, our exposure to rising property operating costs due to inflation is mitigated.

Interest rates are highly sensitive to many factors, including governmental monetary policies and domestic and global economic and political conditions, which are beyond our control. Our operating results depend heavily on the difference between the revenue from our assets and the interest expense incurred on our borrowings. We may incur additional variable rate debt in the future, including amounts that we may borrow under our Revolving Credit Facility and Term Loan. In addition, decreases in interest rates may lead to additional competition for the acquisition of real estate due to a reduction in desirable alternative income-producing investments, which may lead to a decrease in the yields on real estate we have targeted for acquisition. In such circumstances, if we are not able to offset the decrease in yields by obtaining lower interest costs on our borrowings, our results of operations will be adversely affected. Significant increases in interest rates may also have an adverse impact on our earnings if we are unable to acquire real estate with rental rates high enough to offset the increase in interest rates on our borrowings.

In the event interest rates rise significantly or there is an economic downturn, defaults may increase and result in credit losses, which may adversely affect our liquidity and operating results. In a decreasing interest rate environment, borrowers are generally more likely to prepay their loans in order to obtain financing at lower interest rates. However, the vast majority of our mortgage notes payable have prepayment clauses that make refinancing during a decreasing interest rate environment uneconomical. Investments in our mortgage loans receivable, however, have significant prepayment protection in the form of yield maintenance provisions, which provide us with substantial yield protection in a decreasing interest rate environment with respect to this portion of our investment portfolio.

The objective of our interest rate risk management policy is to match fund fixed-rate assets with fixed-rate liabilities. As of December 31, 2017, our assets were primarily long-term, fixed-rate leases (though most have scheduled rental increases during the terms of the leases). As of December 31, 2017, $3.6 billion of our indebtedness was fixed-rate, consisting of our Master Trust Notes, fixed-rate CMBS loans, Senior Unsecured Notes and Convertible Notes, with a weighted average stated interest rate of 4.67%, excluding amortization of deferred financing costs and debt discounts/premiums. As of December 31, 2017, $112.0 million of our indebtedness was variable-rate, consisting of our Revolving Credit Facility, with a weighted average stated interest rate of 2.74%, excluding amortization of deferred financing

costs and debt discounts/premiums. If one-month LIBOR as of December 31, 2017 increased by 12.5 basis points, or 0.125%, the resulting increase in annual interest expense with respect to the $112.0 million outstanding under the variable-rate obligations would impact our future earnings and cash flows by $140.0 thousand.

The estimated fair values of our debt instruments have been derived based on market quotes for comparable instruments or discounted cash flow analysis using estimates of the amount and timing of future cash flows, market rates and credit spreads. The debt instrument balances as of December 31, 2017 are as follows (in thousands):



	Carrying Value		Estimated Fair Value

Revolving Credit Facility	$	112,000	$	111,997
Term Loan, net ⁽¹⁾	—		—
Senior Unsecured Notes, net ⁽¹⁾	295,321		299,049
Mortgages and notes payable, net⁽¹⁾	2,516,478		2,657,599
Convertible Notes, net⁽¹⁾	715,881		761,440

⁽¹⁾The carrying value of the debt instruments are net of unamortized deferred financing costs and certain debt discounts/premiums.

Item 8. Financial Statements and Supplementary Data

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS



Item 8. Financial Statements and Supplemental Data
Reports of Independent Registered Public Accounting Firms	73
Consolidated Balance Sheets of Spirit Realty Capital, Inc. as of December 31, 2017 and 2016	76
Consolidated Statements of Operations of Spirit Realty Capital, Inc. for the Years Ended December 31, 2017, 2016 and 2015	77
Consolidated Statements of Comprehensive Income of Spirit Realty Capital, Inc. for the Years Ended December 31, 2017, 2016 and 2015	78
Consolidated Statements of Stockholders' Equity of Spirit Realty Capital, Inc. for the Years Ended December 31, 2017, 2016 and 2015	79
Consolidated Statements of Cash Flows of Spirit Realty Capital, Inc. for the Years Ended December 31, 2017, 2016 and 2015	80
Consolidated Balance Sheets of Spirit Realty, L.P. as of December 31, 2017 and 2016	82
Consolidated Statements of Operations of Spirit Realty, L.P. for the Years Ended December 31, 2017, 2016 and 2015	83
Consolidated Statements of Comprehensive Income of Spirit Realty, L.P. for the Years Ended December 31, 2017, 2016 and 2015	84
Consolidated Statements of Partners' Capital of Spirit Realty, L.P. for the Years Ended December 31, 2017, 2016 and 2015	85
Consolidated Statements of Cash Flows of Spirit Realty, L.P. for the Years Ended December 31, 2017, 2016 and 2015	86
Notes to Consolidated Financial Statements	88

Report of Independent Registered Public Accounting Firm

To the Stockholders and the Board of Directors of

Spirit Realty Capital, Inc.

Opinion on Internal Control over Financial Reporting

We have audited Spirit Realty Capital, Inc.’s internal control over financial reporting as of December 31, 2017, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework) (the COSO criteria). In our opinion, Spirit Realty Capital, Inc. (the Company) maintained, in all material respects, effective internal control over financial reporting as of December 31, 2017, based on the COSO criteria.

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the 2017 consolidated financial statements of the Company and our report dated February 22, 2018 expressed an unqualified opinion thereon.

Basis for Opinion

The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting included in the accompanying Management’s Report on Internal Control over Financial Reporting. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects.

Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.

Definition and Limitations of Internal Control Over Financial Reporting

A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

/s/ Ernst & Young LLP

Dallas, Texas

February 22, 2018

Report of Independent Registered Public Accounting Firm

To the Stockholders and the Board of Directors of

Spirit Realty Capital, Inc.

Opinion on the Financial Statements

We have audited the accompanying consolidated balance sheets of Spirit Realty Capital, Inc. (the Company) as of December 31, 2017 and 2016, the related consolidated statements of operations, comprehensive income, stockholders’ equity and cash flows for each of the three years in the period ended December 31, 2017, and the related notes and financial statement schedules listed in the Index at Item 15(a) (collectively referred to as the consolidated financial statements). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company at December 31, 2017 and 2016, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2017, in conformity with U.S. generally accepted accounting principles.

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company’s internal control over financial reporting as of December 31, 2017, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework) and our report dated February 22, 2018 expressed an unqualified opinion thereon.

Basis for Opinion

These financial statements are the responsibility of the Company‘s management. Our responsibility is to express an opinion on the Company‘s financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the US federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.

/s/ Ernst & Young LLP

We have served as the Company’s auditor since 2003.

Dallas, Texas

February 22, 2018

Report of Independent Registered Public Accounting Firm

To the Partners of Spirit Realty, L.P. and the Board of Directors of

Spirit Realty Capital, Inc.

Opinion on the Financial Statements

We have audited the accompanying consolidated balance sheets of Spirit Realty, L.P. (the Operating Partnership) as of December 31, 2017 and 2016, the related consolidated statements of operations, comprehensive income, partners’ capital and cash flows for each of the three years in the period ended December 31, 2017, and the related notes and financial statement schedules listed in the Index at Item 15(a) (collectively referred to as the consolidated financial statements). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Operating Partnership at December 31, 2017 and 2016, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2017, in conformity with U.S. generally accepted accounting principles.

Basis for Opinion

These financial statements are the responsibility of the Operating Partnership's management. Our responsibility is to express an opinion on the Operating Partnership’s financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Operating Partnership in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

/s/ Ernst & Young LLP

We have served as the Operating Partnership’s auditor since 2016.

Dallas, Texas

February 22, 2018

SPIRIT REALTY CAPITAL, INC.

Consolidated Balance Sheets

(In Thousands, Except Share and Per Share Data)



	December 31, 2017			December 31, 2016
Assets
Investments:
Real estate investments:
Land and improvements	$	2,588,930		$	2,704,010
Buildings and improvements	4,692,377			4,775,221
Total real estate investments	7,281,307			7,479,231
Less: accumulated depreciation	(1,075,643		)	(940,005		)
	6,205,664			6,539,226
Loans receivable, net	79,967			66,578
Intangible lease assets, net	409,903			470,276
Real estate assets under direct financing leases, net	24,865			36,005
Real estate assets held for sale, net	48,929			160,570
Net investments	6,769,328			7,272,655
Cash and cash equivalents	8,798			10,059
Deferred costs and other assets, net	231,045			140,917
Goodwill	254,340			254,340
Total assets	$	7,263,511		$	7,677,971

Liabilities and stockholders’ equity
Liabilities:
Revolving Credit Facility	$	112,000		$	86,000
Term Loan, net	—			418,471
Senior Unsecured Notes, net	295,321			295,112
Mortgages and notes payable, net	2,516,478			2,162,403
Convertible Notes, net	715,881			702,642
Total debt, net	3,639,680			3,664,628
Intangible lease liabilities, net	155,303			182,320
Accounts payable, accrued expenses and other liabilities	148,919			148,915
Total liabilities	3,943,902			3,995,863
Commitments and contingencies (see Note 8)
Stockholders’ equity:
Preferred stock and paid in capital, $0.01 par value, 20,000,000 shares authorized: 6,900,000 shares and no shares issued and outstanding at December 31, 2017 and December 31, 2016, respectively, liquidation preference of $25.00 per share	166,193			—
Common stock, $0.01 par value, 750,000,000 shares authorized: 448,868,269 shares and 483,624,120 shares issued and outstanding at December 31, 2017 and December 31, 2016, respectively	4,489			4,836
Capital in excess of common stock par value	5,193,631			5,177,086
Accumulated deficit	(2,044,704		)	(1,499,814		)
Total stockholders’ equity	3,319,609			3,682,108
Total liabilities and stockholders’ equity	$	7,263,511		$	7,677,971

See accompanying notes.

SPIRIT REALTY CAPITAL, INC.

Consolidated Statements of Operations

(In Thousands, Except Share and Per Share Data)



	Years Ended December 31,
	2017			2016			2015
Revenues:
Rentals	$	639,017		$	648,363		$	634,151
Interest income on loans receivable	3,791			5,253			6,948
Earned income from direct financing leases	2,078			2,742			3,024
Tenant reimbursement income	16,747			14,125			15,952
Other income	7,322			15,491			7,260
Total revenues	668,955			685,974			667,335
Expenses:
General and administrative	62,064			52,615			47,730
Restructuring charges	—			6,341			7,056
Transaction costs	6,361			—			—
Property costs (including reimbursable)	36,617			30,839			27,715
Real estate acquisition costs	1,356			3,229			2,739
Interest	190,127			196,586			222,901
Depreciation and amortization	256,019			262,276			260,633
Impairments	102,330			88,275			70,695
Total expenses	654,874			640,161			639,469
Income from continuing operations before other (expense) income and income tax expense	14,081			45,813			27,866
Other (expense) income:
(Loss) gain on debt extinguishment	(1,645		)	233			(3,162		)
Total other (expense) income	(1,645		)	233			(3,162		)
Income from continuing operations before income tax expense	12,436			46,046			24,704
Income tax expense	(394		)	(965		)	(601		)
Income from continuing operations	12,042			45,081			24,103
Discontinued operations:
Income from discontinued operations	—			—			98
Gain on disposition of assets	—			—			590
Income from discontinued operations	—			—			688
Income before gain on disposition of assets	12,042			45,081			24,791
Gain on disposition of assets	65,106			52,365			68,421
Net Income	77,148			97,446			93,212
Dividends paid to preferred stockholders	(2,530		)	—			—
Net income attributable to common stockholders	$	74,618		$	97,446		$	93,212

Net income per share attributable to common stockholders—basic	$	0.16		$	0.21		$	0.21

Net income per share attributable to common stockholders—diluted	$	0.16		$	0.21		$	0.21
Weighted average shares of common stock outstanding:
Basic	467,934,945			469,217,776			432,222,953
Diluted	467,942,788			469,246,265			432,545,625

See accompanying notes.

SPIRIT REALTY CAPITAL, INC.

Consolidated Statements of Comprehensive Income

(In Thousands)



	Years Ended December 31,
	2017		2016			2015
Net income attributable to common stockholders	$	74,618	$	97,446		$	93,212
Other comprehensive income:
Change in net unrealized losses on cash flow hedges	—		(1,137		)	(1,190		)
Net cash flow hedge losses reclassified to operations	—		2,165			1,245
Total comprehensive income	$	74,618	$	98,474		$	93,267

See accompanying notes.

SPIRIT REALTY CAPITAL, INC.

Consolidated Statements of Stockholders’ Equity

(In Thousands, Except Share Data)



	Preferred Stock			Common Stock							Accumulated Deficit						Total Stockholders’ Equity
	Shares	Par Value and Capital in Excess of Par Value		Shares		Par Value			Capital in Excess of Par Value		Accumulated Deficit			AOCL			Total Stockholders’ Equity
Balances, December 31, 2014	—	$	—	411,350,440		$	4,113		$	4,361,320	$	(1,052,688	)	$	(1,083	)	$	3,311,662
Net income	—	—		—		—			—		93,212			—			93,212
Other comprehensive income	—	—		—		—			—		—			55			55
Dividends declared on common stock	—	—		—		—			—		(298,531		)	—			(298,531		)
Tax withholdings related to net stock settlements	—	—		(426,158	)	(4		)	—		(4,268		)	—			(4,272		)
Issuance of shares of common stock, net	—	—		29,610,100		296			346,915		—			—			347,211
Exercise of stock options	—	—		5,000		—			46		—			—			46
Stock-based compensation, net	—	—		1,280,582		13			13,042		(564		)	—			12,491
Balances, December 31, 2015	—	$	—	441,819,964		$	4,418		$	4,721,323	$	(1,262,839	)	$	(1,028	)	$	3,461,874
Net income	—	—		—		—			—		97,446			—			97,446
Other comprehensive income	—	—		—		—			—		—			1,028			1,028
Dividends declared on common stock	—	—		—		—			—		(333,180		)	—			(333,180		)
Tax withholdings related to net stock settlements	—	—		(72,835	)	(1		)	—		(752		)	—			(753		)
Issuance of shares of common stock, net	—	—		40,835,360		408			446,205		—			—			446,613
Stock-based compensation, net	—	—		1,041,631		11			9,558		(489		)	—			9,080
Balances, December 31, 2016	—	$	—	483,624,120		$	4,836		$	5,177,086	$	(1,499,814	)	$	—		$	3,682,108
Net income	—	—		—		—			—		77,148			—			77,148
Dividends declared on preferred stock	—	—		—		—			—		(2,530		)	—			(2,530		)
Net income available to common stockholders	—	—		—		—			—		74,618			—			74,618
Issuance of preferred stock	6,900,000	166,193		—		—			—		—			—			166,193
Dividends declared on common stock	—	—		—		—			—		(332,402		)	—			(332,402		)
Tax withholdings related to net stock settlements	—	—		(440,312	)	(4		)	—		(3,538		)	—			(3,542		)
Repurchase of common shares	—	—		(35,839,965	)	(358		)	—		(282,731		)	—			(283,089		)
Stock-based compensation, net	—	—		1,524,426		15			16,545		(837		)	—			15,723
Balances, December 31, 2017	6,900,000	$	166,193	448,868,269		$	4,489		$	5,193,631	$	(2,044,704	)	$	—		$	3,319,609

See accompanying notes.

SPIRIT REALTY CAPITAL, INC.

Consolidated Statements of Cash Flows

(In Thousands)



	Years Ended December 31,
	2017			2016			2015
Operating activities
Net Income	$	77,148		$	97,446		$	93,212
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization	256,019			262,276			260,633
Impairments	102,330			88,275			70,729
Amortization of deferred financing costs	9,896			9,070			7,937
Payments to terminate interest rate swap	—			(1,724		)	—
Derivative net settlements, amortization and terminations	—			1,811			(132		)
Amortization of debt discounts	13,572			6,217			2,322
Stock-based compensation expense	16,560			9,570			13,321
Loss (gain) on debt extinguishment	1,645			(233		)	3,162
Debt extinguishment costs	(3,305		)	(26,219		)	(8,112		)
Gains on dispositions of real estate and other assets	(65,106		)	(52,365		)	(69,011		)
Non-cash revenue	(28,439		)	(26,333		)	(20,930		)
Bad debt expense and other	5,913			(594		)	151
Changes in operating assets and liabilities:
Deferred costs and other assets, net	(1,418		)	(6,561		)	(604		)
Accounts payable, accrued expenses and other liabilities	1,578			6,308			13,382
Accrued restructuring charges	—			(5,535		)	5,926
Net cash provided by operating activities	386,393			361,409			371,986
Investing activities
Acquisitions of real estate	(279,934		)	(655,835		)	(875,983		)
Capitalized real estate expenditures	(46,100		)	(27,078		)	(10,269		)
Investments in loans receivable	(4,995		)	(5,073		)	(4,020		)
Collections of principal on loans receivable and real estate assets under direct financing leases	12,769			8,410			6,822
Proceeds from dispositions of real estate and other assets	472,496			524,776			496,646
Transfers of net sales proceeds from (to) restricted accounts pursuant to 1031 Exchanges	—			39,869			(39,869		)
Transfers of net sales proceeds (to) from Master Trust Release	(71,294		)	(2,320		)	40,977
Net cash provided by (used in) investing activities	82,942			(117,251		)	(385,696		)

SPIRIT REALTY CAPITAL, INC.

Consolidated Statements of Cash Flows

(In Thousands)



	Years Ended December 31,
	2017			2016			2015
Financing activities
Borrowings under Revolving Credit Facilities	940,200			1,080,000			798,000
Repayments under Revolving Credit Facilities	(914,200		)	(994,000		)	(813,181		)
Borrowings under mortgages and notes payable	618,603			—			—
Repayments under mortgages and notes payable	(221,310		)	(863,836		)	(512,486		)
Borrowings under Term Loan	—			796,000			325,000
Repayments under Term Loan	(420,000		)	(701,000		)	—
Borrowings under Senior Unsecured Notes	—			298,134			—
Deferred financing costs	(8,255		)	(4,352		)	(6,150		)
Proceeds from issuance of common stock, net of offering costs	—			446,613			347,211
Proceeds from issuance of preferred stock, net of offering costs	166,193			—			—
Repurchase of shares of common stock	(286,631		)	(753		)	(4,272		)
Proceeds from exercise of stock options	—			—			46
Preferred stock dividends paid	(2,530		)	—			—
Common stock dividends paid	(339,174		)	(323,640		)	(292,262		)
Transfers (from) to reserve/escrow deposits with lenders, net	(3,492		)	10,945			17,413
Net cash used in financing activities	(470,596		)	(255,889		)	(140,681		)
Net decrease in cash and cash equivalents	(1,261		)	(11,731		)	(154,391		)
Cash and cash equivalents, beginning of year	10,059			21,790			176,181
Cash and cash equivalents, end of year	$	8,798		$	10,059		$	21,790

See accompanying notes.

SPIRIT REALTY, L.P.

Consolidated Balance Sheets

(In Thousands, Except Unit and Per Unit Data)



	December 31, 2017			December 31, 2016
Assets
Investments:
Real estate investments:
Land and improvements	$	2,588,930		$	2,704,010
Buildings and improvements	4,692,377			4,775,221
Total real estate investments	7,281,307			7,479,231
Less: accumulated depreciation	(1,075,643		)	(940,005		)
	6,205,664			6,539,226
Loans receivable, net	79,967			66,578
Intangible lease assets, net	409,903			470,276
Real estate assets under direct financing leases, net	24,865			36,005
Real estate assets held for sale, net	48,929			160,570
Net investments	6,769,328			7,272,655
Cash and cash equivalents	8,798			10,059
Deferred costs and other assets, net	231,045			140,917
Goodwill	254,340			254,340
Total assets	$	7,263,511		$	7,677,971
Liabilities and stockholders’ equity
Liabilities:
Revolving Credit Facility	$	112,000		$	86,000
Term Loan, net	—			418,471
Senior Unsecured Notes, net	295,321			295,112
Mortgages and notes payable, net	2,516,478			2,162,403
Notes payable to Spirit Realty Capital, Inc., net	715,881			702,642
Total debt, net	3,639,680			3,664,628
Intangible lease liabilities, net	155,303			182,320
Accounts payable, accrued expenses and other liabilities	148,919			148,915
Total liabilities	3,943,902			3,995,863
Commitments and contingencies (see Note 8)
Partners' Capital
Partnership units
General partner's common capital, 3,988,218 units issued and outstanding as of both December 31, 2017 and December 31, 2016	24,426			26,586
Limited partners' preferred capital: 6,900,000 and no units issued and outstanding as of December 31, 2017 and December 31, 2016, respectively	166,193			—
Limited partners' common capital, 444,880,051 and 479,635,902 units issued and outstanding as of December 31, 2017 and December 31, 2016, respectively	3,128,990			3,655,522
Total partners' capital	3,319,609			3,682,108
Total liabilities and partners' capital	$	7,263,511		$	7,677,971

See accompanying notes.

SPIRIT REALTY, L.P.

Consolidated Statements of Operations

(In Thousands, Except Unit and Per Unit Data)



	Years Ended December 31,
	2017			2016			2015
Revenues:
Rentals	$	639,017		$	648,363		$	634,151
Interest income on loans receivable	3,791			5,253			6,948
Earned income from direct financing leases	2,078			2,742			3,024
Tenant reimbursement income	16,747			14,125			15,952
Other income	7,322			15,491			7,260
Total revenues	668,955			685,974			667,335
Expenses:
General and administrative	62,064			52,615			47,730
Restructuring charges	—			6,341			7,056
Transaction costs	6,361			—			—
Property costs (including reimbursable)	36,617			30,839			27,715
Real estate acquisition costs	1,356			3,229			2,739
Interest	190,127			196,586			222,901
Depreciation and amortization	256,019			262,276			260,633
Impairments	102,330			88,275			70,695
Total expenses	654,874			640,161			639,469
Income from continuing operations before other (expense) income and income tax expense	14,081			45,813			27,866
Other (expense) income:
(Loss) gain on debt extinguishment	(1,645		)	233			(3,162		)
Total other (expense) income	(1,645		)	233			(3,162		)
Income from continuing operations before income tax expense	12,436			46,046			24,704
Income tax expense	(394		)	(965		)	(601		)
Income from continuing operations	12,042			45,081			24,103
Discontinued operations:
Income from discontinued operations	—			—			98
Gain on disposition of assets	—			—			590
Income from discontinued operations	—			—			688
Income before gain on disposition of assets	12,042			45,081			24,791
Gain on disposition of assets	65,106			52,365			68,421
Net income	$	77,148		$	97,446		$	93,212
Preferred distributions	(2,530		)	—			—
Net income after preferred distributions	74,618			97,446			93,212

Net income attributable to general partners	657			825			855
Net income attributable to limited partners	76,491			96,621			92,357

Net income per common partnership unit - basic	$	0.16		$	0.21		$	0.21

Net income per common partnership unit —diluted	$	0.16		$	0.21		$	0.21
Weighted average common partnership units outstanding:
Basic	467,934,945			469,217,776			432,222,953
Diluted	467,942,788			469,246,265			432,545,625

See accompanying notes.

SPIRIT REALTY, L.P.

Consolidated Statements of Comprehensive Income

(In Thousands)



	Years Ended December 31,
	2017		2016			2015
Net income	$	77,148	$	97,446		$	93,212
Other comprehensive income:
Change in net unrealized losses on cash flow hedges	—		(1,137		)	(1,190		)
Net cash flow hedge losses reclassified to operations	—		2,165			1,245
Total comprehensive income	$	77,148	$	98,474		$	93,267

See accompanying notes.

SPIRIT REALTY, L.P.

Consolidated Statements of Partners' Capital

(In Thousands, Except Unit Data)



	Preferred Units				Common Units									Total Partnership Capital
		Limited Partners' Capital ⁽²⁾			General Partner's Capital ⁽¹⁾				Limited Partners' Capital ⁽²⁾
		Units	Amount		Units	Amount			Units		Amount
Balances, December 31, 2014		—	$	—	3,988,218	$	30,456		407,362,222		$	3,281,206		$	3,311,662
Net income		—	—		—	855			—		92,357			93,212
Other comprehensive income		—	—		—	1			—		54			55
Partnership distributions declared		—	—		—	(2,738		)	—		(295,793		)	(298,531		)
Tax withholdings related to net settlement of partnership units		—	—		—	—			(426,158	)	(4,272		)	(4,272		)
Issuance of partnership units, net		—	—		—	—			29,610,100		347,211			347,211
Exercise of partnership units		—	—		—	—			5,000		46			46
Stock-based compensation, net		—	—		—	—			1,280,582		12,491			12,491
Balances, December 31, 2015		—	$	—	3,988,218	$	28,574		437,831,746		$	3,433,300		$	3,461,874
Net income		—	—		—	825			—		96,621			97,446
Other comprehensive income		—	—		—	9			—		1,019			1,028
Partnership distributions declared		—	—		—	(2,822		)	—		(330,358		)	(333,180		)
Tax withholdings related to net settlement of partnership units		—	—		—	—			(72,835	)	(753		)	(753		)
Issuance of partnership units, net		—	—		—	—			40,835,360		446,613			446,613
Stock-based compensation, net		—	—		—	—			1,041,631		9,080			9,080
Balances, December 31, 2016		—	$	—	3,988,218	$	26,586		479,635,902		$	3,655,522		$	3,682,108
Net income		—	—		—	$	657		—		$	76,491		$	77,148
Partnership distributions declared on preferred units		—	—		—	—			—		(2,530		)	(2,530		)
Net income after preferred distributions			—			657			—		73,961			74,618
Issuance of preferred partnership units		6,900,000	166,193		—	—			—		—			166,193
Partnership distributions declared on common units		—	—		—	(2,817		)	—		(329,585		)	(332,402		)
Tax withholdings related to net partnership unit settlements		—	—		—	—			(440,312	)	(3,542		)	(3,542		)
Repurchase of partnership units		—	—		—	—			(35,839,965	)	(283,089		)	(283,089		)
Stock-based compensation		—	—		—	—			1,524,426		15,723			15,723
Balances, December 31, 2017		6,900,000	$	166,193	3,988,218	$	24,426		444,880,051		$	3,128,990		$	3,319,609

⁽¹⁾ Consists of general partnership interests held by Spirit General OP Holdings, LLC.

⁽²⁾ Consists of limited partnership interests held by Spirit Realty Capital, Inc. and Spirit Notes Partner, LLC.

See accompanying notes.

SPIRIT REALTY, L.P.

Consolidated Statements of Cash Flows

(In Thousands)



	Years Ended December 31,
	2017			2016			2015
Operating activities
Net Income	$	77,148		$	97,446		$	93,212
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization	256,019			262,276			260,633
Impairments	102,330			88,275			70,729
Amortization of deferred financing costs	9,896			9,070			7,937
Payments to terminate interest rate swap	—			(1,724		)	—
Derivative net settlements, amortization and terminations	—			1,811			(132		)
Amortization of debt discounts	13,572			6,217			2,322
Stock-based compensation expense	16,560			9,570			13,321
Loss (gain) on debt extinguishment	1,645			(233		)	3,162
Debt extinguishment costs	(3,305		)	(26,219		)	(8,112		)
Gains on dispositions of real estate and other assets	(65,106		)	(52,365		)	(69,011		)
Non-cash revenue	(28,439		)	(26,333		)	(20,930		)
Bad debt expense and other	5,913			(594		)	151
Changes in operating assets and liabilities:
Deferred costs and other assets, net	(1,418		)	(6,561		)	(604		)
Accounts payable, accrued expenses and other liabilities	1,578			6,308			13,382
Accrued restructuring charges	—			(5,535		)	5,926
Net cash provided by operating activities	386,393			361,409			371,986
Investing activities
Acquisitions of real estate	(279,934		)	(655,835		)	(875,983		)
Capitalized real estate expenditures	(46,100		)	(27,078		)	(10,269		)
Investments in loans receivable	(4,995		)	(5,073		)	(4,020		)
Collections of principal on loans receivable and real estate assets under direct financing leases	12,769			8,410			6,822
Proceeds from dispositions of real estate and other assets	472,496			524,776			496,646
Transfers of net sales proceeds from (to) restricted accounts pursuant to 1031 Exchanges	—			39,869			(39,869		)
Transfers of net sales proceeds (to) from Master Trust Release	(71,294		)	(2,320		)	40,977
Net cash provided by (used in) investing activities	82,942			(117,251		)	(385,696		)



	Years Ended December 31,
	2017			2016			2015
Financing activities
Borrowings under Revolving Credit Facilities	940,200			1,080,000			798,000
Repayments under Revolving Credit Facilities	(914,200		)	(994,000		)	(813,181		)
Borrowings under mortgages and notes payable	618,603			—			—
Repayments under mortgages and notes payable	(221,310		)	(863,836		)	(512,486		)
Borrowings under Term Loan	—			796,000			325,000
Repayments under Term Loan	(420,000		)	(701,000		)	—
Borrowings under Senior Unsecured Notes	—			298,134			—
Deferred financing costs	(8,255		)	(4,352		)	(6,150		)
Proceeds from issuance of common stock, net of offering costs	—			446,613			347,211
Proceeds from issuance of preferred stock, net of offering costs	166,193			—			—
Repurchase of partnership units	(286,631		)	(753		)	(4,272		)
Proceeds from exercise of partnership units	—			—			46
Preferred distributions paid	(2,530		)	—			—
Common distributions paid	(339,174		)	(323,640		)	(292,262		)
Transfers (from) to reserve/escrow deposits with lenders, net	(3,492		)	10,945			17,413
Net cash used in financing activities	(470,596		)	(255,889		)	(140,681		)
Net decrease in cash and cash equivalents	(1,261		)	(11,731		)	(154,391		)
Cash and cash equivalents, beginning of year	10,059			21,790			176,181
Cash and cash equivalents, end of year	$	8,798		$	10,059		$	21,790

SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.

Notes to Consolidated Financial Statements

December 31, 2017

Note 1. Organization

Organization and Operations

Spirit Realty Capital, Inc. (the "Corporation" or, with its consolidated subsidiaries, the "Company") operates as a self-administered and self-managed REIT that seeks to generate and deliver sustainable and attractive returns for stockholders by investing primarily in and managing a portfolio of single-tenant, operationally essential real estate throughout the U.S. that is generally leased on a long-term, triple-net basis to tenants operating within predominantly retail, but also office and industrial property types. Single tenant, operationally essential real estate generally refers to free-standing, commercial real estate facilities where tenants conduct activities that are essential to the generation of their sales and profits.The Company began operations through a predecessor legal entity in 2003.

The Company’s operations are generally carried out through Spirit Realty, L.P. (the "Operating Partnership") and its subsidiaries. Spirit General OP Holdings, LLC ("OP Holdings"), one of the Corporation's wholly-owned subsidiaries, is the sole general partner and owns approximately 1% of the Operating Partnership. The Corporation and a wholly-owned subsidiary ("Spirit Notes Partner, LLC") are the only limited partners and together own the remaining 99% of the Operating Partnership.

On August 3, 2017, the Company announced a proposed Spin-Off of almost all of its interests in properties leased to Shopko, assets that collateralize Master Trust 2014 and other additional assets into an independent, publicly traded REIT, Spirit MTA REIT, or SMTA. Transaction costs associated with the spin off for the year ended December 31, 2017 totaled $6.4 million, and are included within transaction costs on the accompanying consolidated statements of operations.

Note 2. Summary of Significant Accounting Policies

Basis of Accounting and Principles of Consolidation

The accompanying consolidated financial statements of the Company and the Operating Partnership have been prepared on the accrual basis of accounting, in accordance with GAAP. The consolidated financial statements of the Company include the accounts of the Corporation and its wholly-owned subsidiaries. The consolidated financial statements of the Operating Partnership include the accounts of the Operating Partnership and its wholly-owned subsidiaries. All significant intercompany balances and transactions have been eliminated in consolidation.

All expenses incurred by the Company have been allocated to the Operating Partnership in accordance with the Operating Partnership's first amended and restated agreement of limited partnership, which management determined to be a reasonable method of allocation. Therefore, expenses incurred would not be materially different if the Operating Partnership had operated as an unaffiliated entity.

The Company has formed numerous special purpose entities to acquire and hold real estate encumbered by indebtedness (see Note 4). Each special purpose entity is a separate legal entity and is the sole owner of its assets and responsible for its liabilities. The assets of these special purpose entities are not available to pay, or otherwise satisfy obligations to, the creditors of any affiliate or owner of another entity unless the special purpose entities have expressly agreed and are permitted under their governing documents. As of December 31, 2017 and 2016, net assets totaling $2.78 billion and $2.95 billion, respectively, were held, and net liabilities totaling $2.63 billion and $2.26 billion, respectively, were owed by these encumbered special purpose entities and are included in the accompanying consolidated balance sheets.

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Although management believes its estimates are reasonable, actual results could differ from those estimates.

SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.

Notes to Consolidated Financial Statements - (continued)

December 31, 2017

Segment Reporting

The Company views its operations as one segment, which consists of net leasing operations. The Company has no other reportable segments.

Real Estate Investments

Carrying Value of Real Estate Investments

The Company’s real estate properties are recorded at cost and depreciated using the straight-line method over the estimated remaining useful lives of the properties, which generally range from 20 to 50 years for buildings and improvements and from 5 to 20 years for land improvements. Portfolio assets classified as “held for sale” are not depreciated. Properties classified as “held for sale” are recorded at the lower of their carrying value or their fair value, less anticipated selling costs.

Purchase Accounting and Acquisition of Real Estate

When acquiring a property, the purchase price (including acquisition and closing costs) is allocated to land, building, improvements and equipment based on their relative fair values. For properties acquired with in-place leases, the purchase price of real estate is allocated to the tangible and intangible assets and liabilities acquired based on their estimated fair values. In making estimates of fair values for this purpose, a number of sources are used, including independent appraisals and information obtained about each property as a result of pre-acquisition due diligence and marketing and leasing activities.

Lease Intangibles

Lease intangibles, if any, acquired in conjunction with the purchase of real estate represent the value of in-place leases and above or below-market leases. For real estate acquired subject to existing lease agreements, in-place lease intangibles are valued based on the Company’s estimate of costs related to acquiring a tenant and the carrying costs that would be incurred during the time it would take to locate a tenant if the property were vacant, considering current market conditions and costs to execute similar leases at the time of the acquisition. Above and below-market lease intangibles are recorded based on the present value of the difference between the contractual amounts to be paid pursuant to the leases at the time of acquisition of the real estate and the Company’s estimate of current market lease rates for the property, measured over a period equal to the remaining initial term of the lease.

In-place lease intangibles are amortized on a straight-line basis over the remaining initial term of the related lease and included in depreciation and amortization expense. Above-market lease intangibles are amortized over the remaining initial terms of the respective leases as a decrease in rental revenue. Below market lease intangibles are amortized as an increase to rental revenue over the remaining initial term of the respective leases, but may be amortized over the renewal periods if the Company believes it is likely the tenant will exercise the renewal option. If the Company believes it is likely a lease will terminate early, the unamortized portion of any related lease intangible is immediately recognized in impairment loss in the Company’s consolidated statements of operations.

Investment in Direct Financing Leases

For real estate property leases classified as direct financing leases, the building portion of the lease is accounted for as a direct financing lease, while the land portion is accounted for as operating leases when certain criteria are met. For direct financing leases, the Company records an asset which represents the net investment that is determined by using the aggregate of the total amount of future minimum lease payments, the estimated residual value of the leased property and deferred incremental direct costs less unearned income. Income is recognized over the life of the lease to approximate a level rate of return on the net investment. Residual values, which are reviewed annually, represent the estimated amount the Company expects to receive at lease termination from the disposition of the leased property. Actual residual values realized could differ from these estimates. The Company evaluates the collectability of future minimum lease payments on each direct financing lease primarily through the evaluation of payment history and the underlying creditworthiness of the tenant. There were no amounts past due as of December 31, 2017 and 2016. The Company’s direct financing leases are evaluated individually for the purpose of determining if an allowance is needed. Any write-down of an estimated residual value is recognized as an impairment loss in the current period and earned

SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.

Notes to Consolidated Financial Statements - (continued)

December 31, 2017

income adjusted prospectively. The Company's direct financing leases were acquired in connection with the Merger. There were no impairment losses on direct financing leases during the years ended December 31, 2017 and 2016. There were $4.8 million in impairment losses related to two direct financing leases during the year ended December 31, 2015.

Impairment

The Company reviews its real estate investments and related lease intangibles periodically for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. The Company considers factors such as expected future undiscounted cash flows, estimated residual value, market trends (such as the effects of leasing demand and competition) and other factors in making this assessment. An asset is considered impaired if its carrying value exceeds its estimated undiscounted cash flows and the impairment is calculated as the amount by which the carrying value of the asset exceeds its estimated fair value. Estimating future cash flows and fair values are highly subjective and such estimates could differ materially from actual results. Key assumptions used in estimating future cash flows and fair values include, but are not limited to, revenue growth rates, interest rates, discount rates, capitalization rates, lease renewal probabilities, tenant vacancy rates and other factors.

Revenue Recognition

The Company primarily leases real estate to its tenants under long-term, triple-net leases that are classified as operating leases. Lease origination fees are deferred and amortized over the related lease term as an adjustment to rental revenue. Under a triple-net lease, the tenant is typically responsible for all improvements and is contractually obligated to pay all property operating expenses, such as real estate taxes, insurance premiums and repair and maintenance costs. Under certain leases, tenant reimbursement revenue, which is comprised of additional amounts recoverable from tenants for common area maintenance expenses and certain other recoverable expenses, is recognized as revenue in the period in which the related expenses are incurred. Tenant reimbursements are recorded on a gross basis in instances when our tenants reimburse us for property costs which we incur. Tenant receivables are carried net of the allowances for uncollectible amounts.

The Company’s leases generally provide for rent escalations throughout the lease terms. For leases that provide for specific contractual escalations, rental revenue is recognized on a straight-line basis so as to produce a constant periodic rent over the term of the lease. Accordingly, accrued rental revenue, calculated as the aggregate difference between the rental revenue recognized on a straight-line basis and scheduled rents, represents unbilled rent receivables that the Company will receive only if the tenants make all rent payments required through the expiration of the initial term of the leases. The accrued rental revenue representing this straight-line adjustment is subject to an evaluation for collectability, and the Company records a provision for losses against rental revenues if collectability of these future rents is not reasonably assured. Leases that have contingent rent escalators indexed to future increases in the CPI may adjust over a one-year period or over multiple-year periods. Generally, these escalators increase rent at the lesser of (a) 1 to 2 times CPI over a specified period, (b) a fixed percentage, or (c) a fixed schedule. Because of the volatility and uncertainty with respect to future changes in the CPI, the Company’s inability to determine the extent to which any specific future change in the CPI is probable at each rent adjustment date during the entire term of these leases and the Company’s view that the multiplier does not represent a significant leverage factor, rental revenue from leases with this type of escalator are recognized only after the changes in the rental rates have occurred.

Some of the Company’s leases also provide for contingent rent based on a percentage of the tenant’s gross sales. For contingent rentals that are based on a percentage of the tenant’s gross sales, the Company recognizes contingent rental revenue when the change in the factor on which the contingent lease payment is based actually occurs.

The Company suspends revenue recognition if the collectability of amounts due pursuant to a lease is not reasonably assured or if the tenant’s monthly lease payments become more than 60 days past due, whichever is earlier.

Lease termination fees are included in other income on the Company’s consolidated statements of operations and are recognized when there is a signed termination agreement and all of the conditions of the agreement have been met. The Company recorded lease termination fees of $5.0 million, $7.3 million and $5.8 million during the years ended December 31, 2017, 2016 and 2015, respectively.

SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.

Notes to Consolidated Financial Statements - (continued)

December 31, 2017

Goodwill

Goodwill arises from business combinations and represents the excess of the cost of an acquired entity over the net fair value amounts that were assigned to the identifiable assets acquired and the liabilities assumed. Goodwill is tested for impairment at the reporting unit level on an annual basis and between annual tests if an event occurs or circumstances change that would more likely than not reduce the fair value of the reporting unit below its carrying value. The Company did not record any impairment on its existing goodwill for the years ended December 31, 2017, 2016 and 2015.

Prior to the Company's adoption of ASU 2017-01, Business Combinations (Topic 805): Clarifying the Definition of a Business, on January 1, 2017 on a prospective basis, when the Company disposed of a real estate asset that constituted a business under GAAP, a portion of goodwill was allocated to the carrying value of the real estate asset considered to be a business to determine the gain or loss on the disposal. The portion of goodwill allocated was derived from the proportionate fair value of the business to the fair value of the Company’s reporting unit. Goodwill related to real estate assets not previously classified as held for sale of $6.3 million and $12.7 million was written off during the years ended December 31, 2016 and 2015, respectively. Under the new guidance, the dispositions of properties generally no longer qualify as a disposition of a business and therefore no allocation of goodwill occurs when determining gain or loss on sale.

The following table presents a reconciliation of the Company’s goodwill from January 1, 2015 to December 31, 2017 (in thousands):



	Consolidated
Balance as of December 31, 2014	$	285,848
Goodwill allocated to dispositions of a business	(21,498		)
Balance as of December 31, 2015	264,350
Goodwill allocated to dispositions of a business	(10,010		)
Balance as of December 31, 2016	254,340
Goodwill allocated to dispositions of a business	—
Balance as of December 31, 2017	$	254,340

Allowance for Doubtful Accounts

The Company reviews its rent and other tenant receivables for collectability on a regular basis, taking into consideration changes in factors such as the tenant’s payment history, the financial condition of the tenant, business conditions in the industry in which the tenant operates, and economic conditions in the area in which the tenant operates. In the event that the collectability of a receivable with respect to any tenant is in doubt, a provision for uncollectible amounts will be established or a direct write-off of the specific receivable will be made. The Company provided for reserves for uncollectible amounts totaling $12.4 million and $6.4 million at December 31, 2017 and 2016, respectively, against accounts receivable balances of $27.2 million and $25.3 million, respectively. Receivables are recorded within deferred cost and other assets, net in the accompanying consolidated balance sheets. Receivables are written off against the reserves for uncollectible amounts when all possible means of collection have been exhausted.

For deferred rental revenues related to the straight-line method of reporting rental revenue, the collectability review includes management’s estimates of amounts that will not be realized and an assessment of the risks inherent in the portfolio, giving consideration to historical experience. The Company established a reserve for losses of $1.8 million and $7.7 million at December 31, 2017 and 2016, respectively, against deferred rental revenue receivables of $81.6 million and $71.1 million, respectively. Deferred rental revenue receivables are recorded within deferred costs and other assets, net in the accompanying consolidated balance sheets.

Loans Receivable

Loans receivable consists of mortgage loans, net of premium, and notes receivables. Interest on loans receivable is recognized using the effective interest rate method.

SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.

Notes to Consolidated Financial Statements - (continued)

December 31, 2017

Impairment and Allowance for Loan Losses

The Company periodically evaluates the collectability of its loans receivable, including accrued interest, by analyzing the underlying property-level economics and trends, collateral value and quality, and other relevant factors in determining the adequacy of its allowance for loan losses. A loan is determined to be impaired when, in management’s judgment based on current information and events, it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement. Specific allowances for loan losses are provided for impaired loans on an individual loan basis in the amount by which the carrying value exceeds the estimated fair value of the underlying collateral less disposition costs. Delinquent loans receivable are written off against the allowance when all possible means of collection have been exhausted. As of December 31, 2017, there was an allowance for loan losses on loans receivable of $0.4 million and a $0.5 million allowance for loan losses as of December 31, 2016.

A loan is placed on non-accrual status when the loan has become 60 days past due, or earlier if management determines that full recovery of the contractually specified payments of principal and interest is doubtful. While on non-accrual status, interest income is recognized only when received. Five mortgage loans were on non-accrual status with a balance of $1.5 million as of December 31, 2017, compared to none as of December 31, 2016. No notes receivable were on non-accrual status as of December 31, 2017, compared to one note receivable on non-accrual status with a balance of $0.5 million as of December 31, 2016.

Cash and Cash Equivalents

Cash and cash equivalents include cash and highly liquid investment securities with maturities at acquisition of three months or less. The Company invests cash primarily in money market funds of major financial institutions with fund investments consisting of highly-rated money market instruments and other short-term instruments.

Restricted Cash and Escrow Deposits

Restricted cash and deposits in escrow, classified within deferred costs and other assets, net in the accompanying consolidated balance sheets consisted of the following (in thousands):



	December 31, 2017		December 31, 2016
Collateral deposits ⁽¹⁾	$	1,751	$	2,044
Tenant improvements, repairs, and leasing commissions ⁽²⁾	8,257		9,739
Master Trust Release ⁽³⁾	85,703		14,412
Liquidity reserve⁽⁴⁾	5,503		—
Other ⁽⁵⁾	4,695		644
	$	105,909	$	26,839

⁽¹⁾Funds held in lender controlled accounts generally used to meet future debt service or certain property operating expenses. Balance changes are reflected in financing activities within the consolidated statements of cash flows.

⁽²⁾ Deposits held as additional collateral support by lenders to fund improvements, repairs and leasing commissions incurred to secure a new tenant. Balance changes are reflected in financing activities within the consolidated statements of cash flows.

⁽³⁾ Proceeds from the sale of assets pledged as collateral under the Spirit Master Funding Program, which are held on deposit until a qualifying substitution is made or the funds are applied as prepayment of principal. Balance changes are reflected in investing activities within the consolidated statements of cash flows.

⁽⁴⁾ Liquidity reserve cash was placed on deposit in conjunction with issuance of additional series of notes under Master Trust 2014 in December 2017 and is held until there is a cashflow shortfall as defined in the Master Trust 2014 agreements or a liquidation of Master Trust 2014 occurs. Additionally, the liquidity reserve can be released upon achieving certain performance criteria. Balance changes are reflected in financing activities within the consolidated statements of cash flows.

⁽⁵⁾ Funds held in lender controlled accounts released after scheduled debt service requirements are met. Balance changes are reflected in operating activities within the consolidated statements of cash flows.

SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.

Notes to Consolidated Financial Statements - (continued)

December 31, 2017

Accounting for Derivative Financial Instruments and Hedging Activities

The Company utilizes derivative instruments such as interest rate swaps and caps for purposes of hedging exposures to fluctuations in interest rates associated with certain of its financing transactions. At the inception of a hedge transaction, the Company enters into a contractual arrangement with the hedge counterparty and formally documents the relationship between the derivative instrument and the financing transaction being hedged, as well as its risk management objective and strategy for undertaking the hedge transaction. At inception and at least quarterly thereafter, a formal assessment is performed to determine whether the derivative instrument has been highly effective in offsetting changes in cash flows of the related financing transaction and whether it is expected to be highly effective in the future.

The fair value of the derivative instrument is recorded on the balance sheet as either an asset or liability. For derivatives designated as cash flow hedges, the effective portions of the corresponding change in fair value of the derivatives are recorded in AOCL within stockholders’ equity and partners' capital. Changes in fair value reported in other comprehensive income (loss) are reclassified to operations in the period in which operations are affected by the underlying hedged transaction. Any ineffective portions of the change in fair value are recognized immediately in general and administrative expense. The amounts paid or received on the hedge are recognized as adjustments to interest expense (see Note 5).

Income Taxes

The Company has elected to be taxed as a REIT under the Code. As a REIT, the Company generally will not be subject to federal income tax provided it continues to satisfy certain tests concerning the Company’s sources of income, the nature of its assets, the amounts distributed to its stockholders, and the ownership of Company stock. Management believes the Company has qualified and will continue to qualify as a REIT and therefore, no provision has been made for federal income taxes in the accompanying consolidated financial statements. Even if the Company qualifies for taxation as a REIT, it may be subject to state and local income and franchise taxes, and to federal income tax and excise tax on its undistributed income. Taxable income from non-REIT activities managed through any of the Company’s taxable REIT subsidiaries is subject to federal, state, and local taxes, which are not material.

The Operating Partnership is a partnership for federal income tax purposes. Partnerships are pass-through entities and are not subject to U.S. federal income taxes, therefore no provision has been made for federal income taxes in the accompanying financial statements. Although most states and cities where the Operating Partnership operates follow the U.S. federal income tax treatment, there are certain jurisdictions such as Texas, Tennessee and Ohio that impose income or franchise taxes on a partnership.

Franchise taxes are included in general and administrative expenses on the accompanying consolidated statements of operations.

Earnings Per Share and Unit

The Company’s unvested restricted common stock, which contains non-forfeitable rights to receive dividends, are considered participating securities requiring the two-class method of computing earnings per share and unit. Under the two class method, earnings attributable to unvested restricted shares are deducted from income from continuing operations in the computation of net income attributable to common stockholders. Under the two-class method, earnings per common share are computed by dividing the sum of distributed earnings to common stockholders and undistributed earnings allocated to common stockholders by the weighted average number of common shares outstanding for the period. In applying the two-class method, undistributed earnings are allocated to both common shares and participating securities based on their respective weighted average shares outstanding during the period. Under the terms of the Amended Incentive Award Plan and the related restricted stock awards (see Note 13), losses are not allocated to participating securities including undistributed losses as a result of dividends declared exceeding net income. The Company uses income or loss from continuing operations as the basis for determining whether potential common shares are dilutive or anti-dilutive and undistributed net income or loss as the basis for determining whether undistributed earnings are allocable to participating securities.

SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.

Notes to Consolidated Financial Statements - (continued)

December 31, 2017

Unaudited Interim Information

The consolidated quarterly financial data in Note 16 is unaudited. In the opinion of management, this financial information reflects all adjustments necessary for a fair presentation of the respective interim periods. All such adjustments are of a normal recurring nature.

New Accounting Pronouncements

In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers: Topic 606. This new guidance establishes a principles-based approach for accounting for revenue from contracts with customers and is effective for annual reporting periods beginning after December 15, 2017, with early application permitted for annual reporting periods beginning after December 15, 2016. The Company plans to adopt the new revenue recognition standard effective January 1, 2018 under the modified retrospective method, and have elected to apply the standard only to contracts that are not completed as of the date of adoption (i.e. January 1, 2018). In evaluating the impact of this new standard, the Company identified that lease contracts covered by Topic 840, Leases, are excluded from the scope of this new guidance. As such, after the Company's evaluation of the new guidance, the Company has concluded that there will be no material impact of this ASU on its revenues, results of operations, financial position or disclosures.

In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842), which supersedes the existing guidance for lease accounting Leases (Topic 840). ASU 2016-02 requires lessees to recognize leases on their balance sheets, and leaves lessor accounting largely unchanged. Leases pursuant to which the Company is the lessee primarily consist of its corporate office and equipment leases. The amendments in this ASU are effective for the fiscal years beginning after December 15, 2018 and interim periods within those fiscal years. Early application is permitted for all entities. ASU 2016-02 requires a modified restrospective approach for all leases existing at, or entered into after, the date of initial application, with an option to elect to use certain transition relief. Upon adoption, the Company will record certain expenses paid directly by its tenants that protect the Company's interests in its properties, such as insurance and real estate taxes, to property costs and the related tenant reimbursement income to revenue, with no impact on net income. The Company is currently evaluating the impact of this ASU on its consolidated financial statements.

In March 2016, the FASB issued ASU 2016-09, Improvements to Employee Share-Based Payment Accounting, which simplifies many aspects of accounting for share-based payment transactions under ASC Topic 718, Compensation - Stock Compensation, including income tax consequences, classification of awards as either equity or liability, forfeiture rate calculations and classification on the statement of cash flows. The Company adopted this new guidance effective January 1, 2017 and made an accounting policy election to recognize stock-based compensation forfeitures as they occur, whereas previously stock-based compensation forfeitures were estimated and recognized based on historical forfeiture rates. This change has been applied prospectively and had no material impact on the financial statements of the Company.

In June 2016, the FASB issued ASU 2016-13, Measurement of Credit Losses on Financial Instruments, which requires more timely recognition of credit losses associated with financial assets. ASU 2016-13 requires financial assets (or a group of financial assets) measured at an amortized cost basis to be presented at the net amount expected to be collected. ASU 2016-13 is effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. Early adoption is permitted for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. The Company is currently evaluating the impact of this ASU on its consolidated financial statements.

In August 2016, the FASB issued ASU 2016-15, Classification of Certain Cash Receipts and Cash Payments, which addresses specific cash flow issues with the objective of reducing the existing diversity in practice. ASU 2016-15 is effective for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years, and requires retrospective adoption unless it is impracticable to apply, in which case it is to be applied prospectively as of the earliest date practicable. The Company plans to adopt ASU 2016-15 effective January 1, 2018 and has determined that this standard will result in debt prepayment and debt extinguishment costs being presented in the financing activities in the consolidated statement of cash flows. The Company currently does not expect there to be a material impact on its statement of cash flows for other types of transactions.

SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.

Notes to Consolidated Financial Statements - (continued)

December 31, 2017

In November 2016, the FASB issued ASU 2016-18, Statement of Cash Flows (Topic 230): Restricted Cash. This guidance requires that a statement of cash flows explain the change during the period in the total of cash, cash equivalents, and restricted cash. As a result, restricted cash will be included with cash and cash equivalents when reconciling the beginning-of-period and end-of-period total amounts shown on the statement of cash flows. The new guidance is effective for fiscal years beginning after December 15, 2017, and interim periods within those fiscal years. Early adoption is permitted, and the new guidance is to be applied retrospectively. The Company currently plans to adopt ASU 2016-18 effective January 1, 2018 and does not expect the change in presentation to have a material impact on the consolidated financial statements.

In January 2017, the FASB issued ASU 2017-01, Business Combinations (Topic 805): Clarifying the Definition of a Business, which narrows the definition of a business. The Company early adopted the guidance effective January 1, 2017 and application is on a prospective basis. Under the new guidance, the acquisition of a property with an in-place lease generally is no longer accounted for as an acquisition of a business, but instead as an asset acquisition, meaning the transaction costs of such an acquisition are now capitalized instead of expensed. Further, dispositions of properties generally no longer qualify as a disposition of a business and therefore no allocation of goodwill occurs when determining gain or loss on sale.

Note 3. Investments

Real Estate Investments

As of December 31, 2017, the Company’s gross investment in real estate properties and loans totaled approximately $7.90 billion, representing investments in 2,480 properties, including 88 properties or other related assets securing mortgage loans. The gross investment is comprised of land, buildings, lease intangible assets and lease intangible liabilities, as adjusted for any impairment, and the carrying amount of loans receivable, real estate assets held under direct financing leases and real estate assets held for sale. The portfolio is geographically dispersed throughout 49 states with only one state, Texas, with a real estate investment of 12.2%, accounting for more than 10.0% of the total dollar amount of the Company’s real estate investment portfolio.

SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.

Notes to Consolidated Financial Statements - (continued)

December 31, 2017

During the years ended December 31, 2017 and 2016, the Company had the following real estate and loan activity, net of accumulated depreciation and amortization:



	Number of Properties						Dollar Amount of Investments
	Owned		Financed		Total		Owned			Financed			Total
							(In Thousands)
Gross balance, December 31, 2015	2,485		144		2,629		$	8,198,685		$	104,003		$	8,302,688
Acquisitions/improvements ⁽¹⁾	269		—		269		711,510			—			711,510
Dispositions of real estate ⁽²⁾⁽³⁾	(213	)	—		(213	)	(598,662		)	—			(598,662		)
Principal payments and payoffs	—		(70	)	(70	)	—			(34,955		)	(34,955		)
Impairments	—		—		—		(88,073		)	(176		)	(88,249		)
Write-off of gross lease intangibles	—		—		—		(42,307		)	—			(42,307		)
Loan premium amortization and other	—		—		—		(77		)	(2,294		)	(2,371		)
Gross balance, December 31, 2016	2,541		74		2,615		8,181,076			66,578			8,247,654
Acquisitions/improvements ⁽¹⁾	43		16		59		326,766			23,300			350,066
Dispositions of real estate ⁽²⁾⁽³⁾	(192	)	—		(192	)	(510,863		)	—			(510,863		)
Principal payments and payoffs	—		(2	)	(2	)	—			(7,878		)	(7,878		)
Impairments	—		—		—		(101,941		)	(389		)	(102,330		)
Write-off of gross lease intangibles	—		—		—		(67,139		)	—			(67,139		)
Loan premium amortization and other	—		—		—		(4,841		)	(1,644		)	(6,485		)
Gross balance, December 31, 2017	2,392		88		2,480		$	7,823,058		$	79,967		$	7,903,025
Accumulated depreciation and amortization							(1,289,304		)	—			(1,289,304		)
Other							304			—			304
Net balance, December 31, 2017							$	6,534,058		$	79,967		$	6,614,025


⁽¹⁾	Includes investments of $42.6 million and $20.5 million, respectively, in revenue producing capitalized expenditures, as well as $3.5 million and $6.6 million, respectively, of non-revenue producing capitalized expenditures for the years ended December 31, 2017 and 2016.


⁽²⁾	The total accumulated depreciation and amortization associated with dispositions of real estate was $57.1 million and $126.4 million, respectively, for the years ended December 31, 2017 and 2016.


⁽³⁾	For the years ended December 31, 2017, 2016 and 2015 the total gain on disposal of assets for properties held in use and held for sale was $24.6 million and $40.5 million, $35.8 million and $16.6 million, and $34.5 million and $33.9 million, respectively.

Scheduled minimum future contractual rent to be received under the remaining non-cancelable term of the operating leases (including realized rent increases occurring after January 1, 2018) are as follows (in thousands):



	December 31, 2017
2018	$	599,194
2019	587,493
2020	570,820
2021	542,899
2022	507,936
Thereafter	3,637,342
Total future minimum rentals	$	6,445,684

SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.

Notes to Consolidated Financial Statements - (continued)

December 31, 2017

Because lease renewal periods are exercisable at the option of the lessee, the preceding table presents future minimum lease payments due during the initial lease term only. In addition, the future minimum rentals do not include any contingent rentals based on a percentage of the lessees’ gross sales or lease escalations based on future changes in the CPI or other stipulated reference rate.

Loans Receivable

The following table details loans receivable, net of premium and allowance for loan losses (in thousands):



	December 31, 2017			December 31, 2016
Mortgage loans - principal	$	69,963		$	55,410
Mortgage loans - premium, net of amortization	5,038			7,194
Allowance for loan losses	(389		)	—
Mortgages loans, net	74,612			62,604
Other note receivables - principal	5,355			4,474
Allowance for loan losses	—			(500		)
Other note receivables	5,355			3,974
Total loans receivable, net	$	79,967		$	66,578

As of December 31, 2017 and 2016, the Company held a total of 10 and 8, respectively, first-priority mortgage loans (representing loans to 6 and 4 borrowers, respectively). These mortgage loans are secured by single-tenant commercial properties and generally have fixed interest rates over the term of the loans. There are 3 other notes receivable, one $3.5 million note is secured by tenant assets and stock and the other two are unsecured.

Lease Intangibles, Net

The following table details lease intangible assets and liabilities, net of accumulated amortization (in thousands):



	December 31, 2017			December 31, 2016
In-place leases	$	591,551		$	624,723
Above-market leases	89,640			88,873
Less: accumulated amortization	(271,288		)	(243,320		)
Intangible lease assets, net	$	409,903		$	470,276

Below-market leases	$	216,642		$	236,008
Less: accumulated amortization	(61,339		)	(53,688		)
Intangible lease liabilities, net	$	155,303		$	182,320

The amounts amortized as a net increase to rental revenue for capitalized above and below-market leases was $6.5 million, $6.6 million and $5.8 million for the years ended December 31, 2017, 2016 and 2015, respectively. The value of in-place leases amortized and included in depreciation and amortization expense was $43.3 million, $46.4 million and $49.9 million for the years ended December 31, 2017, 2016 and 2015, respectively. The remaining weighted average amortization period for in-place leases, above-market leases, below-market leases and in total was 13.8 years 9.5 years, 17.5 years and 10.6 years, respectively, as of December 31, 2017. The remaining weighted average amortization period for in-place leases, above-market leases, below-market leases and in total was 14.6 years, 10.3 years, 18.5 years and 11.2 years, respectively, as of December 31, 2016. During the year ended December 31, 2017, the Company acquired in-place lease intangible assets of $18.7 million, above-market lease intangible assets of $6.5 million and below-market lease intangible liabilities of $2.0 million.

SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.

Notes to Consolidated Financial Statements - (continued)

December 31, 2017

Based on the balance of intangible assets and liabilities at December 31, 2017, the net aggregate amortization expense for the next five years and thereafter is expected to be as follows (in thousands):



2018	$	32,343
2019	30,736
2020	28,717
2021	26,108
2022	22,838
Thereafter	113,858
Total future minimum amortization	$	254,600

Real Estate Assets Under Direct Financing Leases

The components of real estate investments held under direct financing leases were as follows (in thousands):



	December 31, 2017			December 31, 2016
Minimum lease payments receivable	$	7,325		$	9,456
Estimated residual value of leased assets	24,552			35,640
Unearned income	(7,012		)	(9,091		)
Real estate assets under direct financing leases, net	$	24,865		$	36,005

Real Estate Assets Held for Sale

The Company is continually evaluating the portfolio of real estate assets and may elect to dispose of assets considering criteria including, but not limited to, tenant concentration, tenant credit quality, unit financial performance, local market conditions and lease rates, associated indebtedness, asset location, and tenant operation type (e.g., industry, sector, or concept/brand). Real estate assets held for sale are expected to be sold within twelve months. The following table shows the activity in real estate assets held for sale, net for the years ended December 31, 2017 and 2016:



	Number of Properties		Carrying Value
	(In Thousands)
Balance, December 31, 2015	36		$	84,259
Transfers from real estate investments	72		246,730
Sales	(59	)	(126,100		)
Transfers to real estate investments held and used	(5	)	(21,046		)
Impairments			(23,273		)
Balance, December 31, 2016	44		160,570
Transfers from real estate investments	82		216,502
Sales	(91	)	(208,029		)
Transfers to real estate investments held and used	(20	)	(95,382		)
Impairments			(24,732		)
Balance, December 31, 2017	15		48,929

SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.

Notes to Consolidated Financial Statements - (continued)

December 31, 2017

Impairments

The following table summarizes total impairment losses recognized in continuing and discontinued operations on the accompanying consolidated statements of operations (in thousands):



	Years Ended December 31,
	2017		2016		2015
Real estate and intangible asset impairment	$	93,441	$	80,390	$	68,565
Write-off of lease intangibles, net	8,500		7,683		1,666
Loans receivable impairment	389		176		324
Total impairments from real estate investment net assets	102,330		88,249		70,555
Other impairment	—		26		174
Total impairment loss in contuining and discontinued operations	$	102,330	$	88,275	$	70,729

Impairments for the twelve months ended December 31, 2017 were comprised of $24.8 million on properties classified as held for sale and $77.2 million properties classified a held and used. Impairments for the twelve months ended December 31, 2016 were comprised of $23.1 million on properties held for sale and $47.2 million on properties classified as held and used. Impairments for the twelve months ended December 31, 2015 were comprised of $15.0 million on properties held for sale and $55.4 million on properties classified as held and used.

Note 4. Debt

The debt of the Company and the Operating Partnership are the same, except for the presentation of the Convertible Notes. The Convertible Notes were issued by the Company. Subsequently, an intercompany note between the Company and the Operating Partnership was executed with terms identical to those of the Convertible Notes. Therefore, in the consolidated balance sheet of the Operating Partnership, the amounts related to the Convertible Notes are reflected as notes payable to Spirit Realty Capital, Inc., net. The Company's debt is summarized below:



	2017 Weighted Average Effective Interest Rates ⁽¹⁾		2017 Weighted Average Stated Rates ⁽²⁾		2017 Weighted Average Maturity ⁽³⁾	December 31, 2017			December 31, 2016
						(In Thousands)
Revolving Credit Facility	3.88	%	2.44	%	1.2	$	112,000		$	86,000
Term Loan	2.68	%	2.50	%	0.8	—			420,000
Master Trust Notes	5.52	%	5.01	%	5.2	2,248,504			1,672,706
CMBS - fixed-rate	5.78	%	5.81	%	4.6	332,647			528,427
Convertible Notes	5.32	%	3.28	%	2.3	747,500			747,500
Unsecured Senior Notes	4.65	%	4.45	%	8.7	300,000			300,000
Total debt	5.04	%	4.35	%	4.7	3,740,651			3,754,633
Debt discount, net						(61,399		)	(52,894		)
Deferred financing costs, net ⁽⁴⁾						(39,572		)	(37,111		)
Total debt, net						$	3,639,680		$	3,664,628

⁽¹⁾ The effective interest rates include amortization of debt discount/premium, amortization of deferred financing costs, facility fees and non-utilization fees, where applicable, calculated for the year ended December 31, 2017.

⁽²⁾ Represents the weighted average stated interest rate based on the outstanding principal balance as of December 31, 2017.

⁽³⁾ Represents the weighted average maturity based on the outstanding principal balance as of December 31, 2017.

⁽⁴⁾The Company records deferred financing costs for the Revolving Credit Facility in deferred costs and other assets, net on its consolidated balance sheets.

SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.

Notes to Consolidated Financial Statements - (continued)

December 31, 2017

Revolving Credit Facility

On March 31, 2015, the Company, as guarantor, and the Operating Partnership, as borrower, entered into the Credit Agreement that established a new $600.0 million unsecured credit facility. The Revolving Credit Facility matures on March 31, 2019 (extendible at the Operating Partnership's option to March 31, 2020, subject to satisfaction of certain requirements) and includes an accordion feature to increase the committed facility size up to $1.0 billion, subject to satisfying certain requirements and obtaining additional lender commitments. On April 27, 2016, the Company expanded the borrowing capacity under the Revolving Credit Facility from $600.0 million to $800.0 million by partially exercising the accordion feature under the terms of the Credit Agreement. The Revolving Credit Facility also includes a $50.0 million sub-limit for swing-line loans and up to $60.0 million available for issuance of letters of credit. Swing-line loans and letters of credit reduce availability under the Revolving Credit Facility on a dollar-for-dollar basis. On November 3, 2015, the Company entered into a first amendment to the Credit Agreement. The amendment conforms certain of the terms and covenants to those in the Term Loan Agreement, including limiting the requirement of subsidiary guaranties to material subsidiaries (as defined in the Credit Agreement) meeting certain conditions. At December 31, 2017, there were no subsidiaries meeting this requirement.

The Revolving Credit Facility bears interest at a rate equal to LIBOR plus 0.875% to 1.55% per annum or a specified base rate plus 0.0% to 0.55% and requires a facility fee in an amount equal to the aggregate revolving credit commitments (whether or not utilized) multiplied by a rate equal to 0.125% to 0.30% per annum, in each case depending on the Corporation's credit rating. As of December 31, 2017, the Revolving Credit Facility bore interest at LIBOR plus 1.25% based on the Company's credit rating and incurred a facility fee of 0.25% per annum.

The Operating Partnership may voluntarily prepay the Revolving Credit Facility, in whole or in part, at any time, without premium or penalty, but subject to applicable LIBOR breakage fees, if any. Payment of the Revolving Credit Facility is unconditionally guaranteed by the Corporation and material subsidiaries that meet certain conditions (as defined in the Credit Agreement). The Revolving Credit Facility is full recourse to the Operating Partnership and the aforementioned guarantors.

As a result of entering into the Revolving Credit Facility and expanding the borrowing capacity, the Company incurred origination costs of $4.8 million. These deferred financing costs are being amortized to interest expense over the remaining initial term of the Revolving Credit Facility. The unamortized deferred financing costs relating to the Revolving Credit Facility were $1.6 million and $2.9 million, at December 31, 2017 and 2016, respectively, and were recorded in deferred costs and other assets, net on the accompanying consolidated balance sheets.

As of December 31, 2017, $112.0 million was outstanding, there was $688.0 million of borrowing capacity available under the Revolving Credit Facility and no outstanding letters of credit. The Operating Partnership's ability to borrow under the Revolving Credit Facility is subject to ongoing compliance with a number of customary financial covenants and other customary affirmative and negative covenants. As of December 31, 2017, the Corporation and the Operating Partnership were in compliance with these financial covenants.

Term Loan

On November 3, 2015, the Company entered into a Term Loan Agreement among the Operating Partnership, as borrower, the Company as guarantor and the lenders that are parties thereto. The Term Loan Agreement provides for a $325.0 million senior unsecured term facility that has an initial maturity date of November 2, 2018, which may be extended at the Company's option pursuant to two one-year extension options, subject to the satisfaction of certain conditions and payment of an extension fee. In addition, an accordion feature allows the facility to be increased up to $600.0 million, subject to obtaining additional lender commitments. During the fourth quarter of 2015 and 2016, the Company exercised the accordion feature per the Credit Agreement and increased the term facility borrowing capacity from $325.0 million to $370.0 million and $420.0 million, respectively.

100

SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.

Notes to Consolidated Financial Statements - (continued)

December 31, 2017

2016, the Corporation received a first time rating of BBB- from Fitch and was upgraded to a BBB- corporate issuer rating by S&P. As a result, the Operating Partnership elected to change the interest rate grid from leveraged based pricing to credit rating based pricing in the second quarter of 2016. Under credit rating based pricing, borrowings bear interest at either LIBOR plus 0.90% to 1.75% per annum or a specified base rate plus 0.0% to 0.75% per annum, in each case depending on the Corporation’s credit ratings.

The Operating Partnership may voluntarily prepay the Term Loan, in whole or in part, at any time, without premium or penalty, but subject to applicable LIBOR breakage fees. Borrowings may be repaid without premium or penalty, and may be re-borrowed within 30 days up to the then available loan commitment and subject to occurrence limitations within any twelve-month period. Payment of the Term Loan is unconditionally guaranteed by the Corporation and, under certain circumstances, by one or more material subsidiaries (as defined in the Term Loan Agreement) of the Corporation. The obligations of the Corporation and any guarantor under the Term Loan are full recourse to the Corporation and each guarantor.

As a result of entering into the Term Loan, the Company incurred origination costs of $2.4 million. These deferred financing costs are being amortized to interest expense over the remaining initial term of the Term Loan. As of December 31, 2017 and 2016, the unamortized deferred financing costs relating to the Term Loan were $0.7 million and $1.5 million, respectively, and were recorded net against the principal balance of mortgages and notes payable and the Term Loan for 2017 and 2016, respectively, on the accompanying consolidated balance sheets.

As of December 31, 2017, there was a zero outstanding balance and $420.0 million of borrowing capacity available under the Term Loan. The Operating Partnership's ability to borrow under the Term Loan is subject to ongoing compliance with a number of customary financial covenants and other customary affirmative and negative covenants. The Corporation has unconditionally guaranteed all obligations of the Operating Partnership under the Term Loan Agreement. As of December 31, 2017, the Corporation and the Operating Partnership were in compliance with these financial covenants.

Senior Unsecured Notes

On August 18, 2016, the Operating Partnership completed a private placement of $300.0 million aggregate principal amount of senior notes through a Rule 144A offering with registration rights, which are guaranteed by the Corporation. The Senior Unsecured Notes were issued at 99.378% of their principal amount, resulting in net proceeds of $296.2 million, after deducting transaction fees and expenses. The Senior Unsecured Notes accrue interest at a rate of 4.450% per year, payable on March 15 and September 15 of each year, until the maturity date of September 15, 2026. The Company filed a registration statement with the SEC to exchange the private Senior Unsecured Notes for registered Senior Unsecured Notes with substantially identical terms, which became effective April 14, 2017. All $300.0 million aggregate principal amount of private Senior Unsecured Notes were tendered in the exchange for registered Senior Unsecured Notes.

In connection with the offering, the Operating Partnership incurred $3.4 million in deferred financing costs. This amount is being amortized to interest expense over the life of the Senior Unsecured Notes. The unamortized deferred financing costs relating to the Senior Unsecured Notes were $3.0 million and $3.1 million as of December 31, 2017 and 2016, respectively, and recorded net against the Senior Unsecured Notes principal balance on the accompanying consolidated balance sheets.

In connection with the issuance of the Senior Unsecured Notes, the Corporation and Operating Partnership are subject to ongoing compliance with a number of customary financial covenants and other customary affirmative and negative

101

SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.

Notes to Consolidated Financial Statements - (continued)

December 31, 2017

covenants. As of December 31, 2017, the Corporation and the Operating Partnership were in compliance with these financial covenants.

Master Trust Notes

The Company has access to an asset-backed securitization platform, the Spirit Master Funding Program, to raise capital through the issuance of non-recourse net-lease mortgage notes collateralized by commercial real estate, net-leases and mortgage loans. The Spirit Master Funding Program consists of two separate securitization trusts, Master Trust 2013 and Master Trust 2014, each of which have one or multiple bankruptcy-remote, special purpose entities as issuers or co-issuers of the notes. Each issuer is an indirect wholly-owned special purpose entity of the Corporation and of the Operating Partnership.

Master Trust 2013

In December 2013, an indirect wholly-owned subsidiary of the Company issued $330.0 million aggregate principal amount of investment grade rated net-lease mortgage notes comprised of $125.0 million of 3.89% interest-only notes expected to be repaid in December 2018 and $205.0 million of 5.27% amortizing notes expected to be repaid in December 2023.

Master Trust 2014

In November 2014, the existing issuers under Master Trust 2014 and two additional indirect wholly-owned subsidiaries of the Company, collectively as co-issuers, completed the issuance of $510.0 million aggregate principal amount of net-lease mortgage notes comprised of $150.0 million of 3.50% interest-only notes expected to be repaid in January 2020 and $360.0 million of 4.63% amortizing notes (interest-only through November 2017) expected to be repaid in January 2030.

In December 2017, the existing issuers under Master Trust 2014, collectively as co-issuers, completed the issuance of $674.4 million aggregate principal amount of net-lease mortgage notes comprised of $542.4 million of 4.36%, Class A, amortizing notes and $132.0 million of 6.35%, Class B, interest-only notes, each class of Notes have an anticipated repayment date in December 2022 and a legal final payment date in December 2047. (Refer to Note 17. Subsequent Events, regarding repricing of the Class B Notes). Spirit Realty acquired $27.1 million in aggregate principal amount of Class A Notes and $6.6 million in aggregate principal amount of Class B Notes from the Issuer to satisfy its regulatory risk retention obligations. In conjunction with the issuance, the Company pre-paid Series 2014-1 Class A1 of the 2014 notes.

102

SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.

Notes to Consolidated Financial Statements - (continued)

December 31, 2017

The Master Trust Notes are summarized below:



	Stated Rates ⁽¹⁾		Maturity	December 31, 2017			December 31, 2016
			(in Years)	(in Thousands)
Series 2014-1 Class A1	—	%	0.0	$	—		$	53,919
Series 2014-1 Class A2	5.4	%	2.5	252,437			253,300
Series 2014-2	5.8	%	3.2	222,683			226,283
Series 2014-3	5.7	%	4.2	311,336			311,820
Series 2014-4 Class A1	3.5	%	2.1	150,000			150,000
Series 2014-4 Class A2	4.6	%	12.1	358,664			360,000
Series 2017-1 Class A ⁽²⁾	4.4	%	5.0	515,280			—
Series 2017-1 Class B ⁽²⁾	6.4	%	5.0	125,400			—
Total Master Trust 2014 notes	5.0	%	5.4	1,935,800			1,355,322
Series 2013-1 Class A	3.9	%	1.0	125,000			125,000
Series 2013-2 Class A	5.3	%	6.0	187,704			192,384
Total Master Trust 2013 notes	4.7	%	4.0	312,704			317,384
Total Master Trust Notes				2,248,504			1,672,706
Debt discount, net				(36,188		)	(18,787		)
Deferred financing costs, net				(24,010		)	(16,376		)
Total Master Trust Notes, net				$	2,188,306		$	1,637,543

⁽²⁾The Operating Partnership acquired $27.1 million in aggregate principal amount of Class A Notes and $6.6 million in aggregate principal amount of Class B Notes to satisfy its regulatory risk retention obligations.

CMBS

As of December 31, 2017, indirect wholly-owned special purpose entity subsidiaries of the Corporation were borrowers under 6 fixed-rate non-recourse loans, excluding six defaulted loans, which have been securitized into CMBS and are secured by the borrowers' respective leased properties and related assets. The stated interest rates as of December 31, 2017 for these fixed-rate notes ranged from 4.67% to 6.00% with a weighted average stated rate of 5.35%. As of December 31, 2017, these fixed-rate loans were secured by 100 properties. As of December 31, 2017 and December 31, 2016, the unamortized deferred financing costs associated with the CMBS loans were $3.9 million and $4.7 million, respectively, and recorded net against the principal balance of the mortgages and notes payable on the accompanying consolidated balance sheets. The deferred financing costs are being amortized to interest expense over the term of the respective loans. During June, 2016, the Company repaid the remaining eight CMBS variable-rate loans and terminated the related interest rate swap agreements.

As of December 31, 2017, certain borrowers were in default under the loan agreements relating to six separate CMBS fixed-rate loans where eight properties securing the respective loans were no longer generating sufficient revenue to pay the scheduled debt service. The default interest rate on these loans was between 7.53% and 10.62%. Each defaulted borrower is a bankruptcy remote special purpose entity and the sole owner of the collateral securing the loan obligations. As of December 31, 2017, the aggregate principal balance under the defaulted CMBS loans was $64.3 million, which includes $13.2 million of interest added to principal. In addition, approximately $1.5 million of lender controlled restricted cash is being held in connection with these loans that may be applied to reduce amounts owed.

103

SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.

Notes to Consolidated Financial Statements - (continued)

December 31, 2017

Convertible Notes

In May 20, 2014, the Company issued $402.5 million aggregate principal amount of 2.875% convertible notes due in 2019 and $345.0 million aggregate principal amount of 3.75% convertible notes due in 2021. Interest on the Convertible Notes is payable semiannually in arrears on May 15 and November 15 of each year. The 2019 Notes will mature on May 15, 2019 and the 2021 Notes will mature on May 15, 2021. Proceeds from the issuance were contributed to the Operating Partnership and are recorded as a note payable to Spirit Realty Capital, Inc., on the consolidated balance sheets of the Operating Partnership.

The Convertible Notes are convertible only during certain periods and, subject to certain circumstances, into cash, shares of the Corporation's common stock, or a combination thereof. The initial conversion rate applicable to each series is 76.3636 per $1,000 principal note (equivalent to an initial conversion price of $13.10 per share of common stock, representing a 22.5% premium above the public offering price of the common stock offered concurrently at the time the Convertible Notes were issued). The conversion rate is subject to adjustment for certain anti-dilution events, including special distributions and regular quarterly cash dividends exceeding $0.16625 per share. As of December 31, 2017, the conversion rate was 77.3144 per $1,000 principal note. Earlier conversion may be triggered if shares of the Corporation's common stock trades higher than the established thresholds, if the Convertible Notes trade below established thresholds, or certain corporate events occur.

In connection with the issuance of the Convertible Notes, the Company recorded a discount of $56.7 million, which represents the estimated value of the embedded conversion feature for each of the Convertible Notes. The discount is being amortized to interest expense using the effective interest method over the term of each of the 2019 Notes and 2021 Notes. As of December 31, 2017 and December 31, 2016, the unamortized discount was $23.7 million and $33.5 million, respectively. The discount is shown net against the aggregate outstanding principal balance of the Convertible Notes on the accompanying consolidated balance sheets. The equity component of the conversion feature is recorded in capital in excess of par value in the accompanying consolidated balance sheets, net of financing transaction costs.

In connection with the offering, the Company also incurred $19.6 million in deferred financing costs. This amount has been allocated on a pro-rata basis to each of the Convertible Notes and is being amortized to interest expense over the term of each note. As of December 31, 2017 and December 31, 2016, the unamortized deferred financing costs relating to the Convertible Notes was $8.0 million and $11.4 million, respectively, and recorded net against the Convertible Notes principal balance on the accompanying consolidated balance sheets.

Debt Extinguishment

During the year ended December 31, 2017, the Company extinguished a total of $238.5 million aggregate principal amount of indebtedness with a weighted average contractual interest rate of 5.5%. As a result of these transactions, the Company recognized a net loss on debt extinguishment of approximately $1.6 million. The loss was primarily attributable to the lender make-whole payment associated with early payoff of one series of the Master Trust 2014 notes. The payment of the premium is included in debt extinguishment costs within operating activities in the consolidated statement of cash flows.

During the year ended December 31, 2016, the Company extinguished a total of $883.0 million aggregate principal amount of senior mortgage indebtedness with a weighted average contractual interest rate of 6.01%. As a result of these transactions, the Company recognized a net gain on debt extinguishment during the year ended December 31, 2016 of approximately $0.2 million. The gain was primarily attributable to the extinguishment of seven defaulted mortgage loans upon the sale of the related properties to third parties. The payment of the premium is included in debt extinguishment costs within operating activities in the consolidated statement of cash flows.

104

SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.

Notes to Consolidated Financial Statements - (continued)

December 31, 2017

Debt Maturities

As of December 31, 2017, scheduled debt maturities of the Company’s Revolving Credit Facilities, Term Loan, mortgages and notes payable and Convertible Notes, including balloon payments, are as follows (in thousands):



	Scheduled Principal		Balloon Payment		Total
2018 ⁽¹⁾	$	41,877	$	189,312	$	231,189
2019	44,135		514,500		558,635
2020	48,910		365,903		414,813
2021	32,402		554,753		587,155
2022	32,557		983,480		1,016,037
Thereafter	188,177		744,645		932,822
Total	$	388,058	$	3,352,593	$	3,740,651

⁽¹⁾ The balloon payment balance in 2018 includes $64.3 million for the acceleration of principal payable, including $13.2 million of capitalized interest, following an event of default under 6 separate non-recourse CMBS loans.

Interest Expense

The following table is a summary of the components of interest expense related to the Company's borrowings (in thousands):



	Years Ended December 31,
	2017		2016		2015
Interest expense – Revolving Credit Facilities ⁽¹⁾	$	7,957	$	3,314	$	2,698
Interest expense – Term Loan	9,793		5,218		888
Interest expense – mortgages and notes payable	111,049		143,233		184,439
Interest expense – Convertible Notes ⁽²⁾	24,509		24,509		24,509
Interest expense – Unsecured Senior Notes	13,351		4,932		—
Non-cash interest expense:
Amortization of deferred financing costs	9,896		9,070		7,937
Amortization of net losses related to interest rate swaps	—		93		108
Amortization of debt discount/(premium), net	13,572		6,217		2,322
Total interest expense	$	190,127	$	196,586	$	222,901

⁽¹⁾Includes facility fees of approximately $2.1 million, $2.0 million and $1.6 million for the years ended December 31, 2017, 2016 and 2015, respectively.

⁽²⁾ Included in interest expense on the Operating Partnership's consolidated statements of operations are amounts paid to the Corporation by the Operating Partnership related to the notes payable to Spirit Realty Capital, Inc.

Note 5. Derivative and Hedging Activities

The Company uses interest rate derivative contracts to manage its exposure to changes in interest rates on its variable rate debt. These derivatives are considered cash flow hedges and are recorded on a gross basis at fair value. These derivatives are considered cash flow hedges and are recorded on a gross basis at fair value. Assessments of hedge effectiveness are performed quarterly using regression analysis and the measurement of hedge ineffectiveness is based on the hypothetical derivative method. The effective portion of changes in fair value are recorded in AOCL and subsequently reclassified to earnings when the hedged transactions affect earnings. The ineffective portion is recorded immediately in earnings in general and administrative expenses. The Company does not enter into derivative contracts for speculative or trading purposes.

The Company is exposed to credit risk in the event of non-performance by its derivative counterparties. The Company evaluates counterparty credit risk through monitoring the creditworthiness of counterparties, which includes review of

105

SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.

Notes to Consolidated Financial Statements - (continued)

December 31, 2017

debt ratings and financial performance. To mitigate its credit risk, the Company enters into agreements with counterparties it considers credit-worthy, such as large financial institutions with favorable credit ratings.

During June 2016, the Company terminated the remaining interest rate swap agreements upon the repayment of eight CMBS variable-rate loans. The Company paid $1.7 million to terminate these interest rate swap agreements and recognized a loss of $1.7 million, which is included in general and administrative expenses. The Company has not entered into any new derivative contracts as of December 31, 2017.

The following tables provide information about the amounts recorded in AOCL, as well as the loss recorded in operations, when reclassified out of AOCL or recognized in earnings immediately, for the years ended December 31, 2017, 2016, and 2015, respectively (in thousands):



	Amount of Loss Recognized in AOCL on Derivative (Effective Portion)
	Years Ended December 31,
Derivatives in Cash Flow Hedging Relationships	2017		2016			2015
Interest rate swaps	$	—	$	(1,137	)	$	(1,190	)

	Amount of Loss Reclassified from AOCL into Operations (Effective Portion)
	Years Ended December 31,
Location of Loss Reclassified from AOCL into Operations	2017		2016			2015
Interest expense	$	—	$	(459	)	$	(1,169	)

	Amount of Loss Recognized in Operations on Derivative (Ineffective Portion)
	Years Ended December 31,
Location of Loss or Recognized in Operations on Derivatives	2017		2016			2015
General and administrative expense ⁽¹⁾	$	—	$	(1,706	)	$	(78	)

	Derivatives Not Designated as Hedging Instruments
	Years Ended December 31,
Location of Loss Recognized in Operations on Derivatives	2017		2016			2015
General and administrative expense	$	—	$	(18	)	$	—

⁽¹⁾The year ended December 31, 2015 includes a loss of $76 thousand that was reclassified from AOCL in the balance sheet resulting from hedged transactions that were no longer probable of occurring as the swaps were terminated prior to their respective maturity dates.

Note 6. Income Taxes

The Company’s total income tax expense was as follows (in thousands):



	Years Ended December 31,
	2017		2016		2015
State income tax	$	394	$	899	$	601
REIT state built-in gain tax expense	—		47		—
Federal income tax	$	—	$	19	$	—
Total income tax expense	$	394	$	965	$	601

The Company’s deferred income tax expense and its ending balance in deferred tax assets and liabilities, which are recorded within accounts payable, accrued expenses and other liabilities in the accompanying consolidated balance sheets, were immaterial at December 31, 2017, 2016 and 2015.

106

SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.

Notes to Consolidated Financial Statements - (continued)

December 31, 2017

On December 22, 2017, the Tax Cuts and Jobs Act (the “Act”) was enacted, reducing the U.S. federal corporate income tax rate from 35% to 21%, among other changes. The SEC staff issued Staff Accounting Bulletin 118, which provides guidance on accounting for the tax effects of the Act for which the accounting under ASC 740, Income Taxes (“ASC 740”) is incomplete. To the extent that a company's accounting for certain income tax effects of the Act is incomplete but it is able to determine a reasonable estimate, it must record a provisional estimate in the financial statements. If a company cannot determine a provisional estimate to be included in the financial statements, it should continue to apply ASC 740 on the basis of the provisions of the tax laws that were in effect immediately before enactment of the Act. The Company believes the impact of the Act to its consolidated financial statements is immaterial; however, the Company is still analyzing certain aspects of the Act. Future regulatory and rulemaking interpretations or other guidance could affect the Company’s analysis and tax position.

To the extent that the Company acquires property that has been owned by a C corporation in a transaction in which the tax basis of the property carries over, and the Company recognizes a gain on the disposition of such property during the subsequent recognition period, it will be required to pay tax at the regular corporate tax rate to the extent of such built-in gain. No properties subject to state built-in gain tax were sold during 2017.

The Corporation has federal net operating loss carry-forwards for income tax purposes totaling $66.1 million for each of the years ended December 31, 2017, 2016 and 2015. These losses, which begin to expire in 2027 through 2034, are available to reduce future taxable income or distribution requirements, subject to certain ownership change limitations.

The Company files federal, state and local income tax returns. All federal tax returns for years prior to 2014 are no longer subject to examination. Additionally, state tax returns for years prior to 2013 are generally no longer subject to examination. The Company’s policy is to recognize interest related to any underpayment of income taxes as interest expense and to recognize any penalties as operating expenses. There was no accrual for interest or penalties at December 31, 2017, 2016 and 2015. The Company believes that it has appropriate support for the income tax positions taken and to be taken on its tax returns and that its accruals for tax liabilities are adequate for all open years based on an assessment of many factors, including past experience and interpretations of tax law applied to the facts of each matter.

For the years ended December 31, 2017, 2016 and 2015, common stock dividends paid were characterized for tax as follows (per share):



	Year Ended December 31, 2017		Year Ended December 31, 2016		Year Ended December 31, 2015
Ordinary income	$	0.49	$	0.52	$	0.42
Return of capital	0.16		0.15		0.26
Capital gain	0.07		0.03		—
Total	$	0.72	$	0.70	$	0.68

Note 7. Stockholders’ Equity and Partners' Capital

Issuance of Preferred Stock

On October 3, 2017, the Company completed an underwritten public offering of 6,900,000 shares of 6.000% Series A Cumulative Redeemable Preferred Stock, including 900,000 shares sold pursuant to the underwriter's option to purchase additional shares. Gross proceeds raised from the issuance were $172.5 million; net proceeds were approximately $166.2 million after deducting underwriter discounts and offering costs paid by the Company.

The Series A Preferred Stock will pay cumulative cash dividends at the rate of 6.000% per annum on their liquidation preference of $25.00 per share (equivalent to $0.375 per share on a quarterly basis and $1.50 per share on an annual basis). Dividends are payable quarterly in arrears on or about the last day of March, June, September and December of each year, beginning on December 31, 2017. The Series A Preferred Stock trades on the NYSE under the symbol “SRC-A”.

107

SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.

Notes to Consolidated Financial Statements - (continued)

December 31, 2017

The Company may not redeem the Series A Preferred Stock prior to October 3, 2022, except in limited circumstances to preserve its status as a real estate investment trust, and pursuant to the special optional redemption provision described below. On and after October 3, 2022, the Company may, at its option, redeem the Series A Preferred Stock, in whole or in part, at any time or from time to time, for cash at a redemption price of $25.00 per share, plus any accrued and unpaid dividends up to but excluding the redemption date. In addition, upon the occurrence of a change of control, the Company may, at its option, exercise the special optional redemption provision and redeem the Series A Preferred Stock, in whole or in part within 120 days after the first date on which such change of control occurred, by paying $25.00 per share, plus any accrued and unpaid dividends up to, but not including, the date of redemption.

The preferred stock offering resulted in the Operating Partnership concurrently issuing 6,900,000 Series A Preferred Units (“Limited Partner Series A Preferred Units”) that have substantially the same terms as the Series A Preferred Stock.

Issuance of Common Stock

On April 15, 2016, the Company completed an underwritten public offering of 34.5 million shares of its common stock, at $11.15 per share, including 4.5 million shares sold pursuant to the underwriter’s option to purchase additional shares. Gross proceeds raised from the offering were approximately $384.7 million; net proceeds were approximately $368.9 million after deducting underwriter discounts and offering costs paid by the Company.

In April 2015, the Company completed an underwritten public offering of 23.0 million shares of its common stock, at $11.85 per share, including 3.0 million shares sold pursuant to the underwriter’s option to purchase additional shares. Gross proceeds raised were approximately $272.6 million; net proceeds were approximately $268.7 million after deducting underwriter discounts and offering costs paid by the Company. The net proceeds from the offering were used to repay the outstanding balances under the Revolving Credit Facility and Line of Credit. The remaining net proceeds were used to fund acquisitions and for general corporate purposes (including additional repayments of borrowings outstanding from time to time under the Revolving Credit Facilities).

ATM Program

In April 2014, the Corporation commenced a continuous equity offering under which the Corporation may sell up to an aggregate $350.0 million worth of shares of its common stock from time to time through broker-dealers in the ATM Program. The Corporation may sell the shares in amounts and at times to be determined by the Corporation, but has no obligation to sell any of the shares in the ATM Program.

Since inception of the ATM Program through December 31, 2016, the Corporation sold an aggregate total of 27.3 million shares of its common stock, at a weighted average share price of $11.92, for aggregate gross proceeds of $325.5 million and aggregate net proceeds of $320.0 million after payment of commissions and other issuance costs of $5.4 million.

Stock Repurchase Programs

In February 2016, the Company's Board of Directors approved a stock repurchase program, which authorized the Company to repurchase up to $200.0 million of its common stock over the 18 month time period following authorization. During the year ended December 31, 2017, a total of 26,337,295 shares of the Company's outstanding common stock were repurchased in open market transactions under the stock repurchase program, at a weighted average price of $7.59 per share, equivalent to the full $200.0 million authorized. Fees associated with the share repurchase of $0.5 million are included in retained earnings.

In August 2017, the Company's Board of Directors approved a new stock repurchase program, which authorizes the Company to repurchase up to $250.0 million of its common stock. These purchases can be made in the open market or through private transactions from time to time over the 18 month time period following authorization, depending on prevailing market conditions and applicable legal and regulatory requirements. Purchase activity will be dependent on various factors, including the Company's capital position, operating results, funds generated by asset sales, dividends

108

SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.

Notes to Consolidated Financial Statements - (continued)

December 31, 2017

that may be required by those sales, and investment options that may be available, including acquiring new properties or retiring debt. The stock repurchase program does not obligate the Company to repurchase any specific number of shares and may be suspended at any time at the Company's discretion. The Company intends to fund any repurchases with the net proceeds from asset sales, cash flows from operations, existing cash on the balance sheet and other sources. As of December 31, 2017, 9,502,670 shares of the Company's common stock have been repurchased in open market transactions under the stock repurchase program, at a weighted average price of $8.67 per share, leaving $167.6 million in available capacity. Fees associated with the repurchases of $0.2 million, are included in retained earnings.

Dividends Declared

In fiscal years 2017 and 2016, the Company's Board of Directors declared the following preferred and common stock dividends:



Declaration Date	Dividend Per Share		Record Date	Total Amount ⁽¹⁾		Payment Date
				(in Thousands)
2017
Preferred Stock
December 8, 2017	$	0.36667	December 19, 2017	$	2,530	December 29, 2017
Common Stock
March 15, 2017	$	0.18000	March 31, 2017	$	87,122	April 14, 2017
June 15, 2017	0.18000		June 30, 2017	82,422		July 14, 2017
September 15, 2017	0.18000		September 29, 2017	82,062		October 13, 2017
December 8, 2017	0.18000		December 29, 2017	80,796		January 12, 2018
Total Common Dividend	$	0.72000		$	332,402

2016
Common Stock
March 15, 2016	$	0.17500	March 31, 2016	$	77,596	April 15, 2016
June 15, 2016	0.17500		June 30, 2016	83,940		July 15, 2016
September 15, 2016	0.17500		September 30, 2016	84,604		October 14, 2016
December 15, 2016	0.18000		December 30, 2016	87,040		January 13, 2017
Total Common Dividend	$	0.70500		$	333,180

⁽¹⁾ Net of estimated forfeitures of approximately $3,300 and $12,000 for the years ended December 31, 2017 and December 31, 2016, respectively, for dividends declared on employee restricted stock awards that are reported in general and administrative on the accompanying consolidated statements of operations.

The dividends declared in December 2017 were paid in January 2018, and were included in accounts payable, accrued expenses and other liabilities in the consolidated balance sheets.

Note 8. Commitments and Contingencies

The Company is periodically subject to claims or litigation in the ordinary course of business, including claims generated from business conducted by tenants on real estate owned by the Company. In these instances, the Company is typically indemnified by the tenant against any losses that might be suffered, and the Company and/or the tenant are insured against such claims.

On September 8, 2015, Haggen Holdings, LLC and a number of its affiliates, including Haggen Operations Holdings, LLC, (collectively, the "Debtors") filed petitions for bankruptcy protection under Chapter 11 of the U.S. Bankruptcy Code in the U.S. Bankruptcy Court for the District of Delaware. At the time of the filing, Haggen Operations Holdings, LLC leased 20 properties on a triple net basis from a subsidiary of the Company under a master lease.

109

SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.

Notes to Consolidated Financial Statements - (continued)

December 31, 2017


•	On November 25, 2015, Haggen and Spirit restructured the master lease in an initial settlement agreement with approved claims of $21.0 million.


•	On April 1, 2016, Spirit entered into a second settlement agreement with both Haggen and Albertsons, LLC for $3.4 million and $3.0 million, respectively.


•	As a result of the settlements, the leases for seven locations were rejected and the leases for thirteen locations were assumed by the Debtors and assigned to the following tenants: five locations to Albertsons, LLC, five locations to Smart & Final, LLC, two locations to Gelson's Markets and one location to Safeway, Inc.

•

As of December 31, 2017, the Company has sold ten of the properties for total proceeds of $110.3 million, including six of the original seven rejected locations, resulting in nine locations with leases in-place under substantially the same terms and rent (inclusive of the $3.0 million settlement related to rent reduction for an amended lease with Albertsons, LLC) and one location that remains vacant.

At December 31, 2017, there were no outstanding claims against the Company that are expected to have a material adverse effect on the Company’s financial position, results of operations or cash flows.

At December 31, 2017, the Company had commitments totaling $63.4 million, of which $29.3 million relates to future acquisitions with the remainder to fund improvements on properties the Company currently owns. Commitments related to acquisitions contain standard cancellation clauses contingent on the results of due diligence. Of the $63.4 million of total commitments, $59.5 million is expected to be funded during fiscal year 2018. In addition, the Company is contingently liable for $5.7 million of debt owed by one of its tenants until the maturity of the debt on March 15, 2022 and is indemnified by that tenant for any payments the Company may be required to make on such debt.

The Company estimates future costs for known environmental remediation requirements when it is probable that the Company has incurred a liability and the related costs can be reasonably estimated. The Company considers various factors when estimating its environmental liabilities, and adjustments are made when additional information becomes available that affects the estimated costs to study or remediate any environmental issues. When only a wide range of estimated amounts can be reasonably established and no other amount within the range is better than another, the low end of the range is recorded in the consolidated financial statements. As of December 31, 2017, no accruals have been made.

The Company leases its current corporate office space and certain operating equipment under non-cancelable agreements from unrelated third parties. Total rental expense included in general and administrative expense amounted to $0.9 million, $1.5 million and $0.7 million for the years ended December 31, 2017, 2016 and 2015, respectively. The Company's lease of its current corporate office space has an initial term that expires on January 31, 2027 and is renewable at the Company's option for two additional periods of five years each after the initial term. The Company is also a lessee under thirteen long-term, non-cancelable ground leases under which it is obligated to pay monthly rent as of December 31, 2017. Total rental expense included in property costs amounted to $1.5 million, $1.4 million and $1.2 million for each of the years ended December 31, 2017, 2016 and 2015, respectively. Certain ground lease rental expenses are reimbursed by unrelated third parties, and the corresponding rental revenue is recorded in rentals on the accompanying consolidated statements of operations.

The Company’s minimum aggregate rental commitments under all non-cancelable operating leases as of December 31, 2017 are as follows (in thousands):



	Ground Leases		Office and Equipment Leases		Total
2018	$	1,630	$	1,527	$	3,157
2019	1,646		1,532		3,178
2020	1,649		1,529		3,178
2021	1,655		1,532		3,187
2022	1,578		1,547		3,125
Thereafter	21,543		6,474		28,017
Total	$	29,701	$	14,141	$	43,842

110

SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.

Notes to Consolidated Financial Statements - (continued)

December 31, 2017

Note 9. Fair Value Measurements

Fair Value Measurements

The fair value measurement framework specifies a hierarchy of valuation inputs which was established to increase consistency, clarity and comparability in fair value measurements and related disclosures. The fair value hierarchy is based upon three levels of inputs that may be used to measure fair value, two of which are considered observable and one that is considered unobservable. The following describes the three levels:


•	Level 1 – Valuation is based upon quoted prices in active markets for identical assets or liabilities.


•	Level 2 – Valuation is based upon inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities, quoted prices in markets that are not active or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.


•	Level 3 – Inputs that are unobservable and significant to the overall fair value measurement of the assets or liabilities. These types of inputs include the Company's own assumptions.

Recurring Fair Value Measurements

The Company did not have any assets or liabilities that are required to be measured at fair value on a recurring basis as of December 31, 2017 and December 31, 2016.

Nonrecurring Fair Value Measurements

Fair value measurement of an asset on a nonrecurring basis occurs when events or changes in circumstances related to an asset indicate that the carrying amount of the asset is no longer recoverable. The following table sets forth the Company’s assets that were accounted for at fair value on a nonrecurring basis as of December 31, 2017 and 2016 (in thousands):



			Fair Value Hierarchy Level
Description	Fair Value		Level 1		Level 2		Level 3
December 31, 2017
Retail	21,598						21,598
Industrial	750						750
Office	5,964						5,964
Long-lived assets held and used	$	28,312	$	—	$	—	$	28,312
Long-lived assets held for sale	42,142		—		—		42,142

December 31, 2016
Retail	33,766		—		—		33,766
Industrial	2,394		—		—		2,394
Office	8,538		—		—		8,538
Long-lived assets held and used	$	44,698	$	—	$	—	$	44,698
Lease intangible assets	6,384		—		—		6,384
Other assets	27		—		—		27
Long-lived assets held for sale	24,493		—		—		24,493

Real estate assets and their related intangible assets are evaluated for impairment based on certain indicators including, but not limited to: the asset being held for sale, vacant, non-operating or the lease on the asset expiring in twelve months or less. The fair values of impaired real estate and intangible assets were determined by using the following information, depending on availability, in order of preference: signed purchase and sale agreements or letters of intent;

111

SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.

Notes to Consolidated Financial Statements - (continued)

December 31, 2017

recently quoted bid or ask prices, or market prices for comparable properties; estimates of cash flow, which consider, among other things, contractual and forecasted rental revenues, leasing assumptions, and expenses based upon market conditions; and expectations for the use of the real estate. Based on these inputs, the Company determined that its valuation of the impaired real estate and intangible assets falls within Level 3 of the fair value hierarchy.

For the years ended December 31, 2017 and 2016, we determined that 18 and 33 long-lived assets held and used, respectively, were impaired.

For 17 of the held and used properties impaired during the year ended December 31, 2017 and 16 of the held and used properties impaired during the year ended December 31, 2016, the Company estimated property fair value using price per square foot of comparable properties. The following table provides information about the price per square foot of comparable properties inputs used:



	December 31, 2017				December 31, 2016
Description	Range	Weighted Average		Square Footage	Range	Weighted Average		Square Footage
Long-lived assets held and used by asset type
Retail	$13.66 - $305.05	$	55.68	364,940	$17.17 - $502.23	$	58.78	290,770
Industrial	$3.30 - $8.56	5.35		370,824	$26.43	$	26.43	104,864
Office	$24.82 - $244.86	$	40.14	161,346	$35.00	$	35.00	135,675

For the remaining one held and used property impaired during the year ended December 31, 2017 and 17 held and used properties impaired during the year ended December 31, 2016, the Company estimated property fair value using price per square foot of the listing price or a broker opinion of value. The following table provides information about the price per square foot of listing price and broker opinion of value inputs used:



	December 31, 2017				December 31, 2016
Description	Range	Weighted Average		Square Footage	Range	Weighted Average		Square Footage
Long-lived assets held and used by asset type
Retail	$88.89 - $88.89	$	88.89	22,500	$15.40 - $170.02	$	40.80	516,916
Industrial	—	$	—	—	$9.09	$	9.09	149,627
Office	—	$	—	—	$56.81	$	56.81	34,992

For the years ended December 31, 2017 and 2016, we determined that 8 and 9 long-lived assets held for sale, respectively, were impaired. The Company estimated property fair value of held for sale properties using price per square foot from the signed purchase and sale agreements. The following table provides information about the price per square foot from signed purchase and sale agreements used:



	December 31, 2017				December 31, 2016
Description	Range	Weighted Average		Square Footage	Range	Weighted Average		Square Footage
Long-lived assets held for sale by asset type
Retail	$55.30 - $346.23	$	230.52	150,376	$19.66 - $393.02	$	95.11	265,610
Industrial	$24.02 - $54.21	$	37.09	223,747

112

SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.

Notes to Consolidated Financial Statements - (continued)

December 31, 2017

Estimated Fair Value of Financial Instruments

Financial assets and liabilities for which the carrying values approximate their fair values include cash and cash equivalents, restricted cash and escrow deposits, and accounts receivable and payable. Generally, these assets and liabilities are short-term in duration and are recorded at cost, which approximates fair value, on the accompanying consolidated balance sheets.

In addition to the disclosures for assets and liabilities required to be measured at fair value at the balance sheet date, companies are required to disclose the estimated fair values of all financial instruments, even if they are not carried at their fair values. The fair values of financial instruments are estimates based upon market conditions and perceived risks at December 31, 2017 and 2016. These estimates require management’s judgment and may not be indicative of the future fair values of the assets and liabilities.

The estimated fair values of the loans receivable, Revolving Credit Facility, Term Loan, Senior Unsecured Notes, Convertible Notes and the fixed-rate mortgages and notes payable have been derived based on market quotes for comparable instruments or discounted cash flow analyses using estimates of the amount and timing of future cash flows, market rates and credit spreads. The loans receivable, Revolving Credit Facility, Term Loan, Senior Unsecured Notes, Convertible Notes and the mortgages and notes payable were measured using a market approach from nationally recognized financial institutions with market observable inputs such as interest rates and credit analytics. These measurements are classified as Level 2 of the fair value hierarchy. The following table discloses fair value information for these financial instruments (in thousands):



	December 31, 2017				December 31, 2016
	Carrying Value		Estimated Fair Value		Carrying Value		Estimated Fair Value
Loans receivable, net	$	79,967	$	82,886	$	66,578	$	71,895
Revolving Credit Facility, net	112,000		111,997		86,000		87,718
Term Loan, net ⁽²⁾	—		—		418,471		428,441
Senior Unsecured Notes ⁽¹⁾	295,321		299,049		295,112		283,473
Convertible Notes, net ⁽¹⁾	715,881		761,440		702,642		784,175
Mortgages and notes payable, net ⁽¹⁾	2,516,478		2,657,599		2,162,403		2,282,142

⁽¹⁾ The carrying value of the debt instruments are net of unamortized deferred financing costs and certain debt discounts/premiums.

⁽²⁾The carrying value of the debt instrument as of December 31, 2016 is net of unamortized deferred financing costs .

Note 10. Significant Credit and Revenue Concentration

As of December 31, 2017 and 2016, the Company’s real estate investments are operated by 419 and 450 tenants, respectively, that operate within retail, office and industrial property types across various industries throughout the U.S. Shopko operates in the general merchandise industry and is the Company’s largest tenant as a percentage of rental revenue. Total rental revenues from properties leased to Shopko for the years ended December 31, 2017 and 2016, contributed 7.7% and 9.0%, respectively, of the rental revenue shown in the accompanying consolidated statements of operations. No other tenant contributed 4% or more of the rental revenue during any of the periods presented. As of December 31, 2017 and 2016, the Company's net investment in Shopko properties represents approximately 5.1% and 5.8%, respectively, of the Company's total assets shown in the accompanying consolidated balance sheets.

113

SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.

Notes to Consolidated Financial Statements - (continued)

December 31, 2017

Note 11. Discontinued Operations

Effective January 1, 2014, the Company adopted ASU No. 2014-08, Presentation of Financial Statements (Topic 205) and Property, Plant, and Equipment (Topic 360): Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity, under which only disposals representing a strategic shift in operations of the Company and that have (or will have) a major effect on the Company’s operations and financial results are to be presented as discontinued operations. Only properties that were reported as held for sale as of December 31, 2013, were presented in discontinued operations and net gains or losses from the disposition of these properties were reclassified to discontinued operations. The following sets forth the results of discontinued operations, as of (dollars in thousands):



	Years Ended December 31,
	2017		2016		2015
Revenues:
Rentals	$	—	$	—	$	447
Other income	—		—		17
Total revenues	—		—		464
Expenses:
General and administrative	—		—		4
Property costs (including reimbursable)	—		—		328
Impairments	—		—		34
Total expenses	—		—		366
Income from discontinued operations	—		—		98
Gain on disposition of assets	—		—		590
Total discontinued operations	$	—	$	—	$	688

Note 12. Supplemental Cash Flow Information

The following table presents the supplemental cash flow disclosures (in thousands):



	Years Ended December 31,
	2017		2016		2015
Supplemental Disclosures of Non-Cash Investing and Financing Activities:
Reduction and assumption of debt through sale of certain real estate properties	$	39,141	$	7,208	$	30,555
Financing provided in connection with disposition of assets	24,015		—		—
Net real estate and other collateral assets surrendered to lender	38,547		30,381		7,384
Reduction of debt in exchange for collateral assets	—		47,025		7,904
Real estate acquired in exchange for loans receivable	—		26,609		—
Reclass of residual value on expired deferred financing lease to operating asset	11,088		—		—
Accrued interest capitalized to principal ⁽¹⁾	3,839		4,332		6,035
Accrued performance share dividend rights	817		489		564
Distributions declared and unpaid	80,792		87,055		76,940
Supplemental Cash Flow Disclosures:
Interest paid	$	163,623	$	182,105	$	206,115
Taxes paid, net of refunds	911		914		1,919

⁽¹⁾Accrued and overdue interest on certain CMBS notes that have been intentionally placed in default.

Note 13. Incentive Award Plan and Employee Benefit Plan

Amended Incentive Award Plan

Under the Amended Incentive Award Plan, the Company may grant equity incentive awards to eligible employees, directors and other service providers. Awards under the Amended Incentive Award Plan may be in the form of stock options, restricted stock, dividend equivalents, restricted stock units, stock appreciation rights, performance awards, stock payment awards, performance share awards, LTIP units and other incentive awards. If an award under the Amended Incentive Award Plan is forfeited, expires or is settled for cash, any shares subject to such award may, to the extent of such forfeiture, expiration or cash settlement, be used again for new grants under the Amended Incentive Award Plan. As of December 31, 2017, 4.1 million shares remained available for award under the Amended Incentive Award Plan.

During the years ended December 31, 2017, 2016 and 2015, portions of awards of restricted common stock granted to certain of the Company’s officers and other employees vested. The vesting of these shares, granted pursuant to the Amended Incentive Award Plan, resulted in federal and state income tax liabilities for the recipients. As permitted by the terms of the Amended Incentive Award Plan and the award grants, certain executive officers and employees elected to surrender 0.4 million, 0.1 million and 0.4 million shares of common stock, respectively, valued at $3.5 million, $0.8 million and $4.3 million, respectively, solely to pay the associated minimum statutory tax withholdings during the years ended December 31, 2017, 2016 and 2015. Common shares repurchased are considered retired under Maryland law and the cost of the stock repurchased is recorded as a reduction to common stock and accumulated deficit on the consolidated balance sheets.

Restricted Shares of Common Stock

During the year ended December 31, 2017, the Company granted 1.1 million restricted shares under the Amended Incentive Award Plan to certain executive officers, employees and members of the Board of Directors. The fair value of the restricted stock grants was determined based on the Company's closing stock price on the date of grant. The Company recorded $9.9 million in deferred compensation associated with these grants, which will be recognized in

114

SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.

Notes to Consolidated Financial Statements - (continued)

December 31, 2017

expense over the requisite service period, generally which is three years, with a remaining weighted average recognition period of 1.9 years.

The following table summarizes restricted share activity under the Amended Incentive Award Plan:



	2017				2016				2015
	Number of Shares		Weighted Average Price⁽¹⁾ (per share)		Number of Shares		Weighted Average Price⁽¹⁾ (per share)		Number of Shares		Weighted Average Price⁽¹⁾ (per share)
Outstanding non-vested shares, beginning of year	1,034,615		$	12.55	771,003		$	11.29	1,299,807		$	9.12
Shares granted	1,103,563		9.23		948,793		12.58		495,688		11.87
Shares vested	(657,671	)	11.30		(562,581	)	11.10		(1,005,088	)	8.77
Shares forfeited	(45,804	)	11.66		(122,600	)	11.56		(19,404	)	11.53
Outstanding non-vested shares, end of year	1,434,703		$	10.60	1,034,615		$	12.55	771,003		$	11.29

⁽¹⁾Based on grant date fair values.

The Company adopted ASU 2016-09, Improvements to Employee Share-Based Payment Accounting, effective January 1, 2017 and made an accounting policy election to recognize stock-based compensation forfeitures as they occur, whereas previously stock-based compensation forfeitures were estimated and recognized based on historical forfeiture rates.

Performance Share Awards

Since August 2013, performance share awards have been granted to executive officers upon approval from the Board of Directors or committee thereof. These awards are granted at a target number of units and represent shares that are potentially issuable in the future. The performance share awards vest based on the Company’s stock price and dividend performance, TSR, at the end of, generally, three-year periods relative to a group of industry peers. Potential shares of the Corporation's common stock that each participant is eligible to receive is based on the initial target number of shares granted multiplied by a percentage range between 0% and 250%. Grant date fair value of the performance share awards was calculated using the Monte Carlo simulation model, which incorporated stock price correlation, projected dividend yields and other variables over the time horizons matching the performance periods. Stock-based compensation expense associated with unvested performance share awards is recognized on a straight-line basis over the minimum required service period, with a remaining weighted average recognition period of 2.2 years as of December 31, 2017.

In addition, final shares issued under each performance share award entitle its holder to a cash payment equal to the aggregate declared dividends with record dates during the performance period, beginning on the grant date and ending the day before the awards are released. The projected shares to be awarded are not considered issued under the Amended Incentive Award Plan until the performance period has ended and the actual number of shares to be released is determined. The performance shares and dividend rights are subject to forfeiture in the event of a non-qualifying termination of a participant prior to the performance period end date.

115

SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.

Notes to Consolidated Financial Statements - (continued)

December 31, 2017

The following table summarizes performance share award activity under the Amended Incentive Award Plan:



	2017				2016				2015
	Number of Target Shares		Weighted Average Fair Value (per share)		Number of Target Shares		Weighted Average Fair Value (per share)		Number of Target Shares		Weighted Average Fair Value (per share)
Outstanding non-vested awards, beginning of year	494,300		$	15.56	472,725		$	14.28	610,797		$	13.49
Grants at target ⁽¹⁾	858,226		11.88		400,800		16.06		279,199		14.78
Earned (below) above performance target ⁽²⁾	—		—		(42,640	)	13.56		387,027		13.45
Vested ⁽³⁾	(466,667	)	14.48		(215,438	)	14.36		(804,298	)	13.46
Forfeited	(42,373	)	$	14.78	(121,147	)	$	15.05	—		$	—
Outstanding non-vested awards, end of year	843,486		$	12.45	494,300		$	15.56	472,725		$	14.28

⁽¹⁾ The performance period for the 2017 performance awards began January 1, 2017 and continues through December 31, 2019, the performance period for the 2016 performance awards began January 1, 2016 and continues through December 31, 2018 and the performance period for the 2015 performance awards began January 1, 2015 and continues through December 31, 2017.

⁽²⁾ Represents shares that were earned below or in excess of target for the grants whose performance periods ended on December 31, 2017, 2016 and 2015.

⁽³⁾ The number of shares that vested in 2017, 2016 and 2015 includes 466,667, 155,782, and 134,932 shares, respectively, released at target in connection with qualifying terminations. Dividend rights of $0.5 million, $0.2 million and $1.1 million associated with all shares released were paid in cash during 2017, 2016 and 2015, respectively.

Approximately $0.8 million and $0.5 million in dividend rights have been accrued as of December 31, 2017 and 2016, respectively. For outstanding non-vested awards at December 31, 2017, 1 million shares would have been released based on the Corporation's TSR relative to the specified peer groups through that date.

Stock-based Compensation Expense

For the years ended December 31, 2017, 2016 and 2015, the Company recognized $16.6 million, $9.6 million and $13.3 million, respectively, in stock-based compensation expense, which is included in general and administrative expenses in the accompanying consolidated statements of operations.

As of December 31, 2017, the remaining unamortized stock-based compensation expense totaled $17.7 million, including $10.0 million related to restricted stock awards and $7.7 million related to performance share awards, which is recognized as the greater of the amount amortized on a straight-line basis over the service period of each applicable award or the amount vested over the vesting periods.

401(k) Plan

The Company has a 401(k) Plan, which is available to full-time employees who have completed at least three months of service with the Company. Currently, the Company provides a matching contribution in cash, up to a maximum of 4% of compensation, which vests immediately.

116

SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.

Notes to Consolidated Financial Statements - (continued)

December 31, 2017

Note 14. Income (Loss) Per Share and Partnership Unit

Income per share has been determined using the two-class method which is computed by dividing the sum of distributed earnings to common stockholders and undistributed earnings allocated to common stockholders by the weighted average number of shares of common stock outstanding for the period. In applying the two-class method, undistributed earnings are allocated to both shares of common stock and participating securities based on the weighted average shares outstanding during the period. Classification of the Company's unvested restricted stock, which contain rights to receive non-forfeitable dividends, are deemed participating securities under the two-class method. Under the two-class method, earnings attributable to unvested restricted shares are deducted from income from continuing operations in the computation of net income attributable to common stockholders.

117

SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.

Notes to Consolidated Financial Statements - (continued)

December 31, 2017

The table below is a reconciliation of the numerator and denominator used in the computation of basic and diluted net income per share computed using the two-class method (dollars in thousands):



	Years Ended December 31,
	2017			2016			2015
Basic and diluted income:
Net Income from continuing operations	$	12,042		$	45,081		$	24,103
Gain on disposition of assets	65,106			52,365			68,421
Less: income attributable to unvested restricted stock	(940		)	(614		)	(696		)
Less: dividends paid to preferred stockholders	(2,530		)	—			—
Income used in basic and diluted income per common share from continuing operations	73,678			96,832			91,828
Income from discontinued operations	—			—			688
Net income attributable to common stockholders used in basic and diluted income per share	$	73,678		$	96,832		$	92,516

Basic weighted average shares of common stock outstanding:
Weighted average shares of common stock outstanding	469,212,533			470,023,674			433,361,726
Less: unvested weighted average shares of restricted stock	(1,277,588		)	(805,898		)	(1,138,773		)
Weighted average number of common shares outstanding used in basic income per share	467,934,945			469,217,776			432,222,953
Net income per share attributable to common stockholders-basic	$	0.16		$	0.21		$	0.21

Diluted weighted average shares of common stock ⁽¹⁾
Stock options	—			3,835			3,384
Unvested performance shares	7,843			24,654			319,288
Weighted average number of shares of common stock used in diluted income per share	467,942,788			469,246,265			432,545,625
Net income per share attributable to common stockholders-diluted	$	0.16		$	0.21		$	0.21

Potentially dilutive shares of common stock
Unvested shares of restricted stock	65,480			119,633			339,541
Unvested performance shares	—			—			—
Stock options	—			—			—
Total	65,480			119,633			339,541

⁽¹⁾ Assumes the most dilutive issuance of potentially issuable shares between the two-class and treasury stock method unless the result would be anti-dilutive.

The Corporation intends to satisfy its exchange obligation for the principal amount of the Convertible Notes to the note holders entirely in cash, therefore, the "if-converted" method does not apply and the treasury stock method is being used. For the year ended December 31, 2017, the Corporation's average stock price was below the conversion price, resulting in zero potentially dilutive shares related to the conversion spread of the Convertible Notes.

Note 15. Costs Associated With Restructuring Activities

On November 16, 2015, the Company’s Board of Directors approved the strategic decision to relocate its headquarters from Scottsdale, Arizona to Dallas, Texas. The Company began occupying temporary office space in the new headquarters in the spring of 2016, and finalized the move with the opening of the new office space in late September 2016. As a result of moving its corporate headquarters, the Company incurred various restructuring charges, including employee separation and relocation costs. Restructuring charges incurred for the years ended December 31, 2017,

118

SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.

Notes to Consolidated Financial Statements - (continued)

December 31, 2017

December 31, 2016 and December 31, 2015 were none, $6.3 million and $7.1 million, respectively, and are included within restructuring charges on the accompanying consolidated statements of operations.

The Company incurred total relocation costs of $20.5 million, of which $13.4 million was for restructuring, $3.5 million was for capitalized costs related to tenant improvements and fixtures for the new corporate headquarters space and $3.6 million represents other relocation costs, primarily for redundant office space and employee salaries and benefits for departing employees, incurred in the transition phase. The Company did not incur any additional costs after December 31, 2016.

119

SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.

Notes to Consolidated Financial Statements - (continued)

December 31, 2017

Note 16. Consolidated Quarterly Financial Data

The following table sets forth certain unaudited consolidated financial information for each of the four quarters included in the years ended December 31, 2017 and 2016 (in thousands, except share and per share data):



	First			Second		Third			Fourth
	Quarter			Quarter		Quarter			Quarter			Year
2017	(Unaudited)
Total revenues	$	165,422		$	168,635	$	169,550		$	165,348		$	668,955
Depreciation and amortization	64,994			64,220		63,673			63,132			256,019
Interest	46,623			46,826		48,680			47,998			190,127
Other expenses	57,163			49,664		62,374			39,921			209,122
(Loss) gain on debt extinguishment	(30		)	8		1,792			(3,415		)	(1,645		)
Income (loss) from continuing operations	(3,388		)	7,933		(3,385		)	10,882			12,042
Gain on disposition of assets	16,217			15,273		8,707			24,909			65,106
Dividends paid to preferred stockholders	—			—		—			2,530			2,530
Net income attributable to common stockholders and partners	12,829			23,206		5,322			33,261			74,618
Net income per share attributable to common stockholders and partners:
Basic	$	0.03		$	0.05	$	0.01		$	0.07		$	0.16
Diluted	$	0.03		$	0.05	$	0.01		$	0.07		$	0.16
Dividends declared per common share and partnership unit	$	0.18000		$	0.18000	$	0.18000		$	0.18000		$	0.72000

	First			Second		Third			Fourth
	Quarter			Quarter		Quarter			Quarter			Year
2016	(Unaudited)
Total revenues	$	168,357		$	171,726	$	172,508		$	173,383		$	685,974
Depreciation and amortization	64,664			64,263		65,300			68,049			262,276
Interest	53,017			49,172		47,653			46,744			196,586
Other expenses	32,381			37,463		41,767			70,653			182,264
(Loss) gain on debt extinguishment	(5,341		)	14,016		(8,349		)	(93		)	233
Income (loss) from continuing operations	12,954			34,844		9,439			(12,156		)	45,081
Gain on disposition of assets	10,146			11,115		17,960			13,144			52,365
Net income attributable to common stockholders and partners	23,100			45,959		27,399			988			97,446
Net income per share attributable to common stockholders and partners:
Basic	$	0.05		$	0.10	$	0.06		$	—		$	0.21
Diluted	$	0.05		$	0.10	$	0.06		$	—		$	0.21
Dividends declared per common share and partnership unit	$	0.17500		$	0.17500	$	0.17500		$	0.18000		$	0.70500

120

SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.

Notes to Consolidated Financial Statements - (continued)

December 31, 2017

Note 17. Subsequent Events

Shopko Term Loan

On January 16, 2018, the Operating Partnership funded a $35.0 million B-1 Term Loan as part of a syndicated loan and security agreement with Shopko as borrower and several banks as lenders. The B-1 Term Loan bears interest at a rate of 12% per annum and matures on June 19, 2020. Principal will be repaid in quarterly installments of $0.6 million commencing on November 1, 2018, while interest will be paid monthly. The loan is secured by Shopko’s assets in its $784 million asset-backed lending facility and is subordinate to other loans made under the syndicated loan and security agreement. The Operating Partnership received a commitment fee equal to 3.00% of the B-1 Term Loan.

Amendment to Shopko Master Lease

On January 16, 2018, the Company, through two of its wholly-owned subsidiaries, entered into an amendment to its master lease with Shopko. The amendment requires Shopko to provide annual and quarterly financial statements to the Company that are compliant with SEC rules. Further, the amendment modifies certain other provisions of the master lease, including assignment by Shopko, subletting by Shopko, sale by the Company and rent payment date.

Subject to certain conditions, Shopko will have a one-time right, upon 60 days written notice, to defer payment of the monthly base rent for a period of up to three months, provided that such months are not consecutive. The deferred rent is subject to interest at the rate of 11% per annum, and is secured by a second priority lien on Shopko's interests in its assets.

CMBS Debt Issuance

On January 22, 2018, the Company entered into a new non-recourse loan agreement with Société Générale and Barclays Bank PLC as lenders, which is collateralized by a single distribution center property located in Katy, Texas. The loan has a term of 10 years to maturity with an interest rate based on the 10-year mid-market swap rate (or Treasury rate, whichever is greater) plus a spread of 245 basis points. As a result of the issuance, the Company received approximately $84 million in proceeds.

Master Trust 2014 Notes Re-Pricing

On January 23, 2018, the Company re-priced a private offering of the Master Trust 2014 Series 2017-1 Class B notes (the “Class B Notes”) with $132.0 million aggregate principal. As a result, the interest rate on the Class B Notes will be reduced from 6.35% to 5.49%, while the other terms of the Class B Notes will remain unchanged. The Master Trust 2014 Series 2017-1 Class A notes were unaffected by the re-pricing of the Class B Notes. In connection with the re-pricing of the Class B Notes, the Company received $8.2 million in additional proceeds, that reduced the discount on the underlying debt, which the Company expects to distribute to Spirit prior to the Spin-Off.

Resolution of Defaulted Loans

In January 2018, five underperforming properties with a net book value of $12.4 million were disposed of in foreclosure proceedings. In connection with the disposals $33.6 million in debt was resolved.

121

PART III

Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

None.

Item 9A. Controls and Procedures

SPIRIT REALTY CAPITAL, INC.

Evaluation of Disclosure Controls and Procedures

An evaluation was performed under the supervision and with the participation of Spirit Realty Capital, Inc.'s management, including the Chief Executive Officer and Chief Financial Officer, of the effectiveness as of December 31, 2017 of the design and operation of Spirit Realty Capital, Inc.'s disclosure controls and procedures as defined in Rule 13a-15(e) and 15d-15(e) under the Exchange Act. Based on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded, as of December 31, 2017, that the design and operation of these disclosure controls and procedures were effective at the reasonable assurance level.

Management's Report on Internal Control over Financial Reporting

Management, including the Chief Executive Officer and Chief Financial Officer, are responsible for establishing and maintaining adequate internal control over financial reporting for Spirit Realty Capital, Inc. Management used the criteria issued by the Committee of Sponsoring Organizations of the Treadway Commission in Internal Control - 2013 Integrated Framework to assess the effectiveness of Spirit Realty Capital, Inc.'s internal control over financial reporting. Based upon the assessments, the Chief Executive Officer and Chief Financial Officer have concluded that, as of December 31, 2017, internal control over financial reporting was effective.

Ernst & Young LLP, Spirit Realty Capital, Inc.'s independent registered public accounting firm, audited Spirit Realty Capital, Inc.'s financial statements included in this Annual Report on Form 10-K and has issued an attestation report on Spirit Realty Capital, Inc.'s effectiveness of internal control over financial reporting, which appears in this Annual Report on Form 10-K.

Changes in Internal Control over Financial Reporting

There were no changes to Spirit Realty Capital, Inc.'s internal control over financial reporting (as defined in Rule 13a-15(e) and 15d-15(e) under the Exchange Act) that occurred during the quarter ended December 31, 2017 that have materially affected, or are reasonably likely to materially affect, Spirit Realty Capital, Inc.'s internal control over financial reporting.

SPIRIT REALTY, L.P.

Evaluation of Disclosure Controls and Procedures

An evaluation was performed under the supervision and with the participation of Spirit Realty, L.P.'s management, including the Chief Executive Officer and Chief Financial Officer, of the effectiveness as of December 31, 2017 of the design and operation of Spirit Realty, L.P.'s disclosure controls and procedures as defined in Rule 13a-15(e) and 15d-15(e) under the Exchange Act. Based on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded, as of December 31, 2017, that the design and operation of these disclosure controls and procedures were effective at the reasonable assurance level.

Management's Report on Internal Control over Financial Reporting

Management, including the Chief Executive Officer and Chief Financial Officer, are responsible for establishing and maintaining adequate internal control over financial reporting for Spirit Realty, L.P. Management used the criteria issued by the Committee of Sponsoring Organizations of the Treadway Commission in Internal Control - 2013 Integrated Framework to assess the effectiveness of Spirit Realty, L.P.'s internal control over financial reporting. Based upon the assessments, the Chief Executive Officer and Chief Financial Officer have concluded that, as of December 31, 2017, internal control over financial reporting was effective.

122

Changes in Internal Control over Financial Reporting

There were no changes to Spirit Realty, L.P.'s internal control over financial reporting (as defined in Rule 13a-15(e) and 15d-15(e) under the Exchange Act) that occurred during the quarter ended December 31, 2017 that have materially affected, or are reasonably likely to materially affect, Spirit Realty, L.P.'s internal control over financial reporting.

Inherent Limitations on Effectiveness of Controls

Our management, including our Chief Executive Officer and Chief Financial Officer, believes that our disclosure controls and procedures and internal control over financial reporting are designed to provide reasonable assurance of achieving their objectives and are effective at the reasonable assurance level. However, our management does not expect that our disclosure controls and procedures or our internal controls over financial reporting will prevent all errors and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, have been detected. These inherent limitations include the realities that judgments in decision making can be faulty, and that breakdowns can occur because of a simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people or by management override of the controls. The design of any system of controls also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions; over time, controls may become inadequate because of changes in conditions, or the degree of compliance with policies or procedures may deteriorate. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected.

Item 9B. Other Information

None.

123

Item 10. Directors, Executive Officers and Corporate Governance

The information concerning our directors and executive officers required by Item 10 will be included in the Proxy Statement to be filed relating to our 2018 Annual Meeting of Stockholders and is incorporated herein by reference.

Item 11. Executive Compensation

The information concerning our executive compensation required by Item 11 will be included in the Proxy Statement to be filed relating to our 2018 Annual Meeting of Stockholders and is incorporated herein by reference.

Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

The information concerning our security ownership of certain beneficial owners and management and related stockholder matters (including equity compensation plan information) required by Item 12 will be included in the Proxy Statement to be filed relating to our 2018 Annual Meeting of Stockholders and is incorporated herein by reference.

Item 13. Certain Relationships and Related Transactions, and Director Independence

The information concerning certain relationships, related transactions and director independence required by Item 13 will be included in the Proxy Statement to be filed relating to our 2018 Annual Meeting of Stockholders and is incorporated herein by reference.

Item 14. Principal Accountant Fees and Services

The information concerning our principal accounting fees and services required by Item 14 will be included in the Proxy Statement to be filed relating to our 2018 Annual Meeting of Stockholders and is incorporated herein by reference.

PART IV

Item 15. Exhibits, Financial Statement Schedules

(a)(1) and (2)

Financial Statements and Schedules. The following documents are filed as a part of this report (see Item 8):

Reports of Independent Registered Public Accounting Firm.

Consolidated Balance Sheets as of December 31, 2017 and 2016.

Consolidated Statements of Operations for the Years Ended December 31, 2017, 2016 and 2015.

Consolidated Statements of Comprehensive Income (Loss) for the Years Ended December 31, 2017, 2016 and 2015.

Consolidated Statements of Stockholders’ Equity for the Years Ended December 31, 2017, 2016 and 2015.

Consolidated Statements of Cash Flows for the Years Ended December 31, 2017, 2016 and 2015.

Notes to Consolidated Financial Statements.

Schedule III - Real Estate and Accumulated Depreciation as of December 31, 2017.

Schedule IV - Mortgage Loans on Real Estate as of December 31, 2017.

All other schedules are omitted since the required information is not present in amounts sufficient to require submission of the schedule or because the information required is included in the financial statements and the notes thereto.

124

(b) Exhibits.



Exhibit No.	Description

1.1	Equity Distribution Agreement among Spirit Realty Capital, Inc. and the persons named therein, dated November 9, 2016 filed as Exhibit 1.1 to the Company's Form 8-K on November 9, 2016 and incorporated herein by reference.

2.1	Agreement and Plan of Merger, dated as of January 22, 2013, as amended by the First Amendment to Agreement and Plan of Merger, dated as of May 8, 2013, by and among Spirit Realty Capital, Inc. (f/k/a Cole Credit Property Trust II, Inc.), a Maryland corporation, Spirit Realty Capital, Inc., a Maryland corporation, Cole Operating Partnership II, LP, a Delaware limited partnership and Spirit Realty, L.P., a Delaware limited partnership. Previously filed by Spirit Realty Capital, Inc. as an exhibit to the Company’s Form 8-K filed with the Securities and Exchange Commission on January 22, 2013 and Exhibit 2.1 to the Company’s Form 8-K filed with the Securities and Exchange Commission on May 9, 2013, respectively, and incorporated herein by reference.

2.2	Articles of Merger by and between Spirit Realty Capital, Inc. (f/k/a Cole Credit Property Trust II, Inc.), a Maryland corporation, and Spirit Realty Capital, Inc., a Maryland corporation and the Amended and Restated Charter of Spirit Realty Capital, Inc. (f/k/a Cole Credit Property Trust II, Inc.) filed as Exhibit (Incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K (File No. 000-51963), filed on July 17, 2013) and incorporated herein by reference.

3.1	Articles of Restatement of Spirit Realty Capital, Inc. filed Exhibit 3.1 to the Company's Registration Statement on Form S-3 on November 8, 2013 and incorporated herein by reference.

3.2	Articles of Amendment of Spirit Realty Capital, Inc. filed as Exhibit 3.1 to the Company's Form 8-K on May 13, 2014 and incorporated herein by reference.

3.3	Articles Supplementary of Spirit Realty Capital, Inc. filed as Exhibit 3.1 to the Company's Current Report on Form 8-K on March 3, 2017 and incorporated herein by reference.

3.4	Fifth Amended and Restated Bylaws of Spirit Realty Capital, Inc. filed as Exhibit 3.1 to the Company’s Current Report on Form 8-K on August 15, 2017 and incorporated herein by reference.

3.5	Second Amended and Restated Agreement of Limited Partnership of Spirit Realty, L.P. filed as Exhibit 3.1 to the Company's Current Report on Form 8-K on October 3, 2017 and incorporated herein by reference.

3.6	Articles Supplementary designating Spirit Realty Capital, Inc.'s 6.000% Series A Cumulative Redeemable Preferred Stock filed as Exhibit 3.4 to the Company's Registration Statement on Form 8-A (File No. 001-3600) on October 2, 2017 and incorporated herein by reference.

4.1	Form of Certificate for Common Stock of Spirit Realty Capital, Inc. filed as Exhibit 4.1 to the Registration Statement on Form S-4 on March 29, 2013 and incorporated herein by reference.

4.2	Second Amended and Restated Master Indenture among Spirit Master Funding, LLC, Spirit Master Funding II, LLC, Spirit Master Funding III, LLC and Citibank, N.A., dated May 20, 2014 filed as Exhibit 4.1 to the Company's Form 8-K on May 20, 2014 and incorporated herein by reference.

4.3	Amendment No. 1 to the Second Amended and Restated Master Indenture among Spirit Master Funding, LLC, Spirit Master Funding II, LLC, Spirit Master Funding III, LLC and Citibank, N.A., dated November 26, 2014 filed as Exhibit 4.1 to the Company's Form 8-K on December 1, 2014 and incorporated herein by reference.

4.4	Series 2014-1 Indenture Supplement among Spirit Master Funding, LLC, Spirit Master Funding II, LLC, Spirit Master Funding III, LLC and Citibank, N.A., dated May 20, 2014 filed as Exhibit 4.2 to the Company's Form 8-K on May 20, 2014 and incorporated herein by reference.

4.5	Series 2014-2 Indenture Supplement among Spirit Master Funding, LLC, Spirit Master Funding II, LLC, Spirit Master Funding III, LLC and Citibank, N.A., dated May 20, 2014 filed as Exhibit 4.3 to the Company's Form 8-K on May 20, 2014 and incorporated herein by reference.

4.6	Series 2014-3 Indenture Supplement among Spirit Master Funding, LLC, Spirit Master Funding II, LLC, Spirit Master Funding III, LLC and Citibank, N.A., dated May 20, 2014 filed as Exhibit 4.3 to the Company's Form 8-K on May 20, 2014 and incorporated herein by reference.

125



Exhibit No.	Description
4.7	Series 2014-4 Indenture Supplement among Spirit Master Funding, LLC, Spirit Master Funding II, LLC, Spirit Master Funding III, LLC, Spirit Master Funding VI, LLC, Spirit Master Funding VIII, LLC and Citibank, N.A., dated November 26, 2014 filed as Exhibit 4.2 to the Company's Form 8-K on December 1, 2014 and incorporated herein by reference.

4.8	Master Indenture, between Citibank, N.A. and Spirit Master Funding VII, LLC, dated as of December 23, 2013. Previously filed by Spirit Realty Capital, Inc. as Exhibit 10.21 to the Company's Annual Report on Form 10-K on March 4, 2014 and incorporated herein by reference.

4.9	Series 2013-1 Supplement, between Citibank, N.A. and Spirit Master Funding VII, LLC, dated as of December 23, 2013, filed as Exhibit 10.22 to the Company's Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 4, 2014 and incorporated herein by reference.

4.10	Series 2013-2 Supplement, between Citibank, N.A. and Spirit Master Funding VII, LLC, dated as of December 23, 2013, filed as Exhibit 10.23 to Annual Report on Form 10-K on March 4, 2014 and incorporated herein by reference.

4.11	Indenture, dated May 20, 2014, between the Company and Wilmington Trust, National Association, filed as Exhibit 4.1 to the Company's Form 8-K on May 20, 2014 and incorporated herein by reference.

4.12	First Supplemental Indenture, dated May 20, 2014, by and between Spirit Realty Capital, Inc. and Wilmington Trust, National Association (including the form of 2.875% Convertible Senior Note due 2019) filed as Exhibit 4.2 to the Company's Form 8-K on May 20, 2014 and incorporated herein by reference.

4.13	Second Supplemental Indenture, dated May 20, 2014, by and between Spirit Realty Capital, Inc. and Wilmington Trust, National Association (including the form of 3.75% Convertible Senior Note due 2021) filed as Exhibit 4.3 to the Company's Form 8-K on May 20, 2014 and incorporated herein by reference.

4.14	Indenture, dated as of August 18, 2016, among Spirit Realty, L.P., as issuer, and U.S. Bank, National Association, as trustee, filed as Exhibit 4.1 of the Company's Form 8-K on August 19, 2016 and incorporated herein by reference.

4.15	First Supplemental Indenture, dated as of August 18, 2016, among Spirit Realty, L.P., as issuer, Spirit Realty Capital, Inc., as guarantor, and U.S. Bank, National Association, as trustee, including the form of the Notes and the guarantee filed as Exhibit 4.2 of the Company's Form 8-K on August 19, 2016 and incorporated herein by reference.

4.16	Registration Rights Agreement, dated August 18, 2016, among the Issuer, the Guarantor and J.P. Morgan Securities LLC, Wells Fargo Securities, LLC, Merrill Lynch, Pierce, Fenner & Smith Incorporated and Morgan Stanley & Co. LLC filed as Exhibit 4.3 of the Company's Form 8-K on August 19, 2016 and incorporated herein by reference.

4.17	Specimen Certificate for Spirit Realty Capital, Inc.'s 6.000 Series A Cumulative Redeemable Preferred Stock filed as Exhibit 4.1 to the Company's Registration Statement on Form 8-A (File No. 001-36004) on October 2, 2017 and incorporated herein by reference.

4.18*	Amendment No. 2 to Second Amended and Restated Master Indenture among Spirit Master Funding, LLC, Spirit Master Funding II, LLC, Spirit Master funding III, LLC, Spirit Master Funding VI, LLC, Spirit Master Funding VIII, LLC and Citibank, N.A., dated December 14, 2017.

4.19*	Amendment No. 3 to Second Amended and Restated Master Indenture among Spirit Master Funding, LLC, Spirit Master Funding II, LLC, Spirit Master funding III, LLC, Spirit Master Funding VI, LLC, Spirit Master Funding VIII, LLC and Citibank, N.A., dated January 29, 2018.

4.20*	Series 2017-1 Indenture Supplement among Spirit Master Funding, LLC, Spirit Master Funding II, LLC, Spirit Master funding III, LLC, Spirit Master Funding VI, LLC, Spirit Master Funding VIII, LLC and Citibank, N.A., dated December 14, 2017.

4.21*	Amendment No. 1 to Series 2017-1 Indenture Supplement among Spirit Master Funding, LLC, Spirit Master Funding II, LLC, Spirit Master funding III, LLC, Spirit Master Funding VI, LLC, Spirit Master Funding VIII, LLC and Citibank, N.A., dated January 30, 2018.

126



Exhibit No.	Description
10.1	Amended and Restated Spirit Realty Capital, Inc. and Spirit Realty, L.P. 2012 Incentive Award Plan filed within the Company's Definitive Proxy Statement on Schedule 14A filed with the Commission on April 11, 2016 and incorporated herein by reference.

10.2	Form of 2012 Incentive Award Plan Restricted Stock Award Grant Notice and Agreement filed as Exhibit 10.9 to the Company’s Form 8-K on July 17, 2013 and incorporated herein by reference.

10.3	Form of 2012 Incentive Award Plan Stock Payment Award Grant Notice and Agreement filed as Exhibit 10.9 to the Company’s Form 8-K on July 17, 2013 and incorporated herein by reference.

10.4	Form of Performance Share Award Agreement. Previously filed by Spirit Realty Capital, Inc. as an exhibit to the Company’s Form 8-K filed with the Securities and Exchange Commission on July 17, 2013.

10.5	Credit Agreement, by and among Deutsche Bank Securities Inc., Deutsche Bank AG New York Branch, Spirit Realty, L.P. and various lenders, dated as of July 17, 2013 filed as Exhibit 10.01 to the Company’s Form 8-K on July 17, 2013 and incorporated herein by reference.

10.6	Guaranty, by and among Spirit Realty Capital, Inc., Spirit General OP Holdings, LLC, Deutsche Bank Securities Inc. and various lenders, dated as of July 17, 2013 filed as Exhibit 10.2 to the Company’s Form 8-K filed on July 17, 2013 and incorporated herein by reference.

10.7	Security Agreement, by and among Spirit Realty Capital, Inc., Spirit General OP Holdings, LLC, Spirit Realty, L.P., Spirit Master Funding IV, LLC, Spirit Master Funding V, LLC, Deutsche Bank Securities Inc. and various lenders, dated as of July 17, 2013 filed as Exhibit 10.3 to the Company’s Form 8-K on July 17, 2013 and incorporated herein by reference.

10.8	Omnibus Collateral Assignment of Material Agreements, Permits and Licenses, by and among Spirit Realty Capital, Inc., Spirit General OP Holdings, LLC, Spirit Realty, L.P., Spirit Master Funding IV, LLC, Spirit Master Funding V, LLC, Deutsche Bank Securities Inc. and various lenders, dated as of July 17, 2013. Previously filed by Spirit Realty Capital, Inc. as an exhibit to the Company’s Form 8-K filed with the Securities and Exchange Commission on July 17, 2013.

10.9	Loan Agreement, between German American Capital Corporation and Spirit SPE Loan Portfolio 2013-2, LLC, dated as of July 17, 2013 filed as Exhibit 10.4 to the Company’s Form 8-K on July 17, 2013 and incorporated herein by reference.

10.10	Guaranty of Recourse Obligations of Borrower, by Spirit Realty, L.P. in favor of German American Capital Corporation, dated as of July 17, 2013 filed as Exhibit 10.6 to the Company’s Form 8-K on July 17, 2013 and incorporated herein by reference.

10.11	Loan Agreement, between Barclays Bank PLC and Spirit SPE Loan Portfolio 2013-3, LLC, dated as of July 17, 2013 filed as Exhibit 10.7 to the Company’s Form 8-K on July 17, 2013 and incorporated herein by reference.

10.12	Guaranty of Recourse Obligations of Borrower by Spirit Realty, L.P. in favor of Barclays Bank PLC, dated as of July 17, 2013 filed as Exhibit 10.8 to the Company’s Form 8-K on July 17, 2013 and incorporated herein by reference.

10.13	Second Amended and Restated Property Management and Servicing Agreement dated May 20, 2014, by and among Spirit Realty, L.P., Spirit Master Funding, LLC, Spirit Master Funding II, LLC, Spirit Master Funding III, LLC and Midland Loan Services, a division of PNC Bank, National Association filed as Exhibit 1.1 of the Company's Form 8-K on May 20, 2014 and incorporated herein by reference.

10.14	Amendment No. 1 to the Second Amended and Restated Property Management and Servicing Agreement dated November 26, 2014, by and among Spirit Realty, L.P., Spirit Master Funding, LLC, Spirit Master Funding II, LLC, Spirit Master Funding III, LLC and Midland Loan Services, a division of PNC Bank, National Association filed as Exhibit 1.2 of the Company's Form 8-K on December 1, 2014 and incorporated herein by reference.

10.15	Property Management and Servicing Agreement, between Midland Loan Services, Spirit Master Funding VII, LLC and Spirit Realty, L.P., dated as of December 23, 2013 filed as Exhibit 10.24 to its Annual Report on Form 10-K filed on March 4, 2014 and incorporated herein by reference.

127



Exhibit No.	Description
10.16	Defeasance, Assignment, Assumption and Release Agreement dated June 5, 2014 by and among Spirit SPE Portfolio 2006-1, LLC and Spirit SPE Portfolio 2006-2, LLC, U.S. Bank, National Association as Trustee for the Lender, Midland Loan Servicer, a division of PNC Bank, National Association as servicer and U.S. Bank, National Association as Securities Intermediary and Custodian filed as Exhibit 1.1 of the Company's Form 8-K on June 9, 2014 and incorporated herein by reference.

10.17	First Amended and Restated Agreement of Limited Partnership of Spirit Realty, L.P. dated as of September 12, 2014, filed as Exhibit 10.16 of the Company's Form 10-Q on November 5, 2014 and incorporated herein by reference.

10.18	Amended and Restated Master Lease between Spirit SPE Portfolio 2006-1, LLC and Spirit SPE Portfolio 2006-2, LLC, and Shopko Stores Operating CO., LLC, dated December 15, 2014 filed as Exhibit 10.1 of the Company's Form 8-K on December 16, 2014 and incorporated herein by reference.

10.19	Form of Indemnification Agreement of Spirit Realty Capital, Inc. filed as Exhibit 10.1 of the Company's Form 8-K on July 17, 2013 and incorporated herein by reference.

10.20	Amended and Restated Employment Agreement among Spirit Realty Capital, Inc. and Michael A. Bender, dated as of July 17, 2013 filed as Exhibit 10.3 of the Company's Form 8-K on July 17, 2013 and incorporated herein by reference.

10.21	Transition and Separation Agreement among Spirit Realty Capital, Inc. and Michael A. Bender dated as of August 27, 2015 and filed as Exhibit 10.4 of the Company's form 8-K on August 28, 2015 and incorporated herein by reference.

10.22	Director Compensation Program of Spirit Realty Capital, Inc. as of January 1, 2015, filed as Exhibit 10.25 of the Company's Form 10-K on August 5, 2016 and incorporated herein by reference.

10.23	Employment Agreement among Spirit Realty Capital, Inc. and Phillip D. Joseph, Jr., dated as of March 25, 2015 filed as Exhibit 10.1 of the Company's Form 8-K on March 27, 2015 and incorporated herein by reference.

10.24	Employment Letter Agreement between Spirit Realty Capital, Inc. and Philip D. Joseph, Jr. dated as of October 14, 2015 filed as Exhibit 10.27 of the Company's Annual Report on Form 10-K on February 26, 2016 and incorporated herein by reference.

10.25	First Amended and Restated Employment Agreement among Spirit Realty Capital, Inc. and Phillip D. Joseph, Jr, dated as of February 23, 2016 filed within as Exhibit 10.28 of the Company's Annual Report on Form 10-K on February 26, 2016 and incorporated herein by reference.

10.26	Credit Agreement among Spirit Realty L.P., Wells Fargo Bank, N.A., as the administrative agent, and the various financial institutions as are or may become parties thereto, dated as of March 31, 2015, filed as Exhibit 10.1 to the Company's Form 8-K on April 2, 2015 and incorporated herein by reference.

10.27	Third Amended and Restated Employment Agreement among Spirit Realty Capital, Inc. and Gregg A. Seibert, dated as of August 27, 2015 filed as Exhibit 10.2 of the Company's Form 8-K on August 28, 2015 and incorporated herein by reference.

10.28	Second Amended and Restated Employment Agreement among Spirit Realty Capital, Inc. and Mark Manheimer, dated as of August 27, 2015 filed as Exhibit 10.3 of the Company's Form 8-K on August 28, 2015 and incorporated herein by reference.

10.29	Term Loan Agreement among Spirit Realty L.P., various financial institutions, as lenders, and Bank of America, N.A., as the administrative agent, dated as of November 3, 2015, filed as Exhibit 10.1 to the Company's Form 8-K on November 6, 2015 and incorporated herein by reference.

10.30	First Amendment to the Credit Agreement among Spirit Realty L.P., various financial institutions, as lenders, and Wells Fargo Bank, N.A., as the administrative agent, dated as of November 3, 2015, filed within as Exhibit 10.34 to the Company's Annual Report Form 10-K on February 26, 2016 and incorporated herein by reference.

128



Exhibit No.	Description
10.31	Credit Agreement Guaranty dated as of March 31, 2015 in favor of Wells Fargo Bank National Association, the Administrative Agent for the lenders, and among Spirit Realty, L.P., filed within as Exhibit 10.35 of the Company's Annual Report on Form 10-K on February 26, 2016 and incorporated herein by reference.

10.32	The 2016 executive cash bonus program, was approved by the Compensation Committee of the Board of Directors of Spirit Realty Capital, Inc.on February 18, 2016 and is filed within as Exhibit 10.36 of the Company's Annual Report on Form 10-K on February 26, 2016 and incorporated herein by reference.

10.33	Employment Agreement, dated June 3, 2016, between Boyd Messmann and Spirit Realty Capital, Inc. filed as Exhibit 10.1 of the Company's Form 18-K on June 6, 2016 and incorporated herein by reference.

10.34	Employment Agreement among Spirit Realty Capital, Inc. and Jackson Hsieh, dated as of September 7, 2016 filed as Exhibit 10.1 of the Company's Form 8-K on July 27, 2016 and incorporated herein by reference.

10.35	Amended and Restated Employment Agreement between Spirit Realty Capital, Inc. and Jackson Hsieh, dated July 25, 2017, filed as Exhibit 10.1 to the Company's Current Report on Form 8-K on July 25, 2017 and incorporated herein by reference.

10.36	Restricted Stock Award Agreement between Spirit Realty Capital, Inc. and Jackson Hsieh filed as Exhibit 10.2 to the Company's Current Report on Form 8-K on July 25, 2017 and incorporated herein by reference.

10.37	Performance Share Award Agreement between Spirit Realty Capital, Inc. and Jackson Hsieh filed as Exhibit 10.3 to the Company's Current Report on Form 8-K on July 25, 2017 and incorporated herein by reference.

10.38	Director Compensation Program of Spirit Realty Capital, Inc. as of January 1, 2015 filed as Exhibit 10.25 of the Company's Form 10-Q on August 5, 2016 and incorporated herein by reference.

10.39	Amendment to the Spirit Realty Capital, Inc. and Spirit Realty, L.P. 2012 Incentive Award Plan, dated March 2, 2017, filed as Exhibit 10.1 to the Company's Current Report on Form 8-K on March 3, 2017 and incorporated herein by reference.

10.40	Second Amendment to the Credit Agreement among Spirit Realty, L.P., various financial institutions, as lenders, and Wells Fargo Bank, National Association, as the administrative agent, dated as of April 28, 2017, filed as Exhibit 10.40 to the Company's Quarterly Report on Form 10-Q on May 3, 2017 and incorporated herein by reference.

10.41*	Amendment No. 2 to the Second Amended and Restated Property Management and Servicing Agreement among Spirit Realty, L.P., Spirit Master Funding, LLC, Spirit Master Funding II, LLC, Spirit Master funding III, LLC, Spirit Master Funding VI, LLC, and Spirit Master Funding VIII, LLC, dated December 14, 2017.

12.1*	Spirit Realty Capital, Inc. Ratio of Earnings to Fixed Charges

14.1	Code of Business Conduct and Ethics of Spirit Realty Capital, Inc. filed as Exhibit 14.1 to the Company's Annual Report on Form 10-K (file No. 000-51963), filed on March 23, 2006 and incorporated herein by reference.

16.1	Deloitte & Touche LLP’s Response Letter to the Securities and Exchange Commission dated as of July 17, 2013 filed as Exhibit 16.1 to the Company’s Form 8-K filed with the Securities and Exchange Commission on July 17, 2013.

21.1*	List of Subsidiaries of Spirit Realty Capital, Inc. as of December 31, 2017.

23.1*	Consent of Ernst & Young LLP, Spirit Realty Capital, Inc.'s Independent Registered Accounting Firm.

23.2*	Consent of Ernst & Young LLP, Spirit Realty L.P.'s Independent Registered Accounting Firm.

31.1*	Certification of Chief Executive Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a) under the Exchange Act, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 for Spirit Realty Capital, Inc.

129



Exhibit No.	Description
31.2*	Certification of Chief Financial Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a) under the Exchange Act, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 for Spirit Realty Capital, Inc.

31.3*	Certification of Chief Executive Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a) under the Exchange Act, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 for Spirit Realty, L.P.

31.4*	Certification of Chief Financial Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a) under the Exchange Act, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 for Spirit Realty, L.P.

32.1*	Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 for Spirit Realty Capital, Inc.

32.2*	Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 for Spirit Realty, L.P.

101.1**	The following financial information from Spirit Realty Capital, Inc.'s Annual Report on Form 10-K for the year ended December 31, 2017, formatted in XBRL (Extensible Business Reporting Language): (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Operations, (iii) Consolidated Statements of Comprehensive Income (loss), (iv) Consolidated Statements of Stockholders' Equity, (v) Consolidated Statements of Cash Flows and (vi) Notes to the Consolidated Financial Statements.


*	Filed herewith.


**	Pursuant to applicable securities laws and regulations, these interactive data files are deemed not filed or part of a registration statement or prospectus for purposes of sections 11 or 12 of the Securities Act, are deemed not filed for purposes of section 18 of the Exchange Act and otherwise are not subject to liability under these sections.

130

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



10 Box	Rogers, AR	(a)	1,028	1,685	—	—	1,028	1,685	2,713	(351	)	1994	03/31/14	6 to 20 Years
24 Hour Fitness	Aurora, CO	(d)	1,452	4,413	—	—	1,452	4,413	5,865	(726	)	1995	07/17/13	11 to 30 Years
24 Hour Fitness	Lancaster, CA	(d)	6,982	9,255	—	—	6,982	9,255	16,237	(1,118	)	1987	05/07/15	9 to 30 Years
3rd Realm Extreme Air Sports	Little Rock, AR	(d)	1,489	3,888	—	—	1,489	3,888	5,377	(30	)	2017	09/29/17	15 to 40 Years
Aaron's	Essex, MD	(b)	294	1,973	—	—	294	1,973	2,267	(222	)	1998	07/17/13	10 to 45 Years
Aaron's	Charlotte, NC	(b)	371	598	—	—	371	598	969	(158	)	1957	07/17/13	8 to 25 Years
Aaron's	Anderson, SC	(b)	351	966	—	—	351	966	1,317	(140	)	1992	07/17/13	10 to 41 Years
Aaron's	Hartsville, SC	(b)	536	813	—	—	536	813	1,349	(207	)	2007	07/17/13	10 to 37 Years
Aaron's	Griffin, GA	(b)	459	1,322	—	—	459	1,322	1,781	(183	)	2007	07/17/13	10 to 49 Years
Aaron's	Sandersville, GA	(b)	503	751	—	—	503	751	1,254	(137	)	2006	07/17/13	10 to 45 Years
Aaron's	Grovetown, GA	(b)	425	933	—	—	425	933	1,358	(149	)	2007	07/17/13	10 to 45 Years
Aaron's	Largo, FL	(b)	758	1,025	—	—	758	1,025	1,783	(162	)	1999	07/17/13	9 to 36 Years
Aaron's	Okeechobee, FL	(b)	409	1,298	—	—	409	1,298	1,707	(174	)	2006	07/17/13	10 to 47 Years
Aaron's	Chiefland, FL	(b)	376	1,206	—	—	376	1,206	1,582	(182	)	2007	07/17/13	10 to 47 Years
Aaron's	Clanton, AL	(b)	350	816	—	—	350	816	1,166	(127	)	2007	07/17/13	10 to 46 Years
Aaron's	Forrest City, AR	(b)	331	860	—	—	331	860	1,191	(123	)	2002	07/17/13	10 to 45 Years
Aaron's	Baton Rouge, LA	(b)	328	996	—	—	328	996	1,324	(164	)	1999	07/17/13	10 to 40 Years
Aaron's	Shreveport, LA	(b)	374	490	—	—	374	490	864	(160	)	2001	07/17/13	10 to 31 Years
Aaron's	Beeville, TX	(b)	101	1,814	—	—	101	1,814	1,915	(197	)	2004	07/17/13	10 to 45 Years
Aaron's	Mansfield, TX	(b)	859	599	—	—	859	599	1,458	(138	)	2007	07/17/13	10 to 34 Years
Aaron's	Navasota, TX	(b)	322	868	—	—	322	868	1,190	(146	)	2007	07/17/13	10 to 44 Years
Aaron's	Wilton, NY	(b)	1,348	2,165	—	—	1,348	2,165	3,513	(685	)	2000	07/17/13	8 to 27 Years
Aaron's	Rome, NY	(b)	436	699	—	—	436	699	1,135	(164	)	1996	07/17/13	10 to 28 Years
Aaron's	Rensselaer, NY	(b)	705	657	—	—	705	657	1,362	(418	)	1971	07/17/13	3 to 13 Years
Aaron's	Calumet City, IL	(b)	393	949	—	—	393	949	1,342	(176	)	1977	07/17/13	9 to 32 Years
Aaron's	Alamogordo, NM	(b)	476	560	—	—	476	560	1,036	(143	)	2006	07/17/13	8 to 40 Years
Aaron's	Mineral Wells, TX	(b)	448	878	—	—	448	878	1,326	(148	)	2008	07/17/13	10 to 42 Years
Aaron's	Sweetwater, TX	(b)	415	1,097	—	—	415	1,097	1,512	(165	)	2006	07/17/13	10 to 47 Years
Aaron's	Harrisonville, MO	(b)	316	466	—	—	316	466	782	(130	)	1996	07/17/13	8 to 33 Years
Aaron's	Wichita, KS	(b)	236	741	—	—	236	741	977	(105	)	1990	07/17/13	10 to 42 Years

131

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Above All Extreme Air Sports	Brentwood, TN	(d)	2,292	2,273	—	2	2,292	2,275	4,567	(339	)	1970	09/30/15	9 to 20 Years
ABRA	Suwanee, GA	(a)	480	1,350	—	—	480	1,350	1,830	(239	)	1986	10/21/13	13 to 30 Years
Academy Sports	Macon, GA	(d)	1,921	4,890	—	—	1,921	4,890	6,811	(1,027	)	2005	07/17/13	10 to 30 Years
Academy Sports	Katy, TX	(d)	13,144	96,194	—	—	13,144	96,194	109,338	(14,219	)	1976	07/17/13	8 to 34 Years
Academy Sports	North Richland Hills, TX	(d)	1,950	5,451	—	—	1,950	5,451	7,401	(288	)	1996	07/17/13	30 to 30 Years
Academy Sports	Lufkin, TX	(c)	1,922	2,735	—	—	1,922	2,735	4,657	(623	)	2003	07/17/13	9 to 30 Years
Academy Sports	Greenville, TX	(a)	2,229	5,182	—	37	2,229	5,219	7,448	(232	)	2016	12/07/16	14 to 40 Years
Accel International	Meridian, CT	(d)	1,766	7,848	—	—	1,766	7,848	9,614	(955	)	1997	12/17/14	15 to 30 Years
Accel International	Avila, IN	(d)	642	4,958	—	—	642	4,958	5,600	(570	)	1990	12/17/14	15 to 30 Years
Adult & Pediatric Orthopedics	Vernon Hills, IL	(a)	992	5,020	—	—	992	5,020	6,012	(702	)	1991	03/31/14	15 to 30 Years
Advance Auto Parts	Columbia Heights, MN	(d)	510	1,314	—	—	510	1,314	1,824	(186	)	2006	07/17/13	7 to 43 Years
Advance Auto Parts	Duluth, MN	(d)	207	1,462	—	—	207	1,462	1,669	(168	)	2006	07/17/13	7 to 48 Years
Advance Auto Parts	Grand Forks, ND	(d)	287	1,132	—	—	287	1,132	1,419	(183	)	2005	07/17/13	7 to 45 Years
Advance Auto Parts	Fergus Falls, MN	(d)	294	978	—	—	294	978	1,272	(141	)	2005	07/17/13	7 to 47 Years
Advance Auto Parts	Holland Charter Township, MI	(d)	493	1,212	—	—	493	1,212	1,705	(159	)	2005	07/17/13	7 to 47 Years
Advance Auto Parts	Holland, MI	(d)	542	1,384	—	—	542	1,384	1,926	(190	)	2005	07/17/13	7 to 47 Years
Advance Auto Parts	Zeeland, MI	(d)	490	1,136	—	—	490	1,136	1,626	(162	)	2005	07/17/13	7 to 47 Years
Advance Auto Parts	Rainsville, AL	(b)	251	1,073	—	—	251	1,073	1,324	(172	)	2005	07/17/13	7 to 42 Years
Advance Auto Parts	Grand Bay, AL	(b)	226	1,242	—	—	226	1,242	1,468	(162	)	2005	07/17/13	7 to 47 Years
Advance Auto Parts	Hurley, MS	(b)	265	1,052	—	—	265	1,052	1,317	(162	)	2006	07/17/13	7 to 45 Years
Advance Auto Parts	Ashland, KY	(b)	613	1,284	—	—	613	1,284	1,897	(194	)	2006	07/17/13	8 to 48 Years
Advance Auto Parts	Jackson, OH	(b)	397	1,251	—	—	397	1,251	1,648	(180	)	2005	07/17/13	7 to 47 Years
Advance Auto Parts	New Boston, OH	(b)	345	1,538	—	—	345	1,538	1,883	(191	)	2005	07/17/13	7 to 47 Years
Advance Auto Parts	Maryland Heights, MO	(b)	522	1,155	—	—	522	1,155	1,677	(171	)	2005	07/17/13	7 to 47 Years
Advance Auto Parts	Scottsburg, IN	(b)	238	665	—	—	238	665	903	(107	)	2006	07/17/13	8 to 43 Years
Advance Auto Parts	Charlotte, NC	(b)	403	1,146	—	—	403	1,146	1,549	(195	)	2008	07/17/13	12 to 43 Years
Advance Auto Parts	Irvington, NJ	(b)	1,605	1,912	—	—	1,605	1,912	3,517	(277	)	2006	07/17/13	7 to 47 Years
Advance Auto Parts	Midwest City, OK	(b)	353	815	—	—	353	815	1,168	(139	)	2007	07/17/13	9 to 44 Years

132

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Advance Auto Parts	Penns Grove, NJ	(b)	612	1,564	—	—	612	1,564	2,176	(215	)	2006	07/17/13	8 to 47 Years
Advance Auto Parts	St. Francis, WI	(b)	532	1,557	—	—	532	1,557	2,089	(235	)	2006	07/17/13	8 to 48 Years
Advance Auto Parts	Willingboro, NJ	(b)	784	1,369	—	—	784	1,369	2,153	(231	)	2007	07/17/13	9 to 47 Years
Advance Auto Parts	Dunellen, NJ	(b)	1,177	1,973	—	—	1,177	1,973	3,150	(243	)	2008	07/17/13	10 to 48 Years
Advance Auto Parts	Greenfield, IN	(a)	458	996	—	—	458	996	1,454	(146	)	2003	07/17/13	7 to 47 Years
Advance Auto Parts	Trenton, OH	(a)	324	842	—	—	324	842	1,166	(134	)	2003	07/17/13	7 to 47 Years
Advance Auto Parts	Atmore, AL	(d)	417	444	—	—	417	444	861	(38	)	1995	07/22/16	7 to 30 Years
Advance Auto Parts	Theodore, AL	(d)	549	755	—	—	549	755	1,304	(46	)	1996	07/22/16	7 to 40 Years
Advance Auto Parts	Hialeah, FL	(d)	682	1,054	—	—	682	1,054	1,736	(58	)	1998	07/22/16	7 to 40 Years
Advance Auto Parts	New Smyrna Beach, FL	(d)	774	818	—	—	774	818	1,592	(46	)	1999	07/22/16	7 to 40 Years
Advance Auto Parts	Margate, FL	(d)	480	507	—	—	480	507	987	(32	)	1991	07/22/16	7 to 40 Years
Advance Auto Parts	Fort Lauderdale, FL	(d)	772	1,005	—	—	772	1,005	1,777	(60	)	1996	07/22/16	7 to 40 Years
Advance Auto Parts	Tampa, FL	(d)	721	1,055	—	—	721	1,055	1,776	(56	)	1997	07/22/16	7 to 40 Years
Advance Auto Parts	Gibsonton, FL	(d)	526	448	—	—	526	448	974	(45	)	1999	07/22/16	7 to 30 Years
Advance Auto Parts	Dayton, OH	(d)	317	572	—	—	317	572	889	(38	)	1998	07/22/16	7 to 30 Years
Advance Auto Parts	Castle Shannon, PA	(d)	620	732	—	—	620	732	1,352	(54	)	1998	07/22/16	7 to 30 Years
Advance Auto Parts	Burlington, IA	(d)	467	737	—	—	467	737	1,204	(39	)	1989	07/22/16	7 to 40 Years
Advance Auto Parts	Camilla, GA	(d)	419	412	—	—	419	412	831	(32	)	1995	07/22/16	7 to 30 Years
Advance Auto Parts	Savannah, GA	(d)	688	492	—	—	688	492	1,180	(39	)	1995	07/22/16	7 to 40 Years
Advance Auto Parts	Columbus, GA	(d)	628	769	—	—	628	769	1,397	(48	)	1998	07/22/16	7 to 40 Years
Advance Auto Parts	Waynesboro, GA	(d)	330	1,015	—	—	330	1,015	1,345	(48	)	1995	07/22/16	7 to 50 Years
Advance Auto Parts	Blakeley, GA	(d)	169	887	—	—	169	887	1,056	(39	)	1995	07/22/16	7 to 50 Years
Advance Auto Parts	Richmond Hill, GA	(d)	418	701	—	—	418	701	1,119	(48	)	1995	07/22/16	7 to 30 Years
Advance Auto Parts	Augusta, GA	(d)	482	750	—	—	482	750	1,232	(46	)	1998	07/22/16	7 to 40 Years
Advance Auto Parts	Kingsland, GA	(d)	1,037	997	—	—	1,037	997	2,034	(53	)	1998	07/22/16	7 to 40 Years
Advance Auto Parts	Griffin, GA	(d)	441	1,142	—	—	441	1,142	1,583	(55	)	1998	07/22/16	7 to 50 Years
Advance Auto Parts	College Park, GA	(d)	386	506	—	—	386	506	892	(41	)	1998	07/22/16	7 to 30 Years
Advance Auto Parts	Leesburg, GA	(d)	435	494	—	—	435	494	929	(51	)	1999	07/22/16	7 to 30 Years
Advance Auto Parts	Covington, LA	(d)	507	426	—	—	507	426	933	(38	)	1998	07/22/16	7 to 30 Years
Advance Auto Parts	Alton, IL	(d)	346	553	—	—	346	553	899	(42	)	1997	07/22/16	7 to 30 Years
Advance Auto Parts	St. Louis, MO	(d)	607	505	—	—	607	505	1,112	(42	)	1997	07/22/16	7 to 30 Years

133

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Advance Auto Parts	Hattiesburg, MS	(d)	452	821	—		—		452	821	1,273	(39	)	1997	07/22/16	7 to 40 Years
Advance Auto Parts	Clinton, MS	(d)	569	693	—		—		569	693	1,262	(49	)	1998	07/22/16	7 to 30 Years
Advance Auto Parts	Jackson, MS	(d)	396	423	—		—		396	423	819	(30	)	1998	07/22/16	7 to 30 Years
Advance Auto Parts	Natchez, MS	(d)	509	754	—		—		509	754	1,263	(39	)	1998	07/22/16	7 to 40 Years
Advance Auto Parts	Newton, MS	(d)	336	443	—		—		336	443	779	(32	)	1998	07/22/16	7 to 30 Years
Advance Auto Parts	Wiggins, MS	(d)	279	630	—		—		279	630	909	(41	)	1965	07/22/16	7 to 30 Years
Advance Auto Parts	Denmark, SC	(d)	439	504	—		—		439	504	943	(40	)	1996	07/22/16	7 to 30 Years
Affordable Care, Inc.	Lincoln, NE	(a)	711	825	—		—		711	825	1,536	(89	)	2010	08/07/15	8 to 40 Years
Affordable Care, Inc.	Bellevue, NE	(a)	560	446	—		—		560	446	1,006	(60	)	2008	08/07/15	5 to 40 Years
Aggregate Industries	Annapolis Junction, MD	(a)	2,245	1,105	(1,535	)	(547	)	710	558	1,268	(254	)	1930	09/29/06	15 to 30 Years
Airstrike Extreme Air Sports	Augusta, GA	(d)	1,081	1,488	—		—		1,081	1,488	2,569	(288	)	1998	09/30/15	10 to 20 Years



Alabama Clinics	Dothan, AL	(d)	695	1,707	—		20		695	1,727	2,422	(242	)	2012	12/21/16	1 to 40 Years
Albertsons	Boise, ID	(d)	1,470	2,280	—		—		1,470	2,280	3,750	(573	)	1982	12/17/13	4 to 20 Years
Albertsons	Las Cruces, NM	(d)	1,132	2,765	—		—		1,132	2,765	3,897	(499	)	1983	12/17/13	5 to 30 Years
Albertsons	Midland, TX	(d)	1,498	3,096	—		—		1,498	3,096	4,594	(764	)	1983	12/17/13	5 to 20 Years
Albertsons	Lompoc, CA	(d)	2,743	8,316	—		—		2,743	8,316	11,059	(861	)	1992	06/15/15	15 to 30 Years
Albertsons	Tigard, OR	(d)	5,515	4,279	—		—		5,515	4,279	9,794	(482	)	1998	04/01/15	15 to 30 Years
Albertsons	Lake Oswego, OR	(d)	4,257	5,891	—		—		4,257	5,891	10,148	(470	)	1965	03/18/15	15 to 40 Years
Albertsons	Walla Walla, WA	(d)	1,964	8,420	—		—		1,964	8,420	10,384	(719	)	1972	03/02/15	15 to 40 Years
Aldi	Tupelo, MS	(b)	1,131	1,176	(372	)	(435	)	759	741	1,500	(48	)	1995	07/17/13	4 to 12 Years
Allstate Insurance Company	Yuma, AZ	(c)	2,583	5,221	—		—		2,583	5,221	7,804	(1,019	)	2007	07/17/13	4 to 46 Years
AMC Theatres	Phoenix, AZ	(a)	2,652	11,495	—		—		2,652	11,495	14,147	(3,228	)	1997	07/01/05	12 to 40 Years
AMC Theatres	Yukon, OK	(c)	1,082	3,538	—		—		1,082	3,538	4,620	(669	)	2007	07/17/13	8 to 33 Years
AMC Theatres	Covina, CA	(d)	5,566	26,922	—		—		5,566	26,922	32,488	(7,571	)	1997	06/23/04	13 to 40 Years
AMC Theatres	Surprise, AZ	(a)	2,918	7,122	—		—		2,918	7,122	10,040	(567	)	2008	11/10/15	13 to 40 Years
AMC Theatres	South Bend, IN	(a)	4,352	9,411	—		21		4,352	9,432	13,784	(1,099	)	1997	01/04/16	6 to 30 Years
American Lubefast	Waycross, GA	(a)	380	142	—		—		380	142	522	(54	)	1998	12/10/13	15 to 30 Years
American Lubefast	Opelika, AL	(b)	503	628	—		—		503	628	1,131	(303	)	1995	09/07/07	15 to 30 Years

134

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



American Lubefast	Montgomery, AL	(b)	398	626	—	—	398	626	1,024	(287	)	1997	09/07/07	15 to 30 Years
American Lubefast	Marianna, FL	(b)	283	452	—	—	283	452	735	(186	)	1994	09/07/07	15 to 40 Years
American Lubefast	Montgomery, AL	(b)	241	628	—	—	241	628	869	(263	)	1997	09/07/07	15 to 30 Years
American Lubefast	Auburn, AL	(b)	676	647	—	—	676	647	1,323	(324	)	1995	09/07/07	15 to 30 Years
American Lubefast	Montgomery, AL	(b)	422	857	—	—	422	857	1,279	(361	)	1992	09/07/07	15 to 30 Years
American Lubefast	Albany, GA	(b)	242	572	—	—	242	572	814	(188	)	1982	09/07/07	15 to 40 Years
American Lubefast	Dothan, AL	(b)	162	659	—	—	162	659	821	(268	)	1996	09/07/07	15 to 30 Years
American Lubefast	Montgomery, AL	(b)	303	636	—	—	303	636	939	(274	)	1996	09/07/07	15 to 30 Years
American Lubefast	Crestview, FL	(b)	544	743	—	—	544	743	1,287	(308	)	1975	09/07/07	15 to 30 Years
American Lubefast	Montgomery, AL	(b)	275	528	—	—	275	528	803	(245	)	1988	09/07/07	15 to 30 Years
American Lubefast	Moultrie, GA	(b)	179	271	—	—	179	271	450	(186	)	1983	09/07/07	15 to 20 Years
American Lubefast	Gulf Breeze, FL	(b)	296	457	—	—	296	457	753	(193	)	1993	09/07/07	15 to 30 Years
American Lubefast	Albany, GA	(b)	281	575	—	—	281	575	856	(272	)	1997	09/07/07	15 to 30 Years
American Lubefast	Pensacola, FL	(b)	238	564	—	—	238	564	802	(239	)	1994	09/07/07	15 to 30 Years
American Lubefast	Pensacola, FL	(b)	104	333	—	—	104	333	437	(151	)	1968	09/07/07	15 to 30 Years
American Lubefast	Niceville, FL	(b)	458	454	—	—	458	454	912	(167	)	1996	09/07/07	15 to 40 Years
American Lubefast	Milton, FL	(b)	137	577	—	—	137	577	714	(237	)	1986	09/07/07	15 to 30 Years
American Lubefast	Pensacola, FL	(b)	148	459	—	—	148	459	607	(190	)	1972	09/07/07	15 to 30 Years
American Lubefast	Pensacola, FL	(b)	195	569	—	—	195	569	764	(246	)	1983	09/07/07	15 to 30 Years
American Lubefast	Pensacola, FL	(b)	150	575	—	—	150	575	725	(245	)	1986	09/07/07	15 to 30 Years
American Lubefast	Spanish Fort, AL	(b)	563	607	—	—	563	607	1,170	(337	)	1993	09/07/07	15 to 30 Years
American Lubefast	Mobile, AL	(b)	89	501	—	—	89	501	590	(201	)	1982	11/30/07	15 to 30 Years
American Lubefast	Valdosta, GA	(b)	376	576	—	—	376	576	952	(262	)	1996	11/30/07	15 to 30 Years
American Lubefast	Ocean Springs, MS	(b)	145	186	—	—	145	186	331	(40	)	1988	07/17/13	15 to 30 Years
American Lubefast	Panama City, FL	(b)	378	252	—	—	378	252	630	(69	)	1997	07/17/13	15 to 30 Years
American Lubefast	Mobile, AL	(b)	157	508	—	—	157	508	665	(213	)	1982	09/07/07	15 to 30 Years
American Lubefast	Wetumpka, AL	(a)	185	332	—	—	185	332	517	(48	)	1995	06/24/14	12 to 30 Years
America's Auto Auction	Jacksonville, FL	(a)	3,170	938	—	—	3,170	938	4,108	(649	)	1989	12/28/05	15 to 30 Years
America's Auto Auction	Tulsa, OK	(a)	1,225	373	—	—	1,225	373	1,598	(745	)	1999	12/28/05	15 to 20 Years
America's Auto Auction	Greenville, SC	(a)	2,561	1,526	—	—	2,561	1,526	4,087	(1,443	)	1999	12/28/05	15 to 30 Years

135

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



America's Auto Auction	Irving, TX	(a)	7,348	970	—	—	7,348	970	8,318	(2,513	)	1960	09/01/09	12 to 27 Years
America's Auto Auction	Conroe, TX	(a)	4,338	448	955	145	5,293	593	5,886	(1,849	)	2005	09/01/09	12 to 47 Years
America's Auto Auction	Irving, TX	(a)	931	268	—	—	931	268	1,199	(190	)	1965	09/01/09	12 to 17 Years
America's Service Station	Dacula, GA	(a)	1,067	976	—	—	1,067	976	2,043	(130	)	2000	03/28/14	15 to 40 Years
America's Service Station	Farragut, TN	(a)	986	1,148	—	—	986	1,148	2,134	(166	)	2011	03/28/14	15 to 40 Years
Andy's Frozen Custard	Kansas City, MO	(d)	772	18	—	916	772	934	1,706	(47	)	1995	09/19/14	40 to 40 Years
Andy's Frozen Custard	Rogers, AR	(d)	334	884	—	—	334	884	1,218	(112	)	2005	09/30/14	15 to 30 Years
Andy's Frozen Custard	Naperville, IL	(d)	976	—	27	721	1,003	721	1,724	(6	)	2016	06/30/16	40 to 40 Years
Andy's Frozen Custard	Orland Park, IL	(d)	999	—	—	—	999	—	999	—		(f)	09/12/16	(f)
Anixter	Mattoon, IL	(a)	233	263	—	—	233	263	496	(224	)	1984	05/01/05	15 to 20 Years
Anixter	Fort Myers, FL	(a)	641	1,069	—	—	641	1,069	1,710	(603	)	1999	07/01/05	14 to 30 Years
Applebee's	Chicago, IL	(a)	1,675	1,112	—	—	1,675	1,112	2,787	(520	)	1999	12/29/06	15 to 30 Years
Applebee's	DeKalb, IL	(a)	1,423	1,552	—	—	1,423	1,552	2,975	(783	)	1996	12/29/06	15 to 30 Years
Applebee's	Joliet, IL	(a)	1,994	1,207	—	—	1,994	1,207	3,201	(694	)	1996	12/29/06	15 to 30 Years
Applebee's	Santa Fe, NM	(d)	2,120	2,033	—	—	2,120	2,033	4,153	(305	)	1997	07/17/13	13 to 40 Years
Applebee's	Augusta, GA	(d)	1,494	2,019	—	—	1,494	2,019	3,513	(301	)	2005	07/17/13	13 to 40 Years
Applebee's	Columbus, GA	(d)	1,199	1,911	—	—	1,199	1,911	3,110	(295	)	2005	07/17/13	13 to 40 Years
Applebee's	Albany, OR	(d)	913	1,951	—	—	913	1,951	2,864	(320	)	2005	07/17/13	12 to 35 Years
Applebee's	Macon, GA	(d)	838	1,723	—	—	838	1,723	2,561	(259	)	1995	07/17/13	13 to 40 Years
Applebee's	Walla Walla, WA	(d)	665	2,072	—	—	665	2,072	2,737	(359	)	2005	07/17/13	11 to 35 Years
Applebee's	Aurora, CO	(d)	1,017	1,743	—	—	1,017	1,743	2,760	(274	)	1998	07/17/13	13 to 35 Years
Applebee's	Colorado Springs, CO	(d)	937	1,120	—	—	937	1,120	2,057	(278	)	1998	07/17/13	8 to 25 Years
Applebee's	Columbus, GA	(d)	2,102	1,717	—	—	2,102	1,717	3,819	(242	)	1993	07/17/13	13 to 40 Years
Applebee's	Gallup, NM	(d)	937	2,277	—	—	937	2,277	3,214	(347	)	2004	07/17/13	13 to 40 Years
Applebee's	Warner Robins, GA	(d)	1,228	1,714	—	—	1,228	1,714	2,942	(273	)	1994	07/17/13	11 to 40 Years
Applebee's	Savannah, GA	(d)	1,112	1,727	—	—	1,112	1,727	2,839	(267	)	1993	07/17/13	13 to 40 Years

136

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Applebee's	Union Gap, WA	(d)	522	2,218	—		—	522	2,218	2,740	(284	)	2004	07/17/13	13 to 40 Years
Applebee's	Loveland, CO	(d)	602	1,913	—		—	602	1,913	2,515	(255	)	1997	07/17/13	12 to 40 Years
Applebee's	Littleton, CO	(d)	696	1,943	—		—	696	1,943	2,639	(282	)	1990	07/17/13	11 to 40 Years
Applebee's	Longview, WA	(d)	870	2,855	—		—	870	2,855	3,725	(394	)	2004	07/17/13	13 to 40 Years
Applebee's	Grand Junction, CO	(d)	1,363	1,990	—		—	1,363	1,990	3,353	(312	)	1995	07/17/13	10 to 40 Years
Applebee's	Garden City, GA	(d)	1,184	1,465	—		—	1,184	1,465	2,649	(238	)	1998	07/17/13	9 to 40 Years
Applebee's	Fountain, CO	(d)	861	2,226	—		—	861	2,226	3,087	(321	)	2005	07/17/13	12 to 38 Years
Applebee's	Aurora, CO	(d)	1,521	1,498	—		—	1,521	1,498	3,019	(290	)	1992	07/17/13	9 to 32 Years
Applebee's	Macon, GA	(d)	874	1,712	—		—	874	1,712	2,586	(269	)	1995	07/17/13	11 to 40 Years
Applebee's	Clovis, NM	(d)	861	2,172	—		—	861	2,172	3,033	(347	)	2005	07/17/13	13 to 40 Years
Arby's	Madisonville, KY	(a)	1,198	819	(95	)	—	1,103	819	1,922	(414	)	1990	09/24/04	15 to 30 Years
Arby's	Brunswick, GA	(a)	774	614	—		—	774	614	1,388	(410	)	1999	09/24/04	15 to 20 Years
Arby's	Tooele, UT	(a)	552	624	—		—	552	624	1,176	(476	)	1988	09/24/04	15 to 20 Years
Arby's	Jacksonville, FL	(a)	480	631	—		—	480	631	1,111	(325	)	1998	09/24/04	15 to 30 Years
Arby's	McDonough, GA	(a)	938	697	—		—	938	697	1,635	(393	)	1985	09/24/04	15 to 30 Years
Arby's	Cumming, GA	(a)	967	844	—		—	967	844	1,811	(452	)	1986	09/24/04	15 to 30 Years
Arby's	Indianapolis, IN	(a)	460	587	—		—	460	587	1,047	(278	)	1998	09/24/04	15 to 30 Years
Arby's	Jacksonville, FL	(a)	872	509	—		—	872	509	1,381	(366	)	1984	09/24/04	15 to 20 Years
Arby's	Statesboro, GA	(a)	779	777	—		—	779	777	1,556	(453	)	1985	09/24/04	15 to 20 Years
Arby's	Moncks Corner, SC	(a)	573	466	—		—	573	466	1,039	(368	)	1998	09/24/04	15 to 20 Years
Arby's	Jacksonville, FL	(a)	487	871	—		—	487	871	1,358	(509	)	1985	12/30/04	15 to 20 Years
Arby's	Orlando, FL	(a)	642	178	—		—	642	178	820	(254	)	1967	12/30/04	10 to 15 Years
Arby's	Winter Springs, FL	(a)	523	446	—		—	523	446	969	(345	)	1988	12/30/04	15 to 20 Years
Arby's	Lexington, KY	(a)	636	362	—		—	636	362	998	(422	)	1978	12/30/04	10 to 15 Years
Arby's	Eustis, FL	(a)	451	377	—		—	451	377	828	(440	)	1969	12/30/04	10 to 15 Years
Arby's	Lexington, KY	(a)	713	451	—		—	713	451	1,164	(529	)	1976	01/26/05	10 to 15 Years
Arby's	Crawfordsville, IN	(a)	557	624	—		—	557	624	1,181	(324	)	1998	09/23/05	15 to 30 Years



Arby's	Mooresville, IN	(a)	560	549	—	—	560	549	1,109	(411	)	1998	09/23/05	15 to 20 Years
Arby's	Martinsburg, WV	(a)	887	992	—	—	887	992	1,879	(489	)	1999	12/29/05	15 to 30 Years
Arby's	Mount Pleasant, MI	(a)	485	642	—	—	485	642	1,127	(309	)	1997	12/29/05	15 to 30 Years
Arby's	Sterling Heights, MI	(a)	866	960	—	—	866	960	1,826	(449	)	2000	12/29/05	15 to 30 Years

137

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Arby's	Rock Hill, SC	(a)	373	722	—		—	373	722	1,095	(458	)	1978	12/29/05	15 to 20 Years
Arby's	North Canton, OH	(a)	484	497	(14	)	—	470	497	967	(339	)	1989	12/29/06	15 to 20 Years
Arby's	Sun City, AZ	(a)	771	372	—		250	771	622	1,393	(284	)	1986	12/29/06	10 to 20 Years
Arby's	New Castle, PA	(b)	573	1,042	—		—	573	1,042	1,615	(286	)	1999	07/17/13	7 to 25 Years
Arby's	Nappanee, IN	(a)	301	413	—		—	301	413	714	(310	)	2005	12/21/07	15 to 20 Years
Arby's	Champlin, MN	(d)	710	408	—		—	710	408	1,118	(96	)	2004	03/20/15	8 to 20 Years
Arby's	Tyler, TX	(d)	355	663	—		—	355	663	1,018	(57	)	1980	12/29/15	15 to 30 Years
Arby's	Odessa, TX	(d)	499	941	—		—	499	941	1,440	(77	)	1982	12/29/15	15 to 30 Years
Arby's	Midland, TX	(d)	768	893	—		—	768	893	1,661	(75	)	1982	12/29/15	15 to 30 Years
Arby's	Amarillo, TX	(a)	538	615	—		—	538	615	1,153	(65	)	1985	12/29/15	15 to 30 Years
Area 51 Extreme Air Sports	Baton Rouge, LA	(d)	1,076	2,289	—		—	1,076	2,289	3,365	(186	)	2015	11/13/15	10 to 40 Years
Ashley Furniture	Abilene, TX	(a)	1,316	2,649	—		—	1,316	2,649	3,965	(1,019	)	2000	05/19/05	15 to 40 Years
Ashley Furniture	El Paso, TX	(a)	1,536	3,852	—		—	1,536	3,852	5,388	(1,717	)	1973	07/01/05	14 to 30 Years
Ashley Furniture	Amarillo, TX	(d)	1,481	4,999	—		—	1,481	4,999	6,480	(947	)	2001	07/17/13	9 to 36 Years
Ashley Furniture	Anderson, SC	(c)	870	1,909	—		—	870	1,909	2,779	(355	)	2006	07/17/13	8 to 40 Years
Ashley Furniture	Mount Juliet, TN	(d)	2,049	4,604	—		—	2,049	4,604	6,653	(663	)	2008	07/17/13	10 to 45 Years
At Home	Broomfield, CO	(d)	4,538	4,675	—		—	4,538	4,675	9,213	(479	)	1995	08/01/16	9 to 20 Years
At Home	Corpus Christi, TX	(d)	3,734	4,949	—		—	3,734	4,949	8,683	(562	)	1986	08/01/16	8 to 20 Years
At Home	Jenison, MI	(d)	2,303	5,743	—		88	2,303	5,831	8,134	(404	)	1989	08/01/16	8 to 30 Years
At Home	Buford, GA	(d)	1,940	4,704	—		—	1,940	4,704	6,644	(314	)	1984	08/01/16	8 to 30 Years
At Home	Lubbock, TX	(a)	4,585	4,550	—		35	4,585	4,585	9,170	(423	)	1985	11/15/16	6 to 20 Years
At Home	Louisville, KY	(d)	4,726	5,210	—		13	4,726	5,223	9,949	(361	)	1984	12/20/16	9 to 20 Years
At Home	Mesa, AZ	(d)	4,067	4,321	—		13	4,067	4,334	8,401	(340	)	2002	12/20/16	10 to 20 Years
AT&T	Santa Clara, CA	(d)	2,873	8,252	—		—	2,873	8,252	11,125	(1,153	)	2002	07/17/13	5 to 48 Years
ATC Fitness	Southaven, MS	(d)	1,187	1,817	—		—	1,187	1,817	3,004	(243	)	2014	09/17/14	15 to 40 Years
Austin's Park N Pizza Experience	Pflugerville, TX	(a)	6,182	1,349	—		—	6,182	1,349	7,531	(366	)	2003	08/29/14	15 to 30 Years
AutoStart	Kansas City, MO	(d)	1,310	1,824	—		6	1,310	1,830	3,140	(250	)	2001	12/18/15	15 to 20 Years
AutoStart	Kansas City, MO	(d)	620	1,280	—		—	620	1,280	1,900	(184	)	1978	12/31/15	15 to 20 Years
AutoStart	Overland Park, KS	(d)	1,390	320	—		—	1,390	320	1,710	(66	)	1967	03/11/16	7 to 20 Years
Avalon Flooring	Rio Grande, NJ	(d)	753	3,299	—		—	753	3,299	4,052	(307	)	2006	03/31/15	11 to 40 Years

138

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Axel's	Mendota, MN	(a)	536	963	—	—	536	963	1,499	(146	)	1995	05/22/14	15 to 30 Years
Axel's	Chanhassen, MN	(a)	1,439	784	—	—	1,439	784	2,223	(191	)	1953	05/22/14	15 to 30 Years
B&B Theatres	Kansas City, MO	(a)	2,543	7,943	—	—	2,543	7,943	10,486	(2,401	)	2003	07/01/05	14 to 50 Years
B&B Theatres	Lees Summit, MO	(a)	3,517	9,735	—	—	3,517	9,735	13,252	(3,527	)	1999	07/01/05	14 to 40 Years
B&B Theatres	Bixby, OK	(a)	5,585	10,101	—	—	5,585	10,101	15,686	(4,845	)	1998	07/01/05	14 to 30 Years
B&B Theatres	Overland Park, KS	(a)	4,935	12,281	—	—	4,935	12,281	17,216	(3,234	)	2004	08/01/09	10 to 57 Years
Bagger Dave's Burger Tavern	Grand Rapids, MI	(a)	986	524	—	—	986	524	1,510	(108	)	1985	10/31/14	14 to 30 Years
Bagger Dave's Burger Tavern	Berkley, MI	(a)	390	540	—	—	390	540	930	(85	)	1927	10/31/14	14 to 30 Years
Bank of America	Delray Beach, FL	(c)	3,831	16,789	—	—	3,831	16,789	20,620	(1,845	)	1975	07/17/13	8 to 50 Years
BE Aerospace	Winston-Salem, NC	(c)	927	3,455	—	—	927	3,455	4,382	(772	)	1987	07/17/13	5 to 40 Years
Bellefonte Primary Care	Grayson, KY	(d)	658	3,171	—	—	658	3,171	3,829	(397	)	2013	08/18/14	9 to 40 Years
Best Buy	Evanston, IL	(d)	3,275	5,338	—	—	3,275	5,338	8,613	(133	)	1993	07/17/13	30 to 30 Years
Best Buy	Fayetteville, NC	(c)	1,560	6,893	—	—	1,560	6,893	8,453	(1,009	)	1999	07/17/13	6 to 41 Years
Best Buy	Wichita, KS	(d)	3,368	6,312	—	—	3,368	6,312	9,680	(1,352	)	1984	07/17/13	7 to 29 Years
Best Buy	Las Cruces, NM	(d)	1,328	2,616	—	—	1,328	2,616	3,944	(418	)	2002	07/17/13	8 to 41 Years
Best Car Buys	Denver, CO	(d)	4,124	4,229	—	—	4,124	4,229	8,353	(337	)	1980	08/21/15	15 to 40 Years
Big Al's	Vancouver, WA	(a)	2,077	9,395	—	—	2,077	9,395	11,472	(928	)	2006	06/30/14	15 to 40 Years
Big Al's	Beaverton, OR	(a)	5,608	8,733	—	—	5,608	8,733	14,341	(986	)	2010	06/30/14	15 to 40 Years
Big Sandy Furniture	Hurricane, WV	(a)	727	3,005	—	—	727	3,005	3,732	(1,202	)	1998	08/27/09	12 to 27 Years
Big Sandy Furniture	Chillicothe, OH	(a)	499	2,296	—	—	499	2,296	2,795	(953	)	1995	08/27/09	12 to 27 Years
Big Sandy Furniture	South Point, OH	(a)	848	2,948	—	—	848	2,948	3,796	(1,207	)	1990	08/27/09	12 to 27 Years
Big Sandy Furniture	Portsmouth, OH	(a)	561	1,563	—	—	561	1,563	2,124	(680	)	1988	08/27/09	12 to 27 Years
Big Sandy Furniture	Ashland, KY	(a)	775	2,037	—	—	775	2,037	2,812	(851	)	1990	08/27/09	12 to 27 Years
Big Sandy Furniture	Parkersburg, WV	(d)	1,800	3,183	—	—	1,800	3,183	4,983	(1,480	)	1976	08/27/09	12 to 27 Years
Big Sandy Furniture	Ashland, KY	(d)	629	754	—	—	629	754	1,383	(364	)	1993	08/27/09	12 to 27 Years
Bi-Lo	Hartsville, SC	(d)	696	5,402	—	—	696	5,402	6,098	(610	)	1988	09/30/14	10 to 40 Years
BJ's Wholesale Club	Haverhill, MA	(d)	3,192	15,353	—	—	3,192	15,353	18,545	(2,730	)	2007	07/17/13	11 to 32 Years
BJ's Wholesale Club	Fort Lauderdale, FL	(d)	6,775	18,649	—	—	6,775	18,649	25,424	(2,871	)	2007	07/17/13	12 to 37 Years

139

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



BJ's Wholesale Club	Woodstock, GA	(c)	4,383	16,588	—	—	4,383	16,588	20,971	(3,016	)	2001	07/17/13	8 to 33 Years
BJ's Wholesale Club	Tampa, FL	(d)	4,810	10,220	—	35	4,810	10,255	15,065	(476	)	1993	01/10/17	10 to 30 Years
Black Angus Steakhouse	Glendale, AZ	(a)	1,480	1,329	—	—	1,480	1,329	2,809	(585	)	1996	06/25/04	15 to 30 Years
Blue Rhino	Tavares, FL	(a)	1,075	5,098	—	—	1,075	5,098	6,173	(1,809	)	2004	07/01/05	14 to 40 Years
Blue Rhino	Riverside, CA	(a)	1,203	6,254	—	—	1,203	6,254	7,457	(1,884	)	2004	07/01/05	14 to 40 Years
Bojangle's	Hickory, NC	(a)	1,105	851	—	—	1,105	851	1,956	(720	)	1995	12/29/06	13 to 28 Years
Bondcote	Pulaski, VA	(a)	333	1,536	—	—	333	1,536	1,869	(961	)	1967	12/11/06	15 to 20 Years
Bondcote	Dublin, VA	(a)	491	1,401	—	—	491	1,401	1,892	(929	)	1985	12/11/06	15 to 20 Years
Bonfire	Eagen, MN	(a)	724	1,230	—	—	724	1,230	1,954	(187	)	1996	05/22/14	15 to 30 Years
Bonfire	Woodbury, MN	(a)	3,165	1,707	—	—	3,165	1,707	4,872	(334	)	1995	05/22/14	15 to 30 Years
Books-A-Million	Rapid City, SD	(d)	575	2,568	—	—	575	2,568	3,143	(419	)	2001	07/17/13	2 to 45 Years
Boozman-Hof	Rogers, AR	(a)	2,014	2,313	—	—	2,014	2,313	4,327	(466	)	1988	11/14/13	13 to 30 Years
Boscovs	Voorhees, NJ	(a)	2,027	6,776	—	—	2,027	6,776	8,803	(2,313	)	1970	07/17/13	5 to 20 Years
Bricktown Brewery	Oklahoma City, OK	(a)	479	1,877	—	177	479	2,054	2,533	(388	)	1904	12/02/13	16 to 20 Years
Bricktown Brewery	Shawnee, OK	(a)	621	1,399	—	—	621	1,399	2,020	(226	)	1984	07/29/05	15 to 30 Years
Bridgestone Tire	Atlanta, GA	(a)	1,830	363	—	—	1,830	363	2,193	(144	)	1998	07/17/13	5 to 24 Years
Brookshire Brothers	Cleveland, TX	(d)	465	2,867	—	—	465	2,867	3,332	(1,734	)	1991	12/01/05	15 to 20 Years
Brookshire Brothers	Corrigan, TX	(d)	395	630	—	—	395	630	1,025	(442	)	1971	12/01/05	15 to 20 Years
Brookshire Brothers	Diboll, TX	(d)	775	872	—	—	775	872	1,647	(626	)	1974	12/01/05	15 to 20 Years
Brookshire Brothers	Lufkin, TX	(d)	1,178	352	—	—	1,178	352	1,530	(331	)	1977	12/01/05	15 to 20 Years
Brookshire Brothers	Navasota, TX	(d)	781	1,499	—	—	781	1,499	2,280	(702	)	1992	12/01/05	15 to 30 Years
Brookshire Brothers	Timpson, TX	(d)	253	312	—	—	253	312	565	(240	)	1978	12/01/05	15 to 20 Years
Brookshire Brothers	Alto, TX	(a)	204	464	—	—	204	464	668	(119	)	1996	03/31/14	7 to 20 Years
Brookshire Brothers	Buffalo, TX	(a)	522	987	—	—	522	987	1,509	(177	)	1990	03/31/14	7 to 30 Years
Brookshire Brothers	Groveton, TX	(a)	264	540	—	—	264	540	804	(107	)	1996	03/31/14	7 to 30 Years
Brookshire Brothers	Lorena, TX	(a)	657	751	—	—	657	751	1,408	(179	)	1999	03/31/14	7 to 20 Years
Brookshire Brothers	McGregor, TX	(a)	748	795	—	—	748	795	1,543	(207	)	1999	03/31/14	7 to 20 Years
Brookshire Brothers	Hallettsville, TX	(d)	550	1,545	—	—	550	1,545	2,095	(291	)	2004	03/31/14	10 to 30 Years
Bru Burger	Lexington, KY	(a)	1,267	944	—	—	1,267	944	2,211	(656	)	1996	02/26/07	14 to 30 Years
Buck's Sports Grill	Rawlins, WY	(a)	25	406	—	—	25	406	431	(240	)	1958	12/29/06	15 to 20 Years

140

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Buehler's Fresh Foods	Ashland, OH	(a)	2,596	8,200	—	—	2,596	8,200	10,796	(656	)	2000	10/14/15	15 to 40 Years
Buehler's Fresh Foods	Dover, OH	(a)	2,596	8,087	—	—	2,596	8,087	10,683	(771	)	1990	10/14/15	15 to 30 Years
Buehler's Fresh Foods	Medina, OH	(a)	4,892	10,983	—	—	4,892	10,983	15,875	(1,108	)	1990	10/14/15	15 to 30 Years
Buehler's Fresh Foods	Wooster, OH	(a)	3,694	8,087	—	—	3,694	8,087	11,781	(786	)	1980	10/14/15	30 to 30 Years
Buehler's Fresh Foods	Wadsworth, OH	(a)	2,197	9,285	—	—	2,197	9,285	11,482	(816	)	1985	10/14/15	15 to 30 Years
Buffalo Wild Wings	Clinton Township, MI	(d)	1,377	911	—	—	1,377	911	2,288	(158	)	2003	11/05/14	14 to 30 Years
Buffalo Wild Wings	Brandon, FL	(d)	1,358	614	—	—	1,358	614	1,972	(173	)	2004	11/05/14	14 to 20 Years
Buffalo Wild Wings	Birch Run, MI	(d)	1,852	1,290	—	—	1,852	1,290	3,142	(298	)	2014	12/24/14	14 to 30 Years



Buffalo Wild Wings	Wesley Chapel, FL	(d)	2,672	1,725	—		—	2,672	1,725	4,397	(165	)	2015	08/18/15	14 to 40 Years
Buffalo Wild Wings	Hammond, IN	(a)	976	1,080	—		—	976	1,080	2,056	(223	)	2014	12/24/14	14 to 30 Years
Buffalo Wild Wings	Gaylord, MI	(a)	1,003	1,478	—		—	1,003	1,478	2,481	(270	)	2014	11/05/14	14 to 30 Years
Buffet City	Orange City, FL	(a)	409	694	—		—	409	694	1,103	(473	)	1984	09/24/04	11 to 20 Years
Burger King	Apopka, FL	(a)	1,038	482	—		—	1,038	482	1,520	(623	)	1977	06/25/04	10 to 15 Years
Burger King	Saint Cloud, FL	(a)	1,193	557	—		—	1,193	557	1,750	(395	)	1983	06/25/04	15 to 20 Years
Burger King	Orlando, FL	(a)	1,249	729	—		—	1,249	729	1,978	(551	)	1985	06/25/04	15 to 20 Years
Burger King	Quincy, FL	(a)	1,015	416	—		—	1,015	416	1,431	(472	)	1989	09/24/04	15 to 20 Years
Burger King	Saint Ann, MO	(a)	588	613	—		—	588	613	1,201	(471	)	1985	09/23/05	15 to 20 Years
Burger King	Gilman, IL	(a)	219	414	—		—	219	414	633	(313	)	1998	09/23/05	15 to 20 Years
Burger King	Springfield, IL	(a)	1,072	642	—		—	1,072	642	1,714	(538	)	1988	09/23/05	15 to 20 Years
Burger King	Effingham, IL	(a)	539	575	—		—	539	575	1,114	(310	)	1985	09/23/05	15 to 30 Years
Burger King	Decatur, IL	(a)	940	126	—		—	940	126	1,066	(381	)	1992	09/23/05	15 to 20 Years
Burger King	Springfield, IL	(a)	571	630	—		—	571	630	1,201	(353	)	1997	09/23/05	15 to 30 Years
Burger King	Romeoville, IL	(a)	789	713	(62	)	—	727	713	1,440	(448	)	1999	09/23/05	15 to 20 Years
Burger King	Lincoln, IL	(a)	203	616	—		—	203	616	819	(398	)	1990	09/23/05	15 to 20 Years
Burger King	Buffalo, NY	(a)	737	629	—		—	737	629	1,366	(270	)	1993	11/10/05	15 to 30 Years
Burger King	Buffalo, NY	(a)	821	694	—		—	821	694	1,515	(302	)	1976	11/10/05	15 to 30 Years
Burger King	Cheektowaga, NY	(a)	561	549	—		—	561	549	1,110	(256	)	1985	11/10/05	15 to 30 Years
Burger King	Jamestown, NY	(a)	508	573	—		—	508	573	1,081	(375	)	1988	11/10/05	15 to 20 Years

141

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Burger King	Louisville, KY	(a)	1,010	577	—		—		1,010	577	1,587	(305	)	1994	11/10/05	15 to 30 Years
Burger King	Louisville, KY	(a)	854	514	—		—		854	514	1,368	(276	)	1994	11/10/05	15 to 30 Years
Burger King	Niagara Falls, NY	(a)	1,359	551	—		—		1,359	551	1,910	(305	)	1979	11/10/05	15 to 30 Years
Burger King	Springville, NY	(a)	678	586	—		—		678	586	1,264	(290	)	1988	11/10/05	15 to 30 Years
Burger King	Escanaba, MI	(a)	772	767	—		300		772	1,067	1,839	(716	)	1984	12/29/05	3 to 20 Years
Burger King	Oshkosh, WI	(a)	765	829	(40	)	300		725	1,129	1,854	(643	)	1984	12/29/05	15 to 20 Years
Burger King	Hickory, NC	(a)	292	818	—		—		292	818	1,110	(318	)	2000	09/29/06	15 to 40 Years
Burger King	Hudson, NC	(a)	794	616	—		—		794	616	1,410	(308	)	1998	09/29/06	15 to 40 Years
Burger King	Fayetteville, NC	(a)	470	629	—		—		470	629	1,099	(312	)	1999	09/29/06	15 to 30 Years
Burger King	Hope Mills, NC	(a)	408	930	—		—		408	930	1,338	(408	)	1990	09/29/06	15 to 30 Years
Burger King	Fayetteville, NC	(a)	489	612	—		—		489	612	1,101	(287	)	1987	09/29/06	15 to 30 Years
Burger King	Lillington, NC	(a)	419	687	—		—		419	687	1,106	(275	)	1992	09/29/06	15 to 40 Years
Burger King	Sweetwater, TN	(a)	602	550	—		250		602	800	1,402	(278	)	1999	12/29/06	15 to 40 Years
Burger King	Winchester, TN	(a)	400	291	—		250		400	541	941	(225	)	1993	12/29/06	10 to 20 Years
Burger King	Aurora, IL	(a)	286	726	—		—		286	726	1,012	(381	)	1998	12/29/06	15 to 30 Years
Burger King	Detroit, MI	(a)	613	688	—		—		613	688	1,301	(468	)	1987	02/13/09	13 to 18 Years
Burger King	Carrollton, KY	(a)	229	730	—		—		229	730	959	(325	)	1990	06/30/09	13 to 28 Years
Burger King	Sandusky, OH	(a)	923	406	(314	)	(89	)	609	317	926	(148	)	1987	08/27/09	14 to 29 Years
Burger King	Seven Hills, OH	(a)	496	489	—		—		496	489	985	(234	)	1977	08/27/09	13 to 28 Years
Burger King	Parma Heights, OH	(a)	598	535	—		—		598	535	1,133	(235	)	2004	08/27/09	13 to 38 Years
Burger King	Durham, NC	(b)	1,253	—	—		—		1,253	—	1,253	—		(f)	07/17/13	(f)
Burger King	Artesia, NM	(a)	435	1,106	—		—		435	1,106	1,541	(191	)	1984	04/16/14	15 to 30 Years
Burger King	Mebane, NC	(a)	846	682	—		—		846	682	1,528	(321	)	1993	09/29/06	15 to 30 Years
Burger King	Garner, NC	(a)	600	765	—		—		600	765	1,365	(394	)	1995	09/29/06	15 to 30 Years
Burger King	Fayetteville, NC	(a)	607	1,020	—		—		607	1,020	1,627	(542	)	1996	09/29/06	15 to 30 Years
Caliber Collision	Conroe, TX	(d)	2,056	2,306	—		32		2,056	2,338	4,394	(90	)	2016	12/28/16	14 to 50 Years
Caliber Collision	Houston, TX	(d)	2,089	2,332	—		33		2,089	2,365	4,454	(67	)	2016	03/16/17	14 to 50 Years
Camping World	Saukville, WI	(a)	2,061	4,794	—		—		2,061	4,794	6,855	(687	)	2014	09/30/14	15 to 40 Years
Camping World	Wentzville, MO	(d)	2,040	5,133	—		1,264		2,040	6,397	8,437	(321	)	2015	03/27/15	39 to 40 Years
Camping World	Summerfield, FL	(d)	3,059	3,949	—		—		3,059	3,949	7,008	(380	)	2004	08/29/16	10 to 30 Years
Camping World	Tulsa, OK	(d)	4,569	88	—		3,130		4,569	3,218	7,787	(237	)	2016	12/15/16	11 to 40 Years
Camping World	Poteau, OK	(b)	2,210	3,839	—		17		2,210	3,856	6,066	(165	)	2015	03/22/17	15 to 30 Years

142

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Camping World	Monticello, MN	(d)	3,873	769	—		1,386		3,873	2,155	6,028	(194	)	2016	12/29/16	9 to 30 Years
Camping World	Biloxi, MS	(d)	3,274	627	—		6,107		3,274	6,734	10,008	(62	)	2016	12/22/16	16 to 39 Years
Caremark RX, LLC	St. John, MO	(d)	1,733	3,095	91		365		1,824	3,460	5,284	(821	)	1996	07/17/13	1 to 43 Years
CarMax	Pompano Beach, FL	(d)	6,153	5,010	—		—		6,153	5,010	11,163	(1,355	)	2004	06/30/05	15 to 40 Years
CarMax	Ontario, CA	(d)	7,981	6,937	—		—		7,981	6,937	14,918	(1,856	)	2005	06/30/05	15 to 40 Years
CarMax	Midlothian, VA	(d)	4,775	6,056	—		—		4,775	6,056	10,831	(1,632	)	2004	06/30/05	15 to 40 Years
CarMax	Kennesaw, GA	(a)	3,931	5,334	—		—		3,931	5,334	9,265	(1,612	)	1995	02/16/12	15 to 30 Years
CarMax	Pineville, NC	(c)	4,865	1,902	—		—		4,865	1,902	6,767	(601	)	2002	07/17/13	10 to 30 Years
CarMax	Raleigh, NC	(a)	4,163	4,017	—		—		4,163	4,017	8,180	(1,555	)	1994	07/17/13	4 to 25 Years
CarMax	Greenville, SC	(a)	9,731	11,625	—		—		9,731	11,625	21,356	(2,287	)	1999	07/17/13	3 to 40 Years
CarMax	Jacksonville, FL	(a)	6,155	10,957	—		—		6,155	10,957	17,112	(2,980	)	2005	06/30/05	15 to 40 Years
Carmike Cinemas	Cedar Rapids, IA	(a)	2,521	5,461	—		—		2,521	5,461	7,982	(1,987	)	1998	07/01/05	15 to 40 Years
Carmike Cinemas	Colorado Springs, CO	(a)	1,892	1,732	—		—		1,892	1,732	3,624	(1,036	)	1995	09/30/05	14 to 30 Years
Carmike Cinemas	Durham, NC	(a)	1,630	2,685	—		—		1,630	2,685	4,315	(1,477	)	1994	09/30/05	13 to 30 Years
Carmike Cinemas	Columbia, SC	(a)	2,115	2,091	—		—		2,115	2,091	4,206	(953	)	1996	09/30/05	15 to 30 Years
Carmike Cinemas	Greensboro, NC	(a)	2,359	2,431	—		—		2,359	2,431	4,790	(1,149	)	1996	09/30/05	15 to 30 Years
Carmike Cinemas	Longview, TX	(a)	1,432	2,946	—		—		1,432	2,946	4,378	(1,380	)	1995	09/30/05	15 to 30 Years
Carmike Cinemas	Wilmington, NC	(a)	1,552	2,934	—		—		1,552	2,934	4,486	(1,325	)	1997	09/30/05	15 to 30 Years
Carmike Cinemas	Winston-Salem, NC	(a)	1,567	2,140	—		—		1,567	2,140	3,707	(1,184	)	1993	10/28/05	13 to 30 Years
Carmike Cinemas	Fort Wayne, IN	(a)	2,696	9,849	682		—		3,378	9,849	13,227	(3,533	)	2005	11/30/05	15 to 40 Years
Carmike Cinemas	Raleigh, NC	(a)	3,636	8,833	—		—		3,636	8,833	12,469	(3,792	)	1988	06/10/10	9 to 27 Years
Carmike Cinemas	Johnston, IA	(c)	3,046	10,213	—		—		3,046	10,213	13,259	(4,184	)	1998	06/23/04	15 to 30 Years
Carmike Cinemas	Missoula, MT	(b)	2,333	3,406	—		—		2,333	3,406	5,739	(1,310	)	1998	06/23/04	15 to 40 Years
Carmike Cinemas	Chubbuck, ID	(a)	1,845	2,691	—		—		1,845	2,691	4,536	(350	)	2004	12/23/14	10 to 30 Years
Carrington College	Phoenix, AZ	(a)	1,840	3,582	266		22		2,106	3,604	5,710	(1,433	)	1975	07/01/05	3 to 40 Years
Carrington College	Mesquite, TX	(d)	2,534	1,780	—		—		2,534	1,780	4,314	(616	)	1996	07/17/13	8 to 23 Years
Casual Male	Canton, MA	(a)	28,721	27,798	15		35		28,736	27,833	56,569	(10,446	)	1962	02/01/06	15 to 30 Years
Cermak Fresh Market	Aurora, IL	(a)	2,450	7,566	—		343		2,450	7,909	10,359	(317	)	1989	01/09/17	10 to 30 Years
Chapala	Boise, ID	(a)	809	601	(400	)	(259	)	409	342	751	(242	)	1998	06/25/04	15 to 30 Years
Charleston's Restaurant	Norman, OK	(a)	1,466	2,294	—		—		1,466	2,294	3,760	(1,164	)	1992	07/02/07	14 to 30 Years

143

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Charleston's Restaurant	Tulsa, OK	(a)	1,540	1,997	—	—		1,540	1,997	3,537	(803	)	2002	07/02/07	14 to 40 Years
Chick-Fil-A	Carrollton, GA	(b)	985	725	—	—		985	725	1,710	(168	)	1995	07/17/13	11 to 33 Years
Childcare Network	Evans, GA	(d)	508	640	—	—		508	640	1,148	(93	)	2003	11/14/14	15 to 30 Years
Childcare Network	Stockbridge, GA	(d)	533	1,236	—	(16	)	533	1,220	1,753	(177	)	2000	10/31/14	15 to 30 Years
Childcare Network	Warner Robins, GA	(d)	431	620	—	—		431	620	1,051	(107	)	1995	02/27/15	15 to 20 Years
Childcare Network	Fort Walton Beach, FL	(d)	200	491	—	—		200	491	691	(58	)	1977	02/27/15	15 to 30 Years
Childcare Network	Sanford, NC	(d)	200	611	—	—		200	611	811	(71	)	2002	02/27/15	15 to 30 Years
Childcare Network	Norcross, GA	(d)	831	624	—	—		831	624	1,455	(118	)	1985	03/30/15	15 to 20 Years
Childcare Network	Grand Prairie, TX	(d)	1,057	2,350	—	—		1,057	2,350	3,407	(279	)	2007	07/17/15	15 to 30 Years
Childcare Network	Denton, TX	(d)	626	1,909	—	—		626	1,909	2,535	(198	)	2000	07/17/15	15 to 30 Years
Childcare Network	Fort Worth, TX	(d)	392	871	—	—		392	871	1,263	(111	)	2006	07/17/15	15 to 30 Years
Childcare Network	Columbus, GA	(d)	342	1,096	—	30		342	1,126	1,468	(88	)	2015	12/22/15	15 to 40 Years
Childcare Network	High Point, NC	(d)	205	978	—	—		205	978	1,183	(78	)	1981	12/22/15	15 to 30 Years
Childcare Network	Hampton, GA	(d)	391	460	—	—		391	460	851	(57	)	2005	12/22/15	15 to 30 Years
Childcare Network	Marietta, GA	(b)	538	792	—	11		538	803	1,341	(51	)	2009	09/28/16	11 to 30 Years
Childcare Network	Chattanooga, TN	(b)	684	841	—	11		684	852	1,536	(50	)	1999	09/28/16	10 to 30 Years
Childcare Network	Elon, NC	(d)	486	846	—	—		486	846	1,332	(65	)	1998	12/02/16	4 to 30 Years
Childcare Network	Winston-Salem, NC	(d)	541	659	—	—		541	659	1,200	(41	)	1993	12/02/16	5 to 30 Years
Childcare Network	Greensboro, NC	(d)	360	540	—	—		360	540	900	(26	)	1949	12/02/16	9 to 30 Years
Childcare Network	East Point, GA	(d)	411	1,279	—	—		411	1,279	1,690	(49	)	2016	12/13/16	14 to 40 Years
Childcare Network	Burlington, NC	(d)	306	533	—	—		306	533	839	(36	)	1971	12/13/16	7 to 20 Years



Children's Network	Pensacola, FL	(d)	390	1,360	—	—	390	1,360	1,750	(30	)	2016	02/23/17	15 to 50 Years
Childtime	Cuyahoga Falls, OH	(b)	279	727	—	—	279	727	1,006	(204	)	1974	07/17/13	8 to 25 Years
Childtime	Arlington, TX	(b)	365	532	—	—	365	532	897	(163	)	2006	07/17/13	10 to 33 Years
Childtime	Oklahoma City, OK	(b)	290	341	—	—	290	341	631	(116	)	1985	07/17/13	11 to 19 Years
Childtime	Rochester, NY	(b)	242	539	—	—	242	539	781	(130	)	1981	07/17/13	8 to 28 Years
Childtime	Modesto, CA	(b)	386	664	—	—	386	664	1,050	(183	)	1986	07/17/13	9 to 22 Years
Childtime	Morrisville, NC	(d)	544	1,378	—	—	544	1,378	1,922	(148	)	2010	02/19/15	15 to 40 Years
Chili's	Paris, TX	(d)	552	1,821	—	—	552	1,821	2,373	(311	)	1999	07/17/13	11 to 35 Years

144

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Chili's	Tilton, NH	(d)	1,565	—	—		—	1,565	—	1,565	—		(f)	07/17/13	(f)
Church's Chicken	Mansfield, OH	(a)	225	327	—		—	225	327	552	(204	)	1972	05/25/05	15 to 20 Years
Church's Chicken	Akron, OH	(a)	247	198	—		—	247	198	445	(152	)	1971	05/25/05	15 to 20 Years
Church's Chicken	Columbus, OH	(a)	268	354	—		—	268	354	622	(240	)	1975	05/25/05	15 to 20 Years
Church's Chicken	St. Louis, MO	(a)	290	211	—		—	290	211	501	(168	)	1973	05/25/05	15 to 20 Years
Church's Chicken	Columbus, OH	(a)	294	262	—		—	294	262	556	(195	)	1976	05/25/05	15 to 20 Years
Church's Chicken	Akron, OH	(a)	218	273	—		—	218	273	491	(182	)	1976	05/25/05	15 to 20 Years
Church's Chicken	St. Louis, MO	(a)	231	337	—		—	231	337	568	(216	)	1972	05/25/05	15 to 20 Years
Church's Chicken	Canton, OH	(a)	215	483	—		—	215	483	698	(277	)	1974	05/25/05	15 to 20 Years
Church's Chicken	St. Louis, MO	(a)	189	227	—		—	189	227	416	(161	)	1972	05/25/05	15 to 20 Years
Church's Chicken	Maplewood, MO	(a)	180	225	—		—	180	225	405	(153	)	1980	05/25/05	15 to 20 Years
Church's Chicken	Akron, OH	(a)	310	394	—		—	310	394	704	(257	)	1982	05/25/05	15 to 20 Years
Church's Chicken	Overland, MO	(a)	278	494	—		—	278	494	772	(305	)	1972	05/25/05	15 to 20 Years
Church's Chicken	Flint, MI	(a)	340	258	—		—	340	258	598	(193	)	1979	05/25/05	15 to 20 Years
Church's Chicken	St. Louis, MO	(a)	464	218	—		—	464	218	682	(192	)	1978	05/25/05	15 to 20 Years
Church's Chicken	Ferguson, MO	(a)	293	212	—		—	293	212	505	(164	)	1974	05/25/05	15 to 20 Years
Church's Chicken	Detroit, MI	(a)	425	200	—		—	425	200	625	(153	)	1977	05/25/05	15 to 20 Years
Church's Chicken	Normandy, MO	(a)	265	329	(6	)	—	259	329	588	(224	)	1978	05/25/05	15 to 20 Years
Church's Chicken	Detroit, MI	(a)	351	209	—		—	351	209	560	(155	)	1977	05/25/05	15 to 20 Years
Church's Chicken	Detroit, MI	(a)	426	223	—		—	426	223	649	(171	)	1979	05/25/05	15 to 20 Years
Church's Chicken	Warren, MI	(a)	488	215	—		—	488	215	703	(162	)	1979	05/25/05	15 to 20 Years
Church's Chicken	Detroit, MI	(a)	413	235	—		—	413	235	648	(174	)	1977	05/25/05	15 to 20 Years
Church's Chicken	Detroit, MI	(a)	301	219	—		—	301	219	520	(156	)	1972	05/25/05	15 to 20 Years
Church's Chicken	Detroit, MI	(a)	270	305	—		—	270	305	575	(189	)	1976	05/25/05	15 to 20 Years
Church's Chicken	Detroit, MI	(a)	271	157	—		—	271	157	428	(119	)	1978	05/25/05	15 to 20 Years
Church's Chicken	Detroit, MI	(a)	385	258	—		—	385	258	643	(195	)	1979	05/25/05	15 to 20 Years
Church's Chicken	Indianapolis, IN	(a)	258	262	—		—	258	262	520	(204	)	1970	05/25/05	15 to 20 Years
Church's Chicken	Indianapolis, IN	(a)	266	310	—		—	266	310	576	(218	)	1971	05/25/05	15 to 20 Years
Church's Chicken	Detroit, MI	(a)	428	189	—		—	428	189	617	(144	)	1979	05/25/05	15 to 20 Years
Church's Chicken	Indianapolis, IN	(a)	170	749	—		—	170	749	919	(427	)	1983	05/25/05	15 to 20 Years

145

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Church's Chicken	Washington Park, IL	(a)	119	324	—		—	119	324	443	(208	)	1980	05/25/05	15 to 20 Years
Church's Chicken	Indianapolis, IN	(a)	449	153	—		—	449	153	602	(155	)	1968	05/25/05	15 to 20 Years
Church's Chicken	Gary, IN	(a)	109	410	—		—	109	410	519	(250	)	1980	05/25/05	15 to 20 Years
Church's Chicken	Harvey, IL	(a)	361	269	(80	)	—	281	269	550	(364	)	1978	05/25/05	15 to 20 Years
Church's Chicken	Indianapolis, IN	(a)	370	150	—		—	370	150	520	(138	)	1970	05/25/05	15 to 20 Years
Church's Chicken	Peoria, IL	(a)	154	320	—		—	154	320	474	(217	)	1976	05/25/05	15 to 20 Years
Church's Chicken	Gary, IN	(a)	210	318	—		—	210	318	528	(240	)	1979	05/25/05	15 to 20 Years
Church's Chicken	Gary, IN	(a)	161	493	—		—	161	493	654	(316	)	1973	05/25/05	15 to 20 Years
Church's Chicken	Chicago, IL	(a)	313	275	—		—	313	275	588	(170	)	1982	05/25/05	15 to 20 Years
Church's Chicken	Joliet, IL	(a)	245	193	—		—	245	193	438	(155	)	1985	05/25/05	15 to 20 Years
Church's Chicken	Chicago, IL	(a)	340	220	—		—	340	220	560	(159	)	1975	05/25/05	15 to 20 Years
Church's Chicken	Chicago, IL	(a)	242	244	—		—	242	244	486	(174	)	1970	05/25/05	15 to 20 Years
Church's Chicken	East St. Louis, IL	(a)	117	334	—		—	117	334	451	(158	)	1990	05/25/05	15 to 30 Years
Church's Chicken	Chicago, IL	(a)	242	256	—		—	242	256	498	(167	)	1974	05/25/05	15 to 20 Years
Church's Chicken	Chicago, IL	(a)	532	279	—		—	532	279	811	(184	)	1982	05/25/05	15 to 20 Years
Church's Chicken	Chicago, IL	(a)	289	260	—		—	289	260	549	(166	)	1982	05/25/05	15 to 20 Years
Church's Chicken	Birmingham, AL	(d)	192	656	—		—	192	656	848	(194	)	1981	07/17/13	7 to 19 Years
Church's Chicken	Birmingham, AL	(d)	107	508	—		—	107	508	615	(143	)	1983	07/17/13	7 to 19 Years
Church's Chicken	Birmingham, AL	(d)	131	526	—		—	131	526	657	(153	)	1984	07/17/13	7 to 19 Years
Church's Chicken	Greensboro, AL	(d)	100	663	—		—	100	663	763	(121	)	1986	07/17/13	7 to 35 Years
Church's Chicken	Montgomery, AL	(d)	288	623	—		—	288	623	911	(108	)	1998	07/17/13	9 to 35 Years
Church's Chicken	Montgomery, AL	(d)	177	516	—		—	177	516	693	(170	)	1984	07/17/13	9 to 19 Years
Church's Chicken	Montgomery, AL	(d)	247	376	—		—	247	376	623	(124	)	1999	07/17/13	10 to 24 Years
Church's Chicken	Montgomery, AL	(d)	455	579	—		—	455	579	1,034	(130	)	1972	07/17/13	11 to 33 Years
Church's Chicken	Montgomery, AL	(d)	313	601	—		—	313	601	914	(171	)	1999	07/17/13	10 to 27 Years
Church's Chicken	Phenix City, AL	(d)	493	497	—		—	493	497	990	(81	)	1978	07/17/13	8 to 35 Years
Church's Chicken	Talladega, AL	(d)	247	245	—		—	247	245	492	(117	)	1998	07/17/13	11 to 21 Years
Church's Chicken	Little Rock, AR	(d)	99	500	—		—	99	500	599	(100	)	1970	07/17/13	8 to 30 Years
Church's Chicken	Little Rock, AR	(d)	332	432	—		—	332	432	764	(78	)	1971	07/17/13	9 to 35 Years
Church's Chicken	Little Rock, AR	(d)	263	492	—		—	263	492	755	(92	)	1975	07/17/13	9 to 35 Years

146

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Church's Chicken	North Little Rock, AR	(d)	128	351	—	—	128	351	479	(85	)	1999	07/17/13	10 to 28 Years
Church's Chicken	Pine Bluff, AR	(d)	854	431	—	—	854	431	1,285	(75	)	1971	07/17/13	7 to 35 Years
Church's Chicken	Nogales, AZ	(d)	207	448	—	—	207	448	655	(111	)	1976	07/17/13	11 to 25 Years
Church's Chicken	Phoenix, AZ	(d)	523	97	—	—	523	97	620	(60	)	1976	07/17/13	9 to 16 Years
Church's Chicken	Phoenix, AZ	(d)	321	276	—	—	321	276	597	(96	)	1975	07/17/13	10 to 20 Years
Church's Chicken	Phoenix, AZ	(d)	384	528	—	—	384	528	912	(117	)	1974	07/17/13	11 to 27 Years
Church's Chicken	Phoenix, AZ	(d)	368	267	—	—	368	267	635	(72	)	1974	07/17/13	11 to 23 Years
Church's Chicken	Phoenix, AZ	(d)	415	403	—	—	415	403	818	(89	)	1975	07/17/13	8 to 27 Years
Church's Chicken	Phoenix, AZ	(d)	599	412	—	—	599	412	1,011	(87	)	1980	07/17/13	10 to 35 Years
Church's Chicken	Phoenix, AZ	(d)	400	120	—	—	400	120	520	(65	)	1977	07/17/13	11 to 13 Years
Church's Chicken	Oro Valley, AZ	(d)	262	193	—	—	262	193	455	(79	)	1983	07/17/13	11 to 23 Years
Church's Chicken	Tucson, AZ	(d)	191	552	—	—	191	552	743	(93	)	1981	07/17/13	11 to 35 Years
Church's Chicken	Tucson, AZ	(d)	349	479	—	—	349	479	828	(93	)	1976	07/17/13	11 to 35 Years
Church's Chicken	Tucson, AZ	(d)	221	434	—	—	221	434	655	(94	)	1980	07/17/13	11 to 27 Years
Church's Chicken	Americus, GA	(d)	282	406	—	—	282	406	688	(127	)	1978	07/17/13	11 to 23 Years
Church's Chicken	Atlanta, GA	(d)	336	346	—	—	336	346	682	(132	)	1981	07/17/13	11 to 22 Years
Church's Chicken	Atlanta, GA	(d)	554	258	—	—	554	258	812	(109	)	1980	07/17/13	11 to 23 Years
Church's Chicken	Atlanta, GA	(d)	683	5	—	—	683	5	688	(63	)	1975	07/17/13	11 to 23 Years
Church's Chicken	Atlanta, GA	(d)	394	268	—	—	394	268	662	(136	)	1975	07/17/13	11 to 16 Years
Church's Chicken	Columbus, GA	(d)	640	403	—	—	640	403	1,043	(131	)	1983	07/17/13	11 to 23 Years
Church's Chicken	Columbus, GA	(d)	342	49	—	—	342	49	391	(69	)	1978	07/17/13	9 to 23 Years
Church's Chicken	Cordele, GA	(d)	459	181	—	—	459	181	640	(68	)	1980	07/17/13	11 to 35 Years
Church's Chicken	Decatur, GA	(d)	459	133	—	—	459	133	592	(70	)	1974	07/17/13	11 to 20 Years
Church's Chicken	Decatur, GA	(d)	566	49	—	—	566	49	615	(100	)	1979	07/17/13	3 to 11 Years
Church's Chicken	Decatur, GA	(d)	570	30	—	—	570	30	600	(61	)	1981	07/17/13	7 to 25 Years
Church's Chicken	East Point, GA	(d)	429	245	—	—	429	245	674	(125	)	1977	07/17/13	11 to 19 Years
Church's Chicken	Fort Valley, GA	(d)	353	379	—	—	353	379	732	(137	)	1985	07/17/13	11 to 23 Years
Church's Chicken	Griffin, GA	(d)	215	492	—	—	215	492	707	(126	)	1978	07/17/13	11 to 25 Years
Church's Chicken	LaGrange, GA	(d)	555	44	—	—	555	44	599	(175	)	1978	07/17/13	7 to 30 Years

147

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Church's Chicken	Macon, GA	(d)	291	628	—	—	291	628	919	(110	)	1983	07/17/13	10 to 35 Years
Church's Chicken	Macon, GA	(d)	185	553	—	—	185	553	738	(115	)	1980	07/17/13	11 to 30 Years
Church's Chicken	Marietta, GA	(d)	350	173	—	—	350	173	523	(86	)	1976	07/17/13	11 to 20 Years
Church's Chicken	Kansas City, MO	(d)	312	574	—	—	312	574	886	(117	)	1996	07/17/13	10 to 30 Years
Church's Chicken	Kansas City, MO	(d)	348	730	—	—	348	730	1,078	(131	)	1996	07/17/13	10 to 35 Years
Church's Chicken	Kansas City, MO	(d)	462	673	—	—	462	673	1,135	(123	)	1996	07/17/13	10 to 35 Years
Church's Chicken	Kansas City, MO	(d)	135	616	—	—	135	616	751	(137	)	1996	07/17/13	10 to 25 Years
Church's Chicken	Kansas City, MO	(d)	310	580	—	—	310	580	890	(118	)	1996	07/17/13	10 to 31 Years
Church's Chicken	Kansas City, MO	(d)	189	837	—	—	189	837	1,026	(186	)	1996	07/17/13	9 to 25 Years
Church's Chicken	Fort Worth, TX	(d)	157	263	—	—	157	263	420	(92	)	1965	07/17/13	11 to 20 Years
Church's Chicken	Gulfport, MS	(d)	540	429	—	—	540	429	969	(73	)	1971	07/17/13	11 to 35 Years
Church's Chicken	Jackson, MS	(d)	215	476	—	—	215	476	691	(114	)	1977	07/17/13	11 to 25 Years
Church's Chicken	Jackson, MS	(d)	996	610	—	—	996	610	1,606	(125	)	1978	07/17/13	11 to 35 Years
Church's Chicken	Jackson, MS	(d)	195	582	—	—	195	582	777	(115	)	2000	07/17/13	11 to 30 Years
Church's Chicken	Jackson, MS	(d)	447	555	—	—	447	555	1,002	(123	)	1998	07/17/13	11 to 35 Years
Church's Chicken	Laurel, MS	(d)	690	290	—	—	690	290	980	(96	)	1971	07/17/13	11 to 24 Years
Church's Chicken	Vicksburg, MS	(d)	278	333	—	—	278	333	611	(99	)	1972	07/17/13	11 to 25 Years
Church's Chicken	Albuquerque, NM	(d)	265	575	—	—	265	575	840	(156	)	1980	07/17/13	11 to 26 Years
Church's Chicken	Albuquerque, NM	(d)	466	591	—	—	466	591	1,057	(121	)	1976	07/17/13	11 to 35 Years
Church's Chicken	Albuquerque, NM	(d)	267	439	—	—	267	439	706	(135	)	1975	07/17/13	11 to 25 Years
Church's Chicken	Albuquerque, NM	(d)	293	300	—	—	293	300	593	(114	)	1976	07/17/13	11 to 25 Years
Church's Chicken	Hobbs, NM	(d)	706	534	—	—	706	534	1,240	(117	)	1974	07/17/13	11 to 35 Years
Church's Chicken	Roswell, NM	(d)	343	321	—	—	343	321	664	(123	)	1974	07/17/13	11 to 23 Years
Church's Chicken	Altus, OK	(d)	70	413	—	—	70	413	483	(97	)	1980	07/17/13	7 to 25 Years
Church's Chicken	Oklahoma City, OK	(d)	223	469	—	—	223	469	692	(142	)	1998	07/17/13	8 to 22 Years
Church's Chicken	Midwest City, OK	(d)	318	623	—	—	318	623	941	(112	)	1985	07/17/13	9 to 35 Years
Church's Chicken	Oklahoma City, OK	(d)	200	428	—	—	200	428	628	(109	)	1971	07/17/13	9 to 25 Years
Church's Chicken	Tulsa, OK	(d)	767	466	—	—	767	466	1,233	(96	)	1976	07/17/13	8 to 35 Years
Church's Chicken	Tulsa, OK	(d)	315	717	—	—	315	717	1,032	(123	)	1976	07/17/13	10 to 35 Years
Church's Chicken	The Village, OK	(d)	211	650	—	—	211	650	861	(108	)	1978	07/17/13	9 to 35 Years

148

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Church's Chicken	Memphis, TN	(d)	128	232	—	—	128	232	360	(78	)	1971	07/17/13	8 to 20 Years
Church's Chicken	Memphis, TN	(d)	156	351	—	—	156	351	507	(98	)	1971	07/17/13	7 to 25 Years
Church's Chicken	Memphis, TN	(d)	288	278	—	—	288	278	566	(115	)	1976	07/17/13	6 to 20 Years
Church's Chicken	Memphis, TN	(d)	206	471	—	—	206	471	677	(115	)	1979	07/17/13	10 to 25 Years
Church's Chicken	Memphis, TN	(d)	163	295	—	—	163	295	458	(84	)	1979	07/17/13	10 to 25 Years
Church's Chicken	Memphis, TN	(d)	212	245	—	—	212	245	457	(97	)	1971	07/17/13	7 to 25 Years
Church's Chicken	Memphis, TN	(d)	180	316	—	—	180	316	496	(98	)	1971	07/17/13	7 to 20 Years
Church's Chicken	Memphis, TN	(d)	264	592	—	—	264	592	856	(115	)	1971	07/17/13	11 to 35 Years
Church's Chicken	Memphis, TN	(d)	426	608	—	—	426	608	1,034	(129	)	1971	07/17/13	11 to 32 Years
Church's Chicken	Abilene, TX	(d)	198	311	—	—	198	311	509	(78	)	1975	07/17/13	10 to 26 Years
Church's Chicken	Alamo, TX	(d)	1,745	715	—	—	1,745	715	2,460	(113	)	1984	07/17/13	9 to 35 Years
Church's Chicken	Austin, TX	(d)	531	794	—	—	531	794	1,325	(138	)	1967	07/17/13	11 to 32 Years
Church's Chicken	Austin, TX	(d)	904	477	—	—	904	477	1,381	(88	)	1976	07/17/13	11 to 35 Years
Church's Chicken	Austin, TX	(d)	418	872	—	—	418	872	1,290	(140	)	1986	07/17/13	11 to 35 Years
Church's Chicken	Austin, TX	(d)	689	634	—	—	689	634	1,323	(139	)	2003	07/17/13	11 to 35 Years
Church's Chicken	Balch Springs, TX	(d)	329	576	—	—	329	576	905	(147	)	1986	07/17/13	11 to 31 Years
Church's Chicken	Beeville, TX	(d)	120	488	—	—	120	488	608	(123	)	1972	07/17/13	9 to 25 Years
Church's Chicken	Brownsville, TX	(d)	795	556	—	—	795	556	1,351	(93	)	1977	07/17/13	10 to 35 Years
Church's Chicken	Brownsville, TX	(d)	667	785	—	—	667	785	1,452	(129	)	1985	07/17/13	10 to 35 Years
Church's Chicken	Brownsville, TX	(d)	369	679	—	—	369	679	1,048	(125	)	1972	07/17/13	11 to 35 Years
Church's Chicken	Brownsville, TX	(d)	267	652	—	—	267	652	919	(105	)	2000	07/17/13	10 to 35 Years
Church's Chicken	Brownsville, TX	(d)	430	656	—	—	430	656	1,086	(171	)	1985	07/17/13	11 to 29 Years
Church's Chicken	Brownsville, TX	(d)	571	930	—	—	571	930	1,501	(181	)	2002	07/17/13	11 to 35 Years
Church's Chicken	Bryan, TX	(d)	441	766	—	—	441	766	1,207	(116	)	1972	07/17/13	10 to 35 Years
Church's Chicken	Carrolton, TX	(d)	361	415	—	—	361	415	776	(128	)	1997	07/17/13	11 to 25 Years
Church's Chicken	Cleburne, TX	(d)	129	482	—	—	129	482	611	(119	)	1997	07/17/13	9 to 25 Years
Church's Chicken	Copperas Cove, TX	(d)	186	249	—	—	186	249	435	(70	)	1973	07/17/13	11 to 23 Years
Church's Chicken	Dallas, TX	(d)	88	215	—	—	88	215	303	(77	)	1980	07/17/13	9 to 19 Years
Church's Chicken	Dallas, TX	(d)	249	431	—	—	249	431	680	(81	)	1985	07/17/13	9 to 33 Years
Church's Chicken	Dallas, TX	(d)	164	431	—	—	164	431	595	(127	)	1968	07/17/13	10 to 18 Years

149

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Church's Chicken	Dallas, TX	(d)	174	450	—	—	174	450	624	(107	)	1969	07/17/13	10 to 26 Years
Church's Chicken	Dallas, TX	(d)	315	209	—	—	315	209	524	(64	)	1999	07/17/13	10 to 25 Years
Church's Chicken	Dallas, TX	(d)	392	501	—	—	392	501	893	(109	)	1985	07/17/13	11 to 30 Years
Church's Chicken	Donna, TX	(d)	1,091	540	—	—	1,091	540	1,631	(104	)	1984	07/17/13	10 to 35 Years
Church's Chicken	Eagle Pass, TX	(d)	597	385	—	—	597	385	982	(84	)	1977	07/17/13	9 to 35 Years
Church's Chicken	Edinburg, TX	(d)	624	888	—	—	624	888	1,512	(149	)	1985	07/17/13	11 to 35 Years
Church's Chicken	Elsa, TX	(d)	1,159	141	—	—	1,159	141	1,300	(53	)	1984	07/17/13	11 to 35 Years
Church's Chicken	Floresville, TX	(d)	109	555	—	—	109	555	664	(131	)	1985	07/17/13	9 to 25 Years
Church's Chicken	Fort Worth, TX	(d)	164	573	—	—	164	573	737	(122	)	1965	07/17/13	11 to 25 Years
Church's Chicken	Fort Worth, TX	(d)	200	643	—	—	200	643	843	(132	)	1979	07/17/13	11 to 30 Years
Church's Chicken	Fort Worth, TX	(d)	356	572	—	—	356	572	928	(111	)	1970	07/17/13	11 to 35 Years
Church's Chicken	Fort Worth, TX	(d)	187	539	—	—	187	539	726	(104	)	1984	07/17/13	11 to 35 Years
Church's Chicken	Garland, TX	(d)	141	455	—	—	141	455	596	(107	)	1986	07/17/13	10 to 25 Years
Church's Chicken	Grand Prairie, TX	(d)	335	527	—	—	335	527	862	(101	)	1980	07/17/13	10 to 35 Years
Church's Chicken	Grand Prairie, TX	(d)	147	535	—	—	147	535	682	(111	)	1985	07/17/13	11 to 30 Years
Church's Chicken	Greenville, TX	(d)	325	441	—	—	325	441	766	(79	)	1972	07/17/13	10 to 35 Years
Church's Chicken	Haltom City, TX	(d)	571	425	—	—	571	425	996	(86	)	2007	07/17/13	11 to 35 Years
Church's Chicken	Harlingen, TX	(d)	923	753	—	—	923	753	1,676	(120	)	1985	07/17/13	10 to 35 Years
Church's Chicken	Harlingen, TX	(d)	226	519	—	—	226	519	745	(115	)	1973	07/17/13	11 to 30 Years
Church's Chicken	Hidalgo, TX	(d)	352	1,043	—	—	352	1,043	1,395	(183	)	2001	07/17/13	10 to 31 Years
Church's Chicken	Irving, TX	(d)	463	338	—	—	463	338	801	(61	)	1967	07/17/13	10 to 35 Years
Church's Chicken	Killeen, TX	(d)	289	513	—	—	289	513	802	(93	)	1974	07/17/13	9 to 35 Years
Church's Chicken	Kingsville, TX	(d)	263	461	—	—	263	461	724	(86	)	1977	07/17/13	9 to 35 Years
Church's Chicken	Kirby, TX	(d)	224	262	—	—	224	262	486	(89	)	1985	07/17/13	9 to 18 Years
Church's Chicken	La Feria, TX	(d)	369	941	—	—	369	941	1,310	(153	)	2003	07/17/13	11 to 35 Years
Church's Chicken	Laredo, TX	(d)	272	713	—	—	272	713	985	(110	)	1966	07/17/13	11 to 35 Years
Church's Chicken	Laredo, TX	(d)	727	698	—	—	727	698	1,425	(114	)	1968	07/17/13	11 to 35 Years
Church's Chicken	Lewisville, TX	(d)	913	470	—	—	913	470	1,383	(109	)	1976	07/17/13	8 to 35 Years
Church's Chicken	Lubbock, TX	(d)	325	794	—	—	325	794	1,119	(147	)	2004	07/17/13	11 to 34 Years
Church's Chicken	McAllen, TX	(d)	747	408	—	—	747	408	1,155	(74	)	1992	07/17/13	10 to 35 Years

150

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Church's Chicken	McAllen, TX	(d)	601	539	—	—	601	539	1,140	(103	)	1985	07/17/13	11 to 35 Years
Church's Chicken	Mercedes, TX	(d)	535	575	—	—	535	575	1,110	(105	)	1982	07/17/13	11 to 35 Years
Church's Chicken	Mesquite, TX	(d)	234	459	—	—	234	459	693	(115	)	2001	07/17/13	11 to 28 Years
Church's Chicken	Midland, TX	(d)	195	432	—	—	195	432	627	(78	)	1972	07/17/13	9 to 35 Years
Church's Chicken	Mission, TX	(d)	577	598	—	—	577	598	1,175	(110	)	1981	07/17/13	9 to 35 Years
Church's Chicken	New Braunfels, TX	(d)	302	526	—	—	302	526	828	(125	)	1973	07/17/13	10 to 27 Years
Church's Chicken	Odessa, TX	(d)	597	443	—	—	597	443	1,040	(92	)	1979	07/17/13	10 to 35 Years
Church's Chicken	Odessa, TX	(d)	670	563	—	—	670	563	1,233	(108	)	1972	07/17/13	10 to 35 Years
Church's Chicken	Pharr, TX	(d)	694	441	—	—	694	441	1,135	(117	)	1997	07/17/13	10 to 26 Years
Church's Chicken	Pleasanton, TX	(d)	230	1,052	—	—	230	1,052	1,282	(176	)	1985	07/17/13	11 to 35 Years



Church's Chicken	Port Isabel, TX	(d)	348	672	—	—	348	672	1,020	(132	)	2004	07/17/13	11 to 31 Years
Church's Chicken	Port Lavaca, TX	(d)	339	594	—	—	339	594	933	(126	)	1985	07/17/13	11 to 28 Years
Church's Chicken	Raymondville, TX	(d)	660	455	—	—	660	455	1,115	(104	)	1984	07/17/13	9 to 35 Years
Church's Chicken	Richland Hills, TX	(d)	229	199	—	—	229	199	428	(62	)	1999	07/17/13	10 to 25 Years
Church's Chicken	Rio Grand City, TX	(d)	1,746	554	—	—	1,746	554	2,300	(102	)	1984	07/17/13	12 to 35 Years
Church's Chicken	Roma, TX	(d)	478	855	—	—	478	855	1,333	(159	)	1985	07/17/13	11 to 35 Years
Church's Chicken	San Antonio, TX	(d)	205	1,042	—	—	205	1,042	1,247	(265	)	1976	07/17/13	10 to 20 Years
Church's Chicken	San Antonio, TX	(d)	685	257	—	—	685	257	942	(57	)	1976	07/17/13	9 to 35 Years
Church's Chicken	San Antonio, TX	(d)	592	336	—	—	592	336	928	(72	)	1968	07/17/13	9 to 35 Years
Church's Chicken	San Antonio, TX	(d)	79	347	—	—	79	347	426	(61	)	1977	07/17/13	9 to 33 Years
Church's Chicken	San Antonio, TX	(d)	395	414	—	—	395	414	809	(111	)	1984	07/17/13	11 to 25 Years
Church's Chicken	San Antonio, TX	(d)	544	521	—	—	544	521	1,065	(100	)	1967	07/17/13	11 to 33 Years
Church's Chicken	San Antonio, TX	(d)	375	282	—	—	375	282	657	(93	)	1965	07/17/13	9 to 21 Years
Church's Chicken	San Antonio, TX	(d)	331	449	—	—	331	449	780	(113	)	1983	07/17/13	10 to 25 Years
Church's Chicken	San Antonio, TX	(d)	283	573	—	—	283	573	856	(138	)	1971	07/17/13	11 to 33 Years
Church's Chicken	San Antonio, TX	(d)	369	226	—	—	369	226	595	(61	)	1986	07/17/13	10 to 25 Years
Church's Chicken	San Antonio, TX	(d)	397	700	—	—	397	700	1,097	(127	)	1984	07/17/13	11 to 35 Years
Church's Chicken	San Antonio, TX	(d)	279	261	—	—	279	261	540	(70	)	1976	07/17/13	11 to 32 Years
Church's Chicken	San Benito, TX	(d)	1,641	688	—	—	1,641	688	2,329	(113	)	1977	07/17/13	9 to 35 Years

151

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Church's Chicken	Temple, TX	(d)	705	493	—		—	705	493	1,198	(86	)	1983	07/17/13	10 to 35 Years
Church's Chicken	Tyler, TX	(d)	227	527	—		—	227	527	754	(92	)	1976	07/17/13	11 to 35 Years
Church's Chicken	Universal City, TX	(d)	408	369	—		—	408	369	777	(108	)	1989	07/17/13	9 to 25 Years
Church's Chicken	Victoria, TX	(d)	129	490	—		—	129	490	619	(113	)	1985	07/17/13	11 to 28 Years
Church's Chicken	Victoria, TX	(d)	367	182	—		—	367	182	549	(62	)	1984	07/17/13	11 to 22 Years
Church's Chicken	Waco, TX	(d)	365	542	—		—	365	542	907	(87	)	1969	07/17/13	10 to 35 Years
Church's Chicken	Weslaco, TX	(d)	860	513	—		—	860	513	1,373	(93	)	1990	07/17/13	11 to 35 Years
Church's Chicken	Weslaco, TX	(d)	291	786	—		—	291	786	1,077	(172	)	1970	07/17/13	11 to 25 Years
Church's Chicken	Norfolk, VA	(d)	373	517	—		—	373	517	890	(169	)	1988	07/17/13	7 to 20 Years
Church's Chicken	Portsmouth, VA	(d)	574	419	—		—	574	419	993	(121	)	1988	07/17/13	10 to 25 Years
Cinemark	Tucson, AZ	(d)	4,023	10,346	—		52	4,023	10,398	14,421	(280	)	2016	02/21/17	15 to 50 Years
Circle K	Akron, OH	(d)	424	1,139	—		—	424	1,139	1,563	(243	)	1995	07/17/13	13 to 30 Years
Circle K	Cuyahoga Falls, OH	(d)	657	1,018	—		—	657	1,018	1,675	(267	)	1995	07/17/13	13 to 30 Years
Circle K	Cleveland, OH	(d)	804	1,513	—		—	804	1,513	2,317	(306	)	2002	07/17/13	13 to 35 Years
Circle K	Akron, OH	(d)	587	1,073	—		—	587	1,073	1,660	(255	)	1998	07/17/13	13 to 32 Years
Circle K	Augusta, GA	(d)	400	1,540	—		—	400	1,540	1,940	(281	)	1981	07/17/13	13 to 30 Years
Circle K	Auburn, AL	(d)	757	1,199	—		—	757	1,199	1,956	(314	)	1990	07/17/13	10 to 25 Years
Circle K	El Paso, TX	(d)	1,143	1,029	—		—	1,143	1,029	2,172	(558	)	2000	07/17/13	4 to 27 Years
Circle K	Fort Mill, SC	(d)	1,589	1,356	—		—	1,589	1,356	2,945	(275	)	1999	07/17/13	10 to 33 Years
Circle K	Mount Pleasant, SC	(d)	1,328	1,073	—		—	1,328	1,073	2,401	(220	)	1978	07/17/13	7 to 30 Years
Circle K	Goose Creek, SC	(d)	682	1,571	—		—	682	1,571	2,253	(425	)	1983	07/17/13	7 to 20 Years
Circle K	Akron, OH	(d)	500	2,058	—		—	500	2,058	2,558	(359	)	1999	07/17/13	15 to 33 Years
Circle K	Akron, OH	(d)	337	1,149	—		—	337	1,149	1,486	(207	)	2001	07/17/13	15 to 35 Years
Circle K	Parma, OH	(d)	437	1,166	—		—	437	1,166	1,603	(206	)	2002	07/17/13	15 to 35 Years
Circle K	Twinsburg, OH	(d)	556	1,317	—		—	556	1,317	1,873	(247	)	2005	07/17/13	15 to 37 Years
Circle K	Cuyahoga Falls, OH	(d)	958	1,416	—		—	958	1,416	2,374	(330	)	2002	07/17/13	15 to 35 Years
Circle K	Charlotte, NC	(d)	1,508	749	(128	)	—	1,380	749	2,129	(205	)	1996	07/17/13	9 to 35 Years
Circle K	Savannah, GA	(d)	1,001	847	—		—	1,001	847	1,848	(265	)	1997	07/17/13	8 to 37 Years
Circle K	Phenix City, AL	(d)	554	1,392	—		—	554	1,392	1,946	(295	)	1999	07/17/13	13 to 33 Years
Circle K	Macon, GA	(d)	470	1,226	—		—	470	1,226	1,696	(324	)	1974	07/17/13	7 to 35 Years
Circle K	Lanett, AL	(d)	299	844	—		—	299	844	1,143	(203	)	1974	07/17/13	10 to 25 Years
Circle K	Monroe, LA	(d)	517	1,455	—		—	517	1,455	1,972	(409	)	1986	07/17/13	6 to 28 Years

152

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Circle K	Akron, OH	(d)	595	1,031	—	—	595	1,031	1,626	(243	)	1995	07/17/13	14 to 30 Years
Circle K	Akron, OH	(d)	554	824	—	—	554	824	1,378	(176	)	1969	07/17/13	14 to 38 Years
Circle K	Akron, OH	(d)	517	1,122	—	—	517	1,122	1,639	(257	)	1994	07/17/13	13 to 29 Years
Circle K	Barberton, OH	(d)	255	1,244	—	—	255	1,244	1,499	(265	)	1991	07/17/13	12 to 26 Years
Circle K	Charlotte, NC	(d)	1,442	789	—	—	1,442	789	2,231	(263	)	1997	07/17/13	8 to 35 Years
Circle K	Savannah, GA	(d)	831	869	—	—	831	869	1,700	(219	)	1990	07/17/13	14 to 30 Years
Circle K	Columbus, GA	(d)	711	943	—	—	711	943	1,654	(208	)	1990	07/17/13	13 to 32 Years
Circle K	Columbus, GA	(d)	574	1,039	—	—	574	1,039	1,613	(211	)	1984	07/17/13	13 to 32 Years
Circle K	Opelika, AL	(d)	960	1,716	—	—	960	1,716	2,676	(469	)	1988	07/17/13	10 to 25 Years
Circle K	Baton Rouge, LA	(d)	260	859	—	—	260	859	1,119	(206	)	1976	07/17/13	7 to 25 Years
Circle K	West Monroe, LA	(d)	686	981	—	—	686	981	1,667	(542	)	1983	07/17/13	5 to 25 Years
Circle K	Copley, OH	(d)	379	999	—	—	379	999	1,378	(236	)	1993	07/17/13	12 to 28 Years
Circle K	Akron, OH	(d)	283	1,160	—	—	283	1,160	1,443	(217	)	1997	07/17/13	14 to 32 Years
Circle K	Akron, OH	(d)	434	1,198	—	—	434	1,198	1,632	(266	)	1994	07/17/13	14 to 29 Years
Circle K	Kent, OH	(d)	258	917	—	—	258	917	1,175	(190	)	1994	07/17/13	13 to 29 Years
Circle K	Huntersville, NC	(d)	1,539	924	—	—	1,539	924	2,463	(344	)	1996	07/17/13	8 to 35 Years
Circle K	Springdale, SC	(d)	794	767	—	—	794	767	1,561	(174	)	1999	07/17/13	13 to 33 Years
Circle K	Charleston, SC	(d)	1,547	1,242	—	—	1,547	1,242	2,789	(403	)	1987	07/17/13	7 to 20 Years
Circle K	Port Wentworth, GA	(d)	1,627	1,131	—	—	1,627	1,131	2,758	(663	)	1991	07/17/13	4 to 35 Years
Circle K	Columbus, GA	(d)	867	2,299	—	—	867	2,299	3,166	(442	)	1978	07/17/13	13 to 30 Years
Circle K	Baton Rouge, LA	(d)	330	997	—	—	330	997	1,327	(206	)	1970	07/17/13	8 to 30 Years
Circle K	Cuyahoga Falls, OH	(d)	342	806	—	—	342	806	1,148	(199	)	1972	07/17/13	12 to 26 Years
Circle K	Akron, OH	(d)	343	1,193	—	—	343	1,193	1,536	(236	)	1991	07/17/13	15 to 31 Years
Circle K	Akron, OH	(d)	513	1,251	—	—	513	1,251	1,764	(257	)	1996	07/17/13	15 to 31 Years
Circle K	Bedford, OH	(d)	750	680	—	—	750	680	1,430	(191	)	2000	07/17/13	15 to 33 Years
Circle K	El Paso, TX	(d)	987	558	—	—	987	558	1,545	(224	)	1999	07/17/13	3 to 26 Years
Circle K	Valley, AL	(d)	754	804	—	—	754	804	1,558	(214	)	1974	07/17/13	9 to 25 Years
Circle K	Midland, GA	(d)	637	2,136	—	—	637	2,136	2,773	(343	)	1995	07/17/13	9 to 35 Years
Circle K	Columbus, GA	(d)	1,465	2,088	—	—	1,465	2,088	3,553	(434	)	1995	07/17/13	11 to 34 Years
Circle K	Baton Rouge, LA	(d)	481	913	—	—	481	913	1,394	(222	)	1977	07/17/13	8 to 30 Years
Circle K	Akron, OH	(d)	321	1,179	—	—	321	1,179	1,500	(239	)	1994	07/17/13	13 to 29 Years
Circle K	Barberton, OH	(d)	884	1,885	—	—	884	1,885	2,769	(389	)	1981	07/17/13	13 to 34 Years

153

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Circle K	Norton, OH	(d)	581	1,460	—	—	581	1,460	2,041	(285	)	1984	07/17/13	13 to 35 Years
Circle K	Willoughby, OH	(d)	477	1,167	—	—	477	1,167	1,644	(237	)	1986	07/17/13	13 to 32 Years
Circle K	Columbia, SC	(d)	1,261	985	—	—	1,261	985	2,246	(251	)	1993	07/17/13	10 to 28 Years
Circle K	El Paso, TX	(d)	1,090	1,203	—	—	1,090	1,203	2,293	(426	)	1999	07/17/13	6 to 35 Years
Circle K	Martinez, GA	(d)	626	996	—	—	626	996	1,622	(487	)	1985	07/17/13	3 to 35 Years
Circle K	Pine Mountain, GA	(d)	454	1,627	—	—	454	1,627	2,081	(309	)	1999	07/17/13	10 to 37 Years
Circle K	Beaufort, SC	(d)	850	1,337	—	—	850	1,337	2,187	(294	)	1997	07/17/13	12 to 34 Years
Circle K	West Monroe, LA	(d)	425	1,558	—	—	425	1,558	1,983	(483	)	1999	07/17/13	3 to 35 Years
Circle K	Akron, OH	(d)	402	1,263	—	—	402	1,263	1,665	(228	)	2000	07/17/13	13 to 34 Years
Circle K	Akron, OH	(d)	291	1,230	—	—	291	1,230	1,521	(278	)	1950	07/17/13	12 to 25 Years
Circle K	Canton, OH	(d)	362	1,159	—	—	362	1,159	1,521	(265	)	1990	07/17/13	12 to 26 Years
Circle K	Maple Heights, OH	(d)	747	917	—	—	747	917	1,664	(231	)	1998	07/17/13	13 to 32 Years
Circle K	Brookpark, OH	(d)	623	978	—	—	623	978	1,601	(223	)	1998	07/17/13	13 to 32 Years
Circle K	Charlotte, NC	(d)	1,392	563	—	—	1,392	563	1,955	(316	)	1991	07/17/13	6 to 32 Years
Circle K	Mobile, AL	(d)	552	1,664	—	—	552	1,664	2,216	(407	)	1987	07/17/13	11 to 24 Years
Circle K	Bluffton, SC	(d)	1,531	645	—	—	1,531	645	2,176	(205	)	1997	07/17/13	10 to 32 Years
Circle K	Macon, GA	(d)	471	1,066	—	—	471	1,066	1,537	(351	)	1993	07/17/13	5 to 35 Years



Circle K	Mobile, AL	(d)	939	878	—		—	939	878	1,817	(280	)	1988	07/17/13	13 to 25 Years
Circle K	Shreveport, LA	(d)	369	1,183	—		—	369	1,183	1,552	(320	)	1988	07/17/13	4 to 25 Years
Circle K	Seville, OH	(d)	1,141	2,604	—		—	1,141	2,604	3,745	(503	)	2003	07/17/13	15 to 36 Years
Circle K	Barberton, OH	(d)	321	1,219	—		—	321	1,219	1,540	(232	)	1983	07/17/13	14 to 31 Years
Circle K	Fairlawn, OH	(d)	616	1,064	—		—	616	1,064	1,680	(262	)	1993	07/17/13	13 to 28 Years
Circle K	Canton, OH	(d)	1,037	1,557	—		—	1,037	1,557	2,594	(376	)	2000	07/17/13	15 to 34 Years
Circle K	Northfield, OH	(d)	873	1,633	—		—	873	1,633	2,506	(354	)	1983	07/17/13	15 to 35 Years
Circle K	Columbus, GA	(d)	730	1,317	—		—	730	1,317	2,047	(295	)	1978	07/17/13	13 to 28 Years
Circle K	Opelika, AL	(d)	400	1,321	—		—	400	1,321	1,721	(309	)	1989	07/17/13	10 to 24 Years
Circle K	Albuquerque, NM	(d)	699	777	—		—	699	777	1,476	(311	)	1994	07/17/13	9 to 35 Years
Circle K	North Augusta, SC	(d)	1,065	894	—		—	1,065	894	1,959	(189	)	1999	07/17/13	12 to 33 Years
Circle K	Bossier City, LA	(d)	565	1,051	(21	)	—	544	1,051	1,595	(249	)	1987	07/17/13	9 to 25 Years
CircusTrix	Clovis, CA	(d)	1,117	26	—		238	1,117	264	1,381	(3	)	2017	12/06/16	10 to 10 Years
Clean Freak	Phoenix, AZ	(d)	2,066	1,581	—		—	2,066	1,581	3,647	(111	)	2009	09/29/16	21 to 30 Years

154

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Clean Freak	Phoenix, AZ	(d)	1,143	439	—		—	1,143	439	1,582	(41	)	1970	09/29/16	21 to 30 Years
Clean Freak	Chandler, AZ	(d)	1,293	1,951	—		—	1,293	1,951	3,244	(116	)	2006	09/29/16	21 to 30 Years
Clean Freak	Phoenix, AZ	(d)	1,835	2,332	—		54	1,835	2,386	4,221	(143	)	1974	09/29/16	21 to 30 Years
Clean Freak	Glendale, AZ	(d)	1,524	854	—		—	1,524	854	2,378	(78	)	1988	09/29/16	21 to 30 Years
Columbus Arts & Tech Academy	Columbus, OH	(a)	417	5,100	—		849	417	5,949	6,366	(2,489	)	1980	03/17/06	13 to 30 Years
Columbus Fish Market	Grandview, OH	(b)	2,164	1,165	—		—	2,164	1,165	3,329	(397	)	1960	07/17/13	9 to 23 Years
Columbus Preparatory Academy	Columbus, OH	(a)	1,069	3,363	330		1,340	1,399	4,703	6,102	(2,875	)	2004	03/17/06	13 to 20 Years
ConForm Automotive	Sidney, OH	(a)	921	4,177	—		—	921	4,177	5,098	(2,525	)	1987	12/22/05	12 to 20 Years
Convergys	Las Cruces, NM	(d)	808	6,045	—		—	808	6,045	6,853	(908	)	2008	07/17/13	4 to 52 Years
Cost-U-Less	St. Croix, VI	(d)	2,132	5,992	—		—	2,132	5,992	8,124	(1,002	)	2005	07/17/13	8 to 37 Years
Courthouse Athletic Club	Salem, OR	(a)	941	2,620	1,018		5,042	1,959	7,662	9,621	(2,483	)	1996	12/01/05	15 to 40 Years
Courthouse Athletic Club	Salem, OR	(a)	1,509	5,635	—		—	1,509	5,635	7,144	(1,864	)	2001	12/01/05	15 to 40 Years
Courthouse Athletic Club	Salem, OR	(a)	1,214	4,911	—		—	1,214	4,911	6,125	(1,652	)	1980	12/01/05	15 to 40 Years
Courthouse Athletic Club	Keizer, OR	(a)	1,208	4,089	—		—	1,208	4,089	5,297	(1,361	)	1988	12/01/05	15 to 40 Years
Courthouse Athletic Club	Salem, OR	(a)	1,589	3,834	—		—	1,589	3,834	5,423	(1,721	)	1977	12/01/05	15 to 30 Years
CoxHealth	Springfield, MO	(d)	2,025	3,911	—		—	2,025	3,911	5,936	(660	)	1990	09/23/14	7 to 30 Years
Crème de la Crème	Lone Tree, CO	(a)	2,020	3,748	—		—	2,020	3,748	5,768	(1,697	)	1999	09/29/05	15 to 30 Years
Crème de la Crème	Warrenville, IL	(a)	2,542	3,813	—		—	2,542	3,813	6,355	(1,881	)	1999	09/29/05	15 to 30 Years
Crème de la Crème	Leawood, KS	(a)	1,854	3,914	—		—	1,854	3,914	5,768	(1,846	)	1999	09/29/05	15 to 30 Years
Crème de la Crème	Westmont, IL	(a)	1,375	5,087	—		—	1,375	5,087	6,462	(1,584	)	2003	12/28/05	15 to 40 Years
Crème de la Crème	Romeoville, IL	(a)	1,684	5,676	(1	)	—	1,683	5,676	7,359	(1,449	)	2008	11/07/08	14 to 49 Years
Crème de la Crème	Duluth, GA	(a)	2,289	4,274	—		—	2,289	4,274	6,563	(1,889	)	2007	12/23/08	13 to 48 Years
Crème de la Crème	Mount Laurel, NJ	(a)	1,404	5,655	—		—	1,404	5,655	7,059	(1,566	)	2007	05/01/09	13 to 48 Years
Crème de la Crème	Chicago, IL	(a)	5,057	5,939	—		—	5,057	5,939	10,996	(577	)	2009	05/30/14	15 to 40 Years
Crème de la Crème	Barrington, IL	(a)	1,180	5,939	—		—	1,180	5,939	7,119	(620	)	2008	05/30/14	15 to 40 Years

155

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Crown Distributing LLC	Arlington, WA	(d)	1,860	10,402	—	—	1,860	10,402	12,262	(967	)	2002	11/21/14	7 to 40 Years
Crunch Fitness	Aurora, IL	(b)	668	2,615	—	23	668	2,638	3,306	(133	)	2006	11/29/16	9 to 30 Years
Crunch Fitness	Eagle, ID	(d)	1,428	5,591	—	430	1,428	6,021	7,449	(228	)	1999	12/28/16	10 to 30 Years
Crunch Fitness	Boise, ID	(d)	1,335	4,982	—	305	1,335	5,287	6,622	(206	)	2001	12/28/16	8 to 30 Years
Crunch Fitness	Boise, ID	(d)	823	3,178	—	313	823	3,491	4,314	(103	)	2003	12/28/16	10 to 40 Years
Crunch Fitness	Meridian, ID	(d)	840	2,950	—	273	840	3,223	4,063	(114	)	1993	12/28/16	8 to 30 Years
C-Store (GPM Investments, LLC)	Daleville, VA	(d)	467	616	—	—	467	616	1,083	(79	)	1989	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	Forest, VA	(d)	248	834	—	—	248	834	1,082	(89	)	1995	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	Rustburg, VA	(d)	526	775	—	—	526	775	1,301	(106	)	1990	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	Madison Heights, VA	(d)	268	417	—	—	268	417	685	(51	)	1983	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	Lynchburg, VA	(d)	467	1,391	—	—	467	1,391	1,858	(142	)	2006	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	Altavista, VA	(d)	358	1,401	—	—	358	1,401	1,759	(140	)	1981	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	Altavista, VA	(d)	467	745	—	—	467	745	1,212	(90	)	1984	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	South Boston, VA	(d)	377	705	—	—	377	705	1,082	(75	)	1988	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	Blairs, VA	(d)	318	636	—	—	318	636	954	(70	)	1987	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	Beattyville, KY	(d)	278	795	—	—	278	795	1,073	(84	)	1981	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	Winchester, KY	(d)	755	775	—	—	755	775	1,530	(104	)	1981	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	Irvine, KY	(d)	219	666	—	—	219	666	885	(80	)	1987	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	Paris, KY	(d)	129	636	—	—	129	636	765	(65	)	1988	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	Carlisle, KY	(d)	209	586	—	—	209	586	795	(67	)	1989	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	Georgetown, KY	(d)	725	805	—	—	725	805	1,530	(103	)	1989	06/30/15	15 to 30 Years

156

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



C-Store (GPM Investments, LLC)	Georgetown, KY	(d)	815	934	—	—	815	934	1,749	(116	)	1998	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	Mount Sterling, KY	(d)	1,103	1,103	—	—	1,103	1,103	2,206	(150	)	2000	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	Harrodsburg, KY	(d)	228	824	—	—	228	824	1,052	(89	)	1973	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	Carlisle, KY	(d)	298	874	—	—	298	874	1,172	(101	)	2005	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	Salem, VA	(d)	209	576	—	—	209	576	785	(66	)	1970	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	Salem, VA	(d)	646	517	—	—	646	517	1,163	(73	)	1987	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	Roanoke, VA	(d)	238	497	—	—	238	497	735	(53	)	1988	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	Roanoke, VA	(d)	616	534	—	—	616	534	1,150	(76	)	1988	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	Bedford, VA	(d)	258	818	—	—	258	818	1,076	(88	)	1997	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	Lynchburg, VA	(d)	278	699	—	—	278	699	977	(70	)	1967	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	Gretna, VA	(d)	268	798	—	—	268	798	1,066	(93	)	1978	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	Lynchburg, VA	(d)	517	1,142	—	—	517	1,142	1,659	(128	)	2000	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	Moneta, VA	(d)	437	934	—	—	437	934	1,371	(118	)	1999	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	Hurt, VA	(d)	685	1,023	—	—	685	1,023	1,708	(133	)	1973	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	South Boston, VA	(d)	407	834	—	—	407	834	1,241	(89	)	1983	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	South Boston, VA	(d)	894	1,232	—	—	894	1,232	2,126	(147	)	1997	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	Gretna, VA	(d)	159	1,083	—	—	159	1,083	1,242	(108	)	1996	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	Danville, VA	(d)	348	477	—	—	348	477	825	(61	)	1989	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	South Boston, VA	(d)	368	517	—	—	368	517	885	(71	)	1997	06/30/15	15 to 30 Years

157

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



C-Store (GPM Investments, LLC)	Jackson, KY	(d)	417	765	—	—	417	765	1,182	(89	)	1982	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	McKee, KY	(d)	119	973	—	—	119	973	1,092	(91	)	1983	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	Paris, KY	(d)	209	576	—	—	209	576	785	(66	)	1992	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	Cynthiana, KY	(d)	119	596	—	—	119	596	715	(61	)	1985	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	Campton, KY	(d)	189	735	—	—	189	735	924	(78	)	1996	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	Flemingsburg, KY	(d)	1,073	1,212	—	—	1,073	1,212	2,285	(161	)	1997	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	Clay City, KY	(d)	397	884	—	—	397	884	1,281	(120	)	2002	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	Hazard, KY	(d)	288	805	—	—	288	805	1,093	(87	)	1991	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	Roanoke, VA	(d)	397	785	—	—	397	785	1,182	(90	)	1986	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	Salem, VA	(d)	387	1,172	—	—	387	1,172	1,559	(124	)	1973	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	Roanoke, VA	(d)	397	685	—	—	397	685	1,082	(82	)	1997	06/30/15	15 to 30 Years
C-Store (GPM Investments, LLC)	Greenville, MI	(d)	437	628	—	194	437	822	1,259	(60	)	1968	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Spring Lake, MI	(d)	247	325	—	190	247	515	762	(43	)	1964	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Hastings, MI	(d)	392	437	—	190	392	627	1,019	(57	)	1964	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Zeeland, MI	(d)	213	426	—	—	213	426	639	(35	)	1989	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Holland, MI	(d)	235	325	—	—	235	325	560	(31	)	1957	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Eaton Rapids, MI	(d)	291	448	—	—	291	448	739	(47	)	1945	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Fremont, MI	(d)	269	269	—	—	269	269	538	(34	)	1971	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Sparta, MI	(d)	291	650	—	—	291	650	941	(53	)	1993	05/19/16	17 to 30 Years

158

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



C-Store (GPM Investments, LLC)	Three Rivers, MI	(d)	1,256	1,401	—	—	1,256	1,401	2,657	(133	)	1982	05/19/16	20 to 30 Years
C-Store (GPM Investments, LLC)	Jackson, MI	(d)	684	1,188	—	—	684	1,188	1,872	(100	)	1963	05/19/16	17 to 30 Years



C-Store (GPM Investments, LLC)	Jackson, MI	(d)	908	1,132	—	—	908	1,132	2,040	(107	)	1969	05/19/16	21 to 30 Years
C-Store (GPM Investments, LLC)	Cedar Springs, MI	(d)	191	348	—	—	191	348	539	(31	)	1965	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Burton, MI	(d)	336	1,323	—	—	336	1,323	1,659	(90	)	1969	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Cadillac, MI	(d)	370	404	—	—	370	404	774	(43	)	1971	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Swartz Creek, MI	(d)	213	460	—	—	213	460	673	(39	)	1952	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Grayling, MI	(d)	2,052	549	—	—	2,052	549	2,601	(102	)	1988	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Plainwell, MI	(d)	785	235	—	—	785	235	1,020	(56	)	1998	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Lansing, MI	(d)	336	168	—	—	336	168	504	(33	)	1978	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Menominee, MI	(d)	235	179	—	—	235	179	414	(25	)	1966	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Marquette, MI	(d)	404	146	—	—	404	146	550	(23	)	1968	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Scottville, MI	(d)	235	404	—	—	235	404	639	(41	)	1959	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Saginaw, MI	(d)	1,177	594	—	—	1,177	594	1,771	(81	)	1989	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Sault Ste Marie, MI	(d)	1,760	561	—	—	1,760	561	2,321	(92	)	1993	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Lansing, MI	(d)	269	179	—	—	269	179	448	(27	)	1965	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Merrillville, IN	(d)	303	247	—	—	303	247	550	(33	)	1973	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Stevensville, MI	(d)	482	191	—	—	482	191	673	(41	)	1960	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Charlotte, MI	(d)	224	157	—	—	224	157	381	(26	)	1968	05/19/16	17 to 30 Years

159

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



C-Store (GPM Investments, LLC)	Franklin, IN	(d)	303	213	—	—	303	213	516	(29	)	1969	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Muncie, IN	(d)	448	135	—	—	448	135	583	(31	)	1983	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Freeland, MI	(d)	336	437	—	—	336	437	773	(44	)	1962	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Midland, MI	(d)	314	135	—	—	314	135	449	(26	)	1960	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Saginaw, MI	(d)	224	135	—	—	224	135	359	(22	)	1960	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Coldwater, MI	(d)	258	135	—	—	258	135	393	(23	)	1960	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Jackson, MI	(d)	247	179	—	—	247	179	426	(28	)	1965	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Midland, MI	(d)	191	67	—	—	191	67	258	(16	)	1962	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Hillsdale, MI	(d)	325	157	—	—	325	157	482	(25	)	1968	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Mason, MI	(d)	258	157	—	—	258	157	415	(27	)	1971	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Allegan, MI	(d)	392	224	—	—	392	224	616	(39	)	1965	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Connersville, IN	(d)	336	179	—	—	336	179	515	(25	)	1993	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Indianapolis, IN	(d)	426	191	—	—	426	191	617	(31	)	1973	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Monticello, IN	(d)	235	202	—	—	235	202	437	(28	)	1970	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Frankfort, IN	(d)	258	202	—	—	258	202	460	(28	)	1970	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Grand Rapids, MI	(d)	224	123	—	—	224	123	347	(17	)	1957	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Grand Haven, MI	(d)	661	628	—	—	661	628	1,289	(63	)	1992	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Indianapolis, IN	(d)	325	157	—	—	325	157	482	(23	)	1945	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Indianapolis, IN	(d)	247	146	—	—	247	146	393	(20	)	1972	05/19/16	17 to 30 Years

160

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



C-Store (GPM Investments, LLC)	Alpena, MI	(d)	392	336	—	—	392	336	728	(37	)	1998	05/19/16	17 to 40 Years
C-Store (GPM Investments, LLC)	Alpena, MI	(d)	471	561	—	—	471	561	1,032	(48	)	1999	05/19/16	17 to 40 Years
C-Store (GPM Investments, LLC)	Alma, MI	(d)	235	437	—	—	235	437	672	(38	)	2006	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Edmore, MI	(d)	729	774	—	—	729	774	1,503	(88	)	1999	05/19/16	17 to 40 Years
C-Store (GPM Investments, LLC)	Ithaca, MI	(d)	538	381	—	—	538	381	919	(52	)	1994	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Saginaw, MI	(d)	359	191	—	—	359	191	550	(23	)	1969	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Traverse City, MI	(d)	482	179	—	—	482	179	661	(24	)	1971	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Norton Shores, MI	(d)	325	291	—	—	325	291	616	(39	)	1962	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Coopersville, MI	(d)	998	572	—	—	998	572	1,570	(71	)	1968	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Muskegon, MI	(d)	605	650	—	—	605	650	1,255	(66	)	1959	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Muskegon, MI	(d)	291	471	—	—	291	471	762	(48	)	1964	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Rushville, IN	(d)	179	112	—	—	179	112	291	(17	)	1978	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	St Johns, MI	(d)	460	706	—	—	460	706	1,166	(71	)	2011	05/19/16	17 to 30 Years
C-Store (GPM Investments, LLC)	Wyoming, MI	(d)	314	448	—	—	314	448	762	(38	)	1958	05/19/16	17 to 30 Years
C-Store (Irving Oil Marketing, Inc.)	Sherman Mills, ME	(d)	259	163	—	—	259	163	422	(77	)	1974	06/28/12	15 to 20 Years
C-Store (Irving Oil Marketing, Inc.)	Bangor, ME	(d)	327	141	—	—	327	141	468	(91	)	1973	06/28/12	15 to 15 Years
C-Store (Irving Oil Marketing, Inc.)	Calais, ME	(d)	187	213	—	—	187	213	400	(83	)	1968	06/28/12	15 to 20 Years
C-Store (Irving Oil Marketing, Inc.)	Brewer, ME	(d)	238	260	—	—	238	260	498	(89	)	1967	06/28/12	15 to 25 Years
C-Store (Irving Oil Marketing, Inc.)	Harrington, ME	(d)	331	459	—	—	331	459	790	(138	)	1992	06/28/12	15 to 32 Years

161

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



C-Store (Irving Oil Marketing, Inc.)	Lewiston, ME	(d)	460	341	—	—	460	341	801	(118	)	1994	06/28/12	15 to 28 Years
C-Store (Irving Oil Marketing, Inc.)	Rockland, ME	(d)	211	303	—	—	211	303	514	(82	)	1984	06/28/12	15 to 28 Years
C-Store (Irving Oil Marketing, Inc.)	Oakfield, ME	(d)	273	229	—	—	273	229	502	(95	)	1993	06/28/12	15 to 25 Years
C-Store (Irving Oil Marketing, Inc.)	Ashland, NH	(d)	398	157	—	—	398	157	555	(64	)	1970	06/28/12	15 to 20 Years
C-Store (Irving Oil Marketing, Inc.)	Berlin, NH	(d)	387	317	—	—	387	317	704	(118	)	1991	06/28/12	15 to 22 Years
C-Store (Irving Oil Marketing, Inc.)	Paris, ME	(d)	139	153	—	—	139	153	292	(68	)	1954	06/28/12	15 to 17 Years
C-Store (Irving Oil Marketing, Inc.)	Madison, ME	(d)	130	410	—	—	130	410	540	(109	)	1988	06/28/12	15 to 25 Years
C-Store (Irving Oil Marketing, Inc.)	Bartlett, NH	(d)	325	399	—	—	325	399	724	(103	)	1998	06/28/12	15 to 32 Years
C-Store (Irving Oil Marketing, Inc.)	Auburn, ME	(d)	371	444	—	—	371	444	815	(115	)	1996	06/28/12	15 to 30 Years
C-Store (Irving Oil Marketing, Inc.)	Auburn, ME	(d)	287	222	—	—	287	222	509	(82	)	1968	06/28/12	15 to 20 Years
C-Store (Irving Oil Marketing, Inc.)	South Portland, ME	(d)	661	194	—	—	661	194	855	(112	)	1970	06/28/12	15 to 15 Years
C-Store (Irving Oil Marketing, Inc.)	Freeport, ME	(d)	503	343	—	—	503	343	846	(103	)	1991	06/28/12	15 to 26 Years
C-Store (Irving Oil Marketing, Inc.)	Sanford, ME	(d)	807	579	—	—	807	579	1,386	(149	)	1997	06/28/12	15 to 28 Years
C-Store (Irving Oil Marketing, Inc.)	Gorham, NH	(d)	723	358	—	—	723	358	1,081	(154	)	1975	06/28/12	15 to 18 Years
C-Store (Irving Oil Marketing, Inc.)	Manchester, ME	(d)	279	285	—	—	279	285	564	(107	)	1990	06/28/12	15 to 20 Years
C-Store (Irving Oil Marketing, Inc.)	Augusta, ME	(d)	318	322	—	—	318	322	640	(84	)	1997	06/28/12	15 to 28 Years
C-Store (Irving Oil Marketing, Inc.)	Concord, NH	(d)	260	330	—	—	260	330	590	(95	)	1988	06/28/12	15 to 25 Years
C-Store (Irving Oil Marketing, Inc.)	Newport, NH	(d)	519	581	—	—	519	581	1,100	(161	)	1998	06/28/12	15 to 30 Years
C-Store (Irving Oil Marketing, Inc.)	Yarmouth, ME	(d)	950	278	—	—	950	278	1,228	(105	)	1990	01/24/14	14 to 40 Years

162

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



C-Store (Irving Oil Marketing, Inc.)	Waldoboro, ME	(d)	1,450	834	—	—	1,450	834	2,284	(210	)	1996	01/24/14	14 to 40 Years
C-Store (Irving Oil Marketing, Inc.)	Wiscasset, ME	(d)	1,305	538	—	—	1,305	538	1,843	(215	)	1992	01/24/14	14 to 30 Years
C-Store (Irving Oil Marketing, Inc.)	South Portland, ME	(d)	448	593	—	—	448	593	1,041	(109	)	1970	01/24/14	14 to 40 Years
C-Store (Irving Oil Marketing, Inc.)	Hampden, ME	(d)	987	424	—	—	987	424	1,411	(186	)	1997	01/24/14	14 to 30 Years
C-Store (Irving Oil Marketing, Inc.)	Presque Isle, ME	(d)	708	390	—	—	708	390	1,098	(144	)	1995	01/24/14	14 to 30 Years
C-Store (Irving Oil Marketing, Inc.)	Bucksport, ME	(d)	1,203	587	—	—	1,203	587	1,790	(141	)	1995	01/24/14	14 to 40 Years
C-Store (Irving Oil Marketing, Inc.)	Belmont, NH	(d)	315	218	—	—	315	218	533	(60	)	1969	01/24/14	14 to 30 Years
C-Store (Irving Oil Marketing, Inc.)	Laconia, NH	(d)	411	770	—	—	411	770	1,181	(157	)	1998	01/24/14	14 to 30 Years
C-Store (Irving Oil Marketing, Inc.)	Raymond, NH	(d)	1,722	430	—	—	1,722	430	2,152	(215	)	1986	01/24/14	14 to 20 Years
C-Store (Irving Oil Marketing, Inc.)	Grandtham, NH	(d)	576	394	—	—	576	394	970	(108	)	1989	01/24/14	14 to 30 Years
C-Store (Irving Oil Marketing, Inc.)	Belmont, NH	(d)	524	879	—	—	524	879	1,403	(193	)	2002	01/24/14	14 to 30 Years
C-Store (Irving Oil Marketing, Inc.)	Keene, NH	(d)	553	289	—	—	553	289	842	(80	)	1960	01/24/14	14 to 30 Years
C-Store (Irving Oil Marketing, Inc.)	Barton, VT	(d)	307	609	—	—	307	609	916	(93	)	1975	01/24/14	14 to 40 Years
C-Store (JAKG Petro, LLC)	Youngstown, FL	(d)	1,449	1,763	—	33	1,449	1,796	3,245	(95	)	1999	04/26/17	15 to 30 Years
C-Store (Jordan Oil Company of the Carolinas, Inc)	Murphy, NC	(a)	489	297	—	49	489	346	835	(119	)	1965	05/08/13	8 to 19 Years
C-Store (Jordan Oil Company of the Carolinas, Inc)	Roebuck, SC	(a)	708	818	—	150	708	968	1,676	(305	)	1992	01/01/14	8 to 29 Years
C-Store (Jordan Oil Company of the Carolinas, Inc)	Laurens, SC	(a)	504	622	—	117	504	739	1,243	(225	)	1992	01/01/14	8 to 29 Years
C-Store (Jordan Oil Company of the Carolinas, Inc)	Asheville, NC	(a)	278	776	—	166	278	942	1,220	(227	)	2000	01/01/14	8 to 29 Years

163

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



C-Store (Jordan Oil Company of the Carolinas, Inc)	Asheville, NC	(a)	247	497	—		86	247	583	830	(154	)	1986	01/01/14	8 to 29 Years
C-Store (Jordan Oil Company of the Carolinas, Inc)	Honea Path, SC	(a)	1,269	1,134	—		173	1,269	1,307	2,576	(465	)	1996	01/01/14	8 to 29 Years
C-Store (Jordan Oil Company of the Carolinas, Inc)	Inman, SC	(a)	2,183	897	—		163	2,183	1,060	3,243	(669	)	1994	05/08/13	8 to 29 Years
C-Store (Jordan Oil Company of the Carolinas, Inc)	Summerville, SC	(a)	1,317	1,459	(151	)	206	1,166	1,665	2,831	(391	)	2001	05/08/13	8 to 29 Years
C-Store (Mountain Express Oil Company Southeast, LLC)	Auburn, AL	(d)	2,188	945	—		85	2,188	1,030	3,218	(111	)	2001	07/11/16	22 to 40 Years
C-Store (Mountain Express Oil Company Southeast, LLC)	Montgomery, AL	(d)	648	228	—		—	648	228	876	(49	)	1965	07/11/16	15 to 20 Years
C-Store (Mountain Express Oil Company Southeast, LLC)	Anniston, AL	(d)	490	210	—		—	490	210	700	(44	)	1960	07/11/16	15 to 20 Years
C-Store (Mountain Express Oil Company Southeast, LLC)	Lincoln, AL	(d)	1,785	1,312	—		2	1,785	1,314	3,099	(123	)	2001	07/11/16	22 to 40 Years



C-Store (Mountain Express Oil Company Southeast, LLC)	Lagrange, GA	(d)	1,033	368	—	—	1,033	368	1,401	(68	)	1972	07/11/16	15 to 20 Years
C-Store (Mountain Express Oil Company Southeast, LLC)	Panama City, FL	(d)	630	298	—	—	630	298	928	(52	)	1951	07/11/16	15 to 20 Years
C-Store (Mountain Express Oil Company Southeast, LLC)	Prattville, AL	(d)	1,978	735	—	—	1,978	735	2,713	(95	)	1995	07/11/16	19 to 30 Years

164

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



C-Store (Mountain Express Oil Company Southeast, LLC)	Greenville, AL	(d)	1,278	490	—	—	1,278	490	1,768	(89	)	1991	07/11/16	19 to 30 Years
C-Store (Mountain Express Oil Company Southeast, LLC)	Lanett, AL	(d)	788	350	—	—	788	350	1,138	(68	)	1975	07/11/16	15 to 20 Years
C-Store (Mountain Express Oil Company Southeast, LLC)	Sumiton, AL	(d)	1,138	420	—	—	1,138	420	1,558	(108	)	1970	07/11/16	11 to 20 Years
C-Store (Mountain Express Oil Company Southeast, LLC)	Ragland, AL	(d)	385	595	—	—	385	595	980	(47	)	1986	07/11/16	15 to 30 Years
C-Store (Mountain Express Oil Company Southeast, LLC)	Valley, AL	(d)	280	368	—	—	280	368	648	(42	)	1955	07/11/16	15 to 20 Years
C-Store (Mountain Express Oil Company Southeast, LLC)	Sylacauga, AL	(d)	560	438	—	—	560	438	998	(61	)	1948	07/11/16	15 to 20 Years
C-Store (Silver Spring Fuel, LLC)	Springfield, MO	(d)	431	732	—	86	431	818	1,249	(73	)	1988	03/31/16	18 to 30 Years
C-Store (Silver Spring Fuel, LLC)	Springfield, MO	(d)	562	1,007	—	—	562	1,007	1,569	(93	)	1989	03/31/16	18 to 30 Years
C-Store (Silver Spring Fuel, LLC)	Marshfield, MO	(d)	615	811	—	—	615	811	1,426	(79	)	1987	03/31/16	18 to 30 Years
C-Store (Silver Spring Fuel, LLC)	Springfield, MO	(d)	327	732	—	—	327	732	1,059	(64	)	1987	03/31/16	18 to 30 Years
C-Store (SM Trading Corporation)	Kansas City, MO	(d)	925	1,027	—	—	925	1,027	1,952	(160	)	1996	11/18/14	15 to 30 Years
C-Store (SM Trading Corporation)	Kearney, MO	(d)	529	925	—	—	529	925	1,454	(135	)	2001	11/18/14	15 to 30 Years
C-Store (SM Trading Corporation)	Cleveland, MO	(d)	701	894	—	—	701	894	1,595	(196	)	1994	11/18/14	15 to 20 Years

165

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



C-Store (SM Trading Corporation)	Lebo, KS	(d)	1,951	762	—	—	1,951	762	2,713	(214	)	1976	11/18/14	15 to 20 Years
C-Store (Supermesa Fuel & Merc, LLC)	Phoenix, AZ	(d)	2,243	4,243	—	—	2,243	4,243	6,486	(1,793	)	2001	07/02/07	15 to 40 Years
C-Store (Supermesa Fuel & Merc, LLC)	Scottsdale, AZ	(d)	4,416	2,384	—	—	4,416	2,384	6,800	(1,212	)	2000	07/02/07	15 to 40 Years
C-Store (Supermesa Fuel & Merc, LLC)	Cave Creek, AZ	(d)	2,711	2,201	—	—	2,711	2,201	4,912	(1,025	)	1998	07/02/07	15 to 40 Years
C-Store (Supermesa Fuel & Merc, LLC)	Scottsdale, AZ	(d)	2,765	2,196	—	—	2,765	2,196	4,961	(1,113	)	1995	07/02/07	15 to 40 Years
C-Store (Supermesa Fuel & Merc, LLC)	Scottsdale, AZ	(d)	5,123	2,683	—	—	5,123	2,683	7,806	(1,729	)	1991	07/02/07	15 to 40 Years
C-Store (Supermesa Fuel & Merc, LLC)	Scottsdale, AZ	(d)	3,437	2,373	—	—	3,437	2,373	5,810	(1,530	)	1996	07/02/07	15 to 40 Years
C-Store (Town Star Holdings, LLC)	Fort Pierce, FL	(d)	1,064	1,659	—	—	1,064	1,659	2,723	(239	)	1977	10/30/14	15 to 40 Years
C-Store (Town Star Holdings, LLC)	Fort Pierce, FL	(d)	681	1,404	—	—	681	1,404	2,085	(183	)	1989	10/30/14	15 to 40 Years
C-Store (Town Star Holdings, LLC)	Okeechobee, FL	(d)	468	936	—	—	468	936	1,404	(128	)	1976	10/30/14	15 to 40 Years
C-Store (Town Star Holdings, LLC)	Okeechobee, FL	(d)	808	1,191	—	—	808	1,191	1,999	(189	)	1984	10/30/14	15 to 40 Years
C-Store (Town Star Holdings, LLC)	Okeechobee, FL	(d)	386	1,764	—	—	386	1,764	2,150	(188	)	1975	10/30/14	15 to 40 Years
C-Store (Town Star Holdings, LLC)	Okeechobee, FL	(d)	558	1,024	—	—	558	1,024	1,582	(136	)	1986	10/30/14	15 to 40 Years
C-Store (Town Star Holdings, LLC)	Belle Glade, FL	(d)	978	1,184	—	—	978	1,184	2,162	(148	)	1960	10/30/14	15 to 40 Years
C-Store (Town Star Holdings, LLC)	Jacksonville, FL	(d)	2,285	1,537	—	—	2,285	1,537	3,822	(295	)	2010	10/28/15	15 to 40 Years
C-Store (Town Star Holdings, LLC)	Kissimmee, FL	(d)	2,115	1,602	—	—	2,115	1,602	3,717	(208	)	2006	10/27/15	15 to 40 Years

166

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



C-Store (Town Star Holdings, LLC)	Orlando, FL	(d)	1,397	1,028	—	—	1,397	1,028	2,425	(204	)	1990	10/29/15	15 to 30 Years
C-Store (Town Star Holdings, LLC)	Belle Isle, FL	(d)	908	738	—	—	908	738	1,646	(124	)	1996	10/27/15	15 to 30 Years
C-Store (Town Star Holdings, LLC)	Apopka, FL	(d)	1,357	748	—	—	1,357	748	2,105	(184	)	1997	10/28/15	15 to 30 Years
C-Store (US Investment Group, Inc.)	Kissimmee, FL	(d)	759	1,061	—	13	759	1,074	1,833	(279	)	2005	12/19/13	15 to 30 Years
C-Store (US Investment Group, Inc.)	Apopka, FL	(d)	477	389	—	—	477	389	866	(101	)	1989	12/19/13	15 to 30 Years
C-Store (US Investment Group, Inc.)	Orlando, FL	(d)	1,167	982	—	—	1,167	982	2,149	(281	)	2001	12/19/13	15 to 30 Years
C-Store (US Investment Group, Inc.)	Orlando, FL	(d)	1,080	798	—	—	1,080	798	1,878	(210	)	2001	12/19/13	15 to 30 Years
C-Store (US Investment Group, Inc.)	Orlando, FL	(d)	1,303	496	—	—	1,303	496	1,799	(178	)	1994	12/19/13	15 to 30 Years
C-Store (US Investment Group, Inc.)	Orlando, FL	(d)	973	350	—	—	973	350	1,323	(158	)	1991	12/19/13	15 to 30 Years
C-Store (US Investment Group, Inc.)	Orlando, FL	(d)	1,128	496	—	—	1,128	496	1,624	(185	)	1995	12/19/13	15 to 30 Years
C-Store (US Investment Group, Inc.)	Oakland, FL	(d)	1,303	1,109	—	—	1,303	1,109	2,412	(353	)	2002	12/19/13	15 to 30 Years
C-Store (US Investment Group, Inc.)	Orlando, FL	(d)	1,644	1,829	—	—	1,644	1,829	3,473	(351	)	2000	12/19/13	15 to 40 Years
C-Store (US Investment Group, Inc.)	Oviedo, FL	(d)	973	798	—	—	973	798	1,771	(233	)	1995	12/19/13	15 to 30 Years
C-Store (Wawa, Inc.)	Narberth, PA	(d)	1,812	3,163	—	—	1,812	3,163	4,975	(403	)	2006	07/17/13	8 to 46 Years
C-Store (Wawa, Inc.)	Hockessin, DE	(d)	1,921	2,477	—	—	1,921	2,477	4,398	(448	)	2001	07/17/13	8 to 46 Years

167

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



C-Store (Wawa, Inc.)	Manahawkin, NJ	(d)	3,258	1,954	—	—	3,258	1,954	5,212	(758	)	2001	07/17/13	8 to 46 Years
C-Store (White Oak Station, LLC)	Mountain Home, AR	(d)	224	493	—	2	224	495	719	(31	)	1991	09/30/16	12 to 40 Years
C-Store (White Oak Station, LLC)	Harrison, AR	(d)	2,309	2,040	—	—	2,309	2,040	4,349	(272	)	1996	09/30/16	11 to 30 Years
C-Store (White Oak Station, LLC)	Harrison, AR	(d)	235	202	—	—	235	202	437	(21	)	1971	09/30/16	17 to 30 Years
C-Store (White Oak Station, LLC)	Yellville, AR	(d)	269	740	—	—	269	740	1,009	(50	)	1984	09/30/16	13 to 30 Years
C-Store (White Oak Station, LLC)	Harrison, AR	(d)	224	717	—	—	224	717	941	(45	)	1980	09/30/16	12 to 30 Years
C-Store (White Oak Station, LLC)	Huntsville, AR	(d)	359	504	—	—	359	504	863	(40	)	2003	09/30/16	15 to 40 Years
C-Store (White Oak Station, LLC)	Lead Hill, AR	(d)	258	1,054	—	—	258	1,054	1,312	(59	)	1974	09/30/16	15 to 30 Years
C-Store (White Oak Station, LLC)	Harrison, AR	(d)	673	471	—	—	673	471	1,144	(39	)	1985	09/30/16	14 to 30 Years
C-Store (White Oak Station, LLC)	Branson, MO	(d)	605	818	—	—	605	818	1,423	(66	)	1993	09/30/16	15 to 30 Years
C-Store (White Oak Station, LLC)	Fayetteville, AR	(d)	986	897	—	—	986	897	1,883	(77	)	1996	09/30/16	15 to 30 Years
C-Store (White Oak Station, LLC)	Harrison, AR	(d)	392	336	—	—	392	336	728	(40	)	1982	09/30/16	12 to 30 Years
C-Store (White Oak Station, LLC)	Branson, MO	(d)	1,177	1,199	—	—	1,177	1,199	2,376	(101	)	1999	09/30/16	12 to 40 Years
C-Store (White Oak Station, LLC)	Ridgedale, MO	(d)	1,199	1,177	—	—	1,199	1,177	2,376	(102	)	1995	09/30/16	13 to 30 Years
C-Store (White Oak Station, LLC)	Neosho, MO	(d)	504	628	—	—	504	628	1,132	(49	)	2002	09/30/16	14 to 40 Years
C-Store (White Oak Station, LLC)	Bergman, AR	(d)	404	549	—	—	404	549	953	(45	)	1996	09/30/16	14 to 40 Years
C-Store (White Oak Station, LLC)	Harrison, AR	(d)	594	482	—	—	594	482	1,076	(38	)	1981	09/30/16	16 to 40 Years
C-Store (White Oak Station, LLC)	Berryville, AR	(d)	314	381	—	—	314	381	695	(31	)	1996	09/30/16	14 to 40 Years
C-Store (White Oak Station, LLC)	Fayetteville, AR	(d)	1,760	953	—	—	1,760	953	2,713	(72	)	1996	09/30/16	16 to 40 Years

168

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



C-Store (White Oak Station, LLC)	Springdale, AR	(d)	2,119	1,401	—		157		2,119	1,558	3,677	(124	)	2010	09/30/16	17 to 40 Years
C-Store (White Oak Station, LLC)	Clinton, MO	(d)	291	404	—		—		291	404	695	(33	)	1960	09/30/16	15 to 30 Years
C-Store (White Oak Station, LLC)	Butler, MO	(d)	919	1,076	—		—		919	1,076	1,995	(99	)	1996	09/30/16	15 to 30 Years
C-Store (White Oak Station, LLC)	Forsyth, MO	(d)	370	572	—		—		370	572	942	(46	)	1950	09/30/16	14 to 30 Years
CVS	Alpharetta, GA	(c)	968	2,614	—		—		968	2,614	3,582	(388	)	1998	07/17/13	5 to 40 Years
CVS	Richland Hills, TX	(c)	997	2,951	—		—		997	2,951	3,948	(409	)	1997	07/17/13	4 to 40 Years
CVS	Portsmouth, OH	(d)	354	1,953	(276	)	(1,514	)	78	439	517	(4	)	1997	07/17/13	1 to 33 Years
CVS	Madison, MS	(d)	745	3,323	—		—		745	3,323	4,068	(463	)	2004	07/17/13	11 to 40 Years
CVS	Okeechobee, FL	(d)	674	5,088	—		—		674	5,088	5,762	(855	)	2001	07/17/13	9 to 30 Years
CVS	Orlando, FL	(d)	781	3,799	—		—		781	3,799	4,580	(646	)	2005	07/17/13	10 to 30 Years
CVS	Gulfport, MS	(d)	441	4,208	—		—		441	4,208	4,649	(539	)	2000	07/17/13	12 to 40 Years
CVS	Clinton, NY	(d)	1,050	2,090	—		—		1,050	2,090	3,140	(348	)	2005	07/17/13	11 to 42 Years
CVS	Glenville Scotia, NY	(d)	1,314	3,964	—		—		1,314	3,964	5,278	(557	)	2006	07/17/13	12 to 43 Years
CVS	Florence, SC	(d)	744	2,070	—		—		744	2,070	2,814	(306	)	1998	07/17/13	5 to 39 Years
CVS	Amarillo, TX	(d)	916	2,747	—		—		916	2,747	3,663	(412	)	1994	07/17/13	20 to 20 Years
CVS	Indianapolis, IN	(c)	860	2,754	—		—		860	2,754	3,614	(424	)	1998	07/17/13	10 to 40 Years
CVS	Onley, VA	(d)	2,530	2,296	—		—		2,530	2,296	4,826	(400	)	2007	07/17/13	12 to 43 Years
CVS	Columbia, TN	(d)	842	1,864	—		—		842	1,864	2,706	(304	)	1997	07/17/13	4 to 37 Years
CVS	Hamilton, OH	(d)	738	2,429	—		—		738	2,429	3,167	(373	)	1998	07/17/13	5 to 39 Years
CVS	Mechanicville, NY	(d)	654	3,120	—		—		654	3,120	3,774	(439	)	1997	07/17/13	4 to 38 Years
CVS	Atlanta, GA	(c)	1,316	2,266	—		—		1,316	2,266	3,582	(358	)	2006	07/17/13	14 to 42 Years
CVS	Carrolton, TX	(d)	945	1,967	—		—		945	1,967	2,912	(282	)	1995	07/17/13	1 to 39 Years
CVS	Kissimmee, FL	(d)	1,508	2,153	—		—		1,508	2,153	3,661	(354	)	1995	07/17/13	2 to 40 Years
CVS	Lake Worth, TX	(d)	1,044	1,817	—		—		1,044	1,817	2,861	(364	)	1996	07/17/13	2 to 30 Years
CVS	Richardson, TX	(c)	803	2,575	—		—		803	2,575	3,378	(351	)	1996	07/17/13	3 to 40 Years
CVS	River Oaks, TX	(c)	829	2,871	—		—		829	2,871	3,700	(426	)	1996	07/17/13	3 to 40 Years
CVS	The Colony, TX	(d)	1,028	1,769	—		—		1,028	1,769	2,797	(261	)	1996	07/17/13	1 to 40 Years
CVS	Wichita Falls, TX	(d)	503	2,530	—		—		503	2,530	3,033	(366	)	1995	07/17/13	2 to 40 Years
CVS	Wichita Falls, TX	(d)	528	2,022	—		—		528	2,022	2,550	(282	)	1995	07/17/13	1 to 40 Years

169

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



CVS	Maynard, MA	(d)	1,683	3,984	—	—	1,683	3,984	5,667	(495	)	2004	07/17/13	14 to 42 Years
CVS	Myrtle Beach, SC	(d)	828	4,024	—	—	828	4,024	4,852	(535	)	2004	07/17/13	12 to 42 Years
CVS	Waynesville, NC	(d)	1,495	2,365	—	—	1,495	2,365	3,860	(347	)	2005	07/17/13	12 to 42 Years
CVS	Indianapolis, IN	(c)	733	2,882	—	—	733	2,882	3,615	(430	)	1997	07/17/13	10 to 38 Years
CVS	Lincoln, IL	(c)	444	3,043	—	—	444	3,043	3,487	(432	)	2007	07/17/13	11 to 43 Years



CVS	Azle, TX	(c)	1,213	3,504	—		—	1,213	3,504	4,717	(439	)	2008	07/17/13	15 to 43 Years
CVS	New Cumberland, PA	(c)	794	2,663	—		—	794	2,663	3,457	(377	)	2007	07/17/13	12 to 43 Years
CVS	St. Augustine, FL	(d)	1,048	2,905	—		—	1,048	2,905	3,953	(409	)	2008	07/17/13	11 to 42 Years
Dairy Queen	Palmer, AK	(d)	510	1,350	—		90	510	1,440	1,950	(54	)	2000	02/16/17	10 to 30 Years
Dairy Queen	Anchorage, AK	(d)	1,150	1,262	—		—	1,150	1,262	2,412	(37	)	2007	02/16/17	15 to 40 Years
Dairy Queen	Anchorage, AK	(d)	333	461	—		—	333	461	794	(14	)	2010	02/16/17	10 to 40 Years
Dairy Queen	Wasilla, AK	(d)	577	1,260	—		—	577	1,260	1,837	(77	)	1984	02/16/17	5 to 20 Years
Dark	Canton, MI	(a)	2,071	1,224	—		—	2,071	1,224	3,295	(747	)	1996	06/25/04	15 to 30 Years
Dave & Buster's	Marietta, GA	(a)	3,908	8,630	(74	)	—	3,834	8,630	12,464	(3,732	)	1992	07/01/05	15 to 30 Years
Dave & Buster's	Addison, IL	(d)	4,690	6,692	—		—	4,690	6,692	11,382	(2,092	)	1995	07/17/13	7 to 24 Years
Dave & Buster's	Tucson, AZ	(d)	2,874	5,655	—		43	2,874	5,698	8,572	(146	)	2017	03/31/17	15 to 50 Years
Dave & Buster's	Westlake, OH	(d)	2,856	1	—		44	2,856	45	2,901	(3	)	2016	05/18/17	10 to 10 Years
David McDavid Acura Pre-Owned	Plano, TX	(d)	3,064	2,707	—		—	3,064	2,707	5,771	(1,559	)	1992	06/29/07	5 to 30 Years
David's Bridal	Lenexa, KS	(d)	919	2,476	—		—	919	2,476	3,395	(347	)	2005	07/17/13	2 to 47 Years
Davis-Standard	Pawcatuck, CT	(d)	2,736	9,218	—		36	2,736	9,254	11,990	(447	)	1969	10/27/16	7 to 40 Years
Davis-Standard	Fulton, NY	(d)	445	6,113	—		35	445	6,148	6,593	(238	)	1983	10/27/16	5 to 40 Years
Defined Fitness	Albuquerque, NM	(d)	1,914	3,724	—		—	1,914	3,724	5,638	(389	)	1995	04/23/15	15 to 30 Years
Defined Fitness	Rio Rancho, NM	(d)	1,448	2,172	—		—	1,448	2,172	3,620	(242	)	1997	04/23/15	15 to 30 Years
Defined Fitness	Albuquerque, NM	(d)	2,391	4,008	—		—	2,391	4,008	6,399	(432	)	2001	04/23/15	15 to 30 Years
Defined Fitness	Albuquerque, NM	(d)	4,732	6,845	—		—	4,732	6,845	11,577	(631	)	1972	04/23/15	15 to 40 Years
Defined Fitness	Farmington, NM	(d)	2,242	6,696	—		—	2,242	6,696	8,938	(545	)	1999	04/23/15	15 to 40 Years
DefyGravity Wilmington Trampoline Park	Wilmington, NC	(d)	837	1,429	—		—	837	1,429	2,266	(228	)	2006	09/30/15	9 to 20 Years
Denny's	Fountain Hills, AZ	(a)	825	561	—		—	825	561	1,386	(360	)	1995	09/24/04	15 to 30 Years
Denny's	Benson, AZ	(d)	313	336	—		—	313	336	649	(69	)	1996	03/20/15	15 to 20 Years

170

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Diagnostic Health Centers of Texas	Beaumont, TX	(a)	438	1,976	—	—	438	1,976	2,414	(303	)	1985	03/31/14	15 to 30 Years
Diagnostic Health Centers of Texas	Port Arthur, TX	(a)	468	2,057	—	—	468	2,057	2,525	(313	)	1997	03/31/14	15 to 30 Years
Dillon Tire	Lincoln, NE	(a)	1,319	1,604	—	—	1,319	1,604	2,923	(864	)	1972	04/29/11	11 to 26 Years
Dollar General	Crossville, TN	(d)	1,041	1,871	—	—	1,041	1,871	2,912	(390	)	2006	07/17/13	7 to 40 Years
Dollar General	Ardmore, TN	(d)	950	1,847	—	—	950	1,847	2,797	(392	)	2005	07/17/13	8 to 40 Years
Dollar General	Livingston, TN	(d)	1,073	1,889	—	—	1,073	1,889	2,962	(430	)	2006	07/17/13	7 to 40 Years
Dollar General	Wetumpka, AL	(c)	303	784	—	—	303	784	1,087	(114	)	2011	09/17/13	12 to 40 Years
Dollar General	Orrville, AL	(c)	192	826	—	—	192	826	1,018	(124	)	2011	09/17/13	12 to 40 Years
Dollar General	Rehobeth, AL	(c)	259	774	—	—	259	774	1,033	(107	)	2011	09/17/13	12 to 40 Years
Dollar General	Tallassee, AL	(c)	141	895	—	—	141	895	1,036	(114	)	2011	09/17/13	12 to 40 Years
Dollar General	Jasper, AL	(c)	365	1,052	—	—	365	1,052	1,417	(144	)	2011	09/17/13	12 to 40 Years
Dollar General	Cowarts, AL	(c)	396	836	—	—	396	836	1,232	(117	)	2011	09/17/13	12 to 40 Years
Dollar General	Centre, AL	(c)	233	767	—	—	233	767	1,000	(109	)	2011	09/17/13	12 to 40 Years
Dollar General	Crossville, TN	(c)	264	849	—	—	264	849	1,113	(118	)	2011	09/17/13	12 to 40 Years
Dollar General	Eastaboga, AL	(c)	223	937	—	—	223	937	1,160	(127	)	2011	09/17/13	12 to 40 Years
Dollar General	Enterprise, AL	(c)	255	803	—	—	255	803	1,058	(110	)	2011	09/17/13	12 to 40 Years
Dollar General	Tornillo, TX	(c)	255	818	—	—	255	818	1,073	(126	)	2012	10/29/13	13 to 40 Years
Dollar General	Crystal City, TX	(c)	295	939	—	—	295	939	1,234	(122	)	2012	10/29/13	13 to 40 Years
Dollar General	Temple, TX	(c)	414	897	—	—	414	897	1,311	(128	)	2012	10/29/13	13 to 40 Years
Dollar General	Fruita, CO	(c)	255	1,025	—	—	255	1,025	1,280	(139	)	2012	10/29/13	13 to 40 Years
Dollar General	De Soto, KS	(c)	301	1,049	—	—	301	1,049	1,350	(161	)	2012	10/29/13	13 to 40 Years
Dollar General	La Cygne, KS	(c)	120	833	—	—	120	833	953	(113	)	2012	10/29/13	13 to 40 Years
Dollar General	Topeka, KS	(c)	313	882	—	—	313	882	1,195	(130	)	2012	10/29/13	13 to 40 Years
Dollar General	Emporia, KS	(c)	292	1,176	—	—	292	1,176	1,468	(163	)	2012	10/29/13	13 to 40 Years
Dollar General	Hill City, KS	(c)	243	815	—	—	243	815	1,058	(129	)	2012	10/29/13	13 to 40 Years
Dollar General	Pagosa Springs, CO	(c)	253	1,031	—	—	253	1,031	1,284	(134	)	2012	10/29/13	13 to 40 Years
Dollar General	Silt, CO	(c)	334	894	—	—	334	894	1,228	(117	)	2012	10/29/13	13 to 40 Years
Dollar General	Gore, OK	(c)	182	924	—	—	182	924	1,106	(128	)	2012	10/29/13	13 to 40 Years
Dollar General	Stigler, OK	(c)	610	809	—	—	610	809	1,419	(131	)	2012	10/29/13	13 to 40 Years
Dollar General	Okay, OK	(c)	200	901	—	—	200	901	1,101	(123	)	2012	10/29/13	13 to 40 Years

171

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Dollar General	Hobart, OK	(c)	230	910	—	—	230	910	1,140	(130	)	2012	10/29/13	13 to 40 Years
Dollar General	Atoka, OK	(c)	466	1,304	—	—	466	1,304	1,770	(171	)	2012	10/29/13	13 to 40 Years
Dollar General	Claremore, OK	(c)	243	928	—	—	243	928	1,171	(121	)	2012	10/29/13	13 to 40 Years
Dollar General	Adair, OK	(c)	264	855	—	—	264	855	1,119	(116	)	2012	10/29/13	13 to 40 Years
Dollar General	Altus, OK	(c)	315	918	—	—	315	918	1,233	(119	)	2012	10/29/13	13 to 40 Years
Dollar General	Ketchum, OK	(c)	297	760	—	—	297	760	1,057	(126	)	2012	10/29/13	13 to 40 Years
Dollar General	Spiro, OK	(c)	263	1,099	—	—	263	1,099	1,362	(164	)	2012	10/29/13	13 to 40 Years
Dollar General	Walters, OK	(c)	173	1,042	—	—	173	1,042	1,215	(139	)	2012	10/29/13	13 to 40 Years
Dollar General	Sand Springs, OK	(c)	396	1,039	—	—	396	1,039	1,435	(144	)	2012	10/29/13	13 to 40 Years
Dollar General	Ord, NE	(c)	222	1,010	—	—	222	1,010	1,232	(140	)	2012	10/29/13	13 to 40 Years
Dollar General	Las Cruces, NM	(c)	452	900	—	—	452	900	1,352	(137	)	2012	10/29/13	13 to 40 Years
Dollar General	Hobbs, NM	(c)	405	949	—	—	405	949	1,354	(148	)	2012	10/29/13	13 to 40 Years
Dollar General	Western Grove, AR	(d)	391	595	—	—	391	595	986	(92	)	2014	12/15/14	14 to 40 Years
Dollar General	Quinton, OK	(d)	245	683	—	—	245	683	928	(77	)	2014	12/15/14	14 to 40 Years
Dollar General	Alpena, AR	(d)	359	600	—	—	359	600	959	(91	)	2014	12/15/14	14 to 40 Years
Dollar General	Keota, OK	(d)	215	687	—	—	215	687	902	(81	)	2014	12/15/14	14 to 40 Years
Dollar General	Cameron, OK	(d)	312	710	—	—	312	710	1,022	(77	)	2014	12/15/14	14 to 40 Years
Dollar General	Center Ridge, AR	(d)	313	595	—	—	313	595	908	(90	)	2014	12/15/14	14 to 40 Years
Dollar General	Byng, OK	(b)	205	646	—	—	205	646	851	(62	)	2015	07/14/15	14 to 40 Years
Dollar General	Oppelo, AR	(a)	354	553	—	—	354	553	907	(69	)	2015	07/14/15	14 to 40 Years
Dollar General	Red Oak, OK	(a)	245	675	—	—	245	675	920	(62	)	2015	07/14/15	14 to 40 Years
Dollar General	La Plata, MO	(d)	283	653	—	—	283	653	936	(82	)	2014	04/27/15	14 to 40 Years
Dollar General	Birch Tree, MO	(d)	252	659	—	—	252	659	911	(86	)	2014	03/31/15	14 to 40 Years
Dollar General	Pineville, MO	(d)	253	699	—	—	253	699	952	(91	)	2014	03/31/15	14 to 40 Years
Dollar General	Aztec, NM	(d)	548	623	—	—	548	623	1,171	(84	)	2014	03/31/15	14 to 40 Years
Dollar General	Creal Springs, IL	(d)	261	653	—	—	261	653	914	(81	)	2014	04/27/15	14 to 40 Years
Dollar General	Lakeview, IA	(d)	251	568	—	—	251	568	819	(67	)	2015	04/27/15	14 to 40 Years
Dollar General	Pleasant Hope, MO	(d)	263	650	—	—	263	650	913	(78	)	2014	05/14/15	14 to 40 Years
Dollar General	Los Lunas, NM	(d)	281	740	—	—	281	740	1,021	(92	)	2015	05/14/15	14 to 40 Years
Dollar General	Bloomfield, NM	(d)	409	663	—	—	409	663	1,072	(74	)	2015	05/14/15	14 to 40 Years
Dollar General	Drexel, MO	(d)	184	727	—	—	184	727	911	(78	)	2015	05/14/15	14 to 40 Years
Dollar General	Bentonia, MS	(b)	227	745	—	—	227	745	972	(71	)	2014	06/22/15	13 to 40 Years

172

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Dollar General	Laurel, MS	(a)	431	705	—		—		431	705	1,136	(80	)	2012	06/22/15	11 to 40 Years
Dollar General	Maben, MS	(d)	263	734	—		—		263	734	997	(73	)	2014	09/24/15	13 to 40 Years
Dollar Tree	Alliance, OH	(d)	556	1,317	(423	)	(810	)	133	507	640	(19	)	1996	07/17/13	0 to 27 Years
DOW Emergency	Livingston, TX	(d)	1,505	7,616	—		1,032		1,505	8,648	10,153	(381	)	2014	03/30/16	16 to 40 Years
Drive Time	Independence, MO	(d)	1,058	1,297	—		—		1,058	1,297	2,355	(475	)	1968	11/25/14	4 to 15 Years
Drive Time	Gladstone, MO	(d)	1,100	774	—		—		1,100	774	1,874	(141	)	2005	03/11/15	4 to 40 Years
Eddie Merlot's	Burr Ridge, IL	(a)	759	977	16		1,584		775	2,561	3,336	(1,186	)	1997	06/25/04	15 to 30 Years
Eddie Merlot's	Fort Wayne, IN	(a)	989	2,057	—		—		989	2,057	3,046	(820	)	2001	11/10/05	15 to 30 Years
Eddie Merlot's	Indianapolis, IN	(a)	1,971	2,295	—		—		1,971	2,295	4,266	(714	)	2003	11/10/05	15 to 40 Years
El Chico	Sherman, TX	(a)	1,013	1,286	(415	)	(542	)	598	744	1,342	(782	)	1994	02/26/07	14 to 30 Years
El Chico	Muskogee, OK	(a)	968	1,259	(448	)	(568	)	520	691	1,211	(709	)	1984	02/26/07	14 to 30 Years
El Chico	Ardmore, OK	(a)	1,332	1,466	(704	)	(677	)	628	789	1,417	(747	)	1986	02/26/07	14 to 30 Years
El Chico	Arlington, TX	(a)	1,301	1,032	—		—		1,301	1,032	2,333	(794	)	1978	02/26/07	14 to 20 Years
El Chico	Little Rock, AR	(a)	699	1,700	(344	)	(592	)	355	1,108	1,463	(952	)	1972	02/26/07	14 to 20 Years
Emagine Theaters	Lakeville, MN	(d)	2,843	2,843	(419	)	3,070		2,424	5,913	8,337	(310	)	1998	07/29/16	7 to 30 Years



Emagine Theaters	Rogers, MN	(d)	2,337	2,384	—	1,983	2,337	4,367	6,704	(285	)	2006	07/29/16	5 to 30 Years
Emagine Theaters	White Bear Township, MN	(d)	2,773	5,476	—	107	2,773	5,583	8,356	(521	)	1995	07/29/16	5 to 20 Years
Emagine Theaters	Monticello, MN	(d)	1,161	3,155	—	—	1,161	3,155	4,316	(272	)	2004	07/29/16	7 to 30 Years
Emagine Theaters	Plymouth, MN	(d)	2,516	4,089	—	2,450	2,516	6,539	9,055	(306	)	1988	07/29/16	4 to 30 Years
Emagine Theaters	Waconia, MN	(d)	249	1,464	—	—	249	1,464	1,713	(106	)	1989	07/29/16	6 to 20 Years
Emagine Theaters	East Bethel, MN	(d)	545	1,768	—	—	545	1,768	2,313	(191	)	1990	07/29/16	5 to 20 Years
Emagine Theaters	Delano, MN	(d)	397	1,052	—	—	397	1,052	1,449	(122	)	1984	07/29/16	3 to 20 Years
Emerus Urgent Care	Schertz, TX	(a)	2,596	9,944	—	—	2,596	9,944	12,540	(1,067	)	2013	05/16/14	13 to 40 Years
Excellence ER	Garland, TX	(d)	1,256	4,516	—	—	1,256	4,516	5,772	(203	)	2016	03/30/16	17 to 50 Years
Excellence ER	Harlingen, TX	(d)	1,734	520	—	5,616	1,734	6,136	7,870	(122	)	2016	12/01/16	49 to 50 Years
Express Oil Change	Birmingham, AL	(a)	417	1,237	—	—	417	1,237	1,654	(322	)	1970	12/22/06	40 to 40 Years
Express Oil Change	Birmingham, AL	(a)	300	839	—	—	300	839	1,139	(175	)	1998	12/22/06	50 to 50 Years
Express Oil Change	Alabaster, AL	(a)	631	1,010	—	—	631	1,010	1,641	(263	)	1995	12/22/06	40 to 40 Years

173

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Express Oil Change	Birmingham, AL	(a)	607	1,379	—	—	607	1,379	1,986	(359	)	1988	12/22/06	40 to 40 Years
Express Oil Change	Bessemer, AL	(a)	358	1,197	—	—	358	1,197	1,555	(312	)	1988	12/22/06	40 to 40 Years
Express Oil Change	Birmingham, AL	(a)	343	901	—	—	343	901	1,244	(235	)	1989	12/22/06	40 to 40 Years
Express Oil Change	Gardendale, AL	(a)	586	1,274	—	—	586	1,274	1,860	(332	)	1989	12/22/06	40 to 40 Years
Express Oil Change	Birmingham, AL	(a)	334	1,119	—	—	334	1,119	1,453	(291	)	1989	12/22/06	40 to 40 Years
Express Oil Change	Oxford, AL	(a)	120	1,224	—	—	120	1,224	1,344	(319	)	1990	12/22/06	40 to 40 Years
Express Oil Change	Birmingham, AL	(a)	372	1,073	—	—	372	1,073	1,445	(373	)	1965	12/22/06	30 to 30 Years
Express Oil Change	Birmingham, AL	(a)	339	858	—	—	339	858	1,197	(223	)	1990	12/22/06	40 to 40 Years
Express Oil Change	Huntsville, AL	(a)	195	1,649	—	—	195	1,649	1,844	(429	)	1993	12/22/06	40 to 40 Years
Express Oil Change	Auburn, AL	(a)	354	1,182	30	78	384	1,260	1,644	(456	)	1987	12/22/06	15 to 30 Years
Express Oil Change	Huntsville, AL	(a)	295	893	—	—	295	893	1,188	(233	)	1994	12/22/06	40 to 40 Years
Express Oil Change	Madison, AL	(a)	359	1,505	40	456	399	1,961	2,360	(418	)	1995	12/22/06	15 to 40 Years
Express Oil Change	Madison, AL	(a)	211	1,401	—	—	211	1,401	1,612	(365	)	1997	12/22/06	40 to 40 Years
Express Oil Change	Huntsville, AL	(a)	374	1,295	—	109	374	1,404	1,778	(384	)	1997	12/22/06	19 to 40 Years
Express Oil Change	Huntsville, AL	(a)	252	917	—	—	252	917	1,169	(318	)	1965	12/22/06	30 to 30 Years
Express Oil Change	Decatur, AL	(a)	187	1,174	—	98	187	1,272	1,459	(286	)	2000	12/22/06	19 to 50 Years
Express Oil Change	Florence, AL	(a)	130	1,128	—	—	130	1,128	1,258	(235	)	1999	12/22/06	50 to 50 Years
Express Oil Change	Huntsville, AL	(a)	184	1,037	—	—	184	1,037	1,221	(216	)	2001	12/22/06	50 to 50 Years
Express Oil Change	Decatur, AL	(a)	84	803	—	—	84	803	887	(167	)	2001	12/22/06	50 to 50 Years

174

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Express Oil Change	Pinson, AL	(a)	320	916	—	—		320	916	1,236	(191	)	2001	12/22/06	50 to 50 Years
Family Dollar Stores	Texarkana, AR	(a)	303	201	—	—		303	201	504	(59	)	1988	03/31/14	4 to 20 Years
Family Dollar Stores	Mesa, AZ	(d)	734	2	102	630		836	632	1,468	(62	)	1955	11/13/14	10 to 50 Years
Family Dollar Stores	Kincheloe, MI	(d)	317	626	—	—		317	626	943	(84	)	2014	03/20/15	14 to 40 Years
Family Dollar Stores	Mansfield, OH	(d)	288	825	—	—		288	825	1,113	(83	)	2014	04/28/15	9 to 40 Years
Family Dollar Stores	Des Moines, IA	(d)	354	807	—	—		354	807	1,161	(95	)	2014	03/20/15	8 to 40 Years
Family Dollar Stores	Otter Tail, MN	(d)	338	791	—	—		338	791	1,129	(82	)	2014	03/20/15	14 to 40 Years
Family Dollar Stores	Evart, MI	(d)	306	703	—	—		306	703	1,009	(80	)	2014	03/20/15	14 to 40 Years
Family Dollar Stores	Anderson, IN	(d)	359	781	—	—		359	781	1,140	(86	)	2015	03/20/15	14 to 40 Years
Family Dollar Stores	Bulls Gap, TN	(d)	466	762	—	—		466	762	1,228	(86	)	2014	03/20/15	14 to 40 Years
Family Dollar Stores	Duluth, MN	(d)	422	869	—	—		422	869	1,291	(94	)	2015	05/12/15	9 to 40 Years
Family Fare Supermarket	Omaha, NE	(d)	2,198	3,328	—	—		2,198	3,328	5,526	(909	)	1982	12/17/13	4 to 20 Years
Family Medical Centers	Jacksonville, FL	(d)	815	1,606	—	—		815	1,606	2,421	(241	)	1977	08/18/14	6 to 30 Years
Family Medical Centers	Middleburg, FL	(d)	521	2,589	—	65		521	2,654	3,175	(396	)	1988	08/18/14	7 to 30 Years
Famous Dave's	Maple Grove, MN	(a)	1,852	1,096	—	—		1,852	1,096	2,948	(620	)	1997	09/24/04	15 to 30 Years
Famous Dave's	Apple Valley, MN	(a)	1,119	1,055	—	—		1,119	1,055	2,174	(518	)	1999	09/24/04	15 to 30 Years
Faurecia Interior Systems	Auburn Hills, MI	(d)	3,542	6,597	169	—		3,711	6,597	10,308	(1,730	)	1995	07/17/13	8 to 38 Years
Fazoli's	Lees Summit, MO	(a)	590	69	55	(69	)	645	—	645	—		(f)	09/23/05	(f)
Fazoli's	Rochester, MN	(a)	561	83	66	(83	)	627	—	627	—		(f)	09/23/05	(f)
Fazoli's	Fort Wayne, IN	(a)	660	204	—	—		660	204	864	(305	)	1982	09/23/05	10 to 15 Years
Fazoli's	Blue Springs, MO	(d)	688	119	101	(119	)	789	—	789	—		(f)	08/27/09	(f)
FedEx	Peoria, IL	(d)	953	1,917	—	12		953	1,929	2,882	(514	)	1996	07/17/13	3 to 30 Years

175

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



FedEx	Walker, MI	(c)	2,287	4,469	(1,369	)	(2,527	)	918	1,942	2,860	(154	)	2001	07/17/13	4 to 30 Years
FedEx	Huntsville, AL	(c)	5,115	6,701	—		—		5,115	6,701	11,816	(2,052	)	2008	07/17/13	10 to 38 Years
FedEx	Baton Rouge, LA	(c)	2,898	8,024	—		—		2,898	8,024	10,922	(1,368	)	2008	07/17/13	9 to 43 Years
FedEx	Oak Park, MI	(d)	16,713	19,718	—		38		16,713	19,756	36,469	(511	)	2016	06/26/17	14 to 40 Years
Ferguson Enterprises	Shallotte, NC	(c)	705	1,794	—		—		705	1,794	2,499	(427	)	2006	07/17/13	10 to 30 Years
Ferguson Enterprises	Salisbury, MD	(d)	4,210	6,613	—		—		4,210	6,613	10,823	(2,157	)	2007	07/17/13	10 to 27 Years
Ferguson Enterprises	Powhatan, VA	(d)	4,342	2,963	—		—		4,342	2,963	7,305	(1,629	)	2007	07/17/13	10 to 31 Years
Ferguson Enterprises	Ocala, FL	(d)	2,260	4,709	—		—		2,260	4,709	6,969	(1,079	)	2006	07/17/13	8 to 46 Years
Ferguson Enterprises	Front Royal, VA	(c)	7,257	35,711	—		—		7,257	35,711	42,968	(7,677	)	2007	07/17/13	9 to 34 Years
Ferguson Enterprises	Cohasset, MN	(c)	334	1,134	—		—		334	1,134	1,468	(305	)	2007	07/17/13	10 to 26 Years
Ferguson Enterprises	Auburn, AL	(c)	884	1,530	—		—		884	1,530	2,414	(355	)	2007	07/17/13	10 to 32 Years
Fitness Evolution	Sacramento, CA	(d)	1,236	2,883	—		—		1,236	2,883	4,119	(372	)	1990	09/29/15	15 to 20 Years
Flying J Travel Plaza	Saint Augustine, FL	(a)	9,556	2,543	—		—		9,556	2,543	12,099	(3,114	)	2005	07/01/05	13 to 40 Years
Flying J Travel Plaza	Spiceland, IN	(a)	9,649	3,063	—		—		9,649	3,063	12,712	(3,901	)	2005	07/01/05	13 to 40 Years
Flying J Travel Plaza	Catlettsburg, KY	(a)	9,344	3,989	—		—		9,344	3,989	13,333	(4,476	)	2001	07/01/05	13 to 40 Years
Flying Star Café	Albuquerque, NM	(a)	120	1,336	—		—		120	1,336	1,456	(464	)	1999	07/01/05	30 to 30 Years
Flying Star Café	Albuquerque, NM	(a)	1,036	1,655	—		—		1,036	1,655	2,691	(812	)	1994	07/01/05	15 to 30 Years
Focus Child Development Center	Riverdale, GA	(a)	663	1,336	—		32		663	1,368	2,031	(80	)	1998	06/29/16	10 to 40 Years
Focus Child Development Center	Dalton, GA	(a)	396	1,396	—		—		396	1,396	1,792	(70	)	1996	06/29/16	10 to 40 Years
Focus Child Development Center	Riverdale, GA	(a)	436	525	—		—		436	525	961	(32	)	1965	06/29/16	10 to 40 Years
Food City	Blairsville, GA	(d)	1,652	3,102	—		—		1,652	3,102	4,754	(517	)	2001	09/30/14	10 to 30 Years

176

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Food City	Chattanooga, TN	(d)	1,817	5,281	—		—		1,817	5,281	7,098	(760	)	1969	09/30/14	10 to 30 Years
Food City	Dayton, TN	(d)	1,122	6,767	—		—		1,122	6,767	7,889	(740	)	1999	09/30/14	10 to 40 Years
Fox and Hound	Richmond, VA	(d)	993	922	—		—		993	922	1,915	(154	)	2003	03/20/15	13 to 20 Years
Fox Rehabilitation Services	Cherry Hill, NJ	(d)	4,078	6,076	—		—		4,078	6,076	10,154	(362	)	1998	11/23/16	9 to 30 Years
Fred's Super Dollar	Cabot, AR	(a)	132	404	—		—		132	404	536	(157	)	1970	03/31/14	1 to 15 Years
Fresenius Medical Care	Elizabethton, TN	(d)	482	1,139	—		—		482	1,139	1,621	(196	)	2008	08/18/14	6 to 30 Years
Fresenius Medical Care	Fairlea, WV	(d)	298	1,280	—		—		298	1,280	1,578	(196	)	2009	08/18/14	10 to 40 Years
Fuddruckers	Mesa, AZ	(a)	1,318	234	—		—		1,318	234	1,552	(261	)	1995	06/25/04	15 to 20 Years
Fuddruckers	Houston, TX	(a)	1,098	439	—		—		1,098	439	1,537	(382	)	1995	06/25/04	15 to 40 Years
Fuddruckers	Houston, TX	(a)	1,156	352	(22	)	—		1,134	352	1,486	(317	)	1995	06/25/04	15 to 30 Years
Fuddruckers	Glendale, AZ	(a)	1,236	272	—		—		1,236	272	1,508	(270	)	1995	06/25/04	15 to 20 Years
Fuddruckers	Kingwood, TX	(a)	936	387	—		(387	)	936	—	936	(198	)	1994	06/25/04	15 to 30 Years
Gardner School	Nashville, TN	(d)	2,461	1,427	—		—		2,461	1,427	3,888	(140	)	1976	03/27/15	15 to 40 Years
General Motors	Caldwell, TX	(a)	1,775	1,725	—		—		1,775	1,725	3,500	(1,061	)	2000	04/29/11	11 to 36 Years
Georgia Theatre	Danville, VA	(d)	1,349	6,406	—		—		1,349	6,406	7,755	(614	)	2002	12/30/14	15 to 40 Years
Georgia Theatre	Hinesville, GA	(d)	2,049	5,216	—		—		2,049	5,216	7,265	(513	)	2001	12/30/14	15 to 40 Years
Georgia Theatre	Valdosta, GA	(d)	3,038	13,801	—		—		3,038	13,801	16,839	(1,225	)	2001	12/30/14	15 to 40 Years
Georgia Theatre	Warner Robins, GA	(d)	2,598	8,324	—		—		2,598	8,324	10,922	(796	)	2010	12/30/14	15 to 40 Years
Gerber Collision & Glass	Clayton, NC	(a)	684	1,254	—		—		684	1,254	1,938	(200	)	2001	03/31/14	7 to 30 Years
Gerber Collision & Glass	Greensboro, NC	(a)	721	1,179	—		—		721	1,179	1,900	(208	)	2002	03/31/14	7 to 30 Years
Golden Chick	Weatherford, TX	(d)	260	886	—		21		260	907	1,167	(55	)	2015	07/28/16	18 to 30 Years
Golden Corral	Fort Smith, AR	(a)	1,503	1,323	—		—		1,503	1,323	2,826	(967	)	1993	09/23/05	15 to 20 Years
Golden Corral	Branson, MO	(a)	1,497	1,684	—		—		1,497	1,684	3,181	(888	)	1994	09/23/05	15 to 30 Years
Golden Corral	Springfield, MO	(a)	1,655	1,467	—		—		1,655	1,467	3,122	(855	)	1993	09/23/05	15 to 30 Years
Golden Corral	North Little Rock, AR	(a)	1,398	1,289	—		—		1,398	1,289	2,687	(884	)	1993	09/23/05	15 to 20 Years



Golden Corral	Albuquerque, NM	(b)	1,473	2,947	—	—	1,473	2,947	4,420	(737	)	2011	07/17/13	10 to 33 Years
Golden Corral	Gallipolis, OH	(a)	375	1,295	—	—	375	1,295	1,670	(233	)	1996	10/25/13	15 to 30 Years

177

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Golden Corral	Colonial Heights, VA	(a)	1,947	500	37		1,463		1,984	1,963	3,947	(180	)	1989	10/25/13	15 to 40 Years
Golden Corral	Lexington, NC	(a)	910	1,059	—		—		910	1,059	1,969	(224	)	1998	10/25/13	15 to 30 Years
Golden Corral	Danville, VA	(a)	957	2,813	—		—		957	2,813	3,770	(390	)	2009	08/21/13	15 to 40 Years
Golden Corral	Roanoke, VA	(a)	1,362	1,836	—		—		1,362	1,836	3,198	(311	)	2000	08/21/13	15 to 30 Years
Golden Corral	Lynchburg, VA	(a)	2,033	2,013	—		—		2,033	2,013	4,046	(402	)	2000	08/21/13	15 to 30 Years
Golden Corral	Decatur, AL	(b)	1,157	1,725	—		—		1,157	1,725	2,882	(390	)	2004	07/17/13	10 to 30 Years
Golden Corral	Florence, AL	(b)	794	1,742	—		—		794	1,742	2,536	(377	)	1995	07/17/13	8 to 27 Years
Gold's Gym	O'Fallon, IL	(d)	2,243	5,002	—		—		2,243	5,002	7,245	(882	)	2005	07/17/13	6 to 37 Years
Gold's Gym	O' Fallon, MO	(d)	1,669	6,054	—		—		1,669	6,054	7,723	(994	)	2007	07/17/13	9 to 34 Years
Gold's Gym	St. Peters, MO	(d)	1,814	5,810	—		—		1,814	5,810	7,624	(1,070	)	2007	07/17/13	9 to 34 Years
Gold's Gym	Clifton, CO	(a)	1,280	6,975	—		—		1,280	6,975	8,255	(641	)	1983	06/30/15	15 to 30 Years
Gold's Gym	Grand Junction, CO	(a)	1,825	10,478	—		—		1,825	10,478	12,303	(653	)	2007	11/05/15	15 to 40 Years
Gold's Gym	Pawtucket, RI	(a)	946	3,093	—		28		946	3,121	4,067	(230	)	1980	06/28/16	5 to 30 Years
Goodrich Quality Theaters	Portage, IN	(a)	4,621	8,300	—		—		4,621	8,300	12,921	(3,562	)	2007	06/30/09	13 to 38 Years
Goodrich Quality Theaters	Batavia, IL	(a)	4,705	7,561	—		—		4,705	7,561	12,266	(2,916	)	1995	06/30/09	11 to 38 Years
Goodrich Quality Theaters	Noblesville, IN	(a)	1,760	—	2,338		10,172		4,098	10,172	14,270	(3,831	)	2008	06/30/09	14 to 39 Years
Goodrich Quality Theaters	Siginaw, MI	(a)	2,538	8,359	—		—		2,538	8,359	10,897	(1,044	)	2013	12/02/13	15 to 50 Years
Goodrich Quality Theaters	Gibsonton, FL	(d)	4,970	4,014	—		7,505		4,970	11,519	16,489	(388	)	2016	11/05/15	13 to 50 Years
Gordmans	Peoria, IL	(d)	2,407	5,452	(1,490	)	(3,404	)	917	2,048	2,965	(59	)	2006	07/17/13	2 to 36 Years
Grand Sport Restaurant	Tulsa, OK	(a)	983	1,232	(497	)	(573	)	486	659	1,145	(651	)	1976	02/26/07	14 to 30 Years
H&E Equipment Services	Corpus Christi, TX	(d)	1,790	1,267	—		—		1,790	1,267	3,057	(376	)	2014	09/30/14	11 to 30 Years
Hajoca Corporation	D'Iberville, MS	(a)	250	339	—		—		250	339	589	(218	)	1984	05/01/05	15 to 20 Years
Hajoca Corporation	Aiken, SC	(a)	108	265	—		—		108	265	373	(154	)	1985	05/01/05	15 to 20 Years
Hajoca Corporation	Statesville, NC	(a)	614	355	—		—		614	355	969	(432	)	1976	05/01/05	9 to 15 Years
Hajoca Corporation	Greenville, SC	(a)	344	210	—		—		344	210	554	(272	)	1981	05/01/05	9 to 15 Years
Hajoca Corporation	West Columbia, SC	(a)	262	598	—		—		262	598	860	(375	)	1984	05/01/05	9 to 20 Years
Hajoca Corporation	Sebring, FL	(a)	318	291	—		—		318	291	609	(216	)	1982	07/01/05	15 to 20 Years

178

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Hardee's	East Ellijay, GA	(a)	562	354	—	—	562	354	916	(270	)	1984	12/29/05	15 to 20 Years
Hardee's	Paxton, IL	(a)	324	658	—	—	324	658	982	(505	)	1986	12/29/05	15 to 20 Years
Hardee's	Adairsville, GA	(a)	557	318	—	—	557	318	875	(195	)	1986	09/29/06	15 to 20 Years
Hardee's	Parkersburg, WV	(a)	416	658	—	75	416	733	1,149	(486	)	1986	03/07/07	4 to 20 Years
Hardee's	Watertown, WI	(a)	267	338	—	—	267	338	605	(205	)	1986	06/30/09	13 to 18 Years
Hardee's	Mayfield, KY	(a)	316	603	—	—	316	603	919	(335	)	1986	12/08/09	12 to 27 Years
Hardee's	South Charleston, WV	(b)	524	541	—	—	524	541	1,065	(168	)	1993	12/21/12	15 to 20 Years
Hardee's	Weston, WV	(b)	158	695	—	—	158	695	853	(148	)	1981	12/21/12	15 to 30 Years
Hardee's	Buckhannon, WV	(b)	438	529	—	—	438	529	967	(177	)	1978	12/21/12	15 to 20 Years
Hardee's	Kingwood, WV	(b)	618	677	—	—	618	677	1,295	(229	)	1979	12/21/12	15 to 20 Years
Hardee's	Waynesburg, PA	(b)	323	918	—	—	323	918	1,241	(221	)	1982	12/21/12	15 to 30 Years
Hardee's	So. Parkersburg, WV	(b)	383	404	—	—	383	404	787	(138	)	1986	12/21/12	15 to 20 Years
Hardee's	Bristol, VA	(b)	492	366	—	—	492	366	858	(169	)	1982	12/21/12	15 to 20 Years
Hardee's	Parkersburg, WV	(b)	457	309	—	—	457	309	766	(204	)	1999	12/21/12	10 to 15 Years
Hardee's	Bristol, TN	(b)	474	282	—	—	474	282	756	(178	)	1985	12/21/12	10 to 15 Years
Hardee's	Mount Carmel, TN	(b)	499	536	—	—	499	536	1,035	(162	)	1988	12/21/12	15 to 30 Years
Hardee's	Philippi, WV	(b)	405	232	—	—	405	232	637	(166	)	1986	12/21/12	10 to 15 Years
Hardee's	Elizabethton, TN	(b)	735	278	—	—	735	278	1,013	(127	)	1971	12/21/12	15 to 20 Years
Hardee's	Johnson City, TN	(b)	718	450	—	—	718	450	1,168	(206	)	1983	12/21/12	15 to 20 Years
Hardee's	Bristol, VA	(b)	369	564	—	—	369	564	933	(190	)	1991	12/21/12	15 to 20 Years
Hardee's	Rogersville, TN	(b)	384	964	—	—	384	964	1,348	(229	)	1986	12/21/12	15 to 30 Years
Hardee's	Jonesborough, TN	(b)	576	329	—	—	576	329	905	(136	)	1987	12/21/12	15 to 20 Years
Hardee's	Kingsport, TN	(b)	384	877	—	—	384	877	1,261	(210	)	1992	12/21/12	15 to 30 Years
Hardee's	Eureka, IL	(b)	307	338	—	—	307	338	645	(238	)	1980	12/21/12	10 to 15 Years
Hardee's	Peoria, IL	(b)	383	270	—	—	383	270	653	(176	)	1980	12/21/12	10 to 15 Years
Hardee's	Bartonville, IL	(b)	410	856	—	—	410	856	1,266	(223	)	1980	12/21/12	15 to 30 Years
Hardee's	Fort Madison, IA	(b)	191	620	—	—	191	620	811	(143	)	1980	12/21/12	15 to 30 Years
Hardee's	Havana, IL	(b)	439	297	—	—	439	297	736	(230	)	1980	12/21/12	10 to 15 Years
Hardee's	Washington, IL	(b)	264	460	—	—	264	460	724	(159	)	1980	12/21/12	15 to 20 Years
Hardee's	Normal, IL	(b)	394	240	—	—	394	240	634	(153	)	1980	12/21/12	10 to 15 Years
Hardee's	Peoria, IL	(b)	282	435	—	—	282	435	717	(154	)	1980	12/21/12	15 to 20 Years

179

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Hardee's	Hawkinsville, GA	(a)	169	946	—	—	169	946	1,115	(158	)	1986	12/24/13	15 to 30 Years
Hardee's	Atlanta, GA	(a)	309	867	—	—	309	867	1,176	(147	)	1994	12/24/13	15 to 30 Years
Hardee's	Monroe, GA	(a)	618	787	—	—	618	787	1,405	(150	)	1977	12/24/13	15 to 30 Years
Hardee's	Warner Robins, GA	(a)	229	887	—	—	229	887	1,116	(161	)	1978	12/24/13	15 to 30 Years
Hardee's	Griffin, GA	(a)	249	877	—	—	249	877	1,126	(146	)	1979	12/24/13	15 to 30 Years
Hardee's	Commerce, GA	(a)	219	797	—	—	219	797	1,016	(138	)	1990	12/24/13	15 to 30 Years
Hardee's	Forsyth, GA	(a)	249	936	—	—	249	936	1,185	(162	)	1983	12/24/13	15 to 30 Years
Hardee's	Cumming, GA	(a)	408	827	—	—	408	827	1,235	(150	)	1988	12/24/13	15 to 30 Years
Hardee's	McDonough, GA	(a)	179	806	—	1	179	807	986	(134	)	1989	12/24/13	15 to 30 Years
Hardee's	McDonough, GA	(a)	418	847	—	—	418	847	1,265	(158	)	1995	12/24/13	15 to 30 Years
Hardee's	Moultrie, GA	(a)	359	827	—	—	359	827	1,186	(139	)	1997	12/24/13	15 to 30 Years
Hardee's	Thomasville, GA	(a)	408	837	—	—	408	837	1,245	(143	)	1985	12/24/13	15 to 30 Years
Hardee's	Quitman, GA	(a)	259	936	—	—	259	936	1,195	(157	)	1985	12/24/13	15 to 30 Years
Hardee's	Graceville, FL	(a)	279	1,036	—	—	279	1,036	1,315	(186	)	1985	12/24/13	15 to 30 Years
Hardee's	Pearson, GA	(a)	159	817	—	—	159	817	976	(141	)	1994	12/24/13	15 to 30 Years
Hardee's	Emporia, KS	(a)	508	1,175	—	—	508	1,175	1,683	(205	)	1969	12/24/13	15 to 30 Years
Hardee's	Rolla, MO	(a)	229	857	—	—	229	857	1,086	(146	)	1978	12/24/13	15 to 30 Years
Hardee's	Independence, MO	(a)	279	936	—	—	279	936	1,215	(157	)	1979	12/24/13	15 to 30 Years
Hardee's	Kansas City, MO	(a)	538	936	—	—	538	936	1,474	(167	)	1979	12/24/13	15 to 30 Years
Hardee's	Kansas City, KS	(a)	289	1,066	—	—	289	1,066	1,355	(179	)	1980	12/24/13	15 to 30 Years
Hardee's	Trenton, MO	(a)	309	1,175	—	—	309	1,175	1,484	(197	)	1976	12/24/13	15 to 30 Years
Hardee's	Harrisonville, MO	(a)	369	1,195	—	—	369	1,195	1,564	(202	)	1981	12/24/13	15 to 30 Years
Hardee's	Lees Summit, MO	(a)	319	906	—	—	319	906	1,225	(158	)	1985	12/24/13	15 to 30 Years
Hardee's	Columbia, MO	(a)	339	1,126	—	—	339	1,126	1,465	(182	)	1985	12/24/13	15 to 30 Years
Harp's Marketplace	Fort Smith, AR	(a)	837	1,831	—	—	837	1,831	2,668	(395	)	1994	04/30/14	3 to 20 Years
Hartford Provision Company	South Windsor, CT	(d)	1,590	6,774	—	502	1,590	7,276	8,866	(1,013	)	1982	05/05/15	7 to 20 Years
Havana Farm and Home Supply	Havana, IL	(d)	526	813	—	—	526	813	1,339	(445	)	2000	05/31/06	15 to 30 Years
HD Supply	West Columbia, SC	(a)	324	108	—	—	324	108	432	(88	)	1989	05/01/05	15 to 20 Years
HD Supply	Tontitown, AR	(a)	230	92	—	—	230	92	322	(91	)	1987	05/01/05	15 to 20 Years
HD Supply	Indianapolis, IN	(a)	607	520	—	—	607	520	1,127	(380	)	1990	05/01/05	15 to 20 Years

180

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



HD Supply	Knoxville, TN	(a)	259	111	—	—	259	111	370	(185	)	1981	05/01/05	10 to 15 Years
HD Supply	Wilmington, NC	(a)	370	122	—	—	370	122	492	(110	)	1987	05/01/05	15 to 20 Years
HD Supply	Lawrenceville, GA	(a)	500	237	—	—	500	237	737	(211	)	1996	05/01/05	15 to 30 Years
HD Supply	Roanoke, VA	(a)	333	124	—	—	333	124	457	(184	)	1975	05/01/05	10 to 15 Years
HD Supply	Hickory, NC	(a)	199	262	—	—	199	262	461	(210	)	1989	05/01/05	15 to 20 Years
HD Supply	Florence, SC	(a)	221	174	—	—	221	174	395	(226	)	1974	05/01/05	10 to 15 Years
HD Supply	Martinsburg, WV	(a)	173	20	—	—	173	20	193	(50	)	1972	05/01/05	10 to 15 Years
HD Supply	Spokane, WA	(a)	518	193	—	—	518	193	711	(186	)	1998	05/01/05	15 to 30 Years
HD Supply	Greer, SC	(a)	268	236	—	—	268	236	504	(176	)	1993	05/01/05	15 to 30 Years
HD Supply	Jacksonville, FL	(a)	339	226	—	—	339	226	565	(207	)	1987	07/01/05	15 to 20 Years



HD Supply	Jacksonville, FL	(a)	963	1,007	—	—	963	1,007	1,970	(1,008	)	2001	07/01/05	9 to 20 Years
HD Supply	Conroe, TX	(a)	492	723	—	—	492	723	1,215	(363	)	1999	07/01/05	14 to 30 Years
HD Supply	Pompano Beach, FL	(a)	1,144	337	—	—	1,144	337	1,481	(252	)	1990	07/01/05	15 to 30 Years
HD Supply	Riviera Beach, FL	(a)	500	170	—	—	500	170	670	(156	)	1987	07/01/05	15 to 20 Years
Health Point Family Medicine	Franklin, TX	(d)	159	1,124	—	29	159	1,153	1,312	(157	)	2012	08/18/14	4 to 40 Years
Heartland Dental	Bullhead City, AZ	(a)	57	946	—	—	57	946	1,003	(94	)	2005	04/08/14	15 to 40 Years
Heartland Dental	Glendale, AZ	(a)	371	491	—	—	371	491	862	(71	)	1988	03/31/14	15 to 30 Years
Heartland Dental	Brandon, FL	(a)	110	671	—	—	110	671	781	(86	)	1999	03/31/14	15 to 30 Years
Heartland Dental	Ocala, FL	(a)	23	547	—	—	23	547	570	(68	)	1984	04/08/14	30 to 30 Years
Heartland Dental	Gainesville, FL	(a)	180	711	—	—	180	711	891	(94	)	1941	03/31/14	15 to 30 Years
Heartland Dental	Largo, FL	(a)	150	311	—	—	150	311	461	(44	)	1962	03/31/14	15 to 30 Years
Heartland Dental	New Port Richey, FL	(a)	274	1,162	—	—	274	1,162	1,436	(160	)	2004	04/08/14	15 to 30 Years
Heartland Dental	New Port Richey, FL	(a)	456	1,151	—	—	456	1,151	1,607	(178	)	2004	04/08/14	15 to 30 Years
Heartland Dental	Melbourne, FL	(a)	321	651	—	—	321	651	972	(89	)	1987	03/31/14	15 to 30 Years
Heartland Dental	Okeechobee, FL	(a)	190	521	—	—	190	521	711	(73	)	1990	03/31/14	15 to 30 Years
Heartland Dental	Debary, FL	(a)	100	641	—	—	100	641	741	(90	)	1989	03/31/14	15 to 30 Years
Heartland Dental	Orlando, FL	(a)	291	230	—	—	291	230	521	(36	)	1979	03/31/14	15 to 30 Years
Heartland Dental	Vero Beach, FL	(a)	220	731	—	—	220	731	951	(101	)	1974	03/31/14	15 to 30 Years
Heartland Dental	Jacksonville, FL	(a)	57	365	—	—	57	365	422	(48	)	1986	04/08/14	15 to 30 Years
Heartland Dental	Columbus, GA	(a)	190	531	—	—	190	531	721	(89	)	1993	03/31/14	15 to 30 Years

181

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Heartland Dental	Eastman, GA	(a)	130	551	—	—	130	551	681	(89	)	1988	03/31/14	15 to 30 Years
Heartland Dental	Monroe, GA	(a)	110	631	—	—	110	631	741	(94	)	2001	03/31/14	15 to 30 Years
Heartland Dental	Clayton, GA	(a)	70	311	—	—	70	311	381	(49	)	1963	03/31/14	15 to 30 Years
Heartland Dental	Springfield, IL	(a)	451	1,162	—	—	451	1,162	1,613	(180	)	1992	03/31/14	15 to 30 Years
Heartland Dental	Litchfield, IL	(a)	210	311	—	—	210	311	521	(73	)	1962	03/31/14	15 to 20 Years
Heartland Dental	Maryville, IL	(a)	301	401	—	—	301	401	702	(70	)	1995	03/31/14	15 to 30 Years
Heartland Dental	Belleville, IL	(a)	140	431	—	—	140	431	571	(91	)	1979	03/31/14	15 to 20 Years
Heartland Dental	East Alton, IL	(a)	170	80	—	—	170	80	250	(28	)	1960	03/31/14	15 to 20 Years
Heartland Dental	Litchfield, IL	(a)	110	120	—	—	110	120	230	(25	)	1962	03/31/14	15 to 20 Years
Heartland Dental	Crystal Lake, IL	(a)	200	631	—	—	200	631	831	(96	)	2001	03/31/14	15 to 30 Years
Heartland Dental	Marion, IN	(a)	140	321	—	—	140	321	461	(58	)	1988	03/31/14	15 to 30 Years
Heartland Dental	Logansport, IN	(a)	30	421	—	—	30	421	451	(55	)	1920	03/31/14	15 to 30 Years
Heartland Dental	Fort Wayne, IN	(a)	150	1,022	—	—	150	1,022	1,172	(111	)	1965	03/31/14	15 to 40 Years
Heartland Dental	Anderson, IN	(a)	411	1,673	—	—	411	1,673	2,084	(182	)	1981	03/31/14	15 to 40 Years
Heartland Dental	Westfield, IN	(a)	361	751	—	—	361	751	1,112	(106	)	1992	03/31/14	15 to 40 Years
Heartland Dental	South Bend, IN	(a)	341	321	—	—	341	321	662	(78	)	1955	03/31/14	15 to 20 Years
Heartland Dental	Evansville, IN	(a)	130	391	—	—	130	391	521	(61	)	1986	03/31/14	15 to 30 Years
Heartland Dental	Osceola, IN	(a)	291	671	—	—	291	671	962	(108	)	1996	03/31/14	15 to 40 Years
Heartland Dental	Marion, IN	(a)	130	421	—	—	130	421	551	(70	)	1974	03/31/14	15 to 30 Years
Heartland Dental	Elkhart, IN	(a)	90	341	—	—	90	341	431	(48	)	1969	03/31/14	15 to 30 Years
Heartland Dental	Springfield, MO	(a)	561	631	—	—	561	631	1,192	(104	)	1996	03/31/14	15 to 30 Years
Heartland Dental	Columbia, MO	(a)	1,012	7,054	—	—	1,012	7,054	8,066	(724	)	2004	03/31/14	15 to 40 Years
Heartland Dental	Raytown, MO	(a)	80	631	—	—	80	631	711	(91	)	1989	03/31/14	15 to 30 Years
Heartland Dental	Brandon, MS	(a)	200	281	—	—	200	281	481	(58	)	1986	03/31/14	15 to 30 Years
Heartland Dental	Vicksburg, MS	(a)	150	351	—	—	150	351	501	(61	)	1984	03/31/14	15 to 30 Years
Heartland Dental	Rio Rancho, NM	(a)	301	461	—	—	301	461	762	(75	)	1992	03/31/14	15 to 30 Years
Heartland Dental	Gahanna, OH	(a)	411	982	—	—	411	982	1,393	(152	)	1998	03/31/14	15 to 40 Years
Heartland Dental	Pataskala, OH	(a)	261	782	—	—	261	782	1,043	(93	)	1995	03/31/14	15 to 40 Years
Heartland Dental	Defiance, OH	(a)	130	491	—	—	130	491	621	(76	)	1959	03/31/14	15 to 30 Years
Heartland Dental	Camp Hill, PA	(a)	180	581	—	—	180	581	761	(85	)	1991	03/31/14	15 to 30 Years
Heartland Dental	Mechanicsburg, PA	(a)	231	1,032	152	—	383	1,032	1,415	(147	)	1990	03/31/14	15 to 30 Years
Heartland Dental	York, PA	(a)	100	481	—	—	100	481	581	(68	)	1984	03/31/14	15 to 30 Years

182

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Heartland Dental	Waynesboro, PA	(a)	100	601	—	—		100	601	701	(66	)	1957	03/31/14	15 to 40 Years
Heartland Dental	Camp Hill, PA	(a)	140	641	—	—		140	641	781	(90	)	1990	03/31/14	15 to 30 Years
Heartland Dental	Hartsville, SC	(a)	90	180	—	—		90	180	270	(24	)	1973	03/31/14	15 to 40 Years
Heartland Dental	Spartanburg, SC	(a)	150	401	—	—		150	401	551	(60	)	1992	03/31/14	15 to 30 Years
Heartland Dental	North Myrtle Beach, SC	(a)	581	601	—	—		581	601	1,182	(115	)	2004	03/31/14	15 to 30 Years
Heartland Dental	Clarksville, TN	(a)	281	531	—	—		281	531	812	(76	)	1997	03/31/14	15 to 30 Years
Heartland Dental	Germantown, TN	(a)	91	171	—	—		91	171	262	(19	)	1984	04/08/14	15 to 40 Years
Heartland Dental	Memphis, TN	(a)	91	490	—	—		91	490	581	(67	)	1987	04/08/14	15 to 30 Years
Heartland Dental	Wylie, TX	(a)	210	912	—	—		210	912	1,122	(132	)	1986	03/31/14	15 to 30 Years
Heartland Dental	Devine, TX	(a)	240	481	—	—		240	481	721	(83	)	2002	03/31/14	15 to 30 Years
Heartland Dental	Longview, TX	(a)	200	601	—	—		200	601	801	(98	)	2003	03/31/14	15 to 30 Years
Heartland Dental	Wittenberg, WI	(a)	41	210	—	—		41	210	251	(29	)	1982	03/31/14	15 to 30 Years
HHI-Formtech	Troy, MI	(a)	1,128	947	—	—		1,128	947	2,075	(388	)	1952	03/10/06	15 to 30 Years
HHI-Formtech	Royal Oak, MI	(a)	3,426	7,071	—	—		3,426	7,071	10,497	(2,850	)	1952	03/10/06	15 to 30 Years
High Heaven Trampoline Park	Flowood, MS	(d)	900	1,137	—	—		900	1,137	2,037	(167	)	1995	11/13/15	9 to 20 Years
High Rise Extreme Air Sports	Rogers, AR	(d)	635	2,376	—	—		635	2,376	3,011	(209	)	2014	09/30/15	9 to 40 Years
Hobby Lobby	Littleton, CO	(d)	7,839	9,299	—	—		7,839	9,299	17,138	(3,562	)	1991	07/17/13	5 to 17 Years
HOM Furniture	Hermantown, MN	(a)	1,881	7,761	—	—		1,881	7,761	9,642	(2,539	)	2003	04/08/05	15 to 40 Years
HOM Furniture	Eau Claire, WI	(a)	1,597	6,964	—	—		1,597	6,964	8,561	(3,060	)	2004	04/08/05	15 to 30 Years
HOM Furniture	Fargo, ND	(d)	2,095	8,525	—	—		2,095	8,525	10,620	(1,376	)	2005	07/17/13	8 to 32 Years
Home Depot	Lakewood, CO	(c)	3,822	—	—	—		3,822	—	3,822	—		(f)	07/17/13	(f)
Home Depot	Colma, CA	(d)	21,065	13,597	—	481		21,065	14,078	35,143	(2,376	)	1995	07/17/13	2 to 33 Years
Home Depot	Memphis, TN	(d)	3,777	10,303	—	43		3,777	10,346	14,123	(390	)	1996	02/28/17	9 to 30 Years
Home Depot	Highland Heights, OH	(d)	4,897	11,272	—	43		4,897	11,315	16,212	(427	)	1995	02/21/17	3 to 30 Years
Home Depot	Tempe, AZ	(d)	7,417	9,795	—	41		7,417	9,836	17,253	(391	)	1978	05/12/17	10 to 30 Years
Hooters	Richmond, VA	(a)	1,253	1,410	—	29		1,253	1,439	2,692	(586	)	1977	11/28/06	15 to 30 Years
Hooters	Midlothian, VA	(a)	823	1,151	—	246		823	1,397	2,220	(572	)	1994	11/28/06	15 to 30 Years
Hughes	Bowling Green, KY	(a)	136	228	—	—		136	228	364	(112	)	1993	05/01/05	15 to 30 Years
Humperdinks	Arlington, TX	(a)	2,064	2,043	—	—		2,064	2,043	4,107	(888	)	1995	07/01/05	15 to 30 Years
IBM	Greece, NY	(d)	1,419	20,548	—	(11,004	)	1,419	9,544	10,963	(124	)	1989	08/02/17	10 to 40 Years

183

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



IBM	Columbus, OH	(d)	3,154	19,715	—	12,816	3,154	32,531	35,685	(578	)	1989	08/02/17	5 to 30 Years
III Forks	Dallas, TX	(b)	2,965	9,066	—	—	2,965	9,066	12,031	(1,294	)	1998	07/17/13	11 to 35 Years
Industrial	New Castle, PA	(d)	1,084	5,507	—	—	1,084	5,507	6,591	(1,243	)	1999	07/17/13	8 to 26 Years
In-Shape	Modesto, CA	(d)	2,350	5,923	—	—	2,350	5,923	8,273	(860	)	1964	12/05/14	10 to 30 Years
In-Shape	Manteca, CA	(d)	796	2,062	—	—	796	2,062	2,858	(185	)	2001	09/04/15	15 to 30 Years
J. Jill	Tilton, NH	(c)	7,420	19,608	—	—	7,420	19,608	27,028	(5,512	)	1998	07/17/13	8 to 25 Years
Jack in the Box	Auburn, CA	(a)	579	299	—	—	579	299	878	(155	)	1992	12/29/06	15 to 30 Years
Jack Stack Barbeque	Overland Park, KS	(a)	2,549	3,219	—	—	2,549	3,219	5,768	(480	)	1983	05/15/14	15 to 30 Years
Jiffy Lube	Bonita Springs, FL	(b)	582	312	—	101	582	413	995	(125	)	1990	03/19/13	10 to 30 Years
Jiffy Lube	Sarasota, FL	(b)	386	312	—	141	386	453	839	(137	)	1987	03/19/13	10 to 30 Years
Jiffy Lube	Naples, FL	(b)	333	302	—	121	333	423	756	(122	)	1990	03/19/13	10 to 30 Years
Jiffy Lube	Largo, FL	(b)	416	493	—	111	416	604	1,020	(160	)	1989	03/19/13	10 to 30 Years
Jiffy Lube	Fort Myers, FL	(b)	555	312	—	131	555	443	998	(141	)	1990	03/19/13	10 to 30 Years
Jiffy Lube	Sarasota, FL	(b)	278	312	—	131	278	443	721	(123	)	1987	03/19/13	10 to 30 Years
Jiffy Lube	Clearwater, FL	(b)	463	443	—	131	463	574	1,037	(158	)	1989	03/19/13	10 to 30 Years
Jiffy Lube	Bradenton, FL	(b)	594	493	—	222	594	715	1,309	(225	)	1988	03/19/13	10 to 30 Years
Jo-Ann's	Reading, PA	(d)	449	3,222	—	—	449	3,222	3,671	(366	)	1998	07/17/13	8 to 40 Years
Jo-Ann's	Alpharetta, GA	(d)	2,819	3,139	—	—	2,819	3,139	5,958	(475	)	2000	07/17/13	5 to 43 Years



Joe's Crab Shack	Beaumont, TX	(a)	1,435	1,541	—	—	1,435	1,541	2,976	(758	)	1997	06/29/07	15 to 40 Years
Joe's Crab Shack	Plano, TX	(a)	2,418	1,529	—	—	2,418	1,529	3,947	(672	)	1998	06/29/07	15 to 40 Years
Joe's Crab Shack	Colorado Springs, CO	(a)	674	519	—	—	674	519	1,193	(146	)	1989	11/19/12	5 to 30 Years
Kansas Bar and Grill	Emporia, KS	(a)	657	219	—	—	657	219	876	(43	)	1997	06/04/14	15 to 30 Years
Kansas Bar and Grill	Winfield, KS	(a)	239	866	—	—	239	866	1,105	(144	)	1995	06/04/14	15 to 30 Years
Kansas Bar and Grill	Colby, KS	(a)	269	567	—	—	269	567	836	(101	)	1987	06/04/14	15 to 30 Years
Kansas Bar and Grill	Dodge City, KS	(a)	249	587	—	—	249	587	836	(87	)	1985	06/04/14	15 to 30 Years
Kansas Bar and Grill	Newton, KS	(a)	175	661	—	—	175	661	836	(106	)	1987	06/30/14	15 to 30 Years

184

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Kansas Buffet Company	Stillwater, OK	(a)	647	687	—	—	647	687	1,334	(118	)	1987	06/04/14	15 to 30 Years
Kansas Buffet Company	Hutchinson, KS	(a)	895	856	—	—	895	856	1,751	(150	)	1987	06/04/14	15 to 30 Years
Kansas Buffet Company	Ottawa, KS	(a)	348	816	—	—	348	816	1,164	(126	)	1987	06/04/14	15 to 30 Years
Kansas Buffet Company	Arkansas city, KS	(a)	239	975	—	—	239	975	1,214	(154	)	1987	06/04/14	15 to 30 Years
Kansas Buffet Company	Topeka, KS	(a)	1,224	905	—	—	1,224	905	2,129	(187	)	1988	06/04/14	15 to 30 Years
K-Bob's Steakhouse	Fredericksburg, TX	(d)	511	1,516	—	—	511	1,516	2,027	(290	)	1985	07/17/13	11 to 30 Years
Kerry's Car Care	Phoenix, AZ	(a)	956	1,485	—	—	956	1,485	2,441	(125	)	2015	06/24/16	4 to 40 Years
KFC	Atlanta, GA	(a)	513	483	—	—	513	483	996	(122	)	2002	02/02/12	15 to 30 Years
KFC	Roswell, GA	(a)	513	559	—	—	513	559	1,072	(111	)	2006	02/02/12	15 to 40 Years
KFC	Kansas City, KS	(a)	349	425	—	—	349	425	774	(114	)	1977	10/03/11	14 to 29 Years
KFC	Milan, IL	(b)	161	533	—	—	161	533	694	(128	)	1997	10/03/11	15 to 30 Years
KFC	Davenport, IA	(b)	441	646	—	—	441	646	1,087	(196	)	2002	10/03/11	15 to 30 Years
KFC	Independence, MO	(b)	396	1,074	—	—	396	1,074	1,470	(285	)	1984	10/03/11	15 to 30 Years
KFC	Kansas City, KS	(b)	594	904	—	—	594	904	1,498	(254	)	1999	10/03/11	15 to 30 Years
KFC	La Vista, NE	(b)	499	664	—	—	499	664	1,163	(172	)	1992	10/03/11	15 to 30 Years
KFC	Omaha, NE	(b)	539	380	—	—	539	380	919	(73	)	2006	10/03/11	15 to 40 Years
KFC	Calhoun, GA	(b)	503	713	—	—	503	713	1,216	(179	)	1988	02/02/12	15 to 30 Years
KFC	Covington, GA	(b)	526	665	—	—	526	665	1,191	(158	)	2001	02/02/12	15 to 30 Years
KFC	Decatur, GA	(b)	677	539	—	—	677	539	1,216	(132	)	1989	02/02/12	15 to 30 Years
KFC	Hampton, GA	(b)	568	648	—	—	568	648	1,216	(154	)	2002	02/02/12	15 to 30 Years
KFC	Jackson, GA	(b)	467	729	—	—	467	729	1,196	(202	)	1992	02/02/12	15 to 30 Years
KFC	Morrow, GA	(b)	530	568	—	—	530	568	1,098	(120	)	2006	02/02/12	15 to 40 Years
KFC	Stockbridge, GA	(b)	388	353	—	—	388	353	741	(87	)	2001	02/02/12	15 to 30 Years
KFC	Stone Mountain, GA	(b)	379	487	—	—	379	487	866	(114	)	1986	02/02/12	15 to 30 Years
KFC	Kingston, PA	(d)	521	635	—	—	521	635	1,156	(82	)	1978	11/18/14	15 to 30 Years
KFC	Bloomsburg, PA	(d)	698	823	—	—	698	823	1,521	(119	)	1993	11/18/14	15 to 30 Years
KFC	Williamsport, PA	(d)	864	979	—	—	864	979	1,843	(128	)	1966	11/18/14	15 to 30 Years
Kohl's	Wichita, KS	(d)	2,163	7,036	—	242	2,163	7,278	9,441	(1,311	)	1996	07/17/13	8 to 36 Years

185

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Kohl's	Lake Zurich, IL	(d)	4,860	6,935	—		—		4,860	6,935	11,795	(1,648	)	2000	07/17/13	7 to 32 Years
Kohl's	Grand Forks, ND	(d)	1,516	10,008	—		—		1,516	10,008	11,524	(1,271	)	2006	07/17/13	9 to 46 Years
Kohl's	Tilton, NH	(d)	3,959	—	—		—		3,959	—	3,959	—		(f)	07/17/13	(f)
Kohl's	Olathe, KS	(d)	3,505	5,847	—		322		3,505	6,169	9,674	(1,303	)	1995	07/17/13	9 to 35 Years
Kohl's	Sherwood, AR	(d)	2,300	5,995	—		—		2,300	5,995	8,295	(886	)	2003	02/23/15	8 to 30 Years
Krispy Kreme	Bentonville, AR	(a)	635	900	—		—		635	900	1,535	(438	)	2004	07/07/05	15 to 30 Years
Krispy Kreme	Little Rock, AR	(a)	917	847	—		—		917	847	1,764	(430	)	2004	07/07/05	15 to 30 Years
Krispy Kreme	Lubbock, TX	(a)	687	856	—		—		687	856	1,543	(432	)	2003	07/07/05	15 to 30 Years
Krispy Kreme	Lone Tree, CO	(a)	1,717	1,117	—		—		1,717	1,117	2,834	(658	)	2000	12/23/08	13 to 38 Years
Kroger	LaGrange, GA	(c)	972	8,435	—		—		972	8,435	9,407	(1,739	)	1998	07/17/13	4 to 25 Years
LA Fitness	Brooklyn Park, MN	(d)	3,176	7,771	—		—		3,176	7,771	10,947	(1,404	)	2008	07/17/13	10 to 35 Years
LA Fitness	Matteson, IL	(d)	4,587	6,328	—		—		4,587	6,328	10,915	(1,159	)	2007	07/17/13	10 to 34 Years
LA Fitness	Greenwood, IN	(c)	1,973	9,764	—		—		1,973	9,764	11,737	(1,301	)	2007	07/17/13	10 to 42 Years
LA Fitness	League City, TX	(c)	2,514	6,767	—		—		2,514	6,767	9,281	(998	)	2008	07/17/13	10 to 42 Years
LA Fitness	Naperville, IL	(c)	5,015	6,946	—		—		5,015	6,946	11,961	(1,147	)	2007	07/17/13	9 to 38 Years
LA Fitness	Clinton Township, MI	(a)	5,430	7,254	(2,800	)	(1,157	)	2,630	6,097	8,727	(1,003	)	1999	01/09/07	15 to 30 Years
LA Fitness	West Chester, OH	(c)	606	9,832	—		—		606	9,832	10,438	(1,152	)	2009	07/17/13	7 to 43 Years
Ladybird Academy	Lake Mary, FL	(d)	1,209	1,733	—		851		1,209	2,584	3,793	(270	)	2005	09/19/14	15 to 40 Years
Ladybird Academy	Sanford, FL	(d)	1,028	1,310	—		—		1,028	1,310	2,338	(203	)	2003	09/19/14	15 to 40 Years
Ladybird Academy	Orlando, FL	(d)	1,925	2,529	—		—		1,925	2,529	4,454	(319	)	2007	09/19/14	15 to 40 Years
Ladybird Academy	Windermere, FL	(d)	2,912	2,670	—		—		2,912	2,670	5,582	(363	)	2011	09/19/14	15 to 40 Years
Ladybird Academy	Winter Springs, FL	(d)	534	746	—		—		534	746	1,280	(135	)	1987	09/19/14	15 to 30 Years
Ladybird Academy	McKinney, TX	(d)	1,056	6,696	—		31		1,056	6,727	7,783	(305	)	2015	01/29/16	17 to 50 Years
La-Z-Boy	Glendale, AZ	(d)	1,395	4,242	—		—		1,395	4,242	5,637	(658	)	2001	07/17/13	2 to 45 Years
La-Z-Boy	Newington, CT	(c)	1,778	4,496	—		—		1,778	4,496	6,274	(596	)	2006	07/17/13	8 to 45 Years
La-Z-Boy	Kentwood, MI	(d)	1,145	4,085	—		—		1,145	4,085	5,230	(585	)	1987	07/17/13	4 to 38 Years
Lee's Famous Recipe Chicken	Xenia, OH	(d)	384	288	—		—		384	288	672	(46	)	1985	08/21/15	15 to 20 Years
Lee's Famous Recipe Chicken	Dayton, OH	(d)	467	237	—		—		467	237	704	(37	)	1984	08/21/15	15 to 20 Years
Lee's Famous Recipe Chicken	Miamisburg, OH	(d)	139	262	—		—		139	262	401	(38	)	1970	08/21/15	15 to 20 Years

186

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Lee's Famous Recipe Chicken	Englewood, OH	(d)	235	345	—		—		235	345	580	(38	)	1988	08/21/15	15 to 30 Years
Lee's Famous Recipe Chicken	Trotwood, OH	(d)	281	220	—		—		281	220	501	(39	)	1971	08/21/15	15 to 20 Years
Lerner and Rowe	Las Vegas, NV	(a)	430	3,589	—		—		430	3,589	4,019	(347	)	2002	09/30/13	15 to 50 Years
Lerner and Rowe	Phoenix, AZ	(a)	352	2,435	—		—		352	2,435	2,787	(224	)	1973	09/30/13	15 to 50 Years
Lerner and Rowe	Mesa, AZ	(a)	372	1,398	—		—		372	1,398	1,770	(144	)	2003	09/30/13	15 to 50 Years
Lerner and Rowe	Bullhead City, AZ	(a)	147	489	—		—		147	489	636	(64	)	1970	09/30/13	15 to 50 Years
Lerner and Rowe	Chicago, IL	(a)	186	1,780	—		—		186	1,780	1,966	(151	)	2007	09/30/13	50 to 50 Years
Liberty Oilfield Services, LLC	Gillette, WY	(d)	1,520	4,561	—		—		1,520	4,561	6,081	(552	)	2001	12/30/14	15 to 40 Years
Liberty Oilfield Services, LLC	Henderson, CO	(d)	3,240	5,720	—		—		3,240	5,720	8,960	(637	)	1977	12/30/14	15 to 50 Years
Logan's Roadhouse	Johnson City, TN	(d)	1,331	2,304	—		—		1,331	2,304	3,635	(492	)	1996	07/17/13	12 to 30 Years
Logan's Roadhouse	Trussville, AL	(c)	1,222	1,770	(1,029	)	(1,499	)	193	271	464	(15	)	2007	07/17/13	9 to 34 Years
Long John Silver's	Crossville, TN	(a)	353	382	—		—		353	382	735	(129	)	1977	09/01/05	15 to 40 Years
Long John Silver's	Morristown, TN	(a)	588	781	—		—		588	781	1,369	(336	)	1987	09/01/05	15 to 30 Years
Long John Silver's	Oak Ridge, TN	(a)	669	548	—		—		669	548	1,217	(228	)	1976	09/01/05	15 to 30 Years
Long John Silver's	Harriman, TN	(a)	387	502	—		—		387	502	889	(291	)	1976	09/01/05	15 to 20 Years
Long John Silver's	Knoxville, TN	(a)	332	185	—		—		332	185	517	(132	)	1977	09/01/05	15 to 20 Years
Long John Silver's	Greenville, TN	(a)	289	311	—		—		289	311	600	(341	)	1972	09/01/05	10 to 15 Years
Long John Silver's / A&W	Houston, TX	(b)	1,329	—	—		—		1,329	—	1,329	—		(f)	07/17/13	(f)
Lowe's	Midland, TX	(d)	5,826	6,633	—		366		5,826	6,999	12,825	(1,546	)	1996	07/17/13	2 to 35 Years
Lowe's	Lubbock, TX	(d)	2,644	10,009	—		480		2,644	10,489	13,133	(2,011	)	1996	07/17/13	0 to 36 Years
Lowe's	Cincinnati, OH	(d)	6,086	10,984	—		—		6,086	10,984	17,070	(2,676	)	1998	07/17/13	4 to 28 Years
Lowe's	Chester, NY	(d)	6,432	—	—		—		6,432	—	6,432	—		(f)	07/17/13	(f)
Lowe's	Tilton, NH	(d)	13,185	—	—		—		13,185	—	13,185	—		(f)	07/17/13	(f)
MAACO	Phoenix, AZ	(d)	834	1,206	—		87		834	1,293	2,127	(47	)	1989	03/31/17	10 to 30 Years
MAACO	Kingman, AZ	(d)	265	588	—		—		265	588	853	(26	)	1977	03/31/17	10 to 30 Years
MAACO	Houston, TX	(d)	1,334	579	—		—		1,334	579	1,913	(21	)	1950	03/31/17	10 to 30 Years
MAACO	Tuscon, AZ	(d)	333	1,030	—		—		333	1,030	1,363	(37	)	1999	03/31/17	10 to 30 Years
MAACO	Dallas, TX	(d)	265	814	—		—		265	814	1,079	(29	)	1987	03/31/17	10 to 30 Years
Main Event	Fort Worth, TX	(d)	2,468	5,418	—		—		2,468	5,418	7,886	(1,904	)	2003	09/30/05	15 to 40 Years

187

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Main Event	Conroe, TX	(d)	2,886	5,763	—	—	2,886	5,763	8,649	(2,010	)	2004	09/30/05	15 to 40 Years
Main Event	Austin, TX	(d)	4,425	8,142	—	—	4,425	8,142	12,567	(3,014	)	2005	09/30/05	15 to 40 Years
Main Event	Lewisville, TX	(d)	2,130	4,630	—	—	2,130	4,630	6,760	(1,650	)	1998	09/30/05	15 to 40 Years
Main Event	Grapevine, TX	(d)	2,554	5,377	—	—	2,554	5,377	7,931	(1,908	)	2000	09/30/05	15 to 40 Years
Main Event	Plano, TX	(d)	3,225	6,302	—	—	3,225	6,302	9,527	(2,178	)	2001	09/30/05	15 to 40 Years
Main Event	Pittsburgh, PA	(d)	3,099	5,285	—	1,586	3,099	6,871	9,970	(110	)	2003	07/07/17	10 to 40 Years
Malibu Boats	Merced, CA	(d)	3,456	9,007	—	—	3,456	9,007	12,463	(3,390	)	1998	03/31/08	15 to 30 Years



Malibu Boats	Loudon, TN	(d)	1,188	4,904	—	—	1,188	4,904	6,092	(2,153	)	1992	03/31/08	15 to 30 Years
Marcus Theaters	Arnold, MO	(a)	3,275	3,014	—	—	3,275	3,014	6,289	(1,222	)	1999	07/17/13	5 to 21 Years
Markle Medical Center	Warren, IN	(d)	220	278	—	—	220	278	498	(79	)	2007	08/18/14	4 to 20 Years
Martin's	Kennesaw, GA	(a)	907	499	—	—	907	499	1,406	(267	)	2001	02/28/06	15 to 40 Years
Martin's	Douglasville, GA	(a)	712	669	—	—	712	669	1,381	(275	)	2003	02/28/06	15 to 40 Years
Martin's	Mableton, GA	(a)	454	826	—	—	454	826	1,280	(341	)	1987	02/28/06	15 to 30 Years
Martin's	Cartersville, GA	(a)	581	730	—	—	581	730	1,311	(380	)	1997	02/28/06	15 to 30 Years
Martin's	Villa Rica, GA	(a)	807	629	—	—	807	629	1,436	(351	)	1999	02/28/06	15 to 30 Years
Martin's	Carrollton, GA	(a)	508	603	—	—	508	603	1,111	(258	)	2000	02/28/06	15 to 40 Years
Martin's	Cartersville, GA	(a)	439	451	—	—	439	451	890	(279	)	1990	02/28/06	15 to 30 Years
Martin's	Floyd, GA	(a)	973	415	—	—	973	415	1,388	(198	)	1993	02/28/06	15 to 30 Years
Martin's	Morrow, GA	(a)	652	450	—	—	652	450	1,102	(235	)	1995	02/28/06	15 to 30 Years
Martin's	Hiram, GA	(a)	1,006	1,142	—	—	1,006	1,142	2,148	(586	)	1987	02/28/06	15 to 30 Years
Martin's	Marietta, GA	(a)	797	428	—	—	797	428	1,225	(273	)	1990	02/28/06	15 to 30 Years
Martin's	Douglasville, GA	(a)	764	941	—	—	764	941	1,705	(428	)	1990	02/28/06	15 to 30 Years
Martin's	Austell, GA	(a)	838	216	—	—	838	216	1,054	(241	)	1962	02/28/06	15 to 20 Years
Martin's	Mableton, GA	(a)	634	578	—	—	634	578	1,212	(264	)	1981	02/28/06	15 to 30 Years
Martin's	Norcross, GA	(a)	678	402	—	—	678	402	1,080	(266	)	1982	02/28/06	15 to 20 Years
Martin's	Douglasville, GA	(a)	127	—	—	210	127	210	337	—		(f)	11/14/14	(f)
Mattress Firm	Columbia, SC	(d)	596	872	—	216	596	1,088	1,684	(201	)	1998	07/17/13	9 to 45 Years
Max & Erma's	Mars, PA	(a)	946	2,221	—	—	946	2,221	3,167	(1,005	)	1990	06/25/04	15 to 30 Years
Max & Erma's	Pittsburgh, PA	(a)	1,289	1,871	—	—	1,289	1,871	3,160	(831	)	1992	06/25/04	15 to 30 Years
Max & Erma's	Hilliard, OH	(a)	1,149	1,291	—	—	1,149	1,291	2,440	(668	)	1997	09/24/04	15 to 30 Years

188

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Mealey's Furniture	Bensalem, PA	(a)	1,653	3,085	—	—	1,653	3,085	4,738	(1,371	)	1987	01/03/07	15 to 30 Years
Mealey's Furniture	Fairless Hills, PA	(a)	3,655	5,271	—	—	3,655	5,271	8,926	(2,475	)	1994	01/03/07	15 to 30 Years
Mealey's Furniture	Morrisville, PA	(a)	1,345	8,288	—	—	1,345	8,288	9,633	(3,049	)	2004	01/03/07	15 to 40 Years
Meineke Car Care Center	Lawrenceville, GA	(a)	722	976	—	—	722	976	1,698	(130	)	2000	03/28/14	15 to 40 Years
Meineke Car Care Center	Kennesaw, GA	(a)	874	1,270	—	—	874	1,270	2,144	(165	)	1999	03/28/14	15 to 40 Years
Meineke Car Care Center	Woodstock, GA	(a)	1,108	1,281	—	—	1,108	1,281	2,389	(178	)	1999	03/28/14	15 to 40 Years
Meineke Car Care Center	Acworth, GA	(a)	823	976	—	—	823	976	1,799	(127	)	1999	03/28/14	15 to 40 Years
Memphis Contract Packaging	Somerville, TN	(d)	345	537	—	—	345	537	882	(328	)	2000	05/31/06	15 to 30 Years
Metaldyne BSM	Fremont, IN	(a)	427	2,176	—	—	427	2,176	2,603	(912	)	1960	02/21/07	14 to 30 Years
Mills Fleet Farm	Waite Park, MN	(a)	4,919	25,384	—	54	4,919	25,438	30,357	(1,878	)	1979	06/09/16	4 to 40 Years
Milo's	Calera, AL	(b)	560	912	—	82	560	994	1,554	(229	)	2008	03/29/13	8 to 29 Years
Milo's	Pelham, AL	(b)	605	923	—	55	605	978	1,583	(212	)	1998	03/29/13	8 to 29 Years
Milo's	Moody, AL	(b)	518	800	—	55	518	855	1,373	(191	)	1997	03/29/13	8 to 29 Years
Milo's	Gardendale, AL	(b)	438	841	—	55	438	896	1,334	(191	)	1996	03/29/13	8 to 29 Years
Milo's	Bessemer, AL	(b)	622	983	—	62	622	1,045	1,667	(224	)	2002	03/29/13	8 to 29 Years
Milo's	Birmingham, AL	(b)	321	740	—	48	321	788	1,109	(167	)	1977	03/29/13	8 to 29 Years
Milo's	Birmingham, AL	(b)	512	983	—	63	512	1,046	1,558	(225	)	2002	03/29/13	8 to 29 Years
Milo's	Trussville, AL	(b)	909	892	—	55	909	947	1,856	(233	)	2000	03/29/13	8 to 29 Years
Milo's	Homewood, AL	(a)	583	839	—	—	583	839	1,422	(157	)	2002	12/05/13	15 to 30 Years
Missoula Fresh Market	Missoula, MT	(d)	2,510	4,714	—	—	2,510	4,714	7,224	(534	)	1999	03/11/15	15 to 30 Years
Missoula Fresh Market	Missoula, MT	(d)	3,008	5,168	—	—	3,008	5,168	8,176	(565	)	2008	03/12/15	15 to 30 Years
Mister Car Wash	Meridian, ID	(b)	1,923	2,170	536	20	2,459	2,190	4,649	(656	)	2006	05/15/13	15 to 30 Years
Mister Car Wash	Boise, ID	(b)	2,155	2,488	—	—	2,155	2,488	4,643	(702	)	2004	05/15/13	15 to 30 Years
Mister Car Wash	Boise, ID	(b)	217	—	—	—	217	—	217	(9	)	(f)	05/15/13	(f)
Mister Car Wash	Nampa, ID	(b)	3,240	2,343	—	—	3,240	2,343	5,583	(761	)	2010	05/15/13	15 to 30 Years
Mister Car Wash	Albuquerque, NM	(a)	2,472	2,117	—	—	2,472	2,117	4,589	(474	)	2005	05/13/14	15 to 30 Years
Mister Car Wash	Albuquerque, NM	(a)	2,657	3,225	—	—	2,657	3,225	5,882	(738	)	1960	05/13/14	15 to 30 Years

189

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Mister Car Wash	Albuquerque, NM	(a)	1,151	1,677	—	—	1,151	1,677	2,828	(326	)	1976	05/13/14	15 to 30 Years
Mister Car Wash	Albuquerque, NM	(a)	1,563	2,700	—	—	1,563	2,700	4,263	(431	)	1994	05/13/14	15 to 30 Years
Mister Car Wash	Albuquerque, NM	(a)	2,586	2,742	—	—	2,586	2,742	5,328	(516	)	2002	05/13/14	15 to 30 Years
Mister Car Wash	Millersville, MD	(d)	2,250	1,636	—	—	2,250	1,636	3,886	(221	)	2007	01/21/15	15 to 30 Years
Mister Car Wash	Edgewater, MD	(d)	4,720	1,460	—	—	4,720	1,460	6,180	(247	)	2005	01/21/15	15 to 30 Years
Mister Car Wash	Abilene, TX	(d)	2,733	3,080	—	—	2,733	3,080	5,813	(386	)	1993	04/07/15	15 to 30 Years
Mister Car Wash	Madison, WI	(d)	564	1,623	—	—	564	1,623	2,187	(153	)	1956	06/30/15	15 to 30 Years
Mister Car Wash	Madison, WI	(d)	611	1,775	—	—	611	1,775	2,386	(199	)	1958	06/30/15	15 to 30 Years
Mister Car Wash	Madison, WI	(d)	905	2,728	—	—	905	2,728	3,633	(278	)	1961	06/30/15	15 to 30 Years
Mister Car Wash	Rockford, IL	(d)	705	2,669	—	—	705	2,669	3,374	(252	)	1959	06/30/15	15 to 30 Years
Mister Car Wash	Round Rock, TX	(d)	1,167	1,549	—	—	1,167	1,549	2,716	(196	)	2009	05/07/15	15 to 30 Years
Mister Car Wash	Orlando, FL	(d)	2,709	2,728	—	45	2,709	2,773	5,482	(255	)	2001	02/09/16	13 to 30 Years
Mister Car Wash	Orlando, FL	(d)	1,629	1,895	—	—	1,629	1,895	3,524	(188	)	2005	02/09/16	13 to 30 Years
Mister Car Wash	Casselberry, FL	(d)	1,042	2,406	—	—	1,042	2,406	3,448	(196	)	1988	02/09/16	13 to 30 Years
Mister Car Wash	Ocoee, FL	(d)	2,128	1,775	—	18	2,128	1,793	3,921	(149	)	2009	05/03/16	17 to 30 Years
Mister Car Wash	Houston, TX	(a)	1,703	1,221	—	—	1,703	1,221	2,924	(303	)	1996	06/18/14	15 to 30 Years
Mister Car Wash	Saint Paul, MN	(d)	5,274	136	—	67	5,274	203	5,477	(423	)	1966	12/13/16	12 to 30 Years
Monterey's Tex Mex	Alvin, TX	(a)	256	585	—	—	256	585	841	(628	)	1997	12/30/04	10 to 15 Years
Monterey's Tex Mex	Houston, TX	(a)	585	561	—	—	585	561	1,146	(628	)	1979	12/30/04	10 to 15 Years
Monterey's Tex Mex	Bryan, TX	(a)	739	700	—	—	739	700	1,439	(485	)	1988	12/30/04	15 to 20 Years
Mountainside Fitness	Chandler, AZ	(a)	1,028	5,318	—	—	1,028	5,318	6,346	(726	)	2002	07/17/13	8 to 40 Years
Multi-Tenant	Lakewood, OH	(d)	522	2,053	—	—	522	2,053	2,575	(319	)	1996	07/17/13	3 to 35 Years
Multi-Tenant	Topeka, KS	(d)	542	2,251	—	—	542	2,251	2,793	(275	)	2006	07/17/13	3 to 48 Years
Multi-Tenant	Victoria, TX	(d)	2,631	7,710	—	20	2,631	7,730	10,361	(1,498	)	2006	07/17/13	3 to 43 Years
Multi-Tenant	Collierville, TN	(d)	2,217	14,205	—	8	2,217	14,213	16,430	(2,160	)	2002	07/17/13	3 to 45 Years
Multi-Tenant	Pocatello, ID	(c)	3,682	10,658	—	—	3,682	10,658	14,340	(2,145	)	2006	07/17/13	5 to 38 Years
Multi-Tenant	Maple Shade, NJ	(d)	1,942	3,792	—	—	1,942	3,792	5,734	(1,171	)	1998	07/17/13	5 to 25 Years
Multi-Tenant	Broadview, IL	(d)	12,392	32,193	—	644	12,392	32,837	45,229	(7,125	)	1994	07/17/13	2 to 30 Years
Multi-Tenant	Bedford Park, IL	(c)	10,242	11,839	—	—	10,242	11,839	22,081	(3,560	)	1993	07/17/13	7 to 20 Years
Multi-Tenant	Whiteville, NC	(d)	1,119	1,676	—	—	1,119	1,676	2,795	(722	)	1988	07/17/13	7 to 30 Years
Multi-Tenant	Kennesaw, GA	(d)	3,560	23,583	—	—	3,560	23,583	27,143	(2,956	)	1996	07/17/13	8 to 45 Years

190

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Multi-Tenant	Alcoa, TN	(d)	918	3,170	—		—		918	3,170	4,088	(452	)	1999	07/17/13	8 to 40 Years
Multi-Tenant	Bridgeton, MO	(d)	11,464	9,907	—		—		11,464	9,907	21,371	(3,299	)	1991	07/17/13	7 to 25 Years
Multi-Tenant	Staunton, VA	(d)	578	2,063	—		358		578	2,421	2,999	(724	)	1988	07/17/13	5 to 20 Years
Multi-Tenant	Independence, MO	(c)	2,157	2,597	—		—		2,157	2,597	4,754	(819	)	1999	07/17/13	7 to 21 Years
Multi-Tenant	Douglasville, GA	(d)	2,612	4,840	—		87		2,612	4,927	7,539	(1,348	)	2006	07/17/13	4 to 39 Years
Multi-Tenant	Bald Knob, AR	(a)	328	327	—		—		328	327	655	(138	)	1971	03/31/14	1 to 15 Years
Multi-Tenant	Oxford, MS	(a)	1,416	4,451	—		—		1,416	4,451	5,867	(499	)	2001	05/15/14	15 to 40 Years
Multi-Tenant	Collierville, TN	(d)	1,114	6,726	—		—		1,114	6,726	7,840	(1,302	)	2002	07/17/13	9 to 49 Years
Multi-Tenant	Fountain Valley, CA	(d)	9,470	13,326	—		—		9,470	13,326	22,796	(1,745	)	1968	12/30/14	11 to 30 Years
Multi-Tenant	Louisville, KY	(d)	2,205	3,551	—		—		2,205	3,551	5,756	(518	)	1995	11/02/15	9 to 20 Years
Multi-Tenant	Salt Lake City, UT	(d)	4,955	18,250	(3,205	)	(11,979	)	1,750	6,271	8,021	(1,925	)	1989	07/17/13	3 to 40 Years
Multi-Tenant	Bay City, TX	(d)	1,192	3,249	—		(9	)	1,192	3,240	4,432	(1,118	)	1990	07/17/13	7 to 20 Years
Multi-Tenant	Bethany, MO	(d)	648	379	—		—		648	379	1,027	(353	)	1974	05/31/06	15 to 20 Years
Multi-Tenant	Columbia, SC	(d)	2,095	16,191	(627	)	(1,136	)	1,468	15,055	16,523	(7,239	)	1988	09/09/05	5 to 29 Years
NAPA	North Little Rock, AR	(a)	244	311	—		—		244	311	555	(56	)	2001	03/31/14	2 to 30 Years
National Paintball Supply	Sewell, NJ	(a)	858	8,418	(431	)	(3,915	)	427	4,503	4,930	(79	)	2000	11/17/06	5 to 40 Years
Neighbor's Emergency Center	El Paso, TX	(d)	891	3,555	(716	)	(2,867	)	175	688	863	—		2015	06/20/16	11 to 50 Years
Neighbor's Emergency Center	Midland, TX	(d)	3,074	2,033	—		—		3,074	2,033	5,107	(119	)	2015	06/20/16	11 to 50 Years



Neighbor's Emergency Center	Orange, TX	(d)	389	2,090	—		—		389	2,090	2,479	(105	)	2015	06/20/16	10 to 50 Years
Neighbor's Emergency Center	Tyler, TX	(d)	1,527	2,374	(997	)	(1,569	)	530	805	1,335	—		2015	06/20/16	11 to 50 Years
NextCare Urgent Care	Round Rock, TX	(d)	271	728	—		—		271	728	999	(88	)	1985	08/18/14	8 to 40 Years
Norms	Huntington Park, CA	(a)	1,822	1,211	—		—		1,822	1,211	3,033	(179	)	1957	12/19/14	15 to 30 Years
Norms	Bellflower, CA	(a)	1,284	1,636	—		—		1,284	1,636	2,920	(209	)	1970	12/19/14	15 to 30 Years
Norms	Whittier, CA	(a)	1,439	1,874	—		—		1,439	1,874	3,313	(199	)	1991	12/19/14	15 to 40 Years
Norms	Torrance, CA	(a)	3,509	2,754	—		—		3,509	2,754	6,263	(308	)	1998	12/19/14	15 to 40 Years
Norms	Claremont, CA	(a)	2,764	2,919	—		—		2,764	2,919	5,683	(360	)	2011	12/19/14	15 to 40 Years
Norms	Santa Ana, CA	(a)	2,112	1,501	—		—		2,112	1,501	3,613	(206	)	1976	12/19/14	15 to 30 Years

191

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Norms	Downey, CA	(a)	2,329	2,526	—		—		2,329	2,526	4,855	(278	)	1993	12/19/14	15 to 40 Years
Norms	Riverside, CA	(a)	1,988	1,211	—		—		1,988	1,211	3,199	(204	)	2002	12/19/14	15 to 30 Years
Norms	Pico Rivera, CA	(a)	2,785	3,126	—		—		2,785	3,126	5,911	(346	)	2014	12/19/14	15 to 40 Years
Norms	Bellflower, CA	(a)	1,273	1,501	—		—		1,273	1,501	2,774	(138	)	1981	12/19/14	15 to 50 Years
Northern Tool & Equipment	Blaine, MN	(d)	1,728	3,437	—		—		1,728	3,437	5,165	(525	)	2006	07/17/13	8 to 43 Years
Office Depot	Dayton, OH	(d)	710	2,417	—		—		710	2,417	3,127	(331	)	2005	07/17/13	8 to 47 Years
Office Depot	Greenville, MS	(d)	583	2,315	—		—		583	2,315	2,898	(371	)	2000	07/17/13	1 to 35 Years
Office Depot	Oxford, MS	(d)	1,625	1,024	—		—		1,625	1,024	2,649	(245	)	2006	07/17/13	9 to 33 Years
Office Depot	Enterprise, AL	(d)	675	2,239	—		—		675	2,239	2,914	(333	)	2006	07/17/13	8 to 43 Years
Office Depot	Benton, AR	(d)	1,236	1,926	—		—		1,236	1,926	3,162	(335	)	2001	07/17/13	3 to 38 Years
Office Depot	Laurel, MS	(d)	401	2,164	—		300		401	2,464	2,865	(352	)	2002	07/17/13	3 to 35 Years
Office Depot	Morrisville, NC	(d)	408	2,732	—		—		408	2,732	3,140	(354	)	2008	07/17/13	11 to 47 Years
Office Depot	Balcones Heights, TX	(c)	1,888	2,117	—		—		1,888	2,117	4,005	(328	)	2009	07/17/13	11 to 46 Years
Office Max	Orangeburg, SC	(d)	621	2,208	—		—		621	2,208	2,829	(308	)	1999	07/17/13	0 to 45 Years
Ogden Clinic	Ogden, UT	(d)	597	2,331	—		—		597	2,331	2,928	(378	)	1985	08/18/14	7 to 30 Years
Ojos Locos Sports Cantina	San Antonio, TX	(a)	1,204	519	—		—		1,204	519	1,723	(65	)	1993	09/26/13	30 to 30 Years
Ojos Locos Sports Cantina	El Paso, TX	(d)	1,725	1,470	—		—		1,725	1,470	3,195	(189	)	2014	04/15/15	15 to 30 Years
Old Mexico Cantina	Gadsden, AL	(a)	626	1,439	(229	)	(506	)	397	933	1,330	(324	)	2007	12/21/07	10 to 50 Years
Old Time Pottery	Fairview Heights, IL	(d)	1,418	2,383	—		521		1,418	2,904	4,322	(1,456	)	1990	07/17/13	0 to 10 Years
Old Time Pottery	Foley, AL	(d)	1,240	2,983	—		—		1,240	2,983	4,223	(494	)	1994	05/08/15	9 to 20 Years
Old Time Pottery	Murfreesboro, TN	(d)	3,413	6,727	—		—		3,413	6,727	10,140	(1,080	)	1985	02/25/15	9 to 20 Years
Oregano's Pizza Bistro	Phoenix, AZ	(a)	787	663	—		—		787	663	1,450	(236	)	1964	10/28/11	14 to 29 Years
Oregano's Pizza Bistro	Mesa, AZ	(a)	675	911	—		—		675	911	1,586	(241	)	1978	10/28/11	14 to 39 Years
Oregano's Pizza Bistro	Gilbert, AZ	(a)	643	1,669	—		—		643	1,669	2,312	(363	)	2006	10/28/11	14 to 39 Years
O'Reilly Auto Parts	Dallas, TX	(d)	3,975	—	—		—		3,975	—	3,975	—		(f)	07/17/13	(f)
O'Reilly Auto Parts	Warren, AR	(a)	217	375	—		—		217	375	592	(76	)	2006	03/31/14	13 to 30 Years
O'Reilly Auto Parts	Pea Ridge, AR	(a)	217	—	—		—		217	—	217	—		(f)	03/31/14	(f)

192

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Orscheln Farm and Home	Mountain Home, AR	(a)	944	690	—	—	944	690	1,634	(309	)	1977	03/31/14	6 to 15 Years
Orscheln Farm and Home	Pocahontas, AR	(a)	361	471	—	—	361	471	832	(150	)	1986	03/31/14	7 to 20 Years
Pawn I	Spokane, WA	(d)	970	1,945	—	—	970	1,945	2,915	(142	)	1994	07/31/15	15 to 40 Years
Pawn I	Caldwell, ID	(d)	470	1,739	—	—	470	1,739	2,209	(108	)	2009	07/31/15	15 to 50 Years
Pep Boys	Clarksville, IN	(b)	1,055	1,758	—	—	1,055	1,758	2,813	(373	)	1993	07/17/13	8 to 30 Years
Pep Boys	El Centro, CA	(b)	1,295	1,504	—	—	1,295	1,504	2,799	(330	)	1998	07/17/13	9 to 33 Years
Pep Boys	Frederick, MD	(b)	1,571	2,529	—	—	1,571	2,529	4,100	(413	)	1987	07/17/13	9 to 40 Years
Pep Boys	Hampton, VA	(b)	1,662	2,974	—	—	1,662	2,974	4,636	(579	)	1993	07/17/13	9 to 35 Years
Pep Boys	Lakeland, FL	(b)	1,204	1,917	—	—	1,204	1,917	3,121	(333	)	1991	07/17/13	7 to 38 Years
Pep Boys	Orem, UT	(b)	1,224	2,132	—	—	1,224	2,132	3,356	(359	)	1990	07/17/13	9 to 40 Years
Pep Boys	Pasadena, TX	(b)	1,224	4,263	—	—	1,224	4,263	5,487	(631	)	1995	07/17/13	9 to 40 Years
Pep Boys	Tamarac, FL	(b)	1,407	2,660	—	—	1,407	2,660	4,067	(409	)	1997	07/17/13	7 to 39 Years
Pep Boys	West Warwick, RI	(b)	1,323	2,917	—	—	1,323	2,917	4,240	(477	)	1993	07/17/13	9 to 41 Years
Pep Boys	Albuquerque, NM	(b)	885	2,998	—	—	885	2,998	3,883	(453	)	1990	07/17/13	7 to 35 Years
Pep Boys	Arlington Heights, IL	(b)	1,530	5,354	—	—	1,530	5,354	6,884	(802	)	1995	07/17/13	9 to 36 Years
Pep Boys	Colorado Springs, CO	(b)	1,335	1,587	—	—	1,335	1,587	2,922	(476	)	1994	07/17/13	7 to 26 Years
Perkins Family Restaurant	Middleburg Heights, OH	(a)	1,456	793	—	—	1,456	793	2,249	(386	)	1987	02/06/07	15 to 30 Years
Perkins Family Restaurant	Ashtabula, OH	(a)	865	244	—	—	865	244	1,109	(177	)	1975	02/06/07	15 to 30 Years
Perkins Family Restaurant	Erie, PA	(a)	575	740	—	—	575	740	1,315	(350	)	1974	02/06/07	15 to 30 Years
Perkins Family Restaurant	Indiana, PA	(a)	331	323	—	—	331	323	654	(199	)	1982	02/06/07	15 to 30 Years
Perkins Family Restaurant	Canfield, OH	(a)	449	644	92	—	541	644	1,185	(321	)	1973	02/06/07	15 to 30 Years
Perkins Family Restaurant	Warren, PA	(a)	383	427	—	—	383	427	810	(260	)	1970	02/06/07	15 to 30 Years
Perkins Family Restaurant	Erie, PA	(a)	463	565	—	—	463	565	1,028	(287	)	1973	02/06/07	15 to 30 Years
Perkins Family Restaurant	Grove City, PA	(a)	531	495	—	—	531	495	1,026	(272	)	1976	02/06/07	15 to 30 Years
Perkins Family Restaurant	Clarion, PA	(a)	426	653	—	—	426	653	1,079	(337	)	1976	02/06/07	15 to 30 Years

193

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Perkins Family Restaurant	Meadville, PA	(a)	981	1,056	—		—		981	1,056	2,037	(481	)	1983	02/06/07	15 to 30 Years
Perkins Family Restaurant	Edinboro, PA	(a)	384	350	—		—		384	350	734	(224	)	1973	02/06/07	15 to 30 Years
Perkins Family Restaurant	Warren, OH	(a)	973	640	—		—		973	640	1,613	(324	)	1999	02/06/07	15 to 30 Years
Perkins Family Restaurant	Erie, PA	(a)	855	147	—		—		855	147	1,002	(153	)	1973	02/06/07	15 to 30 Years
Perkins Family Restaurant	Bradford, PA	(a)	368	255	—		—		368	255	623	(167	)	1977	02/06/07	15 to 30 Years
Perkins Family Restaurant	Olean, NY	(a)	355	663	—		—		355	663	1,018	(333	)	1977	02/06/07	15 to 30 Years
Perkins Family Restaurant	Corry, PA	(a)	411	279	—		—		411	279	690	(202	)	1977	02/06/07	15 to 30 Years
Perkins Family Restaurant	Austintown, OH	(a)	1,106	450	—		—		1,106	450	1,556	(254	)	1991	02/06/07	15 to 30 Years
Perkins Family Restaurant	Canton, OH	(a)	1,325	781	—		—		1,325	781	2,106	(378	)	1989	02/06/07	15 to 30 Years
Perkins Family Restaurant	Youngstown, OH	(a)	1,560	557	—		—		1,560	557	2,117	(296	)	1985	02/06/07	15 to 30 Years
Perkins Family Restaurant	Titusville, PA	(a)	247	438	—		—		247	438	685	(226	)	1976	04/29/11	11 to 26 Years
Perkins Family Restaurant	Brooklyn, OH	(d)	1,226	672	(152	)	(672	)	1,074	—	1,074	—		(f)	02/06/07	(f)
Perkins Family Restaurant	Hermitage, PA	(d)	604	717	—		—		604	717	1,321	(370	)	1978	02/06/07	10 to 25 Years
Perkins Family Restaurant	Ashland, OH	(b)	294	642	—		—		294	642	936	(186	)	1971	03/18/13	13 to 20 Years
PetSmart	McCarran, NV	(d)	8,333	37,763	—		—		8,333	37,763	46,096	(6,518	)	2008	07/17/13	8 to 40 Years
PetSmart	Chattanooga, TN	(c)	1,689	2,837	—		—		1,689	2,837	4,526	(444	)	1996	07/17/13	8 to 40 Years
PetSmart	Daytona Beach, FL	(c)	775	3,880	—		—		775	3,880	4,655	(518	)	1996	07/17/13	8 to 42 Years
PetSmart	Fredericksburg, VA	(c)	1,783	3,491	—		—		1,783	3,491	5,274	(512	)	1997	07/17/13	8 to 44 Years
Pier1 Imports	St. Louis, MO	(a)	785	1,023	—		—		785	1,023	1,808	(148	)	1996	08/30/13	15 to 40 Years
Pike Nursery	Alpharetta, GA	(a)	2,497	2,160	—		—		2,497	2,160	4,657	(1,255	)	1994	07/01/05	15 to 30 Years
Pike Nursery	Marietta, GA	(a)	4,675	854	—		—		4,675	854	5,529	(816	)	1996	07/01/05	15 to 30 Years
Pike Nursery	Atlanta, GA	(a)	4,863	815	—		—		4,863	815	5,678	(785	)	1970	07/01/05	15 to 20 Years
Pike Nursery	Alpharetta, GA	(a)	4,079	1,948	—		—		4,079	1,948	6,027	(1,583	)	1983	07/01/05	15 to 20 Years

194

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Pike Nursery	Marietta, GA	(a)	2,610	865	—	—	2,610	865	3,475	(785	)	1977	07/01/05	15 to 20 Years
Pine Creek Medical Center	Dallas, TX	(a)	1,633	21,835	—	2,019	1,633	23,854	25,487	(5,631	)	2005	08/29/05	15 to 50 Years
Pine Creek Medical Center	Dallas, TX	(a)	1,915	9,150	—	—	1,915	9,150	11,065	(1,807	)	2006	03/28/13	11 to 50 Years
Pioneer Hi-Bred	Maxton, NC	(d)	870	6,961	—	29	870	6,990	7,860	(230	)	2016	12/16/16	9 to 40 Years
Pizza Hut	Evansville, IN	(a)	270	231	—	—	270	231	501	(80	)	2000	06/25/04	30 to 30 Years
Pizza Hut	Owensboro, KY	(a)	250	502	—	—	250	502	752	(174	)	1991	06/25/04	30 to 30 Years
Pizza Hut	Madill, OK	(a)	352	648	—	—	352	648	1,000	(785	)	1972	06/25/04	10 to 15 Years
Pizza Hut	Geneva, AL	(a)	522	570	—	—	522	570	1,092	(664	)	1990	06/25/04	10 to 15 Years
Pizza Hut	Blakely, GA	(a)	288	744	—	—	288	744	1,032	(520	)	1987	06/25/04	15 to 20 Years
Pizza Hut	Mayfield, KY	(a)	307	596	—	—	307	596	903	(372	)	1997	06/25/04	15 to 30 Years
Pizza Hut	Salem, IL	(a)	271	218	—	—	271	218	489	(125	)	2000	07/28/04	15 to 30 Years
Pizza Hut	Burlington, IA	(a)	304	588	—	—	304	588	892	(314	)	1996	09/23/05	15 to 30 Years
Pizza Hut	Dubuque, IA	(a)	479	298	—	—	479	298	777	(393	)	1970	09/23/05	10 to 15 Years
Pizza Hut	Tipton, IA	(a)	240	408	—	—	240	408	648	(520	)	1991	09/23/05	10 to 15 Years
Pizza Hut	Dyersville, IA	(a)	267	513	—	—	267	513	780	(394	)	1983	09/23/05	14 to 20 Years
Pizza Hut	Independence, IA	(a)	223	473	—	—	223	473	696	(554	)	1976	09/23/05	10 to 15 Years



Pizza Hut	Manchester, IA	(a)	351	495	—	—	351	495	846	(578	)	1977	09/23/05	10 to 15 Years
Pizza Hut	Rock Falls, IL	(a)	314	631	—	—	314	631	945	(324	)	1995	09/23/05	15 to 30 Years
Pizza Hut	De Witt, IA	(a)	248	333	—	—	248	333	581	(264	)	1984	09/23/05	15 to 20 Years
Pizza Hut	Vandalia, IL	(a)	409	202	—	—	409	202	611	(358	)	1977	09/23/05	10 to 15 Years
Pizza Hut	Charleston, IL	(a)	272	220	—	—	272	220	492	(248	)	1986	09/23/05	10 to 15 Years
Pizza Hut	Effingham, IL	(a)	357	228	—	—	357	228	585	(299	)	1973	09/23/05	10 to 15 Years
Pizza Hut	Maquoketa, IA	(a)	184	90	—	—	184	90	274	(149	)	1973	09/23/05	10 to 15 Years
Pizza Hut	Taylorville, IL	(a)	154	352	—	—	154	352	506	(380	)	1980	09/23/05	10 to 15 Years
Pizza Hut	Decorah, IA	(a)	207	91	—	—	207	91	298	(120	)	1985	09/23/05	10 to 15 Years
Pizza Hut	Vinton, IA	(a)	121	114	—	—	121	114	235	(181	)	1978	09/23/05	10 to 15 Years
Pizza Hut	Creston, IA	(a)	103	180	—	—	103	180	283	(214	)	1974	12/15/05	10 to 15 Years
Pizza Hut	New Cumberland, PA	(a)	634	278	—	176	634	454	1,088	(336	)	1990	01/30/06	15 to 20 Years
Pizza Hut	Ephrata, PA	(a)	685	231	—	—	685	231	916	(210	)	1978	01/30/06	15 to 20 Years
Pizza Hut	Harrisburg, PA	(a)	762	241	—	176	762	417	1,179	(336	)	1977	01/30/06	15 to 20 Years

195

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Pizza Hut	Lebanon, PA	(a)	616	316	—	176	616	492	1,108	(348	)	1980	01/30/06	15 to 20 Years
Pizza Hut	Mechanicsburg, PA	(a)	801	481	—	—	801	481	1,282	(363	)	1995	01/30/06	15 to 20 Years
Pizza Hut	Harrisburg, PA	(a)	611	239	—	—	611	239	850	(283	)	1978	01/30/06	15 to 20 Years
Pizza Hut	Harrisburg, PA	(a)	423	307	—	—	423	307	730	(189	)	1973	01/30/06	15 to 20 Years
Pizza Hut	Lancaster, PA	(a)	308	161	—	—	308	161	469	(127	)	1977	07/25/06	15 to 30 Years
Pizza Hut	Hyattsville, MD	(a)	702	245	—	—	702	245	947	(184	)	1985	11/27/06	15 to 20 Years
Pizza Hut	Walkersville, MD	(a)	381	238	—	68	381	306	687	(182	)	1985	11/27/06	11 to 20 Years
Pizza Hut	Hagerstown, MD	(a)	546	342	—	68	546	410	956	(246	)	1975	11/27/06	11 to 20 Years
Pizza Hut	Silver Spring, MD	(a)	1,008	251	—	—	1,008	251	1,259	(202	)	1983	11/27/06	15 to 20 Years
Pizza Hut	Frederick, MD	(a)	440	236	—	5	440	241	681	(153	)	1977	11/27/06	11 to 20 Years
Pizza Hut	Bowie, MD	(a)	333	173	—	200	333	373	706	(257	)	1983	11/27/06	15 to 20 Years
Pizza Hut	Thurmont, MD	(a)	857	307	—	68	857	375	1,232	(245	)	1985	11/27/06	11 to 20 Years
Pizza Hut	Lanham, MD	(a)	302	193	—	200	302	393	695	(211	)	1980	11/27/06	13 to 20 Years
Pizza Hut	Reston, VA	(a)	1,033	193	—	—	1,033	193	1,226	(154	)	1977	11/27/06	15 to 20 Years
Pizza Hut	Emmitsburg, MD	(a)	141	182	—	—	141	182	323	(115	)	1981	11/27/06	15 to 20 Years
Pizza Hut	Clinton, MD	(a)	300	193	—	200	300	393	693	(208	)	1980	11/27/06	13 to 20 Years
Pizza Hut	Upper Marlboro, MD	(a)	290	172	—	—	290	172	462	(151	)	1983	11/27/06	15 to 20 Years
Pizza Hut	Burlington, IA	(a)	318	484	—	—	318	484	802	(265	)	2006	12/04/06	15 to 30 Years
Pizza Hut	Alexandria, VA	(a)	1,024	202	—	12	1,024	214	1,238	(164	)	1979	12/19/06	11 to 20 Years
Pizza Hut	Culpeper, VA	(a)	367	169	—	—	367	169	536	(128	)	1977	12/19/06	15 to 20 Years
Pizza Hut	Warrenton, VA	(a)	378	254	—	—	378	254	632	(188	)	1985	12/19/06	14 to 20 Years
Pizza Hut	Powell, TN	(a)	252	377	—	176	252	553	805	(278	)	1982	11/02/07	15 to 30 Years
Pizza Hut	Sweetwater, TN	(a)	231	307	—	—	231	307	538	(171	)	1979	11/02/07	15 to 30 Years
Pizza Hut	Knoxville, TN	(a)	296	343	—	176	296	519	815	(253	)	1978	11/02/07	15 to 30 Years
Pizza Hut	Chattanooga, TN	(a)	352	246	—	—	352	246	598	(198	)	1984	11/02/07	15 to 30 Years
Pizza Hut	Clinton, TN	(a)	417	293	—	—	417	293	710	(190	)	1994	11/02/07	15 to 30 Years
Pizza Hut	Ringgold, GA	(a)	387	374	—	—	387	374	761	(196	)	1990	11/02/07	15 to 30 Years
Pizza Hut	LaFayette, GA	(a)	246	434	—	176	246	610	856	(292	)	1991	11/02/07	15 to 30 Years
Pizza Hut	Trenton, GA	(a)	300	227	—	—	300	227	527	(157	)	1991	11/02/07	15 to 30 Years
Pizza Hut	Knoxville, TN	(a)	172	700	—	—	172	700	872	(278	)	1991	11/02/07	15 to 30 Years
Pizza Hut	Alcoa, TN	(a)	228	219	—	—	228	219	447	(125	)	1982	11/02/07	15 to 30 Years
Pizza Hut	Chatsworth, GA	(a)	213	558	—	—	213	558	771	(258	)	1979	11/02/07	15 to 30 Years

196

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Pizza Hut	Crossville, TN	(a)	220	288	—		176		220	464	684	(245	)	1978	11/02/07	15 to 30 Years
Pizza Hut	Harriman, TN	(a)	314	143	—		176		314	319	633	(194	)	1979	11/02/07	15 to 30 Years
Pizza Hut	Soddy Daisy, TN	(a)	316	405	—		—		316	405	721	(214	)	1989	11/02/07	15 to 30 Years
Pizza Hut	Athens, TN	(a)	197	341	—		176		197	517	714	(262	)	1977	11/02/07	15 to 30 Years
Pizza Hut	Alcoa, TN	(a)	483	318	—		—		483	318	801	(188	)	1978	11/02/07	15 to 30 Years
Pizza Hut	Dayton, TN	(a)	308	291	—		176		308	467	775	(244	)	1979	11/02/07	15 to 30 Years
Pizza Hut	Kimball, TN	(a)	367	283	—		176		367	459	826	(247	)	1987	11/02/07	15 to 30 Years
Pizza Hut	Duluth, MN	(a)	74	423	—		—		74	423	497	(148	)	1915	05/24/05	15 to 30 Years
Pizza Hut	Lakeville, MN	(a)	342	439	—		80		342	519	861	(196	)	1988	05/24/05	15 to 30 Years
Pizza Hut	Woodbury, MN	(a)	555	411	(146	)	(16	)	409	395	804	(162	)	1987	05/24/05	15 to 30 Years
Planet Fitness	Chicago, IL	(a)	1,009	2,965	—		—		1,009	2,965	3,974	(397	)	2007	12/09/13	14 to 40 Years
Planet Fitness	Phoenix, AZ	(d)	642	2,245	—		—		642	2,245	2,887	(290	)	1988	09/30/14	14 to 30 Years
Planet Fitness	Mesquite, TX	(d)	601	1,770	—		—		601	1,770	2,371	(191	)	1986	01/15/16	8 to 30 Years
Planet Fitness	Burnsville, MN	(b)	1,461	1,597	—		22		1,461	1,619	3,080	(195	)	1978	04/15/16	8 to 20 Years
Popeye's Chicken & Biscuits	Baton Rouge, LA	(a)	565	286	—		—		565	286	851	(251	)	1991	06/25/04	15 to 20 Years
Popeye's Chicken & Biscuits	San Antonio, TX	(a)	517	373	—		—		517	373	890	(221	)	2002	09/25/06	15 to 30 Years
Popeye's Chicken & Biscuits	Tempe, AZ	(a)	480	361	—		—		480	361	841	(211	)	2003	09/25/06	15 to 30 Years
Popeye's Chicken & Biscuits	San Antonio, TX	(a)	349	429	—		—		349	429	778	(289	)	1983	09/25/06	15 to 20 Years
Popeye's Chicken & Biscuits	San Antonio, TX	(a)	428	339	—		—		428	339	767	(205	)	2001	09/25/06	15 to 30 Years
Popeye's Chicken & Biscuits	San Antonio, TX	(a)	539	300	—		—		539	300	839	(221	)	2001	09/25/06	15 to 30 Years
Popeye's Chicken & Biscuits	Houston, TX	(a)	592	302	—		—		592	302	894	(197	)	1979	09/28/06	15 to 20 Years
Popeye's Chicken & Biscuits	Lafayette, LA	(a)	300	779	—		—		300	779	1,079	(128	)	1972	10/30/13	15 to 30 Years
Popeye's Chicken & Biscuits	Opelousas, LA	(a)	419	659	—		—		419	659	1,078	(119	)	1968	10/30/13	15 to 30 Years
Popeye's Chicken & Biscuits	Bartlett, TN	(a)	411	—	—		—		411	—	411	—		(f)	10/30/13	(f)
Popeye's Chicken & Biscuits	Memphis, TN	(a)	320	—	—		—		320	—	320	—		(f)	10/30/13	(f)

197

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Popeye's Chicken & Biscuits	Holly Springs, MS	(a)	116	—	—	—	116	—	116	—		(f)	10/30/13	(f)
Popeye's Chicken & Biscuits	Collierville, TN	(a)	539	—	—	—	539	—	539	—		(f)	10/30/13	(f)
Popeye's Chicken & Biscuits	Nashville, TN	(a)	264	—	—	—	264	—	264	—		(f)	10/30/13	(f)
Popeye's Chicken & Biscuits	Horn Lake, MS	(a)	231	—	—	—	231	—	231	—		(f)	10/30/13	(f)
Popeye's Chicken & Biscuits	Nashville, TN	(a)	538	—	—	—	538	—	538	—		(f)	10/30/13	(f)
Popeye's Chicken & Biscuits	Baton Rouge, LA	(a)	594	417	—	—	594	417	1,011	(331	)	1979	06/25/04	15 to 20 Years
Popeye's Chicken & Biscuits	Port Allen, LA	(a)	521	575	—	—	521	575	1,096	(344	)	1997	09/24/04	15 to 30 Years
Popeye's Chicken & Biscuits	Baton Rouge, LA	(a)	472	642	—	—	472	642	1,114	(319	)	1987	09/24/04	15 to 30 Years
Popeye's Chicken & Biscuits	Miami, FL	(a)	602	14	—	—	602	14	616	(202	)	1978	09/24/04	10 to 15 Years
Popeye's Chicken & Biscuits	Miami, FL	(a)	596	105	—	—	596	105	701	(165	)	1978	09/24/04	10 to 15 Years
Popeye's Chicken & Biscuits	Deerfield Beach, FL	(a)	668	295	—	—	668	295	963	(178	)	1970	09/24/04	15 to 30 Years
Popeye's Chicken & Biscuits	Fort Lauderdale, FL	(a)	601	121	—	—	601	121	722	(218	)	1984	09/24/04	10 to 15 Years
Popeye's Chicken & Biscuits	Pensacola, FL	(a)	860	291	—	—	860	291	1,151	(422	)	1977	07/28/04	10 to 15 Years
Popeye's Chicken & Biscuits	St. Louis, MO	(a)	503	651	—	—	503	651	1,154	(427	)	1976	09/24/04	15 to 20 Years
Popeye's Chicken & Biscuits	St. Louis, MO	(a)	828	351	—	—	828	351	1,179	(332	)	1986	09/24/04	15 to 20 Years
Popeye's Chicken & Biscuits	Fort Pierce, FL	(a)	667	184	—	—	667	184	851	(153	)	1999	09/24/04	15 to 30 Years
Popeye's Chicken & Biscuits	Lauderdale Lakes, FL	(a)	411	346	—	—	411	346	757	(165	)	1998	12/29/06	15 to 30 Years
Primanti Bros.	Avon, IN	(a)	899	614	—	188	899	802	1,701	(123	)	2014	10/31/14	14 to 30 Years
Primanti Bros.	Indianapolis, IN	(a)	590	633	—	—	590	633	1,223	(125	)	2014	10/31/14	14 to 30 Years
PriMed Physicians	Beavercreek, OH	(d)	559	1,420	—	—	559	1,420	1,979	(216	)	1985	08/18/14	7 to 40 Years

198

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Progressive Medical Center	Dunwoody, GA	(d)	1,061	4,556	—	22	1,061	4,578	5,639	(250	)	1988	10/27/16	2 to 40 Years
Promedica Physicians Eyecare	Monroe, MI	(d)	728	3,440	—	—	728	3,440	4,168	(575	)	2002	08/18/14	9 to 30 Years
Rainbow Kids Clinic	Clarksville, TN	(a)	978	2,718	—	—	978	2,718	3,696	(262	)	2011	12/04/14	15 to 40 Years
Rally's	New Albany, IN	(a)	497	278	—	—	497	278	775	(190	)	1992	09/24/04	15 to 30 Years
Rally's	Louisville, KY	(a)	334	251	—	—	334	251	585	(159	)	1991	09/24/04	15 to 20 Years
Rally's	Florence, KY	(a)	524	209	—	—	524	209	733	(184	)	1992	09/24/04	15 to 30 Years
Rally's	Marion, IN	(a)	503	153	—	—	503	153	656	(147	)	1990	09/24/04	15 to 20 Years
Raymour & Flanigan Furniture	Horseheads, NY	(a)	1,376	12,506	—	—	1,376	12,506	13,882	(611	)	2005	10/06/15	15 to 50 Years
Raymour & Flanigan Furniture	Johnson City, NY	(a)	1,459	10,433	—	—	1,459	10,433	11,892	(653	)	1978	10/06/15	15 to 40 Years



RBG Eye Associates	Sherman, TX	(a)	1,249	4,713	—	—	1,249	4,713	5,962	(362	)	2013	06/30/15	15 to 40 Years
Red Lobster	Albany, GA	(d)	744	1,340	—	—	744	1,340	2,084	(181	)	1971	12/23/14	15 to 30 Years
Red Lobster	Columbus, GA	(d)	876	1,243	—	—	876	1,243	2,119	(173	)	2003	12/23/14	15 to 30 Years
Red Lobster	Aurora, CO	(d)	1,151	1,742	—	—	1,151	1,742	2,893	(190	)	1974	12/23/14	15 to 40 Years
Red Lobster	Bloomington, IL	(d)	662	1,029	—	—	662	1,029	1,691	(142	)	1975	12/23/14	15 to 30 Years
Red Lobster	Durham, NC	(d)	1,477	1,661	—	—	1,477	1,661	3,138	(235	)	1978	12/23/14	15 to 30 Years
Red Lobster	Beachwood, OH	(d)	1,080	1,773	—	—	1,080	1,773	2,853	(198	)	1977	12/23/14	15 to 40 Years
Red Lobster	Syracuse, NY	(d)	734	1,518	—	—	734	1,518	2,252	(219	)	1981	12/23/14	15 to 30 Years
Red Lobster	Bradley, IL	(d)	1,610	1,783	—	—	1,610	1,783	3,393	(268	)	1991	12/23/14	15 to 30 Years
Red Lobster	Meadville, PA	(d)	652	1,284	—	—	652	1,284	1,936	(198	)	1991	12/23/14	15 to 30 Years
Red Lobster	Oxford, AL	(d)	489	1,212	—	—	489	1,212	1,701	(168	)	1991	12/23/14	15 to 30 Years
Red Lobster	Findlay, OH	(d)	958	1,029	—	—	958	1,029	1,987	(154	)	1991	12/23/14	15 to 30 Years
Red Lobster	Adrian, MI	(d)	652	1,233	—	—	652	1,233	1,885	(166	)	1991	12/23/14	15 to 30 Years
Red Lobster	Salina, KS	(d)	764	1,100	—	—	764	1,100	1,864	(167	)	1994	12/23/14	15 to 30 Years
Red Lobster	Tifton, GA	(d)	642	1,009	—	—	642	1,009	1,651	(120	)	1995	12/23/14	15 to 40 Years
Red Lobster	Council Bluffs, IA	(d)	1,070	703	—	—	1,070	703	1,773	(115	)	1995	12/23/14	15 to 30 Years
Red Lobster	Stillwater, OK	(d)	611	1,447	—	—	611	1,447	2,058	(163	)	1995	12/23/14	15 to 30 Years
Red Lobster	Monroe, MI	(d)	927	897	—	—	927	897	1,824	(159	)	1996	12/23/14	15 to 30 Years

199

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Red Lobster	Tullahoma, TN	(d)	520	886	—	—	520	886	1,406	(111	)	1996	12/23/14	15 to 40 Years
Red Lobster	Lewiston, ID	(d)	1,080	866	—	—	1,080	866	1,946	(146	)	1996	12/23/14	15 to 30 Years
Red Lobster	Indianapolis, IN	(d)	418	1,223	—	—	418	1,223	1,641	(132	)	1992	12/23/14	15 to 30 Years
Red Lobster	Waterford, MI	(d)	761	1,958	—	—	761	1,958	2,719	(197	)	1997	02/10/15	15 to 40 Years
Red Lobster	Paducah, KY	(d)	1,485	2,407	—	69	1,485	2,476	3,961	(96	)	2013	12/22/16	13 to 40 Years
Red Lobster	Winston-Salem, NC	(d)	1,707	1,873	—	—	1,707	1,873	3,580	(74	)	1998	12/22/16	13 to 40 Years
Red Lobster	Rockford, IL	(d)	1,348	2,842	—	—	1,348	2,842	4,190	(109	)	1977	12/22/16	13 to 40 Years
Red Lobster	Zanesville, OH	(d)	1,088	2,218	—	—	1,088	2,218	3,306	(112	)	1992	12/22/16	11 to 30 Years
Red Lobster	Monroeville, PA	(d)	1,677	3,508	—	—	1,677	3,508	5,185	(159	)	2009	12/22/16	12 to 30 Years
Red Lobster	Duluth, GA	(d)	1,913	4,576	—	—	1,913	4,576	6,489	(151	)	1984	12/22/16	13 to 40 Years
Red Mesa Grill	Traverse City, MI	(d)	651	1,255	—	—	651	1,255	1,906	(119	)	2004	11/09/15	15 to 30 Years
Red Mesa Grill	Boyne City, MI	(d)	69	938	—	—	69	938	1,007	(69	)	1997	11/09/15	15 to 30 Years
Red Mesa Grill	Elk Rapids, MI	(d)	227	947	—	—	227	947	1,174	(76	)	1998	11/09/15	15 to 30 Years
Red Robin Gourmet Burgers	Gurnee, IL	(a)	586	619	—	—	586	619	1,205	(424	)	1995	06/25/04	15 to 20 Years
Regal Cinemas	Martinsburg, WV	(a)	2,450	3,528	—	—	2,450	3,528	5,978	(1,794	)	1998	09/30/05	12 to 30 Years
Regal Cinemas	Fenton, MO	(a)	2,792	5,982	—	—	2,792	5,982	8,774	(833	)	2008	09/29/14	13 to 40 Years
Regal Cinemas	Lebanon, PA	(a)	747	4,295	—	—	747	4,295	5,042	(527	)	2006	09/29/14	13 to 30 Years
Regal Cinemas	Massillon, OH	(a)	1,767	2,667	—	1,600	1,767	4,267	6,034	(582	)	2005	09/29/14	13 to 30 Years
Regal Cinemas	Nitro, WV	(a)	1,816	3,068	—	—	1,816	3,068	4,884	(573	)	2005	09/29/14	13 to 30 Years
Regal Cinemas	Dickson City, PA	(a)	4,198	5,269	—	—	4,198	5,269	9,467	(1,111	)	2010	09/29/14	13 to 30 Years
Regal Cinemas	Simpsonville, SC	(a)	1,862	5,453	—	—	1,862	5,453	7,315	(775	)	2010	09/29/14	13 to 40 Years
Regal Cinemas	Carrollton, GA	(d)	1,879	5,868	—	—	1,879	5,868	7,747	(606	)	2005	12/30/14	15 to 40 Years
Regal Cinemas	Dawsonville, GA	(d)	1,859	4,207	—	—	1,859	4,207	6,066	(469	)	2005	12/30/14	15 to 40 Years
Regal Cinemas	Gainesville, GA	(d)	2,278	8,684	—	—	2,278	8,684	10,962	(807	)	1996	12/30/14	15 to 40 Years
Regal Cinemas	Woodstock, GA	(d)	2,798	5,057	—	—	2,798	5,057	7,855	(632	)	1997	12/30/14	15 to 30 Years
Regal Cinemas	Griffin, GA	(d)	1,239	3,188	—	—	1,239	3,188	4,427	(455	)	2005	12/30/14	15 to 30 Years
Regal Cinemas	Omaha, NE	(d)	2,254	4,249	—	—	2,254	4,249	6,503	(578	)	2006	03/26/15	12 to 30 Years
Regal Cinemas	Avon, IN	(d)	3,388	2,967	—	3,651	3,388	6,618	10,006	(860	)	1995	03/01/16	4 to 30 Years
Regal Cinemas	Bowie, MD	(d)	7,138	5,936	—	23	7,138	5,959	13,097	(368	)	1998	11/23/16	8 to 40 Years
Renn Kirby Chevrolet Buick	Gettysburg, PA	(a)	1,385	3,259	—	—	1,385	3,259	4,644	(1,575	)	2005	02/16/07	5 to 30 Years

200

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Repair One	Port Orange, FL	(a)	599	967	—		35		599	1,002	1,601	(67	)	1997	06/24/16	13 to 30 Years
Rick Johnson Auto & Tire	Naples, FL	(a)	249	265	—		—		249	265	514	(65	)	1966	10/28/13	9 to 20 Years
Rick Johnson Auto & Tire	Naples, FL	(a)	425	424	—		—		425	424	849	(95	)	2006	10/28/13	9 to 30 Years
Rick Johnson Auto & Tire	Estero, FL	(a)	334	571	—		—		334	571	905	(116	)	2009	10/28/13	9 to 30 Years
Rick Johnson Auto & Tire	Estero, FL	(a)	394	399	—		—		394	399	793	(94	)	2004	10/28/13	9 to 30 Years
Rite Aid	St. Clair Shores, MI	(a)	1,169	761	—		—		1,169	761	1,930	(319	)	1991	05/02/05	15 to 30 Years
Rite Aid	Philadelphia, PA	(a)	733	1,087	—		—		733	1,087	1,820	(337	)	1993	07/01/05	19 to 40 Years
Rite Aid	Moundsville, WV	(a)	706	1,002	—		—		706	1,002	1,708	(316	)	1993	07/01/05	19 to 40 Years
Rite Aid	Oneida, NY	(a)	1,315	1,411	—		—		1,315	1,411	2,726	(443	)	1999	07/01/05	19 to 40 Years
Rite Aid	Uhrichsville, OH	(a)	617	2,345	—		—		617	2,345	2,962	(683	)	2000	07/01/05	19 to 40 Years
Rite Aid	Buffalo, NY	(a)	681	925	—		—		681	925	1,606	(288	)	1993	07/01/05	19 to 40 Years
Rite Aid	Philadelphia, PA	(a)	1,613	1,880	—		—		1,613	1,880	3,493	(574	)	1999	07/01/05	19 to 40 Years
Rite Aid	Enterprise, AL	(d)	1,163	1,612	—		—		1,163	1,612	2,775	(308	)	2006	07/17/13	11 to 37 Years
Rite Aid	Wauseon, OH	(d)	1,000	2,034	—		—		1,000	2,034	3,034	(361	)	2005	07/17/13	12 to 37 Years
Rite Aid	Fremont, OH	(d)	504	1,405	(378	)	(1,053	)	126	352	478	(14	)	1998	07/17/13	4 to 27 Years
Rite Aid	Cleveland, OH	(d)	776	1,158	—		—		776	1,158	1,934	(239	)	1998	07/17/13	5 to 30 Years
Rite Aid	Defiance, OH	(d)	645	2,452	—		—		645	2,452	3,097	(407	)	2005	07/17/13	11 to 38 Years
Rite Aid	Lansing, MI	(d)	196	1,487	—		—		196	1,487	1,683	(256	)	1996	07/17/13	3 to 31 Years
Rite Aid	Glassport, PA	(d)	550	2,471	—		—		550	2,471	3,021	(421	)	2006	07/17/13	11 to 37 Years
Rite Aid	Lincolnton, NC	(d)	548	1,537	—		—		548	1,537	2,085	(262	)	1998	07/17/13	4 to 37 Years
Rite Aid	Easton, PA	(d)	1,028	3,996	—		—		1,028	3,996	5,024	(580	)	2006	07/17/13	12 to 41 Years
Rite Aid	Plains, PA	(d)	1,502	2,611	—		—		1,502	2,611	4,113	(446	)	2006	07/17/13	12 to 37 Years
Rite Aid	Lima, OH	(d)	568	3,221	—		—		568	3,221	3,789	(453	)	2005	07/17/13	12 to 43 Years
Rite Aid	Fredericksburg, VA	(d)	1,426	2,077	—		—		1,426	2,077	3,503	(361	)	2006	07/17/13	14 to 37 Years
Rite Aid	Spartanburg, SC	(d)	1,196	1,671	—		—		1,196	1,671	2,867	(300	)	1999	07/17/13	5 to 34 Years
Rite Aid	Hixson, TN	(d)	450	2,025	—		—		450	2,025	2,475	(21	)	1997	07/17/13	40 to 40 Years
Ruth's Chris Steakhouse	Metairie, LA	(c)	800	3,016	—		—		800	3,016	3,816	(474	)	1964	07/17/13	10 to 30 Years
Ruth's Chris Steakhouse	Sarasota, FL	(b)	2,758	412	—		—		2,758	412	3,170	(176	)	2000	07/17/13	12 to 25 Years

201

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Ryan's	Bowling Green, KY	(b)	934	3,135	(579	)	(1,940	)	355	1,195	1,550	(70	)	1997	07/17/13	10 to 34 Years
Ryan's	Lake Charles, LA	(b)	1,619	1,349	—		—		1,619	1,349	2,968	(389	)	1987	07/17/13	10 to 24 Years
Ryan's	Picayune, MS	(b)	1,250	1,409	—		—		1,250	1,409	2,659	(333	)	1999	07/17/13	7 to 29 Years
Ryan's	Conroe, TX	(b)	942	3,274	(575	)	(2,006	)	367	1,268	1,635	(78	)	1993	07/17/13	11 to 32 Years
Ryan's	Princeton, WV	(b)	948	2,212	—		—		948	2,212	3,160	(538	)	2001	07/17/13	11 to 25 Years
Saisaki Asian Bistro and Sushi	Newport News, VA	(d)	1,184	311	—		—		1,184	311	1,495	(318	)	1995	06/25/04	10 to 25 Years
Sanford's Grub & Pub	Dickinson, ND	(a)	616	1,301	—		—		616	1,301	1,917	(464	)	2003	12/29/06	15 to 40 Years
Sanford's Grub & Pub	Cheyenne, WY	(d)	277	2,041	—		—		277	2,041	2,318	(1,122	)	1928	12/29/06	15 to 20 Years
Serrano's Mexican Restaurant	Mesa, AZ	(d)	422	1,002	—		—		422	1,002	1,424	(163	)	1990	06/14/13	15 to 40 Years
Serrano's Mexican Restaurant	Queen Creek, AZ	(d)	609	1,159	—		—		609	1,159	1,768	(208	)	2004	06/14/13	15 to 40 Years
Service King	Madison, TN	(a)	662	1,567	—		—		662	1,567	2,229	(197	)	2000	03/31/14	14 to 40 Years
Service King	Nashville, TN	(a)	828	1,405	—		—		828	1,405	2,233	(239	)	2000	03/31/14	14 to 30 Years
Service King	Clarksville, TN	(a)	658	1,243	—		—		658	1,243	1,901	(195	)	2000	03/31/14	14 to 30 Years
Sheffield Pharmaceuticals	Norwich, CT	(d)	627	4,767	—		27		627	4,794	5,421	(288	)	1975	06/30/16	4 to 30 Years
Shell	Kimberling City, MO	(d)	173	474	—		9		173	483	656	(15	)	1950	03/23/17	15 to 30 Years
Shell	Branson, MO	(d)	1,781	2,864	—		—		1,781	2,864	4,645	(126	)	1992	03/23/17	15 to 30 Years
Shell	Joplin, MO	(d)	352	434	—		28		352	462	814	(16	)	2008	05/05/17	15 to 40 Years
Shell	Richland, MO	(d)	2,657	1,181	—		—		2,657	1,181	3,838	(142	)	1984	05/05/17	10 to 20 Years
Shell	Holiday Island, AR	(d)	222	357	—		—		222	357	579	(16	)	2000	05/05/17	10 to 30 Years
Shooters World	Tampa, FL	(d)	1,588	6,134	—		—		1,588	6,134	7,722	(473	)	1990	06/05/15	15 to 40 Years
Shopko	Woodsfield, OH	(d)	691	1,009	—		—		691	1,009	1,700	(574	)	2000	05/31/06	15 to 30 Years
Shopko	Manistique, MI	(d)	659	1,223	—		—		659	1,223	1,882	(625	)	2000	05/31/06	15 to 30 Years
Shopko	Minerva, OH	(d)	1,103	902	—		—		1,103	902	2,005	(647	)	2000	05/31/06	15 to 30 Years
Shopko	Burlington, KS	(d)	371	565	—		—		371	565	936	(402	)	1990	05/31/06	15 to 20 Years



Shopko	Clarion, IA	(d)	365	812	—	—	365	812	1,177	(415	)	2000	05/31/06	15 to 30 Years
Shopko	Mount Ayr, IA	(d)	228	666	—	—	228	666	894	(311	)	1995	05/31/06	15 to 30 Years
Shopko	Gallatin, MO	(d)	57	405	—	—	57	405	462	(175	)	1990	05/31/06	15 to 30 Years

202

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Shopko	Memphis, MO	(d)	448	313	—	—	448	313	761	(270	)	1983	05/31/06	15 to 20 Years
Shopko	Albany, MO	(d)	66	410	—	—	66	410	476	(171	)	1990	05/31/06	15 to 30 Years
Shopko	Powell, WY	(d)	1,264	859	—	—	1,264	859	2,123	(621	)	1985	05/31/06	15 to 25 Years
Shopko	Tuscola, IL	(d)	724	897	—	—	724	897	1,621	(543	)	2000	05/31/06	15 to 30 Years
Shopko	Rockville, IN	(d)	628	939	—	—	628	939	1,567	(526	)	1999	05/31/06	15 to 30 Years
Shopko	Sturgis, SD	(d)	402	717	—	—	402	717	1,119	(471	)	1984	05/31/06	15 to 25 Years
Shopko	Attica, IN	(d)	550	1,116	—	—	550	1,116	1,666	(580	)	1999	05/31/06	15 to 30 Years
Shopko	Monticello, IL	(d)	641	1,172	—	—	641	1,172	1,813	(603	)	1999	05/31/06	15 to 30 Years
Shopko	Clintonville, WI	(d)	495	1,089	—	—	495	1,089	1,584	(690	)	1978	05/31/06	15 to 25 Years
Shopko	Lancaster, WI	(d)	581	1,018	—	—	581	1,018	1,599	(534	)	1999	05/31/06	15 to 30 Years
Shopko	Perry, IA	(d)	651	1,015	—	—	651	1,015	1,666	(564	)	1998	05/31/06	15 to 30 Years
Shopko	Glasgow, MT	(d)	772	1,623	—	—	772	1,623	2,395	(814	)	1998	05/31/06	15 to 30 Years
Shopko	Arcadia, WI	(d)	673	983	—	—	673	983	1,656	(616	)	2000	05/31/06	15 to 30 Years
Shopko	Lander, WY	(d)	289	589	—	—	289	589	878	(394	)	1974	05/31/06	15 to 20 Years
Shopko	Waukon, IA	(d)	604	971	—	—	604	971	1,575	(523	)	1998	05/31/06	15 to 30 Years
Shopko	Dyersville, IA	(d)	381	1,082	—	—	381	1,082	1,463	(515	)	2000	05/31/06	15 to 30 Years
Shopko	Glenwood, MN	(d)	775	1,404	—	—	775	1,404	2,179	(582	)	1996	05/31/06	15 to 40 Years
Shopko	Dowagiac, MI	(d)	762	984	—	—	762	984	1,746	(546	)	2000	05/31/06	15 to 30 Years
Shopko	Hart, MI	(d)	565	1,377	—	—	565	1,377	1,942	(634	)	1999	05/31/06	15 to 30 Years
Shopko	Rawlins, WY	(d)	430	581	—	—	430	581	1,011	(433	)	1971	05/31/06	15 to 20 Years
Shopko	Oconto, WI	(d)	496	1,176	—	—	496	1,176	1,672	(611	)	2000	05/31/06	15 to 30 Years
Shopko	Newaygo, MI	(d)	633	1,155	—	—	633	1,155	1,788	(587	)	2000	05/31/06	15 to 30 Years
Shopko	Clare, MI	(d)	1,219	760	—	—	1,219	760	1,979	(617	)	2000	05/31/06	15 to 30 Years
Shopko	Kewaunee, WI	(d)	872	758	—	—	872	758	1,630	(567	)	2000	05/31/06	15 to 30 Years
Shopko	Madison, SD	(d)	1,060	1,015	—	—	1,060	1,015	2,075	(756	)	1975	05/31/06	15 to 25 Years
Shopko	Mount Carmel, IL	(d)	972	1,602	—	—	972	1,602	2,574	(1,077	)	2000	05/31/06	15 to 20 Years
Shopko	Fergus Falls, MN	(d)	738	1,175	—	—	738	1,175	1,913	(722	)	1986	05/31/06	15 to 20 Years
Shopko	Allegan, MI	(d)	741	1,198	—	—	741	1,198	1,939	(612	)	2000	05/31/06	15 to 30 Years
Shopko	Spokane, WA	(d)	1,014	3,005	—	—	1,014	3,005	4,019	(1,562	)	1987	05/31/06	15 to 29 Years
Shopko	Twin Falls, ID	(d)	2,037	3,696	—	—	2,037	3,696	5,733	(2,274	)	1986	05/31/06	15 to 20 Years
Shopko	Worthington, MN	(d)	2,861	3,767	—	—	2,861	3,767	6,628	(1,721	)	1984	05/31/06	15 to 30 Years
Shopko	St. Cloud, MN	(d)	3,749	4,884	—	—	3,749	4,884	8,633	(2,957	)	1985	05/31/06	15 to 20 Years

203

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Shopko	Austin, MN	(d)	4,246	4,444	—		—	4,246	4,444	8,690	(2,081	)	1983	05/31/06	15 to 30 Years
Shopko	Mankato, MN	(d)	6,167	4,861	—		—	6,167	4,861	11,028	(2,896	)	1971	05/31/06	15 to 28 Years
Shopko	Aberdeen, SD	(d)	3,857	3,348	—		—	3,857	3,348	7,205	(1,658	)	1984	05/31/06	15 to 30 Years
Shopko	Rochester, MN	(d)	6,466	4,232	—		—	6,466	4,232	10,698	(2,678	)	1981	05/31/06	15 to 28 Years
Shopko	Marquette, MI	(d)	4,423	5,774	—		—	4,423	5,774	10,197	(3,460	)	1969	05/31/06	15 to 25 Years
Shopko	Rochester, MN	(d)	6,189	4,511	—		—	6,189	4,511	10,700	(2,792	)	1981	05/31/06	15 to 20 Years
Shopko	Lewiston, ID	(d)	409	2,999	—		—	409	2,999	3,408	(1,848	)	1987	05/31/06	15 to 25 Years
Shopko	Houghton, MI	(d)	1,963	4,025	—		—	1,963	4,025	5,988	(1,980	)	1994	05/31/06	15 to 30 Years
Shopko	Missoula, MT	(d)	4,123	5,253	—		—	4,123	5,253	9,376	(3,038	)	1987	05/31/06	15 to 28 Years
Shopko	Kingsford, MI	(d)	3,736	3,570	—		—	3,736	3,570	7,306	(2,212	)	1970	05/31/06	15 to 28 Years
Shopko	Escanaba, MI	(d)	3,030	3,321	—		—	3,030	3,321	6,351	(2,008	)	1971	05/31/06	15 to 28 Years
Shopko	Union Gap, WA	(d)	481	4,079	—		—	481	4,079	4,560	(2,447	)	1991	05/31/06	15 to 29 Years
Shopko	Jacksonville, IL	(d)	3,603	3,569	—		—	3,603	3,569	7,172	(2,153	)	1996	05/31/06	15 to 30 Years
Shopko	River Falls, WI	(d)	1,787	4,283	—		—	1,787	4,283	6,070	(1,920	)	1994	05/31/06	15 to 30 Years
Shopko	Dixon, IL	(d)	1,502	2,810	—		—	1,502	2,810	4,312	(1,327	)	1993	05/31/06	15 to 30 Years
Shopko	Belvidere, IL	(d)	3,061	3,609	—		—	3,061	3,609	6,670	(1,729	)	1995	05/31/06	15 to 30 Years
Shopko	Freeport, IL	(d)	1,941	2,431	—		—	1,941	2,431	4,372	(1,317	)	1994	05/31/06	15 to 30 Years
Shopko	Helena, MT	(d)	3,176	5,583	(724	)	—	2,452	5,583	8,035	(2,381	)	1992	05/31/06	15 to 30 Years
Shopko	Sheboygan, WI	(d)	2,973	4,340	—		—	2,973	4,340	7,313	(2,167	)	1993	05/31/06	15 to 30 Years
Shopko	Monroe, WI	(d)	1,526	4,027	—		—	1,526	4,027	5,553	(1,783	)	1994	05/31/06	15 to 30 Years
Shopko	Duluth, MN	(d)	4,722	6,955	—		—	4,722	6,955	11,677	(2,972	)	1993	05/31/06	15 to 30 Years
Shopko	Onalaska, WI	(d)	2,468	4,392	—		—	2,468	4,392	6,860	(1,947	)	1989	05/31/06	15 to 30 Years
Shopko	Logan, UT	(d)	454	3,453	—		—	454	3,453	3,907	(2,130	)	1989	05/31/06	15 to 20 Years
Shopko	Sioux Falls, SD	(d)	4,907	4,023	—		—	4,907	4,023	8,930	(2,492	)	1987	05/31/06	15 to 28 Years
Shopko	Grafton, WI	(d)	2,952	4,206	—		—	2,952	4,206	7,158	(1,977	)	1989	05/31/06	15 to 30 Years
Shopko	Watertown, SD	(d)	3,064	3,519	—		—	3,064	3,519	6,583	(1,596	)	1985	05/31/06	15 to 30 Years
Shopko	Albert Lea, MN	(d)	2,526	3,141	—		—	2,526	3,141	5,667	(1,993	)	1985	05/31/06	15 to 25 Years
Shopko	Stevens Point, WI	(d)	1,383	5,401	—		—	1,383	5,401	6,784	(2,881	)	1985	05/31/06	15 to 25 Years
Shopko	Fond du Lac, WI	(d)	4,110	5,210	—		—	4,110	5,210	9,320	(2,186	)	1985	05/31/06	15 to 30 Years
Shopko	Mason City, IA	(d)	2,186	3,888	—		—	2,186	3,888	6,074	(2,340	)	1985	05/31/06	15 to 28 Years
Shopko	Oshkosh, WI	(d)	3,594	4,384	—		—	3,594	4,384	7,978	(1,934	)	1984	05/31/06	15 to 30 Years
Shopko	Kenosha, WI	(d)	3,079	4,259	—		—	3,079	4,259	7,338	(2,676	)	1980	05/31/06	15 to 25 Years

204

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Shopko	Norfolk, NE	(d)	2,701	2,912	—	—	2,701	2,912	5,613	(1,617	)	1984	05/31/06	15 to 30 Years
Shopko	Kimberly, WI	(d)	3,550	4,749	—	—	3,550	4,749	8,299	(2,755	)	1979	05/31/06	15 to 28 Years
Shopko	Lake Hallie, WI	(d)	2,627	3,965	—	—	2,627	3,965	6,592	(2,125	)	1982	05/31/06	15 to 30 Years
Shopko	Janesville, WI	(d)	3,166	4,808	—	—	3,166	4,808	7,974	(2,862	)	1980	05/31/06	15 to 28 Years
Shopko	Marshall, MN	(d)	4,152	2,872	—	—	4,152	2,872	7,024	(1,943	)	1972	05/31/06	15 to 28 Years
Shopko	Racine, WI	(d)	3,076	5,305	—	—	3,076	5,305	8,381	(3,001	)	1979	05/31/06	15 to 25 Years
Shopko	Mitchell, SD	(d)	3,918	3,126	—	—	3,918	3,126	7,044	(1,961	)	1973	05/31/06	15 to 28 Years
Shopko	St. Cloud, MN	(d)	5,033	6,589	—	—	5,033	6,589	11,622	(2,863	)	1991	05/31/06	15 to 30 Years
Shopko	Beloit, WI	(d)	3,191	4,414	—	—	3,191	4,414	7,605	(2,782	)	1978	05/31/06	15 to 25 Years
Shopko	Watertown, WI	(d)	3,124	4,436	—	—	3,124	4,436	7,560	(2,646	)	1972	05/31/06	15 to 25 Years
Shopko	Marshfield, WI	(d)	3,272	4,406	—	—	3,272	4,406	7,678	(2,561	)	1968	05/31/06	15 to 28 Years
Shopko	Hutchinson, MN	(d)	2,793	4,108	—	—	2,793	4,108	6,901	(1,847	)	1991	05/31/06	15 to 30 Years
Shopko	Appleton, WI	(d)	4,898	5,804	—	—	4,898	5,804	10,702	(2,432	)	1971	05/31/06	15 to 30 Years
Shopko	Rothschild, WI	(d)	2,685	4,231	—	—	2,685	4,231	6,916	(2,607	)	1977	05/31/06	15 to 29 Years
Shopko	Green Bay, WI	(d)	6,155	6,298	—	—	6,155	6,298	12,453	(2,640	)	1979	05/31/06	15 to 30 Years
Shopko	Wisconsin Rapids, WI	(d)	3,689	4,806	—	—	3,689	4,806	8,495	(2,845	)	1969	05/31/06	15 to 28 Years
Shopko	De Pere, WI	(d)	264	1,681	—	—	264	1,681	1,945	(665	)	2000	05/31/06	15 to 30 Years
Shopko	La Crosse, WI	(d)	2,896	3,810	—	—	2,896	3,810	6,706	(2,315	)	1978	05/31/06	15 to 25 Years
Shopko	Monmouth, IL	(d)	2,037	1,166	—	—	2,037	1,166	3,203	(1,003	)	1971	05/31/06	15 to 25 Years
Shopko	Green Bay, WI	(d)	8,698	12,160	—	—	8,698	12,160	20,858	(6,782	)	2000	05/31/06	15 to 28 Years
Shopko	Quincy, IL	(d)	3,510	4,916	—	—	3,510	4,916	8,426	(2,954	)	1986	05/31/06	15 to 28 Years
Shopko	Green Bay, WI	(d)	4,788	4,605	—	—	4,788	4,605	9,393	(2,834	)	1966	05/31/06	15 to 28 Years
Shopko	Gothenburg, NE	(a)	391	1,798	—	—	391	1,798	2,189	(490	)	2007	12/08/09	12 to 47 Years
Shopko	Thermopolis, WY	(a)	589	1,601	—	—	589	1,601	2,190	(446	)	2007	12/08/09	12 to 47 Years
Shopko	Ainsworth, NE	(a)	361	1,829	—	—	361	1,829	2,190	(497	)	2007	12/08/09	12 to 47 Years
Shopko	O'Neill, NE	(a)	400	1,752	—	—	400	1,752	2,152	(530	)	1972	12/08/09	12 to 47 Years
Shopko	Carrollton, MO	(d)	352	345	—	—	352	345	697	(289	)	1994	07/21/11	9 to 20 Years
Skyline Chili	Fairborn, OH	(a)	923	468	—	—	923	468	1,391	(297	)	1998	06/25/04	15 to 30 Years
Skyline Chili	Lewis Center, OH	(a)	626	560	—	—	626	560	1,186	(303	)	1998	06/25/04	15 to 30 Years
Slim Chickens	Texarkana, TX	(a)	265	747	—	—	265	747	1,012	(134	)	2013	11/04/13	14 to 30 Years
Slim Chickens	Fayetteville, AR	(a)	1,019	1,150	—	—	1,019	1,150	2,169	(167	)	2014	06/23/14	15 to 40 Years
Slim Chickens	Stillwater, OK	(d)	1,314	1,111	—	—	1,314	1,111	2,425	(133	)	2015	03/31/15	15 to 40 Years

205

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Smart & Final	Westlake Village, CA	(d)	6,449	6,129	—	—	6,449	6,129	12,578	(651	)	1998	04/20/15	15 to 30 Years



Smart & Final	Palmdale, CA	(d)	3,849	9,803	—		—		3,849	9,803	13,652	(894	)	2005	03/23/15	15 to 40 Years
Smart & Final	Chula Vista, CA	(d)	3,801	5,718	—		—		3,801	5,718	9,519	(636	)	1986	03/20/15	15 to 30 Years
Smart & Final	El Cajon, CA	(d)	7,323	10,056	—		—		7,323	10,056	17,379	(1,180	)	1997	03/16/15	15 to 30 Years
Smart & Final	Atascadero, CA	(d)	3,677	8,920	—		—		3,677	8,920	12,597	(1,007	)	2000	04/06/15	15 to 30 Years
Smokey Bones	Pittsburgh, PA	(b)	1,481	676	—		—		1,481	676	2,157	(394	)	2006	12/31/07	15 to 40 Years
Smokey Bones	Clearwater, FL	(b)	2,226	858	—		—		2,226	858	3,084	(418	)	2004	12/31/07	15 to 40 Years
Smokey Bones	Greensboro, NC	(b)	1,009	444	—		—		1,009	444	1,453	(338	)	2003	12/31/07	15 to 40 Years
Smokey Bones	Bowie, MD	(b)	1,501	615	—		—		1,501	615	2,116	(334	)	2004	12/31/07	15 to 40 Years
Smokey Bones	Fort Wayne, IN	(b)	1,110	817	—		—		1,110	817	1,927	(480	)	2003	12/31/07	15 to 40 Years
Smokey Bones	Mentor, OH	(b)	873	790	—		—		873	790	1,663	(428	)	2003	12/31/07	15 to 40 Years
Smokey Bones	Melbourne, FL	(b)	2,005	794	—		—		2,005	794	2,799	(476	)	1986	12/31/07	15 to 40 Years
Smokey Bones	Fairview Heights, IL	(b)	1,020	826	—		—		1,020	826	1,846	(523	)	1972	12/31/07	15 to 30 Years
Smokey Bones	Dayton, OH	(b)	1,026	907	—		—		1,026	907	1,933	(478	)	2002	12/31/07	15 to 40 Years
Smokey Bones	Warwick, RI	(b)	1,593	1,314	—		—		1,593	1,314	2,907	(602	)	1990	12/31/07	15 to 40 Years
Smokey Bones	Springfield, IL	(b)	1,115	772	—		—		1,115	772	1,887	(404	)	1996	12/31/07	15 to 40 Years
Smokey Bones	Orlando, FL	(b)	2,006	571	—		—		2,006	571	2,577	(330	)	2002	12/31/07	15 to 40 Years
Smokey Bones	Colonie, NY	(b)	1,322	991	(350	)	(261	)	972	730	1,702	(445	)	1994	12/31/07	15 to 40 Years
Solea Mexican Grill	Appleton, WI	(a)	727	1,329	—		9		727	1,338	2,065	(677	)	1993	12/29/06	7 to 30 Years
Sonic	Pilot Point, TX	(d)	446	436	—		—		446	436	882	(51	)	2000	07/25/16	13 to 30 Years
Sonic	Little Elm, TX	(d)	620	244	—		—		620	244	864	(45	)	2001	07/25/16	13 to 20 Years
Sonic	Celina, TX	(d)	411	199	—		—		411	199	610	(38	)	2003	07/25/16	13 to 20 Years
Sonic	St.Paul, TX	(d)	509	192	—		—		509	192	701	(42	)	2003	07/25/16	13 to 20 Years
Sonic	Lavon, TX	(d)	404	212	—		—		404	212	616	(41	)	2003	07/25/16	13 to 20 Years
Sonic	Melissa, TX	(d)	715	609	—		—		715	609	1,324	(64	)	2004	07/25/16	13 to 30 Years
Sonic	Prosper, TX	(d)	990	435	—		—		990	435	1,425	(58	)	2004	07/25/16	13 to 30 Years
Sonic	Gunter, TX	(d)	248	250	—		—		248	250	498	(34	)	2004	07/25/16	13 to 20 Years
Sonic	Leonard, TX	(d)	323	465	—		—		323	465	788	(48	)	2005	07/25/16	13 to 30 Years
Sonic	Keene, TX	(d)	343	260	—		—		343	260	603	(36	)	2005	07/25/16	13 to 30 Years
Sonic Drive-In	Knoxville, TN	(a)	635	227	—		—		635	227	862	(316	)	1995	07/01/05	15 to 20 Years
Sonic Drive-In	Radford, VA	(a)	499	248	—		—		499	248	747	(384	)	1995	07/01/05	15 to 20 Years

206

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Sonic Drive-In	Christiansburg, VA	(a)	666	168	—	—	666	168	834	(308	)	1994	07/01/05	15 to 20 Years
Sonic Drive-In	Pulaski, VA	(a)	444	236	—	—	444	236	680	(326	)	1994	07/01/05	15 to 20 Years
Sonic Drive-In	Wytheville, VA	(a)	446	172	—	—	446	172	618	(233	)	1995	07/01/05	15 to 20 Years
Sonic Drive-In	Maryville, TN	(a)	810	306	—	—	810	306	1,116	(298	)	1993	07/01/05	15 to 20 Years
Sonic Drive-In	Kingsport, TN	(a)	592	200	—	—	592	200	792	(358	)	1992	07/01/05	15 to 20 Years
Sonic Drive-In	Knoxville, TN	(a)	547	230	—	—	547	230	777	(387	)	1987	07/01/05	10 to 15 Years
Sonic Drive-In	Bristol, TN	(a)	484	134	—	—	484	134	618	(247	)	1991	07/01/05	15 to 20 Years
Sonic Drive-In	Elizabethton, TN	(a)	655	129	—	—	655	129	784	(250	)	1993	07/01/05	15 to 20 Years
Sonic Drive-In	Raleigh, NC	(b)	639	320	—	—	639	320	959	(101	)	2008	09/17/13	15 to 30 Years
Sonic Drive-In	Concord, NC	(b)	244	310	—	—	244	310	554	(60	)	1993	09/17/13	15 to 30 Years
Sonic Drive-In	Rolesville, NC	(b)	526	320	—	—	526	320	846	(96	)	2007	09/17/13	15 to 30 Years
Sonic Drive-In	Albermarle, NC	(b)	639	310	—	—	639	310	949	(65	)	1993	09/17/13	15 to 30 Years
Sonic Drive-In	Salisbury, NC	(b)	357	338	—	—	357	338	695	(77	)	2002	09/17/13	15 to 30 Years
Sonic Drive-In	Rockwell, NC	(b)	385	385	—	—	385	385	770	(116	)	2006	09/17/13	15 to 30 Years
Sonic Drive-In	South Hill, VA	(b)	564	320	—	—	564	320	884	(107	)	2007	09/17/13	15 to 30 Years
Sonic Drive-In	Zebulon, NC	(b)	780	395	—	—	780	395	1,175	(120	)	2006	09/17/13	15 to 30 Years
Sonic Drive-In	Siler City, NC	(b)	686	385	—	—	686	385	1,071	(129	)	2005	09/17/13	15 to 30 Years
Sonic Drive-In	Creedmoor, NC	(b)	451	367	—	—	451	367	818	(105	)	2006	09/17/13	15 to 30 Years
Sonic Drive-In	Kannapolis, NC	(b)	244	291	—	—	244	291	535	(71	)	2001	09/17/13	15 to 30 Years
Sonic Drive-In	Harrisburg, NC	(b)	489	291	—	—	489	291	780	(79	)	2004	09/17/13	15 to 30 Years
Sonic Drive-In	Concord, NC	(b)	855	348	—	—	855	348	1,203	(87	)	2004	09/17/13	15 to 30 Years
Sonic Drive-In	Aberdeen, NC	(b)	564	338	—	—	564	338	902	(67	)	1994	09/17/13	15 to 30 Years
Sonic Drive-In	Flowood, MS	(a)	338	848	—	—	338	848	1,186	(119	)	1994	07/31/14	15 to 30 Years
Sonic Drive-In	Hattiesburg, MS	(a)	845	995	—	—	845	995	1,840	(151	)	2010	07/14/14	15 to 40 Years
Sonic Drive-In	D'Iberville, MS	(a)	597	995	—	—	597	995	1,592	(150	)	2005	07/14/14	15 to 30 Years
Sonic Drive-In	Laurel, MS	(a)	543	754	—	—	543	754	1,297	(127	)	1993	09/22/14	15 to 30 Years
Sonic Drive-In	Bay Minette, AL	(a)	583	754	—	—	583	754	1,337	(130	)	2000	09/22/14	15 to 30 Years
Sonic Drive-In	Beaumont, TX	(d)	580	284	—	—	580	284	864	(79	)	2001	08/31/15	15 to 20 Years
Sonic Drive-In	Port Arthur, TX	(d)	187	256	—	—	187	256	443	(48	)	1976	08/31/15	15 to 20 Years
Sonic Drive-In	Port Arthur, TX	(d)	384	266	—	—	384	266	650	(72	)	2002	08/31/15	15 to 20 Years
Sonic Drive-In	Beaumont, TX	(d)	777	246	—	—	777	246	1,023	(81	)	2000	08/31/15	15 to 20 Years
Sonic Drive-In	Port Arthur, TX	(d)	403	344	—	—	403	344	747	(80	)	2004	08/31/15	15 to 20 Years

207

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Sonic Drive-In	Beaumont, TX	(d)	758	325	—	—	758	325	1,083	(85	)	2007	08/31/15	15 to 30 Years
Sonic Drive-In	Orange, TX	(d)	541	335	—	—	541	335	876	(75	)	2007	08/31/15	15 to 30 Years
Sonny's BBQ	Gainesville, FL	(d)	1,489	1,241	—	104	1,489	1,345	2,834	(53	)	2000	12/28/16	6 to 40 Years
Sonny's BBQ	Gainesville, FL	(d)	1,534	883	—	—	1,534	883	2,417	(44	)	1984	12/28/16	6 to 30 Years
Sonny's BBQ	Orlando, FL	(d)	1,351	1,404	—	—	1,351	1,404	2,755	(47	)	2002	12/28/16	8 to 40 Years
Sonny's BBQ	Orlando, FL	(d)	1,484	1,415	—	—	1,484	1,415	2,899	(55	)	1998	12/28/16	6 to 40 Years
Sonny's BBQ	Orlando, FL	(d)	1,319	1,424	—	—	1,319	1,424	2,743	(48	)	1997	12/28/16	7 to 40 Years
Sonny's BBQ	Oviedo, FL	(d)	1,499	1,449	—	—	1,499	1,449	2,948	(56	)	2006	12/28/16	7 to 40 Years
Sonny's BBQ	Sanford, FL	(d)	1,405	1,191	—	—	1,405	1,191	2,596	(57	)	1987	12/28/16	6 to 30 Years
Sonny's BBQ	Inverness, FL	(d)	584	503	—	1	584	504	1,088	(18	)	1998	06/09/17	10 to 30 Years
South Carolina Oncology Associates	Columbia, SC	(d)	3,378	35,153	—	—	3,378	35,153	38,531	(3,707	)	2003	12/31/13	15 to 40 Years
Southern Theatres	Mooresville, NC	(d)	5,087	6,800	—	—	5,087	6,800	11,887	(920	)	1999	09/25/14	15 to 30 Years
Southern Theatres	Anderson, SC	(d)	5,248	6,437	—	—	5,248	6,437	11,685	(1,136	)	2000	09/25/14	15 to 30 Years
Southwest Stainless	Lakeland, FL	(a)	1,098	1,281	—	—	1,098	1,281	2,379	(969	)	1984	07/01/05	14 to 20 Years
Specialists in Urology (21st Century Oncology Holdings, Inc.)	Bonita Springs, FL	(b)	317	1,619	—	—	317	1,619	1,936	(267	)	2003	08/30/12	15 to 50 Years
Specialists in Urology (21st Century Oncology Holdings, Inc.)	Cape Coral, FL	(b)	545	1,716	—	—	545	1,716	2,261	(337	)	2011	08/30/12	15 to 50 Years
Specialists in Urology (21st Century Oncology Holdings, Inc.)	Fort Myers, FL	(b)	903	6,445	—	—	903	6,445	7,348	(986	)	1989	08/30/12	15 to 50 Years
Specialists in Urology (21st Century Oncology Holdings, Inc.)	Naples, FL	(b)	1,351	5,368	—	—	1,351	5,368	6,719	(818	)	2002	08/30/12	15 to 50 Years
Specialists in Urology (21st Century Oncology Holdings, Inc.)	Naples, FL	(b)	1,829	4,522	—	—	1,829	4,522	6,351	(825	)	1978	08/30/12	15 to 40 Years

208

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Specialists in Urology (21st Century Oncology Holdings, Inc.)	Bonita Springs, FL	(b)	738	4,022	—	—	738	4,022	4,760	(642	)	2006	08/30/12	15 to 50 Years
Specialists in Urology (21st Century Oncology Holdings, Inc.)	Bonita Springs, FL	(b)	376	940	—	—	376	940	1,316	(182	)	2006	08/30/12	15 to 50 Years
Specialists in Urology (21st Century Oncology Holdings, Inc.)	Naples, FL	(b)	1,057	3,845	—	—	1,057	3,845	4,902	(608	)	2012	10/31/12	15 to 50 Years
Specialists in Urology (Northwest Cancer Care Management Co, LLC)	Kennewick, WA	(d)	353	4,248	—	—	353	4,248	4,601	(238	)	2011	03/31/16	13 to 40 Years
Sportsman's Warehouse	Thornton, CO	(d)	2,836	5,069	—	—	2,836	5,069	7,905	(1,174	)	2003	10/15/12	15 to 30 Years
Sportsman's Warehouse	Ankeny, IA	(d)	3,913	3,671	—	—	3,913	3,671	7,584	(905	)	2003	10/15/12	15 to 30 Years
Sportsman's Warehouse	Midvale, UT	(d)	2,931	4,844	—	—	2,931	4,844	7,775	(1,042	)	2002	10/15/12	15 to 30 Years
Sportsman's Warehouse	Mesa, AZ	(d)	2,040	5,696	—	—	2,040	5,696	7,736	(1,192	)	2005	10/15/12	15 to 30 Years
Sportsman's Warehouse	Phoenix, AZ	(d)	2,098	5,338	—	—	2,098	5,338	7,436	(1,139	)	2003	10/15/12	15 to 30 Years
Sportsman's Warehouse	Loveland, CO	(d)	2,329	4,750	—	—	2,329	4,750	7,079	(990	)	2001	10/15/12	15 to 30 Years
Sportsman's Warehouse	Bend, OR	(b)	1,516	4,850	—	—	1,516	4,850	6,366	(626	)	2000	08/15/13	10 to 50 Years
Sportsman's Warehouse	Soldotna, AK	(a)	1,177	2,245	—	—	1,177	2,245	3,422	(251	)	1983	05/22/14	15 to 40 Years
Sportsman's Warehouse	Williston, ND	(d)	2,190	4,132	—	—	2,190	4,132	6,322	(292	)	2015	08/24/15	15 to 50 Years
Sportsman's Warehouse	Colorado Springs, CO	(d)	2,568	4,842	—	—	2,568	4,842	7,410	(293	)	2005	08/31/16	10 to 40 Years
Spring East Buffet	Leeds, AL	(a)	907	926	—	31	907	957	1,864	(791	)	2003	09/26/06	9 to 40 Years
SRS Distribution	Port Richey, FL	(a)	741	660	—	—	741	660	1,401	(766	)	1975	07/01/05	10 to 15 Years
Staples	Crossville, TN	(d)	668	2,705	—	—	668	2,705	3,373	(372	)	2001	07/17/13	3 to 46 Years

209

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Staples	Peru, IL	(d)	963	2,033	—	—	963	2,033	2,996	(377	)	1998	07/17/13	1 to 35 Years
Staples	Clarksville, IN	(d)	991	3,161	—	—	991	3,161	4,152	(389	)	2006	07/17/13	3 to 48 Years
Staples	Greenville, SC	(d)	742	3,026	—	—	742	3,026	3,768	(345	)	2006	07/17/13	3 to 48 Years



Staples	Warsaw, IN	(d)	590	2,504	—		—		590	2,504	3,094	(362	)	1998	07/17/13	0 to 44 Years
Staples	Guntersville, AL	(d)	1,039	2,535	—		—		1,039	2,535	3,574	(345	)	2001	07/17/13	2 to 46 Years
Starbucks	Memphis, TN	(d)	208	302	—		—		208	302	510	(84	)	2007	07/17/13	3 to 24 Years
Starbucks	Bowling Green, KY	(d)	756	205	—		—		756	205	961	(84	)	2007	07/17/13	4 to 39 Years
Starbucks	Ponca City, OK	(d)	93	249	—		—		93	249	342	(67	)	2007	07/17/13	4 to 28 Years
Starbucks	Stillwater, OK	(d)	218	1,262	—		—		218	1,262	1,480	(207	)	2007	07/17/13	4 to 32 Years
Starbucks	Powell, TN	(d)	411	353	—		—		411	353	764	(106	)	2007	07/17/13	4 to 26 Years
Starbucks	Chattanooga, TN	(d)	175	271	—		—		175	271	446	(75	)	2007	07/17/13	3 to 26 Years
Starbucks	Kingsport, TN	(d)	307	766	—		—		307	766	1,073	(146	)	2007	07/17/13	4 to 32 Years
Starbucks	Altus, OK	(a)	103	237	—		—		103	237	340	(64	)	2007	07/17/13	4 to 28 Years
Starbucks	Oklahoma City, OK	(a)	541	842	(398	)	(614	)	143	228	371	(72	)	2007	07/17/13	4 to 33 Years
Stater Bros. Markets	Lancaster, CA	(d)	1,569	4,271	—		—		1,569	4,271	5,840	(748	)	1983	12/17/13	5 to 30 Years
Station Casinos	Las Vegas, NV	(a)	3,225	30,483	—		—		3,225	30,483	33,708	(3,238	)	2007	07/17/13	13 to 55 Years
Studio Movie Grill	Downey, CA	(d)	1,767	12,172	—		1,850		1,767	14,022	15,789	(956	)	1997	09/30/15	15 to 30 Years
Studio Movie Grill	Monrovia, CA	(d)	2,448	17,849	—		1,850		2,448	19,699	22,147	(1,360	)	2000	09/30/15	15 to 30 Years
Studio Movie Grill	Redlands, CA	(d)	4,442	17,859	—		1,850		4,442	19,709	24,151	(1,442	)	1997	09/30/15	15 to 30 Years
Studio Movie Grill	Marietta, GA	(d)	2,930	7,616	—		67		2,930	7,683	10,613	(140	)	1987	03/15/17	10 to 40 Years
Sunny Delight	Dayton, NJ	(d)	12,701	10,723	—		—		12,701	10,723	23,424	(774	)	1975	10/27/16	7 to 30 Years
Taco Bell	Red Bank, TN	(a)	610	557	—		—		610	557	1,167	(386	)	1997	06/25/04	15 to 30 Years
Taco Bell	Chattanooga, TN	(a)	482	682	—		—		482	682	1,164	(362	)	1997	06/25/04	15 to 30 Years
Taco Bell	Chattanooga, TN	(a)	600	389	—		—		600	389	989	(195	)	1995	09/29/06	15 to 30 Years
Taco Bell	Tipp City, OH	(a)	789	332	—		—		789	332	1,121	(278	)	1991	12/29/06	15 to 20 Years
Taco Bell	Bellefontaine, OH	(a)	388	778	(12	)	—		376	778	1,154	(480	)	1989	12/29/06	15 to 20 Years
Taco Bell	Sedalia, MO	(a)	751	662	—		—		751	662	1,413	(389	)	1983	12/29/06	15 to 30 Years
Taco Bell	Springfield, MO	(a)	439	719	—		—		439	719	1,158	(371	)	2004	12/29/06	15 to 40 Years
Taco Bell	Danville, IL	(a)	619	672	—		—		619	672	1,291	(386	)	1995	12/29/06	15 to 30 Years
Taco Bell	Boone, NC	(a)	750	379	—		—		750	379	1,129	(235	)	2006	12/29/06	15 to 30 Years

210

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Taco Bell	Cleveland, TN	(a)	501	459	—	—	501	459	960	(204	)	2004	12/29/06	15 to 40 Years
Taco Bell	Mount Pleasant, MI	(a)	657	854	—	—	657	854	1,511	(379	)	2010	02/13/09	13 to 38 Years
Taco Bell	Dayton, OH	(a)	526	598	—	—	526	598	1,124	(398	)	1982	12/08/09	12 to 17 Years
Taco Bell	Greenville, TN	(b)	735	517	—	—	735	517	1,252	(132	)	2010	03/29/13	15 to 30 Years
Taco Bell	Moultrie, GA	(b)	437	563	—	—	437	563	1,000	(133	)	2012	03/29/13	15 to 30 Years
Taco Bell	Princeton, IN	(b)	340	906	—	—	340	906	1,246	(339	)	1992	07/17/13	7 to 15 Years
Taco Bell	Robinson, IL	(b)	250	1,021	—	—	250	1,021	1,271	(203	)	1994	07/17/13	7 to 33 Years
Taco Bell	Brazil, IN	(b)	391	903	—	—	391	903	1,294	(183	)	1996	07/17/13	8 to 33 Years
Taco Bell	Washington, IN	(b)	272	949	—	—	272	949	1,221	(195	)	1995	07/17/13	8 to 33 Years
Taco Bell	Henderson, KY	(b)	656	1,058	—	—	656	1,058	1,714	(175	)	1992	07/17/13	7 to 35 Years
Taco Bell	Martinsville, IN	(b)	940	1,128	—	—	940	1,128	2,068	(213	)	1986	07/17/13	4 to 35 Years
Taco Bell	Anderson, IN	(b)	363	700	—	—	363	700	1,063	(237	)	1995	07/17/13	8 to 17 Years
Taco Bell / KFC	Vincennes, IN	(b)	389	1,425	—	—	389	1,425	1,814	(268	)	2000	07/17/13	8 to 30 Years
Taco Bell / KFC	Spencer, IN	(b)	136	1,040	—	—	136	1,040	1,176	(241	)	1999	07/17/13	8 to 22 Years
Taco Bueno	Yukon, OK	(a)	555	373	—	—	555	373	928	(261	)	2003	07/01/05	15 to 30 Years
Taco Bueno	Cedar Hill, TX	(a)	620	501	—	—	620	501	1,121	(303	)	2005	12/29/06	15 to 30 Years
Taco Bueno	Mansfield, TX	(a)	472	760	—	—	472	760	1,232	(428	)	1991	12/29/06	15 to 30 Years
Taco Bueno	Hurst, TX	(d)	505	66	—	—	505	66	571	(18	)	1978	06/30/16	5 to 10 Years
Taco Bueno	Arlington, TX	(d)	449	128	—	—	449	128	577	(42	)	1978	06/30/16	4 to 10 Years
Taco Bueno	Fort Worth, TX	(d)	331	450	—	—	331	450	781	(44	)	1977	06/30/16	5 to 20 Years
Taco Bueno	Bedford, TX	(d)	694	516	—	—	694	516	1,210	(56	)	1977	06/30/16	5 to 20 Years
Taco Bueno	Tulsa, OK	(d)	835	967	—	—	835	967	1,802	(64	)	1978	06/30/16	5 to 30 Years
Taco Bueno	Fort Worth, TX	(d)	377	193	—	—	377	193	570	(48	)	1978	06/30/16	4 to 10 Years
Taco Bueno	Euless, TX	(d)	674	277	—	—	674	277	951	(43	)	1979	06/30/16	5 to 20 Years
Taco Bueno	Abilene, TX	(d)	1,132	1,292	—	—	1,132	1,292	2,424	(92	)	1979	06/30/16	5 to 30 Years
Taco Bueno	Arlington, TX	(d)	540	1,205	—	—	540	1,205	1,745	(77	)	1981	06/30/16	5 to 30 Years
Taco Bueno	Denton, TX	(d)	693	884	—	—	693	884	1,577	(67	)	1995	06/30/16	5 to 30 Years
Taco Bueno	Lake Worth, TX	(d)	427	872	—	—	427	872	1,299	(56	)	1983	06/30/16	5 to 30 Years
Taco Bueno	Tulsa, OK	(d)	760	381	—	—	760	381	1,141	(43	)	1984	06/30/16	5 to 20 Years
Taco Bueno	Garland, TX	(d)	532	442	—	—	532	442	974	(34	)	1979	06/30/16	5 to 30 Years
Taco Bueno	Grapevine, TX	(d)	636	414	—	—	636	414	1,050	(43	)	1979	06/30/16	5 to 20 Years
Taco Bueno	Muskogee, OK	(d)	853	767	—	—	853	767	1,620	(59	)	1985	06/30/16	5 to 30 Years

211

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Taco Bueno	Oklahoma City, OK	(d)	474	516	—	—	474	516	990	(56	)	1984	06/30/16	5 to 20 Years
Taco Bueno	Fort Worth, TX	(d)	335	257	—	—	335	257	592	(35	)	1985	06/30/16	5 to 20 Years
Taco Bueno	Claremore, OK	(d)	903	932	—	—	903	932	1,835	(69	)	1985	06/30/16	5 to 30 Years
Taco Bueno	Oklahoma City, OK	(d)	467	273	—	—	467	273	740	(50	)	1986	06/30/16	5 to 10 Years
Taco Bueno	Broken Arrow, OK	(d)	849	1,020	—	—	849	1,020	1,869	(67	)	1986	06/30/16	5 to 30 Years
Taco Bueno	Dallas, TX	(d)	526	203	—	—	526	203	729	(41	)	1987	06/30/16	5 to 10 Years
Taco Bueno	Sapulpa, OK	(d)	855	1,030	—	—	855	1,030	1,885	(76	)	1987	06/30/16	5 to 30 Years
Taco Bueno	Abilene, TX	(d)	510	818	—	—	510	818	1,328	(60	)	1977	06/30/16	5 to 30 Years
Taco Bueno	Oklahoma City, OK	(d)	375	605	—	—	375	605	980	(42	)	1986	06/30/16	5 to 30 Years
Taco Bueno	Greenville, TX	(d)	429	919	—	—	429	919	1,348	(58	)	1985	06/30/16	5 to 30 Years
Taco Bueno	Irving, TX	(d)	481	358	—	—	481	358	839	(39	)	1978	06/30/16	5 to 20 Years
Taco Bueno	Haltom City, TX	(d)	689	804	—	—	689	804	1,493	(63	)	1998	06/30/16	5 to 30 Years
Taco Bueno	Grapevine, TX	(d)	755	677	—	—	755	677	1,432	(75	)	1999	06/30/16	5 to 20 Years
Taco Bueno	Fort Worth, TX	(d)	681	928	—	—	681	928	1,609	(71	)	1999	06/30/16	5 to 30 Years
Taco Bueno	Forest Hill, TX	(d)	784	294	—	—	784	294	1,078	(49	)	1999	06/30/16	5 to 20 Years
Taco Bueno	McKinney, TX	(d)	1,289	467	—	—	1,289	467	1,756	(68	)	2000	06/30/16	5 to 20 Years
Taco Bueno	Tulsa, OK	(d)	—	20	—	—	—	20	20	(3	)	1982	06/30/16	10 to 10 Years
Taco Bueno	Enid, OK	(d)	40	55	—	—	40	55	95	(28	)	1985	06/30/16	3 to 10 Years
Taco Bueno	Southlake, TX	(d)	30	58	—	—	30	58	88	(24	)	1999	06/30/16	3 to 10 Years
Ted's Cafe Escondido	Broken Arrow, OK	(a)	1,636	1,620	—	—	1,636	1,620	3,256	(279	)	2006	07/21/14	14 to 30 Years
Ted's Cafe Escondido	Tulsa, OK	(a)	1,465	1,728	—	—	1,465	1,728	3,193	(280	)	2013	07/21/14	14 to 30 Years
Terra Mulch Products	Hickory, NC	(d)	1,356	5,406	—	—	1,356	5,406	6,762	(683	)	2006	05/11/15	10 to 30 Years
Texas Corral	Shelbyville, IN	(d)	549	752	—	—	549	752	1,301	(287	)	2006	12/21/07	15 to 50 Years
Texas Roadhouse	Hiram, GA	(a)	1,255	1,766	—	—	1,255	1,766	3,021	(572	)	2003	01/16/15	9 to 15 Years
Texas Roadhouse	Marietta, GA	(a)	1,221	1,533	—	—	1,221	1,533	2,754	(491	)	2003	01/16/15	9 to 15 Years
Texas Roadhouse	Memphis, TN	(a)	817	1,637	—	—	817	1,637	2,454	(530	)	2005	01/16/15	9 to 15 Years
The Atlanta Center for Foot & Ankle Surgery	Sandy Springs, GA	(a)	455	1,147	—	—	455	1,147	1,602	(227	)	1963	04/17/14	14 to 20 Years
The Children's Courtyard	Frederick, CO	(d)	334	2,146	—	37	334	2,183	2,517	(57	)	2003	03/31/17	15 to 30 Years

212

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



The Forge Bar and Grill	Lander, WY	(a)	57	1,010	—	—	57	1,010	1,067	(564	)	1883	12/29/06	15 to 20 Years
The Great Escape	Davenport, IA	(a)	2,823	4,475	—	—	2,823	4,475	7,298	(1,716	)	2007	04/30/09	13 to 38 Years
The Great Escape	Avon, OH	(a)	1,550	2,750	—	—	1,550	2,750	4,300	(993	)	2007	04/30/09	13 to 38 Years
The Great Escape	Peoria, IL	(a)	2,497	4,401	—	—	2,497	4,401	6,898	(1,631	)	2004	04/30/09	13 to 38 Years
The Great Escape	Loves Park, IL	(a)	1,550	6,447	—	—	1,550	6,447	7,997	(1,990	)	2004	04/30/09	13 to 38 Years
The Great Escape	Tinley Park, IL	(a)	1,108	2,091	—	—	1,108	2,091	3,199	(864	)	1990	04/30/09	13 to 28 Years
The Great Escape	Schaumburg, IL	(a)	2,067	2,632	—	—	2,067	2,632	4,699	(1,160	)	2002	04/30/09	13 to 28 Years
The Great Escape	Merrillville, IN	(a)	1,323	3,975	—	—	1,323	3,975	5,298	(1,737	)	1986	04/30/09	13 to 28 Years
The Great Escape	Mundelein, IL	(a)	1,991	4,307	—	—	1,991	4,307	6,298	(1,822	)	2002	04/30/09	13 to 28 Years
The Great Escape	Joliet, IL	(a)	1,700	5,698	—	—	1,700	5,698	7,398	(1,830	)	2004	04/30/09	13 to 38 Years
The Great Escape	Downers Grove, IL	(a)	1,772	2,227	—	—	1,772	2,227	3,999	(1,044	)	1994	04/30/09	13 to 28 Years
The Great Escape	Gurnee, IL	(a)	767	1,633	—	—	767	1,633	2,400	(774	)	1999	04/30/09	13 to 28 Years
The Great Escape	Batavia, IL	(a)	1,858	3,441	—	—	1,858	3,441	5,299	(1,487	)	2001	04/30/09	13 to 28 Years



The Great Escape	Aurora, IL	(a)	1,979	4,111	—	(1	)	1,979	4,110	6,089	(1,672	)	1989	04/30/09	13 to 28 Years
The Great Escape	Algonquin, IL	(a)	4,171	5,613	—	—		4,171	5,613	9,784	(1,943	)	2007	04/30/09	13 to 38 Years
Tire Warehouse	Portland, ME	(a)	650	566	—	—		650	566	1,216	(58	)	1993	06/30/09	13 to 28 Years
Touchstone Imaging	Waco, TX	(a)	232	1,510	—	—		232	1,510	1,742	(149	)	1992	06/20/14	15 to 40 Years
Tractor Supply	Parkersburg, WV	(d)	966	1,843	—	—		966	1,843	2,809	(412	)	2005	07/17/13	7 to 37 Years
Tractor Supply	Ankeny, IA	(d)	687	2,162	—	—		687	2,162	2,849	(373	)	2006	07/17/13	8 to 43 Years
Tractor Supply	Marinette, WI	(d)	1,236	1,611	—	—		1,236	1,611	2,847	(397	)	2006	07/17/13	8 to 38 Years
Tractor Supply	Paw Paw, MI	(d)	1,517	1,619	—	—		1,517	1,619	3,136	(471	)	2006	07/17/13	8 to 33 Years
Tractor Supply	Rockford, MN	(d)	1,298	2,652	—	—		1,298	2,652	3,950	(523	)	2007	07/17/13	9 to 43 Years
Tractor Supply	Navasota, TX	(d)	1,013	1,772	—	—		1,013	1,772	2,785	(431	)	2006	07/17/13	8 to 41 Years
Tractor Supply	Fredericksburg, TX	(d)	1,194	1,636	—	—		1,194	1,636	2,830	(388	)	2007	07/17/13	8 to 42 Years
Tractor Supply	Fairview, TN	(d)	975	2,274	—	—		975	2,274	3,249	(411	)	2007	07/17/13	8 to 47 Years
Tractor Supply	Baytown, TX	(d)	1,440	1,712	—	—		1,440	1,712	3,152	(378	)	2007	07/17/13	9 to 39 Years
Tractor Supply	Prior Lake, MN	(d)	1,998	2,454	—	—		1,998	2,454	4,452	(645	)	1991	07/17/13	7 to 26 Years
Tractor Supply	Rome, NY	(d)	1,326	1,110	—	—		1,326	1,110	2,436	(338	)	2007	07/17/13	9 to 34 Years
Tractor Supply	Carroll, OH	(d)	1,144	4,557	—	—		1,144	4,557	5,701	(1,072	)	1976	07/17/13	3 to 30 Years
Tractor Supply	Baldwinsville, NY	(c)	1,105	2,008	—	—		1,105	2,008	3,113	(527	)	2005	07/17/13	11 to 37 Years

213

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Tractor Supply	La Grange, KY	(c)	1,524	1,871	—	—	1,524	1,871	3,395	(360	)	2008	07/17/13	10 to 48 Years
Tractor Supply	Lowville, NY	(c)	791	1,659	—	—	791	1,659	2,450	(331	)	2010	07/17/13	12 to 42 Years
Tractor Supply	Malone, NY	(c)	793	1,677	—	—	793	1,677	2,470	(377	)	2010	07/17/13	11 to 42 Years
Tractor Supply	Ellettsville, IN	(c)	894	1,872	—	—	894	1,872	2,766	(391	)	2010	07/17/13	11 to 47 Years
Tractor Supply	Mount Sterling, KY	(d)	1,785	1,051	—	—	1,785	1,051	2,836	(378	)	2011	07/17/13	12 to 38 Years
Tractor Supply	Clovis, NM	(a)	1,704	1,342	—	—	1,704	1,342	3,046	(467	)	2007	07/17/13	9 to 33 Years
Tutor Time	Pittsburgh, PA	(b)	457	693	—	—	457	693	1,150	(292	)	1985	07/17/13	5 to 15 Years
Tutor Time	Grand Rapids, MI	(d)	393	1,363	—	—	393	1,363	1,756	(168	)	2001	03/20/15	5 to 30 Years
Twin Peaks	Little Rock, AR	(a)	886	—	—	—	886	—	886	—		(f)	06/26/14	(f)
Twin Tiers Eye Care	Elmira, NY	(d)	184	3,902	—	—	184	3,902	4,086	(369	)	1985	04/30/15	15 to 30 Years
Twin Tiers Eye Care	Binghamton, NY	(d)	328	2,214	—	—	328	2,214	2,542	(213	)	1985	04/30/15	15 to 30 Years
Twin Tiers Eye Care	Bath, NY	(d)	72	707	—	—	72	707	779	(72	)	1970	04/30/15	15 to 30 Years
Twin Tiers Eye Care	Corning, NY	(d)	123	1,261	—	—	123	1,261	1,384	(125	)	1999	04/30/15	15 to 30 Years
Twin Tiers Eye Care	Endicott, NY	(d)	92	348	—	—	92	348	440	(44	)	2001	04/30/15	15 to 30 Years
Twin Tiers Eye Care	Watkins Glen, NY	(d)	113	318	—	—	113	318	431	(43	)	2002	04/30/15	15 to 30 Years
Uncle Ed's Oil Shoppe	Battle Creek, MI	(a)	211	419	—	—	211	419	630	(90	)	1981	06/23/14	15 to 20 Years
Uncle Ed's Oil Shoppe	Kalamazoo, MI	(a)	247	333	—	—	247	333	580	(69	)	1982	07/30/14	15 to 20 Years
Uncle Ed's Oil Shoppe	Kalamazoo, MI	(a)	201	362	—	—	201	362	563	(77	)	1987	06/23/14	15 to 20 Years
Uncle Ed's Oil Shoppe	Kalamazoo, MI	(a)	312	262	—	—	312	262	574	(62	)	1984	06/23/14	15 to 20 Years
Uncle Ed's Oil Shoppe	Troy, MI	(a)	322	392	—	—	322	392	714	(85	)	1984	06/23/14	15 to 20 Years
Uncle Ed's Oil Shoppe	Portage, MI	(a)	423	262	—	—	423	262	685	(65	)	1985	06/23/14	15 to 20 Years
Uncle Ed's Oil Shoppe	Madison Heights, MI	(a)	352	493	—	—	352	493	845	(110	)	1984	06/23/14	15 to 20 Years
Uncle Ed's Oil Shoppe	Kalamazoo, MI	(a)	60	211	—	—	60	211	271	(44	)	1986	06/23/14	15 to 20 Years

214

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Uncle Ed's Oil Shoppe	Warren, MI	(a)	409	344	—	—	409	344	753	(76	)	1986	07/30/14	15 to 20 Years
Uncle Ed's Oil Shoppe	Clawson, MI	(a)	262	242	—	—	262	242	504	(56	)	1984	06/23/14	15 to 20 Years
Uncle Ed's Oil Shoppe	Livonia, MI	(a)	252	262	—	—	252	262	514	(62	)	1986	06/23/14	15 to 20 Years
Uncle Ed's Oil Shoppe	Farmington Hills, MI	(a)	382	282	—	—	382	282	664	(73	)	1987	06/23/14	15 to 20 Years
Uncle Ed's Oil Shoppe	Kalamazoo, MI	(a)	171	332	—	—	171	332	503	(82	)	1979	06/23/14	15 to 20 Years
Uncle Ed's Oil Shoppe	Battle Creek, MI	(a)	302	262	—	—	302	262	564	(62	)	1987	06/23/14	15 to 20 Years
Uncle Ed's Oil Shoppe	St Clair Shores, MI	(a)	242	272	—	—	242	272	514	(64	)	1985	06/23/14	15 to 20 Years
Uncle Ed's Oil Shoppe	Clinton Township, MI	(a)	141	282	—	—	141	282	423	(63	)	1987	06/23/14	15 to 20 Years
Uncle Ed's Oil Shoppe	Kalamazoo, MI	(a)	352	262	—	—	352	262	614	(74	)	1987	06/23/14	15 to 20 Years
Uncle Ed's Oil Shoppe	Bloomfield, MI	(a)	554	332	—	—	554	332	886	(82	)	1987	06/23/14	15 to 20 Years
Uncle Ed's Oil Shoppe	Waterford, MI	(a)	292	362	—	—	292	362	654	(87	)	1989	06/23/14	15 to 20 Years
Uncle Ed's Oil Shoppe	Troy, MI	(a)	281	267	—	—	281	267	548	(39	)	1989	12/03/14	15 to 30 Years
Uncle Ed's Oil Shoppe	Ann Arbor, MI	(a)	684	413	—	—	684	413	1,097	(93	)	1989	06/23/14	15 to 20 Years
Uncle Ed's Oil Shoppe	Shelby Township, MI	(a)	387	355	—	—	387	355	742	(85	)	1989	07/30/14	15 to 20 Years
Uncle Ed's Oil Shoppe	Chesterfield Township, MI	(a)	181	302	—	—	181	302	483	(72	)	1990	06/23/14	15 to 20 Years
Uncle Ed's Oil Shoppe	Macomb Township, MI	(a)	181	262	—	—	181	262	443	(60	)	1986	06/23/14	15 to 20 Years
Uncle Ed's Oil Shoppe	Ypsilanti, MI	(a)	1,107	745	—	—	1,107	745	1,852	(153	)	1999	06/23/14	15 to 30 Years
Uncle Ed's Oil Shoppe	Kalamazoo, MI	(a)	503	342	—	—	503	342	845	(130	)	1989	06/23/14	15 to 20 Years
Uncle Ed's Oil Shoppe	Battle Creek, MI	(a)	594	262	—	—	594	262	856	(107	)	1998	06/23/14	15 to 20 Years

215

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Uncle Ed's Oil Shoppe	Kalamazoo, MI	(a)	141	141	—		—		141	141	282	(39	)	1959	06/23/14	15 to 20 Years
United Supermarkets	Childress, TX	(d)	747	934	—		—		747	934	1,681	(311	)	1997	05/23/05	7 to 40 Years
United Supermarkets	Amarillo, TX	(d)	3,559	4,575	—		—		3,559	4,575	8,134	(1,377	)	1999	05/23/05	14 to 40 Years
United Supermarkets	Levelland, TX	(d)	1,651	2,158	—		—		1,651	2,158	3,809	(674	)	1997	05/23/05	11 to 40 Years
United Supermarkets	Amarillo, TX	(d)	1,828	1,292	—		—		1,828	1,292	3,120	(522	)	1988	05/23/05	9 to 30 Years
United Supermarkets	Snyder, TX	(d)	2,062	2,963	—		—		2,062	2,963	5,025	(895	)	1999	05/23/05	14 to 40 Years
United Supermarkets	Amarillo, TX	(d)	1,573	1,586	—		—		1,573	1,586	3,159	(638	)	1989	05/23/05	9 to 30 Years
United Supermarkets	Wichita Falls, TX	(d)	—	6,259	—		—		—	6,259	6,259	(3,447	)	1997	05/23/05	13 to 20 Years
United Supermarkets	Plainview, TX	(d)	620	5,415	—		—		620	5,415	6,035	(1,495	)	2000	08/25/05	14 to 40 Years
United Supermarkets	Abilene, TX	(a)	1,586	2,230	—		—		1,586	2,230	3,816	(695	)	1979	03/27/13	6 to 20 Years
United Supermarkets	Muleshoe, TX	(c)	471	1,770	—		—		471	1,770	2,241	(390	)	1999	08/29/11	15 to 40 Years
United Supermarkets	Amarillo, TX	(a)	1,574	1,389	—		—		1,574	1,389	2,963	(559	)	1989	05/23/05	9 to 30 Years
United Supermarkets	Burkburnett, TX	(a)	2,030	2,706	—		—		2,030	2,706	4,736	(846	)	1997	05/23/05	11 to 40 Years
United Supermarkets	Lubbock, TX	(a)	1,782	2,055	—		—		1,782	2,055	3,837	(642	)	1997	05/23/05	11 to 40 Years
United Supermarkets	Perryton, TX	(a)	1,029	597	—		—		1,029	597	1,626	(225	)	1997	05/23/05	7 to 40 Years
United Supermarkets	Vernon, TX	(a)	1,791	2,550	—		—		1,791	2,550	4,341	(797	)	1997	05/23/05	11 to 40 Years
Unity Point Clinic	Oelwein, IA	(d)	226	681	—		—		226	681	907	(117	)	1995	08/18/14	5 to 30 Years
Vacant	Roswell, NM	(a)	1,002	3,177	(479	)	(1,700	)	523	1,477	2,000	—		2004	07/01/05	14 to 50 Years
Vacant	Kenosha, WI	(a)	3,421	7,407	—		—		3,421	7,407	10,828	(2,689	)	2004	07/01/05	14 to 40 Years
Vacant	New Hartford, NY	(a)	2,168	4,851	(1,549	)	(3,332	)	619	1,519	2,138	(24	)	2004	07/01/05	1 to 29 Years
Vacant	Rapid City, SD	(a)	878	1,657	(176	)	(1,010	)	702	647	1,349	—		1902	12/29/06	15 to 20 Years

216

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Vacant	Scottdale, PA	(c)	607	11,008	(524	)	(10,341	)	83	667	750	—		1959	12/28/06	3 to 10 Years
Vacant	Independence, MO	(a)	1,450	1,967	(843	)	(1,259	)	607	708	1,315	(9	)	2002	06/29/07	4 to 29 Years
Vacant	Valdosta, GA	(c)	2,930	5,012	(2,292	)	(3,963	)	638	1,049	1,687	(11	)	2012	06/14/13	9 to 35 Years
Vacant	Opelika, AL	(c)	2,117	5,737	(1,625	)	(4,437	)	492	1,300	1,792	(12	)	2012	06/14/13	10 to 35 Years
Vacant	Portsmouth, OH	(c)	219	2,049	(165	)	(1,549	)	54	500	554	(8	)	1997	07/17/13	1 to 34 Years
Vacant	Amherst, NY	(c)	1,868	7,503	(1,069	)	(4,385	)	799	3,118	3,917	(847	)	1993	07/17/13	2 to 40 Years
Vacant	Beaumont, TX	(c)	778	9,297	(522	)	(6,423	)	256	2,874	3,130	(110	)	1971	07/17/13	3 to 21 Years
Vacant	Greensboro, NC	(c)	2,776	3,990	—		—		2,776	3,990	6,766	(570	)	2007	07/17/13	10 to 47 Years
Vacant	Indianapolis, IN	(d)	1,640	8,063	—		—		1,640	8,063	9,703	(1,326	)	1999	07/17/13	7 to 33 Years
Vacant	Grove City, OH	(c)	2,050	3,288	(1,202	)	(1,981	)	848	1,307	2,155	(42	)	2008	07/17/13	6 to 34 Years
Vacant	Kansas City, KS	(d)	1,932	5,629	—		—		1,932	5,629	7,561	(834	)	2009	07/17/13	6 to 43 Years
Vacant	Tuscaloosa, AL	(c)	3,321	4,053	(2,392	)	(2,963	)	929	1,090	2,019	(9	)	2013	09/30/13	10 to 46 Years
Vacant	Lewisville, TX	(a)	1,767	8,086	(1,213	)	(5,677	)	554	2,409	2,963	(20	)	2002	03/31/14	4 to 36 Years
Vacant	Newnan, GA	(d)	2,938	4,472	—		319		2,938	4,791	7,729	(473	)	2014	07/03/14	15 to 40 Years
Valley Surgical Center	Steubenville, OH	(d)	363	3,726	—		—		363	3,726	4,089	(376	)	2009	08/18/14	14 to 40 Years
VASA Fitness	Taylorsville, UT	(d)	1,496	3,593	—		—		1,496	3,593	5,089	(434	)	1988	11/20/15	12 to 20 Years
Veloce Indoor Speedway	Knoxville, TN	(d)	1,508	2,017	188		3,021		1,696	5,038	6,734	(252	)	1987	12/10/15	9 to 60 Years
Verizon	Covington, TN	(d)	343	152	—		—		343	152	495	(88	)	2007	07/17/13	3 to 24 Years



Walgreens	Olivette, MO	(c)	1,816	5,917	—	—	1,816	5,917	7,733	(808	)	2001	07/17/13	11 to 42 Years
Walgreens	Columbia, MO	(c)	1,047	5,242	—	—	1,047	5,242	6,289	(602	)	2002	07/17/13	9 to 44 Years
Walgreens	Knoxville, TN	(d)	2,107	3,334	—	—	2,107	3,334	5,441	(504	)	2000	07/17/13	6 to 40 Years
Walgreens	Picayune, MS	(d)	954	3,132	—	—	954	3,132	4,086	(406	)	2006	07/17/13	10 to 42 Years
Walgreens	Madeira, OH	(d)	951	3,978	—	—	951	3,978	4,929	(506	)	1998	07/17/13	5 to 44 Years
Walgreens	Shreveport, LA	(d)	1,461	3,605	—	—	1,461	3,605	5,066	(517	)	1999	07/17/13	6 to 40 Years
Walgreens	Gainesville, FL	(d)	922	2,705	—	—	922	2,705	3,627	(381	)	1998	07/17/13	4 to 40 Years
Walgreens	Bridgetown, OH	(d)	1,015	3,769	—	—	1,015	3,769	4,784	(503	)	1999	07/17/13	5 to 43 Years
Walgreens	Dallas, TX	(d)	735	3,328	—	—	735	3,328	4,063	(440	)	1996	07/17/13	3 to 40 Years
Walgreens	Houston, TX	(d)	1,079	3,582	—	—	1,079	3,582	4,661	(465	)	2001	07/17/13	6 to 40 Years
Walgreens	Bryan, TX	(d)	1,049	5,633	—	—	1,049	5,633	6,682	(703	)	2001	07/17/13	6 to 40 Years
Walgreens	Fort Worth, TX	(d)	1,601	1,894	—	—	1,601	1,894	3,495	(318	)	1999	07/17/13	6 to 39 Years

217

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Walgreens	Kansas City, MO	(d)	634	4,341	—	—	634	4,341	4,975	(571	)	1997	07/17/13	4 to 43 Years
Walgreens	Kansas City, MO	(d)	532	3,549	—	—	532	3,549	4,081	(515	)	1998	07/17/13	4 to 39 Years
Walgreens	Kansas City, MO	(d)	862	4,367	—	—	862	4,367	5,229	(571	)	2000	07/17/13	6 to 42 Years
Walgreens	Kansas City, MO	(d)	518	4,234	—	—	518	4,234	4,752	(554	)	1999	07/17/13	6 to 43 Years
Walgreens	Topeka, KS	(d)	912	2,681	—	—	912	2,681	3,593	(423	)	1999	07/17/13	6 to 38 Years
Walgreens	DeSoto, TX	(c)	1,007	2,313	—	—	1,007	2,313	3,320	(362	)	1997	07/17/13	5 to 40 Years
Walgreens	Waco, TX	(d)	858	3,455	—	—	858	3,455	4,313	(518	)	1998	07/17/13	5 to 35 Years
Walgreens	Cincinnati, OH	(c)	1,527	4,307	—	—	1,527	4,307	5,834	(571	)	2000	07/17/13	7 to 42 Years
Walgreens	Batesville, MS	(c)	421	3,932	—	—	421	3,932	4,353	(480	)	2007	07/17/13	10 to 42 Years
Walgreens	Elmira, NY	(d)	1,066	4,230	—	—	1,066	4,230	5,296	(563	)	2007	07/17/13	12 to 43 Years
Walgreens	Albany, GA	(d)	961	3,314	—	—	961	3,314	4,275	(443	)	2008	07/17/13	12 to 43 Years
Walgreens	Rome, NY	(d)	1,135	3,104	—	—	1,135	3,104	4,239	(415	)	2007	07/17/13	13 to 43 Years
Walgreens	Columbus, MS	(c)	769	3,475	—	—	769	3,475	4,244	(443	)	2004	07/17/13	11 to 41 Years
Walgreens	Crossville, TN	(c)	1,890	3,680	—	—	1,890	3,680	5,570	(498	)	2001	07/17/13	7 to 41 Years
Walgreens	Jacksonville, FL	(c)	521	4,365	—	—	521	4,365	4,886	(561	)	2000	07/17/13	7 to 40 Years
Walgreens	LaMarque, TX	(c)	464	3,139	—	—	464	3,139	3,603	(467	)	2000	07/17/13	7 to 40 Years
Walgreens	Tulsa, OK	(d)	741	3,179	—	—	741	3,179	3,920	(438	)	1994	07/17/13	1 to 35 Years
Walgreens	Newton, IA	(c)	365	4,475	—	—	365	4,475	4,840	(553	)	2001	07/17/13	7 to 44 Years
Walgreens	Seattle, WA	(c)	2,589	4,245	—	—	2,589	4,245	6,834	(558	)	2002	07/17/13	9 to 43 Years
Walgreens	Evansville, IN	(c)	1,249	3,924	—	—	1,249	3,924	5,173	(528	)	2007	07/17/13	12 to 44 Years
Walgreens	Canton, IL	(d)	703	4,098	—	—	703	4,098	4,801	(535	)	2006	07/17/13	12 to 43 Years
Walgreens	Memphis, TN	(d)	961	5,389	—	—	961	5,389	6,350	(659	)	2002	07/17/13	12 to 43 Years
Walgreens	Parkville, MO	(d)	1,854	2,568	—	—	1,854	2,568	4,422	(441	)	2006	07/17/13	11 to 38 Years
Walgreens	San Antonio, TX	(d)	841	3,909	—	—	841	3,909	4,750	(494	)	2004	07/17/13	14 to 40 Years
Walgreens	Mount Pleasant, TX	(d)	1,192	4,578	—	—	1,192	4,578	5,770	(627	)	2009	07/17/13	14 to 43 Years
Walgreens	Saginaw, MI	(a)	1,064	3,906	—	—	1,064	3,906	4,970	(527	)	2000	07/17/13	7 to 41 Years
Wal-Mart	Anderson, SC	(d)	4,770	6,883	—	—	4,770	6,883	11,653	(2,745	)	1993	07/17/13	0 to 21 Years
Wal-Mart	Spencer, IN	(d)	971	2,483	—	—	971	2,483	3,454	(740	)	1987	07/17/13	4 to 22 Years
Wal-Mart	New London, WI	(d)	1,008	2,094	—	—	1,008	2,094	3,102	(918	)	1991	07/17/13	3 to 18 Years
Wendy's	Pineville, LA	(a)	558	1,044	—	—	558	1,044	1,602	(485	)	1996	06/25/04	11 to 30 Years
Wendy's	Greenville, TX	(a)	223	304	—	—	223	304	527	(188	)	1985	12/29/05	15 to 20 Years
Wendy's	Forsyth, GA	(a)	495	1,007	—	—	495	1,007	1,502	(467	)	1984	01/12/06	15 to 30 Years

218

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



Wendy's	Madison, GA	(a)	892	739	—		—	892	739	1,631	(364	)	1989	01/12/06	15 to 40 Years
Winco Grocery	Eureka, CA	(d)	3,108	12,817	—		—	3,108	12,817	15,925	(1,779	)	1960	07/17/13	3 to 40 Years
Yard House	Cincinnati, OH	(a)	1,614	4,134	—		—	1,614	4,134	5,748	(504	)	2013	01/15/14	9 to 40 Years
YouFit	Sartell, MN	(b)	3,092	3,765	—		—	3,092	3,765	6,857	(696	)	2001	12/16/14	15 to 30 Years
YouFit	Saint Cloud, MN	(b)	912	1,427	—		—	912	1,427	2,339	(270	)	1989	12/16/14	15 to 20 Years
YouFit	Chandler, AZ	(a)	1,326	2,665	—		—	1,326	2,665	3,991	(160	)	2007	09/30/16	10 to 30 Years
YouFit	Phoenix, AZ	(a)	1,402	2,879	—		—	1,402	2,879	4,281	(177	)	2008	09/30/16	10 to 30 Years
Zaxby's	Jonesboro, GA	(d)	679	1,736	—		—	679	1,736	2,415	(170	)	2006	07/01/15	15 to 30 Years
Zaxby's	College Park, GA	(d)	839	1,439	—		—	839	1,439	2,278	(152	)	2007	07/01/15	15 to 30 Years
Zaxby's	Riverdale, GA	(d)	741	1,789	—		—	741	1,789	2,530	(164	)	2010	09/17/15	15 to 30 Years
Zips Car Wash	Arlington, TN	(d)	867	1,487	—		—	867	1,487	2,354	(149	)	2010	09/30/15	15 to 30 Years
Zips Car Wash	Edmond, OK	(d)	644	1,896	—		—	644	1,896	2,540	(168	)	2005	09/30/15	15 to 30 Years
Zips Car Wash	Oklahoma City, OK	(d)	545	1,995	—		—	545	1,995	2,540	(174	)	2005	09/30/15	15 to 30 Years
Zips Car Wash	Oklahoma City, OK	(d)	1,004	1,933	—		—	1,004	1,933	2,937	(191	)	2005	09/30/15	15 to 30 Years
Zips Car Wash	Sherwood, AR	(d)	1,128	1,388	—		—	1,128	1,388	2,516	(164	)	2010	09/30/15	15 to 30 Years
Zips Car Wash	Siloam Springs, AR	(d)	991	1,884	—		—	991	1,884	2,875	(182	)	2005	09/30/15	15 to 30 Years
Zips Car Wash	Springdale, AR	(d)	520	2,032	—		—	520	2,032	2,552	(180	)	2005	09/30/15	15 to 30 Years
Zips Car Wash	Texarkana, TX	(d)	483	1,400	—		—	483	1,400	1,883	(125	)	2010	09/30/15	15 to 30 Years
Zips Car Wash	San Antonio, TX	(d)	1,422	1,108	—		110	1,422	1,218	2,640	(50	)	2010	03/29/17	10 to 30 Years
Zips Car Wash	Converse, TX	(d)	1,253	1,493	—		199	1,253	1,692	2,945	(75	)	2011	03/29/17	10 to 30 Years
Zips Car Wash	Universal City, TX	(d)	1,167	1,440	—		123	1,167	1,563	2,730	(40	)	2011	06/30/17	15 to 30 Years
Zips Car Wash	New Braunfels, TX	(d)	1,261	1,571	—		110	1,261	1,681	2,942	(57	)	2010	03/29/17	10 to 30 Years
Zips Car Wash	Seguin, TX	(d)	621	1,264	—		110	621	1,374	1,995	(56	)	2010	03/29/17	10 to 30 Years
			2,618,723	4,689,916	(29,793	)	2,461	2,588,930	4,692,377	7,281,307	(1,075,643	)

219

SPIRIT REALTY CAPITAL, INC.

Schedule III Real Estate and

Accumulated Depreciation

(Amounts in thousands)

Initial Cost to Company

Cost Capitalized Subsequent to Acquisition including impairment

Gross Amount at December 31, 2017 (g)

Concept

City, State

Encumbrances (e)

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Land and Improvements

Buildings and Improvements

Total

Final Accumulated Depreciation

Date of Construction

Date Acquired

Life in which depreciation in latest Statement of Operations is computed



(a)	Represents properties collateralized with Master Trust 2014 debt of $1,981,166, including $45,366 of debt held by the Company.
(b)	Represents properties collateralized with Master Trust 2013 debt of $312,704.
(c)	Represents properties collateralized with fixed CMBS debt of $323,749.
(d)	Represents unencumbered properties.
(e)	The aggregate cost of properties for federal income tax purposes is approximately $6.03 billion at December 31, 2017
(f)	Represents land only properties with no depreciation and therefore date of construction and estimated life for depreciation not applicable.
(g)	As of December 31, 2017, certain direct finance lease and held for sale properties has fixed CMBS debt of $8,898 and are not included in the table above.



	2017			2016			2015
Land, buildings, and improvements
Balance at the beginning of the year	$	7,479,231		$	7,527,369		$	7,193,796
Additions:
Acquisitions, capital expenditures, and reclassifications from held for sale and deferred financing leases	337,497			691,332			873,344
Deductions:
Dispositions of land, buildings, and improvements and other adjustments	(422,653		)	(508,961		)	(405,437		)
Reclassifications to held for sale	(34,813		)	(150,529		)	(74,638		)
Impairments	(77,955		)	(79,980		)	(59,696		)
Gross Real Estate Balance at close of the year	$	7,281,307		$	7,479,231		$	7,527,369

Accumulated depreciation and amortization
Balance at the beginning of the year	$	(940,005	)	$	(860,954	)	$	(752,210	)
Additions:
Depreciation expense and reclassifications from held for sale	(219,803		)	(221,993		)	(210,395		)
Deductions:
Dispositions of land, buildings, and improvements and other adjustments	82,156			127,787			80,965
Reclassifications to held for sale	2,009			15,155			20,686
Balance at close of the year	(1,075,643		)	(940,005		)	(860,954		)

Net Real Estate Investment	$	6,205,664		$	6,539,226		$	6,666,415

220

SPIRIT REALTY CAPITAL, INC.

Schedule IV

Mortgage Loans on Real Estate

As of December 31, 2017

(In thousands)



Description	Location(s)	Stated Interest Rate	Final Maturity Date ⁽¹⁾			Periodic Payment Terms	Prior Liens		Face Amount of Mortgages		Carrying Amount of Mortgages ⁽²⁾		Principal Amount of Loans Subject to Delinquent Principal or Interest ⁽³⁾
Restaurants - Casual Dining	AL, AR, AZ (3), GA, KS, KY, LA, MA, MD, MI, NC (2), NJ, OK, PA, SC (2), TN, TX (2), WV	9.84%	8/1/2020			Principal & Interest ⁽⁴⁾	$	—	$	37,939	$	31,776	$	—
Restaurants - Quick Service	AZ (2), CA, FL (6), GA (3), MA, MD, MI (2), NC, VA (3)	10.47%	10/1/2020			Principal & Interest ⁽⁵⁾	—		17,711		13,937		—
Automotive Parts	TX (24), LA (2)	8.60% - 9.35%	1/1/2021			Principal & Interest ⁽⁶⁾	—		10,588		8,459		—
Restaurants - Casual Dining	CO (3), IL, KS, MI (2), MO, OH (2), OK, SD, TN	4.00% - 9.00%	9/25/2020			Mixed ⁽⁷⁾	—		13,125		9,939		—
Grocery	CA	5.00%	6/29/2018			Interest Only ⁽⁸⁾	—		9,000		9,000		—
Restaurants < 3%	OH (3), PA (2)	9.55%	5/1/2026	-	7/1/2028	Principal & Interest	—		2,635		1,501		1,469
Total							$	—	$	90,998	$	74,612	$	1,469

⁽¹⁾ Reflects current maturity of the investment and does not consider any options to extend beyond the current maturity
⁽²⁾ The aggregate tax basis of the mortgage loans outstanding on December 31, 2017 was $69.9 million.
⁽³⁾ One borrower associated with two properties filed for bankruptcy November 11, 2017, the remaining balance of the mortgage notes and related accrued interest have been fully reserved, totaling $360.0 thousand. Delinquent balances in the amount of $29.0 thousand have been reserved related to one borrower associated with three properties.
⁽⁴⁾ Balloon payment of $21.5 million due at maturity
⁽⁵⁾ Balloon payments of $7.2 million due at maturity
⁽⁶⁾ Consists of two notes, $6.6 million at 9.35% and $4.0 million at 8.60% with a combined balloon payment of $5.0 million due at maturity
⁽⁷⁾ Deferred interest (4.0%) year 1, Interest only (4.0%) year 2, Principal and interest (9.0%) year 3, Balloon payment of $8.6 million due at maturity
⁽⁸⁾ Balloon payment of $9.0 million due at maturity

221

SPIRIT REALTY CAPITAL, INC.

Schedule IV

Mortgage Loans on Real Estate

As of December 31, 2017

(In thousands)



	2017			2016			2015
Reconciliation of Mortgage Loans on Real Estate
Balance January 1,	$	62,604		$	100,082		$	109,046
Additions during period
New mortgage loans	24,015			—			—
Deductions during period
Collections of principal (inclusive of loans receivable exchanged for real estate acquired)	(9,462		)	(34,686		)	(6,497		)
Amortization of premium	(2,156		)	(2,792		)	(2,466		)
Amortization of capitalized loan origination costs	—			—			(1		)
Mortgage loans receivable December 31,	75,001			62,604			100,082
Mortgage loan loss provisions	(389		)	—			—
	74,612			62,604			100,082
Equipment and other loans receivable	5,355			4,474			4,245
Provision for other loan loss	—			(500		)	(324		)
	5,355			3,974			3,921
Total loans receivable	$	79,967		$	66,578		$	104,003

222

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.



	SPIRIT REALTY CAPITAL, INC. (Registrant)

	By:	/s/ Prakash J. Parag
	Name:	Prakash J. Parag
	Title:	Chief Accounting Officer and Senior Vice President (Principal Accounting Officer)

Date: February 22, 2018

POWER OF ATTORNEY

KNOW ALL PERSONS BY THESE PRESENTS, that each person whose signature appears below does hereby constitute and appoint Jackson Hsieh, Phillip D. Joseph, Jr. and Jay Young, and each of them singly, our true and lawful attorneys with full power to them, and each of them singly, to sign for us and in our names in the capacities indicated below, the Form 10-K filed herewith and any and all amendments to said Form 10-K, and generally to do all such things in our names and in our capacities as officers and directors to enable Spirit Realty Capital, Inc. to comply with the provisions of the Securities Exchange Act of 1934, as amended, and all requirements of the Securities and Exchange Commission in connection therewith, hereby ratifying and confirming our signatures as they may be signed by our said attorneys, or any of them, to said Form 10-K and any and all amendments thereto.

Pursuant to the requirements of the Securities and Exchange Act, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.



Name	Title	Date
/s/ Jackson Hsieh	President and Chief Executive Officer (Principal Executive Officer)	February 22, 2018

/s/ Phillip D. Joseph, Jr.	Chief Financial Officer, Executive Vice President and Treasurer (Principal Financial Officer)	February 22, 2018

/s/ Prakash J. Parag	Chief Accounting Officer and Senior Vice President (Principal Accounting Officer)	February 22, 2018

/s/ Kevin M. Charlton	Director	February 22, 2018

/s/ Todd A. Dunn	Director	February 22, 2018

/s/ Richard I. Gilchrist	Director	February 22, 2018

/s/ Diane M. Morefield	Director	February 22, 2018

/s/ Sheli Z. Rosenberg	Director	February 22, 2018

/s/ Thomas D. Senkbeil	Director	February 22, 2018

/s/ Nicholas P. Shepherd	Director	February 22, 2018

223

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.



	SPIRIT REALTY, L.P. (Registrant)

	By:	Spirit Realty Capital, Inc., in its capacity as sole member of Spirit General Holdings, LLC, as sole general partner and on behalf of Spirit Realty, L.P.
	By:	/s/ Prakash J. Parag
	Name:	Prakash J. Parag
	Title:	Chief Accounting Officer and Senior Vice President (Principal Accounting Officer)

Date: February 22, 2018

POWER OF ATTORNEY

KNOW ALL PERSONS BY THESE PRESENTS, that each person whose signature appears below does hereby constitute and appoint Jackson Hsieh, Phillip D. Joseph, Jr. and Jay Young, and each of them singly, our true and lawful attorneys with full power to them, and each of them singly, to sign for us and in our names in the capacities indicated below, the Form 10-K filed herewith and any and all amendments to said Form 10-K, and generally to do all such things in our names and in our capacities as officers and directors to enable Spirit Realty Capital, Inc., in its capacity as sole member of Spirit General Holdings, LLC, as sole general partner and on behalf of Spirit Realty, L.P., to comply with the provisions of the Securities Exchange Act of 1934, as amended, and all requirements of the Securities and Exchange Commission in connection therewith, hereby ratifying and confirming our signatures as they may be signed by our said attorneys, or any of them, to said Form 10-K and any and all amendments thereto.



Name	Title	Date
/s/ Jackson Hsieh	President and Chief Executive Officer (Principal Executive Officer)	February 22, 2018

/s/ Phillip D. Joseph, Jr.	Chief Financial Officer, Executive Vice President and Treasurer (Principal Financial Officer)	February 22, 2018

/s/ Prakash J. Parag	Chief Accounting Officer and Senior Vice President (Principal Accounting Officer)	February 22, 2018

/s/ Kevin M. Charlton	Director	February 22, 2018

/s/ Todd A. Dunn	Director	February 22, 2018

/s/ Richard I. Gilchrist	Director	February 22, 2018

/s/ Diane M. Morefield	Director	February 22, 2018

/s/ Sheli Z. Rosenberg	Director	February 22, 2018

/s/ Thomas D. Senkbeil	Director	February 22, 2018

/s/ Nicholas P. Shepherd	Director	February 22, 2018

224