Annual Statements Open main menu

SPIRIT REALTY CAPITAL, INC. - Quarter Report: 2018 March (Form 10-Q)

 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
Form 10-Q
 
x
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2018
OR
o
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from             to             
Commission file number
Spirit Realty Capital, Inc.                                     001-36004
Spirit Realty, L.P.                                         333-216815-01
___________________________________________________________
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)

(Former name, former address and former fiscal year, if changed since last report)
__________________________________________________________________________
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 for 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  x No   o
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 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”, “smaller reporting company” or an emerging growth company. See definitions of "large accelerated filer,", "smaller reporting company," and "emerging growth 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
Emerging growth company o
Spirit Realty, L.P.
 Large accelerated filer o
Accelerated filer o
Non-accelerated filer x
Smaller reporting company o
Emerging growth 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 May 2, 2018, there were 428,548,969 shares of common stock, par value $0.01, of Spirit Realty Capital, Inc. outstanding.
 



Explanatory Note
This report combines the quarterly reports on Form 10-Q for the three months ended March 31, 2018 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 quarterly reports on Form 10-Q 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 footnote 4 to the consolidated financial statements included 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 the 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 4. Controls and Procedures” sections and separate Exhibit 31 and 32 certifications for each of our Company and our Operating Partnership.




SPIRIT REALTY CAPITAL, INC.
INDEX

Glossary
 
 

 

2


GLOSSARY
Definitions:
 
1031 Exchange
Tax-deferred like-kind exchange of properties held for business or investment purposes, pursuant to Section 1031 of the Code
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
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
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
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
EBITDAre
EBITDAre is a non-GAAP financial measure and is computed in accordance with standards established by NAREIT. EBITDAre is defined as net income (loss) (computed in accordance with GAAP), plus interest expense, plus income tax expense (if any), plus depreciation and amortization, plus (minus) losses and gains on the disposition of depreciated property, plus impairment write-downs of depreciated property and investments in unconsolidated real estate ventures, plus adjustments to reflect the Company's share of EBITDAre of unconsolidated real estate ventures.

Exchange Act
Securities Exchange Act of 1934, as amended
FASB
Financial Accounting Standards Board
FFO
Funds From Operations
Fitch
Fitch Ratings, Inc.
GAAP
Generally Accepted Accounting Principles in the United States
LIBOR
London Interbank Offered Rate
Master Trust 2013
The net-lease mortgage securitization trust established in December 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 notes, 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

3


Definitions:
 
Moody's
Moody's Investor Services
NAREIT
National Association of Real Estate Investment Trusts
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 our contribution of properties leased to Shopko, assets that collateralize Master Trust 2014 and other additional assets to SMTA followed by the distribution by us to our stockholders of all of the common shares of beneficial interest in SMTA.
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
TSR
Total Stockholder 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 "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.


4


PART I — FINANCIAL INFORMATION
Item 1. Financial Statements
 
SPIRIT REALTY CAPITAL, INC.
Consolidated Balance Sheets
(In Thousands, Except Share and Per Share Data)
(Unaudited)
 
March 31,
2018
 
December 31,
2017
Assets



Investments:



Real estate investments:



Land and improvements
$
2,571,942


$
2,588,930

Buildings and improvements
4,685,541


4,692,377

Total real estate investments
7,257,483


7,281,307

Less: accumulated depreciation
(1,113,804
)

(1,075,643
)

6,143,679


6,205,664

Loans receivable, net
111,062


79,967

Intangible lease assets, net
396,596


409,903

Real estate assets under direct financing leases, net
24,847


24,865

Real estate assets held for sale, net
19,432


48,929

Net investments
6,695,616


6,769,328

Cash and cash equivalents
10,989


8,798

Deferred costs and other assets, net
241,875


231,045

Goodwill
254,340


254,340

Total assets
$
7,202,820


$
7,263,511

Liabilities and stockholders’ equity



Liabilities:



Revolving Credit Facility
$
154,500


$
112,000

Term Loan, net

 

Senior Unsecured Notes, net
295,431

 
295,321

Mortgages and notes payable, net
2,571,794


2,516,478

Convertible Notes, net
719,295


715,881

Total debt, net
3,741,020

 
3,639,680

Intangible lease liabilities, net
151,179


155,303

Accounts payable, accrued expenses and other liabilities
141,898


148,919

Total liabilities
4,034,097


3,943,902

Commitments and contingencies (see Note 6)





Stockholders’ equity:



Preferred stock and paid in capital, $0.01 par value, 20,000,000 shares authorized: 6,900,000 shares issued and outstanding at both March 31, 2018 and December 31, 2017
166,193

 
166,193

Common stock, $0.01 par value, 750,000,000 shares authorized: 436,561,654 and 448,868,269 shares issued and outstanding at March 31, 2018 and December 31, 2017, respectively
4,366


4,489

Capital in excess of par value
5,197,988


5,193,631

Accumulated deficit
(2,199,824
)

(2,044,704
)
Total stockholders’ equity
3,168,723

 
3,319,609

Total liabilities and stockholders’ equity
$
7,202,820

 
$
7,263,511

See accompanying notes.

5


SPIRIT REALTY CAPITAL, INC.
Consolidated Statements of Operations and Comprehensive Income
(In Thousands, Except Share and Per Share Data)
(Unaudited)


 
Three Months Ended 
 March 31,
 
2018
 
2017
Revenues:
 
 
 
Rentals
$
157,612

 
$
159,220

Interest income on loans receivable
1,827

 
892

Earned income from direct financing leases
465

 
612

Tenant reimbursement income
4,418

 
3,965

Other income
956

 
733

Total revenues
165,278

 
165,422

Expenses:
 
 
 
General and administrative
15,885

 
13,418

Transaction costs
3,932

 

Property costs (including reimbursable)
7,415

 
9,051

Real estate acquisition costs
48

 
153

Interest
51,065

 
46,623

Depreciation and amortization
62,117

 
64,994

Impairments
14,569

 
34,376

Total expenses
155,031

 
168,615

Income (loss) before other income/(expense) and income tax expense
10,247

 
(3,193
)
Other income (expense):
 
 
 
Gain (loss) on debt extinguishment
21,328

 
(30
)
Total other income (expense)
21,328

 
(30
)
Income (loss) before income tax expense
31,575

 
(3,223
)
Income tax expense
(252
)
 
(165
)
Income (loss) before (loss) gain on disposition of assets
31,323

 
(3,388
)
(Loss) gain on disposition of assets
(605
)
 
16,217

Net income and total comprehensive income
$
30,718

 
$
12,829

Dividends paid to preferred stockholders
(2,588
)
 

Net income attributable to common stockholders
$
28,130

 
$
12,829

 
 
 
 
Net income per share attributable to common stockholders—basic
$
0.06

 
$
0.03

 
 
 
 
Net income per share attributable to common stockholders—diluted
$
0.06

 
$
0.03

 
 
 
 
Weighted average shares of common stock outstanding:
 
 
 
Basic
444,875,428

 
482,607,198

Diluted
445,102,225

 
482,609,096

 
 
 
 
Dividends declared per common share issued
$
0.1800

 
$
0.1800

See accompanying notes.

6


SPIRIT REALTY CAPITAL, INC.
Consolidated Statement of Stockholders’ Equity
(In Thousands, Except Share Data)
(Unaudited)

 
Preferred Stock
 
Common Stock
 
 
 
 
 
Shares
 
Par Value and Capital in Excess of Par Value
 
Shares
 
Par 
Value
 
Capital in
Excess of
Par Value
 
Accumulated
Deficit
 
Total
Stockholders’
Equity
Balances, December 31, 2017
6,900,000

 
166,193

 
448,868,269

 
$
4,489

 
$
5,193,631

 
$
(2,044,704
)
 
$
3,319,609

Net income

 

 

 

 

 
30,718

 
30,718

Dividends declared on preferred stock

 

 

 

 

 
(2,588
)
 
(2,588
)
Net income available to common stockholders
 
 

 
 
 

 

 
28,130

 
28,130

Dividends declared on common stock

 

 

 

 

 
(78,581
)
 
(78,581
)
Tax withholdings related to net stock settlements

 

 
(60,945
)
 

 

 
(484
)
 
(484
)
Repurchase of common shares

 

 
(13,161,065
)
 
(132
)
 
 
 
(103,910
)
 
(104,042
)
Issuance of preferred shares, net

 

 

 

 

 

 

Stock-based compensation, net

 

 
915,395

 
9

 
4,357

 
(275
)
 
4,091

Balances, March 31, 2018
6,900,000

 
$
166,193

 
436,561,654

 
$
4,366

 
$
5,197,988

 
$
(2,199,824
)
 
$
3,168,723

See accompanying notes.

7


SPIRIT REALTY CAPITAL, INC.
Consolidated Statements of Cash Flows
(In Thousands)
(Unaudited)

 
Three Months Ended 
 March 31,
 
2018
 
2017
Operating activities
 
 
 
Net income
$
30,718

 
$
12,829

Adjustments to reconcile net income to net cash provided by operating activities:
 
 
 
Depreciation and amortization
62,117

 
64,994

Impairments
14,569

 
34,376

Amortization of deferred financing costs
2,979

 
2,401

Amortization of debt discounts
4,562

 
3,061

Stock-based compensation expense
4,366

 
2,246

(Gain) loss on debt extinguishment
(21,328
)
 
30

Loss (gain) on dispositions of real estate and other assets
605

 
(16,217
)
Non-cash revenue
(5,491
)
 
(6,390
)
Bad debt expense and other
1,488

 
1,336

Changes in operating assets and liabilities:
 
 
 
Deferred costs and other assets, net
478

 
534

Accounts payable, accrued expenses and other liabilities
(1,903
)
 
(2,398
)
Net cash provided by operating activities
93,160

 
96,802

Investing activities
 
 
 
Acquisitions of real estate
(2,722
)
 
(135,616
)
Capitalized real estate expenditures
(9,890
)
 
(13,312
)
Investments in loans receivable
(35,450
)
 
(3,000
)
Collections of principal on loans receivable and real estate assets under direct financing leases
3,798

 
1,151

Proceeds from dispositions of real estate and other assets
26,082

 
134,712

Net cash used in investing activities
(18,182
)
 
(16,065
)

8


 
Three Months Ended 
 March 31,
 
2018
 
2017
Financing activities
 
 
 
Borrowings under Revolving Credit Facility
198,500

 
230,200

Repayments under Revolving Credit Facility
(156,000
)
 
(187,200
)
Borrowings under mortgages and notes payable
104,247

 

Repayments under mortgages and notes payable
(18,002
)
 
(19,335
)
Debt extinguishment costs
(1,105
)
 
(544
)
Deferred financing costs
(1,236
)
 
(51
)
Repurchase of shares of common stock
(104,526
)
 
(804
)
Preferred stock dividends paid
(2,588
)
 

Common stock dividends paid
(80,821
)
 
(87,218
)
Net cash used in financing activities
(61,531
)
 
(64,952
)
Net increase in cash, cash equivalents and restricted cash
13,447

 
15,785

Cash, cash equivalents and restricted cash, beginning of period
114,707

 
36,898

Cash, cash equivalents and restricted cash, end of period
$
128,154

 
$
52,683

 
 
 
 
Cash paid for interest
$
38,555

 
$
38,899

Cash paid for income taxes
$
107

 
$
88


 
Three Months Ended 
 March 31,
 
2018
 
2017
Supplemental Disclosures of Non-Cash Investing and Financing Activities:
 
Relief of debt in exchange for collateral assets
$

 
$
35,522

Relief of debt through foreclosure of real estate properties
33,917

 

Reclass of residual value on expired deferred financing lease to operating asset

 
8,613

Net real estate and other collateral assets sold or surrendered to lender
12,758

 
35,008

Accrued interest capitalized to principal (1)
1,062

 
714

Distributions declared and unpaid (including dividend rights)
79,645

 
87,864

(1) Accrued and overdue interest on certain CMBS notes that have been intentionally placed in default.

See accompanying notes.



9



 
SPIRIT REALTY, L.P.
Consolidated Balance Sheets
(In Thousands, Except Share and Per Share Data)
(Unaudited)
 
March 31,
2018
 
December 31,
2017
Assets
 
 
 
Investments:
 
 
 
Real estate investments:
 
 
 
Land and improvements
$
2,571,942

 
$
2,588,930

Buildings and improvements
4,685,541

 
4,692,377

Total real estate investments
7,257,483

 
7,281,307

Less: accumulated depreciation
(1,113,804
)
 
(1,075,643
)

6,143,679

 
6,205,664

Loans receivable, net
111,062

 
79,967

Intangible lease assets, net
396,596

 
409,903

Real estate assets under direct financing leases, net
24,847

 
24,865

Real estate assets held for sale, net
19,432

 
48,929

Net investments
6,695,616

 
6,769,328

Cash and cash equivalents
10,989

 
8,798

Deferred costs and other assets, net
241,875

 
231,045

Goodwill
254,340

 
254,340

Total assets
$
7,202,820

 
$
7,263,511

Liabilities and partners' capital
 
 
 
Liabilities:
 
 
 
Revolving Credit Facility
$
154,500

 
$
112,000

Term Loan, net

 

Senior Unsecured Notes, net
295,431

 
295,321

Mortgages and notes payable, net
2,571,794

 
2,516,478

Notes payable to Spirit Realty Capital, Inc., net
719,295

 
715,881

Total debt, net
3,741,020

 
3,639,680

Intangible lease liabilities, net
151,179

 
155,303

Accounts payable, accrued expenses and other liabilities
141,898

 
148,919

Total liabilities
4,034,097

 
3,943,902

Commitments and contingencies (see Note 6)


 


Partners' capital:
 
 
 
Partnership units
 
 
 
General partner's capital: 3,988,218 units issued and outstanding as of both March 31, 2018 and December 31, 2017
23,954

 
24,426

Limited partners' preferred capital: 6,900,000 issued and outstanding as of March 31, 2018 and December 31, 2017
166,193

 
166,193

Limited partners' capital: 432,573,436 and 444,880,051 units issued and outstanding as of March 31, 2018 and December 31, 2017, respectively
2,978,576

 
3,128,990

Total partners' capital
3,168,723

 
3,319,609

Total liabilities and partners' capital
$
7,202,820

 
$
7,263,511


See accompanying notes.

10


SPIRIT REALTY, L.P.
Consolidated Statements of Operations and Comprehensive Income
(In Thousands, Except Unit and Per Unit Data)
(Unaudited)

 
 
Three Months Ended 
 March 31,
 
2018
 
2017
Revenues:
 
 
 
Rentals
$
157,612

 
$
159,220

Interest income on loans receivable
1,827

 
892

Earned income from direct financing leases
465

 
612

Tenant reimbursement income
4,418

 
3,965

Other income
956

 
733

Total revenues
165,278

 
165,422

Expenses:
 
 
 
General and administrative
15,885

 
13,418

Transaction costs
3,932

 

Property costs (including reimbursable)
7,415

 
9,051

Real estate acquisition costs
48

 
153

Interest
51,065

 
46,623

Depreciation and amortization
62,117

 
64,994

Impairments
14,569

 
34,376

Total expenses
155,031

 
168,615

Income (loss) before other income/(expense) and income tax expense
10,247

 
(3,193
)
Other income (expense):
 
 
 
Gain (loss) on debt extinguishment
21,328

 
(30
)
Total other income (expense)
21,328

 
(30
)
Income (loss) before income tax expense
31,575

 
(3,223
)
Income tax expense
(252
)
 
(165
)
Income (loss) before (loss) gain on disposition of assets
31,323

 
(3,388
)
(Loss) gain on disposition of assets
(605
)
 
16,217

Net income and total comprehensive income
$
30,718

 
$
12,829

Preferred distributions
(2,588
)
 

Net income after preferred distributions
$
28,130

 
$
12,829

 
 
 
 
Net income attributable to the general partner
$
229

 
$
109

Net income attributable to the limited partners
$
30,489

 
$
12,720

 
 
 
 
Net income per partnership unit - basic
$
0.06

 
$
0.03

 
 
 
 
Net income per partnership unit - diluted
$
0.06

 
$
0.03

 
 
 
 
Weighted average partnership units outstanding:

 

Basic
444,875,428

 
482,607,198

Diluted
445,102,225

 
482,609,096

 
 
 
 
Distributions declared per partnership unit issued
$
0.1800

 
$
0.1800


See accompanying notes.

11



SPIRIT REALTY, L.P.
Consolidated Statements of Partners' Capital
(In Thousands, Except Unit Data)
(Unaudited)
 
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, 2017
6,900,000

 
$
166,193

 
3,988,218

 
$
24,426

 
444,880,051

 
$
3,128,990

 
$
3,319,609

Net income

 

 

 
229

 

 
30,489

 
30,718

Partnership distributions declared on preferred units

 

 

 

 

 
(2,588
)
 
(2,588
)
Net income after preferred distributions

 

 

 
229

 

 
27,901

 
28,130

Issuance of preferred partnership units

 

 

 

 

 

 

Partnership distributions declared on common units

 

 

 
(701
)
 

 
(77,880
)
 
(78,581
)
Tax withholdings related to net partnership unit settlements

 

 

 

 
(60,945
)
 
(484
)
 
(484
)
Repurchase of partnership units

 

 

 

 
(13,161,065
)
 
(104,041
)
 
(104,041
)
Stock-based compensation

 

 

 

 
915,395

 
4,090

 
4,090

Balances, March 31, 2018
6,900,000

 
$
166,193

 
3,988,218

 
$
23,954

 
432,573,436

 
$
2,978,576

 
$
3,168,723

(1) Consists of general partnership interests held by OP Holdings.
(2) Consists of limited partnership interests held by the Corporation and Spirit Notes Partner, LLC.

See accompanying notes.


12



SPIRIT REALTY, L.P.
Consolidated Statements of Cash Flows
(In Thousands)
(Unaudited)

 
Three Months Ended 
 March 31,
 
2018
 
2017
Operating activities
 
 
 
Net income attributable to partners
$
30,718

 
$
12,829

Adjustments to reconcile net income to net cash provided by operating activities:
 
 
 
Depreciation and amortization
62,117

 
64,994

Impairments
14,569

 
34,376

Amortization of deferred financing costs
2,979

 
2,401

Amortization of debt discounts
4,562

 
3,061

Stock-based compensation expense
4,366

 
2,246

(Gain) loss on debt extinguishment
(21,328
)
 
30

Loss (gain) on dispositions of real estate and other assets
605

 
(16,217
)
Non-cash revenue
(5,491
)
 
(6,390
)
Bad debt expense and other
1,488

 
1,336

Changes in operating assets and liabilities:
 
 
 
Deferred costs and other assets, net
478

 
534

Accounts payable, accrued expenses and other liabilities
(1,903
)
 
(2,398
)
Net cash provided by operating activities
93,160

 
96,802

Investing activities
 
 
 
Acquisitions of real estate
(2,722
)
 
(135,616
)
Capitalized real estate expenditures
(9,890
)
 
(13,312
)
Investments in loans receivable
(35,450
)
 
(3,000
)
Collections of principal on loans receivable and real estate assets under direct financing leases
3,798

 
1,151

Proceeds from dispositions of real estate and other assets
26,082

 
134,712

Net cash used in investing activities
(18,182
)
 
(16,065
)

13



 
Three Months Ended 
 March 31,
 
2018
 
2017
Financing activities
 
 
 
Borrowings under Revolving Credit Facility
198,500

 
230,200

Repayments under Revolving Credit Facility
(156,000
)
 
(187,200
)
Borrowings under mortgages and notes payable
104,247

 

Repayments under mortgages and notes payable
(18,002
)
 
(19,335
)
Debt extinguishment costs
(1,105
)
 
(544
)
Deferred financing costs
(1,236
)
 
(51
)
Repurchase of partnership units
(104,526
)
 
(804
)
Preferred distributions paid
(2,588
)
 

Common distributions paid
(80,821
)
 
(87,218
)
Net cash used in financing activities
(61,531
)
 
(64,952
)
Net increase in cash, cash equivalents and restricted cash
13,447

 
15,785

Cash, cash equivalents and restricted cash, beginning of period
114,707

 
36,898

Cash, cash equivalents and restricted cash, end of period
$
128,154

 
$
52,683

 
 
 
 
Cash paid for interest
$
38,555

 
$
38,899

Cash paid for income taxes
$
107

 
$
88


 
Three Months Ended 
 March 31,
 
2018
 
2017
Supplemental Disclosures of Non-Cash Investing and Financing Activities:
 
Relief of debt in exchange for collateral assets
$

 
$
35,522

Relief of debt through foreclosure of real estate properties
33,917

 

Reclass of residual value on expired deferred financing lease to operating asset

 
8,613

Net real estate and other collateral assets sold or surrendered to lender
12,758

 
35,008

Accrued interest capitalized to principal (1)
1,062

 
714

Distributions declared and unpaid (including dividend rights)
79,645

 
87,864

(1) Accrued and overdue interest on certain CMBS notes that have been intentionally placed in default.

See accompanying notes.



14


SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.
Notes to Consolidated Financial Statements
March 31, 2018
(Unaudited)



Note 1. Organization
Company 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 primarily investing 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 retail, office, industrial and data center 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 the properties leased to Shopko, the assets that collateralize Master Trust 2014 and certain other assets into an independent, publicly traded REIT, Spirit MTA REIT, or SMTA. Transaction costs associated with the Spin-Off for the three months ended March 31, 2018 totaled $3.9 million and are reflected as transaction costs on the accompanying consolidated statements of operations and comprehensive income.
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 pursuant to the rules and regulations of the SEC. In the opinion of management, the consolidated financial statements include the normal, recurring adjustments necessary for a fair statement of the information required to be set forth therein. The results for interim periods are not necessarily indicative of the results for the entire year. Certain information and note disclosures, normally included in financial statements prepared in accordance with GAAP, have been condensed or omitted from these statements pursuant to SEC rules and regulations and, accordingly, these financial statements should be read in conjunction with the Company’s audited consolidated financial statements as filed with the SEC in its Annual Report on Form 10-K for the year ended December 31, 2017.
The consolidated financial statements 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 to do so under their governing documents. As of March 31, 2018 and December 31, 2017, net assets totaling $2.84 billion and $2.78 billion, respectively, were held, and net liabilities totaling $2.70 billion and $2.63 billion, respectively, were owed by these encumbered special purpose entities and are included in the accompanying consolidated balance sheets.

15


SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.
Notes to Consolidated Financial Statements - (continued)
March 31, 2018
(Unaudited)

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.
Segment Reporting
The Company views its operations as one segment, which consists of net leasing operations. The Company has no other reportable segments.
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. If 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's reserves for uncollectible amounts totaled $11.5 million and $12.4 million as of March 31, 2018 and December 31, 2017, respectively, against accounts receivable balances of $23.8 million and $27.2 million, respectively. Receivables are recorded within deferred costs 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 based on an assessment of the risks inherent in the portfolio, considering historical experience. The Company established a reserve for losses of $1.5 million at March 31, 2018 and $1.8 million at December 31, 2017 against deferred rental revenue receivables of $85.8 million and $81.6 million, respectively. Deferred rental revenue receivables are recorded within deferred costs and other assets, net in the accompanying consolidated balance sheets.
Cash, Cash Equivalents and Restricted Cash
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 investments. Restricted cash is classified within deferred costs and other assets, net in the accompanying consolidated balance sheets. Cash, cash equivalents and restricted cash consisted of the following (in thousands):
 
March 31,
2018
 
December 31,
2017
 
March 31,
2017
Cash and cash equivalents
$
10,989

 
$
8,798

 
$
9,309

Restricted cash:
 
 
 
 
 
Collateral deposits (1)
1,190

 
1,751

 
1,451

Tenant improvements, repairs, and leasing commissions (2)
8,782

 
8,257

 
10,277

Master Trust Release (3)
97,010

 
85,703

 
30,395

Liquidity reserve (4)
5,527

 
5,503

 

Other (5)
4,656

 
4,695

 
1,251

Total cash, cash equivalents and restricted cash
$
128,154

 
$
114,707

 
$
52,683

(1) Funds held in lender controlled accounts generally used to meet future debt service or certain property operating expenses.
(2) Deposits held as additional collateral support by lenders to fund improvements, repairs and leasing commissions incurred to secure a new tenant.
(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.
(4) Liquidity reserve cash was placed on deposit for Master Trust 2014 and is held until there is a cashflow shortfall or upon achieving certain performance criteria, as defined in the agreements governing Master Trust 2014, or a liquidation of Master Trust 2014 occurs.
(5) Funds held in lender controlled accounts released after scheduled debt service requirements are met.

16


SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.
Notes to Consolidated Financial Statements - (continued)
March 31, 2018
(Unaudited)

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.
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 and comprehensive income.
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 adopted the new revenue recognition standard effective January 1, 2018 under the modified retrospective method, and elected to apply the standard only to contracts that were 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 Leases (Topic 840) are excluded from the scope of this new guidance, as such, this ASU had no material impact on the Company's reported revenues, results of operations, financial position, cash flows and 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 retrospective 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. Under the guidance as currently contemplated, the Company will record certain expenses paid directly by tenants that protect the Company's interests in its properties, such as insurance and real estate taxes, however the FASB has announced it will re-evaluate this requirement. The Company has begun implementation of the ASU and is currently evaluating the overall impact of this ASU on its consolidated financial statements.
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

17


SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.
Notes to Consolidated Financial Statements - (continued)
March 31, 2018
(Unaudited)

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 adopted ASU 2016-15 effective January 1, 2018 and has applied it retrospectively. As a result of adoption, debt prepayment and debt extinguishment costs, previously presented in operating activities, are now presented in financing activities in the consolidated statement of cash flows. There was no impact on the statements of cash flows for the Company for other types of transactions.
In November 2016, the FASB issued ASU 2016-18, Statement of Cash Flows (Topic 230): Restricted Cash. This guidance requires entities to include restricted cash and restricted cash equivalents within the cash and cash equivalents balances presented in 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 adopted ASU 2016-18 effective January 1, 2018 and applied it retrospectively. As a result, restricted cash and restricted cash equivalents are included with cash and cash equivalents when reconciling the beginning-of-period and end-of-period total amounts shown on the consolidated statements of cash flows.
Note 3. Investments
Real Estate Investments

As of March 31, 2018, the Company's gross investment in real estate properties and loans totaled approximately $7.8 billion, representing investments in 2,446 properties, including 82 properties 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 Texas, at 12.0%, as the only state with a real estate investment value greater than 10% of the real estate investment value of the Company's entire portfolio.

18


SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.
Notes to Consolidated Financial Statements
March 31, 2018
(Unaudited)



During the three months ended March 31, 2018, 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, 2017
2,392

 
88

 
2,480

 
$
7,823,058

 
$
79,967

 
$
7,903,025

Acquisitions/improvements (1)
1

 

 
1

 
12,612

 
35,000

 
47,612

Dispositions of real estate (2)(3)(4)
(29
)
 
(6
)
 
(35
)
 
(46,349
)
 

 
(46,349
)
Principal payments and payoffs

 

 

 

 
(4,279
)
 
(4,279
)
Impairments

 

 

 
(14,569
)
 

 
(14,569
)
Write-off of gross lease intangibles

 

 

 
(36,105
)
 

 
(36,105
)
Loan premium amortization and other

 

 

 
(720
)
 
374

 
(346
)
Gross balance, March 31, 2018
2,364

 
82

 
2,446

 
7,737,927

 
111,062

 
7,848,989

Accumulated depreciation and amortization
 
 
 
 
 
 
(1,304,677
)
 

 
(1,304,677
)
Other
 
 
 
 
 
 
125

 

 
125

Net balance, March 31, 2018
 
 
 
 
 
 
$
6,433,375

 
$
111,062

 
$
6,544,437

(1) Includes investments of $7.2 million in revenue producing capitalized expenditures, as well as $2.7 million of non-revenue producing capitalized expenditures as of March 31, 2018.
(2) The total accumulated depreciation and amortization associated with dispositions of real estate was $8.7 million as of March 31, 2018.
(3) For the period ended March 31, 2018, the total (loss) gain on disposal of assets for properties held in use and held for sale was $(1.8) million and $1.2 million, respectively.
(4) Includes four deed-in-lieu properties with a real estate investment of $10.5 million that were transferred to the lender during the three months ended March 31, 2018.
Scheduled minimum future contractual rent to be received under the remaining non-cancelable term of the operating leases (including contractual fixed rent increases occurring on or after April 1, 2018) at March 31, 2018 (in thousands):
 
March 31,
2018
Remainder of 2018
$
448,005

2019
587,122

2020
570,318

2021
542,008

2022
504,471

Thereafter
3,608,539

Total future minimum rentals
$
6,260,463

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.

19


SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.
Notes to Consolidated Financial Statements
March 31, 2018
(Unaudited)


Loans Receivable
The following table details loans receivable, net of premium and allowance for loan losses (in thousands):
 
March 31,
2018
 
December 31,
2017
Mortgage loans - principal
$
65,767

 
$
69,963

Mortgage loans - premium, net of amortization
4,490

 
5,038

Allowance for loan losses

 
(389
)
Mortgages loans, net
70,257

 
74,612

Other note receivables - principal
40,805

 
5,355

Allowance for loan losses

 

Other note receivables, net
40,805

 
5,355

Total loans receivable, net
$
111,062

 
$
79,967

The mortgage loans are secured by single-tenant commercial properties and generally have fixed interest rates over the term of the loans. There are four other notes receivable included within loans receivable, of which three notes totaling $39.1 million are secured by tenant assets and stock and the remaining note with a balance of $1.7 million is unsecured.

On January 16, 2018, the Operating Partnership funded a $35.0 million B-1 Term Loan, included in the table above, 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.
Lease Intangibles, Net
The following table details lease intangible assets and liabilities, net of accumulated amortization (in thousands):
 
March 31,
2018
 
December 31,
2017
In-place leases
$
554,197

 
$
591,551

Above-market leases
84,516

 
89,640

Less: accumulated amortization
(242,117
)
 
(271,288
)
Intangible lease assets, net
$
396,596

 
$
409,903

 
 
 
 
Below-market leases
$
206,263

 
$
216,642

Less: accumulated amortization
(55,084
)
 
(61,339
)
Intangible lease liabilities, net
$
151,179

 
$
155,303

The amounts amortized as a net increase to rental revenue for capitalized above and below-market leases were $1.5 million and $1.8 million for the three months ended March 31, 2018 and 2017, respectively. The value of in place leases amortized and included in depreciation and amortization expense was $10.0 million and $11.2 million for the three months ended March 31, 2018 and 2017, respectively.

20


SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.
Notes to Consolidated Financial Statements
March 31, 2018
(Unaudited)


Real Estate Assets Under Direct Financing Leases
The components of real estate investments held under direct financing leases were as follows (in thousands):
 
March 31,
2018
 
December 31,
2017
Minimum lease payments receivable
$
6,842

 
$
7,325

Estimated residual value of leased assets
24,552

 
24,552

Unearned income
(6,547
)
 
(7,012
)
Real estate assets under direct financing leases, net
$
24,847

 
$
24,865

Real Estate Assets Held for Sale
The following table shows the activity in real estate assets held for sale for the three months ended March 31, 2018 (dollars in thousands):
 
Number of Properties
 
Carrying
Value
Balance, December 31, 2017
15

 
$
48,929

Transfers from real estate investments held and used
4

 
3,581

Sales
(3
)
 
(6,994
)
Transfers to real estate investments held and used
(7
)
 
(25,715
)
Impairments
 
 
(369
)
Balance, March 31, 2018
9

 
$
19,432

Impairments

The following table summarizes total impairment losses recognized on the accompanying consolidated statements of operations and comprehensive income (in thousands):
 
Three Months Ended March 31,
 
2018
 
2017
Real estate and intangible asset impairment
$
14,961

 
$
35,220

Write-off of lease intangibles, net
(376
)
 
(844
)
Recovery of loans receivable, previously impaired
(16
)
 

Total impairment loss
$
14,569

 
$
34,376


Impairments for the three months ended March 31, 2018 were comprised of $0.4 million on properties classified as held for sale and $14.2 million on properties classified as held and used. Impairments for the three months ended March 31, 2017 were comprised of $11.5 million on properties classified as held for sale and $22.9 million on properties classified as held and used.


21


SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.
Notes to Consolidated Financial Statements - (continued)
March 31, 2018
(Unaudited)

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:
 
Weighted Average Effective
Interest Rates
(1)
 
Weighted Average
Stated
Rates (2)
 
Weighted Average Maturity (3)
 
March 31,
2018
 
December 31,
2017
 
 
 
 
 
(in Years)
 
(In Thousands)
Revolving Credit Facility
5.88
%
 
3.06
%
 
1.0
 
$
154,500

 
$
112,000

Term Loan
%
 
%
 
0.6
 

 

Master Trust Notes
5.63
%
 
4.95
%
 
5.0
 
2,243,210

 
2,248,504

CMBS
5.61
%
 
5.56
%
 
6.0
 
382,718

 
332,647

Convertible Notes
5.31
%
 
3.28
%
 
2.0
 
747,500

 
747,500

Senior Unsecured Notes
4.70
%
 
4.45
%
 
8.5
 
300,000

 
300,000

Total debt
5.52
%
 
4.57
%
 
4.6
 
3,827,928

 
3,740,651

Debt discount, net
 
 
 
 
 
 
(48,768
)
 
(61,399
)
Deferred financing costs, net (4)
 
 
 
 
 
 
(38,140
)
 
(39,572
)
Total debt, net
 
 
 
 
 
 
$
3,741,020

 
$
3,639,680

(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 three months ended March 31, 2018 and based on the average principal balance outstanding during the period.
(2) Represents the weighted average stated interest rate based on the outstanding principal balance as of March 31, 2018.
(3) Represents the weighted average maturity based on the outstanding principal balance as of March 31, 2018.
(4) The Company records deferred financing costs for its Revolving Credit Facility in deferred costs and other assets, net on its consolidated balance sheets.
Revolving Credit Facility
The Company has access to an unsecured credit facility, the Revolving Credit Facility, which matures on March 31, 2019 (extendable 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. 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.
Borrowings bear interest at 1-Month LIBOR plus 0.875% to 1.55% per annum and require 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. As of March 31, 2018, the Revolving Credit Facility bore interest at 1-Month LIBOR plus 1.25% and incurred a facility fee of 0.25% per annum.
In connection with placement and use of the Revolving Credit Facility, the Company has incurred 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 $1.3 million and $1.6 million as of March 31, 2018 and December 31, 2017, respectively, and recorded in deferred costs and other assets, net on the accompanying consolidated balance sheets.
As of March 31, 2018, $154.5 million was outstanding and $645.5 million of borrowing capacity was available under the Revolving Credit Facility. 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 March 31, 2018, the Corporation and the Operating Partnership were in compliance with these financial covenants.

22


SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.
Notes to Consolidated Financial Statements - (continued)
March 31, 2018
(Unaudited)

Term Loan
On November 3, 2015, the Company entered into a Term Loan Agreement with 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 to $600.0 million, subject to obtaining additional lender commitments. 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.
As of March 31, 2018, the Term Loan had a zero outstanding balance and $420.0 million of available borrowing capacity.The Term Loan Agreement provides that outstanding borrowings bear interest at 1-Month LIBOR plus 0.90% to 1.75% per annum, depending on the Corporation’s credit ratings.
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 March 31, 2018 and December 31, 2017, the unamortized deferred financing costs relating to the Term Loan were $0.5 million and $0.7 million, respectively, and were recorded net against the principal balance of mortgages and notes payable as of March 31, 2018 and December 31, 2017, on the accompanying consolidated balance sheets.
Senior Unsecured Notes
On August 18, 2016, the Operating Partnership completed a private placement of $300.0 million aggregate principal amount of senior notes, which are guaranteed by the Corporation. The Senior Unsecured Notes were issued at 99.378% of their principal face 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 4.45% per annum, payable on March 15 and September 15 of each year, and mature on 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 on 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 offering, the Operating Partnership incurred $3.4 million in deferred financing costs and an offering discount of $1.9 million. These amounts are being amortized to interest expense over the life of the Senior Unsecured Notes. As of March 31, 2018 and December 31, 2017, the unamortized deferred financing costs relating to the Senior Unsecured Notes were $2.9 million and $3.0 million, respectively, and the unamortized discount was $1.6 million and $1.7 million, respectively, with both the deferred financing costs and offering discount 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 covenants. As of March 31, 2018, 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.

23


SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.
Notes to Consolidated Financial Statements - (continued)
March 31, 2018
(Unaudited)

On January 23, 2018, the Company re-priced a private offering of the Master Trust 2014 Series 2017-1 notes with $674.2 million aggregate principal amount. As a result, the interest rate on the Class B Notes was reduced from 6.35% to 5.49%, while the other terms of the Class B Notes will remain unchanged. The terms of the Class A Notes were unaffected by the repricing. In connection with the re-pricing, the Company received $8.2 million in additional proceeds, that reduced the discount on the underlying debt.
On February 2, 2018, Spirit Realty, L.P., sold its holding of Master Trust 2014 Series 2014-2 notes with a principal balance of $11.6 million to a third-party. This transaction resulted in an increase in the Company's mortgages and notes payable, net balance as shown in the balance sheet.
The Master Trust Notes are summarized below:
 
 
Stated
Rates (1)
 
Maturity
 
March 31,
2018
 
December 31,
2017
 
 
 
 
(in Years)
 
(in Thousands)
Series 2014-1 Class A2
 
5.4
%
 
2.3
 
249,203

 
252,437

Series 2014-2
 
5.8
%
 
3.0
 
232,768

 
222,683

Series 2014-3
 
5.7
%
 
4.0
 
310,439

 
311,336

Series 2014-4 Class A1
 
3.5
%
 
1.8
 
149,629

 
150,000

Series 2014-4 Class A2
 
4.6
%
 
11.8
 
353,746

 
358,664

Series 2017-1 Class A (2)
 
4.4
%
 
4.7
 
513,569

 
515,280

Series 2017-1 Class B (2)
 
6.4
%
 
4.7
 
125,400

 
125,400

Total Master Trust 2014 notes
 
5.0
%
 
5.1
 
1,934,754

 
1,935,800

Series 2013-1 Class A
 
3.9
%
 
0.7
 
123,781

 
125,000

Series 2013-2 Class A
 
5.3
%
 
5.7
 
184,675

 
187,704

Total Master Trust 2013 notes
 
4.7
%
 
3.7
 
308,456

 
312,704

Total Master Trust notes
 
 
 
 
 
2,243,210

 
2,248,504

Debt discount, net
 
 
 
 
 
(26,125
)
 
(36,188
)
Deferred financing costs, net
 
 
 
 
 
(22,825
)
 
(24,010
)
Total Master Trust Notes, net
 
 
 
 
 
$
2,194,260

 
$
2,188,306

(1) Represents the individual series stated interest rate as of March 31, 2018 and the weighted average stated rate of the total Master Trust Notes, based on the collective series outstanding principal balances as of March 31, 2018.
(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.
As of March 31, 2018, the Master Trust 2014 notes were secured by 790 owned and financed properties issued by five 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 March 31, 2018, the Master Trust 2013 notes were secured by 295 owned and financed properties issued by a single indirect wholly-owned subsidiary of the Corporation.
CMBS
As of March 31, 2018, indirect wholly-owned special purpose entity subsidiaries of the Corporation were borrowers under seven fixed-rate non-recourse loans, excluding three loans in default, which have been securitized into CMBS and are secured by the borrowers' respective leased properties and related assets. The stated interest rates of the loans as of March 31, 2018, excluding the defaulted loans, ranged from 4.67% to 6.00% with a weighted average stated interest rate of 4.84%. As of March 31, 2018, these fixed-rate loans were secured by 101 properties. As of March 31, 2018 and December 31, 2017, the unamortized deferred financing costs associated with these fixed-rate loans were $4.8 million and $3.9 million, respectively, and the unamortized net offering discount was $0.1 million as-of both periods. Both the deferred financing costs and offering discount were recorded net against the principal balance of the mortgages and notes payable on the accompanying consolidated balance sheets and are being amortized to interest expense over the term of the respective loans.

24


SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.
Notes to Consolidated Financial Statements - (continued)
March 31, 2018
(Unaudited)

Included in mortgages and notes payable, net is a new non-recourse loan agreement with Société Générale and Barclays Bank PLC as lenders, which the Company entered into on January 22, 2018. The loan 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.
As of March 31, 2018, certain borrowers were in default under the loan agreements relating to three separate CMBS fixed-rate loans, where three 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 9.85%. Each defaulted borrower is a bankruptcy remote special purpose entity and the sole owner of the collateral securing the loan obligations. As of March 31, 2018, the aggregate principal balance under the defaulted loans was $31.4 million, which includes $10.3 million of interest capitalized to the principal balance.
Convertible Notes
In May 2014, the Corporation 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 March 31, 2018, the conversion rate was 77.4557 per $1,000 principal note. Earlier conversion may be triggered if shares of the Corporation's common stock trade 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 March 31, 2018 and December 31, 2017, the unamortized discount was $21.1 million and $23.7 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 March 31, 2018 and December 31, 2017, the unamortized deferred financing costs relating to the Convertible Notes were $7.1 million and $8.0 million, respectively, and recorded net against the Convertible Notes principal balance on the accompanying consolidated balance sheets.
Debt Extinguishment
During the three months ended March 31, 2018, the Company extinguished a total of $33.9 million aggregate principal amount of CMBS indebtedness with a weighted average contractual default interest rate of 9.88%. As a result of these transactions, the Company recognized a net gain on debt extinguishment of approximately $21.3 million.
During the three months ended March 31, 2017, the Company extinguished a total of $49.2 million aggregate principal amount of mortgage indebtedness with a weighted average contractual interest rate of 5.69%. As a result of these transactions, the Company recognized a de minimis net loss.

25


SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.
Notes to Consolidated Financial Statements - (continued)
March 31, 2018
(Unaudited)

Debt Maturities
As of March 31, 2018, scheduled debt maturities of the Company’s Revolving Credit Facility, Term Loan, Senior Unsecured Notes, Master Trust Notes, CMBS and Convertible Notes, including balloon payments, are as follows (in thousands):
 
Scheduled
Principal
 
Balloon
Payment
 
Total
Remainder of 2018 (1)
$
32,562

 
$
155,226

 
$
187,788

2019 (2)
45,413

 
557,000

 
602,413

2020
50,240

 
364,997

 
415,237

2021
33,665

 
565,176

 
598,841

2022
33,849

 
981,461

 
1,015,310

Thereafter
195,915

 
812,424

 
1,008,339

Total
$
391,644

 
$
3,436,284

 
$
3,827,928

(1) The balloon payment balance in 2018 includes $31.4 million, including $10.3 million of capitalized interest, for the acceleration of principal payable following an event of default under three non-recourse CMBS loans with a stated maturity in 2018.
(2) 2019 includes the Revolving Credit Facility which is extendible for one year at the borrower's option.
Interest Expense
The following table is a summary of the components of interest expense related to the Company's borrowings (in thousands):
 
Three Months Ended 
 March 31,
 
2018
 
2017
Interest expense – Revolving Credit Facility (1)
$
1,352

 
$
1,232

Interest expense – Term Loan

 
2,246

Interest expense – Senior Unsecured Notes
3,338

 
3,338

Interest expense – mortgages and notes payable
32,707

 
28,218

Interest expense – Convertible Notes (2)
6,127

 
6,127

Non-cash interest expense:
 
 
 
Amortization of deferred financing costs
2,979

 
2,401

Amortization of debt discount, net
4,562

 
3,061

Total interest expense
$
51,065

 
$
46,623

(1) Includes facility fees of approximately $0.5 million and $0.6 million for the three month periods ended March 31, 2018 and 2017, respectively.
(2) Included in interest expense on the Operating Partnership's consolidated statements of operations and comprehensive income are amounts paid to the Corporation by the Operating Partnership related to the notes payable to Spirit Realty Capital, Inc.

26


SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.
Notes to Consolidated Financial Statements - (continued)
March 31, 2018
(Unaudited)


Note 5. Stockholders’ Equity and Partners' Capital
Common Stock
During the three months ended March 31, 2018, portions of awards of restricted common stock and performance share awards granted to certain of the Company's officers and other employees vested. The vesting of these awards, 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 0.1 million shares of common stock valued at $0.5 million, solely to pay the associated statutory tax withholdings during the three months ended March 31, 2018.
Preferred Stock
As of March 31, 2018, the Company had 6.9 million shares of 6.00% Series A Preferred Stock outstanding. The Series A Preferred Stock pays cumulative cash dividends at the rate of 6.00% per annum on the 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). During the quarter ended March 31, 2018, the Company paid $2.6 million in Series A Preferred Stock dividends.
ATM Program
In November 2016, the Company's Board of Directors approved a new ATM Program and the Company terminated its existing program. As of March 31, 2018, no shares of the Company's common stock had been sold under the new ATM Program and $500.0 million in gross proceeds capacity remained available.
Stock Repurchase Programs
In August 2017, the Company's Board of Directors approved a 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 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. During the three months ended March 31, 2018, 13,161,065 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 $7.88 per share and $63.9 million in available capacity remains under the stock repurchase program. Fees associated with the repurchase of $301,161 are included in accumulated deficit.
Dividends Declared
For the three months ended March 31, 2018, the Corporation's Board of Directors declared the following preferred and common stock dividends:
Declaration Date
 
Dividend Per Share
 
Record Date
 
Total Amount
(in thousands)
 
Payment Date
Preferred Stock
 
 
 
 
 
 
 
 
March 5, 2018
 
$
0.375

 
March 15, 2018
 
$
2,588

 
March 30, 2018
Common Stock
 
 
 
 
 
 
 
 
March 5, 2018
 
$
0.1800

 
March 30, 2018
 
$
78,581

 
April 13, 2018
The dividends declared on March 5, 2018 was paid on April 13, 2018 and is included in accounts payable, accrued expenses and other liabilities as of March 31, 2018.

27


SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.
Notes to Consolidated Financial Statements - (continued)
March 31, 2018
(Unaudited)

Note 6. 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 typically insured against such claims.

In 2015, Haggen Holdings, LLC and a number of its affiliates, including Haggen Operations Holdings, LLC ("Haggen"), filed petitions for bankruptcy. At the time of the filing, Haggen leased 20 properties from a subsidiary of the Company under a master lease. The Company and Haggen restructured the master lease in an initial settlement agreement with approved claims of $21.0 million. In 2016, the Company entered into a second settlement agreement with both Haggen and Albertsons, LLC for $3.4 million and $3.0 million, respectively. To date, the Company has collected $5.5 million of the total claims and there is no guaranty that the remaining claims of $21.9 million will be paid or otherwise satisfied in full.
As of March 31, 2018, 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.
As of March 31, 2018, the Company had commitments totaling $65.7 million, of which $17.8 million relates to future acquisitions with the majority of the remainder to fund revenue generating improvements on properties the Company currently owns. Commitments related to acquisitions contain standard cancellation clauses contingent on the results of due diligence. Of the total commitments of $65.7 million, $63.3 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 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 March 31, 2018, no accruals have been made.


28


SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.
Notes to Consolidated Financial Statements - (continued)
March 31, 2018
(Unaudited)

Note 7. Fair Value Measurements
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 March 31, 2018 and December 31, 2017.
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 March 31, 2018 and December 31, 2017. (in thousands):
 
 
 
 
Fair Value Hierarchy Level
Description
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
March 31, 2018
 
 
 
 
 
 
 
 
Long-lived assets held and used
 
$
27,346

 

 

 
$
27,346

Long-lived assets held for sale
 
$
1,005

 

 

 
$
1,005

 
 
 
 
 
 
 
 
 
December 31, 2017
 
 
 
 
 
 
 
 
Long-lived assets held and used
 
$
28,312

 

 

 
$
28,312

Long-lived assets held for sale
 
$
42,142

 

 

 
$
42,142

 
 
 
 
 
 
 
 
 
Real estate and the 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 three 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; 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.
During the three months ended March 31, 2018 and for the year ended December 31, 2017, we determined that 20 and 18 long-lived assets held and used, respectively, were impaired.
For 14 of the held and used properties impaired during the three months ended March 31, 2018 and 17 of the held and used properties during the year ended December 31, 2017, 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 used as inputs (price per square foot in dollars):
 
 
March 31, 2018
 
December 31, 2017
Description
 
Range
 
Weighted Average
 
Square Footage
 
Range
 
Weighted Average
 
Square Footage
Long-lived assets held and used by asset type
 
 
 
 
 
 
Retail
 
$100.00 - $191.94
 
$
105.64

 
196,544

 
$13.66 - $305.05
 
$
55.68

 
364,940

Industrial
 
 

 

 
$3.30 - $8.56
 
$
5.35

 
370,824

Office
 
$225.04
 
$
225.04

 
5,999

 
$24.82 - $244.86
 
$
40.14

 
161,346


29


SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.
Notes to Consolidated Financial Statements - (continued)
March 31, 2018
(Unaudited)

For the 6 remaining held and used properties impaired during the three months ended March 31, 2018 and 1 held and used properties impaired during the year ended December 31, 2017, the Company estimated property fair value using price per square foot based on a 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 used as inputs (price per square foot in dollars):
 
 
March 31, 2018
 
December 31, 2017
Description
 
Range
 
Weighted Average
 
Square Footage
 
Range
 
Weighted Average
 
Square Footage
Long-lived assets held and used by asset type
 
 
 
 
 
 
Retail
 
$7.00 - $107.57
 
$
57.62

 
102,742

 
$88.89
 
$
88.89

 
22,500

For the three months ended March 31, 2018 and year ended December 31, 2017, we determined that 2 and 8 long-lived assets held for sale, respectively, were impaired. The Company estimated fair value of held for sale properties using price per square foot from the signed purchase and sale agreements as follows (price per square foot in dollars):
 
 
March 31, 2018
 
December 31, 2017
Description
 
Range
 
Weighted Average
 
Square Footage
 
Range
 
Weighted Average
 
Square Footage
Long-lived assets held for sale by asset type
 
 
 
 
 
 
Retail
 
$239.73 - $603.54
 
$
421.64

 
2,336

 
$55.30 - $346.23
 
$
230.52

 
150,376

Industrial
 
 

 

 
$24.02 - $54.21
 
$
37.09

 
223,747

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 March 31, 2018 and December 31, 2017. 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 following financial instruments 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. 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): 
 
March 31, 2018
 
December 31, 2017
 
Carrying
Value
 
Estimated
Fair Value
 
Carrying
Value
 
Estimated
Fair Value
Loans receivable, net
$
111,062

 
$
118,306

 
$
79,967

 
$
82,886

Revolving Credit Facility
154,500

 
154,491

 
112,000

 
111,997

Term Loan, net

 

 

 

Senior Unsecured Notes, net (1)
295,431

 
290,883

 
295,321

 
299,049

Mortgages and notes payable, net (1)
2,571,794

 
2,684,410

 
2,516,478

 
2,657,599

Convertible Notes, net (1)
719,295

 
750,980

 
715,881

 
761,440

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


30


SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.
Notes to Consolidated Financial Statements - (continued)
March 31, 2018
(Unaudited)

Note 8. Significant Credit and Revenue Concentration
As of March 31, 2018 and December 31, 2017, the Company’s real estate investments are occupied by 417 and 419 tenants, respectively, that operate within retail, office, industrial and data center 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 three months ended March 31, 2018 and 2017, contributed 7.1% and 8.3% of the rental revenue presented in the accompanying consolidated statements of operations and comprehensive income. No other tenant contributed 4% or more of the rental revenue during any of the periods presented. As of both March 31, 2018 and December 31, 2017, the Company's net investment in Shopko properties represents approximately 5.1% of the Company’s total assets shown in the accompanying consolidated balance sheets.
Note 9. Incentive Award Plan
Restricted Shares of Common Stock
During the three months ended March 31, 2018, the Company granted 0.9 million restricted shares under the Amended Incentive Award Plan to certain executive officers and employees. The Company recorded $7.0 million in deferred compensation associated with these grants, which will be recognized in expense over the service period of the awards. As of March 31, 2018, there were approximately 2.1 million unvested restricted shares outstanding.
Performance Share Awards
During the three months ended March 31, 2018, the Board of Directors or committee thereof approved target grants of 0.5 million performance shares to executive officers of the Company. The performance period of these grants runs through December 31, 2020. 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 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, which is generally three years.
Approximately $1.1 million and $0.8 million in dividend rights have been accrued for non-vested performance share awards outstanding as of March 31, 2018 and December 31, 2017, respectively. For outstanding non-vested awards at March 31, 2018, 1.8 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 three months ended March 31, 2018 and 2017, the Company recognized $4.4 million and $2.2 million, respectively, in stock-based compensation expense, which is included in general and administrative expenses in the accompanying consolidated statements of operations and comprehensive income.
As of March 31, 2018, the remaining unamortized stock-based compensation expense totaled $25.4 million, with $14.4 million related to restricted stock awards and $11.0 million related to performance share awards. Amortization 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.

31


SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.
Notes to Consolidated Financial Statements - (continued)
March 31, 2018
(Unaudited)


Note 10. Income Per Share and Partnership Unit
Income per share has been computed 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.
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):
 
Three Months Ended 
 March 31,
 
2018
 
2017
Basic and diluted income:
 
 
 
Income (loss) before (loss) gain on disposition of assets
$
31,323

 
$
(3,388
)
(Loss) gain on disposition of assets
(605
)
 
16,217

Less: income attributable to unvested restricted stock
(383
)
 
(234
)
Less: dividends paid to preferred stockholders
(2,588
)
 

Net income attributable to common stockholders used in basic and diluted income per share
$
27,747

 
$
12,595

 
 
 
 
Basic weighted average shares of common stock outstanding:
 
 
 
Weighted average shares of common stock outstanding
446,483,145

 
483,752,233

Less: unvested weighted average shares of restricted stock
(1,607,717
)
 
(1,145,035
)
Weighted average shares of common stock outstanding used in basic income per share
444,875,428

 
482,607,198

Net income per share attributable to common stockholders—basic
$
0.06

 
$
0.03

 
 
 
 
Diluted weighted average shares of common stock outstanding: (1)
 
 
 
Unvested performance shares
226,797

 

Stock options

 
1,898

Convertible debt

 

Weighted average shares of common stock outstanding used in diluted income per share
445,102,225

 
482,609,096

Net income per share attributable to common stockholders—diluted
$
0.06

 
$
0.03

 
 
 
 
Potentially dilutive shares of common stock
 
 
 
Unvested shares of restricted stock
252,475

 
78,637

Total
252,475

 
78,637

(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 three months ended March 31, 2018, the Corporation's average stock price was below the conversion price, resulting in zero potentially dilutive shares related to the conversion spread for both periods.

32


SPIRIT REALTY CAPITAL, INC. and SPIRIT REALTY, L.P.
Notes to Consolidated Financial Statements - (continued)
March 31, 2018
(Unaudited)


Note 11. Subsequent Events
Share Repurchase Programs
In April 2018, the Company fully utilized the remaining $63.9 million authorized under the existing share repurchase program, having purchased 8.1 million shares of its common stock at a weighted average price of $7.93 per share.
On April 30, 2018, the Company's Board of Directors approved a new stock repurchase program, which authorizes the Company to repurchase up to 250 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.
Spin-Off of SMTA
On May 1, 2018, the Company's Board of Directors formally declared the distribution in connection with the Company's previously announced Spin-Off of SMTA, subject to certain conditions, and set May 18, 2018, as the record date for the distribution. The Company's stockholders at the close of business on the record date will be entitled to receive shares of SMTA common stock in the Spin-Off, which the Company expects to occur on May 31, 2018, the distribution date.  Each SRC stockholder will receive one share of SMTA common stock for every 10 shares of SRC common stock held on the record date. 
Prepayment on Master Trust 2013
On April 30, 2018, the Company notified the trustee of Master Trust 2013 of Spirit's intent to redeem the Series 2013-1 Class A notes on May 21, 2018, at which time the principal payment, along with any unpaid interest, will be settled. The principal balance outstanding of the Series 2013-1 Class A notes was $123.8 million as of March 31, 2018. There is no make-whole payment associated with the redemption of these notes.



33



Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Special Note Regarding Forward-looking Statements
This quarterly report 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 quarterly report, 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 retail tenants and the demand for 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.
The factors included in this quarterly report, including the documents incorporated by reference, and documents we subsequently file with the SEC and incorporate by reference, are not exhaustive and additional factors could adversely affect our business and financial performance. For a discussion of additional risk factors, see the factors included under the caption “Risk Factors” in our most recent Annual Report on Form 10-K. All forward-looking statements are based on information that was available, and speak only, to the date on which they were made. 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.

34



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 a long-term, triple-net basis to high quality tenants with business operations within retail, office, data centers 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 March 31, 2018, our owned real estate represented investments in 2,364 properties. Our properties are leased to 417 tenants across 49 states and 32 industries. As of March 31, 2018, our owned properties were approximately 98.9% occupied (based on the number of economically yielding properties). In addition, our investment in real estate includes commercial mortgage and other loans receivable primarily secured by 82 real estate properties or other related assets.
Our operations are primarily 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 and believe we have been organized and have operated in a manner that allows us to qualify as a REIT for federal income tax purposes.
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 certain other assets into an independent, publicly traded REIT, Spirit MTA REIT, or SMTA. If the Spin-Off is completed, our stockholders would receive a distribution of common shares of beneficial interest in SMTA, which will be treated as a taxable distribution to them. 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 and receipt of certain third party consents. 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 second quarter 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.
Highlights
For the three months ended March 31, 2018:
Generated net income of $0.06 versus $0.03 per share, FFO of $0.24 versus $0.20 per share and AFFO of $0.21 ($0.22 per share excluding cash severance charges) versus $0.20 per share, in each case, compared to same quarter in 2017.
Real estate portfolio occupancy was 98.9% as of March 31, 2018.
Repurchased 13.2 million shares of outstanding common stock at a weighted average purchase price of $7.88 per share.
Our corporate liquidity was $1.1 billion as of March 31, 2018, including availability under our unsecured line of credit, term loan and cash available for investment.
Adjusted Debt to Annualized Adjusted EBITDAre was 6.3x as of March 31, 2018.
Invested $9.9 million in one property and revenue producing capital expenditures.
Disposed of 29 properties for $37.7 million, including four non-revenue producing properties transferred to CMBS lenders to satisfy $26.2 million in debt obligations.

35



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 3.0% 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 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 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 may result 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 our leases to continue.
Shopko Update
As of March 31, 2018, Shopko represents our most significant tenant. As of March 31, 2018, we lease 98 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 7.9% of Contractual Rent at March 31, 2018 compared to 8.1% at March 31, 2017.
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.
In January 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 loan bears interest at 12.0% per annum and matures in June 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.
We continue monitoring Shopko's financial information, as well as other challenges impacting the retail industry generally, and continue evaluating Shopko's ongoing ability to meet its obligations to us under its leases. Although Shopko is current on all of its obligations under its lease arrangements with us as of March 31, 2018, we can give you no assurance that this will continue to be the case, particularly if Shopko 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 tenants would choose not to renew an expiring lease or reject a lease in bankruptcy. We also seek to enter into leases with

36



relatively long initial terms, typically 15 to 20 years, and renewal options with attractive rent escalation provisions. As of March 31, 2018, our leases had a weighted average remaining lease term of 9.9 years, based on Contractual Rent, compared to a weighted average remaining lease term of 10.6 years as of March 31, 2017.
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% as of both March 31, 2018 and March 31, 2017, respectively.
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. Master lease revenue contributed approximately 45% of our Contractual Rent as of March 31, 2018, compared to approximately 44% as of March 31, 2017.
Triple-Net Leases
Our leases are predominantly triple-net leases, whereby the tenant pays all property operating expenses, including but not limited to real estate taxes, insurance premiums and repair and maintenance costs. As of March 31, 2018, approximately 84% of our properties (based on Contractual Rent) are subject to triple-net leases, compared to approximately 83% as of March 31, 2017.
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. 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 fallen below 96.1%, despite the economic downturn of 2008 through 2010. The percentage of our properties that were economically yielding increased to approximately 98.9% as of March 31, 2018 from approximately 97.7% as of March 31, 2017.
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 6 to the consolidated financial statements herein.
CAPITAL RECYCLING
We continuously evaluate opportunities for the disposition of properties in our portfolio when we believe such dispositions are 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.

37



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.
Interest Costs
Our fixed-rate debt structure provides us with a stable and predictable cash requirement related to our debt service. Any changes to our debt structure, including borrowings under our Revolving Credit Facility or debt financing associated with properly 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. Fluctuations in interest rates will affect 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
The preparation of financial statements in conformity with GAAP requires management to use judgment in the application of accounting policies, including making estimates and assumptions. We base estimates on the best information available to us at the time, our experience and various other assumptions deemed reasonable under the circumstances. From time to time, we re-evaluate our estimates and assumptions. In the event estimates or assumptions prove to be different from actual results, adjustments are made in subsequent periods to reflect more current estimates and assumptions about matters that are inherently uncertain. A summary of our critical accounting policies is included in our Annual Report on Form 10-K for the year ended December 31, 2017 in the section entitled “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” We have not made any material changes to these policies during the periods covered by this quarterly report.

38



Results of Operations
Comparison of Three Months Ended March 31, 2018 to Three Months Ended March 31, 2017
 
Three Months Ended March 31,
(In Thousands)
2018
 
2017
 
 Change
 
 % Change
Revenues:
 
 
 
 
 
 
 
Rentals
$
157,612

 
$
159,220

 
$
(1,608
)
 
(1.0
)%
Interest income on loans receivable
1,827

 
892

 
935

 
NM

Earned income from direct financing leases
465

 
612

 
(147
)
 
(24.0
)%
Tenant reimbursement income
4,418

 
3,965

 
453

 
11.4
 %
Other income
956

 
733

 
223

 
30.4
 %
Total revenues
165,278

 
165,422

 
(144
)
 
(0.1
)%
Expenses:
 
 
 
 
 
 
 
General and administrative
15,885

 
13,418

 
2,467

 
18.4
 %
Transaction costs
3,932

 

 
3,932

 
100.0
 %
Property costs (including reimbursable)
7,415

 
9,051

 
(1,636
)
 
(18.1
)%
Real estate acquisition costs
48

 
153

 
(105
)
 
(68.6
)%
Interest
51,065

 
46,623

 
4,442

 
9.5
 %
Depreciation and amortization
62,117

 
64,994

 
(2,877
)
 
(4.4
)%
Impairments
14,569

 
34,376

 
(19,807
)
 
(57.6
)%
Total expenses
155,031

 
168,615

 
(13,584
)
 
(8.1
)%
Income (loss) before other income (expense) and income tax expense
10,247

 
(3,193
)
 
13,440

 
NM

Other income (expense):
 
 
 
 
 
 
 
Gain (loss) on debt extinguishment
21,328

 
(30
)
 
21,358

 
NM

Total other income (expense)
21,328

 
(30
)
 
21,358

 
NM

Income (loss) before income tax expense
31,575

 
(3,223
)
 
34,798

 
NM

Income tax expense
(252
)
 
(165
)
 
(87
)
 
52.7
 %
Income (loss) before (loss) gain on disposition of assets
$
31,323

 
$
(3,388
)
 
$
34,711

 
NM

 
 
 
 
 
 
 
 
(Loss) gain on disposition of assets
$
(605
)
 
$
16,217

 
$
(16,822
)
 
NM

NM - Percentages over 100% are not displayed.
REVENUES
Rentals
Rental revenue for the comparative period remained relatively flat as decreases in contractual rent were offset by decreases in tenant credit losses. Our contractual rental revenue between periods decreased 3.1% as we were a net disposer of income producing real estate over the trailing twelve month period. Our overall dispositions resulted in a decrease in real estate investments, which totaled $7.7 billion at March 31, 2018, compared to $8.3 billion at March 31, 2017.
Non-cash rentals for the three months ended March 31, 2018 and 2017 were $6.1 million and $8.1 million, respectively. These amounts represent approximately 3.8% and 5.1% of total rental revenue for the three months ended March 31, 2018 and 2017, respectively. Tenant credit losses decreased between periods due to a higher amount of nonperforming properties in the convenience store and movie theater industries in the prior period.

39



Interest income on loans receivable
The increase in interest income on loans receivable is a result of the Operating Partnerships' funding of 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. Interest income on mortgage loans remained relatively flat period-over-period.
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 period-over-period increase in other income was primarily due to the increase in interest income on an increased restricted cash balance related to Master Trust reserve balances and the creation of a liquidity reserve for Master Trust 2014.
EXPENSES
General and administrative
The period-over-period increase in general and administrative expenses is primarily due to a $4.1 million increase in compensation and benefits expenses, primarily due to severance costs following the departure of two executive officers recognized in the three months ended March 31, 2018, and no comparable expense in the three months ended March 31, 2017. This was partially offset by a $0.8 million decrease in each of professional fees, primarily legal fees, and bad debt expense recorded period-over-period. The decrease in bad debt expense was primarily a result of certain sporting goods and restaurant - casual dining properties for which the rent had been determined to be uncollectible for the three months ended March 31, 2017.
Transaction costs
In connection with the Spin-Off, we incurred $3.9 million in costs during three months ended March 31, 2018. These costs are comprised of $3.5 million in legal, accounting, auditing and financial adviser fees and $0.4 million in consulting and other costs.
Property costs
The decrease in property costs is primarily due to a decrease in property taxes compared to the same period in 2017, driven by fewer vacancies.
Interest
The increase in interest expense is primarily related to the new issuance of Master Trust 2014 notes in November 2017 and a new CMBS loan entered into in January 2018, partially offset by the extinguishment of $223.2 million of mortgage debt during the twelve months ended March 31, 2018.
The following table summarizes our interest expense on related borrowings:
 
Three Months Ended 
 March 31,
(In Thousands)
2018
 
2017
Interest expense – Revolving Credit Facility (1)
$
1,352

 
$
1,232

Interest expense – Term Loan

 
2,246

Interest expense – Senior Unsecured Notes
3,338

 
3,338

Interest expense – mortgages and notes payable
32,707

 
28,218

Interest expense – Convertible Notes
6,127

 
6,127

Non-cash interest expense:
 
 
 
Amortization of deferred financing costs
2,979

 
2,401

Amortization of debt discount, net
4,562

 
3,061

Total interest expense
$
51,065

 
$
46,623

(1) Includes facility fees of approximately $0.5 million and $0.6 million for the three months ended March 31, 2018 and 2017, respectively.

40



Depreciation and amortization
During the twelve months ended March 31, 2018, we acquired 14 properties, representing an investment in real estate of $184.9 million, and we disposed of 164 properties with a gross investment of $409.8 million. While we were a net disposer during the period (based on investment in real estate), the impact to depreciation was relatively flat due to the timing of acquisition and disposition activity. The following table summarizes our depreciation and amortization expense:
 
Three Months Ended 
 March 31,
(In Thousands)
2018
 
2017
Depreciation of real estate assets
$
52,022

 
$
53,663

Other depreciation
141

 
139

Amortization of lease intangibles
9,954

 
11,192

Total depreciation and amortization
$
62,117

 
$
64,994

Impairment
Impairment charges for the three months ended March 31, 2018 were $14.6 million. These charges included $14.2 million on properties held in use, including $3.0 million on 10 restaurant - casual dining properties, $1.3 million on one drug store/pharmacy property and $0.6 million on one medical office building. The remaining $9.3 million was related to eight vacant held in use properties. There was also $0.4 million of impairment recorded on two properties held for sale.
For the same period in 2017, impairment charges primarily included $11.9 million on properties held for sale, including $11.3 million on vacant held for sale properties, and $12.6 on vacant properties not classified as held for sale. Impairment charges also include $11.1 million on eight underperforming properties within the drug store/pharmacy, consumer electronics and general merchandise industries.
Gain (loss) on debt extinguishment
During the three months ended March 31, 2018, we extinguished $33.9 million of mortgage debt related to four loans on five underperforming properties, resulting in a gain on debt extinguishment of $21.3 million. For the same period in 2017, we extinguished $49.2 million of mortgage debt related to seven loans and recorded a de minimis loss.
(Loss) gain on disposition of assets
For the three months ended March 31, 2018, the loss on disposition of 29 properties included $1.6 million from the sale of 22 restaurant - casual dining properties and three mortgage notes and a net loss of $0.1 million from the disposal of five underperforming properties and two partial takings, mostly offset by a gain of $1.2 million on the sale of two convenience stores. For the same period in 2017, the gain on disposition of 57 properties primarily included $7.0 million from the sale of three Shopko properties, $4.5 million on the sale of a multi-tenant property and $4.1 million from the sale of 34 convenience store properties.

41



Property Portfolio Information
PROPERTY PORTFOLIO DIVERSIFICATION
2,364
98.9%
49
417
32
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 March 31, 2018:
Tenant

Number of
Properties

Square Feet
(in thousands)

Percent of
Contractual Rent
 
 
 
 
 
 
 
Shopko (Specialty Retail Shops Holding Corp.)
 
98

 
6,669

 
7.9
%
AMC Entertainment, Inc. / Carmike Cinemas
 
18

 
917

 
2.5

Walgreen Company
 
42

 
615

 
2.3

Church's Chicken (Cajun Global, LLC)
 
182

 
258

 
2.2

Academy Sports + Outdoors (Academy, LTD )
 
6

 
1,805

 
2.0

Circle K (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
 
1,846

 
33,301

 
74.9

Vacant
 
26

 
1,732

 

Total

2,364

 
47,761

 
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 set forth above.
Diversification By Asset Type
Asset type concentration represents the type of asset's contribution to Contractual Rent within our owned real estate properties as of March 31, 2018:
Asset Type
 
Number of Properties
 
Total Square Feet
(in thousands)
 
Percent of Contractual Rent
 
 
 
 
 
 
 
Retail
 
2,180

 
36,120

 
84.3
%
Industrial
 
67

 
9,264

 
8.3
%
Office
 
114

 
1,949

 
6.4
%
Data Centers
 
3

 
428

 
1.0
%
Total
 
2,364

 
47,761

 
100.0
%

42



Diversification By Industry
Industry concentration represents the industry's contribution to Contractual Rent of our owned real estate properties as of March 31, 2018:
Tenant Industry
Industry Category
Number of Owned Properties
 
Total Square Feet
(in thousands)
 
Percent of Contractual Rent
 
 
 
 
 
 
 
General Merchandise
 Retail
105

 
7,191

 
8.5
%
Restaurants - Casual Dining
 Service
274

 
1,665

 
8.2

Restaurants - Quick Service
 Service
576

 
1,304

 
8.2

Movie Theaters
 Service
62

 
3,115

 
7.6

Convenience Stores
 Service
313

 
966

 
6.5

Grocery
 Retail
61

 
2,968

 
4.9

Drug Stores / Pharmacies
 Service
97

 
1,288

 
4.8

Specialty Retail
 Retail
88

 
2,754

 
4.6

Medical Office
 Service
111

 
1,130

 
4.5

Health and Fitness
 Service
44

 
1,775

 
4.2

Home Furnishings
 Retail
37

 
2,916

 
3.9

Entertainment
 Service
26

 
1,151

 
3.1

Sporting Goods
 Retail
17

 
2,329

 
3.2

Education
 Service
55

 
821

 
2.7

Home Improvement
 Retail
14

 
1,653

 
2.7

Automotive Services
 Service
128

 
748

 
2.7

Automotive Dealers
 Retail
22

 
630

 
2.3

Professional Services
 Service
12

 
846

 
2.2

Manufacturing
 Industrial
21

 
2,735

 
2.1

Car Washes
 Service
41

 
231

 
1.9

Apparel
 Retail
6

 
1,449

 
1.5

Building Materials
 Retail
37

 
1,505

 
1.5

Distribution
 Industrial
9

 
813

 
1.4

Wholesale Clubs / Supercenters
 Retail
9

 
883

 
1.4

Dollar Stores
 Retail
75

 
770

 
1.2

Pet Supplies & Service
 Retail
6

 
1,016

 
1.0

Automotive Parts
 Retail
60

 
416

 
1.0

Office Supplies
 Retail
17

 
458

 
0.7

Travel Plazas
 Service
3

 
48

 
0.5

Other
 Other
6

 
147

 
0.4

Consumer Electronics
 Retail
4

 
188

 
0.4

Discount Retailers
 Retail
2

 
120

 
0.2

Vacant
 
26

 
1,732

 

Total
 
2,364

 
47,761

 
100.0
%






43



Diversification By Geography
Geographic concentration represents the geographic region's contribution to Contractual Rent of our owned real estate properties as of March 31, 2018:
regionsmapwpercents.jpg
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
 
298

 
5,716

 
12.0
%
 
Kansas
 
35

 
650

 
1.3
Georgia
 
179

 
1,973

 
6.2

 
Massachusetts
 
3

 
887

 
1.2
Florida
 
154

 
1,585

 
5.8

 
Iowa
 
31

 
557

 
1.1
Illinois
 
108

 
2,755

 
5.8

 
Oregon
 
10

 
444

 
1.1
Ohio
 
115

 
2,165

 
5.0

 
New Jersey
 
14

 
883

 
1.1
California
 
36

 
1,370

 
4.1

 
Idaho
 
16

 
679

 
1.0
Wisconsin
 
44

 
2,978

 
3.9

 
Mississippi
 
41

 
360

 
1.0
Michigan
 
136

 
2,097

 
3.7

 
Washington
 
12

 
462

 
0.9
Minnesota
 
49

 
2,162

 
3.6

 
New Hampshire
 
16

 
640

 
0.8
Arizona
 
60

 
940

 
3.2

 
Maryland
 
19

 
242

 
0.8
Missouri
 
91

 
1,369

 
3.0

 
Louisiana
 
24

 
208

 
0.7
Indiana
 
77

 
1,175

 
2.9

 
South Dakota
 
8

 
390

 
0.6
Tennessee
 
100

 
1,367

 
2.8

 
Montana
 
6

 
406

 
0.6
South Carolina
 
44

 
950

 
2.7

 
Connecticut
 
5

 
686

 
0.6
North Carolina
 
69

 
1,250

 
2.4

 
West Virginia
 
18

 
297

 
0.6
Alabama
 
104

 
660

 
2.2

 
Utah
 
7

 
674

 
0.5
Virginia
 
60

 
1,358

 
2.0

 
North Dakota
 
5

 
236

 
0.4
Colorado
 
29

 
993

 
1.9

 
Nebraska
 
12

 
363

 
0.4
Pennsylvania
 
42

 
1,109

 
1.8

 
Maine
 
25

 
68

 
0.4
New Mexico
 
37

 
539

 
1.7

 
Rhode Island
 
4

 
117

 
0.3
New York
 
35

 
858

 
1.7

 
Wyoming
 
8

 
180

 
0.2
Oklahoma
 
66

 
613

 
1.5

 
Alaska
 
5

 
63

 
0.1
Kentucky
 
46

 
544

 
1.5

 
U.S. V.I.
 
1

 
38

 
0.1
Nevada
 
5

 
1,099

 
1.4

 
Delaware
 
1

 
5

 
0.1
Arkansas
 
53

 
599

 
1.3

 
Vermont
 
1

 
2

 
*

44



Lease Expirations
The following table sets forth a summary schedule of expiration dates for leases in place as of March 31, 2018. The weighted average remaining non-cancelable initial term of our leases (based on Contractual Rent) was 9.9 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
 
 
 
 
 
 
 
 
 
Remainder of 2018

31


$
10,643


800


1.8
%
2019

100


18,907


1,625


3.2

2020

73


18,971


1,483


3.2

2021

179


43,955


3,669


7.4

2022

122


34,077


3,022


5.7

2023

131


38,599


3,986


6.5

2024

55


22,310


1,355


3.7

2025

75


33,284


2,029


5.6

2026

186


41,648


3,614


7.0

2027

183


72,758


5,868


12.2

2028 and thereafter

1,203


260,983


18,578


43.7

Vacant

26




1,732



Total owned properties

2,364

 
$
596,135

 
47,761


100.0
%
(1) Contractual Rent for properties owned at March 31, 2018 multiplied by twelve.

45




Liquidity and Capital Resources
SHARE REPURCHASE PROGRAM
In August 2017, our Board of Directors approved a stock repurchase program, which authorizes the repurchase of up to $250.0 million of our 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. 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 new proceeds from asset sales, cash flows from operations, existing cash on the balance sheet and other sources, including debt. During the three months ended March 31, 2018, 13,161,065 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 $7.88 per share. As of March 31, 2018, 22,663,735 shares of our common stock have been repurchased in open market transactions since the authorization of the stock repurchase program, at a weighted average price of $8.21 per share, leaving $63.9 million in available capacity. Fees associated with the repurchase, of $0.5 million, are included in accumulated deficit.
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 payment of interest and principal on current and any future debt financings. We expect to fund these demands primarily through cash provided by operating activities and borrowings under the Revolving Credit Facility and Term Loan. As of March 31, 2018, available liquidity was comprised of $645.5 million of borrowing capacity under the Revolving Credit Facility and $420.0 million under the Term Loan, $117.2 million in restricted cash and restricted cash equivalents and $11.0 million in cash and cash equivalents.
LONG-TERM LIQUIDITY AND CAPITAL RESOURSES
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 by issuing fixed rate secured or unsecured notes and bonds. 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 units 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 be sure 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, the payment of tenant improvements, operating expenses, debt service payments and distributions to our stockholders.
DESCRIPTION OF CERTAIN DEBT
The following descriptions of debt should be read in conjunction with footnote 4 to the consolidated financial statements herein.
Revolving Credit Facility
As of March 31, 2018, the aggregate gross commitment under the Revolving Credit Facility was $800.0 million, which may be increased up to $1.0 billion by exercising an accordion feature, subject to satisfying certain requirements and obtaining additional lender commitments. The Revolving Credit Facility also includes a $50.0 million sub-limit for swing-line loans and up to $60.0 million available for issuances of letters of credit. Swing-line loans and letters of credit reduce availability under the Revolving Credit Facility on a dollar-for-dollar basis. The Revolving Credit Facility has an initial maturity of March 31, 2019, which is extendable for one year at our option.
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 March 31, 2018, there were no subsidiaries that met this requirement.

46


As of March 31, 2018, the Revolving Credit Facility bore interest at LIBOR plus 1.25%, with $154.5 million in borrowings outstanding, and a 0.25% annual facility fee. As of March 31, 2018, there were no swing-line loans or letters of credit outstanding.
Term Loan
As of March 31, 2018, there was no outstanding balance on the Term Loan. The borrowing capacity under the Term Loan was $420.0 million and may be increased up to $600.0 million by exercising an accordion feature, subject to obtaining additional lender commitments. The Term Loan 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.
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.
Senior Unsecured Notes
The Senior Unsecured Notes of the Operating Partnership have an aggregate principal amount of $300.0 million and are guaranteed by the Corporation. The Senior Unsecured Notes accrue interest at a rate of 4.45% per year, payable on March 15 and September 15 with a final maturity date of September 15, 2026.
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, the redemption price will not include a make-whole premium.  
Spirit Master Funding Program
The Spirit Master Funding Program is an asset-backed securitization platform through which we raise capital by issuing non-recourse net lease mortgage notes collateralized by commercial real estate, net leases and mortgage loans. The commercial real estate is managed by the Company in our capacity as property manager. Rental and mortgage receipts are deposited with the indenture trustee, who first utilizes these funds to satisfy the debt service requirements on the notes and any fees and costs of administration of the Spirit Master Funding Program. Any remaining funds are remitted to the issuers on the monthly note payment date.
Upon satisfaction of certain conditions, we may, from time to time, sell or exchange real estate properties or mortgage loans in the Collateral Pools. Proceeds from the sale of the assets 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 March 31, 2018, $97.0 million was held on deposit with the indenture trustees and classified as restricted cash within deferred costs and other assets, net in our consolidated balance sheets.
As of March 31, 2018, the Master Trust 2014 notes were secured by 790 owned and financed properties issued by five indirect wholly-owned subsidiaries of the Corporation. The notes issued under Master Trust 2014 are cross-collateralized by the assets of all issuers within Master Trust 2014. As of March 31, 2018, the Maser Trust 2013 notes were secured by 295 owned and financed properties issued by a single indirect wholly-owned subsidiary of the Corporation. All outstanding series of Master Trust Notes were rated investment grade as of March 31, 2018.

47


The Master Trust Notes as of March 31, 2018 are summarized below (principal in thousands):
 
 
    Stated
     Rates (1)
 
Maturity
 
March 31,
2018
 
December 31,
2017
 
 
 
 
(in Years)
 
(in Thousands)
Series 2014-1 Class A2
 
5.4
%
 
2.3
 
$
249,203

 
$
252,437

Series 2014-2
 
5.8
%
 
3.0
 
232,768

 
222,683

Series 2014-3
 
5.7
%
 
4.0
 
310,439

 
311,336

Series 2014-4 Class A1
 
3.5
%
 
1.8
 
149,629

 
150,000

Series 2014-4 Class A2
 
4.6
%
 
11.8
 
353,746

 
358,664

Series 2017-1 Class A (2)
 
4.4
%
 
4.7
 
513,569

 
515,280

Series 2017-1 Class B (2)
 
6.4
%
 
4.7
 
125,400

 
125,400

Total Master Trust 2014 notes
 
5.0
%
 
5.1
 
1,934,754

 
1,935,800

Series 2013-1 Class A
 
3.9
%
 
0.7
 
123,781

 
125,000

Series 2013-2 Class A
 
5.3
%
 
5.7
 
184,675

 
187,704

Total Master Trust 2013 notes
 
4.7
%
 
3.7
 
308,456

 
312,704

Total Master Trust notes
 
 
 
 
 
2,243,210

 
2,248,504

Debt discount, net
 
 
 
 
 
(26,125
)
 
(36,188
)
Deferred financing costs, net
 
 
 
 
 
(22,825
)
 
(24,010
)
Total Master Trust Notes, net
 
 
 
 
 
$
2,194,260

 
$
2,188,306

(1) Represents the individual series stated interest rate as of March 31, 2018 and the weighted average stated rate of the total Master Trust Notes, based on the collective series outstanding principal balances as of March 31, 2018.
(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 March 31, 2018, we had 10 fixed-rate CMBS loans with $382.7 million of aggregate outstanding principal, a weighted-average contractual interest rate of 5.56% and a weighted average maturity of six years. Approximately 73% of this debt is partially amortizing and requires a balloon payment at maturity. These balances include three CMBS fixed-rate loans that are in default, discussed further below.
The following table shows the scheduled principal repayments, including amortization, of the CMBS fixed-rate loans, excluding the three defaulted loans and the properties securing them as of March 31, 2018.
Year of Maturity
(dollars in thousands)
 
Number of Loans
 
Number of Properties
 
Stated Interest Rate Range
 
Weighted Average Stated Rate
 
Scheduled Principal
 
Balloon
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Remainder of 2018
 

 

 
 
%
 
$
3,687

 
$

 
$
3,687

2019
 

 

 
 

 
5,109

 

 
5,109

2020
 

 

 
 

 
5,356

 

 
5,356

2021
 

 

 
 

 
5,701

 

 
5,701

2022
 
1

 
12

 
4.67%
 
4.67
%
 
6,023

 
42,400

 
48,423

Thereafter
 
6

 
89

 
4.60% - 6.00%
 
5.49
%
 
15,503

 
267,494

 
282,997

Total
 
7

 
101

 
 
 
4.84
%
 
$
41,379

 
$
309,894

 
$
351,273

CMBS Liquidity Matters
As of March 31, 2018, we are in default on three CMBS fixed-rate loans due to the underperformance of the three properties securing the loans. The aggregate principal balance under the defaulted loans was $31.4 million, including $10.3 million of accrued interest. We believe the value of the three properties is less than the related debt. As a result, we have notified the special servicer for these loans that we anticipate either surrendering these properties or selling them in exchange for relieving the indebtedness of our special purpose borrowers.

48


The following table provides key elements of the defaulted mortgage loans as of March 31, 2018 (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
 
1
 
$
731

 
$

 
$

 
$
9,386

 
$
9,386

 
$

 
5.85
%
 
9.85
%
 
$
80

Sporting Goods
 
1
 
2,001

 

 
3,853

 
224

 
4,077

 
167

 
4.65

 
9.65

 
34

Multi-Tenant Retail
 
1
 
12,386

 
95

 
17,250

 
732

 
17,982

 
689

 
5.53

 
7.53

 
79

Total
 
3
 
$
15,118

 
$
95

 
$
21,103

 
$
10,342

 
$
31,445

 
$
856

 
5.51
%
 
8.50
%
 
$
193

(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.
Convertible Notes
The Convertible Notes are comprised of two series of notes: $402.5 million aggregate principal amount of 2.875% convertible notes maturing on May 15, 2019 and $345.0 million aggregate principal amount of 3.75% convertible notes maturing on May 15, 2021. Interest on the Convertible Notes is payable semiannually in arrears on May 15 and November 15 of each year. As of March 31, 2018, the carrying amount of the Convertible Notes was $719.3 million, which is net of discounts (primarily consisting of 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 specific circumstances: (1) if the closing price of our common stock for each of at last 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 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 March 31, 2018, the conversion rate was 77.4557 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 such notes to be repurchased, plus accrued and unpaid interest.
DEBT MATURITIES    
Future principal payments due on our various types of debt outstanding as of March 31, 2018 (in thousands):
 
 
Total
 
Remainder of 2018
 
2019
 
2020
 
2021
 
2022
 
Thereafter
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revolving Credit Facility (1)
 
$
154,500

 
$

 
$
154,500

 
$

 
$

 
$

 
$

Senior Unsecured Notes
 
300,000

 

 

 

 

 

 
300,000

Master Trust Notes
 
2,243,210

 
152,656

 
40,304

 
409,881

 
248,140

 
966,887

 
425,342

CMBS (2)
 
382,718

 
35,132

 
5,109

 
5,356

 
5,701

 
48,423

 
282,997

Convertible Notes
 
747,500

 

 
402,500

 

 
345,000

 

 

 
 
$
3,827,928

 
$
187,788

 
$
602,413

 
$
415,237

 
$
598,841

 
$
1,015,310

 
$
1,008,339

(1) 2019 includes the Revolving Credit Facility which is extendible for one year at the borrower's option.
(2) The CMBS payment balance in 2018 includes $21.1 of principal and $10.3 million of capitalized interest, for the three defaulted CMBS fixed-rate loans with stated maturities in 2018.

49


CONTRACTUAL OBLIGATIONS
There were no material changes outside the ordinary course of business to the information regarding specified contractual obligations contained in our Annual Report on Form 10-K for the year ended December 31, 2017, as filed with the SEC.
We may enter into commitments to purchase goods and services in connection with the operations of our properties. Those commitments generally have terms of one-year or less and reflect expenditure levels comparable to our historical expenditures.
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 characterized 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 gains) 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 laws and such other factors as our Board of Directors deems relevant.
Cash Flows
The following table presents a summary of our cash flows for the three months ended March 31, 2018 and March 31, 2017, respectively:
 
Three Months Ended 
 March 31,
 
 
 
2018
 
2017
 
Change
 
(in Thousands)
Net cash provided by operating activities
$
93,160

 
$
96,802

 
$
(3,642
)
Net cash used in investing activities
(18,182
)
 
(16,065
)
 
(2,117
)
Net cash used in financing activities
(61,531
)
 
(64,952
)
 
3,421

Net increase in cash, cash equivalents and restricted cash
$
13,447

 
$
15,785

 
$
(2,338
)
As of March 31, 2018, we had $128.2 million of cash, cash equivalents and restricted cash as compared to $114.7 million as of December 31, 2017 and $52.7 million as of March 31, 2017.
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.


50



The decrease in net cash provided by operating activities was primarily attributable to:
an increase in compensation and benefit expenses, primarily due to $2.1 million of cash severance charges incurred during the three months ended March 31, 2018,
an increase in cash interest expense of $2.4 million, and
incurrence of transaction costs of $3.9 million during the three months ended March 31, 2018.
This decrease was partially offset by:
an increase in cash revenue of $2.8 million, driven by fewer tenant credit losses as well as interest income received on a $35.0 million principal Shopko term loan entered into in January 2018,
a decrease in non-reimbursable property costs of $1.9 million, due to a reduction in vacant properties, and
a decrease in non-compensation general and administrative expenses of $1.5 million.
Investing Activities
Cash used in investing activities is generally used to fund property acquisitions, for investments in loans receivable and, to a lesser 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 the three months ended March 31, 2018 consisted of $35.0 million funded to Shopko for a term loan, $2.7 million for the acquisition of one property, and $9.9 million of capitalized real estate expenditures. These outflows were partially offset by $26.1 million in proceeds from the disposition of 29 properties.
During the same period in 2017, net cash used in investing activities primarily consisted of $135.6 million for the acquisition of 26 properties and $13.3 million of capitalized real estate expenditures. These outflows were partially offset by $134.7 million in proceeds from the disposition of 57 properties.
Financing Activities
Generally, our net cash used in financing activities is impacted by our borrowings under our Revolving Credit Facility and Term Loan, issuances of net-lease mortgage notes, common stock offerings and repurchases and dividend payments on our common and preferred stock.
Net cash used in financing activities during the three months ended March 31, 2018 was primarily attributable to common stock share repurchases totaling $104.5 million and payment of dividends to equity owners of $83.4 million. These amounts were partially offset by net borrowings of $42.5 million under our Revolving Credit Facility and $86.2 million under mortgages and notes payable.
During the same period in 2017, net cash used in financing activities was primarily attributable to debt repayment of $19.3 million and the payment of dividends to equity owners of $87.2 million. These amounts were partially offset by net borrowings under our Revolving Credit Facility of $43.0 million.

51



Off-Balance Sheet Arrangements
As of March 31, 2018, we did not have any material off-balance sheet arrangements.
New Accounting Pronouncements
See footnote 2 to the consolidated financial statements herein.
Non-GAAP Financial Measures
FFO AND AFFO
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 losses (gains) 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. Accordingly, 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.
EBITDAre
EBITDAre is a non-GAAP financial measure and is computed in accordance with standards established by NAREIT. EBITDAre is defined as net income (loss) (computed in accordance with GAAP), plus interest expense, plus income tax expense (if any), plus depreciation and amortization, plus (minus) losses and gains on the disposition of depreciated property, plus impairment write-downs of depreciated property and investments in unconsolidated real estate ventures, plus adjustments to reflect the Company's share of EBITDAre of unconsolidated real estate ventures.


52



Adjusted EBITDAre and Annualized Adjusted EBITDAre
Adjusted EBITDAre represents EBITDAre modified to include other adjustments to GAAP net income (loss) for restructuring charges, severance charges, real estate acquisition costs, 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. A reconciliation of net income (loss) (computed in accordance with GAAP) to EBITDAre, Adjusted EBITDAre and Annualized Adjusted EBITDAre is included in the financial information accompanying this report.
Adjusted Debt
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 cash reserves on deposit with lenders as additional security. By excluding unamortized debt discount/premium and deferred financing costs, cash and cash equivalents, and cash reserves on deposit with lenders as additional security, 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.
Adjusted Debt to Annualized Adjusted EBITDAre 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. A reconciliation of interest bearing debt (reported in accordance with GAAP) to Adjusted Debt is included in the financial information accompanying this report.
Initial Cash Yield
We calculate initial cash yield from properties by dividing the annualized first month base rent (excluding any future rent escalations provided for in the lease) by the gross investment in the related properties. Gross investment for an acquired property represents gross acquisition costs including the contracted purchase price and related capitalized transaction costs. Initial cash yield is a measure (expressed as a percentage) of the contractual cash rent expected to be earned on an acquired property in the first year. Because it excludes any future rent increases or additional rent that may be contractually provided for in the lease, as well as any other income or fees that may be earned from lease modifications or asset dispositions, initial cash yield does not represent the annualized investment rate of return of our acquired properties. Additionally, actual contractual cash rent earned from the properties acquired may differ from the initial cash yield based on other factors, including difficulties collecting anticipated rental revenues and unanticipated expenses at these properties that we cannot pass on to tenants, as well as the risk factors set forth in our Annual Report on Form 10-K for the year ended December 31, 2017.
Capitalization Rate
We calculate the capitalization rate for disposed properties as the annualized cash rent on the date of disposition divided by the gross sales price. For multi-tenant properties, non-reimbursable property costs are deducted from the annualized cash rent prior to computing the capitalization rate. Annualized cash rent for a disposed property represents the annualized monthly contractual cash rent under the related lease at time of disposition.

53



FFO and AFFO
The following is a reconciliation of net income attributable to common stockholders (which we believe is the most comparable GAAP measure) to FFO and AFFO. Also presented is information regarding distributions paid to common stockholders and the weighted average shares of common stock outstanding used for the basic and diluted computations per share (dollars in thousands, except per share amounts):
 
Three Months Ended 
 March 31,
 
2018
 
2017
Net income attributable to common stockholders
$
28,130

 
$
12,829

Add/(less):



Portfolio depreciation and amortization
61,976


64,857

Portfolio impairments
14,569


34,376

Realized losses (gains) on sales of real estate
605


(16,217
)
Total adjustments to net income
77,150

 
83,016

 



FFO attributable to common stockholders
$
105,280

 
$
95,845

Add/(less):



(Gain) loss on debt extinguishment
(21,328
)

30

Real estate acquisition costs
48

 
153

Transaction costs
3,932

 

Non-cash interest expense
7,541


5,461

Accrued interest and fees on defaulted loans
556


674

Straight-line rent, net of related bad debt expense
(4,457
)

(5,445
)
Other amortization and non-cash charges
(605
)
 
(945
)
Non-cash compensation expense (1)
4,366


2,246

Total adjustments to FFO
(9,947
)
 
2,174

 



AFFO attributable to common stockholders
$
95,333

 
$
98,019

 
 
 
 
Dividends declared to common stockholders
$
78,581


$
87,122

Net income per share of common stock



Basic (2)
$
0.06


$
0.03

Diluted (2)
$
0.06


$
0.03

FFO per share of common stock



Diluted (2)
$
0.24


$
0.20

AFFO per share of common stock



Diluted (2)
$
0.21


$
0.20

AFFO per share of common stock, excluding severance charges
 
 
 
Diluted (2)
$
0.22

 
$
0.20

Weighted average shares of common stock outstanding:



Basic
444,875,428


482,607,198

Diluted
445,102,225

 
482,609,096

(1) Included in G&A balance for the three months ended March 31, 2018 is $3.9 million of severance-related costs, comprised of $2.1 million of cash compensation and $1.8 million of non-cash compensation related to the acceleration of Restricted Stock and Performance Share Awards in connection with the departure of two executive officers.
(2) For the three months ended March 31, 2018 and 2017, dividends paid to unvested restricted stockholders of $0.4 million and $0.2 million, respectively, are deducted from net income, FFO and AFFO attributable to common stockholders in the computation of per share amounts (see Note 11 to the consolidated financial statements herein).



54



Adjusted Debt, Adjusted EBITDAre and Annualized Adjusted EBITDAre - Leverage
The following provides a calculation of adjusted debt and a reconciliation of EBITDAre and annualized adjusted EBITDAre (dollars in thousands):
 
March 31,
 
2018
 
2017
 
(Unaudited)
Revolving Credit Facility
$
154,500


$
129,000

Term Loan, net

 
418,672

Unsecured Senior Notes, net
295,431

 
295,169

Mortgages and notes payable, net
2,571,794


2,109,117

Convertible Notes, net
719,295


705,899

 
3,741,020

 
3,657,857

Add/(less):





Unamortized debt discount, net
48,768


49,923

Unamortized deferred financing costs
38,140


35,086

Cash and cash equivalents
(10,989
)

(9,309
)
Restricted cash balances held for the benefit of lenders
(117,166
)

(12,326
)
Total adjustments
(41,247
)
 
63,374

Adjusted Debt
$
3,699,773

 
$
3,721,231

 
 
 
 
 
Three Months Ended 
 March 31,
 
2018
 
2017
 
(Unaudited)
Net income
$
30,718

 
$
12,829

Add/(less):





Interest
51,065


46,623

Depreciation and amortization
62,117


64,994

Income tax expense
252


165

Realized loss (gain) on sales of real estate
605

 
(16,217
)
Impairments on real estate assets
14,569

 
34,376

Total adjustments
128,608

 
129,941

EBITDAre
$
159,326

 
$
142,770

Add/(less):





Transaction costs
3,932

 

Real estate acquisition costs
48


153

(Gain) loss on debt extinguishment
(21,328
)

30

Severance costs
3,893

 

Total adjustments to EBITDAre
(13,455
)
 
183

Adjusted EBITDAre
$
145,871

 
$
142,953

Annualized Adjusted EBITDAre (1)
$
583,484


$
571,812

 



Adjusted Debt / Annualized Adjusted EBITDAre
6.3
x

6.5
x
 
 
 
 
(1)  Adjusted EBITDAre of the current quarter multiplied by four.
 
 
 


55



Item 3. 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 in Item 2, 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 also 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 March 31, 2018, our assets were primarily long-term, fixed-rate leases (though most have scheduled rental increases during the terms of the leases). As of March 31, 2018, $3.7 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 4.64%, excluding amortization of deferred financing costs and debt discounts/premiums. As of March 31, 2018, $154.5 million of our indebtedness was variable-rate, consisting of our Revolving Credit Facility with a weighted average stated interest rate of 3.06%, excluding amortization of deferred financing costs and debt discounts/premiums. If one-month LIBOR as of March 31, 2018 increased by 100 basis points, or 1.0%, the resulting increase in annual interest expense with respect to the $154.5 million outstanding under the Revolving Credit Facility would impact our future earnings and cash flows by $1.5 million.
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 March 31, 2018 are as follows (in thousands):
 
Carrying
Value
 
Estimated
Fair Value
 
 
 
 
Revolving Credit Facility
$
154,500

 
$
154,491

Term Loan, net (1)

 

Senior Unsecured Notes, net (1)
295,431

 
290,883

Mortgages and notes payable, net (1)
2,571,794

 
2,684,410

Convertible Notes, net (1)
719,295

 
750,980

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

56



Item 4. 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 March 31, 2018 of the design and operation of Spirit Realty Capital, Inc.'s disclosure controls and procedures as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act. Based on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the design and operation of these disclosure controls and procedures were effective as of the end of the period covered by this quarterly report.
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 March 31, 2018 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 March 31, 2018 of the design and operation of Spirit Realty, L.P.'s disclosure controls and procedures as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act. Based on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the design and operation of these disclosure controls and procedures were effective as of the end of the period covered by this quarterly report.
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 March 31, 2018 that have materially affected, or are reasonably likely to materially affect, Spirit Realty, L.P.'s internal control over financial reporting.


57



PART II — OTHER INFORMATION
Item 1. 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. We are not currently a party as plaintiff or defendant to any legal proceedings that we believe to be material or that individually or in the aggregate would be expected to have a material effect on our business, financial condition or results of operations if determined adversely to us.
Item 1A. Risk Factors.
There have been no material changes to the risk factors as disclosed in the section entitled “Risk Factors” beginning on page 12 of our Annual Report on Form 10-K for the year ended December 31, 2017 and filed with the SEC on February 23, 2018.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
The following table summarized the repurchases of the Company's equity securities during the first quarter of 2018 :
 
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
 
 
 
 
 
 
 
January 1 - 31, 2018

 

 
N/A
 
N/A
February 1 - 28, 2018
3,238,000

 
$
7.69

 
3,238,000

 
142,720,791

March 1 - 31, 2018
9,923,065

 
$
7.94

 
9,923,065

 
$
63,886,170

Total
13,161,065

 
$
7.88

 
13,161,065

 
$
63,886,170

Item 3. Defaults Upon Senior Securities.
None.
Item 4. Mine Safety Disclosures.
None.
Item 5. Other Information.
As previously disclosed on Form 8-k filed by the Company on March 21, 2018, we entered into an employment agreement (the "Employment Agreement") with Michael Hughes in connection with his appointment as our Executive Vice President and Chief Financial Officer. In addition to the description of the Employment Agreement in the 8-k, the Employment Agreement provides that, in the event Mr. Hughes employment is terminated (i) by the Company without "Cause", (ii) by Mr. Hughes for "Good Reason" (each as defined by the Employment Agreement), (iii) by reason of the Company's failure to extend the term at the end of the initial term or at the one-year extension periods thereafter or (iv) by reason of Mr. Hughes's death or disability, then Mr. Hughes will be entitled to receive vesting at "target" of any outstanding performance-based equity and/or long-term incentive awards held by Mr. Hughes on the date of such termination.


58



Item 6. Exhibits.
Exhibit No.
 
Description
 
 
 
2.1
 
 
2.2
 
 
3.1
 
 
3.2
 
 
3.3
 
 
3.4
 
 
3.5
 
 
3.6
 
 
3.7
 
 
4.1
 
 
4.2
 
 
4.3
 
 
4.4
 
 
4.5
 
 
4.6
 
 
4.7

59



Exhibit No.
 
Description
 
 
 
4.8
 
 
4.9
 
 
4.10
 
 
4.11
 
 
4.12
 
 
4.13
 
 
4.14
 
 
4.15
 
 
4.16
 
 
4.18
 
 
4.19
 
 
4.20
 
 
4.21
 
 
10.1
 
 
10.2

60



Exhibit No.
 
Description
 
 
 
10.3
 
 
10.4
 
 
10.5
 
 
10.6
 
 
10.7
 
 
10.8
 
 
10.9
 
 
10.10
 
 
10.11
 
 
10.12
 
 
10.13
 
 
10.14
 
 
10.15
 
 
10.16
 
 

61



Exhibit No.
 
Description
 
10.17
 
 
10.18
 
 
10.19
 
 
10.25
 
 
10.29
 
 
10.30
 
 
10.31
 
 
10.32
 
 
10.33
 
 
10.34
 
 
10.35
 
 
10.37
 
 
10.38
 
 
10.39
 
 
10.41
 
 
10.42*
 
 

62



Exhibit No.
 
Description
 
10.43*
 
 
10.44*
 
 
10.45

 
 
10.46

 
 
10.47


 
 
31.1*
 
 
31.2*
 
 
31.3*
 
 
31.4*
 
 
32.1*
 
 
32.2*
 
 
101.INS
XBRL Instance Document
 
 
101.SCH
XBRL Taxonomy Extension Schema
 
 
101.CAL
XBRL Taxonomy Extension Calculation Linkbase
 
 
101.DEF
XBRL Taxonomy Extension Definition Linkbase
 
 
101.LAB
XBRL Taxonomy Extension Label Linkbase
 
 
101.PRE
XBRL Taxonomy Extension Presentation Linkbase
*
Filed herewith.


63



SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrants have duly caused this report to be signed on their behalf by the undersigned thereunto duly authorized.
 
SPIRIT REALTY CAPITAL, INC.
(Registrant)
 
 
 
 
By:
/s/ Prakash J. Parag
 
Name:
Prakash J. Parag
 
Title:
Senior Vice President and Chief Accounting Officer (Principal Accounting Officer)
 
SPIRIT REALTY, L.P.
(Registrant)
 
 
 
 
By:
Spirit General OP Holdings, LLC, as general partner of Spirit Realty, L.P.
 
 
/s/ Prakash J. Parag
 
 
Prakash J. Parag
 
 
Senior Vice President and Chief Accounting Officer (Principal Accounting Officer)
Date: May 3, 2018


64