STORE CAPITAL LLC - Quarter Report: 2016 June (Form 10-Q)

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

FORM 10-Q

(Mark One)


☒	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934.

For the quarterly period ended June 30, 2016


☐	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to .

Commission File No. 001-36739

STORE CAPITAL CORPORATION

(Exact name of registrant as specified in its charter)

Maryland

45-2280254

(State or other jurisdiction of

incorporation or organization)

(I.R.S. Employer

Identification No.)

8501 East Princess Drive, Suite 190, Scottsdale, Arizona 85255

(Address of principal executive offices) (Zip Code)

Registrant’s telephone number, including area code: (480) 256-1100

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. YES ☒ NO ☐

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). YES ☒ NO ☐

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 definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.


Large Accelerated Filer ☒			Accelerated Filer ☐

Non-accelerated Filer ☐			Smaller Reporting Company ☐
(Do not check if a smaller reporting company)

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act) YES ☐ NO ☒

As of August 4, 2016, there were 153,256,854 shares of the registrant’s $0.01 par value common stock outstanding.

Table of Contents

TABLE OF CONTENTS

Part I. - FINANCIAL INFORMATION	Page
Item 1. Financial Statements	3
Condensed Consolidated Balance Sheets as of June 30, 2016 (unaudited) and December 31, 2015	3
Condensed Consolidated Statements of Income for the three and six months ended June 30, 2016 and 2015 (unaudited)	4
Condensed Consolidated Statements of Comprehensive Income for the three and six months ended June 30, 2016 and 2015 (unaudited)	5
Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2016 and 2015 (unaudited)	6
Notes to Condensed Consolidated Financial Statements (unaudited)	7
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations	25
Item 3. Quantitative and Qualitative Disclosures About Market Risk	39
Item 4. Controls and Procedures	39
Part II. - OTHER INFORMATION	40
Item 1. Legal Proceedings	40
Item 1A. Risk Factors	40
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds	40
Item 3. Defaults Upon Senior Securities	40
Item 4. Mine Safety Disclosures	40
Item 5. Other Information	41
Item 6. Exhibits	41
Signatures	41
Exhibit Index	42

Table of Contents

PART I – FINANCIAL INFORMATION

Item 1. Financial Statements

STORE Capital Corporation

Condensed Consolidated Balance Sheets

(In thousands, except share and per share data)


	June 30,		December 31,
	2016		2015
	(unaudited)		(audited)
Assets
Investments:
Real estate investments:
Land and improvements	$	1,382,852	$	1,187,482
Buildings and improvements		2,893,910		2,490,394
Intangible lease assets		90,530		88,724
Total real estate investments		4,367,292		3,766,600
Less accumulated depreciation and amortization		(238,846)		(184,182)
		4,128,446		3,582,418
Loans and direct financing receivables		235,936		213,342
Net investments		4,364,382		3,795,760
Cash and cash equivalents		118,521		67,115
Other assets		62,187		48,513
Total assets	$	4,545,090	$	3,911,388

Liabilities and stockholders’ equity
Liabilities:
Credit facility	$	—	$	—
Unsecured notes and term loan payable, net		469,853		172,442
Non-recourse debt obligations of consolidated special purpose entities, net		1,650,532		1,597,505
Dividends payable		41,379		38,032
Accounts payable and accrued expenses		32,703		36,196
Other liabilities		10,896		7,420
Total liabilities		2,205,363		1,851,595
Stockholders’ equity:
Common stock, $0.01 par value per share, 375,000,000 shares authorized, 153,254,710 and 140,858,765 shares issued and outstanding, respectively		1,533		1,409
Capital in excess of par value		2,469,038		2,162,130
Distributions in excess of retained earnings		(128,496)		(103,453)
Accumulated other comprehensive loss		(2,348)		(293)
Total stockholders’ equity		2,339,727		2,059,793
Total liabilities and stockholders’ equity	$	4,545,090	$	3,911,388

See accompanying notes.

Table of Contents

STORE Capital Corporation

Condensed Consolidated Statements of Income

(unaudited)

(In thousands, except share and per share data)


	Three Months Ended June 30,				Six Months Ended June 30,
	2016		2015		2016		2015
Revenues:
Rental revenues	$	87,140	$	65,662	$	167,907	$	124,500
Interest income on loans and direct financing receivables		4,663		3,217		9,078		5,815
Other income		167		21		219		44
Total revenues		91,970		68,900		177,204		130,359
Expenses:
Interest		25,871		20,637		49,306		37,866
Transaction costs		101		607		335		866
Property costs		1,226		356		1,712		651
General and administrative		8,545		7,210		17,136		13,845
Selling stockholder costs		—		—		800		—
Depreciation and amortization		29,035		21,568		55,514		40,460
Provision for impairment of real estate		—		—		—		1,000
Total expenses		64,778		50,378		124,803		94,688
Income from operations before income taxes		27,192		18,522		52,401		35,671
Income tax expense		90		83		159		166
Income before gain on dispositions of real estate		27,102		18,439		52,242		35,505
Gain on dispositions of real estate		3,147		1,195		2,800		1,195
Net income	$	30,249	$	19,634	$	55,042	$	36,700

Net income per share of common stock—basic and diluted	$	0.21	$	0.17	$	0.38	$	0.31
Weighted average common shares outstanding:
Basic		145,903,881		117,507,861		143,129,012		116,078,522
Diluted		146,116,422		117,507,861		143,348,134		116,078,522

Dividends declared per common share	$	0.27	$	0.25	$	0.54	$	0.50

See accompanying notes.

Table of Contents

STORE Capital Corporation

Condensed Consolidated Statements of Comprehensive Income

(unaudited)

(In thousands)


	Three Months Ended June 30,				Six Months Ended June 30,
	2016		2015		2016		2015
Net income	$	30,249	$	19,634	$	55,042	$	36,700
Other comprehensive (loss) income:
Change in unrealized losses on cash flow hedges		(2,093)		12		(2,346)		(216)
Cash flow hedge losses reclassified to interest expense		227		77		291		154
Total other comprehensive (loss) income		(1,866)		89		(2,055)		(62)
Total comprehensive income	$	28,383	$	19,723	$	52,987	$	36,638

See accompanying notes.

Table of Contents

STORE Capital Corporation

Condensed Consolidated Statements of Cash Flows

(unaudited)

(In thousands)


	Six Months Ended June 30,
	2016		2015
Operating activities
Net income	$	55,042	$	36,700
Adjustments to net income:
Depreciation and amortization		55,514		40,460
Provision for impairment of real estate		—		1,000
Amortization of deferred financing costs and other noncash interest expense		3,487		3,051
Amortization of equity-based compensation		3,423		2,159
Gain on dispositions of real estate		(2,800)		(1,195)
Noncash revenue and other		(287)		(121)
Changes in operating assets and liabilities:
Other assets		(2,370)		(1,424)
Accounts payable and other liabilities		858		1,639
Net cash provided by operating activities		112,867		82,269
Investing activities
Acquisition of and additions to real estate		(621,387)		(629,499)
Investment in loans and direct financing receivables		(23,124)		(61,519)
Collections of principal on loans and direct financing receivables		345		4,579
Proceeds from dispositions of real estate		18,806		11,948
Transfers to restricted deposits		(9,233)		(7,646)
Net cash used in investing activities		(634,593)		(682,137)
Financing activities
Borrowings under credit facility		381,000		356,000
Repayments under credit facility		(381,000)		(356,000)
Borrowings under unsecured notes and term loan payable		300,000		—
Borrowings under non-recourse debt obligations of consolidated special purpose entities		65,000		364,840
Repayments under non-recourse debt obligations of consolidated special purpose entities		(13,847)		(9,883)
Financing costs paid		(4,321)		(7,868)
Proceeds from the issuance of common stock		316,481		234,141
Offering costs paid		(12,393)		(9,486)
Shares repurchased under stock compensation plans		(1,719)		—
Dividends paid		(76,069)		(41,945)
Net cash provided by financing activities		573,132		529,799
Net increase (decrease) in cash and cash equivalents		51,406		(70,069)
Cash and cash equivalents, beginning of period		67,115		136,313
Cash and cash equivalents, end of period	$	118,521	$	66,244

Supplemental disclosure of noncash investing and financing activities:
Accrued tenant improvement advances included in real estate investments	$	11,079	$	10,666
Accrued financing costs		120		—
Supplemental disclosure of cash flow information:
Cash paid during the period for interest, net of amounts capitalized	$	44,497	$	34,200
Cash paid during the period for income and franchise taxes		887		862

See accompanying notes.

Table of Contents

STORE Capital Corporation

Notes to Condensed Consolidated Financial Statements

June 30, 2016

1. Organization and Formation Activities

STORE Capital Corporation (STORE Capital or the Company) was formed in Maryland on May 17, 2011 to acquire single‑tenant operational real estate to be leased on a long‑term, net basis to companies that operate across a wide variety of industries within the service, retail and industrial sectors of the United States economy. From time to time, it may also provide mortgage financing to its customers.

On November 21, 2014, the Company completed the initial public offering (IPO) of its common stock. The shares began trading on the New York Stock Exchange on November 18, 2014 under the ticker symbol “STOR”. The Company was originally formed as a wholly-owned subsidiary of STORE Holding Company, LLC (STORE Holding), a Delaware limited liability company; the voting interests of STORE Holding were entirely owned by entities managed by a global investment management firm. At December 31, 2015, there were 140,858,765 shares of the Company’s common stock outstanding, of which 70,336,144 shares were held by STORE Holding. Between February 1, 2016 and April 1, 2016, STORE Holding completed three public offerings in which it sold all of its shares and no longer holds any shares of the Company’s common stock. As of June 30, 2016, there were 153,254,710 shares of the Company’s common stock outstanding.

STORE Capital has made an election to qualify, and believes it is operating in a manner to continue to qualify, as a real estate investment trust (REIT) for federal income tax purposes beginning with its initial taxable year ended December 31, 2011. As a REIT, it will generally not be subject to federal income taxes to the extent that it distributes all of its taxable income to its stockholders and meets other specific requirements.

2. Summary of Significant Accounting Principles

Basis of Accounting and Principles of Consolidation

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (GAAP) for interim financial information and the rules and regulations of the U.S. Securities and Exchange Commission (SEC). In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. The results of 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 and, accordingly, these 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 fiscal year ended December 31, 2015.

These consolidated statements include the accounts of STORE Capital and its subsidiaries which are wholly‑owned and controlled by the Company through its voting interest. One of the Company’s wholly‑owned subsidiaries, STORE Capital Advisors, LLC, provides all of the general and administrative services for the day‑to‑day operations of the consolidated group, including property acquisition and lease origination, real estate portfolio management and marketing, accounting and treasury services. The remaining subsidiaries were formed to acquire and hold real estate investments or to facilitate non‑recourse secured borrowing activities. Generally, the initial operations of the real estate subsidiaries are funded by an interest‑bearing intercompany loan from STORE Capital, and such intercompany loan is repaid when the subsidiary issues long‑term debt secured by its properties. All intercompany account balances and transactions have been eliminated in consolidation.

Certain of the Company’s wholly‑owned consolidated subsidiaries were formed as special purpose entities. Each special purpose entity is a separate legal entity and is the sole owner of its assets and liabilities. The assets of the

Table of Contents

special purpose entities are not available to pay or otherwise satisfy obligations to the creditors of any owner or affiliate of the special purpose entity. At June 30, 2016 and December 31, 2015, assets totaling $3.9 billion and $3.4 billion, respectively, were held and third-party liabilities totaling $1.7 billion and $1.6 billion, respectively, were owed by these special purpose entities and are included in the accompanying consolidated balance sheets.

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities 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 Financial Accounting Standards Board’s (FASB) Accounting Standards Codification (ASC) Topic 280, Segment Reporting, established standards for the manner in which enterprises report information about operating segments. The Company views its operations as one reportable segment.

Accounting for Real Estate Investments

STORE Capital records the acquisition of real estate properties at cost, including acquisition and closing costs. The Company allocates the cost of real estate properties to the tangible and intangible assets and liabilities acquired based on their estimated relative fair values. Real estate properties subject to an existing in‑place lease at the date of acquisition are recorded as business combinations and each tangible and intangible asset and liability acquired is recorded at fair value. Management uses multiple sources to estimate fair value, including independent appraisals and information obtained about each property as a result of its pre‑acquisition due diligence and its marketing and leasing activities. The Company expenses transaction costs associated with real estate acquisitions accounted for as business combinations in the period incurred.

In‑place lease intangibles are valued based on management’s estimates of lost rent and carrying costs during the time it would take to locate a tenant if the property were vacant, considering current market conditions and costs to execute similar leases. In estimating lost rent and carrying costs, management considers market rents, real estate taxes, insurance, costs to execute similar leases including leasing commissions and other related costs. The value assigned to in‑place leases is amortized on a straight‑line basis as a component of depreciation and amortization expense typically over the remaining term of the related leases.

The fair value of any above‑market and below‑market leases is estimated based on the present value of the difference between the contractual amounts to be paid pursuant to the in‑place lease and management’s estimate of current market lease rates for the property, measured over a period equal to the remaining term of the lease. Capitalized above‑market lease intangibles are amortized over the remaining term of the respective leases as a decrease to rental revenue. Below‑market lease intangibles are amortized as an increase in rental revenue over the remaining term of the respective leases plus the fixed‑rate renewal periods on those leases, if any. Should a lease terminate early, the unamortized portion of any related lease intangible is immediately recognized in operations.

The Company’s real estate portfolio is depreciated using the straight‑line method over the estimated remaining useful life of the properties, which generally ranges from 30 to 40 years for buildings and is generally 15 years for land improvements. Properties classified as held for sale are recorded at the lower of their carrying value or their fair value, less anticipated closing costs. Any properties classified as held for sale are not depreciated.

Impairment

STORE Capital reviews its real estate investments and related lease intangibles periodically for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable through operations. Management considers factors such as expected future undiscounted cash flows, estimated residual

Table of Contents

value, market trends (such as the effects of leasing demand and competition) and other factors including bona fide purchase offers received from third parties in making this assessment. These factors are classified as Level 3 inputs within the fair value hierarchy. An asset is considered impaired if the carrying value of the asset exceeds its estimated undiscounted cash flows and the impairment is calculated as the amount by which the carrying value of the asset exceeds its estimated fair value. Estimating future cash flows is highly subjective and such estimates could differ materially from actual results.

Revenue Recognition

STORE Capital leases real estate to its tenants under long‑term net leases that are predominantly classified as operating leases. Direct costs associated with lease origination, offset by any lease origination fees received, are deferred and amortized over the related lease term as an adjustment to rental revenue. Substantially all of the leases are triple‑net, which provide that the lessees are responsible for the payment of all property operating expenses, including property taxes, maintenance and insurance. The Company may collect property taxes from its customers and remit those taxes to governmental authorities; such property taxes are presented on a net basis in the consolidated income statements.

The Company’s leases generally provide for rent escalations throughout the lease terms. For leases that provide for specific contractual escalations, rental revenue is recognized on a straight‑line basis so as to produce a constant periodic rent over the term of the lease. Accordingly, accrued rental revenue, calculated as the aggregate difference between the rental revenue recognized on a straight‑line basis and scheduled rents, represents unbilled rent receivables that the Company will receive only if the tenants make all rent payments required through the expiration of the lease. The Company provides an estimated reserve for uncollectible straight‑line rental revenue based on management’s assessment of the risks inherent in those lease contracts, giving consideration to industry default rates for long‑term receivables. There was $12.0 million and $9.5 million of accrued straight‑line rental revenue, net of allowances of $3.9 million and $3.4 million, at June 30, 2016 and December 31, 2015, respectively, which were included in other assets on the consolidated balance sheets. Leases that have contingent rent escalators indexed to future increases in the Consumer Price Index (CPI) may adjust over a one‑year period or over multiple‑year periods. Generally, these escalators increase rent at the lesser of (a) 1 to 1.25 times the increase in the CPI over a specified period or (b) a fixed percentage. Because of the volatility and uncertainty with respect to future changes in the CPI, the Company’s inability to determine the extent to which any specific future change in the CPI is probable at each rent adjustment date during the entire term of these leases and the Company’s view that the multiplier does not represent a significant leverage factor, increases in rental revenue from leases with this type of escalator are recognized only after the changes in the rental rates have actually occurred.

For leases that have contingent rentals that are based on a percentage of the tenant’s gross sales, the Company recognizes contingent rental revenue when the threshold upon which the contingent lease payment is based is actually reached. Less than 1.2% of the Company’s investment portfolio is subject to leases that provide for contingent rent based on a percentage of the tenant’s gross sales.

The Company suspends revenue recognition if the collectibility of amounts due pursuant to a lease is not reasonably assured or if the tenant’s monthly lease payments become more than 60 days past due, whichever is earlier. The Company reviews its rent receivables for collectibility 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 where the property is located. In the event that the collectibility 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 rent receivable will be made.

Loans Receivable

STORE Capital holds its loans receivable for long‑term investment. Loans receivable are carried at amortized cost, including related unamortized discounts or premiums, if any.

Revenue Recognition

The Company recognizes interest income on loans receivable using the effective‑interest method applied on a loan‑by‑loan basis. Direct costs associated with originating loans are offset against any related fees received and the

Table of Contents

balance, along with any premium or discount, is deferred and amortized as an adjustment to interest income over the term of the related loan receivable using the effective interest method. A loan receivable is placed on nonaccrual status when the loan has become 60 days past due, or earlier if management determines that full recovery of the contractually specified payments of principal and interest is doubtful. While on nonaccrual status, interest income is recognized only when received. As of June 30, 2016 and December 31, 2015, there were no loans on nonaccrual status.

Impairment and Provision for Loan Losses

The Company periodically evaluates the collectibility of its loans receivable, including accrued interest, by analyzing the underlying property‑level economics and trends, collateral value and quality and other relevant factors in determining the adequacy of its allowance for loan losses. A loan is determined to be impaired when, in management’s judgment based on current information and events, it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement. Specific allowances for loan losses are provided for impaired loans on an individual loan basis in the amount by which the carrying value exceeds the estimated fair value of the underlying collateral less disposition costs. There was no allowance for loan losses at June 30, 2016 or December 31, 2015.

Direct Financing Receivables

Certain of the Company’s real estate investment transactions are accounted for as direct financing leases. The Company records the direct financing receivables at their net investment, determined as the aggregate minimum lease payments and the estimated residual value of the leased property less unearned income. The unearned income is recognized over the life of the related contracts so as to produce a constant rate of return on the net investment in the asset.

Cash and Cash Equivalents

Cash and cash equivalents include cash and highly liquid investment securities with maturities at acquisition of three months or less. The Company invests cash primarily in money‑market funds of a major financial institution, consisting predominantly of U.S. Government obligations.

Restricted Cash and Escrow Deposits

The Company had $25.8 million and $16.3 million of restricted cash and deposits in escrow at June 30, 2016 and December 31, 2015, respectively, which were included in other assets on the consolidated balance sheets. Restricted cash primarily consists of reserve account deposits held by lenders.

Deferred Costs

Financing costs related to the issuance of the Company’s long-term debt are deferred and amortized as an increase to interest expense over the term of the related debt instrument using the effective interest method and are reported as a reduction of the related debt balance on the consolidated balance sheets. Deferred financing costs related to the establishment of the Company's credit facility are deferred and amortized to interest expense over the term of the credit facility and are included in other assets on the consolidated balance sheets.

Table of Contents

Derivative Instruments and Hedging Activities

The Company may enter into derivatives contracts as part of its overall financing strategy to manage the Company’s exposure to changes in interest rates associated with current and/or future debt issuances. The Company does not use derivatives for trading or speculative purposes. The use of derivative financial instruments carries certain risks, including the risk that the counterparties to these contractual arrangements are not able to perform under the agreements. To mitigate this risk, the Company only enters into derivative financial instruments with counterparties with high credit ratings and with major financial institutions with which the Company may also have other financial relationships. The Company does not anticipate that any of the counterparties will fail to meet their obligations.

The Company records its derivatives on the balance sheet at fair value. All derivatives subject to a master netting arrangement in accordance with the associated master International Swap and Derivatives Association agreement have been presented on a net basis by counterparty portfolio for purposes of balance sheet presentation and disclosures. The accounting for changes in the fair value of derivatives depends on the intended use of the derivative, whether the Company has elected to apply hedge accounting and whether the hedging relationship has satisfied the criteria necessary to apply hedge accounting. Derivatives qualifying as a hedge of the exposure to variability in expected future cash flows, or other types of forecasted transactions, are considered cash flow hedges. Hedge accounting generally provides for the matching of the earnings effect of the hedged forecasted transactions in a cash flow hedge. The effective portion of changes in the fair value of derivatives designated and that qualify as cash flow hedges is recorded in accumulated other comprehensive income (loss). Amounts reported in accumulated other comprehensive income (loss) related to cash flow hedges are reclassified to operations as an adjustment to interest expense as interest payments are made on the hedged debt transaction.

As of June 30, 2016, the Company had one interest rate floor and four interest rate swap agreements in place. Two of the swaps, with current notional amounts of $12.2 million and $6.4 million, were designated as cash flow hedges associated with the Company’s secured, variable‑rate mortgage note payable due in 2019 (Note 4). The other two interest rate swaps and related interest rate floor transaction have an aggregate notional amount of $100 million and were designated as a cash flow hedge of the Company’s $100 million variable-rate bank term loan due in 2021 (Note 4).

Fair Value Measurement

The Company estimates fair value of financial and non-financial assets and liabilities based on the framework established in fair value accounting guidance. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (an exit price). The hierarchy described below prioritizes inputs to the valuation techniques used in measuring the fair value of assets and liabilities. This hierarchy maximizes the use of observable inputs and minimizes the use of unobservable inputs by requiring the most observable inputs to be used when available. The hierarchy is broken down into three levels based on the reliability of inputs as follows:

Level 1—Quoted market prices in active markets for identical assets and liabilities that the Company has the ability to access.

Level 2—Significant inputs that are observable, either directly or indirectly. These types of inputs would include quoted prices for similar assets or liabilities in active markets, quoted prices for identical assets in inactive markets and market‑corroborated inputs.

Level 3—Inputs that are unobservable and significant to the overall fair value measurement of the assets or liabilities. These types of inputs include the Company’s own assumptions.

Table of Contents

Share‑based Compensation

Certain directors and employees of the Company have been granted long‑term incentive awards, including restricted shares and stock units of the Company’s common stock and profits interest units previously issued by STORE Holding, which provided them with equity interests as an incentive to remain in the Company’s service and align executives’ interests with those of the Company’s equity holders.

During the six months ended June 30, 2016, the Company granted restricted share awards (RSAs) representing 101,942 shares of restricted common stock to its executive officers and certain directors and other employees. During the same period, 222,021 shares of restricted stock vested. In connection with the vesting of the RSAs, the Company repurchased 68,497 shares as a result of participant elections to surrender common shares to the Company to satisfy statutory minimum tax withholding obligations under the Company’s equity-based compensation plans. As of June 30, 2016, the Company had 457,572 shares of restricted common stock outstanding. The Company estimates the fair value of RSAs at the date of grant and recognizes that amount in general and administrative expense ratably over the vesting period at the greater of the amount amortized on a straight‑line basis or the amount vested. The fair value of the RSAs is based on the per-share price of the common stock on the date of the grant. Prior to the Company’s IPO, the fair value was based on the per‑share price of the common stock issued in the Company’s private equity offerings.

During the six months ended June 30, 2016, the Company awarded 371,214 restricted stock units (RSUs) to its executive officers. At June 30, 2016, there were 719,434 RSUs outstanding. The Company values the restricted stock units, which contain both a market condition and a service condition, awarded to its executive officers using a Monte Carlo simulation model on the date of grant and recognizes that amount in general and administrative expense on a tranche by tranche basis ratably over the vesting periods.

Income Taxes

As a REIT, the Company generally will not be subject to federal income tax; however, it is still subject to state and local income taxes and to federal income and excise tax on its undistributed income. STORE Investment Corporation is the Company’s wholly‑owned taxable REIT subsidiary (TRS) created to engage in non‑qualifying REIT activities. The TRS is subject to federal, state and local income taxes.

Management of the Company determines whether any tax positions taken or expected to be taken meet the “more‑likely‑than‑not” threshold of being sustained by the applicable federal, state or local tax authority. Certain state tax returns filed for 2011 and tax returns filed for 2012 through 2015 are subject to examination by these jurisdictions. As of June 30, 2016 and December 31, 2015, management concluded that there is no tax liability relating to uncertain income tax positions. The Company’s policy is to recognize interest related to any underpayment of income taxes as interest expense and to recognize any penalties as operating expenses. There was no accrual for interest or penalties at June 30, 2016 or December 31, 2015.

Table of Contents

Net Income Per Common Share

Net income per common share has been computed pursuant to the guidance in the FASB ASC Topic 260, Earnings Per Share. The guidance requires the classification of the Company’s unvested restricted common shares, which contain rights to receive non‑forfeitable dividends, as participating securities requiring the two‑class method of computing net income per common share. The following table is a reconciliation of the numerator and denominator used in the computation of basic and diluted income per common share (dollars in thousands):


	Three Months Ended June 30,				Six Months Ended June 30,
	2016		2015		2016		2015
Numerator:
Net income	$	30,249	$	19,634	$	55,042	$	36,700
Less: earnings attributable to unvested restricted shares		(123)		(142)		(246)		(285)
Net income used in basic and diluted income per share	$	30,126	$	19,492	$	54,796	$	36,415
Denominator:
Weighted average common shares outstanding		146,359,111		118,086,159		143,613,166		116,658,926
Less: Weighted average number of shares of unvested restricted stock		(455,230)		(578,298)		(484,154)		(580,404)
Weighted average shares outstanding used in basic income per share		145,903,881		117,507,861		143,129,012		116,078,522
Effects of dilutive securities:
Add: Treasury stock method impact of potentially dilutive securities (a)		212,541		—		219,122		—
Weighted average shares outstanding used in diluted income per share		146,116,422		117,507,861		143,348,134		116,078,522

(a)

For the three months ended June 30, 2016 and 2015, excludes 154,520 shares and 160,971 shares, respectively, and for the six months ended June 30, 2016 and 2015, excludes 181,479 shares and 184,605 shares, respectively, related to unvested restricted shares as the effect would have been antidilutive.

Recent Accounting Pronouncements

From time to time, new accounting pronouncements are issued by the FASB or the SEC. The Company adopts the new pronouncements as of the specified effective date. When permitted, the Company may elect to early adopt the new pronouncements. Unless otherwise discussed, these new accounting pronouncements include technical corrections to existing guidance or introduce new guidance related to specialized industries or entities and, therefore, will have minimal, if any, impact on the Company’s financial position or results of operations upon adoption.

In June 2016, the FASB issued ASU 2016-13, Financial Instruments — Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments which changes how entities measure credit losses for most financial assets. This guidance requires an entity to estimate its lifetime “expected credit loss” and record an allowance that, when deducted from the amortized cost basis of the financial asset, presents the net amount expected to be collected on the financial asset. This new standard will be effective for annual reporting periods beginning after December 15, 2019, and interim periods within that reporting period. Early adoption is permitted for annual periods beginning after December 15, 2018, and interim periods therein. We are currently evaluating the impact this new standard will have on our consolidated financial statements.

In March 2016, the FASB issued ASU 2016-09, Compensation—Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting which is intended to simplify the accounting for and presentation of certain aspects related to share-based payments to employees. The guidance changes how companies account for certain aspects of share-based payment awards to employees, including the accounting for income taxes, forfeitures, and statutory tax withholding requirements, as well as classification in the statement of cash flows. This

Table of Contents

guidance will be effective for annual reporting periods beginning after December 15, 2016, and interim periods within that reporting period. Early adoption is permitted, but all of the guidance must be adopted in the same period. The Company does not anticipate this standard to have a material impact on its financial position, results of operations and cash flows.

In March 2016, the FASB issued ASU 2016-05, Derivatives and Hedging (Topic 815): Effect of Derivative Contract Novations on Existing Hedge Accounting Relationships. This new guidance clarifies that the novation of a derivative contract (i.e., a change in the counterparty) in a hedge accounting relationship does not, in and of itself, require dedesignation of that hedge accounting relationship, provided that all other hedge criteria continue to be met. This standard will be effective for annual reporting periods beginning after December 15, 2016, and interim periods within those fiscal years, with early adoption permitted. The Company does not anticipate this standard to have a material impact on its financial position, results of operations and cash flows.

In February 2016, the FASB issued ASU 2016-02, Leases: Topic 842. The new standard requires lessees to classify leases as either finance or operating leases based on certain criteria and record a right-of-use asset and a lease liability for all leases with a term of greater than 12 months regardless of their classification. The new standard requires lessors to account for leases using an approach that is substantially equivalent to existing guidance for sales-type leases, direct financing leases and operating leases. The standard also eliminates current real estate-specific provisions and changes the guidance on sale-leaseback transactions, initial direct costs and lease executory costs for all entities. The guidance supersedes previously issued guidance under ASC Topic 840 Leases. This standard will be effective for annual reporting periods beginning after December 15, 2018, and interim periods within those fiscal years, with early adoption permitted. The Company is currently evaluating this new standard but does not expect it to have a material impact on its financial position, results of operations and cash flows.

In May 2014, the FASB issued ASU 2014‑09, Revenue from Contracts with Customers: Topic 606. This guidance establishes a principles‑based approach for accounting for revenue from contracts with customers. Lease contracts generally are excluded from the scope of this guidance. During 2015 various amendments were made and this standard will be effective for annual reporting periods beginning after December 15, 2017; early adoption is permitted but only as of an annual reporting period beginning after December 15, 2016. As leases are excluded from this guidance, the Company does not anticipate this standard to have a material impact on its financial position, results of operations and cash flows.

3. Investments

At June 30, 2016, STORE Capital had investments in 1,508 property locations representing 1,471 owned properties (of which 36 are accounted for as direct financing receivables), 15 ground lease interests and 22 properties which secure certain mortgage loans. The gross investment portfolio totaled $4.60 billion at June 30, 2016 and consisted of the gross acquisition cost of the real estate investments totaling $4.37 billion and loans and direct financing receivables with an aggregate carrying amount of $235.9 million. As of June 30, 2016, more than half of these investments are assets of consolidated special purpose entity subsidiaries and are pledged as collateral under the non‑recourse obligations of these special purpose entities (Note 4).

Table of Contents

During the six months ended June 30, 2016, the Company had the following gross real estate and loan activity (dollars in thousands):


	Number of	Dollar
	Investment	Amount of
	Locations	Investments (a)
Gross investments, December 31, 2015	1,325	$	3,979,942
Acquisition of and additions to real estate (b)(c)	172		617,550
Investment in loans and direct financing receivables	16		23,124
Sales of real estate	(5)		(17,007)
Principal collections on loans and direct financing receivables	—		(345)
Other	—		(36)
Gross investments, June 30, 2016			4,603,228
Less accumulated depreciation and amortization			(238,846)
Net investments, June 30, 2016	1,508	$	4,364,382

(a)

The dollar amount of investments includes the investment in land, buildings, improvements and lease intangibles related to real estate investments as well as the carrying amount of the loans and direct financing receivables.

(b)

Includes $0.4 million of interest capitalized to properties under construction.

(c)

Excludes $14.9 million of tenant improvement advances disbursed in 2016 which were accrued as of December 31, 2015.

Significant Credit and Revenue Concentration

STORE Capital’s real estate investments are leased or financed to over 330 customers geographically dispersed throughout 48 states. Only one state, Texas (13%), accounted for 10% or more of the total dollar amount of STORE Capital’s investment portfolio at June 30, 2016. None of the Company’s customers represented more than 10% of the Company’s real estate investment portfolio at June 30, 2016, with the largest customer representing less than 3% of the total investment portfolio. On an annualized basis, the largest customer also represented less than 3% of the Company’s annualized investment portfolio revenues as of June 30, 2016. The Company’s customers operate their businesses across more than 360 concepts and the largest of these concepts represented less than 3% of the Company’s annualized investment portfolio revenues as of June 30, 2016.

Table of Contents

The following table shows information regarding the diversification of the Company’s total investment portfolio among the different industries in which its tenants and borrowers operate as of June 30, 2016 (dollars in thousands):


				Percentage of
	Number of	Dollar		Total Dollar
	Investment	Amount of		Amount of
	Locations	Investments (a)		Investments
Restaurants	704	$	1,089,506	24	%
Industrial	122		616,695	13
Early childhood education centers	159		347,677	7
Movie theaters	37		332,730	7
Health clubs	53		282,180	6
Furniture stores	28		181,558	4
Lawn and garden equipment and supply stores	20		163,777	4
Sporting goods and hobby stores	16		131,584	3
All other service industries	297		1,137,597	25
All other retail industries	72		319,924	7
	1,508	$	4,603,228	100	%

(a)

Intangible Lease Assets

The following details intangible lease assets and related accumulated amortization (in thousands):


	June 30,		December 31,
	2016		2015
In-place lease assets	$	61,741	$	58,403
Ground lease interest assets		18,516		20,048
Above-market lease assets		10,273		10,273
Total intangible lease assets		90,530		88,724
Accumulated amortization		(15,809)		(12,038)
Net intangible lease assets	$	74,721	$	76,686

Aggregate lease intangible amortization included in expense was $1.6 million and $1.4 million during the three months ended June 30, 2016 and 2015, respectively, and was $3.2 million and $2.8 million during the six months ended June 30, 2016 and 2015, respectively. The amount amortized as a decrease to rental revenue for capitalized above‑market lease intangibles was $0.3 million during both the three months ended June 30, 2016 and 2015 and was $0.6 million and $0.5 million during the six months ended June 30, 2016 and 2015, respectively.

Based on the balance of the intangible assets at June 30, 2016, the aggregate amortization expense is expected to be $3.2 million for the remainder of 2016, $6.3 million in 2017, $6.1 million in 2018, $5.9 million in 2019, $5.3 million in 2020 and $5.0 million in 2021 and the amount expected to be amortized as a decrease to rental revenue is expected to be $0.6 million for the remainder of 2016, $1.2 million in each of the years 2017 through 2020 and $0.6 million in 2021. The weighted average remaining amortization period is approximately ten years for the in‑place lease intangibles, approximately 47 years for the amortizing ground lease interests and approximately eight years for the above‑market lease intangibles.

Table of Contents

Real Estate Investments

The Company’s investment properties are leased to tenants under long‑term operating leases that typically include one or more renewal options. The weighted average remaining noncancelable lease term at June 30, 2016 was approximately 14 years. Substantially all of the leases are triple‑net, which provide that the lessees are responsible for the payment of all property operating expenses, including property taxes, maintenance and insurance; therefore, STORE Capital is generally not responsible for repairs or other capital expenditures related to the properties while the triple-net leases are in effect. At June 30, 2016, three of the Company’s properties were vacant and not subject to a lease.

Scheduled future minimum rentals to be received under the remaining noncancelable term of the operating leases in place as of June 30, 2016, are as follows (in thousands):


Remainder of 2016	$	180,604
2017		361,673
2018		361,997
2019		362,140
2020		360,725
2021		359,448
Thereafter		3,321,857
Total future minimum rentals	$	5,308,444

Since 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 lease payments do not include any contingent rentals such as lease escalations based on future changes in CPI.

Loans and Direct Financing Receivables

At June 30, 2016, the Company held 20 loans receivable with an aggregate carrying amount of $114.1 million. Fifteen of the loans are mortgage loans secured by land and/or buildings and improvements on the mortgaged property. Three of the mortgage loans are shorter‑term loans (mature within the next five years) that require either monthly interest‑only payments with a balloon payment at maturity or monthly interest-only payments for an established period and then monthly principal and interest payments with a balloon payment at maturity. The remaining mortgage loans receivable generally require the borrowers to make monthly principal and interest payments based on a 40‑year amortization period with balloon payments, if any, at maturity or earlier upon the occurrence of certain other events. The five other loans are primarily loans secured by the tenant’s equipment or other assets and generally require the borrower to make monthly interest‑only payments with a balloon payment at maturity.

Table of Contents

The Company’s loans and direct financing receivables are summarized below (dollars in thousands):



	Stated			Amount Outstanding
	Interest		Maturity	June 30,		December 31,
Type	Rate		Date	2016		2015
Mortgage loan receivable	9.09	%	Jan. 2017	$	2,780	$	2,781
Mortgage loan receivable	10.00	%	Dec. 2017		1,000		1,000
Mortgage loan receivable	8.50	%			—		134
Mortgage loan receivable	7.80	%	Dec. 2020		2,000		2,000
Mortgage loan receivable	8.35	%	Jan. 2028		3,753		3,761
Mortgage loan receivable	8.75	%	Jul. 2032		23,852		23,900
Mortgage loan receivable (a)	7.88	%	Jul. 2032		2,145		—
Mortgage loan receivable (a)	7.94	%	Jul. 2032		5,342		—
Mortgage loan receivable	8.73	%	Feb. 2038		2,409		—
Mortgage loan receivable	9.00	%	Mar. 2053		14,518		14,543
Mortgage loan receivable	8.75	%	Jun. 2053		6,325		6,336
Mortgage loan receivable	8.50	%	Jun. 2053		6,726		6,737
Mortgage loan receivable	8.25	%	Aug. 2053		3,318		3,325
Mortgage loans receivable (b)	8.50	%	Feb. 2055		28,389		28,435
Mortgage loan receivable (a)	7.50	%	Dec. 2055		3,081		3,086
Total mortgage loans receivable					105,638		96,038
Equipment and other loans receivable (c)	8.80	%	2017 - 2023		7,187		4,199
Total principal amount outstanding—loans receivable					112,825		100,237
Unamortized loan origination costs					1,232		1,190
Direct financing receivables					121,879		111,915
Total loans and direct financing receivables				$	235,936	$	213,342

(a)

Interest rates on these mortgage loans are subject to increases over the term of the loans.

(b)

Represents two mortgage loans receivable secured by a single property. The loans have an initial interest rate of 8.50% and are subject to increases over the term of the loans. The loans allow for prepayment in whole, but not in part, with penalties ranging from 20% to 70% depending on the timing of the prepayment.

(c)

Interest rate represents the weighted average interest rate on these five loan receivables.

The long‑term mortgage loans receivable generally allow for prepayments in whole, but not in part, without penalty or with penalties typically ranging from 1% to 5%, depending on the timing of the prepayment, except as noted in the table above. All other loans receivable allow for prepayments in whole or in part without penalty. Absent prepayments, scheduled maturities are expected to be as follows (in thousands):


	Scheduled		Balloon		Total
	Principal		Payments		Payments
Remainder of 2016	$	217	$	—	$	217
2017		536		6,843		7,379
2018		1,074		—		1,074
2019		1,302		—		1,302
2020		1,415		1,901		3,316
2021		888		1,433		2,321
Thereafter		67,099		30,117		97,216
Total principal payments	$	72,531	$	40,294	$	112,825

Table of Contents

As of June 30, 2016 and December 31, 2015, the Company had $121.9 million and $111.9 million, respectively, of investments accounted for as direct financing leases; the components of the investments accounted for as direct financing receivables were as follows (in thousands):


	June 30,		December 31,
	2016		2015
Minimum lease payments receivable	$	303,162	$	284,287
Estimated residual value of leased assets		14,141		13,374
Unearned income		(195,424)		(185,746)
Net investment	$	121,879	$	111,915

As of June 30, 2016, the future minimum lease payments to be received under the direct financing lease receivables are expected to be $6.1 million for the remainder of 2016 and average approximately $11.7 million for each of the next five years.

4. Debt

Credit Facility

As of June 30, 2016, the Company had a $500 million unsecured revolving credit facility with a group of lenders. The facility, which was put in place in September 2014 and amended in September 2015, is used to partially fund real estate acquisitions pending the issuance of long-term, fixed-rate debt and includes an accordion feature that allows the size of the facility to be increased up to $800 million. In April 2016, the Company increased the total commitment under the facility from $400 million by accessing $100 million of availability under the accordion feature.

The amended facility matures in September 2019 and includes a one-year extension option subject to certain conditions and the payment of a 0.15% extension fee. The facility is recourse to the Company and includes a guaranty from STORE Capital Acquisitions, LLC, one of the Company’s direct wholly-owned subsidiaries. Borrowings under this facility require monthly payments of interest at a rate selected by the Company of either (1) LIBOR plus a credit spread ranging from 1.35% to 2.15%, or (2) the Base Rate, as defined in the credit agreement, plus a credit spread ranging from 0.35% to 1.15%. The credit spread used is based on the Company’s leverage ratio as defined in the credit agreement; as of June 30, 2016, borrowings under the facility bear interest at LIBOR plus 1.55%. The Company must also pay a non-use fee of 0.15% or 0.25% on the unused portion of the facility, depending upon the amount of borrowings outstanding. Prior to the amendment in September 2015, borrowings under this facility required monthly payments of interest at a rate selected by the Company of either (1) one-month LIBOR plus a credit spread ranging from 1.75% to 2.50%, or (2) the Base Rate, as defined in the credit agreement, plus a credit spread ranging from 0.75% to 1.50%.

Borrowing availability under the facility is limited to 50% of the value of the Company’s eligible unencumbered assets at any point in time. At June 30, 2016, the Company had no borrowings outstanding and a pool of unencumbered assets aggregating approximately $2.08 billion, substantially all of which are eligible unencumbered assets as defined in the credit agreement.

The Company is subject to various financial and nonfinancial covenants under the revolving credit facility including a maximum total leverage ratio of 65%, a minimum EBITDA to fixed charges ratio of 1.5 to 1, minimum consolidated net worth of $1 billion plus 75% of any additional equity raised after September 2015, a maximum dividend payout ratio limited to 95% of Funds from Operations and a maximum unsecured debt leverage ratio of 50%, all as defined in the credit agreement. As of June 30, 2016, the Company was in compliance with these covenants.

At both June 30, 2016 and December 31, 2015, unamortized financing costs related to the Company’s credit facility totaled $3.2 million.

Table of Contents

Senior Unsecured Notes and Term Loan Payable, net

In November 2015, the Company entered into a Note Purchase Agreement (NPA) with a group of institutional purchasers that provided for the private placement of two series of senior unsecured notes aggregating $175 million. On April 28, 2016, the Company entered into another NPA for the private placement of a third series of senior unsecured notes totaling $200 million (together with the first two series, the Notes). Interest on the Notes is payable semi-annually in arrears in May and November of each year. On each interest payment date, the interest rate on each series of Notes may be increased by 1.0% should the Company’s Applicable Credit Rating (as defined in the NPA) fail to be an investment-grade credit rating; the increased interest rate would remain in effect until the next interest payment date on which the Company obtains an Applicable Credit Rating that is an investment grade credit rating. The Company may prepay at any time all, or from time to time any part, of any series of Notes, in an amount not less than 5% of the aggregate principal amount of the series then outstanding in the case of a partial prepayment, at 100% of the principal amount so prepaid plus a Make-Whole Amount (as defined in the NPA). The Notes are senior unsecured obligations of the Company and are guaranteed by SCA.

The NPAs contains a number of financial covenants that are similar to the Company’s unsecured credit facility as summarized above, including the maximum total leverage ratio, the minimum EBITDA to fixed charges ratio and the minimum consolidated net worth amount, as well as a maximum secured debt leverage ratio, a maximum unsecured debt leverage ratio and a minimum interest coverage ratio on unsecured debt. Subject to the terms of the NPA and the Notes, upon certain events of default, including, but not limited to, (i) a payment default under the Notes, and (ii) a default in the payment of certain other indebtedness by the Company or its subsidiaries, all amounts outstanding under the Notes will become due and payable at the option of the purchasers. As of June 30, 2016, the Company was in compliance with its covenants under the NPAs.

In April 2016, the Company entered into a $100 million floating-rate, unsecured five-year term loan with a group of lenders who also participate in its unsecured revolving credit facility. The interest rate on the loan resets monthly at one-month LIBOR plus a credit spread ranging from 1.35% to 2.15%. The credit spread used is based on the Company’s leverage ratio as defined in the loan agreement. The term loan is prepayable at any time without penalty. Concurrent with the closing of this loan, the Company entered into interest rate swaps that effectively convert the floating rate to a fixed rate. The financial covenants of the unsecured term loan match the covenants of the unsecured revolving credit facility. The term loan is a senior unsecured obligation of the Company and is guaranteed by SCA.

The Company’s senior unsecured notes and term loan payable are summarized below (dollars in thousands):


		Coupon		Outstanding Balance
	Maturity	Interest		June 30,		December 31,
	Date	Rate		2016		2015
Notes Payable:
Series A issued November 2015	Nov. 2022	4.95	%	$	75,000	$	75,000
Series B issued November 2015	Nov. 2024	5.24	%		100,000		100,000
Series C issued April 2016	Apr. 2026	4.73	%		200,000		—
Total notes payable					375,000		175,000
Term Loan:
Term Loan issued April 2016	Apr. 2021	2.73	% (a)		100,000		—
Total term loan					100,000		—
Unamortized deferred financing costs					(5,147)		(2,558)
Total unsecured notes and term loan payable, net				$	469,853	$	172,442

(a)

Loan is a variable‑rate loan which resets monthly at one-month LIBOR + the applicable credit spread which was 1.35% at June 30, 2016. The Company has entered into two interest rate swap agreements that effectively convert the floating rate to the fixed rate noted as of June 30, 2016.

Table of Contents

Non‑Recourse Debt Obligations of Consolidated Special Purpose Entities, net

During 2012, the Company implemented the STORE Master Funding debt program pursuant to which certain of its consolidated special purpose entities issue multiple series of non‑recourse net‑lease mortgage notes from time to time that are collateralized by the assets owned by these entities and their related leases (collateral). One of the principal features of the program is that, as additional series of notes are issued, new collateral is contributed to the collateral pool thereby increasing the size and diversity of the collateral pool for the benefit of all noteholders, including those who invested in prior series. Another feature of the program is the ability to substitute collateral from time to time subject to meeting certain prescribed conditions and criteria. The notes are generally segregated into Class A amortizing notes and Class B non‑amortizing notes. The Company has retained each of the Class B notes which aggregate $108.0 million at June 30, 2016.

The Class A notes require monthly principal and interest payments with a balloon payment due at maturity and these notes may be prepaid at any time, subject to a yield maintenance prepayment premium. As of June 30, 2016, the aggregate collateral pool securing the net‑lease mortgage notes is comprised primarily of single tenant commercial real estate properties with an aggregate investment amount of approximately $2.1 billion.

A number of additional consolidated special purpose entity subsidiaries of the Company have financed their real estate properties with traditional first mortgage debt. The notes generally require monthly principal and interest payments with balloon payments due at maturity. In general, these mortgage notes payable can be prepaid in whole or in part upon payment of a yield maintenance premium. The mortgage notes payable are collateralized by real estate properties owned by these consolidated special purpose entity subsidiaries with an aggregate investment amount of approximately $423.8 million at June 30, 2016.

The mortgage notes payable, which are obligations of the consolidated special purpose entities as described in Note 2, contain various covenants customarily found in mortgage notes, including a limitation on the issuing entity’s ability to incur additional indebtedness on the underlying real estate. Although this mortgage debt generally is non‑recourse, there are customary limited exceptions to recourse for matters such as fraud, misrepresentation, gross negligence or willful misconduct, misapplication of payments, bankruptcy and environmental liabilities. Certain of the mortgage notes payable also require the posting of cash reserves with the lender or trustee if specified coverage ratios are not maintained by the Company or one of its tenants.

Table of Contents

The Company’s non-recourse debt obligations of consolidated special purpose entity subsidiaries are summarized below (dollars in thousands):


		Coupon		Outstanding Balance
	Maturity	Interest		June 30,		December 31,
	Date	Rate		2016		2015
Non-recourse net-lease mortgage notes:
$214,500 Series 2012-1, Class A	Aug. 2019	5.77	%	$	202,508	$	204,218
$150,000 Series 2013-1, Class A-1	Mar. 2020	4.16	%		142,058		143,361
$107,000 Series 2013-2, Class A-1	Jul. 2020	4.37	%		102,166		103,046
$77,000 Series 2013-3, Class A-1	Nov. 2020	4.24	%		73,945		74,568
$120,000 Series 2014-1, Class A-1	Apr. 2021	4.21	%		118,750		119,050
$95,000 Series 2015-1, Class A-1	Apr. 2022	3.75	%		94,446		94,683
$102,000 Series 2013-1, Class A-2	Mar. 2023	4.65	%		96,600		97,486
$97,000 Series 2013-2, Class A-2	Jul. 2023	5.33	%		92,618		93,415
$100,000 Series 2013-3, Class A-2	Nov. 2023	5.21	%		96,033		96,841
$140,000 Series 2014-1, Class A-2	Apr. 2024	5.00	%		138,542		138,892
$270,000 Series 2015-1, Class A-2	Apr. 2025	4.17	%		268,425		269,100
Total non-recourse net-lease mortgage notes					1,426,091		1,434,660
Non-recourse mortgage notes payable:
$4,000 note issued August 2006					—		3,208
$3,800 note issued September 2006 (a)	Oct. 2016	6.47	% (a)		3,423		3,454
$7,088 note issued April 2007 (b)	May 2017	6.00	% (b)		6,514		6,569
$4,400 note issued August 2007 (c)	Sept. 2017	6.7665	% (c)		3,644		3,700
$8,000 note issued January 2012; assumed in December 2013	Jan. 2018	4.778	%		7,103		7,242
$20,530 note issued December 2011 and amended February 2012	Jan. 2019	5.275	% (d)		18,606		18,851
$6,500 note issued December 2012	Dec. 2019	4.806	%		5,979		6,057
$2,956 note issued June 2013	Jun. 2020	3.469	% (e)		2,711		2,744
$16,100 note issued February 2014	Mar. 2021	4.83	%		15,340		15,516
$13,000 note issued May 2012	May 2022	5.195	%		11,890		12,038
$14,950 note issued July 2012	Aug. 2022	4.95	%		13,323		13,507
$26,000 note issued August 2012	Sept. 2022	5.05	%		23,931		24,229
$6,400 note issued November 2012	Dec. 2022	4.707	%		5,904		5,980
$11,895 note issued March 2013	Apr. 2023	4.7315	%		11,072		11,210
$17,500 note issued August 2013	Sept. 2023	5.46	%		16,565		16,744
$10,075 note issued March 2014	Apr. 2024	5.10	%		9,767		9,841
$21,125 note issued July 2015	Aug. 2025	4.36	%		21,125		21,125
$65,000 note issued June 2016	Jul. 2026	4.75	%		65,000		—
$7,750 note issued February 2013	Mar. 2038	4.81	% (f)		7,206		7,295
$6,944 notes issued March 2013	Apr. 2038	4.50	% (g)		6,432		6,504
Total non-recourse mortgage notes payable					255,535		195,814
Unamortized net (discount) premium					(125)		27
Unamortized deferred financing costs					(30,969)		(32,996)
Total non-recourse debt obligations of consolidated special purpose entities, net				$	1,650,532	$	1,597,505

(a)

Note was assumed in April 2014 at a premium; estimated effective yield at assumption of 3.88%.

(b)

Note was assumed in December 2013 at a premium; estimated effective yield at assumption of 4.45%.

(c)

Note was assumed in September 2014 at a premium; estimated effective yield at assumption of 3.40%.

(d)

Note is a variable‑rate note which resets monthly at one-month LIBOR + 3.50%. The Company has entered into two interest rate swap agreements that effectively convert the floating rate on a $12.2 million portion and a $6.4 million portion of this mortgage note payable to fixed rates of 5.299% and 5.230%, respectively.

(e)

Note is a variable‑rate note which resets monthly at one-month LIBOR + 3.00%; rate shown is effective rate at June 30, 2016.

(f)

Interest rate is effective for first 10 years and will reset to greater of (1) initial rate plus 400 basis points or (2) Treasury rate plus 400 basis points.

(g)

Interest rate is effective for first 10 years and will reset to the lender’s then prevailing interest rate.

Table of Contents

Credit Risk Related Contingent Features

The Company has an agreement with a derivative counterparty which provides that if the Company defaults on any of its indebtedness, including default where repayment of the indebtedness has not been accelerated by the lender, then the Company could also be declared in default on its derivative obligations. The Company has agreements with other derivative counterparties which provide that the Company could be declared in default on its derivative obligations if repayment of the underlying indebtedness is accelerated by the lender due to the Company's default on the indebtedness. As of June 30, 2016, the termination value of the Company’s interest rate swaps that were in a liability position was approximately $2.5 million, which includes accrued interest but excludes any adjustment for nonperformance risk.

Long-term Debt Maturity Schedule

As of June 30, 2016, the scheduled maturities, including balloon payments, on the Company’s aggregate long-term debt obligations are expected to be as follows (in thousands):


	Scheduled		Balloon
	Principal		Payments		Total
Remainder of 2016	$	11,260	$	3,408	$	14,668
2017		23,426		9,921		33,347
2018		24,260		6,665		30,925
2019		23,021		213,539		236,560
2020		17,258		296,000		313,258
2021		14,105		229,366		243,471
Thereafter		38,349		1,246,048		1,284,397
	$	151,679	$	2,004,947	$	2,156,626

5. Stockholders’ Equity

At December 31, 2015, there were 140,858,765 shares of the Company’s common stock outstanding, of which 70,336,144 shares were held by STORE Holding. Between February 1, 2016 and April 1, 2016, STORE Holding completed three common stock offerings in which STORE Holding sold all of its holdings of the Company’s common stock. As a result, as of April 1, 2016, STORE Holding no longer holds any shares of the Company’s common stock. The Company did not receive any proceeds in connection with these offerings. As a result of the registration rights agreement between the Company and STORE Holding, the selling stockholder, the Company incurred approximately $0.8 million of offering expenses during the first quarter of 2016 on behalf of the selling stockholder related to these public offerings.

During the second quarter of 2016, the Company completed a follow-on stock offering in which the Company issued and sold 12,362,500 shares of common stock. The Company received $304.6 million in proceeds, net of both underwriters’ discount and offering expenses, in connection with this offering. As of June 30, 2016, there were 153,254,710 shares of the Company’s common stock outstanding.

The Company declared dividends payable to common stockholders totaling $79.4 million and $60.5 million during the six months ended June 30, 2016 and 2015, respectively.

6. Commitments and Contingencies

In the normal course of business, the Company enters into various types of commitments to purchase real estate properties. These commitments are generally subject to the Company’s customary due diligence process and, accordingly, a number of specific conditions must be met before the Company is obligated to purchase the properties. As of June 30, 2016, the Company had approximately $57.9 million in commitments to fund improvements to real estate

Table of Contents

properties previously acquired which will generally result in increases to the rental revenue due under the related contracts.

As of June 30, 2016, STORE Capital had 15 properties in which it has ground lease interests and two properties where a portion of the land is subject to a ground lease. The Company is responsible for the ground lease payments under one of the contracts totaling approximately $3 million over the remaining 67-year lease term and payment obligations associated with four of the ground lease contracts have been prepaid in full. The ground lease payment obligations for the remaining properties are the responsibility of the tenants operating on the properties.

The Company has employment agreements with each of its executive officers that provide for minimum annual base salaries, and annual cash and equity incentive compensation based on the satisfactory achievement of reasonable performance criteria and objectives to be adopted by the Company’s Board of Directors each year. In the event an executive officer’s employment terminates under certain circumstances, the Company would be liable for cash severance, continuation of healthcare benefits and, in some instances, accelerated vesting of equity awards that he or she has been awarded as part of the Company’s incentive compensation program.

7. Fair Value of Financial Instruments

The Company’s derivatives are required to be measured at fair value in the Company’s consolidated financial statements on a recurring basis. Derivatives are measured under a market approach, using prices obtained from a nationally recognized pricing service and pricing models with market observable inputs such as interest rates and equity index levels. These measurements are classified as Level 2 within the fair value hierarchy. At June 30, 2016 and December 31, 2015, the fair value of the Company’s derivative instruments was a net liability of $2.3 million and $293,000, respectively, included in other liabilities on the consolidated balance sheets. Had the Company elected not to offset derivatives in the consolidated balance sheet, the Company would have had a derivative asset of $317,000 associated with the interest rate floor and gross derivative liabilities of $2.7 million associated with its interest rate swaps at June 30, 2016. There were no derivative assets offset in derivative liabilities at December 31, 2015.

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 value. The fair values of financial instruments are estimates based upon market conditions and perceived risks at June 30, 2016 and December 31, 2015. These estimates require management’s judgment and may not be indicative of the future fair values of the assets and liabilities.

Financial assets and liabilities for which the carrying values approximate their fair values include cash and cash equivalents, restricted cash and escrow deposits, accounts receivable, accounts payable and tenant deposits. Generally these assets and liabilities are short‑term in duration and are recorded at fair value on the consolidated balance sheets. Additionally, the Company believes the carrying values of its fixed‑rate loans receivable approximate fair values based on market quotes for comparable instruments or discounted cash flow analyses using estimates of the amount and timing of future cash flows, market rates and credit spreads.

The estimated fair values of the Company’s aggregate long-term debt obligations have been derived based on market observable inputs such as interest rates and 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 within the fair value hierarchy. At June 30, 2016, these debt obligations had a carrying value of $2,120.4 million and an estimated fair value of $2,180.3 million. At December 31, 2015, these debt obligations had a carrying value of $1,769.9 million and an estimated fair value of $1,820.7 million.

Table of Contents

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 of 1933 and Section 21E of the Securities Exchange Act of 1934. Such forward-looking statements include, without limitation, statements concerning our business and growth strategies, investment, financing and leasing activities and trends in our business, including trends in the market for long-term, triple-net leases of freestanding, single-tenant properties. Words such as “expects,” “anticipates,” “intends,” “plans,” “likely,” “will,” “believes,” “seeks,” “estimates,” and variations of such words and similar expressions are intended to identify such forward-looking statements. Such statements involve known and unknown risks, uncertainties and other factors which may cause our actual results, performance or achievements to be materially different from the results of operations or plans expressed or implied by such forward-looking statements. Although we believe that the assumptions underlying the forward-looking statements contained herein are reasonable, any of the assumptions could be inaccurate, and therefore such statements included in this quarterly report may not prove to be accurate. In light of the significant uncertainties inherent in the forward-looking statements included herein, the inclusion of such information should not be regarded as a representation by us or any other person that the results or conditions described in such statements or our objectives and plans will be achieved. For a further discussion of these and other factors that could impact future results, performance or transactions, see “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2015 filed with the Securities and Exchange Commission on February 25, 2016.

Forward-looking statements and such risks, uncertainties and other factors speak only as of the date of this quarterly report, and we expressly disclaim any obligation or undertaking to update or revise any forward-looking statement contained herein, to reflect any change in our expectations with regard thereto, or any other change in events, conditions or circumstances on which any such statement is based, except to the extent otherwise required by law.

Business Overview

We were formed in 2011 to invest in and manage Single Tenant Operational Real Estate, or STORE Properties, which is our target market and the inspiration for our name. A STORE Property is a property location at which a company operates its business and generates sales and profits, which makes the location a profit center and, therefore, fundamentally important to that business. Examples of operational real estate include restaurants, early childhood education centers, furniture stores, health clubs and movie theaters. By acquiring the real estate from the operators and then leasing the real estate back to them, they become our long‑term tenants, and we refer to them as our customers. We provide a source of long‑term capital to our customers by enabling them to avoid the need to incur debt and employ equity in order to finance the real estate that is essential to their business.

We are a Maryland corporation organized as an internally managed real estate investment trust, or REIT. As a REIT, we will generally not be subject to federal income tax to the extent that we distribute all of our taxable income to our stockholders and meet other requirements.

The growth of our Company from inception in May 2011 until November 2014 was funded by STORE Holding Company, LLC, or STORE Holding, a Delaware limited liability company, substantially all of which was owned, directly or indirectly, by certain investment funds managed by Oaktree Capital Management, L.P. In November 2014, we took the Company public on the New York Stock Exchange and now our common stock trades under the ticker symbol “STOR”.

As of December 31, 2015, STORE Holding was our largest stockholder, owning approximately 49.9% of our outstanding common stock. Between February 1, 2016 and April 1, 2016, STORE Holding completed three common stock offerings in which it sold an aggregate of 70,336,144 shares from its holdings of the Company’s common stock; as of April 1, 2016, STORE Holding no longer owned any shares of the Company’s common stock. We did not receive any proceeds from the shares sold by STORE Holding. Pursuant to a registration rights agreement with STORE Holding, we incurred approximately $0.8 million of expenses during the first quarter of 2016 on behalf of STORE

Table of Contents

Holding related to these stock offerings completed in 2016. In addition, the remaining unamortized equity-based compensation, related to profits interest units previously issued to our senior management team by STORE Holding, was expensed in the first quarter of 2016. As a result of STORE Holding’s sale of all of its ownership interest in us, STORE Holding made cash distributions during April 2016 related to those profits interests.

As a result of STORE Holding’s sale of all of its ownership interest in us, STORE Holding no longer has a right to designate any members of our board of directors. As of August 1, 2016, all five of the board members designated by STORE Holding (all of whom were affiliated with Oaktree Capital) have resigned their positions and to date we have appointed directors to fill four of those positions. We have filled one of the positions with a member of our executive management team, three positions with independent directors and expect to fill the remaining position with an independent director within the next six months.

From our inception in 2011 through June 30, 2016, we have selectively originated a real estate investment portfolio totaling approximately $4.6 billion, consisting of investments in 1,508 property locations across 48 states. All of the real estate we acquire is held by our wholly-owned subsidiaries, many of which are special purpose bankruptcy remote entities formed to facilitate the financing of our real estate. We predominantly acquire our single‑tenant properties directly from our customers in sale‑leaseback transactions where our customers sell us their operating properties and then simultaneously enter into a long‑term triple‑net lease with us to lease the property back. Accordingly, our properties are fully occupied and under lease from the moment we acquire them.

We generate our cash from operations primarily through the monthly lease payments, or “base rent”, we receive from our customers under their long‑term leases with us. We also receive interest payments on loans receivable, which are a small part of our portfolio. We refer to the monthly scheduled lease and interest payments due from our customers as “base rent and interest”. Most of our leases contain lease escalations every year or every several years that are based on the lesser of the increase in the Consumer Price Index, or CPI, or a stated percentage (if such contracts are expressed on an annual basis, currently averaging approximately 1.7%), which allows the monthly lease payments we receive to rise somewhat in an inflationary economic environment. As of June 30, 2016, approximately 97% of our leases (based on annualized base rent) are referred to as “triple net”, which means that our customer is responsible for all of the maintenance, insurance and property taxes associated with the properties they lease from us, including any increases in those costs that may occur as a result of inflation. The remaining leases have some landlord responsibilities, generally related to maintenance and structural component replacement that may be required on such properties in the future, although we do not currently anticipate incurring significant capital expenditures or property costs under such leases. Since our properties are single‑tenant properties, almost all of which are under long‑term leases, it is not necessary for us to perform any significant ongoing leasing activities on our properties. As of June 30, 2016, the weighted average remaining term of our leases (calculated based on annualized base rent) was approximately 14 years, excluding renewal options, which are exercisable at the option of our tenants upon expiration of their base lease term. Leases approximating 99% of our base rent as of that date provide for tenant renewal options (generally two to four five‑year options) and leases approximating 7% of our base rent provide our tenant the option, at their election, to purchase the property from us at a specified time or times (generally at the greater of the then‑fair market value or our cost).

Liquidity and Capital Resources

At the beginning of 2016, our real estate investment portfolio totaled $4.0 billion, consisting of investments in 1,325 property locations with base rent and interest due from our customers aggregating approximately $27.7 million per month, excluding future rent payment escalations. By June 30, 2016, our investment portfolio had grown to approximately $4.6 billion, consisting of investments in 1,508 property locations with base rent and interest aggregating approximately $31.8 million per month. Substantially all of our cash from operations is generated by our investment portfolio.

Our primary cash expenditures are the principal and interest payments we make on the debt we use to finance our real estate investment portfolio and the general and administrative expenses of managing the portfolio and operating our business. Since substantially all of our leases are triple net, our tenants are generally responsible for the maintenance, insurance and property taxes associated with the properties they lease from us. When a property becomes vacant through a tenant default or expiration of the lease term with no tenant renewal, we would incur the property costs not paid by the tenant, as well as those property costs accruing during the time it takes to locate a substitute tenant. Also, we will

Table of Contents

occasionally incur nominal property‑level expenses that are not paid by our customers, such as the costs of periodically making site inspections of our properties. There are no leases scheduled to expire in 2016. As of June 30, 2016, three of our 1,508 property locations were vacant and not subject to a lease which represents a 99.8% occupancy rate. We expect to incur some property costs from time to time in periods during which properties that become vacant are being remarketed. In addition, we may recognize an expense for certain property costs, such as real estate taxes billed in arrears, if we believe that the tenant is likely to vacate the property before making payment on those obligations. The amount of such property costs can vary quarter to quarter based on the timing of property vacancies and the level of underperforming properties; however, we do not anticipate that such costs will be significant to our operations.

We intend to continue to grow through additional real estate investments. To accomplish this objective, we must continue to identify real estate acquisitions which are consistent with our underwriting guidelines and raise future additional capital. We acquire real estate with a combination of debt and equity capital and with cash from operations that is not otherwise distributed to our stockholders in the form of dividends.

Our debt capital is initially provided on a short-term, temporary basis through our variable‑rate unsecured revolving credit facility with a group of banks. We manage our long-term leverage position through the strategic and economic issuance of long-term fixed-rate debt on both a secured and unsecured basis. By matching the expected cash inflows from our long‑term real estate leases with the expected cash outflows of our long‑term fixed‑rate debt, we “lock in”, for as long as is economically feasible, the expected positive difference between our scheduled cash inflows on the leases and the cash outflows on our debt payments. Our weighted average debt maturity at June 30, 2016 was approximately 6.6 years. By “locking in” this difference, or “spread”, we seek to reduce the risk that increases in interest rates would adversely impact our profitability. In addition, we may use various financial instruments designed to mitigate the impact of interest rate fluctuations on our cash flows and earnings, including hedging strategies such as interest rate swaps and caps, depending on our analysis of the interest rate environment and the costs and risks of such strategies. As of June 30, 2016, essentially all of our long‑term debt was fixed‑rate debt or was effectively converted to a fixed‑rate for the term of the debt. In conjunction with our investment-grade unsecured debt strategy, we are targeting a level of debt (net of cash and cash equivalents) that approximates six times our earnings before interest, taxes, depreciation and amortization.

Our long-term debt strategy focuses on developing and maintaining broad access to multiple debt sources. The long-term debt we have issued as of June 30, 2016 is comprised of both secured non-recourse borrowings and senior unsecured borrowings. Our secured non-recourse borrowings are obtained primarily through either the asset-backed or commercial mortgage-backed securities debt markets. To a lesser extent, we may also, from time to time, obtain fixed-rate non‑recourse mortgage financing from banks and insurance companies secured by specific property we pledge as collateral. These non-recourse borrowings have a current weighted average loan-to-cost ratio of approximately 67% and approximately 55% of our investment portfolio serves as collateral for this long-term debt. The remaining 45% of our portfolio properties, aggregating $2.08 billion at June 30, 2016, are unencumbered and this unencumbered pool of properties provides us the flexibility to access long-term unsecured borrowings. During 2015, we received an investment-grade credit rating of BBB- from Fitch Ratings, Inc., positioning us to issue senior unsecured long-term debt, which we did for the first time in November 2015. As discussed in more detail below, we issued additional unsecured long-term debt in April 2016.

The availability of debt to finance commercial real estate in the United States can, at times, be impacted by economic and other factors that are beyond our control. An example of adverse economic factors occurred during the recession of 2007 to 2009 when availability of debt capital for commercial real estate was significantly curtailed. We seek to reduce the risk that long‑term debt capital may be unavailable to us by maintaining the flexibility to issue long-term debt in multiple debt capital markets, both secured and unsecured, and by limiting the period between the time we acquire our real estate and the time we finance our real estate with long‑term debt. In addition, we have arranged our short‑term credit facility (described below) to have a multi‑year term in order to reduce the risk that short‑term real estate financing would not be available to us. As we grow our real estate portfolio, we also intend to manage our debt maturities to reduce the risk that a significant amount of our debt will mature in any single year in the future. Because our long-term secured debt generally requires monthly payments of principal, in addition to the monthly interest payments, the resulting principal amortization also reduces our refinancing risk upon maturity of the debt. As our outstanding debt matures, we may refinance the maturing debt as it comes due or choose to repay it using cash and cash equivalents or our revolving credit facility. During June 2016, we repaid $3.2 million of maturing secured debt and

Table of Contents

expect to repay another $3.4 million by the end of the third quarter of this year. We have no significant debt maturities until 2019 when our first issuance of STORE Master Funding bonds is scheduled to mature.

We intend to continue to prudently raise debt capital through several different markets, including the senior unsecured term debt financing market, as well as the markets for asset‑backed and commercial mortgage‑backed securities. We believe that having access to multiple debt markets increases our financing flexibility because different debt markets may attract different debt investors, thus increasing our access to a potentially larger pool of debt investors. Also, a particular debt market may be more competitive than another at any particular point in time.

Typically, we use our unsecured credit facility to acquire our real estate properties, until those borrowings are sufficiently large to warrant the economic issuance of long-term fixed-rate debt, the proceeds from which we use to repay the amounts outstanding under our revolving credit facility. In April 2016, we increased the total commitment under our credit facility from $400 million to $500 million by accessing $100 million of availability under the accordion feature. The accordion feature allows the size of the facility to be increased up to $800 million. The facility matures in September 2019 and includes a one-year extension option subject to certain conditions and the payment of a 0.15% extension fee. This facility bears interest at a rate selected by us equal to either (1) LIBOR plus a leverage-based credit spread ranging from 1.35% to 2.15%, or (2) the Base Rate, as defined in the credit agreement, plus a leverage-based credit spread ranging from 0.35% to 1.15% and also includes a fee of either 0.15% or 0.25% assessed on the average unused portion of the facility, depending upon the amount of borrowings outstanding. Availability under the facility is limited to 50% of the value of our eligible unencumbered assets at any point in time. At June 30, 2016, we had no amounts outstanding on this credit facility and we had a pool of unencumbered assets aggregating approximately $2.08 billion, substantially all of which can serve as eligible unencumbered assets under the credit facility. Covenants under this facility include: maximum leverage of 65%, minimum EBITDA to fixed charges ratio of 1.5 to 1, minimum net worth of $1 billion plus 75% of new net equity proceeds, and a maximum dividend payout ratio limited to 95% of Funds from Operations, all as defined in the credit agreement. The facility is recourse to us and includes a guaranty from STORE Capital Acquisitions, LLC, one of our direct wholly‑owned subsidiaries. We remain in compliance with these covenants.

As summarized below, just under half of our real estate investment portfolio serves as collateral for outstanding borrowings under our STORE Master Funding debt program. Through this debt program, we arrange for bankruptcy remote, special purpose entity subsidiaries to issue multiple series of investment‑grade asset‑backed net‑lease mortgage notes, or ABS notes, from time to time as additional collateral is added to the collateral pool. The ABS notes are generally issued to institutional investors through the asset‑backed securities market. At the time of issuance, the ABS notes represent approximately 70% of the appraised value of the underlying real estate collateral and are currently rated A+ by Standard & Poor’s Ratings Services.

The ABS notes outstanding at June 30, 2016 totaled $1.4 billion in Class A principal amount supported by a collateral pool valued at $2.1 billion representing 813 property locations operated by 172 customers. The amount of debt that can be issued in any new series is determined by the structure of the transaction and the amount of collateral that has been added to the pool. In addition, the issuance of each new series of notes is subject to the satisfaction of several conditions, including that there is no event of default on the existing note series and that the issuance will not result in an event of default on, or the credit rating downgrade of, the existing note series.

A significant portion of our cash flows is generated by the special purpose entities comprising our STORE Master Funding debt program. For the six months ended June 30, 2016, excess cash flow, after payment of debt service and servicing and trustee expenses, totaled $43 million on cash collections of $90 million, which represents an overall ratio of cash collections to debt service of greater than 1.90 to 1 on the STORE Master Funding program. If at any time the debt service coverage ratio (as defined in the STORE Master Funding program documents) generated by the collateral pool is less than 1.3 to 1, excess cash flow from the STORE Master Funding entities will be deposited into a reserve account to be used for payments to be made on the net‑lease mortgage notes, to the extent there is a shortfall. We anticipate that the debt service coverage ratio for the STORE Master Funding program will remain well above program minimums.

To complement STORE Master Funding, in 2015 we received an investment-grade credit rating of BBB- from Fitch Ratings, Inc., providing us with the ability to issue senior unsecured long-term debt, which we did for the first time

Table of Contents

in November 2015. This inaugural issuance was a private placement of $175 million in principal amount of investment-grade unsecured seven and nine-year notes with a weighted average interest rate of 5.12%. On April 28, 2016, we executed a private placement for $200 million of unsecured, investment-grade rated 4.73% senior notes due April 2026 and, on April 26, 2016, we entered into a $100 million floating-rate, unsecured five-year term loan with a group of lenders who also participate in our unsecured revolving credit facility. Concurrent with the closing of the floating-rate loan, we entered into two interest rate swaps that effectively convert the floating rate to a fixed rate, which was approximately 2.7% at closing, for the term of the loan.

From time to time, we may also obtain debt in discrete transactions through other bankruptcy remote, special purpose entity subsidiaries, which debt is solely secured by specific real estate assets and is generally non‑recourse to us (subject to certain customary limited exceptions). These discrete borrowings are generally in the form of traditional mortgage notes payable, with principal and interest payments due monthly and balloon payments due at their respective maturity dates, which typically range from seven to ten years from the date of issuance. We generally obtain discrete secured borrowings from institutional commercial mortgage lenders, who subsequently securitize (that is, sell) the loans within the commercial mortgage‑backed securities, or CMBS, market. We have also occasionally used similar types of financing from insurance companies and commercial banks. In June 2016, we obtained $65 million of discrete CMBS debt secured by approximately $100 million of specific properties. This debt carries a fixed rate of 4.75% and has a 30-year amortization due in ten years, with a balloon payment due at maturity. Our secured borrowings contain various covenants customarily found in mortgage notes, including a limitation on the issuing entity’s ability to incur additional indebtedness on the underlying real estate. Certain of the notes also require the posting of cash reserves with the lender or trustee if specified coverage ratios are not maintained by the special purpose entity or the tenant.

As of June 30, 2016, our aggregate secured and unsecured long‑term debt had an outstanding principal balance of $2.2 billion, a weighted average maturity of 6.6 years and a weighted average interest rate of 4.6%. The following is a summary of the outstanding balance of our borrowings as well as a summary of the portion of our real estate investment portfolio that is either pledged as collateral for these borrowings or is unencumbered as of June 30, 2016:


			Gross Investment Amount
			Special Purpose
	Outstanding		Entity		All Other
(In millions)	Borrowings		Subsidiaries		Subsidiaries		Total
STORE Master Funding net-lease mortgage notes payable	$	1,426	$	2,100	$	—	$	2,100
Other mortgage notes payable		256		424		—		424
Unsecured notes and term loan payable		475		—		—		—
Total long-term debt		2,157		2,524		—		2,524
Unsecured credit facility		—		—		—		—
Unencumbered real estate assets		—		1,531		548		2,079
	$	2,157	$	4,055	$	548	$	4,603

Our decision to use STORE Master Funding, other non‑recourse traditional mortgage loan borrowings or senior unsecured term debt depends on borrowing costs, debt terms, debt flexibility and the tenant and industry diversification levels of the real estate pool. As we continue to acquire real estate, we expect to balance the overall degree of leverage on our portfolio by growing a pool of portfolio assets that are unencumbered. A growing pool of unencumbered assets will increase our financial flexibility by providing us with assets that could support senior unsecured financing or that could serve as substitute collateral for existing debt. Should market factors, which are beyond our control, adversely impact our access to these debt sources at economically feasible rates, our ability to grow through additional real estate acquisitions will be limited to any undistributed amounts available from our operations and any additional equity capital raises.

During the second quarter of 2016, we completed a follow-on stock offering in which the Company issued and sold 12,362,500 shares of common stock at a price to the public of $25.60 per share. We raised approximately $304.6 million of net proceeds from this offering which was used to pay down amounts then outstanding under our credit facility and to fund real estate acquisitions.

Table of Contents

As shown in the following table, net cash provided by operating activities rose primarily due to the increase in the size of our real estate investment portfolio. Our real estate investing activities have grown in volume as we continue to make headway into our target market by identifying and acquiring real estate, primarily through sale‑leaseback transactions. Real estate investment activity was funded with a combination of cash from operations, proceeds from the issuance of debt and proceeds from our follow-on stock offerings and, in 2015, from the remaining proceeds of our initial public offering, or IPO, in November 2014. We paid dividends to our stockholders totaling $76.1 million and $41.9 million during the first six months of 2016 and 2015, respectively. Dividends paid during the first quarter of 2015 represented a pro-rated dividend for the period from the closing of our IPO through December 31, 2014. Our quarterly dividend was increased 8% during the third quarter of 2015 from an annualized $1.00 per common share to an annualized $1.08 per common share. Cash for the increase in dividends between periods resulted primarily from the increase in cash provided by our operations. Cash and cash equivalents totaled $118.5 million and $67.1 million at June 30, 2016 and December 31, 2015, respectively.


	Six Months Ended
	June 30,
(In thousands)	2016		2015
Net cash provided by operating activities	$	112,867	$	82,269
Net cash used in investing activities		(634,593)		(682,137)
Net cash provided by financing activities		573,132		529,799
Net increase (decrease) in cash and cash equivalents		51,406		(70,069)
Cash and cash equivalents, beginning of period		67,115		136,313
Cash and cash equivalents, end of period	$	118,521	$	66,244

Management believes that the cash generated by our operations, our current borrowing capacity on our expanded revolving credit facility and our access to long‑term debt capital, will be sufficient to fund our operations for the foreseeable future and allow us to acquire the real estate for which we currently have made commitments. In order to continue to grow our real estate portfolio in the future beyond the excess cash generated by our operations and our ability to borrow, we intend to raise additional equity capital through the sale of our common stock.

Real Estate Portfolio Information

As of June 30, 2016, our total investment in real estate and loans approximated $4.6 billion, representing investments in 1,508 property locations, substantially all of which are profit centers for our customers. These investments generate cash flows from approximately 500 contracts predominantly structured as net leases, mortgage loans and combinations of leases and mortgage loans, or hybrid leases. The weighted average non‑cancellable remaining term of our leases was approximately 14 years.

Our real estate portfolio is highly diversified. As of June 30, 2016, our 1,508 property locations were operated by over 330 customers across 48 states. None of our customers represented more than 3% of our portfolio at June 30, 2016, and our top ten largest customers represented less than 17% of annualized base rent and interest. Our customers operate their businesses across more than 360 brand names or business concepts in 95 industries. Our top five concepts as of June 30, 2016 were Ashley Furniture HomeStore, Gander Mountain, Applebee’s, Mills Fleet Farm and Popeyes Louisiana Kitchen; combined, these concepts represented 11% of annualized base rent and interest. Our top five industries as of June 30, 2016 are restaurants, early childhood education centers, movie theaters, health clubs and furniture stores. Combined, these industries represented 49% of annualized base rent and interest.

The following tables summarize the diversification of our real estate portfolio based on the percentage of base rent and interest, annualized based on rates in effect on June 30, 2016, for all of our leases, loans and direct financing receivables in place as of that date.

Table of Contents

Diversification by Customer

As of June 30, 2016, our 1,508 property locations were operated by over 330 customers and the following table identifies our ten largest customers:


	% of
	Annualized
	Base Rent		Number
	and		of
Customer	Interest		Properties
Gander Mountain Company	2.4	%	13
Cadence Education, Inc.	2.2		28
Mills Fleet Farm Group, LLC	2.1		5
American Multi-Cinema, Inc. (Starplex/Showplex/AMC)	1.8		10
RMH Franchise Holdings, Inc. (Applebee's)	1.7		33
O'Charley's LLC	1.5		30
At Home Stores LLC	1.3		5
FreedomRoads, LLC (Camping World)	1.2		8
Sailormen, Inc. (Popeyes Louisiana Kitchen)	1.2		41
Rainbow Early Education Holding, LLC	1.2		36
All other (321 customers)	83.4		1,299
Total	100.0	%	1,508

Diversification by Concept

As of June 30, 2016, our customers operated their businesses across more than 360 concepts and the following table identifies the top ten concepts:


	% of
	Annualized
	Base Rent		Number
	and		of
Customer Business Concept	Interest		Properties
Ashley Furniture HomeStore	2.9	%	20
Gander Mountain	2.4		13
Applebee's	2.1		42
Mills Fleet Farm	2.1		5
Popeyes Louisiana Kitchen	1.7		64
Starplex Cinemas	1.6		8
O'Charley's	1.5		30
At Home	1.3		5
Camping World	1.2		8
Captain D's	1.2		67
All other (351 concepts)	82.0		1,246
Total	100.0	%	1,508

Table of Contents

Diversification by Industry

As of June 30, 2016, our customers’ business concepts were diversified across 95 industries within the service, retail and industrial sectors of the U.S. economy. The following table summarizes those industries:


	% of
	Annualized			Building
	Base Rent		Number	Square
	and		of	Footage
Customer Industry	Interest		Properties	(in thousands)
Service:
Restaurants—full service	14.5	%	315	2,188
Restaurants—limited service	9.0		389	1,030
Early childhood education centers	7.6		159	1,724
Movie theaters	7.2		37	1,467
Health clubs	6.2		53	1,636
Automotive repair and maintenance facilities	2.2		59	230
Colleges and professional schools	2.1		6	488
All other service (40 industries)	20.8		232	7,106
Total service	69.6		1,250	15,869
Retail:
Furniture stores	4.0		28	1,665
Lawn and garden equipment and supply stores	3.3		20	1,799
Sporting goods and hobby stores	2.8		16	1,050
All other retail (11 industries)	6.8		72	3,268
Total retail	16.9		136	7,782
Industrial:
Total industrial (34 industries)	13.5		122	12,455
Total	100.0	%	1,508	36,106

Diversification by Geography

Our portfolio is also highly diversified by geography, as our 1,508 property locations can be found in 48 of the 50 states (excluding Delaware and Rhode Island). The following table details the top ten geographical locations of the properties as of June 30, 2016:


	% of
	Annualized
	Base Rent
	and		Number of
State	Interest		Properties
Texas	12.6	%	156
Illinois	8.2		119
Georgia	6.2		108
Tennessee	5.1		82
Ohio	5.1		88
Florida	4.8		73
California	4.4		23
Arizona	3.7		47
Pennsylvania	3.6		34
Colorado	3.4		25
All other (38 states) (1)	42.9		753
Total	100.0	%	1,508

(1)

Includes one property in Ontario, Canada which represents 0.1% of annualized base rent and interest.

Table of Contents

Contract Expirations

The following table sets forth the schedule of our lease, loan and direct financing receivable expirations as of June 30, 2016:


	% of
	Annualized
	Base Rent
	and		Number of
Year of Lease Expiration or Loan Maturity (1)	Interest		Properties (2)
Remainder of 2016	—	%	—
2017	0.4		10
2018	0.3		2
2019	0.7		8
2020	0.6		5
2021	1.1		8
2022	0.4		5
2023	2.2		36
2024	2.0		23
2025	2.5		22
Thereafter	89.8		1,386
Total	100.0	%	1,505

(1)

Expiration year of contracts in place as of June 30, 2016 and excludes any tenant option renewal periods.

(2)

Excludes three properties which were vacant and not subject to a lease as of June 30, 2016.

Recently Issued Accounting Pronouncements

See Note 2 to the June 30, 2016 unaudited condensed consolidated financial statements.

Critical Accounting Policies and Estimates

The preparation of financial statements in conformity with U.S. generally accepted accounting principles, or GAAP, requires our 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 on various other assumptions believed to be reasonable under the circumstances. These estimates affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting periods. If our judgment or interpretation of the facts and circumstances relating to various transactions or other matters had been different, it is possible that different accounting would have been applied, resulting in a different presentation of our condensed consolidated financial statements. From time to time, we reevaluate 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 fiscal year ended December 31, 2015 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.

Table of Contents

Results of Operations

Overview

As of June 30, 2016, our real estate investment portfolio had grown to approximately $4.6 billion, consisting of investments in 1,508 property locations in 48 states, operated by over 330 customers in various industries. Approximately 95% of the real estate investment portfolio represents commercial real estate properties subject to long‑term leases, 5% represents mortgage loan and direct financing receivables primarily on commercial real estate buildings (located on land we own and lease to our customers) and a nominal amount represents loans receivable secured by our tenants’ other assets.

Three and Six Months Ended June 30, 2016 Compared to Three and Six Months Ended June 30, 2015


	Three Months Ended						Six Months Ended
	June 30,				Increase		June 30,				Increase
(In thousands)	2016		2015		(Decrease)		2016		2015		(Decrease)
Total revenues	$	91,970	$	68,900	$	23,070	$	177,204	$	130,359	$	46,845
Expenses:
Interest		25,871		20,637		5,234		49,306		37,866		11,440
Transaction costs		101		607		(506)		335		866		(531)
Property costs		1,226		356		870		1,712		651		1,061
General and administrative		8,545		7,210		1,335		17,136		13,845		3,291
Selling stockholder costs		—		—		—		800		—		800
Depreciation and amortization		29,035		21,568		7,467		55,514		40,460		15,054
Provision for impairment of real estate		—		—		—		—		1,000		(1,000)
Total expenses		64,778		50,378		14,400		124,803		94,688		30,115
Income from operations before income taxes		27,192		18,522		8,670		52,401		35,671		16,730
Income tax expense		90		83		7		159		166		(7)
Income before gain on dispositions of real estate		27,102		18,439		8,663		52,242		35,505		16,737
Gain on dispositions of real estate		3,147		1,195		1,952		2,800		1,195		1,605
Net income	$	30,249	$	19,634	$	10,615	$	55,042	$	36,700	$	18,342

Revenues

The increase in revenues period over period is driven primarily by the growth in the size of our real estate investment portfolio, which generated additional rental revenues and interest income. The weighted average real estate investment amounts outstanding during the three-month periods were $4.42 billion in 2016 and $3.29 billion in the comparable period in 2015. During the six-month periods, the weighted average real estate investment amounts outstanding were $4.25 billion in 2016 and $3.11 billion in 2015. Our real estate investment portfolio grew from $3.5 billion in gross investment amount representing 1,175 properties at June 30, 2015 to approximately $4.6 billion in gross investment amount representing 1,508 properties at June 30, 2016. Our real estate investments were made throughout the periods presented and were not all outstanding for the entire period; accordingly, the vast majority of the increase in revenues between periods is primarily related to recognizing revenue in 2016 on acquisitions that were made during 2015. Similarly, the full revenue impact of acquisitions made during the first six months of 2016 will not be seen until the second half of 2016.

Table of Contents

The initial rental or capitalization rates we receive on sale‑leaseback transactions, calculated as the initial annualized base rent divided by the purchase price of the properties, vary from transaction to transaction based on many factors, such as the terms of the lease, the property type including the property’s real estate fundamentals and the market rents in the area on the various types of properties we target across the United States. The majority of our transactions are sale‑leaseback transactions where we acquire the property and simultaneously negotiate a lease directly with the tenant based on their business needs. There are also online commercial real estate auction marketplaces for real estate transactions; properties acquired through these online marketplaces are often subject to existing leases and offered by third‑party sellers. In general, because we provide tailored customer lease solutions in sale-leaseback transactions, our lease rates historically have been higher and subject to less short-term market influences than what we have seen in the auction marketplace as a whole. In addition, since our real estate leases represent an alternative for our customers to other forms of corporate capitalization, lease rates can also be influenced by changes in interest rates and overall capital availability. During the first half of 2016, we experienced a small decrease in the weighted average lease rate achieved on properties we acquired, as compared to the first half of 2015. The weighted average initial real estate capitalization rate on the properties we acquired during the three months ended June 30, 2016 and 2015 was approximately 7.8% and 8.2%, respectively, and was approximately 7.9% and 8.3% during the six months ended June 30, 2016 and 2015, respectively.

Interest Expense

The increase in interest expense, as summarized in the table below, is due primarily to an increase in long‑term borrowings used to partially fund the acquisition of properties for our growing real estate investment portfolio. We fund the growth in our real estate investment portfolio with long‑term fixed-rate debt and added equity, using our credit facility to temporarily finance the properties we acquire.

The following table summarizes our interest expense for the periods.


	Three Months Ended						Six Months Ended
	June 30,						June 30,
(Dollars in thousands)	2016			2015			2016			2015
Interest expense - credit facility (includes non-use fees)	$	685		$	463		$	1,276		$	846
Interest expense - long-term debt (secured and unsecured)		23,568			18,721			44,938			34,387
Capitalized interest		(173)			(201)			(395)			(418)
Amortization of deferred financing costs and other		1,791			1,654			3,487			3,051
Total interest expense	$	25,871		$	20,637		$	49,306		$	37,866
Credit facility:
Average debt outstanding	$	95,233		$	56,440		$	83,694		$	46,204
Average interest rate (includes non-use fees)		2.9	%		3.3	%		3.0	%		3.7	%
Long-term debt (secured and unsecured):
Average debt outstanding	$	2,020,382		$	1,581,074		$	1,911,661		$	1,431,938
Average interest rate		4.7	%		4.7	%		4.7	%		4.8	%

The average amount of long-term debt outstanding was $2.02 billion during the three months ended June 30, 2016, up from $1.58 billion during the same period in 2015 and, for the six months ended June 30, 2016, the average amount of long-term debt outstanding was $1.91 billion up from $1.43 billion for the same period in 2015. The increase in long-term debt outstanding is the primary driver for the increase in interest expense on long-term debt. This increase was slightly offset by a decrease in the weighted average interest rate of the long-term debt. Long-term debt added after June 30, 2015 included an aggregate of $86.1 million of traditional mortgage debt with a weighted average interest rate of 4.65%; $21.1 million of this debt was issued to refinance maturing secured debt that carried a higher rate. In addition, we added senior unsecured long-term debt in November 2015 and April 2016 aggregating $475 million with a weighted average interest rate of 4.45%.

Table of Contents

The average debt outstanding on our credit facility increased from $56.4 million and $46.2 million during the three and six months ended June 30, 2015, respectively, to $95.2 million and $83.7 million, respectively, during the same periods in 2016. The weighted average interest rate on our short-term borrowings, which includes the impact of non-use fees on undrawn amounts, was 2.9% and 3.0% for the three and six months ended June 30, 2016, respectively, down from 3.3% and 3.7%, respectively, for the same periods in 2015. During most of 2015, our credit facility bore interest at a variable rate based on one‑month LIBOR plus a credit spread ranging from 1.75% to 2.50% using a leverage‑based scale. In September 2015, we amended the unsecured credit facility and it now bears interest based on one-month LIBOR plus a credit spread of 1.35% to 2.15% using a leverage-based scale. The decrease in the credit spread was partially offset by an increase of approximately 0.25% in the average one-month LIBOR rate in the first half of 2016 as compared to the first half of 2015.

From time to time, we may have construction activities on one or more of our real estate properties and interest capitalized as a part of those activities represented $0.2 million and $0.4 million in both the three and six months ended June 30, 2016 and 2015, respectively.

Transaction Costs

Our real estate acquisitions have been predominantly sale‑leaseback transactions in which acquisition and closing costs were capitalized as part of the investment in the property. We also occasionally acquire properties subject to an existing lease. Costs incurred on real estate transactions where we acquired properties that are subject to an existing lease were expensed to operations as incurred. Transaction costs expensed during the three months and six months ended June 30, 2016 totaled $0.1 million and $0.3 million, respectively, as compared to $0.6 million and $0.9 million, respectively, incurred in the same periods in 2015. Whether the real estate we acquire is subject to an existing lease or not determines how we account for the related transaction costs and, accordingly, may cause variability in the level of such costs expensed to operations from year to year.

Property Costs

Approximately 97% of our leases are triple-net, meaning that our tenants are generally responsible for the property-level operating costs such as taxes, insurance and maintenance. Accordingly, we generally do not expect to incur property-level operating costs or capital expenditures, except during any period where one or more of our properties is no longer under lease. Our need to expend capital on our properties is further reduced due to the fact that some of our tenants will periodically refresh the property at their own expense to meet their business needs or in connection with franchisor requirements. As of June 30, 2016, three of our properties were vacant and not subject to a lease and we have no scheduled lease maturities during 2016. During the quarter ended June 30, 2016, we recognized property costs related to our three vacant properties as well as certain property costs, such as real estate taxes billed in arrears, where we determined that our tenant may be unlikely to pay those obligations.

Included in property costs for the three and six months ended June 30, 2016 is approximately $112,000 and $224,000, respectively, related to the amortization of ground lease interest intangibles as compared to $21,000 and $42,000, respectively, for the same periods in 2015. Property costs also include the expense of performing site inspections of our properties from time to time, as well as the property management costs of the few properties we own that have specific landlord property-level expense obligations.

Table of Contents

General and Administrative Expenses

General and administrative expenses include compensation and benefits; professional fees such as portfolio servicing, legal and accounting fees; and general office expenses such as insurance, office rent and travel costs. General and administrative costs totaled $8.5 million and $17.1 million for the three and six months ended June 30, 2016, respectively, as compared to $7.2 million and $13.8 million for the same periods in 2015 with the increase being primarily due to the growth of our portfolio and related staff additions. Certain expenses, such as property‑related insurance costs and the costs of servicing the properties and loans comprising our real estate portfolio, increase in direct proportion to the increase in the size of the portfolio. Compensation and benefits expense increased due to an increase in stock-based incentive compensation and to the addition of personnel to support the growth in our operations. Our employee base grew from 55 employees at June 30, 2015 to 63 employees as of June 30, 2016. We expect that general and administrative expenses will continue to rise in some measure as our real estate investment portfolio grows; however, we expect that such expenses as a percentage of the portfolio will decrease over time due to efficiencies and economies of scale.

Selling Stockholder Costs

In connection with our IPO, we entered into a registration rights agreement with STORE Holding pursuant to which we agreed to provide certain “demand” registration rights and customary “piggyback” registration rights. The registration rights agreement also provides that we pay certain expenses relating to such registrations and indemnify the registration rights holders against certain liabilities which may arise under securities laws. We incurred approximately $0.8 million of expenses, primarily registration fees, legal and accounting costs, during the first quarter of 2016 on behalf of STORE Holding related to its sale of all of its holdings of our common stock.

Depreciation and Amortization Expense

Depreciation and amortization expense increased in proportion to the increase in the size of our real estate portfolio and, accordingly, such expense rose from $21.6 million and $40.5 million for the three and six months ended June 30, 2015, respectively, to $29.0 million and $55.5 million for the comparable periods in 2016.

Net Income

For the three months ended June 30, 2016, our net income rose to $30.2 million from the $19.6 million in net income reported for the comparable period in 2015. Our net income rose to $55.0 million for the six months ended June 30, 2016 from the $36.7 million in net income reported for the same period in 2015. Net income for the six months ended June 30, 2015 included the impact of a $1.0 million provision for impairment of one property.

We sell properties from time to time in order to enhance the diversity and quality of our real estate investment portfolio. During the six months ended June 30, 2016, net income includes a $2.8 million aggregate gain on the sale of five properties; four of these five properties were sold in the second quarter of 2016 and represented an aggregate gain of $3.1 million. For the three and six months ended June 30, 2015, net income includes a $1.2 million aggregate gain on the sale four properties.

Non‑GAAP Measures

Our reported results are presented in accordance with GAAP. We also disclose Funds from Operations, or FFO, and Adjusted Funds from Operations, or AFFO, both of which are non‑GAAP measures. We believe these two non‑GAAP financial measures are useful to investors because they are widely accepted industry measures used by analysts and investors to compare the operating performance of REITs. FFO and AFFO do not represent cash generated from operating activities and are not necessarily indicative of cash available to fund cash requirements; accordingly, they should not be considered alternatives to net income as a performance measure or cash flows from operations as reported

Table of Contents

on our statement of cash flows as a liquidity measure and should be considered in addition to, and not in lieu of, GAAP financial measures.

We compute FFO in accordance with the definition adopted by the Board of Governors of the National Association of Real Estate Investment Trusts, or NAREIT. NAREIT defines FFO as GAAP net income, excluding gains (or losses) from extraordinary items and sales of depreciable property, real estate impairment losses and depreciation and amortization expense from real estate assets, including the pro rata share of such adjustments of unconsolidated subsidiaries. To derive AFFO, we modify the NAREIT computation of FFO to include other adjustments to GAAP net income related to non‑cash revenues and expenses such as straight‑line rents, amortization of deferred financing costs and stock‑based compensation. In addition, in deriving AFFO, we exclude transaction costs associated with acquiring real estate subject to existing leases and certain other expenses not related to our ongoing operations.

FFO is used by management, investors and analysts to facilitate meaningful comparisons of operating performance between periods and among our peers primarily because it excludes the effect of real estate depreciation and amortization and net gains on sales, which are based on historical costs and implicitly assume that the value of real estate diminishes predictably over time, rather than fluctuating based on existing market conditions. Management believes that AFFO provides more useful information to investors and analysts because it modifies FFO to exclude additional non-cash revenues and expenses such as straight‑line rents, amortization of deferred financing costs and stock‑based compensation as such items may cause short-term fluctuations in net income but have no impact on operating cash flows or long-term operating performance. Additionally, in deriving AFFO, we exclude transaction costs associated with acquiring real estate subject to existing leases. We view transaction costs to be a part of our investment in the real estate we acquire, similar to the treatment of acquisition and closing costs on our sale-leaseback transactions, which are capitalized as a part of the investment in the asset. We believe that transaction costs are not an ongoing cost of the portfolio in place at the end of each reporting period and, for these reasons, we add back the portion expensed when computing AFFO. Similarly, in 2016 we excluded the offering expenses incurred on behalf of our selling stockholder, STORE Holding, when it exited all of its holdings of STORE Capital common stock, as those costs are not related to our ongoing operations. As a result, we believe AFFO to be a more meaningful measurement of ongoing performance that allows for greater performance comparability. Therefore, we disclose both FFO and AFFO and reconcile them to the most appropriate GAAP performance metric, which is net income. STORE Capital’s FFO and AFFO may not be comparable to similarly titled measures employed by other companies.

The following is a reconciliation of net income (which we believe is the most comparable GAAP measure) to FFO and AFFO.


	Three Months Ended June 30,				Six Months Ended June 30,
(Dollars in thousands)	2016		2015		2016		2015
Net income	$	30,249	$	19,634	$	55,042	$	36,700
Depreciation and amortization of real estate assets		28,908		21,483		55,280		40,293
Provision for impairment of real estate		—		—		—		1,000
Gain on dispositions of real estate		(3,147)		(1,195)		(2,800)		(1,195)
Funds from Operations		56,010		39,922		107,522		76,798
Adjustments:
Straight-line rental revenue, net		(1,115)		(991)		(1,585)		(1,099)
Transaction costs		101		607		335		866
Non-cash equity-based compensation		1,762		1,263		3,423		2,160
Non-cash interest expense		1,791		1,654		3,487		3,051
Amortization of lease-related intangibles and costs		489		335		903		555
Selling stockholder costs		—		—		800		—
Adjusted Funds from Operations	$	59,038	$	42,790	$	114,885	$	82,331

Table of Contents

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

Our interest rate risk management objective is to limit the impact of future interest rate changes on our earnings and cash flows. We seek to match the cash inflows from our long‑term leases with the expected cash outflows on our long‑term debt. To achieve this objective, we primarily borrow on a fixed‑rate basis for longer‑term debt issuances. At June 30, 2016, substantially all of our outstanding long‑term debt carried, or was swapped to, a fixed interest rate and the weighted average debt maturity was approximately 6.6 years. We are exposed to interest rate risk between the time we enter into a sale‑leaseback transaction and the time we finance the related real estate with long‑term fixed‑rate debt. In addition, when that long‑term debt matures, we may have to refinance the real estate at a higher interest rate. Market interest rates are sensitive to many factors that are beyond our control.

We address interest rate risk by employing the following strategies to help insulate us from any adverse impact of rising interest rates:

We seek to minimize the time period between acquisition of our real estate and the ultimate financing of that real estate with long‑term fixed‑rate debt.

By using serial issuances of long-term debt, we intend to ladder out our debt maturities to avoid a significant amount of debt maturing during any single period.

We generally choose long‑term debt that provides for some amortization of the principal balance over the term of the debt, which serves to reduce the amount of refinancing risk at debt maturity to the extent that we can refinance the reduced debt balance over a revised long-term amortization schedule.

We strive to grow our free cash flow such that, over time, our cash flow from operating activities, after principal payments on our debt, plus cash flows from property sales and principal collected on our loans receivable, each year exceeds that year’s scheduled debt maturities.

See our Annual Report on Form 10-K for the year ended December 31, 2015 under the heading “Item 7A. Quantitative and Qualitative Disclosures About Market Risk” for a more complete discussion of our interest rate sensitive assets and liabilities. As of June 30, 2016, our market risk has not changed materially from the amounts reported in our Annual Report on Form 10-K for the year ended December 31, 2015.

Item 4. Controls and Procedures.

Evaluation of Disclosure Controls and Procedures

We carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer and our Chief Financial Officer, of the effectiveness as of June 30, 2016 of the design and operation of our disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act). Based on that evaluation, our Chief Executive Officer and our 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 report.

Changes in Internal Control over Financial Reporting

There have not been any changes in the Company’s internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the second fiscal quarter to which this report relates that materially affected, or are reasonably likely to materially affect, the internal control over financial reporting of the Company.

Table of Contents

PART II – OTHER INFORMATION

Item 1. Legal Proceedings.

From time to time, we become party to various lawsuits, claims and other legal proceedings that arise in the ordinary course of our business and the business of our tenants. We have not been a party, as plaintiff or defendant, to any legal proceedings that we believe to be material or which, 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.

Except as noted below, there have been no material changes to the risk factors as disclosed in the section entitled “Risk Factors” beginning on page 11 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2015 (the “Annual Report”) and filed with the Securities and Exchange Commission. Please review the Risk Factors set forth in the Annual Report.

The risk factor in the Annual Report titled “Loss of our key personnel could materially impair our ability to operate successfully” is replaced in its entirety with the following:

Loss of our key personnel could materially impair our ability to operate successfully. As an internally managed company, our ability to achieve our investment objectives and to make distributions to our stockholders depends upon the performance of our senior leadership team. We rely on our senior leadership team to, among other things, identify and consummate acquisitions, design and implement our financing strategies, manage our investments and conduct our day‑to‑day operations. In particular, our success depends upon the performance of Christopher H. Volk, our Chief Executive Officer, and other members of our senior leadership team.

We cannot guarantee the continued employment of any of the members of our senior leadership team, who may choose to leave our company for any number of reasons, such as other business opportunities, differing views on our strategic direction or other personal reasons. We rely on the experience, efforts and abilities of these individuals, each of whom would be difficult to replace. The employment agreements we have entered into with each of these executives do not guarantee their continued service to us. The loss of services of one or more members of our senior leadership team, or our inability to attract and retain highly qualified personnel, could adversely affect our business, diminish our investment opportunities and weaken our relationships with lenders, business partners, existing and prospective tenants and industry personnel, all of which could materially and adversely affect us.

Each member of our senior leadership team had previously held equity interests, or profits interests, in the form of Series B Units in our principal stockholder, STORE Holding. The Series B Units were issued by STORE Holding and designed to provide a long-term incentive and serve as a retention device for our senior leadership team. Following STORE Holding’s sale of all of its remaining shares of our common stock on April 1, 2016, STORE Holding made cash distributions during April 2016 related to the Series B Units to our senior leadership team; as a result, the profits interests are no longer outstanding.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

During the three months ended June 30, 2016, the Company did not repurchase any of its equity securities nor did it sell any equity securities that were not registered under the Securities Act of 1933, as amended.

Item 3. Defaults Upon Senior Securities.

None.

Item 4. Mine Safety Disclosures.

None.

Table of Contents

Item 5. Other Information.

None.

Item 6. Exhibits

The exhibits filed or furnished with this Report are set forth in the Exhibit Index.

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


	STORE CAPITAL CORPORATION
	(Registrant)

Date: August 5, 2016	By:	/s/ Catherine Long
		Catherine Long
		Executive Vice President and Chief Financial Officer
		(Principal Financial and Accounting Officer)

Table of Contents

EXHIBIT INDEX


Exhibit No.		Description
10.1		Note Purchase Agreement dated as of April 28, 2016 (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K dated April 26, 2016 and filed with the SEC on May 2, 2016 (Commission File No. 001-36739)).
10.2		NPA Guaranty Agreement dated as of April 28, 2016 (incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K dated April 26, 2016 and filed with the SEC on May 2, 2016 (Commission File No. 001-36739)).
10.3		Term Credit Agreement dated as of April 26, 2016 (incorporated by reference to Exhibit 10.3 to the Company’s Current Report on Form 8-K dated April 26, 2016 and filed with the SEC on May 2, 2016 (Commission File No. 001-36739)).
10.4		Term Credit Guaranty Agreement dated as of April 26, 2016 (incorporated by reference to Exhibit 10.4 to the Company’s Current Report on Form 8-K dated April 26, 2016 and filed with the SEC on May 2, 2016 (Commission File No. 001-36739)).
31.1		Rule 13a-14(a) Certification of the Chief Executive Officer.
31.2		Rule 13a-14(a) Certification of the Chief Financial Officer.
32.1		Section 1350 Certification of the Chief Executive Officer.
32.2		Section 1350 Certification of the Chief Financial Officer.
101.INS		XBRL Instance Document
101.SCH		XBRL Taxonomy Extension Schema Document
101.CAL		XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF		XBRL Taxonomy Extension Definition Linkbase Document
101.LAB		XBRL Taxonomy Extension Definition Label Linkbase Document
101.PRE		XBRL Taxonomy Extension Presentation Linkbase Document