STORE CAPITAL LLC - Annual Report: 2021 (Form 10-K)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 10-K
☒ | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the fiscal year ended December 31, 2021
or
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to .
Commission File Number: 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.) |
8377 East Hartford Drive, Suite 100, Scottsdale, Arizona 85255
(Address of principal executive offices) (Zip Code)
Registrant’s telephone number, including area code: (480) 256-1100
Securities Registered Pursuant to Section 12(b) of the Act:
Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
Common Stock | STOR | New York Stock Exchange |
Securities Registered Pursuant to Section 12(g) of the Act: None
Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes ☒ No ☐
Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. Yes ☐ No ☒
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 every Interactive Data File required to be submitted 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 such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer | ☒ | Accelerated filer | ☐ |
Non-accelerated filer | ☐ | Smaller reporting company | ☐ |
Emerging growth company | ☐ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant has filed a report on and attestation to its management’s assessment of the effectiveness of its internal control over financial reporting under Section 404(b) of the Sarbanes-Oxley Act (15 U.S.C. 7262(b)) by the registered public accounting firm that prepared or issued its audit report. Yes ☒ No ☐
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 June 30, 2021 (the last business day of the registrant’s most recently completed second fiscal quarter), the aggregate market value of the registrant’s shares of common stock, $0.01 par value, held by non-affiliates of the registrant, was $9.3 billion based on the last reported sale price of $34.51 per share on the New York Stock Exchange on June 30, 2021.
As of February 22, 2022 there were 274,775,929 shares of the registrant’s common stock outstanding.
Documents Incorporated by Reference
Portions of Part III of this Form 10-K are incorporated by reference from the registrant’s definitive proxy statement for its 2022 Annual Meeting of Stockholders to be filed with the Securities and Exchange Commission no later than 120 days after the end of the registrant’s fiscal year.
TABLE OF CONTENTS
PART I
In this Annual Report on Form 10-K, or this Annual Report, we refer to STORE Capital Corporation, a Maryland corporation, as “we,” “us,” “our,” “the Company,” “S|T|O|R|E” or “STORE Capital,” unless we specifically state otherwise or the context indicates otherwise.
Forward-Looking Statements
This Annual Report contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, or the Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act. 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, and expected liquidity needs and sources (including the ability to obtain financing or raise capital). Words such as “estimate,” “anticipate,” “expect,” “believe,” “intend,” “may,” “will,” “should,” “seek,” “approximately” or “plan,” or the negative of these words, and phrases or similar words or phrases that are predictions of or indicate future events or trends and that do not relate solely to historical matters, are intended to identify forward-looking statements. You can also identify forward-looking statements by discussions of strategy, plans or intentions of management.
Forward-looking statements involve numerous risks and uncertainties, and you should not rely on them as predictions of future events. Forward-looking statements depend on assumptions, data or methods that may be incorrect or imprecise, and we may not be able to realize them. The following risks, among others, which may be further heightened by the potential adverse effects of the ongoing COVID-19 pandemic and federal, state and/or local regulatory guidelines and private business actions to control it, could cause actual results and future events to differ materially from those set forth or contemplated in the forward-looking statements:
● | real estate risks, including fluctuations in real estate values and the general economic climate in local markets and competition for customers in such markets; |
● | actual or perceived threats associated with the COVID-19 pandemic or other public health crises; |
● | rental rates that are unable to keep up with the pace of inflation; |
● | the performance and financial condition of our customers; |
● | real estate acquisition risks, including our ability to identify and complete acquisitions and/or failure of such acquisitions to perform in accordance with projections; |
● | the competitive environment in which we operate; |
● | decreased rental rates or increased vacancy rates; |
● | potential defaults (including bankruptcy or insolvency) on, or non-renewal of, leases by customers; |
● | our ability to raise debt and equity capital on attractive terms; |
● | financing risks, including the risks that our cash flows from operations may be insufficient to meet required payments of principal and interest and that we may be unable to refinance our existing debt upon maturity or obtain new financing on attractive terms at all; |
● | lack of or insufficient amounts of insurance; |
● | potential natural disasters and other liabilities and costs associated with the impact of climate change; |
● | the impact of changes in the tax code as a result of federal tax legislation and uncertainty as to how such changes may be applied; |
1
● | our ability to maintain our qualification as a real estate investment trust; |
● | our ability to retain key personnel; |
● | litigation, including costs associated with defending claims against us as a result of incidents on our properties, and any adverse outcomes; |
● | possible environmental liabilities, including costs, fines or penalties that may be incurred due to necessary remediation of contamination of properties presently owned or previously owned by us; |
● | potential changes in the law or governmental regulations that affect us and interpretations of those laws and regulations, including changes in real estate and zoning or real estate investment trust tax laws; and |
● | the factors included in this report, including those set forth under the headings “Business,” “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” |
You are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date of the document in which they are contained. While forward-looking statements reflect our good faith beliefs, they are not guarantees of future performance. We undertake no obligation to publicly release the results of any revisions to any forward-looking statement that may be made to reflect events or circumstances after the date as of which that forward-looking statement speaks or to reflect the occurrence of unanticipated events, except as required by law.
Item 1. BUSINESS
Overview
General. S|T|O|R|E is an internally managed net-lease real estate investment trust, or REIT, that is a leader in the acquisition, investment and management of Single Tenant Operational Real Estate, or STORE Properties, which is our target market and the inspiration for our name. A STORE Property is a real 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.
S|T|O|R|E is one of the largest and fastest-growing net-lease REITs and our portfolio is highly diversified. As of December 31, 2021, our 2,866 property locations were operated by 556 customers across the United States. Our customers operate across a wide variety of industries within the service, retail and manufacturing sectors of the U.S. economy, with restaurants, early childhood education, metal fabrication, automotive repair and maintenance and health clubs representing the top industries in our portfolio.
2
The following table depicts the growth in our investment portfolio since our inception in 2011.
Our Total Investment Portfolio at Period End
Taxation as a Real Estate Investment Trust. We have elected to be taxed as a real estate investment trust, or a REIT, under the Internal Revenue Code of 1986, as amended, or the Code, commencing with our initial taxable year ended December 31, 2011. To continue to qualify as a REIT, we must continue to meet certain tests which, among other things, require that our assets consist primarily of real estate assets, our income be derived primarily from real estate assets, and that we distribute at least 90% of our REIT taxable income (other than our net capital gains) to our stockholders annually.
The Net-Lease Model and Sustainability. S|T|O|R|E is a net-lease REIT. Accordingly, we acquire STORE Properties from business owners, and then lease the properties back to the business owners under net-leases, substantially all of which are triple-net. Under a triple-net lease, our customer (the tenant) is solely responsible for operating the business conducted at the property subject to the lease, keeping the property and improvements in good order and repair, remodeling and updating the building as it deems appropriate to maximize business value, and paying the insurance, property taxes and other property-related expenses. Under the triple-net lease model, therefore, S|T|O|R|E is not a real estate operator; rather, we provide real estate financing solutions to customers seeking a long-term, lower-cost alternative to real estate ownership. Following our acquisition of a property, it is our customer, and not S|T|O|R|E, that controls the property, including with respect to decisions as to when and how to implement environmentally sustainable practices at a given property. However, as the property owner, we nevertheless recognize that the operation of commercial real estate assets can have a meaningful impact on the environment, particularly with respect to resource consumption and waste generation, and on the health of building occupants. Accordingly, at S|T|O|R|E, we believe that being conscious of, and seeking to address, environmental impacts within our control, and supporting our tenant customers to do the same in their businesses, plays a role in building and sustaining successful enterprises and, thus, is material to the success of our own business.
Our Corporate Responsibility. We define success by our ability to make a positive difference for all of our many stakeholders. S|T|O|R|E’s beginning was inspired by our belief that we could make a positive difference for real estate intensive businesses across the U.S. by delivering innovative and superior real estate capital solutions. That belief has guided our efforts to bring much needed capital and liquidity opportunities to middle-market and larger businesses which, in turn, have brought value creation and growth to our most integral stakeholders: our customers, stockholders and employees. For our many customers, S|T|O|R|E’s real estate lease solutions have contributed to their prospects for wealth creation and to their ability to grow, create jobs and contribute to many communities across the country. In turn, meeting the needs of our customers provides an extraordinary investment opportunity that we believe holds the promise of sustainable long-term wealth creation for our many stockholders. We are committed to operating our business responsibly,
3
guarding our valuable reputation and creating long-term and sustainable value for our company through a robust business model and attentiveness to our many stakeholders. S|T|O|R|E is committed to playing an important role for middle-market and larger companies across the U.S. in order to help them succeed, while making a positive impact on our collective communities, both today and for future generations.
2021 Highlights
● | During the year ended December 31, 2021, we invested approximately $1.5 billion in 336 property locations. |
● | As of December 31, 2021, our total gross investment in real estate had reached approximately $10.7 billion, of which $6.8 billion was unencumbered. Our long-term outstanding debt totaled $4.3 billion at December 31, 2021, and, at that date, approximately $2.5 billion of our total long-term debt was secured debt and approximately $3.9 billion of our investment portfolio served as collateral for these outstanding borrowings. |
● | For the year ended December 31, 2021, we declared dividends totaling $1.490 per share of common stock to our stockholders. In the third quarter of 2021 we raised our quarterly dividend 6.9% from our previous quarterly dividend amount. |
● | During 2021, we raised aggregate net proceeds of $243.7 million from sales of shares under our “at the market,” or ATM, equity offering program. As of December 31, 2021, we had the ability to offer and sell up to an additional $539.2 million of our shares of common stock under our $900.0 million ATM authorization established in November 2020. |
● | In June 2021, we marked our tenth issuance of net-lease mortgage notes under our STORE Master Funding debt program; we issued a total of $515.0 million of net-lease mortgage notes, of which $337.0 million are rated AAA with the remainder rated A+. The weighted average coupon rate of the notes is 2.80%. As part of this issuance, the Company prepaid, without penalty, $86.7 million of STORE Master Funding Series 2013-1 Class A-2 notes in May 2021 and $83.3 million of STORE Master Funding Series 2013-2 Class A-2 in July 2021; the two prepaid note classes bore a weighted average interest rate of 4.98% and were scheduled to mature in 2023. |
● | In November 2021, we completed our fourth public debt offering, issuing $375.0 million in aggregate principal amount of unsecured, investment-grade rated 2.70% Senior Notes, due in December 2031. In conjunction with the $375.0 million public debt offering, we prepaid, without penalty, $85.9 million of STORE Master Funding Series 2013-3 Class A-2 notes, which were scheduled to mature in 2023 and bore a coupon rate of 5.21%. |
Our Target Market
We are a leader in providing real estate financing solutions principally to middle-market and larger businesses that own STORE Properties and operate within the broad-based service, retail and manufacturing sectors of the U.S. economy. We have designed our net-lease solutions to provide a long-term, lower-cost way to improve our customers’ capital structures and, thus, be a preferred alternative to real estate ownership. We estimate the market for STORE Properties to approximate $3.9 trillion in market value and to include more than 2.0 million properties.
We define middle-market companies as those having approximate annual gross revenues of between $10 million and $1.0 billion, although approximately 21% of our customers have annual revenues in excess of $1.0 billion. At December 31, 2021, the median annual revenues of our 556 customers was approximately $62 million and, on a weighted average basis, our average customer had revenues of approximately $1 billion. Most of our customers do not have credit ratings, although some have ratings from rating agencies that service insurance companies or fixed-income investors. Most of these non-rated companies either prefer to be unrated or are simply too small to issue debt rated by a nationally recognized rating agency in a cost-efficient manner.
The financing marketplace for STORE Properties is highly fragmented, with few participants addressing the long-term capital needs of middle-market and larger non-rated companies. While we believe our net-lease financing solutions can add value to a wide variety of companies, we believe the largest underserved market and, therefore, our greatest opportunity, is non-rated, bank-dependent, middle-market and larger companies that generally have less access to efficient sources of long-term capital.
4
Our customers typically have the choice either to own or to lease the real estate they use in their daily businesses. They choose to lease for various reasons, including the potential to lower their cost of capital, as leasing supplants traditional financing options that tie up the equity in their real estate. Leasing is also viewed as an attractive alternative to our customers because it generally locks in scheduled payments, at lower levels and for longer periods, than traditional financing options; these factors are viewed favorably relative to the amounts funded.
Whether companies elect to rent or own the real estate they use in their businesses is most often a financial decision. For the few highly capitalized large companies that possess investment-grade credit ratings, real estate leasing tends to be viewed as a substitute for corporate borrowings that they could otherwise access (so long as they remain highly rated and equitized). With real estate leases often bearing rental costs that exceed corporate term borrowing costs, such companies elect to rent for strategic reasons. Such reasons may include the long-term flexibility to vacate properties that are no longer strategic, the permanence of lease capital which lessens potential refinancing risk should corporate credit ratings deteriorate, the lack of corporate financial covenants associated with leasing and the ability to harness developers to effectively outsource their real estate development needs. The primary motivations for S|T|O|R|E’s middle-market and larger customers tend to be different. For such companies, real estate leasing solutions offer the potential to lower their cost of capital. In addition to this primary economic motivation, our tenants also seek lease assignability, property substitution rights, property closure rights and S|T|O|R|E’s assistance with property expansion and lease contract modification. Our real estate leasing solutions offer tenants such flexibility, which, in turn, offers the potential for further tenant wealth creation. We believe that our customers select us as their landlord of choice principally as a result of our service, comparative business flexibility and the tailored net-lease solutions we provide.
We believe the demand for our net-lease solutions has grown, in part, as a result of the current bank regulatory environment. In our view, the increased scrutiny and regulation of the banking industry in response to the collapse of the housing and mortgage industries from 2007 to 2009, particularly the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010, or the Dodd-Frank Act, and the Basel Accords issued by the Basel Committee on Banking Supervision, have constrained real estate lending practices and limited desirable term debt real estate borrowing options. Real estate leasing today represents a highly desirable component of corporate capitalization strategies due, in part, to the unavailability of long-term, fixed rate commercial real estate mortgage financing with important features such as affordable prepayment and modification options or loan assignability.
S|T|O|R|E was formed to capitalize on a large market opportunity resulting from the widespread need amongst middle-market and larger companies for efficient corporate real estate capital solutions. We believe our opportunities include both gaining market share from the fragmented network of net-lease capital providers and growing the market by creating demand for our net-lease solutions that meet the long-term real estate capital needs of these companies.
The estimated $3.9 trillion market of STORE Properties is divided into three primary industry sectors and various industry sub-sectors. The primary sectors and their proportion of this market are service at 47%, retail at 42% and manufacturing at 11%. The sub-sectors included within each primary sector are summarized in the table below.
Service | Retail | Manufacturing | ||
Restaurants | Big box retail | Industrial profit-centers | ||
Education | Specialty retail | Light manufacturing | ||
Fitness centers | Grocery | |||
Automotive services | Drug stores | |||
Family entertainment | Automotive (new and used) |
5
Within the sub-sectors, the market for STORE Properties is further subdivided into a wide variety of industries within the service, retail and manufacturing sectors, such as:
Automotive parts stores | Movie theaters | |
Cold storage facilities | Office supplies retailers | |
Department stores | Pet care facilities | |
Discount stores | Rental centers | |
Early childhood education | Secondary education | |
Family entertainment facilities | Supermarkets | |
Fast food restaurants | Truck stops | |
Full service restaurants | Wholesale clubs | |
Furniture stores |
Although many of these industries are represented within our diverse property portfolio, S|T|O|R|E primarily targets service sector properties that represent a broad array of everyday services (such as restaurants and early childhood education facilities) that are not readily available online and that are located near customers targeted by the business operating on the property. Although not our primary focus, the retail sector assets we target are primarily located in retail corridors, also tend to be internet resistant and include a high experiential component, such as furniture and hunting and fishing stores. In the manufacturing sector, we typically target properties that represent a broad array of industries, are located in industrial parks near customers and suppliers, and are operated by businesses that produce everyday necessities. As of December 31, 2021, our portfolio of investments in STORE Properties was diversified across approximately 120 industries, of which 65% was in the service sector, 15% was in the retail sector and 20% was in the manufacturing sector, based on revenue.
Our Asset Class: STORE Properties
STORE Properties are a unique asset class that inspired the formation of S|T|O|R|E and our company name. STORE (Single Tenant Operational Real Estate) Properties are profit-center real estate locations on which our customers conduct their businesses and generate revenues and profits. The defining characteristic of STORE Properties is the number of sources that support the payment of our rent: STORE Properties have the following three sources, whereas all other commercial real estate assets have just two.
● | Unit-Level Profitability. STORE Properties are distinguished by the primary source that supports the payment of rent, which is the profits produced by the business operations at the real estate locations we own, which we refer to as unit-level profitability. While it is a common perception that the tenant under a lease is the primary source of the rent payment (as distinguished from the business unit operating at the leased site), we have observed a historic pattern in which tenants in corporate insolvencies seek to vacate unprofitable locations while retaining profitable ones, which indicates that the profitability of a property location is the main indicator of a tenant’s long-term ability to pay the rent on that property. Because insolvent tenants historically retain profitable locations while seeking to vacate unprofitable ones, a key component of our business includes requiring our customers to produce and submit to us unit-level financial statements of the businesses they operate at our properties. As of December 31, 2021, approximately 98% of the properties in our portfolio are subject to unit-level financial reporting requirements. Without access to these unit-level financial reports, it is difficult to accurately assess our customer’s business and, thus, the quality of the most important, and primary, source for our rent payments. |
● | Customer Credit Quality. In addition to the unit-level profitability of the businesses operated on the real estate we own, our customers’ overall financial health, or credit quality, serves as a secondary source supporting rent payments. Our customer’s credit can become the primary source if our unit is not profitable and our customer is required to divert cash flows from its other profitable locations or utilize other resources to pay our rents. However, we have seen that customer credit quality tends to be subject to greater volatility over time than unit-level profitability, because customer credit quality is not only a function of the unit-level profitability of the operations at our locations, but also of the profitability of the other properties and assets owned by our customer or other third parties. Corporate financial health is also a function of many other |
6
decisions, such as optional changes in capital structure or growth strategies, as well as conditions in the marketplace for our customers’ products and services, that can change over time and that may have profound impacts on customer creditworthiness. |
● | Real Estate Residual Value. The final source supporting the payment of rent, common to all real estate investments, is the residual value of the underlying real estate, which gives us the opportunity to receive rents from substitute tenants in the event our property becomes vacant. For S|T|O|R|E, this means more than just looking at comparable lease rates and transactions. Studies we have completed underscore the importance of investing in properties at or below their as-new replacement costs. We also review the local markets in which our properties are located and seek to have rents that are at or below prevailing market rents on a per square foot basis for comparable properties. Taking these steps protects S|T|O|R|E and our customers by making it easier for us to assign, sell or sublease properties that our customers may want to sell, reposition or vacate as part of their capital efficiency strategies. |
Creating Investment-Grade Contracts
From our inception in 2011, we have emphasized and uniquely disclosed information regarding the net-lease contracts we create with our tenants. We believe that our net-lease contracts, and not simply tenant or real estate quality, are central to our potential to deliver superior long-term risk-adjusted rates of return to our stockholders. Contract quality embodies tenant and real estate characteristics, together with other investment attributes we believe are highly material. Contract attributes include the prices we pay for the real estate we own, inclusive of the prices relative to new construction cost. As of December 31, 2021, our average investment approximated 80% of replacement cost, a statistic that has been relatively stable since 2015. Other important contract attributes include the ability to receive unit-level financial statements, which allows us to evaluate unit-level cash flows relative to the rents we receive. As of December 31, 2021, the weighted average ability of the properties we own to cover our rents, which we refer to as the “4-wall coverage ratio,” approximated 4.6:1 (the median 4-wall coverage ratio approximated 3.1:1). In addition, we calculate a coverage ratio, inclusive of an allowance for indirect costs, for each of the properties we own which we refer to as the “unit fixed charge coverage ratio.” As of December 31, 2021, the weighted average unit fixed charge coverage ratio approximated 3.6:1 (the median unit fixed charge coverage ratio was 2.5:1). Likewise, over many years of providing real estate net-lease capital, we have determined that tenant alignments of interest are highly important. Such alignments of interest can include full parent company recourse, credit enhancements in the form of guarantees, cross default provisions and the use of master leases. Master leases are individual lease contracts that bind multiple properties and offer landlords greater security in the event of tenant insolvency and bankruptcy. Whereas individual property leases provide tenants with the opportunity to evaluate the desirability and viability of each individual property they rent in the event of a bankruptcy, master leases bind multiple properties, permitting landlords to benefit from aggregate property performance and limiting tenants’ ability to pick and choose which leases to retain. As of December 31, 2021, 94% of our multi-property net-lease contracts were in the form of master leases. Contract economic terms are also highly important because they can enhance margins of safety. During 2021, our weighted average initial lease rate was 7.5%, with annual contractual lease escalations averaging an added 1.9% of contract rents for new assets added during the year. We believe that our initial yields, on average, range from 10% to 15% above those expected by investors seeking real estate investment opportunities through the broker auction market, which provides us greater flexibility to preserve and enhance returns. Other important tenant contract considerations include indemnification provisions, lease renewal rights, and the ability to sublease and assign leases, as well as qualitative considerations, such as alternative real estate use assessment and the composition of a tenant’s capitalization structure.
Since our November 2014 initial public offering, S|T|O|R|E’s extensive contract attribute disclosure has uniquely included a tenant credit quality distribution chart, employing computed implied credit ratings applied to regularly received tenant financial statements using Moody’s Analytics RiskCalc. Since tenant credit ratings are merely one component of contract risk, we developed a means to deliver a base quantitative contract quality estimate. Our approach was to modify risk of tenant insolvency, as estimated by the Moody’s algorithm, by our own estimate of the likelihood of property closure, based on the regularly monitored profitability of the properties bound by each lease contract we create. To accomplish this, we established a simple range of property closure likelihood ranging from 10% to 100% based upon property profitability ranges from breakeven to a computed ability to cover our rents twice over. Multiplying tenant estimated insolvency probability (Moody’s Analytics RiskCalc) by our estimate of the probability of property closure results in a contract risk measurement that we call the STORE Score and which we regularly and uniquely disclose.
7
Our Competitive Strengths
We have a market-leading platform for the acquisition, investment in and management of STORE Properties that simultaneously creates value for stockholders and customers through our five corporate competencies.
● | Investment Origination. We founded S|T|O|R|E to fill a need for efficient long-term real estate capital for middle-market and larger customers. We do this principally through a solutions-oriented approach that includes the use of lease contracts that address our customers’ needs and that strive to provide superior value for our customers over other financial options they may have to capitalize their businesses. A S|T|O|R|E hallmark is our ability to directly market our real estate lease solutions to middle-market and larger companies nation-wide, harnessing a geographically focused team of experienced relationship managers at our home office. Approximately 80% of our investments, by dollar volume, have been originated by our internal origination team through direct new customer solicitations and a strong level of repeat business from existing customers. By creating demand for our services, we maintain a large pipeline of investment opportunities, which we estimate to be $13.1 billion as of December 31, 2021. Our objectives are to be highly selective and to achieve higher rates of return than our stockholders could achieve if they sought to acquire profit-center real estate on their own. |
● | Investment Underwriting. Our investment underwriting approach centers on evaluations of unit-level and corporate-level financial performance, together with detailed real estate valuation assessments, which is reflective of the characteristics of the STORE Property asset class. We have combined our underwriting approach with our portfolio management systems to capture and track computed customer credit ratings as well as the performance of the businesses conducted at the properties we own (unit-level performance). Our focus on STORE Properties, which are profit-centers for our tenants, enables us to create lease contracts having payment performance characteristics that are generally materially superior to the implied credit ratings of our diverse tenant base. Through our underwriting and portfolio management approach, we track, measure and report investment performance, with the investment underwriting goal to create a diverse portfolio centered on investment-grade quality contracts. |
● | Investment Documentation. Because we believe purchase and lease contracts are the principal determinants of investment risk, we have always emphasized the importance of our investment documentation. The purchase documentation process includes the validation of investment underwriting through our due diligence process, which includes our initiation and receipt of third-party real estate valuations, title insurance, property condition assessments and environmental reports. When we are satisfied with the results and outcome of our pre-acquisition due diligence process, we purchase the property under a purchase agreement and enter into a lease with the seller. Our lease documents incorporate lessons learned over decades to forge balanced |
8
contracts characterized by important alignments of interest, including strong enforcement provisions. Altogether, our documentation process, like our approach to investment underwriting, is integral to investment quality and designed to offer our investors a value that most could not create for themselves. |
● | Portfolio Management. Net-lease real estate investment portfolios require active management to realize superior risk-adjusted rates of return. S|T|O|R|E is virtually paperless and we can access detailed information on our large diversified portfolio from practically anywhere and at any time, allowing us to monitor unit-level profit and loss statements, customer corporate financial statements and the timely payment of property taxes and insurance in order to gauge portfolio quality. Having such systems is central to our ability to effectively monitor and reduce customer credit risk at the property level, which, in turn, allows us to place greater focus on effectively managing the minority of investments that may have higher risks. We believe these systems, when combined with our high degree of financial and operating flexibility, allow us to realize better stockholder risk-adjusted rates of return on our invested capital. |
● | Financial Reporting and Treasury. We consider and evaluate our corporate financing strategies with the same emphasis as our real estate investment strategies. Under our financing strategy, borrowings must: prudently improve stockholder returns; be structured to provide portfolio flexibility and minimize our exposure to changes in long-term interest rates; be structured to optimize our cost of financing in a way that will enhance investor rates of return; and contribute to corporate governance by enhancing corporate flexibility. Our senior leadership team has extensive experience with diverse liability strategies. Today, we are one of the few REITs able to employ our own AAA rated borrowing source, while simultaneously maintaining investment-grade corporate credit ratings. We have designed and implemented strategies that add value to our investors by offering a more efficient means to finance real estate than they could otherwise do on their own. At the same time, the flexibility we derive from our liability strategies can also result in important flexibility for our customers. |
Our Business and Growth Strategies
Our objective is to continue to create stockholder value through sustained investment and management activities designed to increase distributable cash flows and deliver attractive risk-adjusted rates of return from a growing, diverse portfolio of STORE Properties. To accomplish this, our principal business and growth strategies are as follows:
● | Focus on Middle-Market and Larger Companies Operating STORE Properties. We believe we have selected the most attractive investment opportunity within the net-lease market, STORE Properties, and targeted the most attractive customer type within that market, middle-market and larger non-investment-grade-rated companies. We focus on this market given its strong fundamentals and the limited long-term financing solutions available to the companies in it. Within the net-lease market for STORE Properties, our value proposition is most compelling to middle-market and larger, bank-dependent companies, most of which are not rated by any nationally recognized rating agency due to their size or capital markets preferences, but who have strong credit metrics and operate within broad-based industries having the potential for sustained relevance. |
● | Realize Stable Income and Internal Growth. We seek to make investments that generate strong and stable current income as a result of the difference, or spread, between the rate we earn on our assets (primarily our lease revenues) and the rate we pay on our liabilities (primarily our long-term debt). We augment that income with internal growth. We seek to realize superior internal growth through a combination of (1) a target dividend payout ratio that permits a meaningful level of free cash flow reinvestment and (2) cash generated from the estimated 1.8% weighted average annual escalation of base rent and interest in our portfolio (as of December 31, 2021, as if the escalations in all of our leases were expressed on an annual basis). We benefit from contractual rent escalations, as approximately 99% of our leases and loans (as of December 31, 2021, by base rent and interest) have escalations that are either fixed (14% of our leases and loans) or based on the Consumer Price Index, or CPI (85% of our leases and loans). A final means of internal growth is the accretive redeployment of cash realized from the occasional sale of real estate. During 2021, we divested real estate which had an initial cost of $368.9 million and collected $356.0 million in proceeds on these sales which we |
9
were able to redeploy. We believe these three means of internal growth will enable strong cash flow growth without relying exclusively on future common stock issuances to fund new portfolio investments. |
● | Capitalize on Direct Origination Capabilities for External Growth. As the market leader in STORE Property investment originations, we plan to complement our internal growth with external growth driven by continued new investments funded through future equity issuances and borrowings to expand our platform and raise investor cash flows. |
● | Actively Manage our Balance Sheet to Maximize Capital Efficiency. We seek funding sources that enable us to lock in long-term investment spreads and limit interest rate sensitivity. We also seek to maintain a prudent balance between the use of debt (which includes our own STORE Master Funding program, unsecured term notes, commercial mortgage-backed securities borrowings, insurance borrowings, bank borrowings and possibly preferred stock issuances) and equity financing. We are currently rated Baa2, BBB and BBB rating by Moody’s Investors Service, S&P Global Ratings and Fitch Ratings, respectively. As of December 31, 2021, our secured and unsecured long-term debt had an aggregate outstanding principal balance of $4.3 billion, a weighted average maturity of approximately seven years and a weighted average interest rate of 3.9%. |
● | Increase our portfolio diversity. As of December 31, 2021, we had invested approximately $10.7 billion in 2,866 property locations, substantially all of which are profit centers for our customers. Our portfolio is highly diversified; built on an average transaction size of approximately $9.5 million, we now have over 550 customers (having added an average of approximately 13 net new customers quarterly since inception) operating across approximately 855 different brand names, or business concepts, across 49 states and 120 industry groups. Our largest customer represented 3.0% of our portfolio as of December 31, 2021, based on base rent and interest. Our portfolio’s diversity decreases the impact on us of an adverse event affecting a specific customer, industry or region, thereby increasing the stability of our cash flows. We expect that additional acquisitions in the future will further increase the diversity of our portfolio and, from time to time, we may sell properties in our portfolio to improve overall portfolio credit quality or diversity. |
● | Engage with our tenants. Our experienced relationship managers provide tailored lease solutions to our customers that address our customers’ needs and that strive to provide superior value for our customers over other financial options they may have to capitalize their businesses. The direct relationships we develop with our customers give us greater insights into their businesses and allow us to proactively help them grow their businesses or work with them to help solve problems that may arise from time to time. For example, during 2020 and in connection with the shutdowns and other disruptions resulting from the COVID-19 pandemic, we worked with a number of our tenants on short-term rent deferral arrangements, including through a structured rent relief program under which we allowed such tenants to defer a portion of their rent, with repayment primarily structured through short-term, interest-bearing notes. These efforts allowed our customers to avoid lease defaults while giving their businesses time to recover and gave us the ability to continue to receive our contractual rent. |
Beyond our regular engagement with our customers on business matters, in 2019, we initiated a tenant outreach program designed to gauge our tenants’ current sustainability practices, provide them with sustainability education and support resources, and encourage them to engage in sustainable practices, including reducing power usage, saving water, assessing building equipment, and implementing other energy-efficiency upgrades. We believe that effective encouragement of sustainability initiatives, particularly related to energy, water and indoor environmental quality, can lead to the adoption of practices that can drive business and real estate value appreciation, decrease operating costs and mitigate regulatory risks.
Environmental Stewardship
We are committed to environmental sustainability and the mitigation of environmental risks in connection with the development of our property portfolio. This commitment reflects the fact that the properties we acquire are subject to both state and federal environmental regulations, but, more importantly, it aligns with our belief that being conscious of, and seeking to address and manage, environmental risks within our control, and supporting our customers to do the same in
10
their businesses, plays a role in building and sustaining successful enterprises; and, thus, is material to the success of our own business.
Our environmental initiatives and partnerships focus on energy savings and carbon footprint reduction in our customers’ facilities. As we are a triple-net lease REIT, without direct control of physical locations, our primary strategy includes educating ourselves and our customers on evolving environmental strategies, soliciting feedback, and gathering environmental data from our customers. This includes developing relationships between our customers and ESG vendor partners, and supporting our tenants in the implementation of green programs including energy efficiency and carbon reduction programs.
As part of our attentiveness to environmental concerns, we:
● | Continuously seek to understand the environmental risks and opportunities associated with our business practices; |
● | Undertake initiatives to promote greater environmental awareness among our employees and evaluate opportunities to enhance our processes; and |
● | Promote awareness and engage with our tenants regarding sustainability practices and solutions. |
Acquisition Process. Our commitment to environmental sustainability begins before we acquire a real estate asset and involves, among other factors, a consideration of the environmental risk associated with our tenants and with prior users of the real estate asset. We then analyze environmental matters in each step of our three-phase property acquisition process:
● | When assessing a target property, we engage a nationally recognized and insured environmental engineer to perform a Phase I environmental site assessment against current industry standards and evaluate any recognized environmental conditions (RECs) identified in the assessment. We also conduct separate, property-level condition and sustainable practices assessments through an independent third party. |
● | When we identify a REC, we take appropriate mitigating action, which may include conducting a Phase II environmental assessment, submitting the property into a voluntary clean-up program, purchasing an environmental insurance policy, and remediating the REC in accordance with regulatory requirements, |
● | When we are satisfied with the results and outcome of our pre-acquisition due diligence process, we purchase the property and enter into a lease with the seller pursuant to which the seller agrees to certain covenants and indemnities that typically require the seller to comply with applicable environmental laws and remediate or take other corrective action should any environmental issues arise. |
We may take additional actions in situations where a target property may be subject to risks associated with climate change, particularly as a result of being located in a geographic area susceptible to floods, hurricanes, tornados, earthquakes or other climate-related occurrences. These additional steps and actions may include: (i) maintaining comprehensive environmental insurance coverage for specified properties in our portfolio to ensure that there are financial resources available to conduct safe and timely remediation in the event of an unforeseen environmental issue; and (ii) preparing for climate-related natural disasters by requiring our tenants to carry insurance, including fire, wind/hail, earthquake, flood and other extended coverage where appropriate given the relative risk of loss, geographic location and industry best practices.
Building Sustainable Tenant Relationships. Despite owning our properties subject to triple-net leases, under which our tenants control all business operations at the properties, we strive to positively influence the sustainability practices of our tenants. We expect that such efforts will foster relationships with our tenants that effectively encourage sustainability initiatives, particularly related to energy, water and indoor environmental quality, which can lead to the adoption of
11
practices that should drive business and real estate value appreciation, decrease operating costs and mitigate regulatory risks.
Our primary strategy includes educating ourselves and our customers on evolving environmental strategies, soliciting feedback, and gathering environmental data from our customers. This includes developing relationships between our customers and ESG vendor partners, and supporting our tenants in the implementation of green programs including energy efficiency and carbon reduction programs. To advance this effort, we:
● | Seek out information to help us develop our initiatives by attending conferences and educational webinars and meeting with various ESG experts, consultants and national ESG oriented vendors, with our goal being to have the most current ESG information resources and a strong network of national vendors to meet our customer’s information, consulting and tailored-solution needs; |
● | Conduct inspections of up to 20% of our properties annually to collect data on types and prevalence of sustainability features implemented at the properties, such as programmable thermostats, LED lighting, energy efficient windows, air filtration and energy efficient water heaters, in order to gauge our performance relative to long-term sustainability initiatives. We initiated our annual property inspection process to aid our portfolio managers and developers in evaluating the sustainability features of existing properties and informing the acquisition analysis process for target properties. We believe our innovative investment analysis process is responsive to increasing market demands for sustainable features in our portfolio properties. We expect that this survey data will provide a baseline framework in which we can develop and improve on the sustainability features already implemented at such properties. |
We supplement our annual property inspections with an annual tenant outreach survey from which we collect further data on sustainability features implemented by our participating tenants at their leased properties and assess our customers’ corporate responsibility priorities, progress and interest in partnering on projects. The data collected from our survey allows us to provide our tenants with education, ideas and support for property-level sustainability solutions, and provides us with a forum to encourage them to pursue sustainable practices and explore technological solutions. This survey has allowed us to engage directly with our tenants most interested in reducing their carbon footprint and related environmental impact and focus our discussions and consultant introductions to those that that best meet the needs and interests of those tenants.
In addition to the survey, we work with ESG vendors and consultants to identify real estate in our portfolio that meets requirements for select initiatives such as solar and electric car chargers. We then proactively reach out to targeted tenants to educate them about the benefits of the select initiative and to assess their interest in learning more and meeting with a consultant for a review of their options. We believe that ongoing tenant engagement and collaboration on environmentally focused property initiatives should create a long-term culture of sustainable tenant relationships.
Human Capital Management
We believe that to continue to deliver strong financial results, we must execute on a human capital strategy that prioritizes, among other things: (i) establishing a work environment that: attracts, develops, and retains top talent; (ii) affording our employees an engaging work experience that allows for career development and opportunities for meaningful civic involvement; (iii) evaluating compensation and benefits, and rewarding outstanding performance; (iv) engaging with, and obtaining feedback from, our employees on their workplace experiences; (v) enabling every employee at every level to be treated with dignity and respect, to be free from discrimination and harassment, and to devote their full attention and best efforts to performing their job to the best of their respective abilities; and (vi) communicating with our board of directors on key topics.
As part of our efforts to achieve these priorities:
● | We seek to foster a diverse and vibrant workplace of individuals who possess a broad range of experiences, backgrounds and skills, starting at the top. At the management level, our non-executive Chairman of the Board, our Chief Executive Officer and our Chief Financial Officer are women and, overall, 37.5% of our board of directors, 40% of our executive officers, and 50% of our officers at the level of senior vice president |
12
and above are women. We have a deep management bench that, collectively, is fully capable of professionally operating the business and fulfilling the S|T|O|R|E vision. |
● | We empower our employees through employee-run engagement committees that develop and influence new employee onboarding, personal growth and professional development programs, company social and team-building events and health and wellness programs. |
● | We actively support charitable organizations that promote education and social well-being and we encourage our employees to personally volunteer with organizations that are meaningful to them. |
● | We seek to identify future leaders and equip them with the tools for management roles within our company. Our board periodically reviews with our Chief Executive Officer the identity, skills and characteristics of those persons who could succeed to senior and executive management team positions. |
As of December 31, 2021, we had 117 full-time employees, an increase of 10.4% over the total at December 31, 2020, all of whom are located in our single office in Scottsdale, Arizona. None of our employees are subject to a collective bargaining agreement. We consider our employee relations to be good.
Competition
We face competition in the acquisition and financing of STORE Properties from numerous investors, including, but not limited to, traded and non-traded public REITs, private equity investors and other institutional investment funds, as well as private wealth management advisory firms that serve high net worth investors (also known as family offices), some of which have greater financial resources than we do, a greater ability to borrow funds to acquire properties and the willingness to accept more risk. We also believe that competition for real estate financing comes from middle-market business owners themselves, many of whom maintain a preference to own, rather than lease, the real estate they use in their businesses. The competition we face may increase the demand for STORE Properties and, therefore, reduce the number of suitable acquisition opportunities available to us or increase the price we must pay to acquire STORE Properties. This competition will increase if investments in real estate become more attractive relative to other forms of investment.
Insurance
Our leases and loan agreements typically require our customers to maintain insurance of the types and in the amounts that are usual and customary for similar commercial properties, including commercial general liability, fire and extended loss insurance provided by reputable companies, with commercially reasonable exclusions, deductibles and limits, all as verified by our independent insurance consultant.
Separately, we purchase contingent liability insurance, in excess of our customers’ liability coverage, to provide us with additional security in the event of a catastrophic claim.
Regulations and Requirements
Our properties are subject to various laws and regulations, including regulations relating to fire and safety requirements, as well as affirmative and negative contractual covenants and, in some instances, common area obligations. We believe that each of our customers has the necessary permits and approvals to operate and conduct their businesses on our properties. Moreover, our properties are subject to Title III of the Americans with Disabilities Act of 1990 and similar state and local laws and regulations (collectively, the “ADA”). Our customers have primary responsibility for complying with these regulations and other requirements pursuant to our lease and loan agreements; however, we may have liability in certain circumstances if our tenants do not comply with such laws and regulations. As of January 31, 2022, we are not aware of any ADA non-compliance that we believe would have a material adverse effect on the results of our operations.
Additionally, our properties are subject to environmental laws and regulations, which may give rise to liabilities related to the presence, handling or discharge of hazardous materials that may emanate from properties that we purchase, regardless of fault. We mitigate the possible liabilities from such laws and regulations by undertaking extensive environmental due diligence and by entering into leases with the sellers of our properties, pursuant to which the sellers agree to certain covenants and indemnities that typically require the sellers to comply with applicable environmental laws
13
and regulations and remediate or take other corrective action should any environmental issues arise. We believe the costs of capital expenditures related to environmental liabilities will not have a material impact on the results of our operations, as such costs are typically borne by the sellers, previous owners, and tenants of our properties.
About Us
We were incorporated under the laws of Maryland on May 17, 2011. Since our initial public offering in November 2014, shares of our common stock have traded under the ticker symbol “STOR” on the New York Stock Exchange, or NYSE. Our offices are located at 8377 E. Hartford Drive, Suite 100, Scottsdale, Arizona 85255. We currently lease approximately 27,800 square feet of office space from an unaffiliated third party. Our telephone number is (480) 256-1100 and our website is www.storecapital.com.
Available Information
We electronically file with the Securities and Exchange Commission, or the SEC, our annual reports on
Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K, pursuant to Section 13(a) of the Exchange Act. You may obtain a free copy of our annual reports on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K, and amendments to those reports, on the day of filing with the SEC on our website, or by sending an email message to info@storecapital.com.
Item 1A. RISK FACTORS
There are many factors that affect our business, financial condition, operating results, cash flows and distributions, as well as the market price for our securities. The following is a description of important factors that may cause our actual results of operations in future periods to differ materially from those currently expected or discussed in forward-looking statements set forth in this Annual Report. The risks and uncertainties described below are not the only risks we face. Additional risks and uncertainties not presently known to us or that we may currently deem immaterial also may impair our business operations. Forward-looking statements and such risks, uncertainties and other factors speak only as of the date of this Annual 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. See “Forward-Looking Statements.”
Risks Related to Our Business and Operations
The value of our real estate is subject to fluctuation, and risks related to investing in real estate may have an adverse effect on our financial condition.
We are subject to all of the general risks associated with the ownership of real estate. While the revenues from our leases are not directly dependent upon the value of the underlying real estate, significant declines in real estate values could adversely affect us in many ways, including a decline in the residual values of properties at lease expiration, possible lease abandonments by our customers and a decline in the attractiveness of triple-net lease transactions to potential sellers. Moreover, significant declines in real estate values may also affect our ability to execute leases on attractive terms with potential tenants. In addition, we periodically review our real estate assets for impairment based on the projected operating cash flow of the property over our anticipated holding period. Impairment charges have a direct impact on our results of operation. A financial failure or other default by a customer will likely reduce or eliminate the operating cash flow generated by that customer’s leased property and might decrease the value of that property and result in a non-cash impairment charge. Also, to the extent we purchase real estate in an unstable market, we are subject to the risk that if the real estate market ceases to attract the same level of capital investment in the future that it attracts at the time of our purchases, or the number of companies seeking to acquire properties decreases, the value of our investments may not appreciate or may decrease significantly below the amounts we paid.
14
Actual or perceived threats associated with the COVID-19 pandemic or other public health crises could have a material adverse effect on our results of operations and our customers’ businesses.
There is substantial uncertainty with respect to the duration and severity of the COVID-19 pandemic and how it will impact real estate, businesses and global markets in the years to come. The continued spread of COVID-19 may impact states where our properties are located, and preventative measures that may be taken in response to current and future outbreaks of COVID-19, or other public health crises, including “shelter-in-place” or “stay-at-home” orders issued by local, state or federal authorities, may have a material adverse effect on our and our customers’ businesses, results of operations, liquidity and ability to access capital markets, and may affect our ability as a net-lease REIT to acquire properties or lease properties to our customers, who may be unable, as a result of economic downturns occasioned by the COVID-19 pandemic or other public health crises, to make rental payments when due.
Contingent rent escalators may expose us to inflation risk and can hinder our growth and profitability.
A substantial portion of our leases contain variable-rate contingent rent escalators that periodically increase the base rent payable by the customer. Our leases with rent escalators indexed to future increases in the Consumer Price Index (“CPI”) primarily adjust over a one-year period but may adjust over multiple-year periods. Generally, these escalators increase rent at the lesser of (i) 1 to 1.25 times the change in the CPI over a specified period or (ii) a fixed percentage. Under this formula, during periods of deflation or low inflation, small increases or decreases in the CPI may cause us to receive lower rental revenues than we would receive under leases with fixed-rate rent escalators. Conversely, when inflation is higher, contingent rent increases may not keep up with the rate of inflation. Higher inflation may also have an adverse impact on our customers if increases in their operating expenses exceed increases in revenue, which may adversely affect our customers’ ability to satisfy their financial obligations to us.
The success of our business depends upon the success of our customers’ businesses, and bankruptcy laws will limit our remedies in the event of customer defaults.
We lease substantially all of our properties to customers who operate businesses at the leased properties. We underwrite and evaluate investment risk on the basis that the profitability of these businesses is the primary source that supports the payments on our leases and loans, which we refer to as “unit-level profitability.” We believe the success of our investments materially depends upon whether our customers generate unit level profitability at the locations we acquire and lease back or finance. Economic conditions are cyclical, and developments that discourage consumer spending or cause a downturn in the national economy, or the regional and local economies where our properties are located, could impair our customers’ ability to meet their lease obligations, resulting in customer defaults or non-renewals under their leases, and reduce demand for our net-lease solutions, forcing us to offer concessions or reduced rental rates when re-leasing these properties.
If any of our customers struggle financially, they may decline to extend or renew their leases, miss rental payments or declare bankruptcy. Claims for unpaid future rent are rarely paid in full and are subject to statutory limitations that would likely cause us to receive rental revenues substantially below the contractually specified rent. We are often subject to this risk because our triple-net leases generally involve a single tenant, but this risk is magnified when we lease multiple properties to a single customer under a master lease. Federal bankruptcy laws may prohibit us from evicting bankrupt customers solely upon bankruptcy, and we may not recover the premises promptly from the tenant or from a trustee or debtor-in-possession in bankruptcy proceedings. We may also be unable to re-lease a terminated or rejected space on comparable terms, or at all, or sell a vacant space upon a customers’ bankruptcy. We will be responsible for all of the operating costs at vacant properties until they are sold or re-let, if at all.
Some service and retail customers may be susceptible to e-commerce pressures.
Most of our portfolio is leased to, or financed by, customers operating service or retail businesses. Restaurants, early childhood education, metal fabrication, automotive repair and maintenance and health clubs represent the largest industries in our portfolio. Service and retail businesses using physical outlets face increasing competition from online retailers and service providers. While we believe the businesses in our portfolio are relatively insulated from e-commerce pressures, these businesses may face increased competition from alternative online providers given the rapidly changing business conditions spurred by technological innovation, changing consumer preferences and non-traditional competitors.
15
There can be no assurance that our customers’ businesses will remain competitive with e-commerce providers in the future; any failure to do so would impair their ability to meet their lease obligations to us and materially and adversely affect us.
Geographic, market sector or industry concentrations within our portfolio may negatively affect our financial results.
Our operating performance is impacted by the economic conditions affecting the specific locales, market sectors and industries in which we have concentrations of properties. Our target market is middle-market companies that operate their businesses out of one or more locations that generate unit level profitability for the business, and as of December 31, 2021, we derived the largest amount of our base rent and interest from the following five states: Texas (11.3%), Illinois (6.3%), California (5.9%), Georgia (5.5%) and Florida (5.3%). As a result of these concentrations, local economic, market sector, and industry conditions, changes in state or local governmental rules and regulations, acts of nature, epidemics, pandemics and public health crises and actions taken in response thereto, and other factors affecting those states, market sectors or industries could result in an adverse effect on our customers’ businesses and their ability to meet their obligations to us. Additionally, a failure to increase demand for our products by, among other ways, failing to convince middle-market companies to sell and lease back their properties, or an increase in the availability of properties for rent, could materially and adversely affect us. In particular, as of December 31, 2021, properties representing 12.0% of the dollar amount of our investment portfolio were dedicated to, and also 12.0% of our base rent and interest was derived from, customers operating in the restaurant industry. As we continue to acquire properties, our portfolio may become more concentrated by customer, industry or geographic area. A less diverse portfolio could cause us to be more sensitive to the bankruptcy of fewer customers, changes in consumer trends of a particular industry and a general economic downturn in a particular geographic area.
Failure of our underwriting and risk management procedures to accurately evaluate a potential customer’s credit risk could materially and adversely affect our operating results and financial position.
Our success depends in part on the creditworthiness of our middle-market customers who generally are not rated by any nationally recognized rating agency. We analyze creditworthiness using Moody’s Analytics RiskCalc, our methodology of estimating probability of lease rejection and the STORE Score, each of which may fail to adequately assess a particular customer’s default risk. An expected default frequency (“EDF”) score from Moody’s Analytics RiskCalc lacks the extensive company participation required to obtain a credit rating published by a nationally recognized statistical rating organization such as Moody’s Investors Services, Inc. (“Moody’s”) or S&P Global Ratings, a division of S&P Global, Inc. (“S&P”), and may not be as indicative of creditworthiness. Substantially all of our customers are required to provide corporate-level financial information to us periodically or at our request. EDF scores and the financial ratios we calculate are based on unverified financial information from our customers, may reflect only a limited operating history and include various estimates and judgments made by the party preparing the financial information. The probability of lease rejection we assign to a particular investment may be inaccurate and may not incorporate significant risks of which we are unaware, which may cause us to invest in properties and lease them to customers who ultimately default, and we may be unable to recover our investment by re-leasing or selling the related property, on favorable terms, or at all.
We may be unable to identify and complete acquisitions of suitable properties, which may impede our growth.
Our ability to continue to acquire properties we believe to be suitable and compatible with our growth strategy may be constrained by numerous factors, including the following:
● | We may be unable to locate properties that will produce a sufficient spread between our cost of capital and the lease rate we can obtain from a customer, which will decrease our profitability. |
● | Our ability to grow requires that we overcome many customers’ preference to own, rather than lease, their real estate and convince customers that it is in their best interests to lease, rather than own, their STORE Properties, either of which we may not be able to accomplish. |
● | We may be unable to reach an agreement with a potential customer due to failed negotiations or our discovery of previously unknown matters, conditions or liabilities during our real property, legal and financial due diligence review with respect to a transaction and may be forced to abandon the opportunity after incurring significant costs and diverting management’s attention. |
16
● | We may fail to obtain sufficient equity, adequate capital resources or other financing available to complete acquisitions on favorable terms or at all. |
We typically acquire only a small percentage (approximately 10%) of all properties that we evaluate (which we refer to as our “pipeline”). To the extent any of the foregoing decreases our pipeline or otherwise impacts our ability to continue to acquire suitable properties, our ability to grow our business will be adversely affected.
We face significant competition for customers, which may negatively impact the occupancy and rental rates of our properties, reduce the number of acquisitions we are able to complete or increase the cost of these acquisitions.
We compete with numerous developers, owners and operators of properties that often own similar properties in similar markets, and if our competitors offer lower rents than we are offering, we may be pressured to lower our rents or to offer more substantial rent abatements, customer improvements, early termination rights, below-market renewal options or other lease incentive payments in order to remain competitive. Competition for customers could negatively impact the occupancy and rental rates of our properties.
We also face competition for acquisitions of real property from investors, including traded and non-traded public REITs, private equity investors and other institutional investment funds, as well as private wealth management advisory firms, some of which have greater financial resources, a greater ability to borrow funds to acquire properties, the ability to offer more attractive terms to prospective customers and the willingness to accept greater risk or lower returns than we can prudently manage. This competition may increase the demand for STORE Properties and, therefore, reduce the number of, or increase the price for, suitable acquisition opportunities, all of which could materially and adversely affect us.
As leases expire, we may be unable to renew those leases or re-lease the space on favorable terms or at all.
As of December 31, 2021, leases and loans representing approximately 23.3% of our base rent and interest will expire prior to 2032. We may not be able to renew leases or re-lease spaces without interruptions in rental revenue, at or above our current rental rates or without offering substantial rent abatements, customer improvement allowances, early termination rights or below market renewal options, and the terms of renewal, extension or re-lease may be less favorable to us than the prior lease. Because some of our properties are specifically designed for a particular customer’s business, we may be required to renovate the property, decrease the rent we charge or provide other concessions in order to lease the property to another prospective customer. If we need to sell such properties, we may have difficulty selling them to a third party due to the property’s unique design.
Some of our customers operate under franchise or license agreements, which, if terminated or not renewed prior to the expiration of their leases with us, would likely impair their ability to pay us rent.
Many of our customers operate their businesses under franchise or license agreements, which generally have terms that end earlier than the respective expiration dates of the related leases. In addition, a customer’s rights as a franchisee or licensee typically may be terminated by the franchisor and the customer may be precluded from competing with the franchisor or licensor upon termination. A franchisor’s or licensor’s termination or refusal to renew a franchise or license agreement would impact the customer’s ability to make payments under its lease or loan with us. We typically have no notice or cure rights with respect to such a termination and have no rights to assignment of any such agreement, which may have an adverse effect on our ability to mitigate losses arising from a default by a terminated franchisee on any of our leases or loans.
If a customer defaults under either the ground lease or mortgage loan of a hybrid lease, we may be required to undertake foreclosure proceedings on the mortgage before we can re-lease or sell the property.
In certain circumstances, we may enter into hybrid leases with customers. A hybrid lease is a modified sale-leaseback transaction, where the customer sells us land and then we lease the land back to the customer under a ground lease and simultaneously make a mortgage loan to the customer secured by the improvements the customer continues to own. If a customer defaults under a hybrid lease, we may: (i) evict the customer under the ground lease and assume ownership of the improvements; or (ii) if required by a court, foreclose on the mortgage loan that is secured by the improvements. Under a ground lease, we, as the ground lessor, generally become the owner of the improvements on the land at lease maturity or if the customer defaults. If, upon default, a court requires us to foreclose on the mortgage, rather
17
than evicting the customer, we might encounter delays and expenses in obtaining possession of the improvements, which in turn could delay our ability to promptly sell or re-lease the property.
Defaults by customers on mortgages we hold could lead to losses on our investments.
From time to time, we make or assume commercial mortgage loans. We have also made a limited number of investments on properties we own or finance in the form of loans secured by equipment or other fixtures owned by our customers. In the event of a default, we would not earn interest or receive a return of the principal of our loan and may also experience delays and costs in enforcing our rights as lender. Foreclosure and other similar proceedings used to enforce payment of real estate loans are generally subject to principles of equity, which are designed to relieve the indebted party from the legal effect of that party’s default. Foreclosure and other similar laws may limit our right to obtain a deficiency judgment against the defaulting party after a foreclosure or sale, and may lead to a loss or delay in the payment on loans we hold. If we do have to foreclose on a property, we may receive less in the foreclosure sale than the amount the customer owes us or that is needed to cover the costs to foreclose, repossess and sell the property.
Some of our customers rely on government funding, and their failure to continue to qualify for such funding could adversely impact their ability to make timely lease payments to us.
Some of our customers operate businesses that depend on government funding or reimbursements, such as customers in the education, healthcare and childcare related industries, which may require them to satisfy certain licensure or certification requirements in order to qualify for these government payments. The amount and timing of these government payments depend on various factors that often are beyond our or our customers’ control. We will likely continue to invest in properties leased by customers operating in these industries and acquire other businesses in industries that rely significantly on government payments. If these customers fail to receive necessary government funding or fail to comply with related regulations, their cash flow could be materially affected, which may cause them to default on their leases and adversely impact our business.
Construction and renovation risks could adversely affect our profitability.
In certain instances, we provide financing to our customers for the construction and/or renovation of their properties. We are therefore subject to the risks that this construction or renovation may not be completed. Construction and renovation costs for a property may exceed a customer’s original estimates due to increased costs of materials or labor, or other unexpected costs. A customer may also be unable to complete construction or renovation of a property on schedule, which could result in increased debt service expenses or construction costs. These additional expenses may affect the ability of the customer to make payments to us.
Our ability to fully control the maintenance of our net-leased properties may be limited.
Because our customers are the tenants of our net-leased properties and are responsible for the day-to-day maintenance and management of our properties, after lease expiration, we may incur expenses for deferred maintenance or other liabilities if a property is not adequately maintained. We visit our properties periodically, but these visits are not comprehensive inspections and deferred maintenance items may go unnoticed. Our leases generally provide for recourse against a customer in these instances, but bankrupt or financially troubled customers may be more likely to defer maintenance, and it may be more difficult to enforce remedies against such customers. We may not always be able to ascertain the financial circumstances of a given customer or forestall deterioration in the condition of a property.
Risks Related to the Financing of Our Business
Our growth depends on external sources of capital, which are outside of our control and affect our ability to seize strategic opportunities, satisfy debt obligations and make distributions to our stockholders.
We rely on third-party sources to fund our capital needs. Our access to third-party sources of capital depends, in part, on general market conditions, the market’s perception of our growth potential, our current debt levels, our credit ratings, our current and expected future earnings, our cash flows and cash distributions, and the market price per share of our common stock.
18
In addition, in order to maintain our qualification as a REIT, we are generally required under the Code to, among other things, distribute annually at least 90% of our net REIT taxable income, determined without regard to the dividends paid deduction and excluding any net capital gain, and we will be subject to income tax at the regular corporate rate to the extent that we distribute less than 100% of our REIT taxable income, determined without regard to the dividends paid deduction and including any net capital gain. Because of these distribution requirements, without access to third-party sources of capital, we may not be able to acquire properties when strategic opportunities exist, meet the capital and operating needs of our existing properties, satisfy our debt service obligations or make the cash distributions to our stockholders necessary to maintain our qualification as a REIT.
Current market conditions, including increases in interest rates, could adversely affect our ability to refinance existing indebtedness or obtain additional financing for growth on acceptable terms or at all.
In periods during which credit markets experience significant price volatility, displacement and liquidity disruptions, liquidity in the financial markets can be impacted, making financing terms for customers less attractive, and in certain cases, rendering certain types of debt financing unavailable. In such periods, we may be unable to obtain debt financing on favorable terms, or at all, or fully refinance maturing indebtedness with new indebtedness. Furthermore, if prevailing interest rates or other factors at the time of refinancing result in higher interest rates upon refinancing, then the interest expense relating to that refinanced indebtedness would increase, and the increased interest rates could cause our interest costs and overall costs of capital to increase.
Our operating results and financial condition could be adversely affected if we or our subsidiaries are unable to make required payments on our debt.
Our charter and bylaws do not limit the amount or percentage of indebtedness that we may incur, and we are subject to risks normally associated with debt financing, including the risk that our cash flows will be insufficient to meet required payments of principal and interest. If we are unable to make debt service payments as required on loans secured by properties we own, a lender could foreclose on the property or properties securing its debt. This could cause us to lose part or all of our investment. In addition, a significant portion of our investment portfolio consists of assets owned by our consolidated, bankruptcy remote, special purpose entity subsidiaries (“SPEs”) that have been pledged to secure the long-term borrowings of those SPEs. We or our other consolidated subsidiaries are the equity owners of our SPEs, which entitles us to the excess cash flows after debt service and all other required payments are made on the debt of our SPEs. If our SPEs fail to make the required payments on such indebtedness or fail to maintain the required debt service coverage ratios, distributions of excess cash flows to us may be reduced or suspended and the indebtedness may become immediately due and payable. If our SPEs are unable to pay the accelerated indebtedness, the pledged assets could be foreclosed upon and distributions of excess cash flows to us may be suspended or terminated, which could reduce the value of our portfolio and revenues available for distribution to our stockholders.
Our hedging strategies may not be successful in mitigating our risks associated with interest rates and could reduce the overall returns on an investment in our company.
We attempt to mitigate our exposure to interest rate risk by entering into long-term fixed-rate financing through the combination of periodic debt offerings under our unsecured debt program and STORE Master Funding program, our asset-backed securities conduit, through discrete non-recourse secured borrowings, through insurance company and bank borrowings, by laddering our borrowing maturities and by using leases that generally provide for rent escalations during the term of the lease. However, the weighted average term of our borrowings does not match the weighted average term of our investments, and the methods we employ to mitigate our exposure to changes in interest rates involve risks, including the risk that the debt markets are volatile and tend to reflect the conditions of the then current economic climate. Our efforts may not be effective in reducing our exposure to interest rate changes, which may increase our cost of capital and reduce the net returns we earn on our portfolio.
We depend on the asset backed securities (“ABS”) and the commercial mortgage-backed securities (“CMBS”) markets for a substantial portion of our long-term debt financing.
Historically, we have raised a significant amount of long-term debt capital through our STORE Master Funding program, which accesses the ABS market, and, to a lesser extent, through the CMBS market. Our ABS debt is issued by
19
our SPEs, which issue multiple series of investment grade ABS notes from time to time as additional collateral is added to the collateral pool. Our CMBS debt is generally first mortgage debt incurred by other SPEs. Our ABS and CMBS debt is generally non-recourse, but 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.
We have generally used the proceeds from these ABS and CMBS financings to repay debt and fund real estate acquisitions. Our obligations under these loans are generally secured by liens on certain of our properties. In the case of our STORE Master Funding program, subject to certain conditions and limitations, we may substitute real estate collateral for assets in the collateral pool from time to time. No assurance can be given that the ABS or the CMBS markets or financing facilities with similar flexibility to substitute collateral will be available to us in the future.
A disruption in the financial markets for ABS or CMBS debt may affect our ability to obtain long-term debt, which, in turn, may force us to acquire real estate assets at a lower than anticipated growth rate and negatively affect our return on equity. Furthermore, a reduction in the difference, or spread, between the rate we earn on our assets (primarily the lease rates we charge our customers) and the rate we pay on our liabilities (primarily the interest rates on our debt) could have a material and adverse effect on our financial condition.
A downgrade in our credit ratings could have a material adverse effect on our business and financial condition.
The credit ratings assigned to us and our debt, which are subject to ongoing evaluation by the rating agencies who have published them, could change based upon, among other things, our historical and projected business, prospects, liquidity, results of operations and financial condition, or the real estate industry generally. If any credit rating agency downgrades or lowers our credit rating, places any such rating on a so-called “watch list” for a possible downgrading or lowering or otherwise indicates a negative outlook for that rating, it could materially adversely affect the market price of our debt securities and our common stock, as well as our costs and availability of capital.
The agreements governing some of our indebtedness contain restrictions and covenants which may limit our ability to enter into or obtain funding for certain transactions, operate our business or make distributions to our common stockholders.
The agreements governing some of our indebtedness contain restrictions and covenants, including financial covenants, that limit or will limit our ability to operate our business. These covenants, as well as any additional covenants to which we may be subject in the future because of additional indebtedness, could cause us to forego investment opportunities, reduce or eliminate distributions to our common stockholders or obtain financing on less than favorable terms. The covenants and other restrictions under our debt agreements may affect our ability to incur indebtedness, create liens on assets, sell or substitute assets, modify certain terms of our leases, prepay debt with higher interest rates, manage our cash flows and make distributions to our common stockholders. Additionally, these restrictions may adversely affect our operating and financial flexibility and may limit our ability to respond to changes in our business or competitive environment, all of which may materially and adversely affect us.
General Real Estate Risks
Real estate investments are relatively illiquid and property vacancies could result in significant capital expenditures.
We may desire to sell a property in the future because of changes in market conditions, poor customer performance or default under any mortgage we hold, or to avail ourselves of other opportunities. We may also be required to sell a property in the future to meet debt obligations or avoid a default. Particularly with respect to certain types of real estate assets, such as movie theaters, that cannot always be sold quickly, we may be unable to realize our investment objective by sale, other disposition or refinancing at attractive prices within any given period of time or may otherwise be unable to complete any exit strategy. In addition, as a REIT, the Code limits our ability to dispose of properties in ways that are not applicable to other types of real estate companies. In particular, the tax laws applicable to REITs effectively require that we hold our properties for investment, rather than primarily for sale in the ordinary course of business, which may cause us to forgo or defer sales of properties that otherwise would be in our best interest. We may be required to invest in the restoration or modification of a property before we can sell it. The inability to respond promptly to changes in
20
the performance of our property portfolio could adversely affect our financial condition and ability to service our debt and pay dividends to our stockholders.
The loss of a customer, either through lease expiration or customer bankruptcy, may require us to spend significant amounts of capital to renovate the property before it is suitable for a new customer and cause us to incur significant costs in the form of ongoing expenses for property maintenance, taxes, insurance and other expenses.
Uninsured losses relating to real property may adversely affect our returns.
Our contracts generally require our customers to maintain insurance customary for similar types of commercial property. Depending on the location of the property or nature of its use, losses of a catastrophic nature may be covered by insurance policies held by our customers with limitations, such as large deductibles or copayments, that a customer may not be able to meet. In addition, factors such as inflation, changes in building codes and ordinances, environmental considerations, public safety threats and others may result in insurance proceeds that are insufficient to repair or replace a damaged or destroyed property. In the event of a substantial or comprehensive loss of any of our properties, we may not be able to rebuild such property to its existing specifications without significant capital expenditures, which may exceed any amounts received under insurance policies, due to the upgrades needed to meet zoning and building code requirements. The loss of our capital investment in, or anticipated future returns from, our properties due to material uninsured losses could materially and adversely affect us.
Compliance with the Americans with Disabilities Act and fire, safety and other regulations may require us to make significant unanticipated expenditures that could materially and adversely affect us.
Our properties are subject to the Americans with Disabilities Act (“ADA”), which requires public accommodations to meet federal requirements related to access and use by disabled persons. Compliance with the ADA, or future legislation, could require us to modify the properties we own or may purchase to remove architectural and communication barriers and may restrict renovations on our properties. Failure to comply with the ADA could result in the imposition of fines or an award of damages to private litigants, as well as costs to make modifications to attain compliance. Our customers are generally required to maintain and repair our properties in compliance with the ADA and other similar laws and regulations, but we could be held liable as the owner of the property in the event of a customer’s non-compliance. Any required modifications could involve greater expenditures than anticipated or the modifications might be made on a more accelerated basis than anticipated, either of which could adversely affect the ability of our customers to cover such costs.
Our properties are also subject to various laws and regulations relating to fire, safety and other regulations, and in some instances, common area obligations. Our customers have primary responsibility for compliance with these regulations but may not have the financial ability to fully maintain compliance, which may cause them to be unable to pay rent on time or default. If this were to occur, we would be required to make substantial capital expenditures to comply with these regulations, which we may not be able to recoup from our customers. We may also face owner liability for failure to comply with these regulations, which may lead to the imposition of fines or an award of damages to private litigants.
Environmentally hazardous conditions may adversely affect our operating results.
Our properties may be subject to known and unknown environmental liabilities under various federal, state and local laws and regulations relating to human health and the environment, some of which may impose joint and several liability on certain statutory classes of persons, including owners or operators, for the costs of investigation or remediation of contaminated properties. These laws and regulations apply to past and present business operations on the properties, and the use, storage, handling and recycling or disposal of hazardous substances or wastes. We may be liable regardless of our knowledge of the contamination, the timing of the contamination, the cause of the contamination or the party responsible for the contamination. Our customers generally must indemnify us from all or most environmental compliance costs, but if a customer fails to, or cannot, comply, we may be required to pay such costs. These costs could be substantial, and because these potential environmental liabilities are generally uncapped, these costs could significantly exceed the property’s value. There can be no assurance that our environmental due diligence efforts will reveal all environmental conditions at the properties in our pipeline.
21
Under the laws of many states, contamination on a site may give rise to a lien on the site for clean-up costs. Several states will grant priority to a “super lien” for clean-up costs over all existing liens, including those of existing mortgages. If any of the properties on which we have a mortgage are or become contaminated and subject to a super lien, we may not be able to recover the full value of our investment.
Certain federal, state and local laws, regulations and ordinances govern the use, removal and/or replacement of underground storage tanks in the event of a release on, or an upgrade or redevelopment of, certain properties. Such laws, as well as common law standards, may impose liability for any releases of hazardous substances associated with the underground storage tanks and may allow third parties to seek recovery from the owners or operators of such properties for damages associated with such releases.
In a few states, transfers of some types of sites are conditioned upon cleanup of contamination prior to transfer, including in cases where a lender has become the owner of the site through a foreclosure, deed in lieu of foreclosure or otherwise. If any of our properties in these states are subject to such contamination, we may be subject to substantial clean-up costs before we are able to sell or otherwise transfer the property. Additionally, certain federal, state and local laws, regulations and ordinances govern the removal, encapsulation or disturbance of asbestos containing materials (“ACMs”) in the event of the remodeling, renovation or demolition of a building. Such laws, as well as common law standards, may impose liability for releases of ACMs and may impose fines and penalties against us or our customers for failure to comply with these requirements or allow third parties to seek recovery from us or our customers.
In addition, our properties may contain or develop harmful mold, exposure to which may cause a variety of adverse health effects. Exposure to mold at any of our properties could require us to undertake a costly remediation program to contain or remove the mold and could subject us to liability if property damage or health concerns arise.
If we or our customers become subject to any of the above-mentioned environmental risks, we may be materially and adversely affected.
We may be subject to liabilities and costs associated with the impacts of climate change.
The impacts of climate change on our properties or operations are highly uncertain and would be particular to the geographic areas in which we operate, including Florida, Georgia and Texas. Such impacts may result from increased frequency of natural disasters, changes in rainfall and storm patterns and intensities, water shortages, changing sea levels, rising energy and environmental costs, and changing temperatures, which may impact our or our tenants’ ability to obtain property insurance on acceptable terms. While 99% of our leases are triple-net, and generally impose responsibility on our tenants for the property-level operating costs and require our tenants to indemnify us for environmental liabilities, there can be no assurance that a given tenant will be able to satisfy its payment obligations to us under its lease if climate change adversely impacts a particular property.
Certain provisions of our leases or loan agreements may be unenforceable, which could adversely impact us.
Our rights and obligations with respect to our leases, mortgage loans or other loans are governed by written agreements. A court could determine that one or more provisions of such an agreement are unenforceable, such as a particular remedy (including rights to indemnification), a loan prepayment provision or a provision governing our security interest in the underlying collateral of a customer. We could be adversely impacted if, for example, this were to happen with respect to a master lease governing our rights relating to multiple properties.
Risks Related to Our Tax Status and Other Tax Related Matters
Failure to qualify as a REIT would reduce our net earnings available for investment or distribution.
Our qualification as a REIT requires us to satisfy numerous highly technical and complex requirements for which there are only limited judicial or administrative interpretations, and which involve the determination of various factual matters and circumstances not entirely within our control. No guarantee can be made that we will be able to continue to be qualified as a REIT in the future. If we fail to qualify as a REIT in any taxable year, we would be subject to federal income tax and increased state and local taxes on our taxable income at the regular corporate rate and be unable to deduct dividends when computing our taxable income. Also, unless the Internal Revenue Service (“IRS”) granted us relief under
22
certain statutory provisions, we could not re-elect REIT status until the fifth calendar year after the year in which we first failed to qualify as a REIT. The additional tax liability from such a failure would reduce or eliminate the amount of cash available for investment or distribution to our common stockholders, which would likely have a significant adverse effect on the value of our securities and our ability to raise additional capital, and we would no longer be required to make distributions to our common stockholders.
Potential tax law changes could affect our ability to qualify as a REIT and could adversely affect our stockholders.
U.S. federal income tax laws governing REITs and other corporations and the administrative interpretations of those laws may be amended at any time, potentially with retroactive effect. The federal government may enact significant reform of the Code, including significant changes to taxation of business entities, tax deferred exchanges and the deductibility of interest expense. There is a substantial lack of clarity around the likelihood, timing and details of any such tax reform and the impact of any potential tax reform on us or an investment in our securities. Future legislation, new regulations, administrative interpretations or court decisions could adversely affect our ability to qualify as a REIT or adversely affect our stockholders.
Even if we qualify as a REIT for purposes of the Code, we may be subject to other tax liabilities that reduce our cash flow and our ability to make distributions to our common stockholders.
As a REIT, we are subject to annual distribution requirements, which limit the amount of cash we may retain for other business purposes, including amounts to fund our growth. We generally must distribute annually at least 90% of our net REIT taxable income to our stockholders, excluding any net capital gain, in order for our distributed earnings to not be subject to corporate income tax. Additionally, we will be subject to a 4% nondeductible excise tax on the amount, if any, by which distributions we pay in any calendar year are less than the sum of 85% of our ordinary income, 95% of our capital gain net income and 100% of our undistributed income from prior years. If we have net income from the sale of foreclosure property that we hold primarily for sale to customers in the ordinary course of business or other non-qualifying income from foreclosure property, we must pay a tax on that income at the corporate income tax rate. Further, if we sell an asset, other than foreclosure property, that we hold primarily for sale to customers in the ordinary course of business, our gain would be subject to the 100% “prohibited transaction” tax unless such sale were made by our wholly owned taxable REIT subsidiary, or if we qualify for a safe harbor from such tax. We do not intend to engage in prohibited transactions. We cannot assure you, however, that we will only make sales that satisfy the requirements of the safe harbors or that the IRS will not successfully assert that one or more of such sales are prohibited transactions, as this determination is generally a question of the facts and circumstances regarding a particular transaction, and we have not sought, and do not intend to seek, a ruling from the IRS regarding any such dispositions.
We intend to make distributions to our common stockholders to comply with the requirements of the Code. However, differences in timing between the recognition of taxable income and the actual receipt of cash could require us to sell assets or borrow funds on a short-term or long-term basis in order to meet the 90% distribution requirement of the Code when the prevailing market conditions are not favorable for these borrowings.
Dividends paid by REITs generally do not qualify for reduced tax rates.
In general, the maximum U.S. federal income tax rate for dividends that constitute “qualified dividend income” paid to individuals, trusts and estates is 20%. Unlike dividends received from non-REIT corporations, our distributions are generally not eligible for reduced federal income tax rates, unless they are attributable to dividends received by the REIT from other corporations otherwise eligible for the reduced rate. Beginning in 2018 and for taxable years prior to 2026, non-corporate stockholders may generally deduct up to 20% of the aggregate amount of ordinary dividends distributed by us, subject to certain limitations, which would reduce the maximum marginal effective tax rate for individuals on the receipt of such ordinary dividends to 29.6%. Although these rules do not adversely affect the taxation of REITs or dividends payable by REITs, investors who are individuals, trusts or estates may perceive investments in REITs to be relatively less attractive than investments in the stocks of non-REIT corporations that pay dividends, which could materially and adversely affect the trading price of our common stock.
23
Recharacterization of sale-leaseback transactions may cause us to lose our REIT status.
The IRS may take the position that certain sale-leaseback transactions that we characterize as leases are not true leases for federal income tax purposes but are, instead, financing arrangements or loans. If a sale-leaseback transaction were so re-characterized, we might fail to satisfy the Code’s REIT asset tests, income tests or distribution requirements and consequently lose our REIT status effective with the year of recharacterization unless we elect to make an additional distribution that subsequently enables us to maintain our REIT status. Alternatively, the amount of our REIT taxable income could be re-calculated, which might also cause us to fail to meet the Code’s distribution requirements for a taxable year.
We could face possible state and local tax audits and adverse changes in state and local tax laws.
As a REIT, we are generally not subject to federal income taxes, but we are subject to certain state and local taxes, which change from time to time and may result in an increase in our tax liability. A shortfall in tax revenues for states and municipalities in which we own properties may lead to an increase in the frequency and size of such changes in tax laws. If such changes occur, we may be required to pay additional state and local taxes. These increased tax costs could adversely affect our financial condition and the amount of cash available for the payment of distributions to our common stockholders. In the ordinary course of business, our SPEs may also become subject to tax audits. If our SPEs become the subject of state or local tax audits, the ultimate result of such audits could have an adverse effect on our financial condition.
Risks Related to Our Organization and Structure
Our Board may change our investment or financing strategy, or leverage policies, without stockholder consent.
Our Board has the overall authority to oversee our operations and determine our major corporate policies. This authority includes significant flexibility. For example, our Board can, among other things: (i) change any of our strategies, policies or procedures with respect to property acquisitions and divestitures, including the creditworthiness standards with respect to our customers, subject to provisions in our charter; (ii) prevent the ownership, transfer and/or accumulation of shares in order to protect our status as a REIT or for any other reason deemed to be in the best interests of us and our stockholders; or (iii) determine that it is no longer in our best interests to continue to qualify as a REIT. Any of these actions could increase our operating expenses, impact our ability to make distributions or reduce the value of our assets without the consent of our stockholders.
Our Board’s power to increase or decrease the number of authorized shares of stock, classify and reclassify unissued stock and issue stock without stockholder approval may negatively impact our existing stockholders.
Our charter authorizes us to issue up to 375,000,000 shares of common stock and up to 125,000,000 shares of preferred stock. Our charter authorizes our Board, without stockholder approval, to amend our charter to increase or decrease the aggregate number of shares of stock or the number of shares of any class or series of stock that we are authorized to issue, to authorize us to issue authorized but unissued shares of our common stock or preferred stock, to classify or reclassify any unissued shares of our common stock or preferred stock into one or more classes or series of stock and to set the terms of such newly classified or reclassified shares. Accordingly, our Board could authorize the issuance of shares of capital stock that could have the effect of delaying, deferring or preventing a change in control of us that our existing stockholders may view as favorable, with preferences, conversion or other rights, voting powers or rights, restrictions, limitations as to dividends or other distributions, qualifications, or terms or conditions of redemption that are senior to, or otherwise conflict with, the rights of our common stockholders. In addition, our Board may increase our authorized stock in order to issue additional shares in connection with future financings and other transactions. These additional issuances could dilute the ownership interests of our existing stockholders.
Limitations on share ownership and limitations on the ability of our stockholders to effect a change in control of us limit the transferability of our stock and may prevent takeovers that are beneficial to our stockholders.
To qualify as a REIT, no more than 50% in value of our outstanding capital stock may be owned by five or fewer individuals, including entities specified in the Code, during the last half of any taxable year, and this capital stock must be beneficially owned by 100 or more persons during at least 335 days of a taxable year of 12 months or during a proportionate part of a shorter taxable year. To comply with these requirements, our charter contains stock ownership and
24
transfer restrictions such as, for example, a provision that generally limits ownership by any person of more than 9.8% (in value or by number of shares, whichever is more restrictive) of our outstanding common stock, unless our Board exempts the person from such ownership limitation, and transfers in violation of such limitation may be void. These restrictive provisions may have the effect of delaying, deferring or preventing a change of control that does not threaten our REIT status, including those that involve a premium price for our stockholders or that might otherwise be in our stockholders’ best interests.
Our rights and the rights of our stockholders to take action against our directors and officers are limited.
As permitted by Maryland law, our charter limits the liability of our directors and officers to stockholders for monetary damages, except for liability resulting from actual receipt of an improper benefit or profit in money, property or services, or active and deliberate dishonesty by the director or officer that was established by a final judgment as being material to the cause of action adjudicated. As a result, we and our stockholders have limited rights against our directors and officers. Accordingly, if good faith actions taken by any of our directors or officers impede our performance, our ability and the ability of our stockholders to recover damages from such directors or officers will be limited. In addition, our charter authorizes us to obligate our company, and our bylaws require us, to indemnify our directors and officers for actions taken by them in those and certain other capacities to the maximum extent permitted by Maryland law.
Risks Related to Ownership of Our Common Stock
Changes in market conditions and volatility of stock prices could adversely affect the market price of our common stock.
Our stock price experiences price and volume fluctuation, often without regard to our operating performance. As a result, investors in our common stock may experience a decrease in the value of their shares, including decreases unrelated to our actual operating performance or prospects. A number of factors could negatively affect the price per share of our common stock, many of which are out of our control, including:
● | general market and economic conditions; |
● | actual or anticipated variations in our quarterly operating results or dividends, or those of our competitors; |
● | changes in our funds from operations, adjusted funds from operations or earnings estimates, including as a result of changes in the financial condition, liquidity, results of operations and prospects of our customers; |
● | difficulties or inability to access capital or extend or refinance existing debt; |
● | publication of research reports about us, our competitors, our customers or the real estate industry; |
● | the market’s perception of REITs as an equity security and changes in market valuations of REITs; |
● | a change in ratings issued by analysts or nationally recognized statistical rating organizations; |
● | adverse market reaction to additional debt we may incur or equity-related securities we may issue; |
● | strategic decisions by us or our competitors, such as acquisitions, divestments, spin-offs, joint ventures, strategic investments or changes in business strategy; |
● | governmental regulatory action and changes in tax laws; and |
● | the issuance of additional shares of our common stock, or the perception that such sales might occur. |
25
Increases in market interest rates may have an adverse effect on the value of our common stock if prospective purchasers of our common stock expect a higher dividend yield, and increased borrowing costs may decrease our funds available for distribution to our common stockholders.
The market price of our common stock will generally be influenced by the dividend yield on our common stock relative to market interest rates. An increase in market interest rates, which are currently relatively low, may lead prospective investors to expect a higher dividend yield. However, higher market interest rates would likely increase our borrowing costs and potentially decrease funds available for distribution. Thus, higher market interest rates could cause the market price of our common stock to decrease.
Future offerings of debt, which would be senior to our common stock upon liquidation, or preferred equity securities, which may be senior to our common stock for purposes of dividend distributions or upon liquidation, may adversely affect the market price of our common stock.
In the future, we may issue debt or preferred equity securities. Upon liquidation, holders of our debt securities and shares of preferred stock with a liquidation preference, and lenders with respect to other borrowings, will receive distributions of our available assets prior to the holders of our common stock. Additional equity offerings may dilute the holdings of our existing stockholders or otherwise reduce the market price of our common stock, or both. Holders of our common stock are not entitled to preemptive rights or other protections against dilution. Our preferred stock, if issued, could have a preference on liquidating distributions or a preference on distribution payments that could limit our ability to make distributions to holders of our common stock. Because our decision to issue securities in any future offering will depend on market conditions and other factors beyond our control, we cannot predict or estimate the amount, timing or nature of our future offerings. Thus, our stockholders bear the risk that future offerings may reduce the market price of our common stock and dilute their stock holdings in us.
A substantial portion of our total outstanding common stock may be sold into the market at any time, which could cause the market price of our common stock to drop significantly, even if our business is doing well, and make it difficult for us to sell equity securities in the future.
The market price of our common stock could decline as a result of actual or anticipated sales of a large number of shares of our common stock. These sales, or the possibility that these sales may occur, also might make it difficult for us to sell equity securities in the future at times or prices that we deem appropriate. We filed a registration statement on Form S-8 under the Securities Act to register the offer and sale of up to 7,314,221 shares of our common stock or securities convertible into or exchangeable for shares of our common stock that may be issued pursuant to our 2012 Long-Term Incentive Plan and our 2015 Omnibus Equity Incentive Plan, and recipients of those shares may generally freely resell them in the open market, subject to certain limitations governing our affiliates. In addition, as we continue to issue additional equity securities periodically to finance our growth, including through our “at the market” offering programs, these issuances will dilute the interests of our existing stockholders and could adversely affect the value of their investments. If our performance or prospects decline and we are unable to access the equity markets when needed in the future, our ability to grow our business will be adversely impacted.
We may change the dividend policy for our common stock in the future.
The decision to declare and pay dividends on our common stock, as well as the form, timing and amount of any such future dividends, is at our Board’s sole discretion and will depend on our earnings, cash flows, liquidity, financial condition, capital requirements, contractual prohibitions or other limitations governing our indebtedness, the annual distribution requirements under the REIT provisions of the Code, state law and other relevant factors. Any change in our dividend policy could have a material adverse effect on the market price of our common stock.
Other General Risks
We face risks associated with security breaches through cyber-attacks, cyber intrusions or otherwise, as well as other significant disruptions of our IT networks and related systems.
While we do not collect or maintain the types of information that are most often targeted in cyber-attacks, such as credit card data, bank account information, or sensitive personal information, we nevertheless face risks associated with
26
security breaches through cyber-attacks, malware, computer viruses and malicious codes, ransomware, unauthorized access attempts, denial of service attacks, phishing, social engineering, bad actors with access to systems inside our organization, and other significant disruptions of our IT networks and related systems. The risk of a security breach has generally increased as the number, intensity and sophistication of attempted attacks and intrusions from around the world have increased. Our IT networks and related systems are essential to the operation of our business, the availability and integrity of our data and our ability to perform day-to-day operations, and security breaches or system interruptions could result in misstated financial reports, violations of loan covenants, missed reporting deadlines, our inability to monitor our compliance with the rules and regulations regarding our qualification as a REIT, unauthorized access to, and destruction, loss, theft, misappropriation or release of proprietary, confidential, sensitive or otherwise valuable information of ours or others, the diversion of management attention and resources to remedy any resulting damages, liability for claims for breach of contract, damages, credits, penalties or termination of leases or other agreements, or damage to our reputation among our customers, lenders, vendors and investors generally.
We rely on information systems across our operations and corporate functions, in particular our finance and accounting departments, and depend on such systems to ensure payment of obligations, collection of cash, data warehousing to support analytics, and other various processes and procedures, and there can be no assurance that our security efforts will be effective in deterring security breaches or disruptions. Even the most well protected information, networks, systems and facilities remain potentially vulnerable because the techniques, tools and tactics used in such attempted security breaches evolve and generally are not recognized until launched against a target, and in some cases are designed to not be detected and, in fact, may not be detected. Accordingly, we may be unable to anticipate these techniques or to implement adequate security barriers, disaster recovery or other preventative or corrective measures, and thus it is impossible for us to entirely counteract this risk or fully mitigate the harms after such an attack. And as we periodically upgrade our IT systems, we face the risk that these systems may not function properly and expose us to increased cybersecurity breaches and failures, which would expose us to reputational, competitive, operational, financial and business harm, as well as potential litigation and regulatory action.
We depend on key personnel; the loss of their full service could impair our ability to operate successfully.
We rely on the experience, efforts and abilities of senior leadership and other key personnel. We cannot guarantee the continued employment of any of the members of our senior leadership team or key personnel, each of whom could be difficult to replace, given their extensive knowledge and experience. 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 and be negatively perceived in the capital markets, diminish our investment opportunities and weaken our relationships with lenders, business partners, and customers.
We are subject to litigation which could materially and adversely affect us.
From time to time, we are subject to litigation in connection with the ordinary course operation of our business, including instances in which we are named as defendants in lawsuits arising out of accidents causing personal injuries or other events that occur on the properties operated by our customers. We generally seek to have our customers defend, and assume liability for, such matters involving their properties. In other cases, we may defend ourselves, invoke our insurance coverage or the coverage of our customers, and/or invoke our indemnification rights included in our leases. Resolution of these types of matters against us may result in significant legal fees and/or require us to pay significant fines, judgments or settlements, which, to the extent uninsured or in excess of insured limits, or not subject to indemnification, could adversely impact our earnings and cash flows. We also may become subject to litigation relating to our financing and other transactions. Certain types of litigation, if determined adversely to us, may affect the availability or cost of some of our insurance coverage, which could expose us to increased risks that would be uninsured and materially and adversely impact our ability to attract directors and officers.
Future federal, state and local rules or regulations may adversely affect our and our customers’ results of operations.
Compliance with future federal, state and local governmental rules or regulations, or stricter interpretation of existing governmental rules or regulations, may result in new costs, new liabilities, restrictions on current business activities and could cause a material and adverse effect on our and our customers’ results of operation. There is no way to
27
predict what governmental rules or regulations will be enacted in the future, how future rules or regulations will be administered or interpreted or how future rules or regulations will affect our or our customers’ businesses.
Item 1B. UNRESOLVED STAFF COMMENTS
None.
Item 2. PROPERTIES
As of December 31, 2021, our total investment in real estate and loans approximated $10.7 billion, representing investments in 2,866 property locations, substantially all of which are profit centers for our customers. These investments generate cash flows from approximately 775 contracts predominantly structured as net leases. The weighted average non-cancelable remaining term of our leases was approximately 13.4 years.
Our real estate portfolio is highly diversified. As of December 31, 2021, our 2,866 property locations were operated by 556 customers across the United States. Our customers are typically established regional and national operators, with approximately 50% of our base rent and interest coming from customers with over $200 million in annual revenues. Our largest customer represented approximately 3.0% of our portfolio at December 31, 2021, and our top ten largest customers represented 18.4% of base rent and interest. Our customers operate their businesses across approximately 855 brand names or business concepts in 120 industries.
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 December 31, 2021, for all of our leases, loans and direct financing receivables in place as of that date.
28
Diversification by Customer
As of December 31, 2021, our property locations were operated by 556 customers and the following table identifies our ten largest customers:
|
| % of |
|
| |
Base Rent | Number |
| |||
and | of |
| |||
Customer | Interest | Properties |
| ||
Spring Education Group Inc. (Stratford School/Nobel Learning Communities) |
| 3.0 | % | 28 | |
LBM Acquisition, LLC (Building materials distribution) | 3.0 | 156 | |||
Fleet Farm Group LLC | 2.2 | 9 | |||
Cadence Education, Inc. (Early childhood/elementary education) | 2.0 | 68 | |||
Dufresne Spencer Group Holdings, LLC (Ashley Furniture HomeStore) | 1.6 | 25 | |||
CWGS Group, LLC (Camping World/Gander Outdoors) |
| 1.4 |
| 20 | |
Great Outdoors Group, LLC (Cabela's) | 1.4 | 9 | |||
Zips Holdings, LLC |
| 1.3 | 46 | ||
American Multi-Cinema, Inc. | 1.3 | 14 | |||
At Home Stores LLC | 1.2 | 11 | |||
All other (546 customers) |
| 81.6 |
| 2,480 | |
Total |
| 100.0 | % | 2,866 |
Diversification by Industry
As of December 31, 2021 our customers’ business concepts were diversified across approximately 120 industries within the service, retail and manufacturing sectors of the U.S. economy. The following table summarizes those industries into 79 industry groups:
|
|
|
| ||||
% of | Building |
| |||||
Base Rent | Number | Square |
| ||||
and | of | Footage |
| ||||
Customer Industry Group | Interest | Properties | (in thousands) |
| |||
Service: | |||||||
Restaurants—full service |
| 7.0 | % | 349 |
| 2,428 | |
Restaurants—limited service |
| 5.0 | 396 |
| 1,256 | ||
Early childhood education centers |
| 6.2 | 267 |
| 2,858 | ||
Automotive repair and maintenance |
| 5.4 | 223 |
| 1,217 | ||
Health clubs |
| 5.1 | 90 |
| 3,090 | ||
Pet care facilities |
| 3.4 | 184 |
| 1,715 | ||
Lumber & construction materials wholesalers | 3.4 | 167 | 6,865 | ||||
Behavioral health facilities | 3.3 | 84 | 1,557 | ||||
All other service (31 industry groups) |
| 26.0 | 559 |
| 25,980 | ||
Total service |
| 64.8 | 2,319 |
| 46,966 | ||
Retail: | |||||||
Farm and ranch supply | 3.4 | 41 | 4,136 | ||||
Total retail (17 industry groups) |
| 11.8 | | 199 | | 9,410 | |
Total retail |
| 15.2 | 240 |
| 13,546 | ||
Manufacturing: | |||||||
Metal fabrication | 5.9 | 109 | 14,130 | ||||
All other manufacturing (21 industry groups) | 14.1 | 198 | 25,503 | ||||
Total manufacturing |
| 20.0 | 307 |
| 39,633 | ||
Total |
| 100.0 | % | 2,866 |
| 100,145 |
29
Diversification by Geography
Our portfolio is also highly diversified by geography, as our property locations can be found in every state except Hawaii. The following table details the top ten geographical locations of the properties as of December 31, 2021:
% of |
| ||||
Base Rent |
| ||||
and | Number of |
| |||
State | Interest | Properties |
| ||
Texas |
| 11.3 | % | 344 | |
Illinois |
| 6.3 | 180 | ||
California |
| 5.9 | 80 | ||
Georgia | 5.5 | 165 | |||
Florida |
| 5.3 | 156 | ||
Ohio |
| 5.1 | 142 | ||
Wisconsin |
| 5.0 | 78 | ||
Arizona |
| 4.3 | 90 | ||
Tennessee |
| 3.6 | 120 | ||
Minnesota |
| 3.3 | 87 | ||
All other (39 states) (1) |
| 44.4 | 1,424 | ||
Total |
| 100.0 | % | 2,866 |
(1) | Includes one property in Ontario, Canada which represents less than 0.1% of base rent and interest. |
Contract Expirations
The following table sets forth the schedule of our lease, loan and direct financing receivable expirations as of December 31, 2021:
| % of |
|
| ||
Base Rent |
| ||||
and | Number of |
| |||
Year of Lease Expiration or Loan Maturity (1) | Interest | Properties (2) |
| ||
2022 | 0.5 | % | 22 | ||
2023 |
| 1.1 | 10 | ||
2024 |
| 0.7 | 22 | ||
2025 |
| 1.1 | 24 | ||
2026 |
| 1.5 | 54 | ||
2027 |
| 1.7 | 54 | ||
2028 |
| 3.0 | 68 | ||
2029 |
| 5.1 | 160 | ||
2030 |
| 3.6 | 147 | ||
2031 | 5.0 | 209 | |||
Thereafter |
| 76.7 | 2,081 | ||
Total |
| 100.0 | % | 2,851 |
(1) | Expiration year of contracts in place as of December 31, 2021, excluding any tenant option renewal periods. |
(2) | Excludes 15 properties which were vacant and not subject to a lease as of December 31, 2021. |
30
Item 3. LEGAL PROCEEDINGS
We are subject to various legal proceedings and claims that arise in the ordinary course of our business, including instances in which we are named as defendants in lawsuits arising out of accidents causing personal injuries or other events that occur on the properties operated by our customers. These matters are generally covered by insurance and/or by our customers pursuant to our contractual indemnification rights that we include in our leases. Management believes that the final outcome of such matters will not have a material adverse effect on our financial position, results of operations or liquidity.
Item 4. MINE SAFETY DISCLOSURES
Not Applicable.
PART II
Item 5. MARKET FOR REGISTRANT’S COMMON STOCK, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
Our common stock is listed on the NYSE under the symbol “STOR”.
On February 22, 2022, there were 131 holders of record of the 274,775,929 outstanding shares of our common stock. Because many of our shares of common stock are held by brokers and other institutions on behalf of stockholders, we are unable to estimate the total number of stockholders represented by these record holders. We have determined that, for federal income tax purposes, approximately 84.6% of distributions paid in 2021 represented taxable income and 15.4% represented a return of capital.
Distributions
The Company pays regular quarterly distributions to holders of its common stock. Future distributions will be at the discretion of our Board of Directors and will depend on our actual funds from operations, financial condition and capital requirements, the annual distribution requirements under the REIT provisions of the Code and other factors.
Issuer Purchases of Equity Securities
The restricted stock and restricted stock unit awards granted under our equity incentive plans permit our employees to elect to satisfy the minimum statutory tax withholding obligation due upon vesting by allowing the Company to repurchase an amount of shares otherwise deliverable on the vesting date having a fair market value equal to the withholding obligation. All of the shares repurchased by us during the fourth quarter of 2021 were in connection with this tax withholding obligation. During the three months ended December 31, 2021, the Company repurchased the following shares of its common stock:
Period | Total | Average Price Paid Per Share | |||
October 1, 2021 through October 31, 2021 | - | $ | - | ||
November 1, 2021 through November 30, 2021 | 4,734 | $ | 34.45 | ||
December 1, 2021 through December 31, 2021 | - | $ | - | ||
Total | 4,734 | $ | 34.45 |
31
Stock Performance Graph
The following performance chart compares, for the five-year period commencing December 31, 2016 and ending December 31, 2021, the cumulative total stockholder return on our common stock with that of the Standard & Poor’s 500 Composite Stock Index, or the S&P 500, and the MSCI U.S. REIT Index. The chart assumes $100.00 was invested on December 31, 2016 and assumes the reinvestment of any dividends. The historical stock price performance reflected in the following graph is not necessarily indicative of future stock price performance.
Period Ending |
| |||||||||||
Index | 12/31/2016 |
| 12/31/2017 |
| 12/31/2018 | 12/31/2019 |
| 12/31/2020 |
| 12/31/2021 |
| |
STORE Capital Corporation | 100 |
| 110.71 |
| 126.26 | 172.63 |
| 166.65 |
| 176.30 | ||
S&P 500 | 100 |
| 121.83 |
| 116.49 | 153.17 |
| 181.35 |
| 233.41 | ||
MSCI US REIT (RMS) | 100 |
| 105.07 |
| 100.27 | 126.18 |
| 116.62 |
| 166.84 |
The performance graph and the related chart and text are being furnished solely to accompany this Annual Report on Form 10-K pursuant to Item 201(e) of Regulation S-K, and are not being filed for purposes of Section 18 of the Exchange Act and are not to be incorporated by reference into any filing of ours, whether made before or after the date hereof, regardless of any general incorporation language in such filing.
Item 6. [Reserved.]
32
Item 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis of our financial condition and results of operations should be read together with the “Business” section, as well as the consolidated financial statements and related notes in Part II, Item 8 in this Annual Report on Form 10-K. Some of the information contained in this discussion and analysis or set forth elsewhere in this report, including information with respect to our plans and strategies for our business, includes forward-looking statements that involve risks and uncertainties. You should read “Item 1A. Risk Factors” and the “Forward-Looking Statements” sections of this Annual Report on Form 10-K for a discussion of important factors that could cause actual results to differ materially from the results described in or implied by these forward-looking statements.
In 2019, the Financial Accounting Standards Board issued ASU 2019-07, Codification Updates to SEC Sections-Amendments to SEC Paragraphs Pursuant to SEC Final Rule Releases No. 33-10532, Disclosure Update and Simplification, which makes a number of changes meant to simplify certain disclosures in financial condition and results of operations, particularly by eliminating year-to-year comparisons between prior periods previously disclosed. In complying with the relevant aspects of the rule covering the current year annual report, we include disclosures on our cash flows and results of operations for fiscal year 2021 versus 2020 only. For discussion of our fiscal year 2020 compared to our fiscal year 2019, see “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report filed with the SEC for the fiscal year ended December 31, 2020.
Overview
We were formed in 2011 to invest in and manage Single Tenant Operational Real Estate, or STORE Property, 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. Due to the long-term nature of our leases, we focus our acquisition activity on properties that operate in industries we believe have long-term relevance, the majority of which are service industries. Our customers operate their businesses under a wide range of brand names or business concepts. As of December 31, 2021, over 850 brand names or business concepts in approximately 120 industries were represented in our investment portfolio. By acquiring the real estate from the operators and then leasing the real estate back to them, the operators become our long-term tenants, and we refer to them as our customers. Through the execution of these sale-leaseback transactions, we fill a need for our customers by providing them a source of long-term capital that enables them to avoid the need to incur debt and/or 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 our taxable income to our stockholders and meet other requirements.
Our shares of common stock have been listed on the New York Stock Exchange since our initial public offering, or IPO, in November 2014 and trade under the ticker symbol “STOR.”
Since our inception in 2011, we have selectively originated over $12.6 billion of real estate investments. As of December 31, 2021, our investment portfolio totaled approximately $10.7 billion, consisting of investments in 2,866 property locations across the United 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 long-term triple-net leases with us to lease the properties 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 a stated percentage (if such contracts are expressed on an annual basis, currently averaging approximately 1.8%), which allows the monthly lease payments we receive to increase
33
somewhat in an inflationary economic environment. As of December 31, 2021, approximately 99% of our leases (based on base rent) were “triple-net” leases, which means that our customers are responsible for all the operating costs such as 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-level operating costs under such leases. Because 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 December 31, 2021, the weighted average remaining term of our leases (calculated based on base rent) was approximately 13.4 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 11% of our base rent provide our tenants 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, as defined in the lease contracts).
We have dedicated an internal team to review and analyze ongoing tenant financial performance, both at the corporate level and with respect to each property we own, in order to identify properties that may no longer be part of our long-term strategic plan. As part of that continuous active-management process, we may decide to sell properties where we believe the property no longer fits within our plan. Because generally we have been able to acquire assets and originate new leases at lease rates above the online commercial real estate auction marketplace, we have been able to sell these assets on both opportunistic and strategic bases, typically for a gain. This gain acts to partially offset any possible losses we may experience in the real estate portfolio.
COVID-19 Pandemic
Since early 2020, the world has been impacted by the COVID-19 pandemic. At various times, the COVID-19 pandemic has primarily impacted us through government-mandated limits (i.e., required closures or limits on operations and social distancing requirements) imposed on our tenants’ businesses and continuing public perceptions regarding safety, which have impacted certain tenants’ ability to pay their rent to us. In addition, although 99% 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, we may be required to make the property tax payment on behalf of the tenant if they are unable to do so.
We have worked directly with our impacted tenants during the COVID-19 pandemic to help them continue to meet their rent payment obligations to us, including providing short-term rent deferral arrangements. These arrangements included a structured rent relief program through which we allowed tenants that were highly and adversely impacted by the COVID-19 pandemic to defer the payment of their rent on a short-term basis. During 2020, we recognized net revenue aggregating approximately $57.1 million related to these deferral arrangements and collected $9.9 million in repayments of the amounts deferred. During the year ended December 31, 2021, we recognized an additional $8.3 million of net revenue related to deferral arrangements and collected $33.4 million in repayments of amounts deferred. We expect that the majority of our remaining receivable will be collected before the end of 2022.
As government-mandated restrictions have been lifted, our tenants have increased their business activity and their ability to meet their financial obligations to us under their lease contracts. As a result, our rent and interest collections have returned to pre-pandemic levels, and, essentially all of our properties are open for business.
The Company continues to closely watch for unpredictable factors that could impact its business going forward, including the duration of the COVID-19 pandemic; governmental, business and individual actions in response to the COVID-19 pandemic, including the vaccination process (and related government mandates); and the overall impact on broad economic activity.
Liquidity and Capital Resources
As of December 31, 2021, our investment portfolio stood at approximately $10.7 billion, consisting of investments in 2,866 property locations. Substantially all of our cash from operations is generated by our investment portfolio.
34
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 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 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 or sell the property. As of December 31, 2021, the weighted average remaining term of our leases was approximately 13.4 years and the contracts related to just 22 properties, representing 0.5% of our annual base rent and interest, are due to expire during 2022; 77% of our leases have ten years or more remaining in their base lease term. As of December 31, 2021, 15 of our 2,866 properties were vacant and not subject to a lease, which represents a 99.5% occupancy rate. We expect to incur some property-level operating 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 the tenant is likely to vacate the property before making payment on those obligations or may be unable to pay such costs in a timely manner. Property costs are generally not significant to our operations, but the amount of property costs can vary quarter to quarter based on the timing of property vacancies and the level of underperforming properties. We may advance certain property costs on behalf of our tenants but expect that the majority of these costs will be reimbursed by the tenant and do not anticipate that they 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 that are consistent with our underwriting guidelines and raise future additional capital to make such acquisitions. We acquire real estate with a combination of debt and equity capital, proceeds from the sale of properties and cash from operations that is not otherwise distributed to our stockholders in the form of dividends. When we sell properties, we generally reinvest the cash proceeds from those sales in new property acquisitions. We also periodically commit to fund the construction of new properties for our customers or to provide them funds to improve and/or renovate properties we lease to them. These additional investments will generally result in increases to the rental revenue or interest income due under the related contracts. As of December 31, 2021, we had commitments to our customers to fund improvements to owned or mortgaged real estate properties totaling approximately $160.7 million, of which $143.5 million is expected to be funded in the next twelve months.
Financing Strategy
Our debt capital is initially provided on a short-term, temporary basis through a multi-year, 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. 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. We also ladder our debt maturities in order to minimize the gap between our free cash flow (which we define as our cash from operations less dividends plus proceeds from our sale of properties) and our annual debt maturities; we have no significant debt maturities until 2024.
As of December 31, 2021, all our long-term debt was fixed-rate debt and our weighted average debt maturity was 6.8 years. As part of our long-term debt strategy, we develop and maintain broad access to multiple debt sources. We believe that having access to multiple debt markets increases our financing flexibility because different debt markets may attract different kinds of investors, thus expanding our access to a larger pool of potential debt investors. Also, a particular debt market may be more competitive than another at any particular point in time.
The long-term debt we have issued to date is comprised of both secured non-recourse borrowings, the vast majority of which is investment-grade rated, and senior investment-grade unsecured borrowings. We are currently rated Baa2, BBB and BBB by Moody’s Investors Service, S&P Global Ratings and Fitch Ratings, respectively. In October 2021, S&P Global Ratings raised its outlook on the Company to positive from stable and affirmed its BBB issuer credit rating. In conjunction with our investment-grade debt strategy, we target a level of debt net of cash and cash equivalents that
35
approximates 5½ to 6 times our estimated annualized amount of earnings (excluding gains or losses on sales of real estate and provisions for impairment) before interest, taxes, depreciation and amortization (based on our current investment portfolio). Our leverage, expressed as the ratio of debt (net of cash and cash equivalents) to the cost of our investment portfolio, was approximately 40% at December 31, 2021.
Our secured non-recourse borrowings are obtained through multiple debt markets – primarily the asset-backed securities debt market. The vast majority of our secured non-recourse borrowings were made through an investment-grade-rated debt program we designed, which we call our Master Funding debt program. By design, this program provides flexibility not commonly found in most secured non-recourse debt and which is described in Non-recourse Secured Debt below. To a lesser extent, we may also obtain fixed-rate non-recourse mortgage financing through the commercial mortgage-backed securities debt market or from banks and insurance companies secured by specific properties we pledge as collateral.
Our goal is to employ a prudent blend of secured non-recourse debt through our flexible Master Funding debt program, paired with senior unsecured debt that uses our investment grade credit ratings. By balancing the mix of secured and unsecured debt, we can effectively leverage those properties subject to the secured debt in the range of 60%-70% and, at the same time, target a more conservative level of overall corporate leverage by maintaining a large pool of properties that are unencumbered. As of December 31, 2021, our secured non-recourse borrowings had a loan-to-cost ratio of approximately 63% and approximately 36% of our investment portfolio serves as collateral for this long-term debt. The remaining 64% of our portfolio properties, aggregating approximately $6.8 billion at December 31, 2021, are unencumbered and this unencumbered pool of properties provides us the flexibility to access long-term unsecured borrowings. The result is that our growing unencumbered pool of properties can provide higher levels of debt service coverage on the senior unsecured debt than would be the case if we employed only unsecured debt at our overall corporate leverage level. We believe this debt strategy can lead to a lower cost of capital for the Company, especially as we can issue AAA rated debt from our Master Funding debt program, as described further below.
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 unsecured revolving credit facility to have a multi-year term with extension options in order to reduce the risk that short term real estate financing would not be available to us. As we continue to grow our real estate portfolio, we also intend to continue 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 unsecured revolving credit facility. For example, as part of our fourth issuance of senior unsecured public notes in November 2021, we prepaid, without penalty, $85.9 million of STORE Master Funding Series 2013-3 Class A-2 notes. Similar to this prepayment transaction, we may prepay other existing long-term debt in circumstances where we believe it would be economically advantageous to do so.
Unsecured Revolving Credit Facility
Typically, we use our $600 million unsecured revolving 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. As of December 31, 2021, we had $130.0 million outstanding under our unsecured revolving credit facility.
In June 2021, we recast this unsecured revolving credit facility to increase the accordion feature from $800 million to $1.0 billion, which now gives us a maximum borrowing capacity of $1.6 billion. The amended facility matures in June 2025 and includes two six-month extension options, subject to certain conditions. Borrowings under the facility require monthly payments of interest at a rate selected by us of either (1) LIBOR plus a credit spread ranging from 0.70% to 1.40%, or (2) the Base Rate, as defined in the credit agreement, plus a credit spread ranging from 0.00% to
36
0.40%. The credit spread used is based on our credit rating as defined in the credit agreement. We are also required to pay a facility fee on the total commitment amount ranging from 0.10% to 0.30%. The amendment reduced the currently applicable credit spread for LIBOR-based borrowings by 15 basis points to 0.85% and the facility fee remains at 0.20%. The amended credit agreement does allow for a further reduction in the pricing for LIBOR-based borrowings if certain environmental sustainability metrics are met.
Under the terms of the facility, we are subject to various restrictive financial and nonfinancial covenants, which, among other things, require us to maintain certain leverage ratios, cash flow and debt service coverage ratios and secured borrowing ratios. Certain of these ratios are based on our pool of unencumbered assets, which aggregated approximately $6.8 billion at December 31, 2021. The facility is recourse to us, and, as of December 31, 2021, we were in compliance with the financial and nonfinancial covenants under the facility.
Senior Unsecured Term Debt
In November 2021, we completed our fourth issuance of underwritten public notes, issuing an aggregate principal amount of $375.0 million with a coupon rate of 2.70%, and, as of December 31, 2021, we had an aggregate principal amount of $1.4 billion of underwritten public notes outstanding. These senior unsecured notes bear a weighted average coupon rate of 3.63% and interest on these notes is paid semi-annually. The supplemental indentures governing our public notes contain various restrictive covenants, including limitations on our ability to incur additional secured and unsecured indebtedness. As of December 31, 2021, we were in compliance with these covenants. Prior to our inaugural issuance of public debt in March 2018, our unsecured long-term debt had been issued through the private placement of notes to institutional investors and through groups of lenders who also participate in our unsecured revolving credit facility; the financial covenants of the privately placed notes are similar to our unsecured revolving credit facility, and, as of December 31, 2021, we were in compliance with these covenants. We repaid our remaining $100 million bank term loan in April 2021 at its maturity and the related interest rate swap agreements expired.
The aggregate outstanding principal amount of our unsecured senior notes was $1.8 billion as of December 31, 2021 and the following is a summary, by year, of the scheduled payments of both principal and interest for these notes (in thousands).
Total Senior Unsecured | ||||||||||||||||||
Public Notes | Other Unsecured Notes | Term Debt | ||||||||||||||||
Principal | Interest | Principal | Interest | Principal | Interest | |||||||||||||
2022 | $ | - | $ | 51,687 | $ | 75,000 | $ | 18,103 | $ | 75,000 | $ | 69,790 | ||||||
2023 | - | 51,688 | - | 14,700 | - | 66,388 | ||||||||||||
2024 | - | 51,687 | 100,000 | 14,264 | 100,000 | 65,951 | ||||||||||||
2025 | - | 51,688 | - | 9,460 | - | 61,148 | ||||||||||||
2026 | - | 51,687 | 200,000 | 3,153 | 200,000 | 54,840 | ||||||||||||
2027 | - | 51,688 | - | - | - | 51,688 | ||||||||||||
2028 | 350,000 | 39,175 | - | - | 350,000 | 39,175 | ||||||||||||
2029 | 350,000 | 23,123 | - | - | 350,000 | 23,123 | ||||||||||||
2030 | 350,000 | 18,600 | - | - | 350,000 | 18,600 | ||||||||||||
2031 | 375,000 | 9,281 | - | - | 375,000 | 9,281 | ||||||||||||
Total | $ | 1,425,000 | $ | 400,304 | $ | 375,000 | $ | 59,680 | $ | 1,800,000 | $ | 459,984 |
Non-recourse Secured Debt
As of December 31, 2021, approximately 33% of our real estate investment portfolio served as collateral for outstanding borrowings under our STORE Master Funding debt program. We believe our STORE Master Funding program allows for flexibility not commonly found in non-recourse debt, often making it preferable to traditional debt issued in the commercial mortgage-backed securities market. Under the program, STORE Capital serves as both master and special servicer for the collateral pool, allowing for active portfolio monitoring and prompt issue resolution. In addition, features of the program allowing for the sale or substitution of collateral, provided certain criteria are met, facilitate active portfolio management. 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
37
time to time as additional collateral is added to the collateral pool and leverage can be added in incremental note issuances based on the value of the collateral pool.
The ABS notes are generally issued by our wholly owned special purpose entity subsidiaries to institutional investors through the asset backed securities market. These ABS notes are typically issued in two classes, Class A and Class B. At the time of issuance, the Class A notes represent approximately 70% of the appraised value of the underlying real estate collateral owned by the issuing subsidiaries and are currently rated AAA or A+ by S&P Global Ratings. The Series 2018-1 transaction in October 2018 marked our inaugural issuance of AAA rated notes and our Series 2019-1 transaction in November 2019 marked our first issuance of 15-year notes. We believe these two precedent transactions both broadened the market for our STORE Master Funding debt program and gave us access to lower cost secured debt. In late June 2021, our consolidated special purpose entities issued the tenth series, Series 2021-1, of net-lease mortgage notes under the STORE Master Funding debt program consisting of $515 million of notes issued in four Class A tranches as summarized below:
Note Class | Rating (a) | Amount |
| Coupon Rate | Term |
| Maturity Date | |||||
Class A-1 | AAA | $ | 168.5 | | 2.12 | % | 7 years | June 2028 | ||||
Class A-2 | AAA | 168.5 | | 2.96 | % | 12 years | June 2033 | |||||
Class A-3 | A+ | 89.0 | | 2.86 | % | 7 years | June 2028 | |||||
Class A-4 | A+ | 89.0 | | 3.70 | % | 12 years | June 2033 | |||||
Total / Weighted Average Coupon Rate | | $ | 515.0 | | 2.80 | % | | | |
________________________________________
(a)By S&P Global Ratings.
The Series 2021-1 transaction served to further our belief that the market for the STORE Master Funding program is broadening. In conjunction with this transaction, we prepaid, without penalty, $86.7 million of STORE Master Funding Series 2013-1, Class A-2 notes in May 2021 and $83.3 million of Series 2013-2, Class A-2 notes in July 2021. These two prepaid note classes bore a weighted average interest rate of 4.98%. A portion of the net proceeds were also used to paydown balances on our unsecured revolving credit facility.
The Class B notes, which are subordinated to the Class A notes as to principal repayment, represent approximately 5% of the appraised value of the underlying real estate collateral and are currently rated BBB by S&P Global Ratings. As of December 31, 2021, there was an aggregate $190.0 million in principal amount of Class B notes outstanding. We have historically retained these Class B notes and they are held by one of our bankruptcy remote, special purpose entity subsidiaries. The Class B notes are not reflected in our financial statements because they eliminate in consolidation. Since the Class B notes are considered issued and outstanding, they provide us with additional financial flexibility in that we may sell them to a third party in the future or use them as collateral for short term borrowings as we have done from time to time in the past.
The ABS notes outstanding at December 31, 2021 totaled $2.3 billion in Class A principal amount and were supported by a collateral pool of approximately $3.6 billion representing 1,152 property locations operated by 211 customers. The amount of debt that can be issued in any new series is determined by the structure of the transaction and the aggregate amount of collateral in the pool at the time of issuance. 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 flow is generated by the special purpose entities comprising our STORE Master Funding debt program. For the year ended December 31, 2021, excess cash flow, after payment of debt service and servicing and trustee expenses, totaled $137 million on cash collections of $270 million, which represents an overall ratio of cash collections to debt service, or debt service coverage ratio (as defined in the program documents), of greater than 2.0 to 1 on the STORE Master Funding program. If at any time the debt service coverage ratio 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 currently expect to remain above program minimum debt service coverage ratios for the foreseeable future.
38
To a lesser extent, we also may 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. 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.
The aggregate outstanding principal amount of our secured mortgage notes payable was $2.5 billion as of December 31, 2021 and the scheduled maturities, including balloon payments, and scheduled interest payments on our aggregate secured mortgage notes payable are as follows (in thousands):
STORE Master Funding | |||||||||||||||||||||||||||
Non-recourse Net-lease Mortgage Notes | Other Non-recourse Mortgage Notes | Total Non-recourse Mortgage Debt | |||||||||||||||||||||||||
Principal | Balloons (1) | Interest | Principal | Balloons | Interest | Principal | Balloons | Interest | |||||||||||||||||||
2022 | $ | 20,279 | $ | - | $ | 87,013 | $ | 4,155 | $ | 34,114 | $ | 8,208 | $ | 24,434 | $ | 34,114 | $ | 95,221 | |||||||||
2023 | 20,571 | - | 86,198 | 2,994 | 22,182 | 6,372 | 23,565 | 22,182 | 92,570 | ||||||||||||||||||
2024 | 19,852 | 318,585 | 79,685 | 2,479 | 8,329 | 5,273 | 22,331 | 326,914 | 84,958 | ||||||||||||||||||
2025 | 17,482 | 256,612 | 63,301 | 2,555 | - | 4,997 | 20,037 | 256,612 | 68,298 | ||||||||||||||||||
2026 | 16,005 | 279,014 | 57,297 | 1,921 | 53,128 | 3,807 | 17,926 | 332,142 | 61,104 | ||||||||||||||||||
Thereafter | 28,844 | 1,295,278 | 184,570 | 11,364 | 36,044 | 8,519 | 40,208 | 1,331,322 | 193,089 | ||||||||||||||||||
Total | $ | 123,033 | $ | 2,149,489 | $ | 558,064 | $ | 25,468 | $ | 153,797 | $ | 37,176 | $ | 148,501 | $ | 2,303,286 | $ | 595,240 |
________________________________________
(1) | Debt is prepayable, without penalty, 24 or 36 months prior to scheduled maturity. |
Debt Summary
As of December 31, 2021, our aggregate secured and unsecured long-term debt had an outstanding principal balance of $4.3 billion, a weighted average maturity of 6.8 years and a weighted average interest rate of 3.9%. 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 December 31, 2021:
Gross Investment Portfolio Assets |
| ||||||||||||
Special Purpose |
| ||||||||||||
Outstanding | Entity | All Other |
| ||||||||||
(In millions) | Borrowings | Subsidiaries | Subsidiaries | Total |
| ||||||||
STORE Master Funding net-lease mortgage notes payable | $ | 2,273 |
| $ | 3,563 |
| $ | — |
| $ | 3,563 | ||
Other mortgage notes payable |
| 179 |
| 327 |
| — |
| 327 | |||||
Total non-recourse debt |
| 2,452 |
| 3,890 |
| — |
| 3,890 | |||||
Unsecured notes and term loans payable | 1,800 | — | — | — | |||||||||
Unsecured credit facility | 130 | — | — | — | |||||||||
Total unsecured debt (including revolving credit facility) | 1,930 | — | — | — | |||||||||
Unencumbered real estate assets |
| — |
| 5,521 |
| 1,338 |
| 6,859 | |||||
Total debt | $ | 4,382 | $ | 9,411 | $ | 1,338 | $ | 10,749 |
Our decision to use either senior unsecured term debt, STORE Master Funding or other non-recourse traditional mortgage loan borrowings depends on our view of the most strategic blend of unsecured versus secured debt that is needed to maintain our targeted level of overall corporate leverage as well as on borrowing costs, debt terms, debt flexibility and the tenant and industry diversification levels of our real estate assets. As we continue to acquire real estate, we expect to balance the overall degree of leverage on our portfolio by growing our pool of portfolio assets that are unencumbered. Our growing pool of unencumbered assets will increase our financial flexibility by providing us with assets that can support senior unsecured financing or that can 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.
39
Equity
We access the equity markets in various ways. As part of these efforts, we have established “at the market” equity distribution programs, or ATM programs, pursuant to which, from time to time, we may offer and sell registered shares of our common stock through a group of banks acting as our sales agents. Most recently, in November 2020, we established a $900 million ATM program (the 2020 ATM Program).
The following tables outline the common stock issuances under our 2020 ATM Program (in millions except share and per share information):
| Year Ended December 31, 2021 | |||||||||||||||
ATM Program | Shares Sold | Weighted Average Price per Share | Gross Proceeds |
| Sales Agents' Commissions |
| Other Offering Expenses |
| Net Proceeds | |||||||
$900 million 2020 ATM Program | 7,322,471 | $ | 33.84 | $ | 247.8 | | $ | (3.7) | $ | (0.4) | $ | 243.7 | ||||
| | | | | ||||||||||||
| Inception of Program Through December 31, 2021 | |||||||||||||||
ATM Program | Shares Sold | Weighted Average Price per Share | Gross Proceeds |
| Sales Agents' Commissions |
| Other Offering Expenses |
| Net Proceeds | |||||||
$900 million 2020 ATM Program | 10,841,531 | $ | 33.28 | $ | 360.8 | | $ | (5.4) | $ | (0.6) | $ | 354.8 |
Cash Flows
Substantially all our cash from operations is generated by our investment portfolio. As shown in the following table, net cash provided by operating activities in 2021 increased by $151.8 million over 2020, primarily as a result of the increase in the size of our real estate investment portfolio, which generated additional rental revenue and interest income, as well as the impact of the higher level of rent deferral arrangements granted to tenants in 2020 versus 2021. Our investments in real estate, loans and financing receivables during 2021 were $434.4 million more than 2020. We intentionally reduced our investment activity in early 2020 due to the volatility in the capital markets stemming from the COVID-19 pandemic. During 2021, our investment activity was primarily funded with a combination of cash from operations, proceeds from the sale of real estate properties, proceeds from the issuance of stock, proceeds from the issuance of long-term debt in June and November of 2021 and borrowings on our revolving credit facility. Investment activity during 2020 was primarily funded with a combination of cash from operations, proceeds from the issuance of stock, proceeds from the issuance of long-term debt and proceeds from the sale of real estate properties. Net cash provided by financing activities was lower during 2021 as compared to 2020. Financing activities in 2021 include the proceeds from the issuance of the Series 2021-1 notes under our Master Funding debt program and the completion of our fourth public issuance of senior unsecured notes offset by the repayment of our last $100 million bank term loan and three tranches of Master Funding notes in May, July and November of 2021; the increased level of long-term debt issuance activities in 2021 were more than offset by higher stock issuance activities in 2020. We paid dividends to our stockholders totaling $398.0 million and $353.2 million during 2021 and 2020, respectively; we increased our quarterly dividend in the third quarter of 2021 by 6.9% to an annualized $1.54 per common share.
Year Ended December 31, | Increase | |||||||||
(In thousands) | 2021 | 2020 | (Decrease) | |||||||
Net cash provided by operating activities |
| $ | 583,373 | | $ | 431,586 | | $ | 151,787 |
|
Net cash used in investing activities |
| (1,129,819) | |
| (811,857) | |
| (317,962) | ||
Net cash provided by financing activities |
| 439,919 | |
| 445,466 | | (5,547) | |||
Net (decrease) increase in cash, cash equivalents and restricted cash | $ | (106,527) | | $ | 65,195 | | $ | (171,722) |
As of December 31, 2021, we had liquidity of $64.0 million on our balance sheet. Management believes that our current cash balance, the $470.0 million of immediate borrowing capacity available on our unsecured revolving credit facility, the cash generated by our operations as well as the $1.0 billion of liquidity available to us under the accordion feature of our recently amended credit facility, is more than 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
40
estate portfolio in the future, beyond the excess cash generated by our operations and our ability to borrow, we would expect to raise additional equity capital through the sale of our common stock.
Recently Issued Accounting Pronouncements
See Note 2 to the December 31, 2021 consolidated financial statements.
Critical Accounting Policies and Estimates
Our discussion and analysis of our historical financial condition and results of operations is based upon our consolidated financial statements, which are prepared in accordance with U.S. generally accepted accounting principles, or GAAP. 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 materially from those estimates. The accounting policies discussed below are considered critical because changes to certain judgments and assumptions inherent in these policies could affect the financial statements. For more information on our accounting policies, please refer to the notes to our consolidated financial statements.
Accounting for Real Estate Investments
Classification and Cost
We record the acquisition of real estate properties at cost, including acquisition and closing costs. We allocate the cost of real estate properties to the tangible and intangible assets and liabilities acquired based on their estimated relative fair values. Intangible assets and liabilities acquired may include the value of existing in-place leases, above-market or below-market lease value of in-place leases and ground lease-related intangibles, as applicable. 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. Certain of our lease contracts allow our tenants the option, at their election, to purchase the leased property from us at a specified time or times (generally at the greater of the then-fair market value or our cost, as defined in the lease contracts). Subsequent to the adoption of Accounting Standards Update (ASU) 2016-02, Leases (Topic 842)(ASC Topic 842) on January 1, 2019, for real estate assets acquired through a sale-leaseback transaction and subject to a lease contract which contains a purchase option, we will account for such an acquisition as a financing arrangement and record the investment in loans and financing receivables on the consolidated balance sheet.
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 fair value of any above-market or below-market lease 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.
Impairment
We review our 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. Such events or changes in circumstances may include an expectation to sell certain assets in accordance with our long-term strategic plans. Management considers factors such as expected future undiscounted cash flows, capitalization and discount rates, terminal value, tenant improvements, 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. If an asset is determined to be impaired, the impairment is calculated as the amount by which the carrying value of the asset exceeds its
41
estimated fair value. Estimating future cash flows is highly subjective and such estimates could differ materially from actual results.
Results of Operations
Overview
As of December 31, 2021, our real estate investment portfolio had grown to approximately $10.7 billion, consisting of investments in 2,866 property locations in 49 states, operated by more than 550 customers in various industries. Approximately 94% of the real estate investment portfolio represents commercial real estate properties subject to long-term leases, approximately 6% represents mortgage loan and financing receivables on commercial real estate properties and a nominal amount represents loans receivable secured by our tenants’ other assets.
Year Ended December 31, 2021 Compared to Year Ended December 31, 2020
Year Ended | |||||||||||
December 31, | Increase | ||||||||||
(In thousands) | 2021 |
| 2020 |
| (Decrease) |
| |||||
Total revenues | $ | 782,664 |
| $ | 694,268 |
| $ | 88,396 |
| ||
Expenses: | |||||||||||
Interest |
| 170,974 |
| 169,706 |
| 1,268 | |||||
Property costs |
| 18,244 |
| 22,025 |
| (3,781) | |||||
General and administrative |
| 84,097 |
| 49,685 |
| 34,412 | |||||
Depreciation and amortization |
| 265,813 |
| 242,925 |
| 22,888 | |||||
Provisions for impairment | 24,979 | 23,003 | 1,976 | ||||||||
Total expenses |
| 564,107 |
| 507,344 |
| 56,763 | |||||
Other income: | |||||||||||
Net gain on dispositions of real estate |
| 46,655 |
| 22,774 |
| 23,881 | |||||
Income from non-real estate, equity method investment | 3,949 | 3,500 | 449 | ||||||||
Income before income taxes | 269,161 | 213,198 | 55,963 | ||||||||
Income tax expense |
| 813 |
| 584 |
| 229 | |||||
Net income | $ | 268,348 | $ | 212,614 | $ | 55,734 |
Revenues
The increase in revenues year over year was driven primarily by the growth in the size of our real estate investment portfolio, which generated additional rental revenues and interest income. Our real estate investment portfolio grew from approximately $9.6 billion in gross investment amount representing 2,634 properties at the end of 2020 to approximately $10.7 billion in gross investment amount representing 2,866 properties at December 31, 2021. The weighted average real estate investment amounts outstanding during the years were approximately $10.0 billion in 2021 and $9.2 billion in 2020. Our real estate investments were made throughout the years presented and were not all outstanding for the entire period; accordingly, a portion of the increase in revenues between years is related to recognizing a full year of revenue in 2021 on acquisitions that were made during 2020. Similarly, the full revenue impact of acquisitions made during 2021 will not be seen until 2022. A smaller component of the increase in revenues between years is related to rent escalations recognized on our lease contracts; over time, these rent increases can provide a strong source of revenue growth. Additionally, during 2021, primarily in connection with the sale of certain properties, we collected $1.8 million in lease termination fee income, which is included in other income. Similarly, other income in 2020 includes $0.6 million of lease termination fee income associated with property sales and $2.5 million of other lease related income.
As previously noted, we worked directly with certain of our tenants during the COVID-19 pandemic to help them continue to meet their rent payment obligations to us, including providing short-term rent deferral arrangements, which allowed tenants that were highly and adversely impacted by the COVID-19 pandemic to defer the payment of their rent on a short-term basis. As restrictions have been lifted and impacted tenants have increased their business activities, our monthly rent and interest collections have increased and deferrals have significantly decreased. During the years ended December 31, 2021 and 2020, we recognized net revenue aggregating approximately $8.3 million and $57.1 million,
42
respectively, related to deferral arrangements. We collected $33.4 million and $9.9 million of deferred revenue-related receivables during the years ended December 31, 2021 and 2020, respectively. As a result of the rent collections we received during 2021 on our rent deferral arrangements, part of the revenue increase between years is due to release of collection reserves in 2021 versus the establishment of reserves in 2020. We expect that the majority of our remaining receivables related to these rent deferral arrangements will be collected before the end of 2022.
The majority of our investments are made through sale-leaseback transactions in which we acquire the real estate from the owner-operators and then simultaneously lease the real estate back to them through long-term leases based on the tenant’s business needs. The initial rental or capitalization rates we achieve 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. 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 lease contracts are a substitute for both borrowings and equity that our customers would otherwise have to commit to their real estate locations, we believe there is a relationship between lease rates and market interest rates and that lease rates are also influenced by overall capital availability. Due to the market disruption occurring as a result of the COVID-19 pandemic, the weighted average lease rate attained on our new investments during 2020 was 8.1% as compared to 7.5% during 2021. We are seeing some capitalization rate compression across the industry and we currently estimate that the weighted average lease rates we are able to attain may continue to compress as we move into 2022.
Interest Expense
We fund the growth in our real estate investment portfolio with excess cash flow from our operations after dividends and principal payments on debt, net proceeds from periodic sales of real estate, net proceeds from equity issuances and proceeds from issuances of long-term fixed-rate debt. We typically use our unsecured revolving credit facility to temporarily finance the properties we acquire.
The following table summarizes our interest expense.
For the Year Ended |
| ||||||||
December 31, |
| ||||||||
(Dollars in thousands) | 2021 |
| 2020 |
| |||||
Interest expense - credit facility | $ | 607 |
| $ | 4,419 |
| |||
Interest expense - credit facility fees | 1,217 | 1,220 | |||||||
Interest expense - long-term debt (secured and unsecured) |
| 159,853 |
| 155,991 | |||||
Capitalized interest | (823) | (751) | |||||||
Amortization of deferred financing costs and other |
| 10,120 |
| 8,827 | |||||
Total interest expense | $ | 170,974 | $ | 169,706 | |||||
Credit facility: | |||||||||
Average debt outstanding | $ | 56,101 | $ | 250,342 | |||||
Average interest rate during the period (excluding facility fees) |
| 1.1 | % |
| 1.8 | % | |||
Long-term debt (secured and unsecured): | |||||||||
Average debt outstanding | $ | 3,873,226 | $ | 3,639,735 | |||||
Average interest rate during the period |
| 4.1 | % |
| 4.3 | % |
The increase in average outstanding long-term debt was the primary driver for the increase in interest expense on long-term debt. Long-term debt added during 2021 primarily consisted of $515.0 million of STORE Master Funding Series 2021-1 notes, which bear a weighted average interest rate of 2.80%, issued in late June 2021 and $375 million of 2.70% senior unsecured notes issued in November 2021. Long-term debt repaid in full, without penalties, during 2021 included our remaining $100 million bank term loan, $86.7 million of STORE Master Funding Series 2013-1 Class A-2 notes in May 2021; $83.3 million of Series 2013-2, Class A-2 notes in July 2021, and $85.9 million of STORE Master Funding
43
Series 2013-3 Class A-2 notes in November 2021. The three series of STORE Master Funding notes that were repaid were scheduled to mature in 2023 and bore a weighted average interest rate of 5.06%. As a result of STORE Master Funding debt prepayments in both 2021 and 2020, we recognized $1.7 million and $0.4 million, respectively, in accelerated amortization of deferred financing costs. As of December 31, 2021, we had $4.3 billion of long-term debt outstanding with a weighted average interest rate of 3.9%.
We typically use our revolving credit facility on a short-term, temporary basis to acquire real estate properties until those borrowings are sufficiently large to warrant the economic issuance of long-term fixed-rate debt, the proceeds of which we generally use to pay down the amounts outstanding under our revolving credit facility. Interest expense associated with our revolving credit facility decreased from 2020 when we had the full amount outstanding on the revolver during a large portion of the year. In June 2021, we amended our revolving credit agreement which included a reduction of 15 basis points on the LIBOR-based borrowings made on the facility. As of December 31, 2021, we had $130.0 million of borrowings outstanding under our revolving credit facility.
Property Costs
Approximately 99% 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 when one or more of our properties is no longer under lease or when our tenant is unable to meet their lease obligations. 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 December 31, 2021, we owned 15 properties that were vacant and not subject to a lease and the lease contracts related to just 15 properties we own are due to expire during 2022. We expect to incur some property costs related to the vacant properties until such time as those properties are either leased or sold. The amount of property costs can vary quarter to quarter based on the timing of property vacancies and the level of underperforming properties. Property costs were higher in 2020 as compared to 2021 primarily as a result of a higher amount of property tax accruals made during the COVID-19 pandemic for tenants not expected to pay those obligations.
As of December 31, 2021, we had entered into operating ground leases as part of several real estate investment transactions. The ground lease payments made by our tenants directly to the ground lessors are presented on a gross basis in the condensed consolidated statement of income, both as rental revenues and as property costs. For the few lease contracts where we collect property taxes from our tenants and remit those taxes to governmental authorities, we reflect those payments on a gross basis as both rental revenue and as property costs.
44
The following is a summary of property costs (in thousands):
Year Ended December 31, |
| |||||||
2021 | 2020 |
| ||||||
Property-level operating costs (a) | $ | 11,820 |
| $ | 16,640 | |||
Ground lease-related intangibles amortization expense | 469 | 469 | ||||||
Operating ground lease payments made by STORE Capital | 427 | 263 | ||||||
Operating ground lease payments made by STORE Capital tenants | 2,651 | 2,097 | ||||||
Operating ground lease straight-line rent expense | 237 | 48 | ||||||
Property taxes payable from tenant impounds |
| 2,640 |
| 2,508 | ||||
Total property costs | $ | 18,244 | $ | 22,025 |
(a) | Property-level operating costs primarily include those expenses associated with vacant or nonperforming properties, property management costs for the few properties that have specific landlord obligations and the cost of performing property site inspections from time to time. |
General and Administrative Expenses
General and administrative expenses include compensation and benefits; professional fees such as portfolio servicing, legal, accounting and rating agency fees; and general office expenses such as insurance, office rent and travel costs. General and administrative costs totaled $84.1 million in 2021 as compared to $49.7 million in 2020. Expenses for 2021 included approximately $6.9 million of severance costs related to the departure of our former Executive Chairman and approximately $890,000 of transition costs related to the appointment of our Chief Financial Officer; during 2020, expenses included $2.0 million of executive severance costs. Expenses also included amounts related to staff additions; our employee base grew from 106 employees at December 31, 2020 to 117 employees as of December 31, 2021.
General and administrative expenses for 2020 were less than expected due to the reversal, in the first quarter at the onset of the COVID-19 pandemic, of $6.7 million of previously recognized stock-based compensation expense. The reversal derecognized all prior period expense recorded for certain performance-based restricted stock unit awards (RSUs) granted in 2018 and 2019 that were not expected to vest as the achievement of the performance metrics related to the compound annual growth rate of AFFO per share was deemed not probable at that point in time and previously recognized expense was required to be reversed or derecognized.
General and administrative expenses for 2021 included a cumulative catch-up adjustment of $10.1 million of noncash stock-based compensation expense recognized in the first quarter related to 1) the reinstatement of expense derecognized in the first quarter of 2020, plus 2) the expense related to 2020 and the first quarter of 2021 as a portion of the related performance-based RSUs granted in 2018 and 2019 were now expected to vest. In addition, during the fourth quarter of 2021, we recognized $3.2 million of accelerated amortization of certain stock-based compensation awards associated with executive severance and retirement arrangements.
Excluding noncash, stock-based compensation expense and executive severance and transition costs from both periods, general and administrative expenses was 0.44% of average portfolio investment assets in 2021 as compared to 0.47% in 2020. We expect that general and administrative expenses will continue to rise in some measure as our real estate investment portfolio grows. 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. However, general and administrative expenses as a percentage of the portfolio have decreased over time due to efficiencies and economies of scale.
Depreciation and Amortization Expense
Depreciation and amortization expense, which increases in proportion to the increase in the size of our real estate portfolio, rose from $242.9 million in 2020 to $265.8 million in 2021.
45
Provisions for Impairment
During 2021, we recognized provisions for impairment aggregating $25.0 million; of this amount, $21.8 million represented provisions for the impairment of real estate and $3.2 million represented provisions for credit losses related to our loans and financing receivables. During 2020, we recognized an aggregate $23.0 million of provisions for impairment, consisting of $22.0 million of impairments of real estate and $1.0 million of provisions for credit losses.
Net Gain on Dispositions of Real Estate
As part of our ongoing active portfolio management process, we sell properties from time to time in order to enhance the diversity and quality of our real estate portfolio and to take advantage of opportunities to recycle capital. During 2021, we recognized a $46.7 million aggregate net gain on the sale of 103 properties. In comparison, during 2020, we recognized a $22.8 million aggregate net gain on the sale of 77 properties. The net proceeds from the dispositions of real estate during 2021 aggregated $356 million as compared to an aggregate original investment amount of $369 million. For properties sold during 2020, net proceeds aggregated $215 million as compared to an aggregate original investment amount of $236 million. As noted earlier, during 2021 and 2020, we also collected $1.8 million and $0.6 million, respectively, of early lease termination payments in connection with certain property sales.
Net Income
For the year ended December 31, 2021, our net income was $268.3 million reflecting an increase from $212.6 million in 2020. The change in net income is primarily comprised of a net increase resulting from the growth in our real estate investment portfolio, which generated additional rental revenues and interest income, and an increased net gain on dispositions of real estate offset by increases in general and administrative and depreciation and amortization expenses as noted above.
Non-GAAP Measures
Our reported results are presented in accordance with U.S. generally accepted accounting principles, or 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 to cash flows from operations as reported on a 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 certain revenues and expenses that have no impact on our long-term operating performance, such as straight-line rents, amortization of deferred financing costs and stock-based compensation. In addition, in deriving AFFO, we exclude certain other costs not related to our ongoing operations, such as the amortization of lease-related intangibles and executive severance and transition costs.
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 (or losses) 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 certain additional revenues and expenses such as straight-line rents, including construction period rent deferrals, and the amortization of deferred financing costs, stock-based compensation, lease-related intangibles and executive severance and
46
transition costs, as such items have no impact on long-term operating performance. 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.
Year Ended December 31, | ||||||||||
(In thousands) |
| 2021 |
| 2020 |
| 2019 |
| |||
Net Income |
| $ | 268,348 |
| $ | 212,614 |
| $ | 284,975 |
|
Depreciation and amortization of real estate assets | 265,561 | 242,636 | 221,665 | |||||||
Provision for impairment of real estate | 21,800 | 21,978 | 18,751 | |||||||
Net gain on dispositions of real estate |
| (46,655) |
| (22,774) |
| (84,142) | ||||
Funds from Operations (a) |
| 509,054 |
| 454,454 |
| 441,249 | ||||
Adjustments: | ||||||||||
Straight-line rental revenue: | ||||||||||
Fixed rent escalations accrued |
| (8,432) |
| (8,087) |
| (6,021) | ||||
Construction period rent deferrals | 3,635 | 1,940 | 1,604 | |||||||
Amortization of: | ||||||||||
Equity-based compensation (b) |
| 32,228 |
| 4,665 |
| 11,703 | ||||
Deferred financing costs and other (c) | 10,120 | 8,827 | 9,689 | |||||||
Lease-related intangibles and costs |
| 3,037 |
| 3,034 |
| 2,856 | ||||
Provision for loan losses | 3,179 | 1,025 | — | |||||||
Lease termination fees | (1,785) | (602) | (4,096) | |||||||
Capitalized interest | (822) | (751) | (1,600) | |||||||
Executive severance and transition costs (d) | 7,780 | 1,980 | 1,956 | |||||||
Income from non-real estate, equity method investment | (3,949) | (3,500) | — | |||||||
Loss on defeasance/extinguishment of debt | — | — | 735 | |||||||
Adjusted Funds from Operations (a) | $ | 554,045 | $ | 462,985 | $ | 458,075 |
(a) | FFO and AFFO for the years ended December 31, 2021 and 2020, include approximately $8.3 million and $57.1 million, respectively, of net revenue that is subject to the short-term deferral arrangements entered into in response to the COVID-19 pandemic. We account for these deferral arrangements as rental revenue and a corresponding increase in receivables, which are included in other assets, net on the consolidated balance sheet. For the years ended December 31, 2021 and 2020, FFO and AFFO exclude $33.4 million and $9.9 million, respectively, collected under these short-term deferral arrangements. |
(b) | For the year ended December 31, 2021, includes $3.2 million of accelerated amortization of certain stock-based compensation awards associated with executive severance and retirement arrangements. |
(c) | For the years ended December 31, 2021, 2020 and 2019, includes $1.7 million, $0.4 million and $1.1 million, respectively, of accelerated amortization of deferred financing costs primarily related to the prepayment of debt. |
(d) | For the year ended December 31, 2021, includes approximately $6.9 million of cash severance costs related to the departure of our former Executive Chairman and approximately $890,000 of cash transition costs (primarily comprised of an inducement bonus, relocation expenses and search firm expenses) related the appointment of our Chief Financial Officer. |
47
Item 7A. 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, our consolidated subsidiaries primarily borrow on a fixed-rate basis for longer-term debt issuances. At December 31, 2021, all our long-term debt carried a fixed interest rate and the weighted average debt maturity was approximately 6.8 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 and to minimize the gap between free cash flow and annual debt maturities; free cash flow includes cash from operations less dividends plus proceeds from our sales of properties. |
● | Our secured long-term debt generally 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 seek to maintain a large pool of unencumbered real estate assets to give us the flexibility to choose among various secured and unsecured debt markets when we are seeking to issue new long-term debt. |
● | We may also use derivative instruments, such as interest rate swaps, caps and treasury lock agreements, as cash flow hedges to limit our exposure to interest rate movements with respect to various debt instruments. |
Although all our long-term debt carries a fixed rate, we often temporarily fund our property acquisitions with our revolving credit facility, which carries a variable rate. During the year ended December 31, 2021, we had average daily outstanding borrowings of $56.1 million on our variable-rate credit facility, which bears interest based on one-month LIBOR, plus a credit spread of 0.85% based on our current credit rating.
We monitor our market interest rate risk exposures using a sensitivity analysis. Our sensitivity analysis estimates the exposure to market risk sensitive instruments assuming a hypothetical adverse change in interest rates. Based on the results of our sensitivity analysis, which assumes a 1% adverse change in interest rates, the estimated market risk exposure for our variable-rate debt was approximately $561,000, or less than 0.1% of net cash provided by operating activities, for the year ended December 31, 2021. 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, depending on our analysis of the interest rate environment and the costs and risks of such strategies. We do not use derivative instruments for trading or speculative purposes. See Note 2 to our Consolidated Financial Statements for further information on derivatives.
In July 2017, the Financial Conduct Authority, or FCA (the authority that regulates LIBOR), first announced that it intended to stop compelling banks to submit rates for the calculation of LIBOR. Subsequently, the Alternative Reference Rates Committee, or ARRC, identified the Secured Overnight Financing Rate, or SOFR, as the preferred alternative to LIBOR for use in derivatives and other financial contracts. On March 5, 2021, the FCA announced that U.S. Dollar (USD) LIBOR will no longer be published after June 30, 2023. This latest announcement has several implications, including setting the spread that may be used to automatically convert contracts from USD LIBOR to SOFR. Additionally, banking regulators are encouraging banks to discontinue new LIBOR debt issuances by December 31, 2021.
The Company anticipates that LIBOR will continue to be available at least until June 30, 2023. Any changes adopted by the FCA or other governing bodies in the method used for determining LIBOR may result in a sudden or prolonged increase or decrease in reported LIBOR. If that were to occur, our interest payments could change. In addition,
48
uncertainty about the extent and manner of future changes may result in interest rates and/or payments that are higher or lower than if LIBOR were to remain available in its current form.
At December 31, 2021, the Company’s $600 million unsecured revolving credit facility, which matures in June 2025, is its only contract indexed to LIBOR; as a result, during the recent amendment of this credit facility, alternative reference rate transition language was added to the credit agreement in anticipation of the LIBOR transition. While we expect LIBOR to be available in substantially its current form until June 30, 2023, it is possible that LIBOR will become unavailable prior to that point. This could result, for example, if sufficient banks decline to make submissions to the LIBOR administrator. In that case, the transition to an alternative reference rate could be accelerated.
49
Item 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
Report of Independent Registered Public Accounting Firm
To the Stockholders and the Board of Directors of STORE Capital Corporation
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheets of STORE Capital Corporation (the Company) as of December 31, 2021 and 2020, the related consolidated statements of income, comprehensive income, stockholders' equity and cash flows for each of the three years in the period ended December 31, 2021, and the related notes and financial statement schedules listed in the Index at Item 15(a) (collectively referred to as the consolidated financial statements). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company at December 31, 2021 and 2020, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2021, in conformity with U.S. generally accepted accounting principles.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company's internal control over financial reporting as of December 31, 2021, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission 2013 framework and our report dated February 24, 2022 expressed an unqualified opinion thereon.
Basis for Opinion
These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matters
The critical audit matters communicated below are matters arising from the current period audit of the financial statements that were communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.
Acquisition of real estate investments | |
Description of the Matter | As described in Notes 2 and 3 to the financial statements, the Company recorded $1.3 billion in acquisitions to real estate during 2021. Auditing the Company’s accounting for the 2021 acquisitions was complex and required specialized skills and knowledge due to the estimation involved in the allocation of the purchase price to the assets acquired, including land, buildings, improvements and intangible lease assets. The Company utilized multiple sources to estimate such values including third party appraisers and other data such as market rents and comparables. |
50
How We Addressed the Matter in Our Audit | We obtained an understanding and tested the design and operating effectiveness of controls over the accounting for acquisitions, including controls over the initiation and approval of purchases, inputs and assumptions used in the valuation estimates, and allocation of value among the assets acquired. For a sample of acquisitions, we read the purchase agreements, evaluated the significant assumptions and methods used in developing the allocation estimates, and tested the recording of the assets acquired. Our audit procedures included evaluating whether any intangible assets were properly identified and the appropriateness of market data and other significant assumptions, including land comparables and replacement costs. We reviewed the valuations completed by third party appraisers including a review of the underlying market data utilized. We further compared the allocations to those historically recognized by the Company and reviewed for any allocation outliers in the population. We involved valuation specialists to assist in the evaluation of significant assumptions used and the appropriateness of the approach selected and the qualifications of the third-party appraisers. |
Real estate impairment | |
Description of the Matter | The Company reviews its real estate investments for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset group may not be recoverable. As more fully described in Note 2 to the financial statements, during 2021, the Company recorded impairment losses on certain real estate assets. Based on the factors impacting a property’s value, such as vacancy, undiscounted cash flows from the lease, and market trends as well as hold versus sale scenarios, the Company evaluated certain properties for recoverability and determined that specific assets were impaired. As a result, the Company recognized $21.8 million in impairment losses, which represented the amount by which the carrying values exceeded the estimated fair values of these assets. |
How We Addressed the Matter in Our Audit | Auditing the Company's identification and measurement of impairment was complex as estimates underlying the determination of recoverability and fair value involved a high degree of subjectivity. Significant assumptions used in the Company’s undiscounted cash flow analyses and fair value estimates were market comparable values, bona fide purchase offers on the properties, market rents, tenant improvements and terminal values. We obtained an understanding and tested the design and operating effectiveness of controls over the Company’s processes to identify indicators of impairment and measure the fair value of the real estate assets that were impaired. Our audit procedures also included, among others, evaluating the significant assumptions used to estimate the undiscounted cash flows, including market rents and comparables, tenant conditions and hold or sell strategies. We tested undiscounted cash flow analyses and fair value measurement through review of market transactions, purchase agreements, market rents, tenant improvements and capitalization rates. We also involved a valuation specialist to assist in our evaluation of certain assumptions, such as market rents, capitalization rates or comparable market property values without an active purchase agreement. |
/s/ Ernst & Young LLP
We have served as the Company’s auditor since 2011.
Phoenix, Arizona
February 24, 2022
51
Report of Independent Registered Public Accounting Firm
To the Stockholders and the Board of Directors of STORE Capital Corporation
Opinion on Internal Control Over Financial Reporting
We have audited STORE Capital Corporation’s internal control over financial reporting as of December 31, 2021, based on criteria established in Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework) (the COSO criteria). In our opinion, STORE Capital Corporation (the Company) maintained, in all material respects, effective internal control over financial reporting as of December 31, 2021, based on the COSO criteria.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the consolidated balance sheets of the Company as of December 31, 2021 and 2020, the related consolidated statements of income, comprehensive income, stockholders’ equity and cash flows for each of the three years in the period ended December 31, 2021, and the related notes and the financial statement schedules listed in the Index at Item 15(a) and our report dated February 24, 2022 expressed an unqualified opinion thereon.
Basis for Opinion
The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting included in the accompanying Management’s Report on Internal Control over Financial Reporting. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects.
Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
Definition and Limitations of Internal Control Over Financial Reporting
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
/s/ Ernst & Young LLP
Phoenix, Arizona
February 24, 2022
52
STORE Capital Corporation
Consolidated Balance Sheets
(In thousands, except share and per share data)
| December 31, |
|
| |||||
2021 | 2020 |
|
| |||||
Assets | ||||||||
Investments: | ||||||||
Real estate investments: | ||||||||
Land and improvements | $ | 3,133,402 | $ | 2,807,153 | ||||
Buildings and improvements |
| 6,802,918 |
| 6,059,513 | ||||
Intangible lease assets |
| 54,971 |
| 61,634 | ||||
Total real estate investments |
| 9,991,291 |
| 8,928,300 | ||||
Less accumulated depreciation and amortization |
| (1,159,292) |
| (939,591) | ||||
| 8,831,999 |
| 7,988,709 | |||||
Real estate investments held for sale, net |
| 25,154 |
| 22,304 | ||||
Operating ground lease assets | 33,318 | 34,683 | ||||||
Loans and financing receivables, net |
| 697,269 |
| 650,321 | ||||
Net investments |
| 9,587,740 |
| 8,696,017 | ||||
Cash and cash equivalents |
| 64,269 |
| 166,381 | ||||
Other assets, net |
| 121,073 |
| 141,942 | ||||
Total assets | $ | 9,773,082 | $ | 9,004,340 | ||||
Liabilities and stockholders’ equity | ||||||||
Liabilities: | ||||||||
Credit facility | $ | 130,000 | $ | — | ||||
Unsecured notes and term loans payable, net | 1,782,813 | 1,509,612 | ||||||
Non-recourse debt obligations of consolidated special purpose entities, net |
| 2,425,708 |
| 2,212,634 | ||||
Dividends payable | 105,415 | 95,801 | ||||||
Operating lease liabilities | 37,637 | 39,317 | ||||||
Accrued expenses, deferred revenue and other liabilities |
| 147,380 |
| 131,198 | ||||
Total liabilities |
| 4,628,953 |
| 3,988,562 | ||||
Stockholders’ equity: | ||||||||
Common stock, $0.01 par value per share, 375,000,000 shares authorized, 273,806,225 and 266,112,676 shares and , respectively |
| 2,738 |
| 2,661 | ||||
Capital in excess of par value |
| 5,745,692 |
| 5,475,889 | ||||
Distributions in excess of retained earnings |
| (602,137) |
| (459,977) | ||||
Accumulated other comprehensive loss |
| (2,164) |
| (2,795) | ||||
Total stockholders’ equity |
| 5,144,129 |
| 5,015,778 | ||||
Total liabilities and stockholders’ equity | $ | 9,773,082 | $ | 9,004,340 |
See accompanying notes.
53
STORE Capital Corporation
Consolidated Statements of Income
(In thousands, except share and per share data)
Year Ended December 31, | |
| |||||||||
2021 | 2020 | | 2019 |
|
| ||||||
Revenues: |
|
|
|
| |
| | ||||
Rental revenues | $ | 729,061 | $ | 644,498 | $ | 625,415 | | ||||
Interest income on loans and financing receivables |
| 50,821 |
| 45,288 |
| 33,826 | | ||||
Other income |
| 2,782 |
| 4,482 |
| 6,473 | | ||||
Total revenues |
| 782,664 |
| 694,268 |
| 665,714 | | ||||
Expenses: | | ||||||||||
Interest |
| 170,974 |
| 169,706 |
| 158,381 | | ||||
Property costs |
| 18,244 |
| 22,025 |
| 10,793 | | ||||
General and administrative |
| 84,097 |
| 49,685 |
| 54,274 | | ||||
Depreciation and amortization |
| 265,813 |
| 242,925 |
| 221,975 | | ||||
Provisions for impairment | 24,979 | 23,003 | 18,751 | | |||||||
Total expenses |
| 564,107 |
| 507,344 |
| 464,174 | | ||||
Other income: | | ||||||||||
Net gain on dispositions of real estate |
| 46,655 |
| 22,774 |
| 84,142 | | ||||
Income from non-real estate, equity method investment | 3,949 | 3,500 | — | | |||||||
Income before income taxes | 269,161 | 213,198 | 285,682 | | |||||||
Income tax expense |
| 813 |
| 584 |
| 707 | | ||||
Net income | $ | 268,348 | $ | 212,614 | $ | 284,975 | | ||||
| |||||||||||
Net income per share of common stock—basic and diluted | $ | 0.99 | $ | 0.84 | $ | 1.24 | | ||||
Weighted average common shares outstanding: | | ||||||||||
Basic |
| 270,105,269 |
| 252,534,580 |
| 229,734,497 | | ||||
Diluted |
| 270,105,269 |
| 252,651,040 |
| 230,289,541 | |
See accompanying notes.
54
STORE Capital Corporation
Consolidated Statements of Comprehensive Income
(In thousands)
Year Ended December 31, |
| ||||||||||
2021 | 2020 | 2019 |
| ||||||||
Net income |
| $ | 268,348 |
| $ | 212,614 |
| $ | 284,975 |
| |
Other comprehensive income (loss): | |||||||||||
Unrealized losses on cash flow hedges |
| (3) |
| (1,437) |
| (1,142) | |||||
Cash flow hedge losses (gains) reclassified to interest expense |
| 634 |
| 978 |
| (1,053) | |||||
Total other comprehensive income (loss) |
| 631 |
| (459) |
| (2,195) | |||||
Total comprehensive income | $ | 268,979 | $ | 212,155 | $ | 282,780 |
See accompanying notes.
55
STORE Capital Corporation
Consolidated Statements of Stockholders’ Equity
For the Years Ended December 31, 2021, 2020 and 2019
(In thousands, except share data)
| Distributions | Accumulated | |
| ||||||||||||||
Capital in | in Excess of | Other | Total |
| ||||||||||||||
Common Stock | Excess of | Retained | Comprehensive | Stockholders’ |
| |||||||||||||
Shares | Par Value | Par Value | Earnings | Income (Loss) | Equity |
| ||||||||||||
Balance at December 31, 2018 |
| 221,071,838 | $ | 2,211 | $ | 4,129,082 | $ | (267,651) | $ | (141) | $ | 3,863,501 | ||||||
Net income |
| — |
| — |
| — |
| 284,975 |
| — |
| 284,975 | ||||||
Other comprehensive loss |
| — |
| — |
| — | — | (2,195) |
| (2,195) | ||||||||
Issuance of common stock, net of costs of $9,422 |
| 18,474,875 | 185 | 650,336 | — | — |
| 650,521 | ||||||||||
Equity-based compensation |
| 443,330 | 4 | 11,698 | 27 | — |
| 11,729 | ||||||||||
Shares repurchased under stock compensation plan | (167,143) | (2) | (3,184) | (1,846) | — | (5,032) | ||||||||||||
Common dividends declared ($1.36 per common share) and dividend equivalents on restricted stock units |
| — |
| — |
| — | (318,114) | — |
| (318,114) | ||||||||
Balance at December 31, 2019 |
| 239,822,900 |
| 2,398 |
| 4,787,932 |
| (302,609) |
| (2,336) |
| 4,485,385 | ||||||
Adoption of ASC Topic 326, cumulative adjustment | (2,465) | (2,465) | ||||||||||||||||
Net income |
| — |
| — |
| — |
| 212,614 |
| — |
| 212,614 | ||||||
Other comprehensive loss |
| — |
| — |
| — | — | (459) |
| (459) | ||||||||
Issuance of common stock, net of costs of $9,558 |
| 25,696,396 | 257 | 686,129 | — | — |
| 686,386 | ||||||||||
Equity-based compensation |
| 732,511 | 6 | 4,659 | 5 | — |
| 4,670 | ||||||||||
Shares repurchased under stock compensation plan | (139,131) | — | (2,831) | (2,366) | — | (5,197) | ||||||||||||
Common dividends declared ($1.42 per common share) and dividend equivalents on restricted stock units |
| — |
| — |
| — | (365,156) | — |
| (365,156) | ||||||||
Balance at December 31, 2020 |
| 266,112,676 |
| 2,661 |
| 5,475,889 |
| (459,977) |
| (2,795) |
| 5,015,778 | ||||||
Net income |
| — |
| — |
| — |
| 268,348 |
| — |
| 268,348 | ||||||
Other comprehensive income |
| — |
| — |
| — | — | 631 |
| 631 | ||||||||
Issuance of common stock, net of costs of $4,109 |
| 7,322,471 | 73 | 243,598 | — | — |
| 243,671 | ||||||||||
Equity-based compensation |
| 659,210 | 7 | 32,223 | 172 | — |
| 32,402 | ||||||||||
Shares repurchased under stock compensation plan | (288,132) | (3) | (6,018) | (3,488) | — | (9,509) | ||||||||||||
Common dividends declared ($1.49 per common share) and dividend equivalents on restricted stock units |
| — |
| — |
| — | (407,192) | — |
| (407,192) | ||||||||
Balance at December 31, 2021 |
| 273,806,225 | $ | 2,738 | $ | 5,745,692 | $ | (602,137) | $ | (2,164) | $ | 5,144,129 |
See accompanying notes.
56
STORE Capital Corporation
Consolidated Statements of Cash Flows
(In thousands)
Year Ended December 31, |
| |||||||||
2021 | 2020 | | 2019 |
| ||||||
Operating activities |
|
| ||||||||
Net income | $ | 268,348 | $ | 212,614 | $ | 284,975 | ||||
Adjustments to net income: | ||||||||||
Depreciation and amortization |
| 265,813 |
| 242,925 |
| 221,975 | ||||
Amortization of deferred financing costs and other noncash interest expense |
| 10,120 |
| 8,827 |
| 9,689 | ||||
Amortization of equity-based compensation |
| 32,228 |
| 4,665 |
| 11,703 | ||||
Provisions for impairment | 24,979 | 23,003 | 18,751 | |||||||
Net gain on dispositions of real estate |
| (46,655) |
| (22,774) |
| (84,142) | ||||
Income from non-real estate, equity method investment | (3,949) | (3,500) | — | |||||||
Distributions received from equity method investment | 120 | — | — | |||||||
Gain on defeasance/extinguishment of debt | — | — | 735 | |||||||
Noncash revenue and other |
| (9,907) |
| (53,139) |
| (1,865) | ||||
Payments made in settlement of cash flow hedges | — | — | (6,735) | |||||||
Changes in operating assets and liabilities: | ||||||||||
Other assets | 32,459 | (6,837) | (5,608) | |||||||
Accrued expenses, deferred revenue and other liabilities |
| 9,817 |
| 25,802 |
| 8,856 | ||||
Net cash provided by operating activities |
| 583,373 |
| 431,586 |
| 458,334 | ||||
Investing activities | ||||||||||
Acquisition of and additions to real estate |
| (1,379,902) |
| (917,038) |
| (1,451,269) | ||||
Investment in loans and financing receivables |
| (125,049) |
| (153,545) |
| (253,552) | ||||
Collections of principal on loans and financing receivables |
| 19,160 |
| 46,618 |
| 16,377 | ||||
Proceeds from dispositions of real estate |
| 355,972 |
| 212,108 |
| 438,631 | ||||
Net cash used in investing activities |
| (1,129,819) |
| (811,857) |
| (1,249,813) | ||||
Financing activities | ||||||||||
Borrowings under credit facility |
| 665,000 | 600,000 | 822,100 | ||||||
Repayments under credit facility |
| (535,000) |
| (600,000) |
| (957,100) | ||||
Borrowings under unsecured notes and term loans payable | 374,539 | 348,453 | 347,410 | |||||||
Repayments under unsecured notes and term loans payable | (100,000) | (100,000) | — | |||||||
Borrowings under non-recourse debt obligations of consolidated special purpose entities |
| 514,785 |
| — |
| 549,596 | ||||
Repayments under non-recourse debt obligations of consolidated special purpose entities |
| (301,078) |
| (127,659) |
| (228,252) | ||||
Financing costs paid |
| (14,433) |
| (3,330) |
| (12,206) | ||||
Proceeds from the issuance of common stock |
| 247,780 |
| 695,944 |
| 659,943 | ||||
Stock issuance costs paid | (4,162) | (9,540) | (9,459) | |||||||
Shares repurchased under stock compensation plans | (9,507) | (5,198) | (5,032) | |||||||
Dividends paid | (398,005) | (353,204) | (307,157) | |||||||
Net cash provided by financing activities |
| 439,919 |
| 445,466 |
| 859,843 | ||||
Net (decrease) increase in cash, cash equivalents and restricted cash |
| (106,527) |
| 65,195 |
| 68,364 | ||||
Cash, cash equivalents and restricted cash, beginning of period |
| 176,576 |
| 111,381 |
| 43,017 | ||||
Cash, cash equivalents and restricted cash, end of period | $ | 70,049 | $ | 176,576 | $ | 111,381 | ||||
Reconciliation of cash, cash equivalents and restricted cash: | ||||||||||
Cash and cash equivalents | $ | 64,269 | $ | 166,381 | $ | 99,753 | ||||
Restricted cash included in other assets | 5,780 | 10,195 | 11,628 | |||||||
Total cash, cash equivalents and restricted cash | $ | 70,049 | $ | 176,576 | $ | 111,381 | ||||
Supplemental disclosure of noncash investing and financing activities: | ||||||||||
Accrued tenant improvements included in real estate investments | $ | 25,077 | $ | 22,087 | $ | 17,464 | ||||
Seller financing provided to purchaser of real estate sold | — | 3,176 | 9,000 | |||||||
Acquisition of real estate assets from borrowers under loans and financing receivables | 42,782 | 30,585 | 13,574 | |||||||
Non-recourse debt obligation assumed in conjunction with acquisition of property | — | 6,215 | — | |||||||
Accrued financing and stock issuance costs | 79 | 138 | 80 | |||||||
Supplemental disclosure of cash flow information: | ||||||||||
Cash paid during the period for interest, net of amounts capitalized | $ | 159,805 | $ | 160,091 | $ | 142,933 | ||||
Cash paid during the period for income and franchise taxes | 2,441 | 2,366 | 2,362 |
See accompanying notes.
57
STORE Capital Corporation
Notes to Consolidated Financial Statements
December 31, 2021
1. Organization
STORE Capital Corporation (STORE Capital or the Company) was incorporated under the laws of 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 manufacturing sectors of the United States economy. From time to time, it also provides 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”.
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 consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (GAAP) and the rules and regulations of the U.S. Securities and Exchange Commission (SEC). 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 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 December 31, 2021 and 2020, these special purpose entities held assets totaling $8.5 billion and $7.7 billion, respectively, and had third-party liabilities totaling $2.6 billion and $2.3 billion, respectively. These assets and liabilities 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.
58
Investment Portfolio
STORE Capital invests in real estate assets through three primary transaction types as summarized below. At the beginning of 2019, the Company adopted Accounting Standards Update (ASU) 2016-02, Leases (Topic 842) (ASC Topic 842) which had an impact on certain accounting related to the Company’s investment portfolio.
● | Real Estate Investments – investments are generally made through sale-leaseback transactions in which the Company acquires the real estate from the owner-operators and then leases the real estate back to them through long-term leases which are generally classified as operating leases; the operators become the Company’s long-term tenants (its customers). Certain of the lease contracts that are associated with a sale-leaseback transaction may contain terms, such as a tenant purchase option, which results in the transaction being accounted for as a financing arrangement due to the adoption of ASC Topic 842 rather than as an investment in real estate subject to an operating lease. |
● | Mortgage Loans Receivable – investments are made by issuing mortgage loans to the owner-operators of the real estate that serve as the collateral for the loans and the operators become long-term borrowers and customers of the Company. On occasion, the Company may also make other types of loans to its customers, such as equipment loans. |
● | Hybrid Real Estate Investments – investments are made through modified sale-leaseback transactions, where the Company acquires land from the owner-operators, leases the land back through long-term leases and simultaneously issues mortgage loans to the operators secured by the buildings and improvements on the land. Prior to 2019, these hybrid real estate investment transactions were generally accounted for as direct financing leases. Subsequent to the adoption of ASC Topic 842, new or modified hybrid real estate investment transactions are generally accounted for as operating leases of the land and mortgage loans on the buildings and improvements. |
Impact of the COVID-19 Pandemic
Since the beginning of the novel coronavirus (COVID-19) pandemic in early 2020, the Company has provided to certain tenants rent deferral arrangements in the form of both short-term notes and lease modifications. The FASB provided accounting relief under which concessions provided to tenants in direct response to the COVID-19 pandemic are not required to be evaluated or accounted for as lease modifications in accordance with ASC Topic 842. The Company elected to apply this accounting relief to the rent deferral arrangements it has entered into with its tenants, which primarily affected the timing (but not the amount) of lease and loan payments due to the Company under its contracts. For the years ended December 31, 2021 and 2020, the Company recognized $8.3 million and $57.1 million of net revenue associated with these deferral arrangements with a corresponding increase in receivables that are included in other assets, net on the consolidated balance sheet. During the years ended December 31, 2021 and 2020, the Company collected $33.4 million and $9.9 million of the receivables related to these deferral arrangements.
Accounting for Real Estate Investments
Classification and Cost
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. Intangible assets and liabilities acquired may include the value of existing in-place leases, above-market or below-market lease value of in-place leases and ground lease-related intangibles, as applicable. 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. Certain of the Company’s lease contracts allow its tenants the option, at their election, to purchase the leased property from the Company at a specified time or times (generally at the greater of the then-fair market value or the Company’s cost, as defined in the lease contracts). Subsequent to the adoption of ASC Topic 842, for real estate assets acquired through a sale-leaseback transaction and subject to a lease contract which contains a purchase option, the Company accounts for such an acquisition as a financing arrangement and records the investment in loans and financing receivables on the consolidated balance sheet; should the purchase option later expire or be removed from the lease contract, the Company would derecognize the asset accounted for as a financing arrangement and recognize the transferred leased asset in real estate investments.
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
59
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 or below-market lease 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
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 selling costs. Any properties classified as held for sale are not depreciated.Revenue Recognition
STORE Capital leases real estate to its tenants under long-term net leases that are predominantly classified as operating leases. 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, straight-line operating lease receivables, calculated as the aggregate difference between the rental revenue recognized on a straight-line basis and scheduled rents, represent unbilled rent receivables that the Company will receive only if the tenants make all rent payments required through the expiration of the leases; these receivables are included in other assets, net on the consolidated balance sheets. The Company reviews its straight-line operating lease receivables for collectibility on a contract by contract basis and any amounts not considered substantially collectible are written off against rental revenues. As of December 31, 2021 and 2020, the Company had $39.4 million and $34.6 million, respectively, of straight-line operating lease receivables. 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.
In addition to base rental revenue, certain leases also 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. Approximately 3.5% 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 (for most of these leases, the contingent rent payment is for a temporary period); historically, contingent rent recognized has been less than 2.0% of rental revenues.
The Company reviews its operating lease 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 lease payments with respect to any tenant is not probable, a direct write-off of the receivable is made and any future rental revenue is recognized only when the tenant makes a rental payment or when collectibility is again deemed probable.
Direct costs incremental to successful lease origination, offset by any lease origination fees received, are deferred and amortized over the related lease term as an adjustment to rental revenue. The Company periodically commits to fund the construction of new properties for its customers; rental revenue collected during the construction period is deferred and amortized over the remaining lease term when the construction project is complete. Substantially all of the Company’s leases are triple net, which means that the lessees are directly responsible for the payment of all property operating expenses, including property taxes, maintenance and insurance. For a few lease contracts, the Company collects property taxes from its customers and remits those taxes to governmental authorities. Subsequent to the adoption of ASC Topic 842, these property tax payments are presented on a gross basis as part of both rental revenues and property costs in the consolidated statements of income.
60
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. Such events or changes in circumstances may include an expectation to sell certain assets in accordance with the Company’s long-term strategic plans. Management considers factors such as expected future undiscounted cash flows, capitalization and discount rates, terminal value, tenant improvements, 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, discussed in Fair Value Measurement below. If an asset is determined to be impaired, 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.
During the year ended December 31, 2021, the Company recognized an aggregate provision for impairment of real estate of $21.8 million. For the assets impaired in 2021, the estimated fair value of the impaired real estate assets at the time of impairment aggregated $78.2 million. The Company recognized aggregate provisions for the impairment of real estate of $22.0 million and $18.8 million during the years ended December 31, 2020 and 2019, respectively.
Accounting for Loans and Financing Receivables
Loans Receivable – Classification, Cost and Revenue Recognition
STORE Capital holds its loans receivable, which are primarily mortgage loans secured by real estate, for long-term investment. Loans receivable are carried at amortized cost, including related unamortized discounts or premiums, if any.
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 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 more than 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 December 31, 2021 and 2020, the Company had loans receivable with an aggregate outstanding principal balance of $28.8 million and $39.9 million, respectively, on nonaccrual status.
Direct Financing Receivables – Classification, Cost and Revenue Recognition
Direct financing receivables include hybrid real estate investment transactions completed prior to 2019. The Company recorded 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. Subsequent to the adoption of ASC Topic 842, existing direct financing receivables will continue to be accounted for in the same manner, unless the underlying contracts are modified.
Impairment and Provision for Credit Losses
Effective January 1, 2020, the Company adopted ASU 2016-13, Financial Instruments — Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments (ASC Topic 326) which changed how the Company measures credit losses for loans and financing receivables.
In accordance with ASC Topic 326, the Company evaluates the collectibility of its loans and financing receivables at the time each financing receivable is issued and subsequently on a quarterly basis utilizing an expected credit loss model based on credit quality indicators. The primary credit quality indicator is the implied credit rating associated with each borrower, utilizing two categories, investment grade and non-investment grade. The Company computes implied credit ratings based on regularly received borrower financial statements using Moody’s Analytics RiskCalc. The Company considers the implied credit ratings, loan and financing receivable term to maturity and underlying collateral value and quality, if any, to calculate the expected credit loss over the remaining life of the receivable. For the years ended December 31, 2021 and 2020, the Company recognized an estimated $3.2 million and $1.0 million, respectively, of provisions for credit losses related to its loans and financing receivables; the provision for credit losses is included in provisions for impairment on the consolidated statements of income.
61
Prior to the adoption of ASC Topic 326, the Company periodically evaluated 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 was determined to be impaired when, in management’s judgment based on current information and events, it was probable that the Company would be unable to collect all amounts due according to the contractual terms of the loan agreement. Specific allowances for loan losses were provided for impaired loans on an individual loan basis in the amount by which the carrying value exceeded the estimated fair value of the underlying collateral less disposition costs. The Company did
recognize any loan loss provisions during the year ended December 31, 2019.Accounting for Operating Ground Lease Assets
As part of certain real estate investment transactions, the Company may enter into long-term operating ground leases as a lessee. The Company is required to recognize an operating ground lease (or right-of-use) asset and related operating lease liability for each of these operating ground leases. Operating ground lease assets and operating lease liabilities are recognized based on the present value of the lease payments. The Company uses its estimated incremental borrowing rate, which is the estimated rate at which the Company could borrow on a collateralized basis with similar payments over a similar term, in determining the present value of the lease payments.
Many of these operating lease contracts include options for the Company to extend the lease; the option periods are included in the minimum lease term only if it is reasonably likely the Company will exercise the option(s). Rental expense for the operating ground lease contracts is recognized in property costs on a straight-line basis over the lease term. Some of the contracts have contingent rent escalators indexed to future increases in the CPI and a few contracts have contingent rentals that are based on a percentage of the gross sales of the property; these payments are recognized in expense as incurred. The payment obligations under these contracts are typically the responsibility of the tenants operating on the properties, in accordance with the Company’s leases with the respective tenants. As a result, the Company also recognizes sublease rental revenue on a straight-line basis over the term of the Company’s sublease with the tenant; the sublease income is included in rental revenues.
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
Restricted cash may include reserve account deposits held by lenders, including deposits required to be used for future investment in real estate assets, escrow deposits and cash proceeds from the sale of assets held by a qualified intermediary to facilitate tax-deferred exchange transactions under Section 1031 of the Internal Revenue Code. The Company had $5.8 million and $10.2 million of restricted cash at December 31, 2021 and 2020, respectively, which are included in other assets, net, on the consolidated balance sheets.
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, net, on the consolidated balance sheets.
Derivative Instruments and Hedging Activities
The Company may enter into derivative 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 enters into derivative financial instruments only 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.
62
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 related 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 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 December 31, 2021, the Company had no derivative instruments in place.
Fair Value Measurement
The Company estimates the 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. |
Share-based Compensation
Directors and key employees of the Company have been granted long-term incentive awards, including restricted stock awards (RSAs) and restricted stock unit awards (RSUs), which provide such directors and employees with equity interests as an incentive to remain in the Company’s service and to align their interests with those of the Company’s stockholders.
The Company estimates the fair value of RSAs based on the closing price per share of the common stock on 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 Company’s RSUs granted in 2017 contain a market condition and a service condition and RSUs granted in 2018 through 2021 contain both a market condition and a performance condition as well as a service condition. The Company values the RSUs with a market condition using a Monte Carlo simulation model and values the RSUs with a performance condition based on the fair value of the awards expected to be earned and recognizes those amounts 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. It is still subject, however, 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.
63
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 net income per common share (dollars in thousands):
Year Ended December 31, |
| |||||||||||
2021 | 2020 | 2019 |
| |||||||||
Numerator: |
|
|
|
|
|
|
|
| ||||
Net income | $ | 268,348 | $ | 212,614 | $ | 284,975 | ||||||
Less: earnings attributable to unvested restricted shares |
| (659) |
| (776) |
| (403) | ||||||
Net income used in basic and diluted income per share | $ | 267,689 | $ | 211,838 | $ | 284,572 | ||||||
Denominator: | ||||||||||||
Weighted average common shares outstanding |
| 270,693,243 |
| 253,055,331 |
| 230,030,535 | ||||||
Less: Weighted average number of shares of unvested restricted stock |
| (587,974) |
| (520,751) |
| (296,038) | ||||||
Weighted average shares outstanding used in basic income per share |
| 270,105,269 |
| 252,534,580 |
| 229,734,497 | ||||||
Effects of dilutive securities: | ||||||||||||
Add: Treasury stock method impact of potentially dilutive securities (a) |
| — |
| 116,460 |
| 555,044 | ||||||
Weighted average shares outstanding used in diluted income per share |
| 270,105,269 |
| 252,651,040 |
| 230,289,541 |
(a) | For the years ended December 31, 2021, 2020 and 2019, excludes 225,424 shares, 127,136 shares and 122,224 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, results of operations or cash flows upon adoption.
In March 2020, the FASB issued ASU 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting. ASU 2020-04 contains practical expedients for reference rate reform related activities that impact debt, leases, derivatives and other contracts. The guidance in ASU 2020-04 is optional and may be elected over time as reference rate reform activities occur. During the first quarter of 2020, the Company elected to apply the hedge accounting expedients related to probability and the assessments of effectiveness for future LIBOR-indexed cash flows to assume that the index upon which future hedged transactions will be based matches the index on the corresponding derivatives. Application of these expedients preserves the presentation of derivatives consistent with past presentation. The Company continues to evaluate the impact of the guidance and may apply other elections as applicable as additional changes in the market occur.
In April 2020, the FASB issued a Staff Question & Answer (“Q&A”) which was intended to reduce the challenges of evaluating the enforceable rights and obligations of leases for concessions granted to lessees in response to the COVID-19 pandemic. The Q&A allows both lessors and lessees to elect not to evaluate whether concessions provided in response to the COVID-19 pandemic are lease modifications. This relief is subject to certain conditions being met, including ensuring the total lease payments are substantially the same or less as compared to the original lease payments prior to the concession being granted. The Company, as lessor, has elected to apply such relief and will therefore not evaluate whether lease concessions that were granted in response to the COVID-19 pandemic meet the definition of a lease modification. The Company, as a lessee, has not received any concessions under its ground or other lease agreements resulting from the COVID-19 pandemic.
64
3. Investments
At December 31, 2021, STORE Capital had investments in 2,866 property locations representing 2,811 owned properties (of which 72 are accounted for as financing arrangements and 23 are accounted for as direct financing receivables), 24 properties where all the related land is subject to an operating ground lease and 31 properties which secure mortgage loans. The gross investment portfolio totaled $10.7 billion at December 31, 2021 and consisted of the gross acquisition cost of the real estate investments totaling $10.0 billion, loans and financing receivables with an aggregate carrying amount of $697.3 million and operating ground lease assets totaling $33.3 million. As of December 31, 2021, approximately 36% 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).
The gross dollar amount of the Company’s 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 financing receivables and operating ground lease assets. During 2019, 2020 and 2021, the Company had the following gross real estate and other investment activity (dollars in thousands):
| Number of |
| Dollar |
| ||
Investment | Amount of |
| ||||
Locations | Investments |
| ||||
Gross investments, December 31, 2018 |
| 2,255 |
| 7,605,070 | ||
Acquisition of and additions to real estate (a)(b)(c) |
| 305 |
| 1,440,399 | ||
Investment in loans and direct financing receivables (d) |
| 48 |
| 262,552 | ||
Sales of real estate |
| (95) |
| (415,736) | ||
Principal collections on loans and direct financing receivables (e) |
| (9) |
| (29,952) | ||
Operating ground lease assets, net (f) | 24,254 | |||||
Provisions for impairment | (18,751) | |||||
Other (c) |
| (12,915) | ||||
Gross investments, December 31, 2019 |
| 2,504 |
| 8,854,921 | ||
Acquisition of and additions to real estate (a)(g) |
| 203 |
| 959,842 | ||
Investment in loans and direct financing receivables (d) |
| 11 |
| 156,721 | ||
Sales of real estate |
| (72) |
| (222,556) | ||
Principal collections on loans and direct financing receivables (e) |
| (12) |
| (80,521) | ||
Net change in operating ground lease assets (f) | 10,429 | |||||
Provisions for impairment | (23,003) | |||||
Adoption of expected credit loss standard (ASC Topic 326) | (2,465) | |||||
Other |
| (13,602) | ||||
Gross investments, December 31, 2020 |
| 2,634 |
| 9,639,766 | ||
Acquisition of and additions to real estate (a)(e)(h) |
| 307 | 1,427,278 | |||
Investment in loans and direct financing receivables (e) |
| 29 | 125,049 | |||
Sales of real estate |
| (103) | (339,658) | |||
Principal collections on loans and direct financing receivables (e) |
| (1) | (61,942) | |||
Net change in operating ground lease assets (f) | (1,365) | |||||
Provisions for impairment | (24,979) | |||||
Other | (15,212) | |||||
Gross investments, December 31, 2021 (i) |
| 10,748,937 | ||||
Less accumulated depreciation and amortization (i) |
| (1,161,197) | ||||
Net investments, December 31, 2021 |
| 2,866 | $ | 9,587,740 |
(a) | Includes $1.6 million during 2019, $0.8 million during 2020 and $0.8 million during 2021 of interest capitalized to properties under construction. |
(b) | Excludes $36.5 million of tenant improvement advances disbursed in 2019 which were accrued as of December 31, 2018. |
(c) | During the year ended December 31, 2019, the Company completed a $21.2 million substitution transaction in which ten properties the Company owned and leased to a single tenant were substituted for ten other properties the tenant previously owned and are now leased to that same tenant; the Company recognized a $3.9 million non-cash gain on this transaction which is included in net gain on dispositions of real estate in the consolidated statement of income. |
(d) | For the years ended December 31, 2019 and 2020 includes $9.0 million and $3.2 million, respectively, related to mortgage loans made to the purchasers of a real estate properties sold. |
65
(e) | For the years ended December 31, 2019, 2020, and 2021 includes $13.6 million, $30.6 million, and $42.8 million, respectively of non-cash principal collection transactions in which the Company acquired the underlying collateral property (buildings and improvements) and leased them back to the borrowers. |
(f) | During the year ended December 31, 2019, includes $20.0 million of operating ground lease (or right-of-use) assets recognized upon initial adoption of ASC Topic 842 and $4.3 million of activity (new operating ground lease assets recognized net of amortization); during the year ended December 31, 2020, includes new operating ground lease assets recognized net of amortization and during the year ended December 31, 2021, represents amortization. |
(g) | Excludes $16.9 million of tenant improvement advances disbursed in 2020 which were accrued as of December 31, 2019. |
(h) | Excludes $21.2 million of tenant improvement advances disbursed in 2021 which were accrued as of December 31, 2020. |
(i) | Includes the dollar amount of investments ($27.1 million) and the accumulated depreciation and amortization ($1.9 million) related to real estate investments held for sale at December 31, 2021. |
The following table summarizes the revenues the Company recognized from its investment portfolio (in thousands):
Year Ended December 31, |
| ||||||||||
2021 | 2020 | | 2019 |
|
| ||||||
Rental revenues: |
|
|
|
| |
| |||||
Operating leases (a)(c) | $ | 728,477 | $ | 644,733 | $ | 625,477 | |||||
Sublease income - operating ground leases (b) | 2,809 | 2,096 | 2,227 | ||||||||
Amortization of lease related intangibles and costs |
| (2,225) |
| (2,331) |
| (2,289) | |||||
Total rental revenues | $ | 729,061 | $ | 644,498 | $ | 625,415 | |||||
Interest income on loans and financing receivables: | |||||||||||
Mortgage and other loans receivable (c) | $ | 24,959 | $ | 18,097 | $ | 13,866 | |||||
Sale-leaseback transactions accounted for as financing arrangements |
| 17,883 |
| 15,376 |
| 5,785 | |||||
Direct financing receivables |
| 7,979 |
| 11,815 |
| 14,175 | |||||
Total interest income on loans and financing receivables | $ | 50,821 | $ | 45,288 | $ | 33,826 |
(a) | For the years ended December 31, 2021, 2020 and 2019, includes $2.6 million, $2.5 million and $2.6 million, respectively, of property tax tenant reimbursement revenue and includes variable lease revenue of $11.2 million, $4.0 million and $123,000 for the years ended December 31, 2021, 2020 and 2019, respectively. |
(b) | Represents total revenue recognized for the sublease of properties subject to operating ground leases to the related tenants; includes both payments made by the tenants to the ground lessors and straight-line revenue recognized for scheduled increases in the sublease rental payments. |
(c) | For the years ended December 31, 2021 and 2020, includes $8.3 million and $57.1 million, respectively, of revenue that has been recognized related to rent and financing relief arrangements granted as a result of the COVID-19 pandemic with a corresponding increase in receivables which are included in other assets, net on the consolidated balance sheet. |
The Company has elected to account for the lease and nonlease components in its lease contracts as a single component if the timing and pattern of transfer for the separate components are the same and, if accounted for separately, the lease component would classify as an operating lease.
Significant Credit and Revenue Concentration
STORE Capital’s real estate investments are leased or financed to 556 customers geographically dispersed throughout 49 states. Only one state, Texas (11%), accounted for 10% or more of the total dollar amount of STORE Capital’s investment portfolio at December 31, 2021. None of the Company’s customers represented more than 10% of the Company’s real estate investment portfolio at December 31, 2021, with the largest customer representing 2.9% of the total investment portfolio. On an annualized basis, as of December 31, 2021, the largest customer represented 3.0% of the Company’s total investment portfolio revenues and the Company’s customers operated their businesses across approximately 855 concepts; the largest of these concepts represented 2.2% of the Company’s total investment portfolio revenues.
66
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 December 31, 2021 (dollars in thousands):
|
|
| Percentage of |
| ||||
Number of | Dollar | Total Dollar |
| |||||
Investment | Amount of | Amount of |
| |||||
Locations | Investments | Investments |
| |||||
Restaurants |
| 745 |
| $ | 1,289,432 |
| 12 | % |
Early childhood education centers |
| 267 | 630,758 |
| 6 | |||
Metal fabrication |
| 109 | 612,591 |
| 6 | |||
Automotive repair and maintenance |
| 223 | 570,851 |
| 5 | |||
Health clubs |
| 90 | 539,279 |
| 5 | |||
Furniture stores |
| 59 | 403,899 |
| 4 | |||
Farm and ranch supply stores |
| 41 | 377,293 |
| 3 | |||
All other service industries |
| 994 | 3,834,493 |
| 36 | |||
All other retail industries |
| 140 | 1,046,502 |
| 10 | |||
All other manufacturing industries |
| 198 | 1,443,839 |
| 13 | |||
Total |
| 2,866 |
| $ | 10,748,937 |
| 100 | % |
Real Estate Investments
The weighted average remaining noncancelable lease term of the Company’s operating leases with its tenants at December 31, 2021 was approximately 13.4 years. Substantially all the leases are triple net, which means that the lessees are responsible for the payment of all property operating expenses, including property taxes, maintenance and insurance; therefore, the Company is generally not responsible for repairs or other capital expenditures related to the properties while the triple-net leases are in effect. At December 31, 2021, 15 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 December 31, 2021 are as follows (in thousands):
2022 | $ | 806,925 | ||
2023 | 806,159 | |||
2024 |
| 797,889 | ||
2025 |
| 794,250 | ||
2026 |
| 787,264 | ||
Thereafter |
| 6,808,984 | ||
Total future minimum rentals (a) | $ | 10,801,471 |
(a) | Excludes future minimum rentals to be received under lease contracts associated with sale-leaseback transactions accounted for as financing arrangements. See Loans and Financing Receivables section below. |
Substantially all the Company’s leases include one or more renewal options (generally two to four five-year options). 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 presented above do not include any contingent rentals such as lease escalations based on future changes in CPI.
67
Intangible Lease Assets
The following details intangible lease assets and related accumulated amortization at December 31 (in thousands):
| 2021 |
| 2020 | ||||
In-place leases |
| $ | 35,522 |
| $ | 37,440 | |
Ground lease-related intangibles | 19,449 | 19,449 | |||||
Above-market leases | — | 4,745 | |||||
Total intangible lease assets | 54,971 | 61,634 | |||||
Accumulated amortization | (25,285) | (27,935) | |||||
Net intangible lease assets |
| $ | 29,686 |
| $ | 33,699 |
Aggregate lease intangible amortization included in expense was $3.5 million, $4.3 million and $5.4 million during the years ended December 31, 2021, 2020 and 2019, respectively. The amount amortized as a decrease to rental revenue for capitalized above-market lease intangibles was $0.2 million, $1.0 million and $1.1 million for the years ended December 31, 2021, 2020 and 2019, respectively.
Based on the balance of the intangible assets as of December 31, 2021, the aggregate amortization expense is expected to be $3.2 million in 2022, $2.8 million in 2023, $2.3 million in 2024, $1.8 million in 2025 and $1.7 million in 2026. The weighted average remaining amortization period is approximately seven years for the in-place lease intangibles, and approximately 42 years for the amortizing ground lease-related intangibles.
Operating Ground Lease Assets
As of December 31, 2021, STORE Capital had operating ground lease assets aggregating $33.3 million. Typically, the lease payment obligations for these leases are the responsibility of the tenants operating on the properties, in accordance with the Company’s leases with those respective tenants. The Company recognized total lease cost for these operating ground lease assets of $3.3 million, $2.4 million, and $2.3 million during the years ended December 31, 2021, 2020, and 2019, respectively. For the years ended December 31, 2021, 2020, and 2019 the Company also recognized in rental revenues $2.8 million, $2.1 million, and $2.2 million, respectively, of sublease revenue associated with its operating ground leases. The Company’s ground leases have remaining terms ranging from one year to 90 years, some of which have one or more options to extend the lease for terms ranging from three years to ten years. The weighted average remaining non-cancelable lease term for the ground leases was 22 years at December 31, 2021. The weighted average discount rate used in calculating the operating lease liabilities was 5.7%.
The future minimum lease payments to be paid under the operating ground leases as of December 31, 2021 were as follows (in thousands):
|
| Ground |
|
| ||||||
Ground | Leases | |||||||||
Leases | Paid by | |||||||||
Paid by | STORE Capital's | |||||||||
STORE Capital | Tenants (a) | Total |
| |||||||
2022 | $ | 401 | $ | 2,607 | $ | 3,008 | ||||
2023 | 4,149 | 2,629 | 6,778 | |||||||
2024 |
| 55 |
| 2,711 |
| 2,766 | ||||
2025 |
| 57 |
| 2,395 |
| 2,452 | ||||
2026 |
| 57 |
| 2,232 |
| 2,289 | ||||
Thereafter |
| 3,071 |
| 44,509 |
| 47,580 | ||||
Total lease payments | 7,790 | 57,083 | 64,873 | |||||||
Less imputed interest |
| (2,922) |
| (28,293) |
| (31,215) | ||||
Total operating lease liabilities - ground leases | $ | 4,868 | $ | 28,790 | $ | 33,658 |
(a) | STORE Capital’s tenants, who are generally sub-tenants under the ground leases, are responsible for paying the rent under these ground leases. In the event the tenant fails to make the required ground lease payments, the Company would be primarily responsible for the payment, assuming the Company does not re-tenant the property or sell the leasehold interest. Of the total $57.1 million commitment, $19.0 million is due |
68
for periods beyond the current term of the Company’s leases with the tenants. Amounts exclude contingent rent due under three leases where the ground lease payment, or a portion thereof, is based on the level of the tenant’s sales. |
Loans and Financing Receivables
The Company’s loans and financing receivables are summarized below (dollars in thousands):
Interest | Maturity | December 31, |
| |||||||||
Type | Rate (a) | Date | 2021 | 2020 |
| |||||||
Six mortgage loans receivable | 7.95 | % | 2022 - 2026 | $ | 114,911 | $ | 101,793 | |||||
Four mortgage loans receivable |
| 8.62 | % | 2032 - 2037 |
| 14,444 |
| 14,673 | ||||
Fifteen mortgage loans receivable (b) |
| 8.60 | % | 2051 - 2060 |
| 216,547 |
| 185,525 | ||||
Total mortgage loans receivable |
| 345,902 |
| 301,991 | ||||||||
Equipment and other loans receivable | 7.89 | % | 2022 - 2029 | 25,409 | 31,636 | |||||||
Total principal amount outstanding—loans receivable |
| 371,311 |
| 333,627 | ||||||||
Unamortized loan origination costs |
| 1,046 |
| 1,206 | ||||||||
Sale-leaseback transactions accounted for as financing arrangements (c) | 7.71 | % | 2034 - 2043 | 255,483 | 204,469 | |||||||
Direct financing receivables |
| 78,637 |
| 117,047 | ||||||||
Allowance for credit and loan losses (d) | (9,208) | (6,028) | ||||||||||
Total loans and financing receivables | $ | 697,269 | $ | 650,321 |
(a) | Represents the weighted average interest rate as of the balance sheet date. |
(b) | Four of these mortgage 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) | In accordance with ASC Topic 842, represents sale-leaseback transactions accounted for as financing arrangements rather than as investments in real estate subject to operating leases. Interest rate shown is the weighted average initial rental or capitalization rate on the leases; the leases mature between 2034 and 2043 and the purchase options expire between 2024 and 2041. |
(d) | Balance includes $2.5 million of loan loss reserves recognized prior to December 31, 2019, $2.5 million credit loss reserves recognized upon the adoption of ASC Topic 326 on January 1, 2020, and $4.2 million of credit losses recognized since the adoption of ASC Topic 326. |
Loans Receivable
At December 31, 2021, the Company held 44 loans receivable with an aggregate carrying amount of $364.8 million. Twenty-five of the loans are mortgage loans secured by land and/or buildings and improvements on the mortgaged property; the interest rates on 12 of the mortgage loans are subject to increases over the term of the loans. Six of the mortgage loans are shorter-term loans (maturing prior to 2027) that generally require monthly interest-only 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 equipment and other loans generally require the borrower to make monthly interest-only payments with a balloon payment at maturity.
69
The long-term mortgage loans receivable generally allow for prepayments in whole, but not in part, without penalty or with penalties ranging from 1% to 20%, 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 |
|
|
| ||||||
Principal | Balloon | Total | ||||||||
Payments | Payments | Payments |
| |||||||
2022 | $ | 3,135 | $ | 30,680 | $ | 33,815 | ||||
2023 | 3,290 | 81,631 | 84,921 | |||||||
2024 |
| 2,157 |
| — |
| 2,157 | ||||
2025 |
| 2,042 |
| 510 |
| 2,552 | ||||
2026 |
| 2,061 |
| 20,371 |
| 22,432 | ||||
Thereafter |
| 174,588 |
| 50,846 |
| 225,434 | ||||
Total principal payments | $ | 187,273 | $ | 184,038 | $ | 371,311 |
Sale-Leaseback Transactions Accounted for as Financing Arrangements
As of December 31, 2021 and 2020, the Company had $255.5 million and $204.5 million, respectively, of investments acquired through sale-leaseback transactions accounted for as financing arrangements rather than as investments in real estate subject to an operating lease; revenue from these arrangements is recognized in interest income rather than as rental revenue. The scheduled future minimum rentals to be received under these agreements (which will be reflected in interest income) as of December 31, 2021, were as follows (in thousands):
2022 | $ | 19,939 | ||
2023 | 20,016 | |||
2024 |
| 20,150 | ||
2025 |
| 20,291 | ||
2026 |
| 20,384 | ||
Thereafter |
| 259,114 | ||
Total future scheduled payments | $ | 359,894 |
Direct Financing Receivables
As of December 31, 2021 and 2020, the Company had $78.6 million and $117.0 million, respectively, of investments accounted for as direct financing leases under previous accounting guidance; the components of these investments were as follows (in thousands):
| | 2021 | 2020 | ||||
Minimum lease payments receivable | $ | 159,371 |
| $ | 242,694 | ||
Estimated residual value of leased assets |
| 8,938 |
| 14,800 | |||
Unearned income |
| (89,672) |
| (140,447) | |||
Net investment | $ | 78,637 | $ | 117,047 |
As of December 31, 2021, the future minimum lease payments to be received under the direct financing lease receivables
approximately $8.0 for each of the next five years and $111.7 million thereafter.Provision for Credit Losses
In accordance with ASC Topic 326, the Company evaluates the collectibility of its loans and financing receivables at the time each financing receivable is issued and subsequently on a quarterly basis utilizing an expected credit loss model based on credit quality indicators. The Company groups individual loans and financing receivables based on the implied credit rating associated with each borrower. Based on credit quality indicators as of December 31, 2021, $102.4 million of loans and financing receivables were categorized as investment grade and $603.0 million were categorized as non-investment grade. During the year ended December 31, 2021, there were $3.2 million of provisions for credit losses recognized, no write-offs charged against the allowance and no recoveries of amounts previously written off.
70
As of December 31, 2021, the year of origination for loans and financing receivables with a credit quality indicator of investment grade was none in 2021, $2.5 million in 2020, $55.5 million in 2019, none in 2018 and and $44.4 million prior to 2017. The year of origination for loans and financing receivables with a credit quality indicator of non-investment grade was $64.6 million in 2021, $174.4 million in 2020, $176.9 million in 2019, $25.4 million in 2018, $50.9 million in 2017 and $110.8 million prior to 2017.
4. Debt
Credit Facility
The Company has an unsecured revolving credit facility with a group of lenders that is used to partially fund real estate acquisitions pending the issuance of long-term, fixed-rate debt. In June 2021, the Company amended the credit facility; the amended facility has immediate availability of $600 million and an accordion feature of $1.0 billion, which allows the size of the facility to be increased up to $1.6 billion. The facility matures in
and includes two six-month extension options, subject to certain conditions and the payment of a 0.0625% extension fee. At December 31, 2021, the Company had $130.0 million of borrowings outstanding on the facility.Borrowings under the facility require monthly payments of interest at a rate selected by the Company of either (1) LIBOR plus a credit spread ranging from 0.70% to 1.40%, or (2) the Base Rate, as defined in the credit agreement, plus a credit spread ranging from 0.00% to 0.40%. The credit spread used is based on the Company’s credit rating as defined in the credit agreement. The Company is required to pay a facility fee on the total commitment amount ranging from 0.10% to 0.30%. Currently, the applicable credit spread for LIBOR-based borrowings is 0.85% and the facility fee is 0.20%.
Under the terms of the facility, the Company is subject to various restrictive financial and nonfinancial covenants which, among other things, require the Company to maintain certain leverage ratios, cash flow and debt service coverage ratios and secured borrowing ratios. Certain of these ratios are based on the Company’s pool of unencumbered assets, which aggregated approximately $6.8 billion at December 31, 2021.
The facility is recourse to the Company and, as of December 31, 2021, the Company was in compliance with the covenants under the facility.
At December 31, 2021 and 2020, unamortized financing costs related to the Company’s credit facility totaled $3.7 million and $1.1 million, respectively, and are included in other assets, net, on the consolidated balance sheets.
Unsecured Notes and Term Loans Payable, net
The Company has completed four public offerings of ten-year unsecured notes (Public Notes). In March 2018, February 2019 and November 2020, the Company completed public offerings of $350 million each in aggregate principal amount. In November 2021, the Company completed a public offering of $375 million in aggregate principal amount. The Public Notes have coupon rates of 4.50%, 4.625%, 2.75%, and 2.70%, respectively, and interest is payable semi-annually in arrears in March and September of each year for the 2018 and 2019 Public Notes, May and November of each year for the 2020 Public Notes, and June and December of each year for the 2021 Public Notes. The notes were issued at 99.515%, 99.260%, 99.558%, and 99.877%, respectively, of their principal amounts.
The supplemental indentures governing the Public Notes contain various restrictive covenants, including limitations on the Company’s ability to incur additional secured and unsecured indebtedness. As of December 31, 2021, the Company was in compliance with these covenants. The Public Notes can be redeemed, in whole or in part, at par within three months of their maturity date or at a redemption price equal to the sum of (i) the principal amount of the notes being redeemed plus accrued and unpaid interest and (ii) the make-whole premium, as defined in the supplemental indentures governing these notes.
The Company has entered into Note Purchase Agreements (NPAs) with institutional purchasers that provided for the private placement of three series of senior unsecured notes aggregating $375 million (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 NPAs) 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 investment grade credit rating. The Company may prepay at any time all, or any part, of any series of Notes, in an amount not less than 5% of the aggregate principal
71
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 NPAs). The Notes are senior unsecured obligations of the Company.
The NPAs contain a number of financial covenants that are similar to the Company’s unsecured credit facility as summarized above. Subject to the terms of the NPAs 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 December 31, 2021, 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. The Company repaid the term loan at maturity in April 2021 and the related swap agreements expired.
The Company’s senior unsecured notes and term loans payable are summarized below (dollars in thousands):
Maturity | Interest | December 31, |
|
| ||||||||||
Date | Rate | 2021 | 2020 |
|
| |||||||||
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 | 200,000 | |||||||||
Public Notes issued March 2018 | Mar. 2028 | 4.50 | % | 350,000 | 350,000 | |||||||||
Public Notes issued February 2019 | Mar. 2029 | 4.625 | % | 350,000 | 350,000 | |||||||||
Public Notes issued November 2020 | Nov. 2030 | 2.75 | % | 350,000 | 350,000 | |||||||||
Public Notes issued November 2021 | Dec. 2031 | 2.70 | % | 375,000 | — | |||||||||
Total notes payable | 1,800,000 | 1,425,000 | ||||||||||||
Term Loans: | ||||||||||||||
Term Loan issued April 2016 | — | 100,000 | ||||||||||||
Total term loans | — | 100,000 | ||||||||||||
Unamortized discount | (4,740) | (4,867) | ||||||||||||
Unamortized deferred financing costs |
| (12,447) |
| (10,521) | ||||||||||
Total unsecured notes and term loans payable, net | $ | 1,782,813 | $ | 1,509,612 |
Non-recourse Debt Obligations of Consolidated Special Purpose Entities, net
During 2012, the Company implemented its 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 and related leases (collateral) owned by these entities. 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 issued under this program are generally segregated into Class A amortizing notes and Class B non-amortizing notes. The Company has retained the Class B notes which aggregate $190.0 million at December 31, 2021.
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 if prepaid more than 24 or 36 months prior to maturity. As of December 31, 2021, the aggregate collateral pool securing the net-lease mortgage notes was comprised primarily of single-tenant commercial real estate properties with an aggregate investment amount of approximately $3.6 billion.
In conjunction with the June 2021 issuance of the STORE Master Funding Series 2021-1 notes, the Company prepaid, without penalty, the Series 2013-1, Class A-2 notes in May 2021 and the Series 2013-2, Class A-2 notes in July 2021; these notes had an aggregate outstanding balance of $170.0 million at the time of prepayment, were scheduled to mature in 2023, and bore interest rates of 4.65% and 5.33%, respectively. In conjunction with the issuance of the November 2021 Public Notes, the Company prepaid, without penalty, the Series 2013-3, Class A-2 notes in November 2021; this note had an aggregate outstanding balance of $86.0 million at the time of prepayment, was scheduled to mature in 2023, and bore an interest rate of 5.21%. At December 31, 2021, the Company recognized $1.7 million of accelerated amortization of deferred financing costs associated with the Series 2013-1, Series 2013-2, and Series 2013-3 debt prepayments.
72
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 $326.7 million at December 31, 2021.
The mortgage notes payable, which are obligations of the consolidated special purpose entities 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.
Maturity | Interest | December 31, |
|
| |||||||||
Date | Rate | 2021 | 2020 |
|
| ||||||||
Non-recourse net-lease mortgage notes: |
|
|
|
|
|
|
|
| |||||
$102,000 Series 2013-1, Class A-2 |
|
| 4.65 | % |
| — |
| 87,607 | |||||
$97,000 Series 2013-2, Class A-2 |
|
| 5.33 | % |
| — |
| 84,473 | |||||
$100,000 Series 2013-3, Class A-2 |
|
| 5.21 | % |
| — |
| 87,775 | |||||
$140,000 Series 2014-1, Class A-2 |
| Apr. 2024 (a) |
| 5.00 | % |
| 134,692 |
| 135,392 | ||||
$150,000 Series 2018-1, Class A-1 | Oct. 2024 (a) | 3.96 | % | 142,051 | 143,552 | ||||||||
$50,000 Series 2018-1, Class A-3 | Oct. 2024 (a) | 4.40 | % | 48,917 | 49,417 | ||||||||
$270,000 Series 2015-1, Class A-2 | Apr. 2025 (a) | 4.17 | % | 260,999 | 262,350 | ||||||||
$200,000 Series 2016-1, Class A-1 (2016) | Oct. 2026 (a) | 3.96 | % | 180,190 | 184,350 | ||||||||
$82,000 Series 2019-1, Class A-1 | Nov. 2026 (a) | 2.82 | % | 78,590 | 80,172 | ||||||||
$46,000 Series 2019-1, Class A-3 | Nov. 2026 (a) | 3.32 | % | 45,521 | 45,751 | ||||||||
$135,000 Series 2016-1, Class A-2 (2017) | Apr. 2027 (a) | 4.32 | % | 123,046 | 125,798 | ||||||||
$228,000 Series 2018-1, Class A-2 | Oct. 2027 (b) | 4.29 | % | 215,918 | 218,198 | ||||||||
$164,000 Series 2018-1, Class A-4 | Oct. 2027 (b) | 4.74 | % | 160,447 | 162,087 | ||||||||
$168,500 Series 2021-1, Class A-1 | Jun. 2028 (a) | 2.12 | % | 168,079 | — | ||||||||
$89,000 Series 2021-1, Class A-3 | Jun. 2028 (a) | 2.86 | % | 88,778 | — | ||||||||
$168,500 Series 2021-1, Class A-2 | Jun. 2033 (b) | 2.96 | % | 168,079 | — | ||||||||
$89,000 Series 2021-1, Class A-4 | Jun. 2033 (b) | 3.70 | % | 88,778 | — | ||||||||
$244,000 Series 2019-1, Class A-2 | Nov. 2034 (b) | 3.65 | % | 233,854 | 238,559 | ||||||||
$136,000 Series 2019-1, Class A-4 | Nov. 2034 (b) | 4.49 | % | 134,583 | 135,263 | ||||||||
Total non-recourse net-lease mortgage notes | 2,272,522 | 2,040,744 | |||||||||||
Non-recourse mortgage notes: | |||||||||||||
$16,100 note issued February 2014 |
|
| 4.83 | % |
| — |
| 13,539 | |||||
$13,000 note issued May 2012 |
| May 2022 |
| 5.195 | % |
| 9,961 |
| 10,355 | ||||
$26,000 note issued August 2012 |
| Sept. 2022 |
| 5.05 | % |
| 20,085 |
| 20,867 | ||||
$6,400 note issued November 2012 |
| Dec. 2022 |
| 4.707 | % |
| 4,938 |
| 5,133 | ||||
$11,895 note issued March 2013 |
| Apr. 2023 |
| 4.7315 | % |
| 9,309 |
| 9,666 | ||||
$17,500 note issued August 2013 |
| Sept. 2023 |
| 5.46 | % |
| 14,212 |
| 14,695 | ||||
$10,075 note issued March 2014 |
| Apr. 2024 |
| 5.10 | % |
| 8,808 |
| 9,004 | ||||
$65,000 note issued June 2016 | Jul. 2026 | 4.75 | % | 59,223 | 60,409 | ||||||||
$41,690 note issued March 2019 | Mar. 2029 | 4.80 | % | 41,291 | 41,690 | ||||||||
$6,944 notes issued March 2013 |
| Apr. 2038 |
| 4.50 | % (c) |
| 5,332 |
| 5,549 | ||||
$6,350 notes issued March 2019 (assumed in December 2020) | Apr. 2049 | 4.64 | % | 6,106 | 6,215 | ||||||||
Total non-recourse mortgage notes | 179,265 | 197,122 | |||||||||||
Unamortized discount |
| (496) |
| (386) | |||||||||
Unamortized deferred financing costs |
| (25,583) |
| (24,846) | |||||||||
Total non-recourse debt obligations of consolidated special purpose entities, net | $ | 2,425,708 | $ | 2,212,634 |
(a) | Prepayable, without penalty, 24 months prior to maturity. |
(b) | Prepayable, without penalty, 36 months prior to maturity. |
(c) | Interest rate is effective until March 2023 and will reset to the lender’s then prevailing interest rate. |
73
Long-term Debt Maturity Schedule
As of December 31, 2021, the scheduled maturities, including balloon payments, on the Company’s aggregate long-term debt obligations are as follows (in thousands):
| Scheduled |
|
|
| ||||||
Principal | Balloon | |||||||||
Payments | Payments | Total |
| |||||||
2022 | $ | 24,434 | $ | 109,114 | $ | 133,548 | ||||
2023 | 23,565 | 22,182 | 45,747 | |||||||
2024 |
| 22,331 |
| 426,914 |
| 449,245 | ||||
2025 |
| 20,037 |
| 256,612 |
| 276,649 | ||||
2026 |
| 17,926 |
| 532,142 |
| 550,068 | ||||
Thereafter |
| 40,208 |
| 2,756,322 |
| 2,796,530 | ||||
$ | 148,501 | $ | 4,103,286 | $ | 4,251,787 |
5. Income Taxes
The Company’s total current income tax expense (benefit) was as follows (in thousands):
Year ended December 31, |
| |||||||||
| 2021 |
| 2020 |
| 2019 |
| ||||
Federal income tax | $ | — | $ | (4) | $ | 42 | ||||
State income tax |
| 813 |
| 588 |
| 665 | ||||
Total current income tax expense | $ | 813 | $ | 584 | $ | 707 |
The Company’s deferred income tax expense and its ending balance in deferred tax assets and liabilities were immaterial for 2021, 2020 and 2019.
The Company files federal, state and local income tax returns. Certain state income tax returns filed for 2017 and tax returns filed for 2018 through 2021 remain subject to examination. The Company has a net operating loss carryforward (NOL) for income tax purposes of $1.5 million that was generated during the year ended December 31, 2011 and, therefore, has no impact on income tax expense for the three years ended December 31, 2021. This loss is available to reduce future REIT taxable income until it expires in 2031. At this time, the Company does not believe it is likely it will use the NOL to reduce future taxable income; therefore, any deferred tax asset associated with such NOL has been fully reserved.
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. As of December 31, 2021 and 2020, 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 December 31, 2021 and 2020.
The Company’s common stock distributions were characterized for federal income tax purposes as follows (per share):
Year ended December 31, |
| |||||||||
2021 | 2020 | 2019 |
| |||||||
Ordinary income dividends |
| $ | 1.1606 |
| $ | 1.0677 |
| $ | 1.2244 | |
Capital gain dividends |
| 0.0785 |
| 0.0180 |
| 0.0965 | ||||
Return of capital |
| 0.2259 |
| 0.3243 |
| 0.0034 | ||||
Total | $ | 1.4650 | $ | 1.4100 | $ | 1.3243 |
74
6. Stockholders’ Equity
In November 2020, the Company established its fifth “at the market” equity distribution program, or ATM program, pursuant to which, from time to time, it may offer and sell up to $900 million of registered shares of common stock through a group of banks acting as its sales agents (the 2020 ATM Program).
The following tables outline the common stock issuances under the 2020 ATM Program (in millions except share and per share information):
| Year Ended December 31, 2021 | |||||||||||||||
ATM Program | Shares Sold | Weighted Average Price per Share | Gross Proceeds |
| Sales Agents' Commissions |
| Other Offering Expenses |
| Net Proceeds | |||||||
$900 million 2020 ATM Program | 7,322,471 | $ | 33.84 | $ | 247.8 | | $ | (3.7) | $ | (0.4) | $ | 243.7 | ||||
| | | | | ||||||||||||
| Inception of Program Through December 31, 2021 | |||||||||||||||
ATM Program | Shares Sold | Weighted Average Price per Share | Gross Proceeds |
| Sales Agents' Commissions |
| Other Offering Expenses |
| Net Proceeds | |||||||
$900 million 2020 ATM Program | 10,841,531 | $ | 33.28 | $ | 360.8 | | $ | (5.4) | $ | (0.6) | $ | 354.8 |
The Company declared dividends payable to common stockholders totaling $405.2 million, $364.0 million, and $316.8 million during the years ended December 31, 2021, 2020 and 2019, respectively.
7. Long-Term Incentive Plans
In November 2014, the Company’s Board of Directors approved the adoption of the STORE Capital Corporation 2015 Omnibus Equity Incentive Plan (the 2015 Plan), which permits the issuance of up to 6,903,076 shares of common stock, which represented 6% of the number of issued and outstanding shares of the Company’s common stock upon the completion of the IPO. As of December 31, 2021, 3,117,839 shares are available for grant under the 2015 Plan.
In 2012, the Company’s Board of Directors established the STORE Capital Corporation 2012 Long-Term Incentive Plan (the 2012 Plan) which permits the issuance of up to 1,035,400 shares of common stock. As of December 31, 2021, 252,907 shares remain available for grant under the 2012 Plan.
Both the 2015 and 2012 Plans allow for awards to officers, directors and key employees of the Company in the form of restricted shares of the Company’s common stock and other equity-based awards including performance-based grants.
The following table summarizes the restricted stock award (RSA) activity:
2021 | 2020 | 2019 |
| |||||||||||||
Weighted | Weighted | Weighted |
| |||||||||||||
Number of | Average Share | Number of | Average Share | Number of | Average Share |
| ||||||||||
Shares | Price (1) | Shares | Price (1) | Shares | Price (1) |
| ||||||||||
Outstanding non-vested shares, beginning of year |
| 639,554 |
| $ | 23.69 |
| 285,238 |
| $ | 27.70 |
| 331,001 |
| $ | 24.10 | |
Shares granted |
| 195,278 | $ | 34.03 |
| 491,009 | $ | 22.63 |
| 131,158 | $ | 32.35 | ||||
Shares vested |
| (313,518) | $ | 26.58 |
| (130,642) | $ | 28.15 |
| (162,315) | $ | 24.24 | ||||
Shares forfeited |
| (83,890) | $ | 25.09 |
| (6,051) | $ | 30.89 |
| (14,606) | $ | 26.84 | ||||
Outstanding non-vested shares, end of year |
| 437,424 | $ | 25.96 |
| 639,554 | $ | 23.69 |
| 285,238 | $ | 27.70 |
(1) | Grant date fair value |
The Company grants RSAs to its officers, directors and key employees. Generally, restricted shares granted to the Company’s employees vest in 25% increments in February or May of each year. The other independent directors receive annual grants that vest at the end of each term served. As permitted, the Company does not estimate a forfeiture rate for non-vested shares. Accordingly, unexpected forfeitures will lower share-based compensation expense during the applicable period. Under the terms of the 2015 and 2012 Plans, the
75
Company pays non-refundable dividends to the holders of non-vested shares. Applicable accounting guidance requires that the dividends paid to holders of these non-vested shares be charged as compensation expense to the extent that they relate to non-vested shares that do not or are not expected to vest. The Company estimates the fair value of RSAs at the date of grant and recognizes that amount in expense over the vesting period as 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 closing price per share of the Company’s common stock on the date of the grant.
The Company has granted restricted stock unit awards (RSUs) with (a) both a market and a performance condition or (b) a market condition to its executive officers; these awards also contain a service condition. The number of common shares to be earned from each grant range from zero to 100% of the total RSUs granted over a three-year performance period. The following table summarizes the RSU activity:
Number of RSUs |
| ||||||
2021 | 2020 | 2019 |
| ||||
Non-vested and outstanding, beginning of year |
| 1,298,175 |
| 1,203,018 |
| 1,015,861 | |
RSUs granted |
| 846,896 |
| 534,141 |
| 628,909 | |
RSUs vested |
| (468,466) |
| (376,961) |
| (284,775) | |
RSUs forfeited | (338,839) | (62,023) | (156,977) | ||||
RSUs not earned | (332,012) | — | — | ||||
Non-vested and outstanding, end of year |
| 1,005,754 |
| 1,298,175 |
| 1,203,018 |
For the 2021 grants, 75% of the common shares to be earned is based on the Company’s total shareholder return (TSR) measured against a market index and 25% of shares to be earned is based on the growth in a key Company performance indicator over a three-year period. For the 2018 through 2020 grants,
-half of the common shares to be earned is based on the Company’s TSR measured against a market index and -half of the number of shares to be earned is based on the growth in a key Company performance indicator over a three-year period. For the 2017 grants, -half of the number of common shares to be earned was based on the Company’s TSR measured against the benchmark TSR of a peer group or market index and -half of the number of shares to be earned was based on the Company’s TSR measured against pre-determined thresholds. The TSR is a measure of stock price appreciation plus dividends paid during the measurement period. To the extent market and service conditions were met, the earned RSUs from each grant awarded in 2017 vested 50% at the end of the three-year performance period and, subject to continued employment, 50% at the end of additional year. The 2018 through 2021 awards vest 100% at the end of the three-year performance period to the extent market, performance and service conditions are met. The RSUs accrue dividend equivalents which are paid only if the award vests. During the years ended December 31, 2021, 2020 and 2019, the Company accrued dividend equivalents expected to be paid on earned awards of $1.3 million, $1.2 million and $1.3 million, respectively; during the years ended December 31, 2021, 2020 and 2019, the Company paid $2.4 million, $1.1 million and $1.3 million, respectively, of these accrued dividend equivalents to its executive officers.The Company valued the RSUs with a performance condition based on the closing price per share of the Company’s common stock on the date of the grant multiplied by the number of awards expected to be earned. The Company valued the RSUs with a market condition using a Monte Carlo simulation model on the date of grant which resulted in grant date fair values of $7.8 million, $5.4 million and $5.6 million for the 2021, 2020 and 2019 and, respectively. The estimated fair value is amortized to expense on a tranche-by-tranche basis ratably over the vesting periods. The following assumptions were used in the Monte Carlo simulation for computing the grant date fair value of the RSUs with a market condition for each grant year:
2021 | 2020 | 2019 |
| |||||||
Volatility |
| 46.01 | % |
| 19.31 | % | 21.14 | % | ||
Risk-free interest rate | 0.25 | % | 1.42 | % | 2.38 | % | ||||
Dividend yield |
| 0.00 | % |
| 0.00 | % | 0.00 | % |
The 2015 and 2012 Plans each allow the Company’s employees to elect to satisfy the minimum statutory tax withholding obligation due upon vesting of RSAs and RSUs by allowing the Company to repurchase an amount of shares otherwise deliverable on the vesting date having a fair market value equal to the withholding obligation. During the years ended December 31, 2021, 2020 and 2019, the Company repurchased an aggregate 288,132 shares, 139,131 shares and 167,143 shares, respectively, in connection with this tax withholding obligation.
Compensation expense for equity-based payments totaled $32.2 million, $4.7 million, and $11.7 million for the years ended December 31, 2021, 2020 and 2019, respectively, and is included in general and administrative expenses. At December 31, 2021, STORE
76
Capital had $16.0 million of unrecognized compensation cost related to non-vested equity-based compensation arrangements which will be recognized through February 2024.
8. Commitments and Contingencies
The Company is subject to various legal proceedings and claims that arise in the ordinary course of its business. Management believes that the final outcome of such matters will not have a material adverse effect on the Company’s financial position or results of operations.
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 December 31, 2021, the Company had commitments to its customers to fund improvements to owned or mortgaged real estate properties totaling approximately $160.7 million, of which $143.5 million is expected to be funded in the next twelve months. These additional investments will generally result in increases to the rental revenue or interest income due under the related contracts.
The Company has entered into a lease agreement with an unrelated third party for its corporate office space that will expire in July 2027; the lease allows for one five-year renewal period at the option of the Company. During the years ended December 31, 2021, 2020 and 2019, total rent expense was $735,000, $737,000, and $724,000, respectively, which is included in general and administrative expense on the consolidated statements of income. At December 31, 2021, the Company’s future minimum rental commitment under this noncancelable operating lease, excluding the renewal option period, was approximately $791,000 in 2022, $805,000 in 2023, $819,000 in 2024, $834,000 in 2025, $848,000 in 2026, and $500,000 thereafter. Upon adoption of ASC Topic 842, the Company recorded a right-of-use asset and lease liability related to this lease; at December 31, 2021, the balance of the right-of-use asset was $3.5 million, which is included in other assets, net on the consolidated balance sheet, and the balance of the related lease liability was $4.0 million.
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.
The Company has a defined contribution retirement savings plan qualified under Section 401(a) of the Internal Revenue Code (the 401(k) Plan). The 401(k) Plan is available to employees who have completed at least six consecutive months of service or, if earlier, one year of service with the Company. STORE Capital provides a matching contribution in cash, up to a maximum of 4% of compensation, which vests immediately. The matching contributions made by the Company totaled approximately $603,000 in 2021, $515,000 in 2020, and $478,000 in 2019.
9. 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. The fair value of the Company’s derivative instruments was a liability of $0.4 million at December 31, 2020; the Company had no derivatives outstanding at December 31, 2021. Derivative liabilities are included in accrued expenses, deferred revenue and other liabilities on the consolidated balance sheets.
In addition to the disclosures for assets and liabilities required to be measured at fair value at the balance sheet date, companies are required to disclose the estimated fair values of all financial instruments, even if they are not carried at their fair value. The fair values of financial instruments are estimates based on market conditions and perceived risks at December 31, 2021 and 2020. 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, 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. The Company believes the carrying value of the borrowings on its credit
77
facility approximate fair value based on their nature, terms and variable interest rate. 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 December 31, 2021, these debt obligations had an aggregate carrying value of $4,208.5 million and an estimated fair value of $4,478.4 million. At December 31, 2020, these debt obligations had an aggregate carrying value of $3,722.2 million and an estimated fair value of $4,047.6 million.
Item 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
None.
Item 9A. CONTROLS AND PROCEDURES
Disclosure Controls and Procedures
As of the end of the period covered by this Annual Report on Form 10-K, 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 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, as of the end of the period covered by this Annual Report on Form 10-K, the Company’s disclosure controls and procedures were effective.
Management’s Report on Internal Control over Financial Reporting
The management of the Company is responsible for establishing and maintaining adequate internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) for the Company. Under the supervision and with the participation of management, the Chief Executive Officer and Chief Financial Officer of the Company conducted an evaluation of the effectiveness of the internal control over financial reporting based on the framework in Internal Control — Integrated Framework issued by the Committee of Sponsoring Organizations (2013 Framework) (COSO). Based on such evaluation, management concluded that the Company’s internal control over financial reporting was effective as of December 31, 2021.
The Company’s internal control over financial reporting as of December 31, 2021 has been audited by Ernst & Young LLP, an independent registered public accounting firm, as stated in their report which is included herein. Ernst & Young LLP has issued an attestation report on the effectiveness of our internal control over financial reporting as of December 31, 2021. This report is included under “Item 8. Financial Statements and Supplementary Data” in this Annual Report on Form 10-K.
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 fourth 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.
Item 9B. OTHER INFORMATION
None.
Item 9C. DISCLOSURE REGARDING FOREIGN JURISDICTIONS THAT PREVENT INSPECTIONS
Not applicable.
78
PART III
Item 10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
The information regarding Director Nominations under the heading “Governance – Proposal No. 1-Election of Directors,” the information regarding Executive Officers under the heading “Executive Compensation – Executive Officers,” the information regarding our Code of Business Conduct and Ethics under the heading “Governance – Additional Corporate Governance Features,” and the information regarding the Audit Committee under the heading “Governance – Board and Committee Governance” in the Company’s 2022 Proxy Statement is incorporated herein by reference.
Item 11. EXECUTIVE COMPENSATION
The information regarding director compensation under the heading “Governance – 2021 Director Compensation” and the information under the subheadings “Compensation Discussion and Analysis,” “Compensation Committee Report on Executive Compensation,” “Compensation Committee Interlocks and Insider Participation,” “Compensation Tables,” and “Payments upon Termination or Change in Control” under the principal heading “Executive Compensation” in the Company’s 2022 Proxy Statement is incorporated herein by reference.
Item 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
The information regarding share ownership under the heading “Ownership of Our Stock – Beneficial Ownership of Our Common Stock by Certain Beneficial Owners and Management” in the Company’s 2022 Proxy Statement is incorporated herein by reference.
Securities Authorized for Issuance Under Equity Compensation Plans
The following information reflects certain information about our equity compensation plans as of December 31, 2021:
|
| Number of securities |
|
| Number of securities |
| |
to be issued upon | Weighted-average | available for future issuance |
| ||||
exercise of | exercise price of | under equity compensation |
| ||||
outstanding options, | outstanding options, | plans (excluding securities |
| ||||
Plan category | warrants and rights | warrants and rights | reflected in column (a)) |
| |||
(a) | (b) | (c) |
| ||||
Equity compensation plans approved by stockholders |
|
|
| 3,370,746 | (1) | ||
Equity compensation plans not approved by stockholders |
|
|
| ||||
Total |
| — |
| — |
| 3,370,746 |
(1) | Represents 3,117,839 shares available for future issuance under the STORE Capital Corporation 2015 Omnibus Equity Incentive Plan and 252,907 shares available for future issuance under the STORE Capital Corporation 2012 Long-Term Incentive Plan. |
Item 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE
The information regarding director independence and related party transactions under the heading “Governance – Director Independence and Related Party Transactions” in the Company's 2022 Proxy Statement is incorporated herein by reference.
Item 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES
The information regarding Audit Fees, Audit-Related Fees, Tax Fees, All Other Fees and the Audit Committee’s policies and procedures on pre-approval of audit and permissible non-audit services of independent auditors under the heading “Audit Matters” in the Company's 2022 Proxy Statement is incorporated herein by reference.
79
PART IV
Item 15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES
(a) The following documents are filed as part of this Annual Report:
1. Financial Statements. (see Item 8)
Reports of Independent Registered Public Accounting Firm (PCAOB ID 42)
Consolidated Balance Sheets as of December 31, 2021 and 2020
Consolidated Statements of Income for the years ended December 31, 2021, 2020 and 2019
Consolidated Statements of Comprehensive Income for the years ended December 31, 2021, 2020 and 2019
Consolidated Statements of Stockholders’ Equity for the years ended December 31, 2021, 2020 and 2019
Consolidated Statements of Cash Flows for the years ended December 31, 2021, 2020 and 2019
Notes to Consolidated Financial Statements
2. Financial Statement Schedules. (see schedules beginning on page F-1)
Schedule III—Real Estate and Accumulated Depreciation
Schedule IV—Mortgage Loans on Real Estate
All other schedules are omitted since the required information is not present or is not present in amounts sufficient to require submission of the schedule, or because the information required is included in the consolidated financial statements and notes thereto.
3. Exhibits.
The exhibits listed below are filed as part of this Annual Report. References under the caption “Location” to exhibits or other filings indicate that the exhibit or other filing has been filed, that the indexed exhibit and the exhibit referred to are the same and that the exhibit referred to is incorporated by reference. Management contracts and compensatory plans or arrangements filed as exhibits to this Annual Report are identified by an asterisk.
Exhibit | Description | Location | ||
3.1 | Exhibit 3.1 to the Company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2018 filed with the SEC on August 3, 2018. | |||
3.2 | Fourth Amended and Restated Bylaws of STORE Capital Corporation, effective May 30, 2019. | Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the SEC on May 31, 2019. | ||
4.1 | Exhibit 4.1 to the Company’s Current Report on Form 8-K filed with the SEC on November 21, 2014. | |||
4.2 | Exhibit 4.2 to the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2019 filed with the SEC on February 21, 2020. |
80
4.3 | Exhibit 4.1 to the Company’s Current Report on Form 8-K filed with the SEC on June 30, 2021. | |||
4.4 | Exhibit 4.3 to Amendment No. 1 to the Company’s Registration Statement on Form S-11 filed with the SEC on September 23, 2014. | |||
4.5 | Exhibit 4.4 to Amendment No. 1 to the Company’s Registration Statement on Form S-11 filed with the SEC on September 23, 2014. | |||
4.6 | Exhibit 4.5 to Amendment No. 1 to the Company’s Registration Statement on Form S-11 dated and filed with the SEC on September 23, 2014. | |||
4.7 | Exhibit 4.6 to Amendment No. 1 to the Company’s Registration Statement on Form S-11 filed with the SEC on September 23, 2014. | |||
4.8 | Exhibit 4.2 to the Company’s Current Report on Form 8-K filed with the SEC on April 20, 2015. | |||
4.9 | Exhibit 4.2 to the Company’s Current Report on Form 8-K filed with the SEC on October 21, 2016. | |||
4.10 | Exhibit 4.2 to the Company’s Current Report on Form 8-K filed with the SEC on October 23, 2018. |
81
4.11 | Exhibit 4.2 to the Company’s Current Report on Form 8-K filed with the SEC on November 14, 2019. | |||
4.12 | Exhibit 4.2 to the Company’s Current Report on Form 8-K filed with the SEC on June 30, 2021. | |||
4.13 | Exhibit 4.1 to the Company’s Current Report on Form 8-K filed with the SEC on March 15, 2018. | |||
4.14 | Exhibit 4.2 to the Company’s Current Report on Form 8-K filed with the SEC on March 15, 2018. | |||
4.15 | Exhibit 4.1 to the Company’s Current Report on Form 8-K filed with the SEC on February 28, 2019. | |||
4.16 | Exhibit 4.1 to the Company’s Current Report on Form 8-K filed with the SEC on November 18, 2020. | |||
4.17 | Exhibit 4.1 to the Company’s Current Report on Form 8-K filed with the SEC on November 17, 2021. | |||
10.1 | * | STORE Capital Corporation 2015 Omnibus Equity Incentive Plan. | Exhibit 10.3 to the Company’s Current Report on Form 8-K filed with the SEC on November 26, 2014. | |
10.2 | * | Exhibit 10.7 to Amendment No. 1 to the Company’s Registration Statement on Form S-11 filed with the SEC on September 23, 2014. | ||
10.3 | * | Form of 2012 Long-Term Incentive Award Plan Restricted Stock Award Grant Agreement. | Exhibit 10.8 to Amendment No. 1 to the Company’s Registration Statement on Form S-11 filed with the SEC on September 23, 2014. | |
10.4 | * | Exhibit 10.10 to the Company’s Current Report on Form 8-K filed with the SEC on November 26, 2014. | ||
10.5 | * | Exhibit 10.9 to the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2017 filed with the SEC on February 23, 2018. |
82
10.6 | * | Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the SEC April 15, 2021. | ||
10.7 | * | Exhibit 10.2 to the Company’s Current Report on Form 8-K filed with the SEC April 15, 2021. | ||
10.8 | * | Exhibit 10.3 to the Company’s Current Report on Form 8-K filed with the SEC April 15, 2021. | ||
10.9 | * | Exhibit 10.4 to the Company’s Current Report on Form 8-K filed with the SEC April 15, 2021. | ||
10.10 | * | Employment Agreement dated as of October 18, 2021, by and among STORE Capital Corporation, STORE Capital Advisors, LLC, and Sherry L. Rexroad. | Filed herewith. | |
10.11 | * | Form of 2015 Omnibus Equity Incentive Plan Restricted Share Award Agreement. | Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the SEC on March 30, 2015. | |
10.12 | * | Form of 2015 Omnibus Equity Incentive Plan Restricted Share Award Agreement for Directors (2019). | Exhibit 10.12 to the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2018 filed with the SEC on February 22, 2019 | |
10.13 | * | Form of 2015 Omnibus Equity Incentive Plan Restricted Share Unit Award Agreement. | Exhibit 10.2 to the Company’s Current Report on Form 8-K filed with the SEC on March 30, 2015. | |
10.14 | * | Form of 2015 Omnibus Equity Incentive Plan Restricted Share Unit Award Agreement (2018). | Exhibit 10.1 to the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2018 filed with the SEC on May 4, 2018. | |
10.15 | * | Form of 2015 Omnibus Equity Incentive Plan Restricted Share Unit Award Agreement (2019). | Exhibit 10.2 to the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2019 filed with the SEC on May 3, 2019. | |
10.16 | * | Filed herewith. | ||
10.17 | Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the SEC on November 23, 2015. | |||
10.18 | Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the SEC on May 2, 2016. |
83
10.19 | Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the SEC on June 8, 2021. | |||
10.20 | Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the SEC on June 30, 2021 | |||
21 | Filed herewith. | |||
23 | Filed herewith. | |||
31.1 | Rule 13a-14(a) Certification of the Chief Executive Officer. | Filed herewith. | ||
31.2 | Rule 13a-14(a) Certification of the Chief Financial Officer. | Filed herewith. | ||
32.1 | Filed herewith. | |||
32.2 | Filed herewith. | |||
101 | The following financial statements from STORE Capital Corporation’s Annual Report on Form 10-K for the fiscal year ended December 31, 2021, are formatted in Inline Extensible Business Reporting Language: (i) consolidated balance sheets, (ii) consolidated statements of comprehensive income, (iii) consolidated statements of cash flows, and (iv) notes to consolidated financial statements. | Filed herewith. | ||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). | Filed herewith. |
*Indicates management contract or compensatory plan.
Item 16. Form 10-K Summary
None.
84
SIGNATURES
Pursuant to the requirements of Section 13 or 15 (d) 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 | ||
Date: February 24, 2022 | By: | /s/ Mary Fedewa |
Mary Fedewa | ||
President and Chief Executive Officer |
Pursuant to the requirements of the Securities Exchange Act of 1934, this Report has been signed below on February 24, 2022 by the following persons on behalf of the registrant and in the capacities and on the dates indicated.
Signature | Title | Date | ||
/s/Mary Fedewa | President, Chief Executive Officer and Director | February 24, 2022 | ||
Mary Fedewa | (Principal Executive Officer) | |||
Executive Vice President, Chief Financial Officer, Treasurer and | ||||
/s/Sherry L. Rexroad | Assistant Secretary | February 24, 2022 | ||
Sherry L. Rexroad | (Principal Financial Officer) | |||
/s/Stacy M. LaFrance | Senior Vice President, Chief Accounting Officer and Assistant Treasurer | February 24, 2022 | ||
Stacy M. LaFrance | (Principal Accounting Officer) | |||
/s/Tawn Kelley | Chairman of the Board of Directors | February 24, 2022 | ||
Tawn Kelley | ||||
Director | February 24, 2022 | |||
Jawad A. Ahsan | ||||
/s/Joseph M. Donovan | Director | February 24, 2022 | ||
Joseph M. Donovan | ||||
Director | February 24, 2022 | |||
David M. Edwards | ||||
/s/Morton H. Fleischer | Director | February 24, 2022 | ||
Morton H. Fleischer | ||||
/s/William F. Hipp | Director | February 24, 2022 | ||
William F. Hipp | ||||
/s/Catherine D. Rice | Director | February 24, 2022 | ||
Catherine D. Rice | ||||
/s/Quentin P. Smith, Jr. | Director | February 24, 2022 | ||
Quentin P. Smith, Jr. |
85
STORE Capital Corporation
Schedule III - Real Estate and Accumulated Depreciation
(Dollars in Thousands)
Descriptions (a) | Initial Cost to Company | Costs Capitalized Subsequent to Acquisition | Gross amount at December 31, 2021 (b) (c) | ||||||||||||||||||||||||||||||||
Tenant Industry |
| Number of Properties |
| Number of States |
| Encumbrances |
| Land & |
| Building & |
| Land & |
| Building & |
| Land & |
| Building & |
| Total |
| Accumulated |
| Years Constructed |
| Years | |||||||||
SERVICE INDUSTRIES: | |||||||||||||||||||||||||||||||||||
Restaurants -- Full Service | 163 | 28 | $ | - | $ | 122,072 | $ | 204,090 | $ | 2,071 | $ | 17,049 | $ | 124,143 | $ | 221,139 | $ | 345,282 | $ | (40,324) | 1892 - 2019 | 2011 - 2021 | |||||||||||||
Restaurants -- Full Service | 170 | 32 | (f) | 150,929 | 218,631 | 5,450 | 22,084 | 156,379 | 240,715 | 397,094 | (75,367) | 1880 - 2017 | 2011 - 2021 | ||||||||||||||||||||||
Restaurants -- Full Service | 5 | 2 | 5,332 | 5,123 | 5,981 | - | - | 5,123 | 5,981 | 11,104 | (2,391) | 1994 - 2006 | 2012 | ||||||||||||||||||||||
Restaurants -- Limited Service | 195 | 24 | - | 125,502 | 170,646 | 2,321 | 13,325 | 127,823 | 183,971 | 311,794 | (23,279) | 1938 - 2019 | 2011 - 2021 | ||||||||||||||||||||||
Restaurants -- Limited Service | 197 | 25 | (f) | 75,310 | 98,920 | 2,238 | 7,721 | 77,548 | 106,641 | 184,189 | (40,271) | 1929 - 2021 | 2011 - 2021 | ||||||||||||||||||||||
Child Day Care Services | 85 | 19 | - | 68,498 | 150,354 | 2,778 | 9,503 | 71,276 | 159,857 | 231,133 | (24,266) | 1779 - 2018 | 2012 - 2021 | ||||||||||||||||||||||
Child Day Care Services | 183 | 25 | (f) | 118,862 | 232,733 | 10,051 | 34,173 | 128,913 | 266,906 | 395,819 | (55,359) | 1910 - 2021 | 2011 - 2021 | ||||||||||||||||||||||
Health Clubs | 32 | 13 | - | 48,174 | 109,758 | 10,298 | 36,178 | 58,472 | 145,936 | 204,408 | (19,330) | 1973 - 2021 | 2012 - 2021 | ||||||||||||||||||||||
Health Clubs | 55 | 17 | (f) | 74,254 | 149,205 | 9,521 | 65,185 | 83,775 | 214,390 | 298,165 | (35,357) | 1961 - 2020 | 2011 - 2021 | ||||||||||||||||||||||
Health Clubs | 1 | 1 | 6,106 | 2,770 | 5,454 | - | 1,761 | 2,770 | 7,215 | 9,985 | (343) | 1995 | 07/12/1905 | ||||||||||||||||||||||
Automotive Repair and Maintenance | 157 | 21 | - | 123,321 | 192,066 | 9,541 | 29,232 | 132,862 | 221,298 | 354,160 | (25,789) | 1900 - 2021 | 2015 - 2021 | ||||||||||||||||||||||
Automotive Repair and Maintenance | 56 | 14 | (f) | 45,551 | 96,397 | 294 | 2,456 | 45,845 | 98,853 | 144,698 | (15,444) | 1960 - 2020 | 2011 - 2021 | ||||||||||||||||||||||
Lumber and Other Construction Materials Merchant Wholesalers | 149 | 21 | - | 137,539 | 173,782 | - | 1 | 137,539 | 173,783 | 311,322 | (31,968) | 1798 - 2009 | 2016 - 2021 | ||||||||||||||||||||||
Lumber and Other Construction Materials Merchant Wholesalers | 15 | 3 | (f) | 27,616 | 15,997 | - | - | 27,616 | 15,997 | 43,613 | (5,811) | 1940 - 2006 | 2013 - 2021 | ||||||||||||||||||||||
Movie Theaters | 18 | 12 | - | 48,134 | 75,682 | 4,899 | 49,296 | 53,033 | 124,978 | 178,011 | (24,858) | 1972 - 2019 | 2014 - 2019 | ||||||||||||||||||||||
Movie Theaters | 11 | 7 | (f) | 25,218 | 45,393 | 4,114 | 29,899 | 29,332 | 75,292 | 104,624 | (17,854) | 1989 - 2016 | 2011 - 2016 | ||||||||||||||||||||||
Movie Theaters | 5 | 1 | 20,085 | 15,708 | 24,322 | - | - | 15,708 | 24,322 | 40,030 | (10,759) | 1995 - 2010 | 2012 | ||||||||||||||||||||||
Elementary and Secondary Schools | 6 | 2 | - | 40,985 | 72,203 | 5,774 | 36,539 | 46,759 | 108,742 | 155,501 | (8,224) | 1956 - 2018 | 2015 - 2020 | ||||||||||||||||||||||
Elementary and Secondary Schools | 3 | 3 | (f) | 20,609 | 17,287 | - | - | 20,609 | 17,287 | 37,896 | (3,489) | 1945 - 1991 | 2012 - 2021 | ||||||||||||||||||||||
Elementary and Secondary Schools | 2 | 1 | 9,961 | 7,537 | 12,397 | 1,218 | 4,622 | 8,755 | 17,019 | 25,774 | (5,522) | 1987 - 1990 | 2012 | ||||||||||||||||||||||
Other Personal Services | 40 | 12 | - | 33,543 | 34,959 | 11,902 | 41,235 | 45,445 | 76,194 | 121,639 | (8,807) | 1965 - 2021 | 2016 - 2021 | ||||||||||||||||||||||
Other Personal Services | 38 | 17 | (f) | 24,134 | 45,559 | 2,346 | 2,105 | 26,480 | 47,664 | 74,144 | (15,829) | 1930 - 2012 | 2011 - 2018 | ||||||||||||||||||||||
Residential Intellectual and Developmental Disability, Mental Health, and Substance Abuse Facilities | 16 | 8 | - | 51,533 | 124,315 | - | 7,058 | 51,533 | 131,373 | 182,906 | (10,480) | 1870 - 2019 | 2016 - 2021 | ||||||||||||||||||||||
Commercial and Industrial Machinery and Equipment Rental and Leasing | 11 | 5 | - | 12,149 | 18,380 | - | - | 12,149 | 18,380 | 30,529 | (3,636) | 1927 - 2017 | 2017 - 2020 | ||||||||||||||||||||||
Commercial and Industrial Machinery and Equipment Rental and Leasing | 39 | 19 | (f) | 50,037 | 63,346 | 4,809 | 4,408 | 54,846 | 67,754 | 122,600 | (8,306) | 1955 - 2019 | 2013 - 2021 |
F-1
Descriptions (a) | Initial Cost to Company | Costs Capitalized Subsequent to Acquisition | Gross amount at December 31, 2021 (b) (c) | ||||||||||||||||||||||||||||||||
Tenant Industry |
| Number of Properties |
| Number of States |
| Encumbrances |
| Land & |
| Building & |
| Land & |
| Building & |
| Land & |
| Building & |
| Total |
| Accumulated |
| Years Constructed |
| Years | |||||||||
Other Professional, Scientific, and Technical Services | 56 | 19 | - | 28,567 | 44,346 | 1,268 | 6,076 | 29,835 | 50,422 | 80,257 | (7,465) | 1910 - 2011 | 2016 - 2020 | ||||||||||||||||||||||
Other Professional, Scientific, and Technical Services | 50 | 17 | (f) | 20,683 | 44,134 | - | - | 20,683 | 44,134 | 64,817 | (10,343) | 1950 - 2014 | 2014 - 2019 | ||||||||||||||||||||||
Outpatient Care Centers | 45 | 15 | - | 22,507 | 58,895 | 2,159 | 11,227 | 24,666 | 70,122 | 94,788 | (10,394) | 1930 - 2020 | 2013 - 2021 | ||||||||||||||||||||||
Outpatient Care Centers | 15 | 5 | (f) | 7,211 | 20,308 | 3,579 | 18,675 | 10,790 | 38,983 | 49,773 | (7,161) | 1928 - 2006 | 2013 - 2020 | ||||||||||||||||||||||
Offices of Physicians | 18 | 7 | - | 10,401 | 39,623 | 2,019 | 2,917 | 12,420 | 42,540 | 54,960 | (4,537) | 1885 - 2016 | 2015 - 2021 | ||||||||||||||||||||||
Offices of Physicians | 29 | 5 | (f) | 17,033 | 60,989 | 22 | 327 | 17,055 | 61,316 | 78,371 | (6,475) | 1865 - 2017 | 2017 - 2021 | ||||||||||||||||||||||
Family Entertainment Centers | 4 | 4 | - | 19,475 | 41,904 | 1,712 | 1,385 | 21,187 | 43,289 | 64,476 | (5,881) | 1913 - 2017 | 2015 - 2020 | ||||||||||||||||||||||
Family Entertainment Centers | 8 | 3 | (f) | 16,688 | 32,880 | 1,872 | 6,294 | 18,560 | 39,174 | 57,734 | (9,906) | 1993 - 2015 | 2011 - 2018 | ||||||||||||||||||||||
Wholesale Automobile Auction | 8 | 6 | (f) | 67,108 | 41,453 | 6,086 | 2,661 | 73,194 | 44,114 | 117,308 | (16,058) | 1972 - 2015 | 2012 - 2019 | ||||||||||||||||||||||
Warehousing and Storage | 10 | 2 | (f) | 30,439 | 75,326 | - | - | 30,439 | 75,326 | 105,765 | (6,976) | 1947 - 2000 | 2017 - 2021 | ||||||||||||||||||||||
Commercial and Industrial Machinery and Equipment Repair and Maintenance | 2 | 1 | - | 1,331 | 8,578 | - | - | 1,331 | 8,578 | 9,909 | (79) | 1971 - 1985 | 2021 | ||||||||||||||||||||||
Commercial and Industrial Machinery and Equipment Repair and Maintenance | 20 | 12 | (f) | 23,793 | 55,500 | - | - | 23,793 | 55,500 | 79,293 | (1,870) | 1965 - 1993 | 2020 - 2021 | ||||||||||||||||||||||
Metal and Mineral Merchant Wholesalers | 13 | 9 | - | 18,407 | 40,540 | - | - | 18,407 | 40,540 | 58,947 | (4,298) | 1962 - 2001 | 2015 - 2020 | ||||||||||||||||||||||
Metal and Mineral Merchant Wholesalers | 8 | 4 | (f) | 5,382 | 15,270 | - | - | 5,382 | 15,270 | 20,652 | (5,295) | 1957 - 1995 | 2013 | ||||||||||||||||||||||
Corporate Aircraft Repair and Maintenance Facilities | 2 | 2 | - | 3,798 | 53,841 | - | - | 3,798 | 53,841 | 57,639 | (7,621) | 1988 - 2018 | 2015 - 2018 | ||||||||||||||||||||||
Corporate Aircraft Repair and Maintenance Facilities | 1 | 1 | (f) | 1,883 | 14,234 | - | - | 1,883 | 14,234 | 16,117 | (2,509) | 1988 | 2014 | ||||||||||||||||||||||
Psychiatric and Substance Abuse Hospitals | 3 | 3 | - | 3,226 | 17,623 | 81 | 11,530 | 3,307 | 29,153 | 32,460 | (3,304) | 1980 - 2007 | 2016 - 2021 | ||||||||||||||||||||||
Psychiatric and Substance Abuse Hospitals | 14 | 1 | - | 18,919 | 16,161 | 39 | 931 | 18,958 | 17,092 | 36,050 | (797) | 1951 - 2020 | 2020 - 2021 | ||||||||||||||||||||||
Medical and Diagnostic Laboratories | 3 | 3 | - | 4,026 | 13,055 | - | - | 4,026 | 13,055 | 17,081 | (2,075) | 1959 - 1999 | 2016 - 2017 | ||||||||||||||||||||||
Medical and Diagnostic Laboratories | 17 | 2 | (f) | 7,063 | 43,259 | - | - | 7,063 | 43,259 | 50,322 | (9,823) | 1985 - 2011 | 2014 - 2018 | ||||||||||||||||||||||
Consumer Goods Rental | 2 | 2 | - | 746 | 1,857 | - | - | 746 | 1,857 | 2,603 | (387) | 1970 - 1988 | 07/08/1905 | ||||||||||||||||||||||
Consumer Goods Rental | 12 | 9 | (f) | 14,187 | 40,414 | 764 | 6,492 | 14,951 | 46,906 | 61,857 | (10,303) | 1880 - 2018 | 2013 - 2021 | ||||||||||||||||||||||
Machinery, Equipment, and Supplies Merchant Wholesalers | 15 | 11 | - | 6,989 | 19,778 | - | 6 | 6,989 | 19,784 | 26,773 | (4,250) | 1972 - 2014 | 2014 - 2017 | ||||||||||||||||||||||
Machinery, Equipment, and Supplies Merchant Wholesalers | 28 | 11 | (f) | 10,222 | 24,075 | - | - | 10,222 | 24,075 | 34,297 | (6,925) | 1920 - 2014 | 2013 - 2017 | ||||||||||||||||||||||
Colleges, Universities, and Professional Schools | 4 | 2 | - | 3,165 | 24,070 | 766 | 4,161 | 3,931 | 28,231 | 32,162 | (6,920) | 1995 - 2015 | 2014 | ||||||||||||||||||||||
Colleges, Universities, and Professional Schools | 1 | 1 | 14,212 | 4,528 | 22,213 | - | - | 4,528 | 22,213 | 26,741 | (4,394) | 2008 | 2013 | ||||||||||||||||||||||
Offices of Dentists | 41 | 10 | - | 15,223 | 36,168 | 36 | 522 | 15,259 | 36,690 | 51,949 | (2,140) | 1946 - 2014 | 2016 - 2021 |
F-2
Descriptions (a) | Initial Cost to Company | Costs Capitalized Subsequent to Acquisition | Gross amount at December 31, 2021 (b) (c) | ||||||||||||||||||||||||||||||||
Tenant Industry |
| Number of Properties |
| Number of States |
| Encumbrances |
| Land & |
| Building & |
| Land & |
| Building & |
| Land & |
| Building & |
| Total |
| Accumulated |
| Years Constructed |
| Years | |||||||||
Amusement and Theme Parks | 5 | 3 | - | 27,934 | - | 1,858 | 392 | 29,792 | 392 | 30,184 | (1,930) | 1950 - 2012 | 2015 - 2016 | ||||||||||||||||||||||
Amusement and Theme Parks | 1 | 1 | (f) | 3,864 | 13,408 | 329 | 2,176 | 4,193 | 15,584 | 19,777 | (4,694) | 2009 | 2015 | ||||||||||||||||||||||
All Other Service | 97 | 30 | - | 115,876 | 204,653 | 5,855 | 29,311 | 121,731 | 233,964 | 355,695 | (40,559) | 1856 - 2018 | 2014 - 2021 | ||||||||||||||||||||||
All Other Service | 28 | 13 | (f) | 22,718 | 105,850 | 444 | 4,427 | 23,162 | 110,277 | 133,439 | (15,504) | 1860 - 2014 | 2014 - 2021 | ||||||||||||||||||||||
All Other Service | 1 | 1 | 9,309 | 807 | 13,794 | - | 620 | 807 | 14,414 | 15,221 | (3,081) | 2008 | 2012 | ||||||||||||||||||||||
TOTAL SERVICE INDUSTRIES | 2,213 | 65,005 | 2,009,307 | 3,602,056 | 118,514 | 523,960 | 2,127,821 | 4,126,016 | 6,253,837 | (737,017) | |||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||
RETAIL INDUSTRIES: | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Furniture Stores | 35 | 12 | - | 54,426 | 202,881 | 2,660 | 20,205 | 57,086 | 223,086 | 280,172 | (25,151) | 1924 - 2019 | 2014 - 2020 | ||||||||||||||||||||||
Furniture Stores | 26 | 10 | (f) | 49,132 | 87,607 | 896 | 6,906 | 50,028 | 94,513 | 144,541 | (24,284) | 1946 - 2017 | 2011 - 2019 | ||||||||||||||||||||||
Furniture Stores | 2 | 1 | 4,938 | 4,733 | 5,995 | - | - | 4,733 | 5,995 | 10,728 | (2,010) | 2006 | 2012 | ||||||||||||||||||||||
Farm and Ranch Supply Stores | 37 | 8 | - | 68,910 | 126,308 | 33,053 | 56,248 | 101,963 | 182,556 | 284,519 | (33,793) | 1967 - 2020 | 2015 - 2019 | ||||||||||||||||||||||
Farm and Ranch Supply Stores | 5 | 3 | 59,223 | 32,348 | 67,758 | - | - | 32,348 | 67,758 | 100,106 | (17,944) | 1966 - 2015 | 2016 | ||||||||||||||||||||||
Car Dealers | 38 | 15 | - | 94,324 | 164,743 | 797 | 3,250 | 95,121 | 167,993 | 263,114 | (12,537) | 1961 - 2021 | 2015 - 2021 | ||||||||||||||||||||||
Car Dealers | 2 | 2 | (f) | 4,114 | 6,700 | - | - | 4,114 | 6,700 | 10,814 | (1,248) | 1946 - 1977 | 2017 | ||||||||||||||||||||||
Other Motor Vehicle Dealers | 13 | 11 | - | 32,485 | 40,883 | 9,199 | 17,966 | 41,684 | 58,849 | 100,533 | (10,241) | 1992 - 2019 | 2013 - 2021 | ||||||||||||||||||||||
Other Motor Vehicle Dealers | 19 | 14 | (f) | 42,744 | 73,301 | 19,291 | 20,480 | 62,035 | 93,781 | 155,816 | (23,799) | 1974 - 2021 | 2012 - 2021 | ||||||||||||||||||||||
All Other Retail | 30 | 15 | - | 54,819 | 153,114 | 29 | 1,111 | 54,848 | 154,225 | 209,073 | (22,418) | 1960 - 2016 | 2012 - 2019 | ||||||||||||||||||||||
All Other Retail | 29 | 12 | (f) | 63,802 | 149,127 | 60 | 733 | 63,862 | 149,860 | 213,722 | (34,128) | 1955 - 2019 | 2011 - 2020 | ||||||||||||||||||||||
TOTAL RETAIL INDUSTRIES | 236 | 64,161 | 501,837 | 1,078,417 | 65,985 | 126,899 | 567,822 | 1,205,316 | 1,773,138 | (207,553) | |||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
MANUFACTURING INDUSTRIES: | |||||||||||||||||||||||||||||||||||
Architectural and Structural Metals Manufacturing | 19 | 10 | - | 38,800 | 113,432 | 114 | 1,670 | 38,914 | 115,102 | 154,016 | (4,074) | 1950 - 2005 | 2018 - 2021 | ||||||||||||||||||||||
Architectural and Structural Metals Manufacturing | 16 | 12 | (f) | 9,778 | 47,695 | - | 664 | 9,778 | 48,359 | 58,137 | (3,853) | 1950 - 2007 | 2019 - 2020 | ||||||||||||||||||||||
Motor Vehicle Parts Manufacturing | 17 | 7 | - | 30,140 | 106,776 | - | - | 30,140 | 106,776 | 136,916 | (6,550) | 1950 - 1998 | 2018 - 2021 | ||||||||||||||||||||||
Motor Vehicle Parts Manufacturing | 6 | 3 | (f) | 6,619 | 27,969 | - | - | 6,619 | 27,969 | 34,588 | (5,444) | 1968 - 2003 | 2017 - 2020 | ||||||||||||||||||||||
Plastics Product Manufacturing | 14 | 10 | - | 23,467 | 85,529 | 718 | 4,050 | 24,185 | 89,579 | 113,764 | (15,453) | 1965 - 2001 | 2015 - 2021 | ||||||||||||||||||||||
Plastics Product Manufacturing | 4 | 3 | (f) | 6,637 | 22,008 | - | - | 6,637 | 22,008 | 28,645 | (6,471) | 1966 - 1999 | 2013 - 2018 | ||||||||||||||||||||||
Machine Shops; Turned Product; and Screw, Nut, and Bolt Manufacturing | 30 | 12 | - | 26,872 | 83,476 | - | - | 26,872 | 83,476 | 110,348 | (15,913) | 1908 - 2008 | 2015 - 2021 | ||||||||||||||||||||||
Machine Shops; Turned Product; and Screw, Nut, and Bolt Manufacturing | 2 | 2 | (f) | 3,663 | 9,878 | - | - | 3,663 | 9,878 | 13,541 | (481) | 1950 | 2020 |
F-3
Descriptions (a) | Initial Cost to Company | Costs Capitalized Subsequent to Acquisition | Gross amount at December 31, 2021 (b) (c) | ||||||||||||||||||||||||||||||||
Tenant Industry |
| Number of Properties |
| Number of States |
| Encumbrances |
| Land & |
| Building & |
| Land & |
| Building & |
| Land & |
| Building & |
| Total |
| Accumulated |
| Years Constructed |
| Years | |||||||||
Household and Institutional Furniture and Kitchen Cabinet Manufacturing | 2 | 2 | - | 6,894 | 28,460 | - | - | 6,894 | 28,460 | 35,354 | (4,595) | 1966 - 1995 | 2018 | ||||||||||||||||||||||
Household and Institutional Furniture and Kitchen Cabinet Manufacturing | 6 | 1 | 41,291 | 15,385 | 48,917 | - | - | 15,385 | 48,917 | 64,302 | (6,771) | 1989 - 2001 | 2018 | ||||||||||||||||||||||
Aerospace Product and Parts Manufacturing | 13 | 7 | - | 17,139 | 51,368 | 1,393 | 9,203 | 18,532 | 60,571 | 79,103 | (9,338) | 1953 - 2001 | 2016 - 2021 | ||||||||||||||||||||||
Aerospace Product and Parts Manufacturing | 1 | 1 | (f) | 1,219 | 3,750 | - | - | 1,219 | 3,750 | 4,969 | (623) | 2004 | 2017 | ||||||||||||||||||||||
Other Food Manufacturing | 7 | 5 | - | 17,666 | 51,087 | 1 | 12,196 | 17,667 | 63,283 | 80,950 | (2,686) | 1908 - 2001 | 2019 - 2021 | ||||||||||||||||||||||
Forging and Stamping | 9 | 7 | - | 19,508 | 54,628 | - | - | 19,508 | 54,628 | 74,136 | (10,363) | 1906 - 1996 | 2017 - 2018 | ||||||||||||||||||||||
Forging and Stamping | 2 | 2 | (f) | 1,959 | 4,588 | - | - | 1,959 | 4,588 | 6,547 | (1,654) | 1958 - 1999 | 2014 | ||||||||||||||||||||||
Foundries | 5 | 3 | - | 8,465 | 22,650 | - | 1 | 8,465 | 22,651 | 31,116 | (2,088) | 1909 - 1978 | 2019 - 2020 | ||||||||||||||||||||||
Foundries | 11 | 7 | (f) | 8,496 | 20,486 | 2,064 | 12,701 | 10,560 | 33,187 | 43,747 | (9,411) | 1948 - 1998 | 2013 - 2021 | ||||||||||||||||||||||
Dairy Product Manufacturing | 4 | 2 | - | 3,511 | 28,290 | 2,481 | 8,490 | 5,992 | 36,780 | 42,772 | (4,934) | 1976 - 2000 | 2016 - 2021 | ||||||||||||||||||||||
Dairy Product Manufacturing | 1 | 1 | (f) | 5,631 | 8,561 | - | - | 5,631 | 8,561 | 14,192 | (155) | 1960 | 2021 | ||||||||||||||||||||||
Resin, Synthetic Rubber, and Artificial Synthetic Fibers and Filaments Manufacturing | 3 | 3 | - | 11,622 | 37,359 | - | 7,312 | 11,622 | 44,671 | 56,293 | (3,206) | 1954 - 1983 | 2018 - 2021 | ||||||||||||||||||||||
Semiconductor and Other Electronic Component Manufacturing | 4 | 4 | - | 16,932 | 22,924 | - | - | 16,932 | 22,924 | 39,856 | (3,858) | 1967 - 1999 | 2016 - 2018 | ||||||||||||||||||||||
Semiconductor and Other Electronic Component Manufacturing | 1 | 1 | 8,808 | 4,398 | 11,502 | - | - | 4,398 | 11,502 | 15,900 | (5,545) | 1960 | 2013 | ||||||||||||||||||||||
Bakeries and Tortilla Manufacturing | 2 | 2 | - | 2,281 | 29,838 | - | - | 2,281 | 29,838 | 32,119 | (1,666) | 1976 - 1993 | 2019 - 2021 | ||||||||||||||||||||||
Bakeries and Tortilla Manufacturing | 2 | 2 | (f) | 3,455 | 14,126 | - | - | 3,455 | 14,126 | 17,581 | (1,012) | 1994 - 2001 | 2019 | ||||||||||||||||||||||
Fruit and Vegetable Preserving and Specialty Food Manufacturing | 5 | 5 | - | 11,546 | 37,267 | - | - | 11,546 | 37,267 | 48,813 | (3,490) | 1870 - 1992 | 2020 | ||||||||||||||||||||||
Medical Equipment and Supplies Manufacturing | 5 | 4 | - | 7,505 | 40,644 | - | - | 7,505 | 40,644 | 48,149 | (8,824) | 1954 - 2001 | 2014 - 2016 | ||||||||||||||||||||||
Agricultural, Construction, and Mining Machinery Manufacturing | 5 | 5 | - | 10,330 | 37,212 | - | - | 10,330 | 37,212 | 47,542 | (1,420) | 1968 - 2001 | 2015 - 2021 | ||||||||||||||||||||||
All Other Manufacturing | 74 | 25 | - | 75,914 | 290,933 | 841 | 14,982 | 76,755 | 305,915 | 382,670 | (40,258) | 1924 - 2008 | 2014 - 2021 | ||||||||||||||||||||||
All Other Manufacturing | 19 | 13 | (f) | 34,315 | 58,964 | - | - | 34,315 | 58,964 | 93,279 | (9,301) | 1950 - 2000 | 2011 - 2021 | ||||||||||||||||||||||
TOTAL MANUFACTURING INDUSTRIES | 289 | 50,099 | 430,147 | 1,400,317 | 7,612 | 71,269 | 437,759 | 1,471,586 | 1,909,345 | (189,437) | |||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | |||||||||||||||||||
2,738 | $ | 179,265 | $ | 2,941,291 | $ | 6,080,790 | $ | 192,111 | $ | 722,128 | $ | 3,133,402 | $ | 6,802,918 | $ | 9,936,320 | $ | (1,134,007) |
(a) | As of December 31, 2021, we had investments in 2,835 single-tenant real estate property locations including 2,811 owned properties and 24 ground lease interests; 72 of our owned properties are accounted for as financing arrangements and 23 are accounted for as direct financing receivables and are excluded from the table above. In addition, two of the owned properties are considered to be held for sale at December 31, 2020 and are excluded from the table above. Initial costs exclude intangible lease assets totaling $55.0 million. |
(b) | The aggregate cost for federal income tax purposes is approximately $10,235.6 million. |
F-4
(c) | The following is a reconciliation of total real estate carrying value for the years ended December 31, 2021, 2020 and 2019: |
Year ended December 31, |
| |||||||||
|
| 2021 |
|
| 2020 |
|
| 2019 | ||
Balance, beginning of year |
| $ | 8,866,666 |
| $ | 8,175,034 |
| $ | 7,168,720 | |
Additions | ||||||||||
Acquisitions | 1,300,142 | 834,023 | 1,293,793 | |||||||
Improvements | 143,665 | 130,051 | 149,963 | |||||||
Deductions | ||||||||||
Provision for impairment of real estate | (21,800) | (21,978) | (18,201) | |||||||
Other | (12,876) | (11,184) | (8,419) | |||||||
Cost of real estate sold | (312,418) | (212,818) | (410,822) | |||||||
Reclasses to held for sale | (27,059) | (26,462) | — | |||||||
Balance, end of year |
| $ | 9,936,320 |
| $ | 8,866,666 |
| $ | 8,175,034 |
(d) | The following is a reconciliation of accumulated depreciation for the years ended December 31, 2021, 2020 and 2019: |
Year ended December 31, |
| |||||||||
|
| 2021 |
|
| 2020 |
|
| 2019 | ||
Balance, beginning of year |
| $ | (911,656) |
| $ | (711,176) |
| $ | (556,690) | |
Additions | ||||||||||
Depreciation expense | (262,566) | (238,853) | (216,726) | |||||||
Deductions | ||||||||||
Accumulated depreciation associated with real estate sold | 25,434 | 23,031 | 53,821 | |||||||
Other | 12,876 | 11,184 | 8,419 | |||||||
Reclasses to held for sale | 1,905 | 4,158 | — | |||||||
Balance, end of year |
| $ | (1,134,007) |
| $ | (911,656) |
| $ | (711,176) |
(e) | The Company's real estate assets are depreciated using the straight-line method over the estimated useful lives of the properties, which generally ranges from to 40 years for buildings and improvements and is 15 years for land improvements. |
(f) | Property is collateral for non-recourse debt obligations totaling $2.3 billion issued under the Company’s STORE Master Funding debt program. |
See report of independent registered public accounting firm.
F-5
STORE Capital Corporation
Schedule IV - Mortgage Loans on Real Estate
As of December 31, 2021
(Dollars in thousands)
|
|
| Final |
| Periodic |
| Final |
|
| Outstanding |
| Carrying |
| ||||
Interest | Maturity | Payment | Payment | Prior | face amount of | amount of |
| ||||||||||
Description | Rate | Date | Terms | Terms | Liens | mortgages | mortgages (c) |
| |||||||||
First mortgage loans: |
| ||||||||||||||||
Three movie theater properties located in North Carolina (a) | 8.35 | % | (b) | Interest only | Balloon of $12.4 million | None | $ | 12,411 | $ | 9,994 | |||||||
One restaurant property located in Nashville, TN | 6.35 | % | 12/2/2022 | Interest only | Balloon of $3.2 million | None | 3,176 | 3,165 | |||||||||
One health club property located in Washington (a) |
| 7.91 | % | 6/1/2022 |
| Interest only |
| Balloon of $7.1 million |
| None |
| 7,079 |
| 7,073 | |||
Two restaurant properties located in Indiana |
| 10.00 | % | 12/31/2022 |
| Principal & Interest |
| Balloon of $0.5 million |
| None |
| 513 |
| 511 | |||
Three elementary school properties in California and Virginia | 8.00 | % | 12/31/2023 | Interest only | Balloon of $70.8 million | None | 70,775 | 70,352 | |||||||||
Three metal tank manufacturing properties located in Illinois, Tennessee and Texas | 7.90 | % | 12/31/2026 | Interest only | Balloon of $21.0 million | None | 21,000 | 20,959 | |||||||||
Two restaurant properties located in Louisiana | 8.49 | % | 7/1/2032 | Principal & Interest | Balloon of $1.9 million | None | 2,095 | 2,098 | |||||||||
Five restaurant properties located in Mississippi | 8.55 | % | 7/1/2032 | Principal & Interest | Balloon of $5.1 million | None | 5,544 | 5,547 | |||||||||
Two restaurant properties located in Montana | 9.16 | % | 11/1/2036 | Principal & Interest | Balloon of $3.6 million | None | 4,064 | 4,042 | |||||||||
One used merchandise property in Maryland | 8.06 | % | 9/1/2037 | Principal & Interest | Fully amortizing | None | 2,741 | 2,727 | |||||||||
Ten automotive repair and maintenance properties located in Nebraska, Pennsylvania and Texas | 8.25 | % | 6/30/2051 | 30,170 | 30,219 | ||||||||||||
Five restaurant properties located in Tennessee | 8.25 | % | 8/31/2053 | Principal & Interest | Fully amortizing | None | 3,572 | 3,571 | |||||||||
One hunting and fishing property located in California | 7.90 | % | 5/31/2054 | Principal & Interest | Balloon of $6.0 million | None | 16,959 | 16,789 | |||||||||
Three floral/nursery merchant wholesaler properties located in California | 8.35 | % | 11/30/2054 | Principal & Interest | Fully amortizing | None | 25,263 | 25,035 | |||||||||
Three mortgage loans secured by one recreation property located in Colorado | 8.50 | % | 2/28/2055 | Principal & Interest | Fully amortizing | None | 30,537 | 30,830 | |||||||||
Two manufacturing properties in California | 9.00 | % | 5/31/2055 | Interest only | Balloon of $33.2 million | None | 33,200 | 32,933 | |||||||||
13 restaurant properties in Florida, Kansas and Missouri | 7.60 | % | 8/31/2055 | Principal & Interest | Fully amortizing | None | 9,928 | 9,926 | |||||||||
Three restaurant properties located in Ohio | 8.28 | % | 12/31/2055 | Principal & Interest | Fully amortizing | None | 3,056 | 3,036 | |||||||||
Leasehold interest in an amusement park property located in Ontario, Canada | 9.72 | % | 8/1/2056 | Principal & Interest | Fully amortizing | None | 22,162 | 22,045 | |||||||||
One family entertainment property located in Texas | 8.25 | % | 6/30/2058 | Principal & Interest | Fully amortizing | None | 4,547 | 4,503 | |||||||||
Five family entertainment properties located in Texas | 8.20 | % | 6/30/2058 | Principal & Interest | Fully amortizing | None | 22,847 | 22,670 | |||||||||
One family entertainment property located in Texas | 10.20 | % | 6/30/2060 | Principal & Interest | Fully amortizing | None | 7,977 | 7,963 | |||||||||
One recreation property located in Utah | 9.25 | % | 12/11/2060 | Principal & Interest | Fully amortizing | None | 6,286 | 6,329 | |||||||||
|
| $ | 345,902 | $ | 342,317 |
F-6
The following shows changes in the carrying amounts of mortgage loans receivable during the years ended December 31, 2021, 2020 and 2019 (in thousands):
Year ended December 31, |
| |||||||||
| 2021 |
| 2020 |
| 2019 |
| ||||
Balance, beginning of year | | $ | 301,355 | | $ | 202,557 | | $ | 156,603 | |
Additions: | | | | | | | | | | |
New mortgage loans (d) | |
| 75,666 | |
| 132,542 | |
| 74,681 | |
Other: Capitalized loan origination costs | |
| 98 | |
| 155 | |
| 54 | |
Deductions: | | | | | | | | | | |
Collections of principal (e) | |
| (32,046) | |
| (32,151) | |
| (28,701) | |
Other: Provisions for loan losses | | (2,704) | | (1,670) | | — | | |||
Other: Amortization of loan origination costs | |
| (52) | |
| (78) | |
| (80) | |
Balance, end of year | | $ | 342,317 | | $ | 301,355 | | $ | 202,557 | |
(a) | Loan was on nonaccrual status as of December 31, 2021. |
(b) | Loan matured prior to December 31, 2021 and the Company has been in negotiations with the borrower regarding a resolution. |
(c) | The aggregate cost for federal income tax purposes is $346.8 million. |
(d) | For the year ended December 31, 2021, new mortgage loans includes $19.8 million of mortgage loans previously classified as deferred financing receivables. |
(e) | For the years ended December 31, 2021, 2020 and 2019, collections of principal include non-cash principal collections aggregating $30.8 million, $23.4 million and $13.6 million, respectively, related to loan receivable transactions in which the Company acquired the underlying mortgaged property. |
See report of independent registered public accounting firm.
F-7