Consolidated Statements of Cash Flows - USD ($) $ in Thousands |
6 Months Ended |
Jun. 30, 2018 |
Jun. 30, 2017 |
| Operating activities |
|
|
|
| Net income |
|
$ 47,882
|
$ 36,035
|
| Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
| Depreciation and amortization |
|
116,097
|
129,214
|
| Impairments |
|
15,918
|
50,372
|
| Amortization of deferred financing costs |
|
5,552
|
4,823
|
| Amortization of debt discounts |
|
8,252
|
6,304
|
| Stock-based compensation expense |
|
9,104
|
11,438
|
| (Gain) loss on debt extinguishment |
|
(26,729)
|
22
|
| Gain on dispositions of real estate and other assets |
|
(117)
|
(31,490)
|
| Non-cash revenue |
|
(9,765)
|
(14,275)
|
| Bad debt expense and other |
|
1,592
|
2,714
|
| Changes in operating assets and liabilities: |
|
|
|
| Deferred costs and other assets, net |
|
(3,254)
|
3,337
|
| Accounts payable, accrued expenses and other liabilities |
|
(4,121)
|
2,893
|
| Net cash provided by operating activities |
|
160,411
|
201,387
|
| Investing activities |
|
|
|
| Acquisitions of real estate |
|
(18,144)
|
(218,117)
|
| Capitalized real estate expenditures |
|
(21,133)
|
(23,327)
|
| Investments in notes receivable |
|
(35,450)
|
(3,000)
|
| Collections of principal on loans receivable and real estate assets under direct financing leases |
|
22,818
|
2,074
|
| Proceeds from dispositions of real estate and other assets |
|
37,563
|
239,077
|
| Net cash used in investing activities |
|
(14,346)
|
(3,293)
|
| Financing activities |
|
|
|
| Borrowings under Revolving Credit Facility |
|
475,500
|
568,200
|
| Repayments under Revolving Credit Facility |
|
(241,000)
|
(334,200)
|
| Borrowings under mortgages and notes payable |
|
104,247
|
0
|
| Repayments under mortgages and notes payable |
|
(164,883)
|
(26,759)
|
| Debt extinguishment costs |
|
(2,968)
|
0
|
| Deferred financing costs |
|
(1,398)
|
(192)
|
| Cash, cash equivalents and restricted cash held by SMTA at Spin-Off |
|
(73,081)
|
0
|
| Sale of SubREIT preferred shares |
|
5,000
|
0
|
| Repurchase of shares of common stock |
|
(169,821)
|
(203,827)
|
| Preferred stock dividends paid |
|
(5,176)
|
0
|
| Common stock dividends paid |
|
(159,534)
|
(174,693)
|
| Net cash used in financing activities |
|
(233,114)
|
(171,471)
|
| Net (decrease) increase in cash, cash equivalents and restricted cash |
|
(87,049)
|
26,623
|
| Cash, cash equivalents and restricted cash, beginning of period |
|
114,707
|
36,900
|
| Cash, cash equivalents and restricted cash, end of period |
|
27,658
|
63,523
|
| Cash paid for interest |
|
76,963
|
57,065
|
| Cash paid for income taxes |
|
754
|
749
|
| Supplemental Disclosures of Non-Cash Investing and Financing Activities: |
|
|
|
| Investment in preferred shares |
|
150,000
|
0
|
| Non-cash net distribution to SMTA |
|
142,924
|
0
|
| Relief of debt through sale or foreclosure of real estate properties |
|
56,119
|
35,528
|
| Reclass of residual value on expired deferred financing lease to operating asset |
|
0
|
8,613
|
| Net real estate and other collateral assets sold or surrendered to lender |
|
28,271
|
35,008
|
| Accrued interest capitalized to principal |
[1] |
412
|
1,206
|
| Accrued performance share dividend rights |
|
306
|
353
|
| Distributions declared and unpaid |
|
78,381
|
82,422
|
| Accrued deferred financing costs |
|
0
|
221
|
| Financing provided in connection with disposition of assets |
|
2,888
|
0
|
| Spirit Realty, L.P. |
|
|
|
| Operating activities |
|
|
|
| Net income |
|
47,882
|
36,035
|
| Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
| Depreciation and amortization |
|
116,097
|
129,214
|
| Impairments |
|
15,918
|
50,372
|
| Amortization of deferred financing costs |
|
5,552
|
4,823
|
| Amortization of debt discounts |
|
8,252
|
6,304
|
| Stock-based compensation expense |
|
9,104
|
11,438
|
| (Gain) loss on debt extinguishment |
|
(26,729)
|
22
|
| Gain on dispositions of real estate and other assets |
|
(117)
|
(31,490)
|
| Non-cash revenue |
|
(9,765)
|
(14,275)
|
| Bad debt expense and other |
|
1,592
|
2,714
|
| Changes in operating assets and liabilities: |
|
|
|
| Deferred costs and other assets, net |
|
(3,254)
|
3,337
|
| Accounts payable, accrued expenses and other liabilities |
|
(4,121)
|
2,893
|
| Net cash provided by operating activities |
|
160,411
|
201,387
|
| Investing activities |
|
|
|
| Acquisitions of real estate |
|
(18,144)
|
(218,117)
|
| Capitalized real estate expenditures |
|
(21,133)
|
(23,327)
|
| Investments in notes receivable |
|
(35,450)
|
(3,000)
|
| Collections of principal on loans receivable and real estate assets under direct financing leases |
|
22,818
|
2,074
|
| Proceeds from dispositions of real estate and other assets |
|
37,563
|
239,077
|
| Net cash used in investing activities |
|
(14,346)
|
(3,293)
|
| Financing activities |
|
|
|
| Borrowings under Revolving Credit Facility |
|
475,500
|
568,200
|
| Repayments under Revolving Credit Facility |
|
(241,000)
|
(334,200)
|
| Borrowings under mortgages and notes payable |
|
104,247
|
0
|
| Repayments under mortgages and notes payable |
|
(164,883)
|
(26,759)
|
| Debt extinguishment costs |
|
(2,968)
|
0
|
| Deferred financing costs |
|
(1,398)
|
(192)
|
| Cash, cash equivalents and restricted cash held by SMTA at Spin-Off |
|
(73,081)
|
0
|
| Sale of SubREIT preferred shares |
|
5,000
|
0
|
| Repurchase of partnership units |
|
(169,821)
|
(203,827)
|
| Preferred stock dividends paid |
|
(5,176)
|
0
|
| Common stock dividends paid |
|
(159,534)
|
(174,693)
|
| Net cash used in financing activities |
|
(233,114)
|
(171,471)
|
| Net (decrease) increase in cash, cash equivalents and restricted cash |
|
(87,049)
|
26,623
|
| Cash, cash equivalents and restricted cash, beginning of period |
|
114,707
|
36,900
|
| Cash, cash equivalents and restricted cash, end of period |
|
27,658
|
63,523
|
| Cash paid for interest |
|
76,963
|
57,065
|
| Cash paid for income taxes |
|
754
|
749
|
| Supplemental Disclosures of Non-Cash Investing and Financing Activities: |
|
|
|
| Investment in preferred shares |
|
150,000
|
0
|
| Non-cash net distribution to SMTA |
|
142,924
|
0
|
| Relief of debt through sale or foreclosure of real estate properties |
|
56,119
|
35,528
|
| Reclass of residual value on expired deferred financing lease to operating asset |
|
0
|
8,613
|
| Net real estate and other collateral assets sold or surrendered to lender |
|
28,271
|
35,008
|
| Accrued interest capitalized to principal |
[1] |
412
|
1,206
|
| Accrued performance share dividend rights |
|
306
|
353
|
| Distributions declared and unpaid |
|
78,381
|
82,422
|
| Accrued deferred financing costs |
|
0
|
221
|
| Financing provided in connection with disposition of assets |
|
$ 2,888
|
$ 0
|
|
|