Consolidated Statements of Cash Flows - USD ($) $ in Thousands |
9 Months Ended |
Sep. 30, 2018 |
Sep. 30, 2017 |
| Operating activities |
|
|
|
| Net income |
$ 77,938
|
|
$ 41,357
|
| Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
| Depreciation and amortization |
156,476
|
|
192,887
|
| Impairments |
17,197
|
|
88,109
|
| Amortization of deferred financing costs |
7,442
|
|
7,274
|
| Amortization of debt discounts |
10,888
|
|
9,663
|
| Stock-based compensation expense |
12,189
|
|
13,778
|
| Gain on debt extinguishment |
(26,729)
|
|
(1,770)
|
| Gain on dispositions of real estate and other assets |
(553)
|
|
(40,197)
|
| Non-cash revenue |
(14,239)
|
|
(20,642)
|
| Bad debt expense and other |
1,596
|
|
4,902
|
| Changes in operating assets and liabilities: |
|
|
|
| Deferred costs and other assets, net |
(5,681)
|
|
(1,684)
|
| Accounts payable, accrued expenses and other liabilities |
(2,712)
|
|
5,726
|
| Net cash provided by operating activities |
233,812
|
|
299,403
|
| Investing activities |
|
|
|
| Acquisitions of real estate |
(242,491)
|
|
(278,470)
|
| Capitalized real estate expenditures |
(26,769)
|
|
(34,939)
|
| Investments in notes receivable |
(35,450)
|
|
(4,995)
|
| Collections of principal on loans receivable and real estate assets under direct financing leases |
25,858
|
|
7,817
|
| Proceeds from dispositions of real estate and other assets, net |
41,461
|
|
342,032
|
| Net cash (used in) provided by investing activities |
(237,391)
|
|
31,445
|
| Financing activities |
|
|
|
| Borrowings under Revolving Credit Facility |
737,800
|
|
781,200
|
| Repayments under Revolving Credit Facility |
(692,800)
|
|
(481,200)
|
| Borrowings under mortgages and notes payable |
104,247
|
|
0
|
| Repayments under mortgages and notes payable |
(167,671)
|
|
(76,403)
|
| Borrowings under Term Loan |
420,000
|
|
0
|
| Debt extinguishment costs |
(2,968)
|
|
0
|
| Deferred financing costs |
(1,417)
|
|
(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 |
(170,512)
|
|
(225,748)
|
| Preferred stock dividends paid |
(7,764)
|
|
0
|
| Common stock dividends paid |
(236,663)
|
|
(257,112)
|
| Net cash used in financing activities |
(85,829)
|
|
(259,455)
|
| Net (decrease) increase in cash, cash equivalents and restricted cash |
(89,408)
|
|
71,393
|
| Cash, cash equivalents and restricted cash, beginning of period |
114,707
|
|
36,898
|
| Cash, cash equivalents and restricted cash, end of period |
25,299
|
|
108,291
|
| Spirit Realty, L.P. |
|
|
|
| Operating activities |
|
|
|
| Net income |
77,938
|
[1] |
41,357
|
| Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
| Depreciation and amortization |
156,476
|
|
192,887
|
| Impairments |
17,197
|
|
88,109
|
| Amortization of deferred financing costs |
7,442
|
|
7,274
|
| Amortization of debt discounts |
10,888
|
|
9,663
|
| Stock-based compensation expense |
12,189
|
|
13,778
|
| Gain on debt extinguishment |
(26,729)
|
|
(1,770)
|
| Gain on dispositions of real estate and other assets |
(553)
|
|
(40,197)
|
| Non-cash revenue |
(14,239)
|
|
(20,642)
|
| Bad debt expense and other |
1,596
|
|
4,902
|
| Changes in operating assets and liabilities: |
|
|
|
| Deferred costs and other assets, net |
(5,681)
|
|
(1,684)
|
| Accounts payable, accrued expenses and other liabilities |
(2,712)
|
|
5,726
|
| Net cash provided by operating activities |
233,812
|
|
299,403
|
| Investing activities |
|
|
|
| Acquisitions of real estate |
(242,491)
|
|
(278,470)
|
| Capitalized real estate expenditures |
(26,769)
|
|
(34,939)
|
| Investments in notes receivable |
(35,450)
|
|
(4,995)
|
| Collections of principal on loans receivable and real estate assets under direct financing leases |
25,858
|
|
7,817
|
| Proceeds from dispositions of real estate and other assets, net |
41,461
|
|
342,032
|
| Net cash (used in) provided by investing activities |
(237,391)
|
|
31,445
|
| Financing activities |
|
|
|
| Borrowings under Revolving Credit Facility |
737,800
|
|
781,200
|
| Repayments under Revolving Credit Facility |
(692,800)
|
|
(481,200)
|
| Borrowings under mortgages and notes payable |
104,247
|
|
0
|
| Repayments under mortgages and notes payable |
(167,671)
|
|
(76,403)
|
| Borrowings under Term Loan |
420,000
|
|
0
|
| Debt extinguishment costs |
(2,968)
|
|
0
|
| Deferred financing costs |
(1,417)
|
|
(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 |
(170,512)
|
|
(225,748)
|
| Preferred stock dividends paid |
(7,764)
|
|
0
|
| Common stock dividends paid |
(236,663)
|
|
(257,112)
|
| Net cash used in financing activities |
(85,829)
|
|
(259,455)
|
| Net (decrease) increase in cash, cash equivalents and restricted cash |
(89,408)
|
|
71,393
|
| Cash, cash equivalents and restricted cash, beginning of period |
114,707
|
|
36,898
|
| Cash, cash equivalents and restricted cash, end of period |
$ 25,299
|
|
$ 108,291
|
|
|