Consolidated Statements of Cash Flows - USD ($) $ in Thousands |
9 Months Ended |
Sep. 30, 2019 |
Sep. 30, 2018 |
| Operating activities |
|
|
|
| Net income |
|
$ 170,609
|
$ 77,938
|
| Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
| Depreciation and amortization |
|
126,598
|
156,476
|
| Impairments |
|
13,231
|
17,197
|
| Amortization of deferred financing costs |
|
5,155
|
7,442
|
| Amortization of debt discounts |
|
5,805
|
10,888
|
| Amortization of deferred losses on interest rate swaps |
|
156
|
|
| Loss on termination of interest rate swaps |
|
12,461
|
|
| Payment for termination of interest rate swaps |
|
(24,843)
|
|
| Stock-based compensation expense |
|
10,995
|
12,189
|
| Loss (gain) on debt extinguishment |
|
11,473
|
(26,729)
|
| Gain on dispositions of real estate and other assets |
|
(70,760)
|
(553)
|
| Non-cash revenue |
|
(13,581)
|
(14,239)
|
| Bad debt expense and other |
|
184
|
1,596
|
| Changes in operating assets and liabilities: |
|
|
|
| Deferred costs and other assets, net |
|
4,560
|
(5,681)
|
| Accounts payable, accrued expenses and other liabilities |
|
7,310
|
(2,712)
|
| Net cash provided by operating activities |
|
259,353
|
233,812
|
| Investing activities |
|
|
|
| Acquisitions of real estate |
|
(719,081)
|
(242,491)
|
| Capitalized real estate expenditures |
|
(32,902)
|
(26,769)
|
| Investments in loans receivable |
|
0
|
(35,450)
|
| Proceeds from redemption of preferred equity investment |
|
150,000
|
|
| Collections from investment in Master Trust 2014 |
|
33,535
|
|
| Collections of principal on loans receivable and real estate assets under direct financing leases |
|
9,303
|
25,858
|
| Proceeds from dispositions of real estate and other assets, net |
|
230,529
|
41,461
|
| Net cash used in investing activities |
|
(328,616)
|
(237,391)
|
| Financing activities |
|
|
|
| Borrowings under revolving credit facilities |
|
744,700
|
737,800
|
| Repayments under revolving credit facilities |
|
(891,000)
|
(692,800)
|
| Borrowings under mortgages and notes payable |
|
0
|
104,247
|
| Repayments under mortgages and notes payable |
|
(198,645)
|
(167,671)
|
| Borrowings under term loans |
|
820,000
|
420,000
|
| Repayments under term loans |
|
(1,240,000)
|
0
|
| Repayments under Convertible Notes |
|
(402,500)
|
0
|
| Borrowings under Senior Unsecured Notes |
|
1,198,264
|
0
|
| Debt extinguishment costs |
|
(12,590)
|
(2,968)
|
| Deferred financing costs |
|
(20,230)
|
(1,417)
|
| Cash, cash equivalents and restricted cash held by SMTA at Spin-Off |
|
0
|
(73,081)
|
| Sale of SubREIT preferred shares |
|
|
5,000
|
| Proceeds from issuance of common stock, net of offering costs |
|
538,003
|
0
|
| Repurchase of shares of common stock, including tax withholdings related to net stock settlements |
|
(2,540)
|
(170,512)
|
| Common stock dividends paid |
|
(164,191)
|
(236,663)
|
| Preferred stock dividends paid |
|
(7,763)
|
(7,764)
|
| Net cash provided by (used in) financing activities |
|
361,508
|
(85,829)
|
| Net increase (decrease) in cash, cash equivalents and restricted cash |
|
292,245
|
(89,408)
|
| Cash, cash equivalents and restricted cash, beginning of period |
|
77,421
|
114,707
|
| Cash, cash equivalents and restricted cash, end of period |
|
369,666
|
25,299
|
| Cash paid for interest |
|
61,755
|
94,050
|
| Cash paid for income taxes |
|
1,121
|
1,133
|
| Supplemental Disclosures of Non-Cash Activities: |
|
|
|
| Distributions declared and unpaid |
|
62,322
|
54,217
|
| Relief of debt through sale or foreclosure of real estate properties |
|
10,368
|
56,119
|
| Net real estate and other collateral assets sold or surrendered to lender |
|
654
|
28,271
|
| Cash flow hedge changes in fair value |
|
18,593
|
0
|
| Accrued interest capitalized to principal |
[1] |
251
|
1,719
|
| Accrued market-based award dividend rights |
|
847
|
811
|
| Accrued capitalized costs |
|
2,065
|
0
|
| Accrued deferred financing costs |
|
2,048
|
|
| Financing provided in connection with disposition of assets |
|
0
|
2,888
|
| Right-of-use lease assets |
|
6,143
|
0
|
| Lease liabilities |
|
6,143
|
0
|
| Reclass of residual value from direct financing lease to operating lease |
|
5,841
|
|
| Investment in preferred shares |
|
0
|
150,000
|
| Non-cash distribution to SMTA, net |
|
0
|
142,924
|
| Spirit Realty, L.P. |
|
|
|
| Operating activities |
|
|
|
| Net income |
|
170,609
|
77,938
|
| Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
| Depreciation and amortization |
|
126,598
|
156,476
|
| Impairments |
|
13,231
|
17,197
|
| Amortization of deferred financing costs |
|
5,155
|
7,442
|
| Amortization of debt discounts |
|
5,805
|
10,888
|
| Amortization of deferred losses on interest rate swaps |
|
156
|
|
| Loss on termination of interest rate swaps |
|
12,461
|
|
| Payment for termination of interest rate swaps |
|
(24,843)
|
|
| Stock-based compensation expense |
|
10,995
|
12,189
|
| Loss (gain) on debt extinguishment |
|
11,473
|
(26,729)
|
| Gain on dispositions of real estate and other assets |
|
(70,760)
|
(553)
|
| Non-cash revenue |
|
(13,581)
|
(14,239)
|
| Bad debt expense and other |
|
184
|
1,596
|
| Changes in operating assets and liabilities: |
|
|
|
| Deferred costs and other assets, net |
|
4,560
|
(5,681)
|
| Accounts payable, accrued expenses and other liabilities |
|
7,310
|
(2,712)
|
| Net cash provided by operating activities |
|
259,353
|
233,812
|
| Investing activities |
|
|
|
| Acquisitions of real estate |
|
(719,081)
|
(242,491)
|
| Capitalized real estate expenditures |
|
(32,902)
|
(26,769)
|
| Investments in loans receivable |
|
0
|
(35,450)
|
| Proceeds from redemption of preferred equity investment |
|
150,000
|
|
| Collections from investment in Master Trust 2014 |
|
33,535
|
|
| Collections of principal on loans receivable and real estate assets under direct financing leases |
|
9,303
|
25,858
|
| Proceeds from dispositions of real estate and other assets, net |
|
230,529
|
41,461
|
| Net cash used in investing activities |
|
(328,616)
|
(237,391)
|
| Financing activities |
|
|
|
| Borrowings under revolving credit facilities |
|
744,700
|
737,800
|
| Repayments under revolving credit facilities |
|
(891,000)
|
(692,800)
|
| Borrowings under mortgages and notes payable |
|
0
|
104,247
|
| Repayments under mortgages and notes payable |
|
(198,645)
|
(167,671)
|
| Borrowings under term loans |
|
820,000
|
420,000
|
| Repayments under term loans |
|
(1,240,000)
|
0
|
| Repayments under Convertible Notes |
|
(402,500)
|
0
|
| Borrowings under Senior Unsecured Notes |
|
1,198,264
|
0
|
| Debt extinguishment costs |
|
(12,590)
|
(2,968)
|
| Deferred financing costs |
|
(20,230)
|
(1,417)
|
| Cash, cash equivalents and restricted cash held by SMTA at Spin-Off |
|
0
|
(73,081)
|
| Sale of SubREIT preferred shares |
|
|
5,000
|
| Proceeds from issuance of common stock, net of offering costs |
|
538,003
|
0
|
| Repurchase of shares of common stock, including tax withholdings related to net stock settlements |
|
(2,540)
|
(170,512)
|
| Common stock dividends paid |
|
(164,191)
|
(236,663)
|
| Preferred stock dividends paid |
|
(7,763)
|
(7,764)
|
| Net cash provided by (used in) financing activities |
|
361,508
|
(85,829)
|
| Net increase (decrease) in cash, cash equivalents and restricted cash |
|
292,245
|
(89,408)
|
| Cash, cash equivalents and restricted cash, beginning of period |
|
77,421
|
114,707
|
| Cash, cash equivalents and restricted cash, end of period |
|
369,666
|
25,299
|
| Cash paid for interest |
|
61,755
|
94,050
|
| Cash paid for income taxes |
|
1,121
|
1,133
|
| Supplemental Disclosures of Non-Cash Activities: |
|
|
|
| Distributions declared and unpaid |
|
62,322
|
54,217
|
| Relief of debt through sale or foreclosure of real estate properties |
|
10,368
|
56,119
|
| Net real estate and other collateral assets sold or surrendered to lender |
|
654
|
28,271
|
| Cash flow hedge changes in fair value |
|
18,593
|
0
|
| Accrued interest capitalized to principal |
[1] |
251
|
1,719
|
| Accrued market-based award dividend rights |
|
847
|
811
|
| Accrued capitalized costs |
|
2,065
|
0
|
| Accrued deferred financing costs |
|
2,048
|
|
| Financing provided in connection with disposition of assets |
|
0
|
2,888
|
| Right-of-use lease assets |
|
6,143
|
0
|
| Lease liabilities |
|
6,143
|
0
|
| Reclass of residual value from direct financing lease to operating lease |
|
5,841
|
|
| Investment in preferred shares |
|
0
|
150,000
|
| Non-cash distribution to SMTA, net |
|
$ 0
|
$ 142,924
|
|
|