Consolidated Statements of Cash Flows - USD ($) $ in Thousands |
12 Months Ended |
Dec. 31, 2017 |
Dec. 31, 2016 |
Dec. 31, 2015 |
| Operating activities |
|
|
|
| Net income |
$ 77,148
|
$ 97,446
|
$ 93,212
|
| Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
| Depreciation and amortization |
256,019
|
262,276
|
260,633
|
| Impairments |
102,330
|
88,275
|
70,729
|
| Amortization of deferred financing costs |
9,896
|
9,070
|
7,937
|
| Payments to terminate interest rate swap |
0
|
(1,724)
|
0
|
| Derivative net settlements, amortization and terminations |
0
|
1,811
|
(132)
|
| Amortization of debt discounts |
13,572
|
6,217
|
2,322
|
| Stock-based compensation expense |
16,560
|
9,570
|
13,321
|
| Loss (gain) on debt extinguishment |
1,645
|
(233)
|
3,162
|
| Gains on dispositions of real estate and other assets |
(65,106)
|
(52,365)
|
(69,011)
|
| Non-cash revenue |
(28,439)
|
(26,333)
|
(20,930)
|
| Bad debt expense and other |
5,913
|
(594)
|
151
|
| Changes in operating assets and liabilities: |
|
|
|
| Deferred costs and other assets, net |
2,866
|
(6,561)
|
(604)
|
| Accounts payable, accrued expenses and other liabilities |
1,578
|
6,308
|
12,772
|
| Accrued restructuring charges |
0
|
(5,535)
|
5,926
|
| Net cash provided by operating activities |
393,982
|
387,628
|
379,488
|
| Investing activities |
|
|
|
| Acquisitions of real estate |
(279,934)
|
(655,835)
|
(875,983)
|
| Capitalized real estate expenditures |
(46,100)
|
(27,078)
|
(10,269)
|
| Investments in loans receivable |
(4,995)
|
(5,073)
|
(4,020)
|
| Collections of principal on loans receivable and real estate assets under direct financing leases |
12,769
|
8,410
|
6,822
|
| Proceeds from dispositions of real estate and other assets |
472,496
|
524,776
|
496,646
|
| Net cash provided by (used in) investing activities |
154,236
|
(154,800)
|
(386,804)
|
| Financing activities |
|
|
|
| Borrowings under Revolving Credit Facilities |
940,200
|
1,080,000
|
798,000
|
| Repayments under Revolving Credit Facilities |
(914,200)
|
(994,000)
|
(813,181)
|
| Borrowings under mortgages and notes payable |
618,603
|
0
|
0
|
| Repayments under mortgages and notes payable |
(221,310)
|
(863,836)
|
(516,054)
|
| Borrowings under Term Loan |
0
|
796,000
|
325,000
|
| Repayments under Term Loan |
(420,000)
|
(701,000)
|
0
|
| Borrowings under Senior Unsecured Notes |
0
|
298,134
|
0
|
| Debt extinguishment costs |
(3,305)
|
(28,531)
|
(8,112)
|
| Deferred financing costs |
(8,255)
|
(4,352)
|
(6,150)
|
| Proceeds from issuance of common stock, net of offering costs |
0
|
446,613
|
347,211
|
| Proceeds from issuance of preferred stock, net of offering costs |
166,193
|
0
|
0
|
| Repurchase of shares of common stock |
(286,631)
|
(753)
|
(4,272)
|
| Proceeds from exercise of stock options/ partnership units |
0
|
0
|
46
|
| Preferred stock distributions/dividends paid |
(2,530)
|
0
|
0
|
| Common stock distributions/dividends paid |
(339,174)
|
(323,640)
|
(292,262)
|
| Net cash used in financing activities |
(470,409)
|
(295,365)
|
(169,774)
|
| Net increase (decrease) in cash, cash equivalents and restricted cash |
77,809
|
(62,537)
|
(177,090)
|
| Cash, cash equivalents and restricted cash, beginning of year |
36,898
|
99,435
|
276,525
|
| Cash, cash equivalents and restricted cash, end of year |
114,707
|
36,898
|
99,435
|
| Spirit Realty, L.P. |
|
|
|
| Operating activities |
|
|
|
| Net income |
77,148
|
97,446
|
93,212
|
| Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
| Depreciation and amortization |
256,019
|
262,276
|
260,633
|
| Impairments |
102,330
|
88,275
|
70,729
|
| Amortization of deferred financing costs |
9,896
|
9,070
|
7,937
|
| Payments to terminate interest rate swap |
0
|
(1,724)
|
0
|
| Derivative net settlements, amortization and terminations |
0
|
1,811
|
(132)
|
| Amortization of debt discounts |
13,572
|
6,217
|
2,322
|
| Stock-based compensation expense |
16,560
|
9,570
|
13,321
|
| Loss (gain) on debt extinguishment |
1,645
|
(233)
|
3,162
|
| Gains on dispositions of real estate and other assets |
(65,106)
|
(52,365)
|
(69,011)
|
| Non-cash revenue |
(28,439)
|
(26,333)
|
(20,930)
|
| Bad debt expense and other |
5,913
|
(594)
|
151
|
| Changes in operating assets and liabilities: |
|
|
|
| Deferred costs and other assets, net |
2,866
|
(6,561)
|
(604)
|
| Accounts payable, accrued expenses and other liabilities |
1,578
|
6,308
|
12,772
|
| Accrued restructuring charges |
0
|
(5,535)
|
5,926
|
| Net cash provided by operating activities |
393,982
|
387,628
|
379,488
|
| Investing activities |
|
|
|
| Acquisitions of real estate |
(279,934)
|
(655,835)
|
(875,983)
|
| Capitalized real estate expenditures |
(46,100)
|
(27,078)
|
(10,269)
|
| Investments in loans receivable |
(4,995)
|
(5,073)
|
(4,020)
|
| Collections of principal on loans receivable and real estate assets under direct financing leases |
12,769
|
8,410
|
6,822
|
| Proceeds from dispositions of real estate and other assets |
472,496
|
524,776
|
496,646
|
| Net cash provided by (used in) investing activities |
154,236
|
(154,800)
|
(386,804)
|
| Financing activities |
|
|
|
| Borrowings under Revolving Credit Facilities |
940,200
|
1,080,000
|
798,000
|
| Repayments under Revolving Credit Facilities |
(914,200)
|
(994,000)
|
(813,181)
|
| Borrowings under mortgages and notes payable |
618,603
|
0
|
0
|
| Repayments under mortgages and notes payable |
(221,310)
|
(863,836)
|
(516,054)
|
| Borrowings under Term Loan |
0
|
796,000
|
325,000
|
| Repayments under Term Loan |
(420,000)
|
(701,000)
|
0
|
| Borrowings under Senior Unsecured Notes |
0
|
298,134
|
0
|
| Debt extinguishment costs |
(3,305)
|
(28,531)
|
(8,112)
|
| Deferred financing costs |
(8,255)
|
(4,352)
|
(6,150)
|
| Proceeds from issuance of common stock, net of offering costs |
0
|
446,613
|
347,211
|
| Proceeds from issuance of preferred stock, net of offering costs |
166,193
|
0
|
0
|
| Repurchase of partnership units |
(286,631)
|
(753)
|
(4,272)
|
| Proceeds from exercise of stock options/ partnership units |
0
|
0
|
46
|
| Preferred stock distributions/dividends paid |
(2,530)
|
0
|
0
|
| Common stock distributions/dividends paid |
(339,174)
|
(323,640)
|
(292,262)
|
| Net cash used in financing activities |
(470,409)
|
(295,365)
|
(169,774)
|
| Net increase (decrease) in cash, cash equivalents and restricted cash |
77,809
|
(62,537)
|
(177,090)
|
| Cash, cash equivalents and restricted cash, beginning of year |
36,898
|
99,435
|
276,525
|
| Cash, cash equivalents and restricted cash, end of year |
$ 114,707
|
$ 36,898
|
$ 99,435
|