10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

FORM 10-Q

(Mark One)

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934.

For the quarterly period ended June 30, 2017

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 No. 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

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 and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted 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 and post 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 ☐
(Do not check if a 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 is a shell company (as defined in Rule 12b-2 of the Exchange Act)  YES ☐ NO ☒

As of August 3, 2017, there were 190,017,089 shares of the registrant’s $0.01 par value common stock outstanding.

TABLE OF CONTENTS

Part I. - FINANCIAL INFORMATION	Page
Item 1.     Financial Statements	3
Condensed Consolidated Balance Sheets as of June 30, 2017 (unaudited) and December 31, 2016	3
Condensed Consolidated Statements of Income for the three and six months ended June 30, 2017 and 2016 (unaudited)	4
Condensed Consolidated Statements of Comprehensive Income for the three and six months ended June 30, 2017 and 2016 (unaudited)	5
Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2017 and 2016 (unaudited)	6
Notes to Condensed Consolidated Financial Statements (unaudited)	7
Item 2.     Management’s Discussion and Analysis of Financial Condition and Results of Operations	25
Item 3.     Quantitative and Qualitative Disclosures About Market Risk	40
Item 4.     Controls and Procedures	40
Part II. - OTHER INFORMATION	41
Item 1.     Legal Proceedings	41
Item 1A.  Risk Factors	41
Item 2.     Unregistered Sales of Equity Securities and Use of Proceeds	41
Item 3.     Defaults Upon Senior Securities	41
Item 4.     Mine Safety Disclosures	41
Item 5.     Other Information	41
Item 6.     Exhibits	42
Signatures	42
Exhibit Index	43

2

2

PART I – FINANCIAL INFORMATION

Item 1. Financial Statements

STORE Capital Corporation

Condensed Consolidated Balance Sheets

(In thousands, except share and per share data)

	June 30,		December 31,
	2017		2016
	(unaudited)		(audited)
Assets
Investments:
Real estate investments:
Land and improvements	$	1,663,864	$	1,536,178
Buildings and improvements		3,522,055		3,226,791
Intangible lease assets		89,190		92,337
Total real estate investments		5,275,109		4,855,306
Less accumulated depreciation and amortization		(357,426)		(298,984)
		4,917,683		4,556,322
Real estate investments held for sale, net		4,255		—
Loans and direct financing receivables		267,958		269,210
Net investments		5,189,896		4,825,532
Cash and cash equivalents		468,510		54,200
Other assets, net		77,984		61,936
Total assets	$	5,736,390	$	4,941,668
Liabilities and stockholders’ equity
Liabilities:
Credit facility	$	—	$	48,000
Unsecured notes and term loans payable, net		570,157		470,190
Non-recourse debt obligations of consolidated special purpose entities, net		1,943,058		1,833,481
Dividends payable		55,105		46,209
Accounts payable, accrued expenses and other liabilities		46,615		60,533
Total liabilities		2,614,935		2,458,413
Stockholders’ equity:
Common stock, $0.01 par value per share, 375,000,000 shares authorized, 190,017,089 and 159,341,955 shares issued and outstanding, respectively		1,900		1,593
Capital in excess of par value		3,282,434		2,631,845
Distributions in excess of retained earnings		(164,353)		(151,592)
Accumulated other comprehensive income		1,474		1,409
Total stockholders’ equity		3,121,455		2,483,255
Total liabilities and stockholders’ equity	$	5,736,390	$	4,941,668

See accompanying notes.

3

STORE Capital Corporation

Condensed Consolidated Statements of Income

(unaudited)

(In thousands, except share and per share data)

	Three Months Ended June 30,				Six Months Ended June 30,
	2017		2016		2017		2016
Revenues:
Rental revenues	$	108,149	$	87,140	$	210,054	$	167,907
Interest income on loans and direct financing receivables		5,447		4,663		11,227		9,078
Other income		612		167		898		219
Total revenues		114,208		91,970		222,179		177,204
Expenses:
Interest		30,919		25,871		60,559		49,306
Transaction costs		—		101		—		335
Property costs		1,131		1,226		1,937		1,712
General and administrative		9,289		8,545		19,532		17,136
Selling stockholder costs		—		—		—		800
Depreciation and amortization		37,396		29,035		72,611		55,514
Provision for impairment of real estate		—		—		4,270		—
Total expenses		78,735		64,778		158,909		124,803
Income from operations before income taxes		35,473		27,192		63,270		52,401
Income tax expense		147		90		253		159
Income before gain on dispositions of real estate		35,326		27,102		63,017		52,242
Gain on dispositions of real estate		25,734		3,147		29,433		2,800
Net income	$	61,060	$	30,249	$	92,450	$	55,042
Net income per share of common stock—basic and diluted	$	0.35	$	0.21	$	0.55	$	0.38
Weighted average common shares outstanding:
Basic		172,661,739		145,903,881		166,768,835		143,129,012
Diluted		172,661,739		146,116,422		166,768,835		143,348,134
Dividends declared per common share	$	0.29	$	0.27	$	0.58	$	0.54

See accompanying notes.

4

STORE Capital Corporation

Condensed Consolidated Statements of Comprehensive Income

(unaudited)

(In thousands)

	Three Months Ended June 30,				Six Months Ended June 30,
	2017		2016		2017		2016
Net income	$	61,060	$	30,249	$	92,450	$	55,042
Other comprehensive (loss) income :
Unrealized losses on cash flow hedges		(567)		(2,093)		(362)		(2,346)
Cash flow hedge losses reclassified to interest expense		236		227		427		291
Total other comprehensive (loss) income		(331)		(1,866)		65		(2,055)
Total comprehensive income	$	60,729	$	28,383	$	92,515	$	52,987

See accompanying notes.

5

STORE Capital Corporation

Condensed Consolidated Statements of Cash Flows

(unaudited)

(In thousands)

	Six Months Ended June 30,
	2017		2016
Operating activities
Net income	$	92,450	$	55,042
Adjustments to net income:
Depreciation and amortization		72,611		55,514
Amortization of deferred financing costs and other noncash interest expense		4,090		3,487
Amortization of equity-based compensation		3,868		3,423
Provision for impairment of real estate		4,270		—
Gain on dispositions of real estate		(29,433)		(2,800)
Noncash revenue and other		(714)		(287)
Changes in operating assets and liabilities:
Other assets		(3,913)		(2,081)
Accounts payable, accrued expenses and other liabilities		(1,225)		858
Net cash provided by operating activities		142,004		113,156
Investing activities
Acquisition of and additions to real estate		(594,444)		(621,387)
Investment in loans and direct financing receivables		(23,162)		(23,124)
Collections of principal on loans and direct financing receivables		22,739		345
Proceeds from dispositions of real estate		170,292		18,806
Net cash used in investing activities		(424,575)		(625,360)
Financing activities
Borrowings under credit facility		319,000		381,000
Repayments under credit facility		(367,000)		(381,000)
Borrowings under unsecured notes and term loans payable		100,000		300,000
Borrowings under non-recourse debt obligations of consolidated special purpose entities		134,961		65,000
Repayments under non-recourse debt obligations of consolidated special purpose entities		(26,295)		(13,847)
Financing costs paid		(2,733)		(4,321)
Proceeds from the issuance of common stock		658,110		316,481
Stock issuance costs paid		(10,049)		(12,393)
Shares repurchased under stock compensation plans		(1,346)		(1,719)
Dividends paid		(95,909)		(76,069)
Net cash provided by financing activities		708,739		573,132
Net increase in cash, cash equivalents and restricted cash		426,168		60,928
Cash, cash equivalents and restricted cash, beginning of period		73,166		83,438
Cash, cash equivalents and restricted cash, end of period	$	499,334	$	144,366
Reconciliation of cash, cash equivalents and restricted cash:
Cash and cash equivalents	$	468,510	$	118,521
Restricted cash included in other assets		30,824		25,845
Total cash, cash equivalents and restricted cash	$	499,334	$	144,366
Supplemental disclosure of noncash investing and financing activities:
Accrued tenant improvement advances included in real estate investments	$	8,710	$	11,079
Acquisition of collateral property securing a mortgage note receivable		2,000		—
Accrued financing costs		27		120
Accrued stock issuance costs		236		—
Supplemental disclosure of cash flow information:
Cash paid during the period for interest, net of amounts capitalized	$	56,293	$	44,497
Cash paid during the period for income and franchise taxes		1,308		887

See accompanying notes.

6

STORE Capital Corporation

Notes to Condensed Consolidated Financial Statements

June 30, 2017

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”.  The Company was originally formed as a wholly owned subsidiary of STORE Holding Company, LLC (STORE Holding), a Delaware limited liability company; the voting interests of STORE Holding were entirely owned by entities managed by a global investment management firm.  Subsequent to the Company’s IPO, STORE Holding sold all of its shares through public offerings and, as of April 1, 2016, no longer owned any shares of the Company’s common stock. 

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 accompanying unaudited condensed consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (GAAP) for interim financial information and the rules and regulations of the U.S. Securities and Exchange Commission (SEC). In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. The results of interim periods are not necessarily indicative of the results for the entire year.  Certain information and note disclosures, normally included in financial statements prepared in accordance with GAAP, have been condensed or omitted from these statements and, accordingly, these statements should be read in conjunction with the Company’s audited consolidated financial statements as filed with the SEC in its Annual Report on Form 10-K for the fiscal year ended December 31, 2016.

These condensed 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 June 30, 2017 and December 31, 2016, these special purpose entities held assets totaling

7

$4.6 billion and $4.3 billion, respectively, and had third-party liabilities totaling $2.0 billion and $1.9 billion, respectively.  These assets and liabilities are included in the accompanying condensed 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.

Reclassifications

Certain reclassifications have been made to prior period balances to conform to the current period presentation.  During the quarter ended December 31, 2016, the Company elected to early adopt Accounting Standards Update (ASU) 2016-18, Statement of Cash Flows (Topic 230): Restricted Cash, described below in Recent Accounting Pronouncements. Under this new guidance, transfers to or from restricted cash which have previously been shown in the operating, investing or financing sections of the statement of cash flows are now required to be shown as part of the total change in cash, cash equivalents and restricted cash in the statement of cash flows. As a result of the adoption of ASU 2016-18, amounts previously shown as part of the change in other assets in the operating section and as transfers from or to restricted deposits in the investing section of the statement of cash flows for the six months ended June 30, 2016 have been retrospectively adjusted as follows:

	As Previously		As Adjusted		Effect of
	Reported		per ASU 2016-18		Change
Six Months Ended June 30, 2016
Operating Activities
Change in operating assets:  Other assets	$	(2,370)	$	(2,081)	$	289
Net cash provided by operating activities		112,867		113,156		289
Investing Activities
Transfers to restricted deposits		(9,233)		—		9,233
Net cash used in investing activities		(634,593)		(625,360)		9,233
Net increase in cash, cash equivalents and restricted cash		51,406		60,928		9,522
Cash, cash equivalents and restricted cash, beginning of period		67,115		83,438		16,323
Cash, cash equivalents and restricted cash, end of period		118,521		144,366		25,845

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.

Accounting for Real Estate Investments

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 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. Historically, the Company has expensed transaction costs associated with real estate acquisitions accounted for as business combinations in the period incurred. As discussed in Recent Accounting Pronouncements below, the Company adopted

8

ASU 2017-01, Business Combinations (Topic 805): Clarifying the Definition of a Business, in January 2017 and, as a result, expects that fewer, if any, of its real estate acquisitions will be accounted for as business combinations.

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 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 and below‑market leases 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 30 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 closing costs. Any properties classified as held for sale are not depreciated.

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. Management considers factors such as expected future undiscounted cash flows, estimated residual value, 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 Measurements below. An asset is considered impaired if the carrying value of the asset exceeds its estimated undiscounted cash flows and 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.

Revenue Recognition

STORE Capital leases real estate to its tenants under long‑term net leases that are predominantly classified as operating leases. Direct costs associated with lease origination, offset by any lease origination fees received, are deferred and amortized over the related lease term as an adjustment to rental revenue. Substantially all of the leases are triple net, which provide that the lessees are responsible for the payment of all property operating expenses, including property taxes, maintenance and insurance. The Company may collect property taxes from its customers and remit those taxes to governmental authorities; such property taxes are presented on a net basis in the condensed consolidated statements of income.

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, accrued rental revenue, calculated as the aggregate difference between the rental revenue recognized on a straight‑line basis and scheduled rents, represents unbilled rent receivables that the Company will receive only if the tenants make all rent payments required through the expiration of the lease. The Company provides an estimated reserve for uncollectible straight‑line rental revenue based on management’s assessment of the risks inherent in those lease contracts, giving consideration to industry default rates for long‑term receivables. There was $17.8 million and $15.0 million of accrued straight‑line rental revenue, net of allowances of $4.5 million and $4.6 million, at June 30, 2017 and December 31, 2016, respectively, which were included in other

9

assets, net, on the condensed consolidated balance sheets.  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.

For leases that 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. Less than 1.5% 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.

The Company suspends revenue recognition when the collectibility of amounts due pursuant to a lease is no longer reasonably assured or if the tenant’s monthly lease payments become more than 60 days past due, whichever is earlier. The Company reviews its accounts receivable 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 a receivable with respect to any tenant is in doubt, a provision for uncollectible amounts will be established or a direct write‑off of the specific receivable will be made.

Loans Receivable

STORE Capital holds its loans receivable for long‑term investment. Loans receivable are carried at amortized cost, including related unamortized discounts or premiums, if any.

Revenue Recognition

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 June 30, 2017 and December 31, 2016, there were no loans on nonaccrual status.

Impairment and Provision for Loan Losses

The Company periodically evaluates 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 is determined to be impaired when, in management’s judgment based on current information and events, it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement. Specific allowances for loan losses are provided for impaired loans on an individual loan basis in the amount by which the carrying value exceeds the estimated fair value of the underlying collateral less disposition costs. There was no allowance for loan losses at June 30, 2017 or December 31, 2016.

Direct Financing Receivables

Certain of the Company’s real estate investment transactions are accounted for as direct financing leases. The Company records 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.

10

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 primarily consists of reserve account deposits held by lenders, including deposits required to be used for future investment in real estate assets, and escrow deposits. The Company had $30.8 million and $19.0 million of restricted cash and deposits in escrow at June 30, 2017 and December 31, 2016, respectively, which were included in other assets, net, on the condensed 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 condensed 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 condensed consolidated balance sheets.

Derivative Instruments and Hedging Activities

The Company may enter into derivatives 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. 

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 effective portion of 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 June 30, 2017, the Company had one interest rate floor and five interest rate swap agreements in place.  Two of the swaps, with current notional amounts of $11.9 million and $6.2 million, were designated as cash flow hedges associated with the Company’s secured, variable‑rate mortgage note payable due in 2019 (Note 4). One of the interest rate swaps has a notional amount of $100 million and was designated as a cash flow hedge of the Company’s $100 million variable-rate bank term loan due in 2019 (Note 4).  The remaining two interest rate swaps and related interest rate floor transaction have an aggregate notional amount of $100 million and were designated as a cash flow hedge of the Company’s $100 million variable-rate bank term loan due in 2021 (Note 4).

11

Fair Value Measurement

The Company estimates 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 at the date of grant and recognizes that amount in general and administrative expense on the condensed consolidated statements of income ratably over the vesting period at 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 per-share price of the common stock on the date of the grant. Prior to the Company’s IPO, the fair value was based on the per‑share price of the common stock issued in the Company’s private equity offerings. During the six months ended June 30, 2017, the Company granted RSAs representing 120,140 shares of restricted common stock to its directors and key employees.  During the same period, RSAs representing 213,233 shares of previously issued restricted stock vested and RSAs representing 5,629 shares of previously issued restricted stock were forfeited.  In connection with the vesting of the RSAs, the Company repurchased 56,097 shares as a result of participant elections to surrender common shares to the Company to satisfy statutory tax withholding obligations under the Company’s equity-based compensation plans. As of June 30, 2017, the Company had 360,994 shares of restricted common stock outstanding.

The Company values the RSUs (which contain both a market condition and a service condition) using a Monte Carlo simulation model on the date of grant and recognizes that amount in general and administrative expense on the condensed consolidated statements of income on a tranche by tranche basis ratably over the vesting periods. During the six months ended June 30, 2017, the Company awarded 373,719 RSUs to its executive officers.  At June 30, 2017, there were 1,093,153 RSUs outstanding.

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.

Management of the Company determines whether any tax positions taken or expected to be taken meet the

12

“more‑likely‑than‑not” threshold of being sustained by the applicable federal, state or local tax authority. Certain state tax returns filed for 2012 and tax returns filed for 2013 through 2016 are subject to examination by these jurisdictions. As of June 30, 2017 and December 31, 2016, 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 general and administrative expenses. There was no accrual for interest or penalties at June 30, 2017 or December 31, 2016.

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 income per common share (dollars in thousands):

	Three Months Ended June 30,				Six Months Ended June 30,
	2017		2016		2017		2016
Numerator:
Net income	$	61,060	$	30,249	$	92,450	$	55,042
Less: earnings attributable to unvested restricted shares		(111)		(123)		(215)		(246)
Net income used in basic and diluted income per share	$	60,949	$	30,126	$	92,235	$	54,796
Denominator:
Weighted average common shares outstanding		173,019,737		146,359,111		167,151,858		143,613,166
Less: Weighted average number of shares of unvested restricted stock		(357,998)		(455,230)		(383,023)		(484,154)
Weighted average shares outstanding used in basic income per share		172,661,739		145,903,881		166,768,835		143,129,012
Effects of dilutive securities:
Add: Treasury stock method impact of potentially dilutive securities (a)		—		212,541		—		219,122
Weighted average shares outstanding used in diluted income per share		172,661,739		146,116,422		166,768,835		143,348,134

(a) For the three months ended June 30, 2017 and 2016, excludes 52,936 shares and 154,520 shares, respectively, and for the six months ended June 30, 2017 and 2016, excludes 101,698 shares and 181,479 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 May 2017, the FASB issued ASU 2017-09, Compensation – Stock Compensation (Topic 718): Scope of Modification Accounting, which clarifies when changes to the terms or conditions of a share-based payment award must be accounted for as modifications and is expected to reduce diversity in practice.  The standard will be effective for the Company on January 1, 2018 with early adoption permitted.  The Company does not anticipate this standard will have a material impact on its consolidated financial statements.

In January 2017, the FASB issued ASU 2017-01, Business Combinations (Topic 805): Clarifying the Definition

13

of a Business, which changes the definition of a business to assist entities with evaluating when a set of transferred assets and activities is a business. The guidance requires an entity to evaluate if substantially all of the fair value of the gross assets acquired is concentrated in a single identifiable asset or group of similar identifiable assets; if so, the set of transferred assets and activities is not a business. This new standard will be effective for the Company on January 1, 2018, with early adoption permitted.  The Company early adopted the provisions of ASU 2017-01 beginning with the quarter ended March 31, 2017.  As a result, transaction costs associated with the acquisition of real estate subject to an in-place lease will generally be included as part of the cost of the asset or assets acquired rather than expensed as incurred, as fewer, if any, real estate acquisitions will be accounted for as a business combination.

In November 2016, the FASB issued ASU 2016-18, Statement of Cash Flows (Topic 230): Restricted Cash, which clarifies how entities should present restricted cash and restricted cash equivalents in the statement of cash flows. This guidance requires entities to show the changes in the total of cash, cash equivalents, restricted cash and restricted cash equivalents in the statement of cash flows. As a result, entities no longer present transfers between cash and cash equivalents and restricted cash within the statement of cash flows. This new guidance is effective for the Company on January 1, 2018, with early adoption permitted.  Upon adoption, the new guidance is required to be adopted retrospectively. The Company early adopted the provisions of ASU 2016-18 beginning with the quarter ended December 31, 2016 and has applied the provisions retrospectively. The adoption of the new guidance did not have a material impact on the Company’s financial statements.

In August 2016, the FASB issued ASU 2016-15, Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments, which is intended to reduce diversity in practice in how certain transactions are classified in the statement of cash flows.  This new standard will be effective for the Company on January 1, 2018, with early adoption permitted. The Company does not anticipate this standard will have a material impact on its consolidated financial statements.

In June 2016, the FASB issued ASU 2016-13, Financial Instruments — Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments which changes how entities measure credit losses for most financial assets. This guidance requires an entity to estimate its lifetime “expected credit loss” and record an allowance that, when deducted from the amortized cost basis of the financial asset, presents the net amount expected to be collected on the financial asset. This new standard will be effective for the Company on January 1, 2020, with early adoption permitted beginning on January 1, 2019.  The Company continues to evaluate the impact this new standard will have on its consolidated financial statements.

In March 2016, the FASB issued ASU 2016-09, Compensation—Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting which is intended to simplify the accounting for and presentation of certain aspects related to share-based payments to employees. The guidance changes how companies account for certain aspects of share-based payment awards to employees, including the accounting for income taxes, forfeitures, and statutory tax withholding requirements, as well as classification in the statement of cash flows. The Company adopted the provisions of ASU 2016-09 beginning with the quarter ended March 31, 2017. The adoption of the new guidance did not have a material impact on the Company’s consolidated financial statements.

In March 2016, the FASB issued ASU 2016-05, Derivatives and Hedging (Topic 815): Effect of Derivative Contract Novations on Existing Hedge Accounting Relationships. This new guidance clarifies that the novation of a derivative contract (i.e., a change in the counterparty) in a hedge accounting relationship does not, in and of itself, require dedesignation of that hedge accounting relationship, provided that all other hedge criteria continue to be met.  The Company adopted the provisions of ASU 2016-05 beginning with the quarter ended March 31, 2017. The adoption of the new guidance did not have an impact on the Company’s consolidated financial statements.

In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842) to amend the accounting for leases. The new standard requires lessees to classify leases as either finance or operating leases based on certain criteria and record a right-of-use asset and a lease liability for all leases with a term of greater than 12 months regardless of their classification.  The new standard requires lessors to account for leases using an approach that is substantially equivalent to existing guidance for sales-type leases, direct financing leases and operating leases. The standard also eliminates current real estate-specific provisions and changes the guidance on sale-leaseback transactions, initial direct costs and lease executory costs for all entities. Both lessees and lessors are permitted to make an election to apply a package of

14

practical expedients available for implementation under the standard. The accounting applied by a lessor is largely unchanged under ASU 2016-02; however, the standard requires that lessors expense, on an as-incurred basis, certain initial direct costs that are not incremental in negotiating a lease. Under existing standards, certain of these costs are capitalizable and, therefore, this new standard may result in these costs being expensed as incurred after adoption. Additionally, the new leasing and revenue recognition guidance (discussed below) will impact how lessors account for lease executory costs (such as property taxes, common area maintenance and utilities); the Company is currently in the process of evaluating the impact of this change.  Although primarily a lessor, the Company is also a lessee under several ground lease arrangements and under its corporate office lease; while the Company is still in the process of evaluating these leases under the new guidance, it is likely that the Company will be required to recognize a right-of-use asset and a lease liability for the present value of the minimum lease payments. The standard will also require new disclosures within the notes accompanying the consolidated financial statements. This standard will be effective for the Company on January 1, 2019.  The Company has developed a four phase approach to the implementation of the new leasing standard and expects to complete the first two phases in 2017. The Company will continue to assess the method of adoption and the overall impact the adoption will have on its consolidated financial statements.

In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers (Topic 606). Subsequent updates were issued in 2015 and 2016 to clarify the new guidance and to provide for a one-year deferral of the effective date for the standard, which is January 1, 2018 for the Company. ASU 2014-09 allows for full retrospective or modified retrospective methods of adoption. The Company continues to evaluate the available adoption methods and it has not yet selected which transition method it will apply. The new guidance establishes a principles-based approach for accounting for revenue from contracts with customers, with leases generally excluded from the scope of this standard. This new guidance includes changes to the accounting for sales of real estate properties; however, based on the Company’s preliminary analysis, the new standard is not expected to have a material impact on the Company’s recognition of real estate sales and resulting recognition of a gain or loss. In addition, this new standard may impact how the Company accounts for lease executory costs (such as property taxes, common area maintenance and utilities); the Company is currently in the process of evaluating the significance of this change. The Company expects to make additional disclosures that are required upon the adoption of this standard. 

15

3. Investments

At June 30, 2017, STORE Capital had investments in 1,770 property locations representing 1,722 owned properties (of which 38 are accounted for as direct financing receivables), 18 ground lease interests and 30 properties which secure mortgage loans. The gross investment portfolio totaled $5.55 billion at June 30, 2017 and consisted of the gross acquisition cost of the real estate investments totaling $5.28 billion and loans and direct financing receivables with an aggregate carrying amount of $268.0 million. As of June 30, 2017, more than half 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).

During the six months ended June 30, 2017, the Company had the following gross real estate and loan activity (dollars in thousands):

	Number of	Dollar
	Investment	Amount of
	Locations	Investments (a)
Gross investments, December 31, 2016	1,660	$	5,124,516
Acquisition of and additions to real estate (b)(c)(d)	136		583,086
Investment in loans and direct financing receivables	3		23,162
Sales of real estate	(28)		(153,693)
Principal collections on loans and direct financing receivables (d)	(1)		(24,739)
Provision for impairment of real estate	—		(4,270)
Other	—		(119)
Gross investments, June 30, 2017 (e)			5,547,943
Less accumulated depreciation and amortization (e)			(358,047)
Net investments, June 30, 2017	1,770	$	5,189,896

(a) The dollar amount of 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 direct financing receivables.

(b) Includes $0.6 million of interest capitalized to properties under construction.

(c) Excludes $22.1 million of tenant improvement advances disbursed in 2017 which were accrued as of December 31, 2016.

(d) One loan receivable was repaid in full through a $2.0 million non-cash transaction in which the Company acquired the underlying mortgaged property and leased it back to the borrower.

(e) Includes the dollar amount of investments ($4.9 million) and the accumulated depreciation and amortization ($0.6 million) related to real estate investments held for sale at June 30, 2017.

Significant Credit and Revenue Concentration

STORE Capital’s real estate investments are leased or financed to approximately 370 customers geographically dispersed throughout 48 states. Only one state, Texas (12%), accounted for 10% or more of the total dollar amount of STORE Capital’s investment portfolio at June 30, 2017. None of the Company’s customers represented more than 10% of the Company’s real estate investment portfolio at June 30, 2017, with the largest customer representing approximately 3% of the total investment portfolio. On an annualized basis, the largest customer also represented approximately 3% of the Company’s total annualized investment portfolio revenues as of June 30, 2017. The Company’s customers operate their businesses across approximately 450 concepts and the largest of these concepts represented approximately 3% of the Company’s total annualized investment portfolio revenues as of June 30, 2017.

16

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 June 30, 2017 (dollars in thousands):

				Percentage of
	Number of	Dollar		Total Dollar
	Investment	Amount of		Amount of
	Locations	Investments (a)		Investments
Restaurants	737	$	1,192,495	21	%
Furniture stores	49		386,591	7
Early childhood education centers	172		381,603	7
Movie theaters	39		355,413	6
Health clubs	61		310,668	6
Family entertainment centers	23		204,196	4
Farm and ranch supply stores	22		189,310	3
All manufacturing industries	152		739,604	13
All other service industries	426		1,362,349	25
All other retail industries	89		425,714	8
	1,770	$	5,547,943	100	%

(a) The dollar amount of 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 direct financing receivables.

Intangible Lease Assets

The following details intangible lease assets and related accumulated amortization (in thousands):

	June 30,		December 31,
	2017		2016
In-place lease assets (a)	$	58,935	$	61,634
Ground lease interest assets		21,313		20,430
Above-market lease assets		9,492		10,273
Total intangible lease assets (a)		89,740		92,337
Accumulated amortization (a)		(21,803)		(19,515)
Net intangible lease assets	$	67,937	$	72,822

(a) Includes the dollar amount of in-place lease intangibles ($550,000) and the accumulated amortization $200,000) related to real estate investments held for sale at June 30, 2017.

Aggregate lease intangible amortization included in expense was $1.7 million and $1.6 million during the three months ended June 30, 2017 and 2016, respectively, and was $3.3 million and $3.2 million during the six months ended June 30, 2017 and 2016, respectively.  The amount amortized as a decrease to rental revenue for capitalized above‑market lease intangibles was $0.3 million during both the three months ended June 30, 2017 and 2016 and was $0.6 million during both the six months ended June 30, 2017 and 2016.

Based on the balance of the intangible assets at June 30, 2017, the aggregate amortization expense is expected to be $3.0 million for the remainder of 2017, $5.8 million in 2018, $5.6 million in 2019, $5.1 million in 2020, $4.8 million in 2021 and $4.6 million in 2022; the amount expected to be amortized as a decrease to rental revenue is expected to be $0.5 million for the remainder of 2017, $1.1 million in each of the years 2018 through 2020, $0.6 million in 2021 and $0.4 million in 2022.  The weighted average remaining amortization period is approximately nine years for the in‑place lease intangibles, approximately 46 years for the amortizing ground lease interests and approximately seven years for the above‑market lease intangibles.

17

Real Estate Investments

The Company’s investment properties are leased to tenants under long‑term operating leases that typically include one or more renewal options. The weighted average remaining noncancelable lease term at June 30, 2017 was approximately 14 years. Substantially all of the leases are triple net, which provide that the lessees are responsible for the payment of all property operating expenses, including property taxes, maintenance and insurance; therefore, STORE Capital is generally not responsible for repairs or other capital expenditures related to the properties while the triple-net leases are in effect. At June 30, 2017, nine 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 June 30, 2017, are as follows (in thousands):

Remainder of 2017	$	215,837
2018		431,393
2019		431,079
2020		429,486
2021		428,367
2022		428,550
Thereafter		3,836,699
Total future minimum rentals	$	6,201,411

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 do not include any contingent rentals such as lease escalations based on future changes in CPI.

Loans and Direct Financing Receivables

At June 30, 2017, the Company held 28 loans receivable with an aggregate carrying amount of $143.9 million. Eighteen of the loans are mortgage loans secured by land and/or buildings and improvements on the mortgaged property. Six of the mortgage loans are shorter-term loans (maturing prior to 2023) that require either monthly interest-only payments with a balloon payment at maturity or monthly interest-only payments for an established period and then monthly principal and interest 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 ten other loans are primarily loans secured by a tenant’s equipment or other assets and generally require the borrower to make monthly interest‑only payments with a balloon payment at maturity.

The Company’s loans and direct financing receivables are summarized below (dollars in thousands):

				Amount Outstanding
	Interest		Maturity	June 30,		December 31,
Type	Rate (a)		Date	2017		2016
Six mortgage loans receivable (b)	8.61	%	2017 - 2022	$	28,910	$	22,599
Five mortgage loans receivable (c)	8.57	%	2032 - 2038		42,907		43,002
Seven mortgage loans receivable (d)	8.62	%	2053 - 2056		59,921		70,173
Total mortgage loans receivable					131,738		135,774
Equipment and other loans receivable	9.31	%	2017 - 2025		10,900		9,233
Total principal amount outstanding—loans receivable					142,638		145,007
Unamortized loan origination costs					1,267		1,205
Direct financing receivables					124,053		122,998
Total loans and direct financing receivables				$	267,958	$	269,210

(a) Represents the weighted average interest rate as of the balance sheet date.

(b) Interest rates on two of these mortgage loans are subject to increases over the term of the loans.  One loan

18

outstanding at December 31, 2016 was repaid in full during the six months ended June 30, 2017 through a $2.0 million non-cash transaction in which the Company acquired the underlying mortgaged property and leased it back to the borrower.

(c) Interest rates on three of these mortgage loans are subject to increases over the term of the loans.

(d) Interest rates on five of these mortgage loans are subject to increases over the term of the loans. Four of the loans allow for prepayment in whole, but not in part, with penalties ranging from 20% to 70% depending on the timing of the prepayment. Two loans outstanding at December 31, 2016 were repaid in full during the six months ended June 30, 2017.

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
Remainder of 2017	$	359	$	18,630	$	18,989
2018		1,375		850		2,225
2019		2,003		4,374		6,377
2020		2,179		—		2,179
2021		1,255		1,485		2,740
2022		803		8,057		8,860
Thereafter		65,052		36,216		101,268
Total principal payments	$	73,026	$	69,612	$	142,638

As of June 30, 2017 and December 31, 2016, the Company had $124.1 million and $123.0 million, respectively, of investments accounted for as direct financing leases; the components of the investments accounted for as direct financing receivables were as follows (in thousands):

	June 30,		December 31,
	2017		2016
Minimum lease payments receivable	$	298,174	$	300,832
Estimated residual value of leased assets		14,815		14,500
Unearned income		(188,936)		(192,334)
Net investment	$	124,053	$	122,998

As of June 30, 2017, the future minimum lease payments to be received under the direct financing lease receivables are expected to be $5.9 million for the remainder of 2017 and average approximately $12.1 million for each of the next five years.

4. Debt

Credit Facility

As of June 30, 2017, the Company had a $500 million unsecured revolving credit facility with a group of lenders. The facility, which was put in place in September 2014 and amended in September 2015, is used to partially fund real estate acquisitions pending the issuance of long-term, fixed-rate debt and includes an accordion feature that allows the size of the facility to be increased up to $800 million.

The amended facility matures in September 2019 and includes a one-year extension option subject to certain conditions and the payment of a 0.15% extension fee. The facility is recourse to the Company and includes a guaranty from STORE Capital Acquisitions, LLC (SCA), one of the Company’s direct wholly owned subsidiaries. Through June

19

30, 2017, borrowings under this facility required monthly payments of interest at a rate selected by the Company of either (1) LIBOR plus a credit spread ranging from 1.35% to 2.15%, or (2) the Base Rate, as defined in the credit agreement, plus a credit spread ranging from 0.35% to 1.15%. The Company was also required to pay a non-use fee of 0.15% or 0.25% on the unused portion of the facility, depending upon the amount of borrowings outstanding. Subsequent to June 30, 2017, the Company made the election to base the credit spread on the Company’s credit rating as defined in the credit agreement and, as a result, borrowings under the facility will now require monthly payments of interest at a rate selected by the Company of either (1) LIBOR plus a credit spread ranging from 0.85% to 1.55%, or (2) the Base Rate, as defined in the credit agreement, plus a credit spread ranging from 0.00% to 0.55%; in addition, the Company is also now required to pay a facility fee on the total commitment amount ranging from 0.125% to 0.30%.  Currently, the applicable credit spread for LIBOR-based borrowings is 1.00% and the facility fee is 0.20%.

Borrowing availability under the facility is limited to 50% of the value of the Company’s eligible unencumbered assets at any point in time. At June 30, 2017, the Company had no borrowings outstanding and a pool of unencumbered assets aggregating approximately $2.6 billion, substantially all of which are eligible unencumbered assets as defined in the credit agreement.

The Company is subject to various financial and nonfinancial covenants under the revolving credit facility including a maximum total leverage ratio of 65%, a minimum EBITDA to fixed charges ratio of 1.5 to 1, minimum consolidated net worth of $1.0 billion plus 75% of any additional equity raised after September 2015, a maximum dividend payout ratio limited to 95% of Funds from Operations and a maximum unsecured debt leverage ratio of 50%, all as defined in the credit agreement. As of June 30, 2017, the Company was in compliance with these covenants.

At June 30, 2017 and December 31, 2016, unamortized financing costs related to the Company’s credit facility totaled $2.2 million and $2.7 million, respectively, and are included in other assets, net, on the condensed consolidated balance sheets.

Unsecured Notes and Term Loans Payable, net

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 Applicable Credit Rating that is 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 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 NPA).  The Notes are senior unsecured obligations of the Company and are guaranteed by SCA.

The NPAs contain a number of financial covenants that are similar to the Company’s unsecured credit facility as summarized above, including the maximum total leverage ratio, the minimum EBITDA to fixed charges ratio and the minimum consolidated net worth amount, as well as a maximum secured debt leverage ratio, a maximum unsecured debt leverage ratio and a minimum interest coverage ratio on unsecured debt.  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 June 30, 2017, 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 interest rate on the loan resets monthly at one-month LIBOR plus a credit spread ranging from 1.35% to 2.15%. In March 2017, the Company entered into a second $100 million floating-rate, unsecured term note.  This second loan is a two-year loan which has three one-year extension options and the interest rate on the loan resets monthly at one-month LIBOR plus a credit spread ranging from 1.30% to 2.15%.  Subsequent to June 30, 2017, the Company made the election to base the credit spread on the Company’s credit rating as defined in the loan agreements; as a result, the interest rate on both term

20

loans now resets monthly at one-month LIBOR plus a credit spread ranging from 0.90% to 1.75%; the credit spread currently applicable to the Company is 1.10%.

The term loans were arranged with lenders who also participate in the Company’s unsecured revolving credit facility. The financial covenants of the term loans match the covenants of the unsecured credit facility. The term loans are senior unsecured obligations of the Company, are guaranteed by SCA and may be prepaid at any time without penalty.

The Company’s senior unsecured notes and term loans payable are summarized below (dollars in thousands):

				Outstanding Balance
	Maturity	Interest		June 30,		December 31,
	Date	Rate		2017		2016
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
Total notes payable					375,000		375,000
Term Loans:
Term Loan issued March 2017	Mar. 2019	2.77	% (a)		100,000		—
Term Loan issued April 2016	Apr. 2021	2.69	% (b)		100,000		100,000
Total term loans					200,000		100,000
Unamortized deferred financing costs					(4,843)		(4,810)
Total unsecured notes and term loans payable, net				$	570,157	$	470,190

(a) Loan is a variable-rate loan which resets monthly at one-month LIBOR + the applicable credit spread which was 1.30% at June 30, 2017.  The Company has entered into an interest rate swap agreement that effectively converts the floating rate to the fixed rate noted as of June 30, 2017.

(b) Loan is a variable‑rate loan which resets monthly at one-month LIBOR + the applicable credit spread which was 1.35% at June 30, 2017.  The Company has entered into two interest rate swap agreements that effectively convert the floating rate to the fixed rate noted as of June 30, 2017.

Non‑recourse Debt Obligations of Consolidated Special Purpose Entities, net

During 2012, the Company implemented the 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 owned by these entities and their related leases (collateral). 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 are generally segregated into Class A amortizing notes and Class B non‑amortizing notes. The Company has retained each of the Class B notes which aggregate $128.0 million at June 30, 2017.

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 months prior to maturity. As of June 30, 2017, 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 $2.5 billion.

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

21

by these consolidated special purpose entity subsidiaries with an aggregate investment amount of approximately $399.6 million at June 30, 2017.

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.

The Company’s non-recourse debt obligations of consolidated special purpose entity subsidiaries are summarized below (dollars in thousands):

				Outstanding Balance
	Maturity	Interest		June 30,		December 31,
	Date	Rate		2017		2016
Non-recourse net-lease mortgage notes:
$214,500 Series 2012-1, Class A	Aug. 2019	5.77	%	$	198,942	$	200,749
$150,000 Series 2013-1, Class A-1	Mar. 2020	4.16	%		139,358		140,724
$107,000 Series 2013-2, Class A-1	Jul. 2020	4.37	%		100,340		101,265
$77,000 Series 2013-3, Class A-1	Nov. 2020	4.24	%		72,653		73,307
$120,000 Series 2014-1, Class A-1	Apr. 2021	4.21	%		118,150		118,450
$95,000 Series 2015-1, Class A-1	Apr. 2022	3.75	%		93,971		94,208
$102,000 Series 2013-1, Class A-2	Mar. 2023	4.65	%		94,764		95,693
$97,000 Series 2013-2, Class A-2	Jul. 2023	5.33	%		90,963		91,801
$100,000 Series 2013-3, Class A-2	Nov. 2023	5.21	%		94,354		95,204
$140,000 Series 2014-1, Class A-2	Apr. 2024	5.00	%		137,842		138,192
$270,000 Series 2015-1, Class A-2	Apr. 2025	4.17	%		267,075		267,750
$200,000 Series 2016-1, Class A-1 (2016)	Oct. 2026	3.96	%		197,668		199,423
$135,000 Series 2016-1, Class A-2 (2017)	Apr. 2027	4.32	%		134,610		—
Total non-recourse net-lease mortgage notes					1,740,690		1,616,766
Non-recourse mortgage notes payable:
$2,956 note issued June 2013					—		2,663
$7,088 note issued April 2007					—		6,457
$4,400 note issued August 2007					—		3,586
$8,000 note issued January 2012; assumed in December 2013	Jan. 2018	4.778	%		6,813		6,960
$20,530 note issued December 2011; amended February 2012	Jan. 2019	5.275	% (a)		18,101		18,359
$6,500 note issued December 2012	Dec. 2019	4.806	%		5,818		5,900
$16,100 note issued February 2014	Mar. 2021	4.83	%		14,972		15,159
$13,000 note issued May 2012	May 2022	5.195	%		11,579		11,737
$14,950 note issued July 2012	Aug. 2022	4.95	%		12,940		13,135
$26,000 note issued August 2012	Sept. 2022	5.05	%		23,309		23,625
$6,400 note issued November 2012	Dec. 2022	4.707	%		5,747		5,827
$11,895 note issued March 2013	Apr. 2023	4.7315	%		10,785		10,931
$17,500 note issued August 2013	Sept. 2023	5.46	%		16,188		16,380
$10,075 note issued March 2014	Apr. 2024	5.10	%		9,612		9,691
$21,125 note issued July 2015	Aug. 2025	4.36	%		21,125		21,125
$65,000 note issued June 2016	Jul. 2026	4.75	%		64,126		64,614
$7,750 note issued February 2013	Mar. 2038	4.81	% (b)		7,019		7,114
$6,944 notes issued March 2013	Apr. 2038	4.50	% (c)		6,240		6,330
Total non-recourse mortgage notes payable					234,374		249,593
Unamortized net (discount) premium					(450)		(336)
Unamortized deferred financing costs					(31,556)		(32,542)
Total non-recourse debt obligations of consolidated special purpose entities, net				$	1,943,058	$	1,833,481

(a) Note is a variable‑rate note which resets monthly at one-month LIBOR + 3.50%. The Company has entered into two interest rate swap agreements that effectively convert the floating rate on a $11.9 million portion and a $6.2 million portion of this mortgage

22

note payable to fixed rates of 5.299% and 5.230%, respectively.

(b) Interest rate is effective for first 10 years and will reset to greater of (1) initial rate plus 400 basis points or (2) Treasury rate plus 400 basis points.

(c) Interest rate is effective for first 10 years and will reset to the lender’s then prevailing interest rate.

Credit Risk Related Contingent Features

The Company has an agreement with a derivative counterparty which provides that if the Company defaults on any of its indebtedness, including a default where repayment of the indebtedness has not been accelerated by the lender, then the Company could also be declared in default on its derivative obligations. The Company has agreements with other derivative counterparties which provide that the Company could be declared in default on its derivative obligations if repayment of the underlying indebtedness is accelerated by the lender due to the Company's default on the indebtedness.As of June 30, 2017, the termination value of the Company’s interest rate swaps that were in a liability position was approximately $0.1 million, which includes accrued interest but excludes any adjustment for nonperformance risk.

Long-term Debt Maturity Schedule

As of June 30, 2017, the scheduled maturities, including balloon payments, on the Company’s aggregate long-term debt obligations are expected to be as follows (in thousands):

	Scheduled
	Principal		Balloon
	Payments		Payments		Total
Remainder of 2017	$	14,736	$	—	$	14,736
2018		30,304		6,664		36,968
2019		29,312		313,539		342,851
2020		23,860		293,632		317,492
2021		21,016		229,366		250,382
2022		20,506		211,493		231,999
Thereafter		56,437		1,299,199		1,355,636
	$	196,171	$	2,353,893	$	2,550,064

5. Stockholders’ Equity

In June 2017, the Company completed a private placement of 18,621,674 shares of its common stock to a non-affiliated investor and received aggregate proceeds of $377.1 million.  The issuance and sale of the shares were made pursuant to a stock purchase agreement and there were no underwriter discounts or commissions associated with the sale.  During the first quarter of 2017, the Company completed a follow-on stock offering in which the Company issued and sold 9,947,500 shares of its common stock.  The Company received $220.8 million in proceeds, net of both underwriters’ discount and offering expenses, in connection with this offering. 

In September 2016, the Company established an “at the market” equity distribution program, or ATM program, pursuant to which, from time to time, it offers and sells registered shares of its common stock up to a maximum amount of $400 million through a group of banks acting as its sales agents. During the first quarter of 2017, the Company issued and sold 2,047,546 shares of common stock under the program at a weighted average share price of $25.02, raising $51.2 million in gross proceeds, or $50.3 million in net proceeds after the payment of sales agents’ commissions of $0.8 million and offering expenses. Since the program began in 2016, the Company has issued and sold an aggregate of 8,132,647 shares of common stock under the program at a weighted average share price of $26.25 and raised approximately $213.5 million in aggregate gross proceeds, or approximately $209.5 million in aggregate net proceeds after the payment of sales agents’ commissions of $3.2 million and offering expenses.

The Company declared dividends payable to common stockholders totaling $104.8 million and $79.4 million during the six months ended June 30, 2017 and 2016, respectively. 

23

6. Commitments and Contingencies

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 June 30, 2017, the Company had commitments to its customers to fund improvements to owned or mortgaged real estate properties totaling approximately $106.9 million, of which $90.2 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 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.

7. 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.  At June 30, 2017 and December 31, 2016, the fair value of the Company’s derivative instruments was an asset of $1.6 million and $1.6 million, respectively, included in other assets, net, on the condensed consolidated balance sheets, and a liability of $85,000 and $180,000, respectively, included in accounts payable, accrued expenses and other liabilities on the condensed 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 upon market conditions and perceived risks at June 30, 2017 and December 31, 2016. 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 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 June 30, 2017, these debt obligations had a carrying value of $2,513.2 million and an estimated fair value of $2,615.6 million. At December 31, 2016, these debt obligations had an aggregate carrying value of $2,303.7 million and an estimated fair value of $2,353.6 million.

24

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

In this Quarterly Report on Form 10-Q, we refer to STORE Capital Corporation, a Maryland corporation, as “we,” “us,” “our” or “the Company” unless we specifically state otherwise or the context indicates otherwise.

Special Note Regarding Forward-Looking Statements

This quarterly report contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the Securities Act), and Section 21E of the Securities Exchange Act of 1934, as amended (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.  Words such as “expects,” “anticipates,” “intends,” “plans,” “likely,” “will,” “believes,” “seeks,” “estimates,” and variations of such words and similar expressions are intended to identify such forward-looking statements.  Such statements involve known and unknown risks, uncertainties and other factors that may cause our actual results, performance or achievements to be materially different from the results of operations or plans expressed or implied by such forward-looking statements.  Although we believe that the assumptions underlying the forward-looking statements contained herein are reasonable, any of the assumptions could be inaccurate, and therefore such statements included in this quarterly report may not prove to be accurate.  In light of the significant uncertainties inherent in the forward-looking statements included herein, the inclusion of such information should not be regarded as a representation by us or any other person that the results or conditions described in such statements or our objectives and plans will be achieved.  For a further discussion of these and other factors that could impact future results, performance or transactions, see “Item 1A.Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2016 filed with the Securities and Exchange Commission on February 24, 2017.

Forward-looking statements and such risks, uncertainties and other factors speak only as of the date of this quarterly 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.

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. Examples of single-tenant operational real estate in the service industry sector include restaurants, early childhood education centers, movie theaters and health clubs. 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 of our taxable income to our stockholders and meet other requirements. 

The growth of our Company from inception in May 2011 until November 2014 was funded by STORE Holding Company, LLC, or STORE Holding, a Delaware limited liability company, substantially all of which was owned, directly or indirectly, by certain investment funds managed by Oaktree Capital Management, L.P. In November 2014, we took the Company public on the New York Stock Exchange and now our common stock trades under the ticker symbol “STOR”. Subsequent to the Company’s IPO, STORE Holding sold all of its shares through a series of public offerings

25

and, as of April 1, 2016, no longer owned any shares of the Company’s common stock. 

Since our inception in 2011, we have selectively originated real estate investments of approximately $6.0 billion.  As of June 30, 2017, our investment portfolio totals approximately $5.5 billion, consisting of investments in 1,770 property locations across 48 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 CPI, 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 somewhat in an inflationary economic environment. As of June 30, 2017, approximately 97% of our leases (based on annualized base rent) are “triple-net” leases, which means that our customer is responsible for all of the 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 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 June 30, 2017, the weighted average remaining term of our leases (calculated based on annualized base rent) was approximately 14 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 9% 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).

We have dedicated an internal team to review and analyze ongoing tenant financial performance, both corporately and at 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 continual active management process, we may decide to sell properties where we believe that the property no longer meets our long-term goals.  Because we are generally able to originate assets at lease rates above the online auction market, we can sell these assets on a one-off basis, typically for a gain.  This gain acts to partially offset any possible losses we may experience in the real estate portfolio.

Liquidity and Capital Resources

At the beginning of 2017, our real estate investment portfolio totaled $5.1 billion, consisting of investments in 1,660 property locations with base rent and interest due from our customers aggregating approximately $34.9 million per month, excluding future rent payment escalations. By June 30, 2017, our investment portfolio had grown to approximately $5.5 billion, consisting of investments in 1,770 property locations with base rent and interest aggregating approximately $37.7 million per month. Substantially all of our cash from operations is generated by our investment portfolio.

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 of 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.  We have only one lease related to a single owned property which will mature in 2017 and 90% of our leases have ten years or more remaining in their base lease term.  As of June 30, 2017, nine of our 1,770 property locations were vacant and not subject to a lease, which represents a 99.5% occupancy rate.  We expect to incur some property costs from time to time in periods during

26

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.  The amount of such property costs can vary quarter to quarter based on the timing of property vacancies and the level of underperforming properties; however, we do not anticipate that such costs will be significant to our operations.  From time to time, we may also sell properties that no longer meet our long-term investment objectives.

We intend to continue to grow through additional real estate investments. To accomplish this objective, we must 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 and with cash from operations that is not otherwise distributed to our stockholders in the form of dividends.  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 June 30, 2017, we had commitments to our customers to fund improvements to owned or mortgaged real estate properties totaling approximately $106.9 million, of which $90.2 million is expected to be funded in the next twelve months.

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 free cash flow, or cash from operations less dividends, and annual debt maturities.

As of June 30, 2017, all of our long‑term debt was fixed‑rate debt or was effectively converted to a fixed‑rate for the term of the debt and our weighted average debt maturity was approximately six years. In conjunction with our investment-grade unsecured debt strategy, we are targeting a level of debt (net of cash and cash equivalents) that approximates 5½ to 6 times our earnings before interest, taxes, depreciation and amortization.

Our long-term debt strategy focuses on developing and maintaining 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.

Our goal is to employ a prudent blend of secured non-recourse debt paired with senior unsecured debt. 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.  Our non-recourse borrowings have a current weighted average loan-to-cost ratio of approximately 68% and approximately 52% of our investment portfolio serves as collateral for this long-term debt.  The remaining 48% of our portfolio properties, aggregating $2.6 billion at June 30, 2017, 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.

The long-term debt we have issued to date is comprised of both secured non-recourse borrowings and senior unsecured borrowings. Our secured non-recourse borrowings are obtained through multiple debt markets – primarily either the asset-backed or commercial mortgage-backed securities debt markets. To a lesser extent, we may also, from time to time, obtain fixed-rate non‑recourse mortgage financing from banks and insurance companies secured by specific properties we pledge as collateral. The vast majority of our secured non-recourse borrowings were made through our

27

own STORE Master Funding program, which provides flexibility not commonly found in most secured non-recourse debt and which is described further below. 

To complement our STORE Master Funding program, we use our investment-grade credit rating to issue senior unsecured long-term debt. In June 2017, we received a rating of Baa2, Stable Outlook, from Moody’s Investors Service and we are currently rated BBB-, Positive Outlook, by both Standard & Poor’s Ratings Services and Fitch Ratings. To date, our unsecured long-term debt has 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.  In March 2017, we added a $100 million floating-rate, unsecured two-year term loan, which has three one-year extension options. Concurrent with the closing of each of our floating-rate bank term loans, we entered into interest rate swaps that effectively convert the floating rates to fixed rates.

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 short‑term credit facility (described below) to have a multi‑year term in order to reduce the risk that short‑term real estate financing would not be available to us. As we grow our real estate portfolio, we also intend 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 revolving credit facility.  During the six months ended June 30, 2017, we repaid two maturing secured notes payable which had aggregate balloon payments of $9.9 million. We have no significant debt maturities until 2019 when our first issuance of STORE Master Funding notes (Series 2012-1, issued in August 2017) is scheduled to mature. We intend to redeem these notes, which bear an interest rate of 5.77%, in August 2017 when we can do so without the incurrence of a prepayment premium.  Similarly, we may prepay other existing long-term debt in circumstances where we believe it would be economically advantageous to do so.

Typically, we use our $500 million unsecured 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. The facility, which includes an accordion feature that allows the size of the facility to be increased up to $800 million, matures in September 2019 and includes a one-year extension option subject to certain conditions and the payment of a 0.15% extension fee. Through June 30, 2017, the facility bore interest at a rate selected by us equal to either (1) LIBOR plus a leverage-based credit spread ranging from 1.35% to 2.15%, or (2) the Base Rate, as defined in the credit agreement, plus a leverage-based credit spread ranging from 0.35% to 1.15% and also included a fee of either 0.15% or 0.25% assessed on the average unused portion of the facility, depending upon the amount of borrowings outstanding. Subsequent to June 30, 2017, we made the election to base the credit spread on our credit rating as defined in the credit agreement and, as a result, the facility now bears interest at a rate selected by us equal to either (1) LIBOR plus a credit spread ranging from 0.85% to 1.55% or (2) the Base Rate, as defined in the credit agreement, plus a credit spread ranging from 0.00% to 0.55%.  We are also required to pay a facility fee on the total commitment amount ranging from 0.125% to 0.30%. Availability under the facility is limited to 50% of the value of our eligible unencumbered assets at any point in time. At June 30, 2017, we had no borrowings outstanding on this credit facility and we had a pool of unencumbered assets aggregating approximately $2.6 billion, substantially all of which can serve as eligible unencumbered assets under the credit facility. Corporate covenants under this facility include: maximum leverage of 65%, minimum EBITDA to fixed charges ratio of 1.5 to 1, minimum net worth of $1.0 billion plus 75% of new net equity proceeds, and a maximum dividend payout ratio limited to 95% of Funds from Operations, all as defined in the credit agreement. The facility is recourse to us and includes a guaranty from STORE Capital Acquisitions, LLC, one of our direct wholly owned subsidiaries. We remain in compliance with these covenants.

As summarized below, about 45% of our real estate investment portfolio serves as collateral for outstanding borrowings under our STORE Master Funding debt program. Through this debt program, we arrange for bankruptcy

28

remote, special purpose entity subsidiaries to issue multiple series of investment‑grade asset‑backed net‑lease mortgage notes, or ABS notes, from time to time as additional collateral is added to the collateral pool. We believe our STORE Master Funding program allows for flexibility not commonly found in nonrecourse debt, often making it preferable to traditional debt issued in the commercial mortgage-backed securities market. Under the program, STORE serves as 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.

The ABS notes are generally issued 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 and are currently rated A+ by Standard & Poor’s Ratings Services. 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 Standard & Poor’s Ratings Services.

In March 2017, we sold $135 million of A+ rated notes under the STORE Master Funding secured debt program.  These notes, which were originally issued in October 2016 and had been retained by the Company for future sale, have an interest rate of 4.32% and a remaining term at the time of the sale of approximately 10 years.  We have historically retained the Class B notes of each series, which aggregate $128.0 million in principal amount outstanding at June 30, 2017 and 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 June 30, 2017 totaled $1.7 billion in Class A principal amount, supported by a collateral pool valued at approximately $2.5 billion representing 966 property locations operated by 179 customers. The amount of debt that can be issued in any new series is determined by the structure of the transaction and the amount of collateral that has been added to the pool. 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 flows is generated by the special purpose entities comprising our STORE Master Funding debt program. For the six months ended June 30, 2017, excess cash flow, after payment of debt service and servicing and trustee expenses, totaled $49 million on cash collections of $106 million, which represents an overall ratio of cash collections to debt service, or debt service coverage ratio (as defined in the STORE Master Funding program documents), of greater than 1.85 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 anticipate that the debt service coverage ratio for the STORE Master Funding program will remain well above program minimums.

From time to time, 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. We generally obtain discrete secured borrowings from institutional commercial mortgage lenders, who subsequently securitize (that is, sell) the loans within the commercial mortgage‑backed securities, or CMBS, market. We also have occasionally used similar types of financing from insurance companies and commercial banks. 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. 

As of June 30, 2017, our aggregate secured and unsecured long‑term debt had an outstanding principal balance

29

of $2.55 billion, a weighted average maturity of 6.0 years and a weighted average interest rate of 4.5%.  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 June 30, 2017:

			Gross Investment Amount
			Special Purpose
	Outstanding		Entity		All Other
(In millions)	Borrowings		Subsidiaries		Subsidiaries		Total
STORE Master Funding net-lease mortgage notes payable	$	1,741	$	2,510	$	—	$	2,510
Other mortgage notes payable		234		399		—		399
Unsecured notes and term loans payable		575		—		—		—
Unsecured credit facility		—		—		—		—
Total debt		2,550		2,909		—		2,909
Unencumbered real estate assets		—		1,998		641		2,639
	$	2,550	$	4,907	$	641	$	5,548

Our decision to use senior unsecured term debt, STORE Master Funding or other non‑recourse traditional mortgage loan borrowings depends 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 a pool of portfolio assets that are unencumbered. A growing pool of unencumbered assets will increase our financial flexibility by providing us with assets that could support senior unsecured financing or that could 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.

We access the equity markets in various ways.  In June 2017, we completed a private placement of 18,621,674 shares of our common stock to a wholly owned subsidiary of Berkshire Hathaway at a purchase price of $20.25 per share and received aggregate proceeds of $377.1 million.  The issuance and sale of the shares were made pursuant to a stock purchase agreement and there were no underwriter discounts or commissions associated with the sale.  We intend to use the proceeds from this offering primarily to repay indebtedness and fund real estate acquisitions.  In addition, during the first quarter of 2017, we completed a follow-on stock offering in which the Company issued and sold 9,947,500 shares of common stock at a price to the public of $23.10 per share.  We raised approximately $220.8 million of proceeds, net of both underwriters’ discount and offering expenses, from this offering, which was used to pay down amounts then outstanding under our credit facility and to fund real estate acquisitions.

In September 2016, we established an “at the market” equity distribution program, or ATM program, under which, from time to time, we offer and sell registered shares of our common stock up to a maximum amount of $400 million through a group of banks acting as our sales agents.  During the first quarter of 2017, we issued and sold 2,047,546 shares under the program at a weighted average share price of $25.02, raising $51.2 million in gross proceeds and $50.3 million in net proceeds after the payment of sales agents’ commissions of $0.8 million and offering expenses. We did not sell any shares under the ATM program during the second quarter of 2017.  Since the program began in 2016, we have issued and sold an aggregate of 8,132,647 shares under the program at a weighted average share price of $26.25, raising $213.5 million in aggregate gross proceeds and $209.5 million in aggregate net proceeds after the payment of sales agents’ commissions of $3.2 million and offering expenses. The net proceeds were primarily used to fund real estate acquisitions.

Substantially all of our cash from operations is generated by our investment portfolio. As shown in the following table, net cash provided by operating activities increased $28.8 million from the same period in 2016, primarily due to the increase in the size of our real estate investment portfolio which generated additional rent and interest revenues. Real estate 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 long-term debt and proceeds from the issuance of stock.  The decrease in net cash used in investing activities is primarily due to an increase of $173.9 million in proceeds from the sale of real estate and collections of principal on our loans and direct financing receivables to

30

$193.0 million as compared to $19.1 million for the same period in 2016.  Net proceeds from the issuance of common stock increased $344.0 million to $648.1 million from $304.1 million during the first six months of 2017 and 2016, respectively, whereas net proceeds from the issuance of long-term debt decreased $128.5 million from the same period in 2016.  Additionally, we paid dividends to our stockholders totaling $95.9 million and $76.1 million during the first six months of 2017 and 2016, respectively.  We increased our quarterly dividend in the third quarter of 2016 by 7.4% to an annualized $1.16 per common share.

	Six Months Ended
	June 30,
(In thousands)	2017		2016
Net cash provided by operating activities	$	142,004	$	113,156
Net cash used in investing activities		(424,575)		(625,360)
Net cash provided by financing activities		708,739		573,132
Net increase in cash, cash equivalents and restricted cash		426,168		60,928
Cash, cash equivalents and restricted cash, beginning of period		73,166		83,438
Cash, cash equivalents and restricted cash, end of period	$	499,334	$	144,366
Reconciliation of cash, cash equivalents and restricted cash:
Cash and cash equivalents	$	468,510	$	118,521
Restricted cash included in other assets		30,824		25,845
Total cash, cash equivalents and restricted cash	$	499,334	$	144,366

Management believes that the cash generated by our operations, our current borrowing capacity on our revolving credit facility and our access to long‑term debt capital, will be 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 estate portfolio in the future beyond the excess cash generated by our operations and our ability to borrow, we intend to raise additional equity capital through the sale of our common stock.

Off-Balance Sheet Arrangements

We have no off-balance sheet arrangements as of June 30, 2017.

Contractual Obligations

As summarized in the table of Contractual Obligations in our Annual Report on Form 10-K for the year ended December 31, 2016, we have contractual obligations related to our credit facility and long-term debt obligations, interest on those debt obligations, commitments to fund improvements to real estate properties and operating lease obligations under certain ground leases and our corporate office lease.  As disclosed in Liquidity and Capital Resources, during the first six months of 2017, we entered into two long-term debt obligations: (1) a $100 million two-year bank term loan, which has three one-year extension options, and has been effectively converted to a fixed rate of 2.77% through the use of an interest rate swap, and (2) $135 million of STORE Master Funding net-lease mortgage notes, which have an interest rate of 4.32% and a remaining term of approximately 10 years.

Recently Issued Accounting Pronouncements

See Note 2 to the June 30, 2017 unaudited condensed consolidated financial statements.

Critical Accounting Policies and Estimates

The preparation of financial statements in conformity with U.S. generally accepted accounting principles, or GAAP, requires our management to use judgment in the application of accounting policies, including making estimates and assumptions. We base estimates on the best information available to us at the time, our experience and on various other assumptions believed to be reasonable under the circumstances. These estimates affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting periods. If our judgment or interpretation of the facts and

31

circumstances relating to various transactions or other matters had been different, it is possible that different accounting would have been applied, resulting in a different presentation of our condensed consolidated financial statements. From time to time, we reevaluate our estimates and assumptions. In the event estimates or assumptions prove to be different from actual results, adjustments are made in subsequent periods to reflect more current estimates and assumptions about matters that are inherently uncertain. A summary of our critical accounting policies is included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2016 in the section entitled “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” We have not made any material changes to these policies during the periods covered by this quarterly report.

Real Estate Portfolio Information

As of June 30, 2017, our total investment in real estate and loans approximated $5.5 billion, representing investments in 1,770 property locations, substantially all of which are profit centers for our customers.  These investments generate cash flows from approximately 575 contracts predominantly structured as net leases, mortgage loans and combinations of leases and mortgage loans, or hybrid leases.  The weighted average non‑cancellable remaining term of our leases was approximately 14 years.

Our real estate portfolio is highly diversified.  As of June 30, 2017, our 1,770 property locations were operated by over 370 customers across 48 states.  Our largest customer represented just over 3% of our portfolio at June 30, 2017, and our top ten largest customers represented less than 18% of annualized base rent and interest.  Our customers operate their businesses across nearly 450 brand names or business concepts in over 100 industries.  Our top five concepts as of June 30, 2017 were Art Van Furniture, Ashley Furniture HomeStore, Applebee’s, Mills Fleet Farm and Gander Mountain; combined, these concepts represented 12% of annualized base rent and interest.  Our top five industries as of June 30, 2017 are restaurants, early childhood education centers, furniture stores, movie theaters and health clubs.  Combined, these industries represented 48% of annualized base rent and interest.

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 June 30, 2017, for all of our leases, loans and direct financing receivables in place as of that date.

Diversification by Customer

As of June 30, 2017, our 1,770 property locations were operated by over 370 customers and the following table identifies our ten largest customers:

	% of
	Annualized
	Base Rent		Number
	and		of
Customer	Interest		Properties
AVF Parent, LLC (Art Van Furniture)	3.1	%	17
American Multi-Cinema, Inc. (Starplex/Carmike/Showplex/AMC)	2.4		15
Cadence Education, Inc. (Early childhood/elementary education)	2.1		32
Mills Fleet Farm Group, LLC	2.0		6
Gander Mountain Company	1.9		12
RMH Franchise Holdings, Inc. (Applebee's)	1.5		33
O'Charley's LLC	1.3		30
Automotive Remarketing Group, Inc.	1.2		6
Stratford School, Inc. (Elementary and middle schools)	1.1		4
FreedomRoads, LLC (Camping World)	1.0		8
All other (361 customers)	82.4		1,607
Total	100.0	%	1,770

32

Diversification by Concept

As of June 30, 2017, our customers operated their businesses across nearly 450 concepts and the following table identifies the top ten concepts:

	% of
	Annualized
	Base Rent		Number
	and		of
Customer Business Concept	Interest		Properties
Art Van Furniture	3.1	%	17
Ashley Furniture HomeStore	2.9		25
Applebee's	2.0		47
Mills Fleet Farm	2.0		6
Gander Mountain	1.9		12
Popeyes Louisiana Kitchen	1.5		63
Starplex Cinemas	1.4		8
O'Charley's	1.3		30
Stratford School	1.1		4
Sonic Drive-In	1.1		58
All other (438 concepts)	81.7		1,500
Total	100.0	%	1,770

Diversification by Industry

As of June 30, 2017, our customers’ business concepts were diversified across more than 100 industries within the service, retail and manufacturing sectors of the U.S. economy.  The following table summarizes those industries into 74 industry groups:

	% of
	Annualized			Building
	Base Rent		Number	Square
	and		of	Footage
Customer Industry Group	Interest		Properties	(in thousands)
Service:
Restaurants—full service	13.7	%	342	2,375
Restaurants—limited service	7.9		395	1,046
Early childhood education centers	7.1		172	1,889
Movie theaters	6.6		39	1,873
Health clubs	5.6		61	1,723
Family entertainment centers	3.8		23	822
Pet care facilities	2.9		95	1,056
All other service (31 industry groups)	21.5		331	8,959
Total service	69.1		1,458	19,743
Retail:
Furniture stores	6.7		49	3,096
Farm and ranch supply stores	3.2		22	1,859
All other retail (14 industry groups)	7.5		89	3,940
Total retail	17.4		160	8,895
Manufacturing:
Metal fabrication	3.5		47	4,512
All other manufacturing (19 industry groups)	10.0		105	10,586
Total manufacturing	13.5		152	15,098
Total	100.0	%	1,770	43,736

33

Diversification by Geography

Our portfolio is also highly diversified by geography, as our 1,770 property locations can be found in 48 of the 50 states (excluding Delaware and Rhode Island).  The following table details the top ten geographical locations of the properties as of June 30, 2017:

	% of
	Annualized
	Base Rent
	and		Number of
State	Interest		Properties
Texas	12.7	%	185
Illinois	7.4		126
Florida	6.4		110
Georgia	5.6		115
Ohio	5.0		101
Tennessee	4.6		85
Michigan	4.1		62
California	4.0		25
Arizona	4.0		72
Minnesota	3.4		54
All other (38 states) (1)	42.8		835
Total	100.0	%	1,770

(1) Includes two properties in Ontario, Canada which represent 0.3% of annualized base rent and interest.

Contract Expirations

The following table sets forth the schedule of our lease, loan and direct financing receivable expirations as of June 30, 2017:

	% of
	Annualized
	Base Rent
	and		Number of
Year of Lease Expiration or Loan Maturity (1)	Interest		Properties (2)
Remainder of 2017	0.4	%	12
2018	0.3		2
2019	0.7		8
2020	0.5		5
2021	0.8		6
2022	0.5		7
2023	1.6		34
2024	1.0		17
2025	1.9		22
2026	2.8		57
Thereafter	89.5		1,591
Total	100.0	%	1,761

(1) Expiration year of contracts in place as of June 30, 2017 and excludes any tenant option renewal periods.

(2) Excludes nine properties which were vacant and not subject to a lease as of June 30, 2017.

34

Results of Operations

Overview

As of June 30, 2017, our real estate investment portfolio had grown to approximately $5.5 billion, consisting of investments in 1,770 property locations in 48 states, operated by over 370 customers in various industries. Approximately 95% of the real estate investment portfolio represents commercial real estate properties subject to long‑term leases, 5% represents mortgage loan and direct financing receivables primarily on commercial real estate buildings (located on land we own and lease to our customers) and a nominal amount represents loans receivable secured by our tenants’ other assets.

Three and Six Months Ended June 30, 2017 Compared to Three and Six Months Ended June 30, 2016

	Three Months Ended						Six Months Ended
	June 30,				Increase		June 30,				Increase
(In thousands)	2017		2016		(Decrease)		2017		2016		(Decrease)
Total revenues	$	114,208	$	91,970	$	22,238	$	222,179	$	177,204	$	44,975
Expenses:
Interest		30,919		25,871		5,048		60,559		49,306		11,253
Transaction costs		—		101		(101)		—		335		(335)
Property costs		1,131		1,226		(95)		1,937		1,712		225
General and administrative		9,289		8,545		744		19,532		17,136		2,396
Selling stockholder costs		—		—		—		—		800		(800)
Depreciation and amortization		37,396		29,035		8,361		72,611		55,514		17,097
Provision for impairment of real estate		—		—		—		4,270		—		4,270
Total expenses		78,735		64,778		13,957		158,909		124,803		34,106
Income from operations before income taxes		35,473		27,192		8,281		63,270		52,401		10,869
Income tax expense		147		90		57		253		159		94
Income before gain on dispositions of real estate		35,326		27,102		8,224		63,017		52,242		10,775
Gain on dispositions of real estate		25,734		3,147		22,587		29,433		2,800		26,633
Net income	$	61,060	$	30,249	$	30,811	$	92,450	$	55,042	$	37,408

Revenues

The increase in revenues period over period 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 $4.6 billion in gross investment amount representing 1,508 properties as of June 30, 2016 to approximately $5.5 billion in gross investment amount representing 1,770 properties at June 30, 2017. The weighted average real estate investment amounts outstanding during the three-month periods were approximately $5.5 billion in 2017 and $4.4 billion in 2016. During the six-month periods, the weighted average real estate investment amounts outstanding were approximately $5.4 billion in 2017 and $4.3 billion in 2016.  Our real estate investments were made throughout the periods presented and were not all outstanding for the entire period; accordingly, a large portion of the increase in revenues between periods is related to recognizing revenue in 2017 on acquisitions that were made during 2016. Similarly, the full revenue impact of acquisitions made during the first six months of 2017 will not be seen until the second half of 2017.

The initial rental or capitalization rates we receive 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

35

rents in the area on the various types of properties we target across the United States. The majority of our transactions are sale‑leaseback transactions where we acquire the property and simultaneously negotiate a lease directly with the tenant based on the tenant’s business needs. 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 leases represent an alternative for our customers to other forms of corporate capitalization, lease rates can also be influenced by changes in interest rates and overall capital availability. For the six months ended June 30, 2017, we experienced a decrease of 0.1% in the weighted average lease rate achieved as compared to the same period in 2016 and, based on our most recent experience, our expectation for the future is that lease rates will remain flat for the near term. The weighted average initial real estate capitalization rate on the properties we acquired during each of the second quarters of 2017 and 2016 was approximately 7.8% and was approximately 7.8% and 7.9% on the properties we acquired during the first half of 2017 and 2016, respectively.

Interest Expense

The increase in interest expense, as summarized in the table below, was due primarily to an increase in long‑term borrowings used to partially fund the acquisition of properties for our growing real estate investment portfolio. We fund the growth in our real estate investment portfolio with long‑term fixed-rate debt, net proceeds from equity issuances and excess cash flow from our operations after dividends and principal payments on our debt. We use our credit facility to temporarily finance the properties we acquire.

The following table summarizes our interest expense for the periods presented.

	Three Months Ended							Six Months Ended
	June 30,							June 30,
(Dollars in thousands)	2017			2016			2017				2016
Interest expense - credit facility	$	11		$	456		$		949		$	841
Interest expense - credit facility non-use fees		315			229				509			435
Interest expense - long-term debt (secured and unsecured)		28,762			23,568				55,570			44,938
Capitalized interest		(250)			(173)				(559)			(395)
Amortization of deferred financing costs and other		2,081			1,791				4,090			3,487
Total interest expense	$	30,919		$	25,871		$		60,559		$	49,306
Credit facility:
Average debt outstanding	$	989		$	95,233		$		84,343		$	83,694
Average interest rate during the period (excluding non-use fees)		4.4	%		1.9	%			2.3	%		2.0	%
Long-term debt (secured and unsecured):
Average debt outstanding	$	2,558,271		$	2,020,382		$		2,452,678		$	1,911,661
Average interest rate during the period		4.5	%		4.7	%			4.5	%		4.7	%

The average amount of long-term debt outstanding was approximately $ 2.6 billion during the three months ended June 30, 2017, up from approximately $2.0 billion for the same period in 2016 and, for the six months ended June 30, 2017, the average amount of long-term debt outstanding was approximately $2.5 billion, up from approximately $1.9 billion for the same period in 2016.  The increase in long-term debt outstanding is the primary driver for the increase in interest expense on long-term debt. This increase was slightly offset by a decrease in the weighted average interest rate of the long-term debt. Long-term debt added after June 30, 2016 included $100 million of unsecured bank term debt we issued in March 2017, which bears an interest rate of 2.77%, and the STORE Master Funding net‑lease mortgage notes we sold in October 2016 and March 2017, aggregating $335 million, which bear a weighted average interest rate of 4.1%.  As of June 30, 2017, we had $2.6 billion of long-term debt outstanding with a weighted average interest rate of 4.5%.

We 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 use to repay the amounts outstanding under our revolving credit facility. We entered the second quarter of 2017 with

36

cash available from our stock offering and long-term debt transactions in late March 2017 and, as a result, had only a small amount of borrowing activity and a nominal amount of interest expense, excluding non-use fees, associated with our revolving credit facility for the three months ended June 30, 2017.  In comparison, for the three months ended June 30, 2016, we had average borrowings outstanding of $95.2 million and incurred $0.5 million of interest expense. For the six months ended June 30, 2017 and 2016, average borrowings outstanding were $84.3 million and $83.7 million, respectively, and interest expense was $0.9 million and $0.8 million, respectively.  The amount and timing of real estate acquisition activity and debt and/or equity transactions will affect the level of borrowing activity on our credit facility.

From time to time, we may have construction activities on one or more of our real estate properties and interest capitalized as a part of those activities represented $0.3 million and $0.6 million during the three and six months ended June 30, 2017, respectively, as compared to $0.2 million and $0.4 million, respectively, for the same periods in 2016.

Transaction Costs

Our real estate acquisitions have been predominantly sale‑leaseback transactions in which acquisition and closing costs are capitalized as part of the investment in the property. We also occasionally acquire properties subject to an existing lease and have historically accounted for those transactions as business combinations in accordance with the then-existing accounting guidance. Accordingly, the costs incurred on properties acquired that were subject to an existing lease have been expensed to operations as incurred. As noted in Note 2 to the condensed consolidated financial statements, we adopted ASU 2017-01 in 2017 and, as a result, expect that fewer, if any, of our real estate acquisitions subject to an existing lease will be accounted for as business combinations under this new accounting guidance and expect that the related closing costs will be capitalized as part of the investment in those properties. Transaction costs expensed during the three and six months ended June 30, 2016 totaled $0.1 million and $0.3 million, respectively.  As expected, there were no transactions costs expensed during the six months ended June 30, 2017.

Property Costs

Approximately 97% 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. 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 June 30, 2017, nine of our properties were vacant and not subject to a lease and only one lease related to a single owned property will mature in 2017. We expect to incur some property costs related to the vacant properties until such time as those properties are either leased or sold. 

Included in property costs for the three and six months ended June 30, 2017 was approximately $117,000 and $231,000, respectively, related to the amortization of ground lease intangibles as compared to $112,000 and $224,000, respectively, for the same periods in 2016. Property costs also include the expense of performing site inspections of our properties from time to time, as well as the property management costs of the few properties we own that have specific landlord property-level expense obligations. 

General and Administrative Expenses

General and administrative expenses include compensation and benefits; professional fees such as portfolio servicing, legal and accounting fees; and general office expenses such as insurance, office rent and travel costs. General and administrative costs totaled $9.3 million and $19.5 million for the three and six months ended June 30, 2017, respectively, as compared to $8.5 million and $17.1 million, respectively, for the same periods in 2016 with the increase primarily due to the growth of our portfolio and related staff additions. 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. Compensation and benefits expense increased partially due to staffing additions to support our growing investment portfolio as well as an increase in amortization expense related to our stock-based incentive compensation program where our legacy incentive plans are being replaced with public company incentive plans that are more comprehensive and include more of our employees. Our employee base grew from 63 employees at June 30, 2016 to 74 employees as of June 30, 2017. We expect that general and administrative

37

expenses will continue to rise in some measure as our real estate investment portfolio grows; however, we expect that such expenses as a percentage of the portfolio will decrease over time due to efficiencies and economies of scale.

Selling Stockholder Costs

In connection with our IPO, we entered into a registration rights agreement with STORE Holding pursuant to which we agreed to provide certain “demand” registration rights and customary “piggyback” registration rights. The registration rights agreement also provides that we pay certain expenses relating to such registrations and indemnify the registration rights holders against certain liabilities which may arise under securities laws.  We incurred approximately $0.8 million of expenses, primarily registration fees, legal and accounting costs, during the first quarter of 2016 on behalf of STORE Holding related to its sale of all of its holdings of our common stock.

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 $29.0 million and $55.5 million for the three and six months ended June 30, 2016, respectively, to $37.4 million and $72.6 million, respectively, for the comparable periods in 2017.

Gain on Dispositions of Real Estate

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 the three months ended June 30, 2017, we recognized a $25.7 million aggregate gain on the sale of 23 properties.  In comparison, for the three months ended June 30, 2016, we recognized a $3.1 million aggregate gain on the sale of four properties. For the six months ended June 30, 2017, we recognized a $25.2 million aggregate gain, net of a $4.3 million provision for impairment, on the sale of 28 properties as compared to an aggregate gain of $2.8 million on the sale of five properties in the same period in 2016. 

Net Income

Our net income rose primarily due to the growth in the size of our real estate investment portfolio, which generated additional rental revenues and interest income, and due to the increase in gains on dispositions of real estate, as described above.  As a result of the factors discussed above, for the three and six months ended June 30, 2017, our net income rose to $61.1 million and $92.4 million, respectively, from $30.2 million and $55.0 million, respectively, in 2016.

Non‑GAAP Measures

Our reported results are presented in accordance with 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 cash flows from operations as reported on our 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 non‑cash revenues and expenses 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, historically, transaction costs associated

38

with acquiring real estate subject to existing leases.

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 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 non-cash revenues and expenses such as straight‑line rents, amortization of deferred financing costs and stock‑based compensation as such items may cause short-term fluctuations in net income but have no impact on operating cash flows or long-term operating performance. Additionally, in deriving AFFO, we exclude certain other costs, such as the amortization of lease-related intangibles and, historically, transaction costs associated with acquiring real estate subject to existing leases. We believe that these costs are not an ongoing cost of the portfolio in place at the end of each reporting period and, for these reasons, we add back the portion expensed when computing AFFO. Similarly, in 2016 we excluded the offering expenses incurred on behalf of our selling stockholder, STORE Holding, when it exited all of its holdings of STORE Capital common stock, as those costs are not related to our ongoing operations.  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.

	Three Months Ended June 30,				Six Months Ended June 30,
(In thousands)	2017		2016		2017		2016
Net Income	$	61,060	$	30,249	$	92,450	$	55,042
Depreciation and amortization of real estate assets		37,227		28,908		72,301		55,280
Provision for impairment of real estate		—		—		4,270		—
Gain on dispositions of real estate		(25,734)		(3,147)		(29,433)		(2,800)
Funds from Operations		72,553		56,010		139,588		107,522
Adjustments:
Straight-line rental revenue, net		(622)		(1,115)		(1,777)		(1,585)
Transaction costs		—		101		—		335
Amortization of:
Equity-based compensation		1,994		1,762		3,868		3,423
Deferred financing costs and other noncash interest expense		2,081		1,791		4,090		3,487
Lease-related intangibles and costs		422		489		617		903
Selling stockholder costs		—		—		—		800
Adjusted Funds from Operations	$	76,428	$	59,038	$	146,386	$	114,885

39

Item 3.  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 June 30, 2017, all of our long‑term debt carried a fixed interest rate, or was effectively converted to a fixed‑rate through the use of interest rate swaps for the term of the debt, and the weighted average debt maturity was approximately 6.0 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.

· We also ladder our debt maturities in order to minimize the gap between free cash flow, or cash from operations less dividends, and annual debt maturities.

· 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.

See our Annual Report on Form 10-K for the year ended December 31, 2016 under the heading “Item 7A. Quantitative and Qualitative Disclosures About Market Risk” for a more complete discussion of our interest rate sensitive assets and liabilities.  As of June 30, 2017, our market risk has not changed materially from the amounts reported in our Annual Report on Form 10-K for the year ended December 31, 2016.

Item 4.  Controls and Procedures.

Evaluation of Disclosure Controls and Procedures

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 as of June 30, 2017 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 the design and operation of these disclosure controls and procedures were effective as of the end of the period covered by this report.

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 first 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.

40

PART II – OTHER INFORMATION

Item 1.  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 are subject to our right to be indemnified by our customers 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 1A.  Risk Factors.

There have been no material changes to the risk factors as disclosed in the section entitled “Risk Factors” beginning on page 10 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2016 and filed with the Securities and Exchange Commission on February 24, 2017.

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds.

Unregistered Sales of Equity Securities

As previously disclosed in our Current Report on Form 8-K, filed June 26, 2017, we issued and sold 18,621,674 shares of common stock to a non-affiliated investor in a private placement in June 2017 at a price of $20.25 per share and received aggregate proceeds of $377.1 million.  We intend to use the net proceeds from this offering to repay indebtedness, to fund property acquisitions in the ordinary course of business, for working capital and other general corporate purposes, or a combination of the foregoing.

Repurchases of Equity Securities

During the three months ended June 30, 2017, we did not repurchase any of our equity securities.

Item 3.  Defaults Upon Senior Securities.

None.

Item 4.  Mine Safety Disclosures.

None.

Item 5.  Other Information.

None.

41

Item 6.  Exhibits

The exhibits filed or furnished with this Report are set forth in the Exhibit Index immediately following the signature page to this Report, which is incorporated by reference into this Item 6.

SIGNATURE

Pursuant to the requirements 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
	(Registrant)
Date:  August 4, 2017	By:	/s/ Catherine Long
		Catherine Long
		Executive Vice President and Chief Financial Officer
		(Principal Financial and Accounting Officer)

42

EXHIBIT INDEX

The exhibits listed below are filed as part of this quarterly report. References under the caption “Location” to indicate that the exhibit is being either (i) filed or furnished herewith or (ii) incorporated herein by reference to another filing.

Exhibit	Description	Location
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	Section 1350 Certification of the Chief Executive Officer.	Furnished herewith.
32.2	Section 1350 Certification of the Chief Financial Officer.	Furnished herewith.
101.INS	XBRL Instance Document.	Filed herewith.
101.SCH	XBRL Taxonomy Extension Schema Document.	Filed herewith.
101.CAL	XBRL Taxonomy Extension Calculation Linkbase Document.	Filed herewith.
101.DEF	XBRL Taxonomy Extension Definition Linkbase Document.	Filed herewith.
101.LAB	XBRL Taxonomy Extension Label Linkbase Document.	Filed herewith.
101.PRE	XBRL Taxonomy Extension Presentation Linkbase Document.	Filed herewith.

_________________________

43

EX-31.1

EXHIBIT 31.1

CERTIFICATION

I, Christopher H. Volk, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of STORE Capital Corporation for the quarter ended June 30, 2017;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules, 13a-15(f) and 15d-15(f)) for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, 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;

(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. 

Date: August 4, 2017
	/s/ Christopher H. Volk
	Christopher H. Volk
	President and Chief Executive Officer
	(Principal Executive Officer)

EX-31.2

EXHIBIT 31.2

CERTIFICATION

I, Catherine Long, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of STORE Capital Corporation for the quarter ended June 30, 2017;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules, 13a-15(f) and 15d-15(f)) for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, 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;

(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. 

Date: August 4, 2017
	/s/ Catherine Long
	Catherine Long
	Executive Vice President and Chief Financial Officer
	(Principal Financial and Accounting Officer)

EX-32.1

EXHIBIT 32.1

CERTIFICATION OF PRINCIPAL EXECUTIVE OFFICER

PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report on Form 10-Q of STORE Capital Corporation (the “Company”) for the quarter ended June 30, 2017, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Christopher H. Volk, as President and Chief Executive Officer of the Company, hereby certify pursuant to Title 18, Chapter 63, Section 1350 of the United States Code, as adopted by Section 906 of the Sarbanes-Oxley Act of 2002, that to the best of my knowledge:

(1)  the Report fully complies with the requirements of Section 13(a) or 15(d), as applicable, of the Securities Exchange Act of 1934, as amended; and

(2)  the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date:	August 4, 2017	/s/ Christopher H. Volk
		Name:	Christopher H. Volk
		Title:	President and Chief Executive Officer
			(Principal Executive Officer)

The foregoing certification is being furnished solely to accompany the Report pursuant to 18 U.S.C. Section 1350, as adopted by Section 906 of the Sarbanes-Oxley Act of 2002, and shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and will not be deemed incorporated by reference into any filing of the Company under the Securities Act of 1933, as amended, or the Exchange Act, whether made before or after the date hereof, regardless of the general incorporation language in such filing, except to the extent the Company specifically incorporates it by reference.

A signed original of this written statement required by Section 906 of the Sarbanes-Oxley Act of 2002 has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.

EX-32.2

EXHIBIT 32.2

CERTIFICATION OF PRINCIPAL FINANCIAL OFFICER

PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report on Form 10-Q of STORE Capital Corporation (the “Company”) for the quarter ended June 30, 2017, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Catherine Long, as Executive Vice President and Chief Financial Officer of the Company, hereby certify, pursuant to Title 18, Chapter 63, Section 1350 of the United States Code, as adopted by Section 906 of the Sarbanes-Oxley Act of 2002, that to the best of my knowledge:

(1)  the Report fully complies with the requirements of Section 13(a) or 15(d), as applicable, of the Securities Exchange Act of 1934, as amended; and

(2)  the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date: August 4, 2017
	/s/ Catherine Long
	Catherine Long
	Executive Vice President and Chief Financial Officer
	(Principal Financial and Accounting Officer)

The foregoing certification is being furnished solely to accompany the Report pursuant to 18 U.S.C. Section 1350, as adopted by Section 906 of the Sarbanes-Oxley Act of 2002, and shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and will not be deemed incorporated by reference into any filing of the Company under the Securities Act of 1933, as amended, or the Exchange Act, whether made before or after the date hereof, regardless of the general incorporation language in such filing, except to the extent the Company specifically incorporates it by reference.

A signed original of this written statement required by Section 906 of the Sarbanes-Oxley Act of 2002 has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.

XML

Document and Entity Information - shares	6 Months Ended
	Jun. 30, 2017	Aug. 03, 2017
Document and Entity Information
Entity Registrant Name	STORE CAPITAL Corp
Entity Central Index Key	0001538990
Document Type	10-Q
Document Period End Date	Jun. 30, 2017
Amendment Flag	false
Current Fiscal Year End Date	--12-31
Entity Current Reporting Status	Yes
Entity Filer Category	Large Accelerated Filer
Entity Common Stock, Shares Outstanding		190,017,089
Document Fiscal Year Focus	2017
Document Fiscal Period Focus	Q2

XML

Condensed Consolidated Balance Sheets - USD ($) $ in Thousands	Jun. 30, 2017		Dec. 31, 2016
Real estate investments:
Land and improvements	$ 1,663,864		$ 1,536,178
Buildings and improvements	3,522,055		3,226,791
Intangible lease assets	89,190		92,337
Total real estate investments	5,275,109		4,855,306
Less accumulated depreciation and amortization	(357,426)		(298,984)
Real estate investments, net	4,917,683		4,556,322
Real estate investments held for sale, net	4,255
Loans and direct financing receivables	267,958		269,210
Net investments	5,189,896	[1]	4,825,532
Cash and cash equivalents	468,510		54,200
Other assets, net	77,984		61,936
Total assets	5,736,390		4,941,668
Liabilities:
Credit facility			48,000
Unsecured notes and term loan payable, net	570,157		470,190
Non-recourse debt obligations of consolidated special purpose entities, net	1,943,058		1,833,481
Dividends payable	55,105		46,209
Accounts payable, accrued expenses and other liabilities	46,615		60,533
Total liabilities	2,614,935		2,458,413
Stockholders’ equity:
Common stock, $0.01 par value per share, 375,000,000 shares authorized, 190,017,089 and 159,341,955 shares issued and outstanding, respectively	1,900		1,593
Capital in excess of par value	3,282,434		2,631,845
Distributions in excess of retained earnings	(164,353)		(151,592)
Accumulated other comprehensive income	1,474		1,409
Total stockholders’ equity	3,121,455		2,483,255
Total liabilities and stockholders’ equity	$ 5,736,390		$ 4,941,668

[1] The dollar amount of 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 direct financing receivables.

XML

Condensed Consolidated Balance Sheets (Parenthetical) - $ / shares	Jun. 30, 2017	Dec. 31, 2016
Condensed Consolidated Balance Sheets
Common stock, par value per share	$ 0.01	$ 0.01
Common shares, authorized shares	375,000,000	375,000,000
Common shares, issued shares	190,017,089	159,341,955
Common shares, outstanding shares	190,017,089	159,341,955

XML

Condensed Consolidated Statements of Income - USD ($) $ in Thousands		3 Months Ended		6 Months Ended
		Jun. 30, 2017	Jun. 30, 2016	Jun. 30, 2017	Jun. 30, 2016
Revenues:
Rental revenues		$ 108,149	$ 87,140	$ 210,054	$ 167,907
Interest income on loans and direct financing receivables		5,447	4,663	11,227	9,078
Other income		612	167	898	219
Total revenues		114,208	91,970	222,179	177,204
Expenses:
Interest		30,919	25,871	60,559	49,306
Transaction costs			101		335
Property costs		1,131	1,226	1,937	1,712
General and administrative		9,289	8,545	19,532	17,136
Selling stockholder costs					800
Depreciation and amortization		37,396	29,035	72,611	55,514
Provision for impairment of real estate	[1]			4,270
Total expenses		78,735	64,778	158,909	124,803
Income from operations before income taxes		35,473	27,192	63,270	52,401
Income tax expense		147	90	253	159
Income before gain (loss) on dispositions of real estate		35,326	27,102	63,017	52,242
Gain (loss) on dispositions of real estate		25,734	3,147	29,433	2,800
Net income		$ 61,060	$ 30,249	$ 92,450	$ 55,042
Net income per share of common stock—basic and diluted:
Net income per share of common stock—basic and diluted		$ 0.35	$ 0.21	$ 0.55	$ 0.38
Weighted average common shares outstanding:
Weighted average shares outstanding used in basic income per share (in shares)		172,661,739	145,903,881	166,768,835	143,129,012
Weighted average shares outstanding used in diluted income per share (in shares)		172,661,739	146,116,422	166,768,835	143,348,134
Dividends declared per common share
Dividends declared per common share (in dollars per share)		$ 0.29	$ 0.27	$ 0.58	$ 0.54

[1] The dollar amount of 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 direct financing receivables.

XML

Condensed Consolidated Statements of Comprehensive Income - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2017	Jun. 30, 2016	Jun. 30, 2017	Jun. 30, 2016
Condensed Consolidated Statements of Comprehensive Income
Net income	$ 61,060	$ 30,249	$ 92,450	$ 55,042
Other comprehensive income (loss):
Unrealized gains (losses) on cash flow hedges	(567)	(2,093)	(362)	(2,346)
Cash flow hedge losses reclassified to interest expense	236	227	427	291
Total other comprehensive income (loss)	(331)	(1,866)	65	(2,055)
Total comprehensive income	$ 60,729	$ 28,383	$ 92,515	$ 52,987

XML

Condensed Consolidated Statements of Cash Flows - USD ($) $ in Thousands		6 Months Ended
		Jun. 30, 2017	Jun. 30, 2016
Operating activities
Net income		$ 92,450	$ 55,042
Adjustments to net income:
Depreciation and amortization		72,611	55,514
Amortization of deferred financing costs and other noncash interest expense		4,090	3,487
Amortization of equity-based compensation		3,868	3,423
Provision for impairment of real estate	[1]	4,270
Gain (loss) on dispositions of real estate		29,433	2,800
Noncash revenue and other		(714)	(287)
Changes in operating assets and liabilities:
Other assets		(3,913)	(2,081)
Accounts payable, accrued expenses and other liabilities		(1,225)	858
Net cash provided by operating activities		142,004	113,156
Investing activities
Acquisition of and additions to real estate		(594,444)	(621,387)
Investment in loans and direct financing receivables		(23,162)	(23,124)
Collections of principal on loans and direct financing receivables		22,739	345
Proceeds from dispositions of real estate		170,292	18,806
Net cash used in investing activities		(424,575)	(625,360)
Financing activities
Borrowings under credit facility		319,000	381,000
Repayments under credit facility		(367,000)	(381,000)
Borrowings under unsecured notes and term loans payable		100,000	300,000
Borrowings under non-recourse debt obligations of consolidated special purpose entities		134,961	65,000
Repayments under non-recourse debt obligations of consolidated special purpose entities		(26,295)	(13,847)
Financing costs paid		(2,733)	(4,321)
Proceeds from the issuance of common stock		658,110	316,481
Stock issuance costs paid		(10,049)	(12,393)
Shares repurchased under stock compensation plans		(1,346)	(1,719)
Dividends paid		(95,909)	(76,069)
Net cash provided by financing activities		708,739	573,132
Net (decrease) increase in cash, cash equivalents and restricted cash		426,168	60,928
Cash, cash equivalents and restricted cash, beginning of period		73,166	83,438
Cash, cash equivalents and restricted cash, end of period		499,334	144,366
Reconciliation of cash, cash equivalents and restricted cash:
Total cash, cash equivalents and restricted cash		73,166	83,438
Supplemental disclosure of noncash investing and financing activities:
Accrued tenant improvement advances included in real estate investments		8,710	11,079
Acquisition of collateral property securing a mortgage note receivable		2,000
Accrued financing costs		27	120
Accrued stock issuance costs		236
Supplemental disclosure of cash flow information:
Cash paid during the period for interest, net of amounts capitalized		56,293	44,497
Cash paid during the period for income and franchise taxes		$ 1,308	$ 887

[1] The dollar amount of 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 direct financing receivables.

XML

Organization

6 Months Ended

Jun. 30, 2017

Organization

Organization

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”.  The Company was originally formed as a wholly owned subsidiary of STORE Holding Company, LLC (STORE Holding), a Delaware limited liability company; the voting interests of STORE Holding were entirely owned by entities managed by a global investment management firm.  Subsequent to the Company’s IPO, STORE Holding sold all of its shares through public offerings and, as of April 1, 2016, no longer owned any shares of the Company’s common stock. 

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.

XML

Summary of Significant Accounting Principles

6 Months Ended

Jun. 30, 2017

Summary of Significant Accounting Principles

Summary of Significant Accounting Principles

2. Summary of Significant Accounting Principles

Basis of Accounting and Principles of Consolidation

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (GAAP) for interim financial information and the rules and regulations of the U.S. Securities and Exchange Commission (SEC). In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. The results of interim periods are not necessarily indicative of the results for the entire year.  Certain information and note disclosures, normally included in financial statements prepared in accordance with GAAP, have been condensed or omitted from these statements and, accordingly, these statements should be read in conjunction with the Company’s audited consolidated financial statements as filed with the SEC in its Annual Report on Form 10-K for the fiscal year ended December 31, 2016.

These condensed 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 June 30, 2017 and December 31, 2016, these special purpose entities held assets totaling $4.6 billion and $4.3 billion, respectively, and had third-party liabilities totaling $2.0 billion and $1.9 billion, respectively.  These assets and liabilities are included in the accompanying condensed 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.

Reclassifications

Certain reclassifications have been made to prior period balances to conform to the current period presentation.  During the quarter ended December 31, 2016, the Company elected to early adopt Accounting Standards Update (ASU) 2016-18, Statement of Cash Flows (Topic 230): Restricted Cash, described below in Recent Accounting Pronouncements. Under this new guidance, transfers to or from restricted cash which have previously been shown in the operating, investing or financing sections of the statement of cash flows are now required to be shown as part of the total change in cash, cash equivalents and restricted cash in the statement of cash flows. As a result of the adoption of ASU 2016-18, amounts previously shown as part of the change in other assets in the operating section and as transfers from or to restricted deposits in the investing section of the statement of cash flows for the six months ended June 30, 2016 have been retrospectively adjusted as follows:

	As Previously		As Adjusted		Effect of
	Reported		per ASU 2016-18		Change
Six Months Ended June 30, 2016
Operating Activities
Change in operating assets:  Other assets	$	(2,370)	$	(2,081)	$	289
Net cash provided by operating activities		112,867		113,156		289
Investing Activities
Transfers to restricted deposits		(9,233)		—		9,233
Net cash used in investing activities		(634,593)		(625,360)		9,233
Net increase in cash, cash equivalents and restricted cash		51,406		60,928		9,522
Cash, cash equivalents and restricted cash, beginning of period		67,115		83,438		16,323
Cash, cash equivalents and restricted cash, end of period		118,521		144,366		25,845

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.

Accounting for Real Estate Investments

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 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. Historically, the Company has expensed transaction costs associated with real estate acquisitions accounted for as business combinations in the period incurred. As discussed in Recent Accounting Pronouncements below, the Company adopted ASU 2017-01, Business Combinations (Topic 805): Clarifying the Definition of a Business, in January 2017 and, as a result, expects that fewer, if any, of its real estate acquisitions will be accounted for as business combinations.

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 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 and below‑market leases 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 30 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 closing costs. Any properties classified as held for sale are not depreciated.

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. Management considers factors such as expected future undiscounted cash flows, estimated residual value, 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 Measurements below. An asset is considered impaired if the carrying value of the asset exceeds its estimated undiscounted cash flows and 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. 

Revenue Recognition

STORE Capital leases real estate to its tenants under long‑term net leases that are predominantly classified as operating leases. Direct costs associated with lease origination, offset by any lease origination fees received, are deferred and amortized over the related lease term as an adjustment to rental revenue. Substantially all of the leases are triple net, which provide that the lessees are responsible for the payment of all property operating expenses, including property taxes, maintenance and insurance. The Company may collect property taxes from its customers and remit those taxes to governmental authorities; such property taxes are presented on a net basis in the condensed consolidated statements of income.

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, accrued rental revenue, calculated as the aggregate difference between the rental revenue recognized on a straight‑line basis and scheduled rents, represents unbilled rent receivables that the Company will receive only if the tenants make all rent payments required through the expiration of the lease. The Company provides an estimated reserve for uncollectible straight‑line rental revenue based on management’s assessment of the risks inherent in those lease contracts, giving consideration to industry default rates for long‑term receivables. There was $17.8 million and $15.0 million of accrued straight‑line rental revenue, net of allowances of $4.5 million and $4.6 million, at June 30, 2017 and December 31, 2016, respectively, which were included in other assets, net, on the condensed consolidated balance sheets.  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.

For leases that 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. Less than 1.5% 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.

The Company suspends revenue recognition when the collectibility of amounts due pursuant to a lease is no longer reasonably assured or if the tenant’s monthly lease payments become more than 60 days past due, whichever is earlier. The Company reviews its accounts receivable 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 a receivable with respect to any tenant is in doubt, a provision for uncollectible amounts will be established or a direct write‑off of the specific receivable will be made. 

Loans Receivable

STORE Capital holds its loans receivable for long‑term investment. Loans receivable are carried at amortized cost, including related unamortized discounts or premiums, if any.

Revenue Recognition

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 June 30, 2017 and December 31, 2016, there were no loans on nonaccrual status.

Impairment and Provision for Loan Losses

The Company periodically evaluates 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 is determined to be impaired when, in management’s judgment based on current information and events, it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement. Specific allowances for loan losses are provided for impaired loans on an individual loan basis in the amount by which the carrying value exceeds the estimated fair value of the underlying collateral less disposition costs. There was no allowance for loan losses at June 30, 2017 or December 31, 2016.

Direct Financing Receivables

Certain of the Company’s real estate investment transactions are accounted for as direct financing leases. The Company records 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.

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 primarily consists of reserve account deposits held by lenders, including deposits required to be used for future investment in real estate assets, and escrow deposits. The Company had  $30.8 million and $19.0 million of restricted cash and deposits in escrow at June 30, 2017 and December 31, 2016, respectively, which were included in other assets, net, on the condensed 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 condensed 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 condensed consolidated balance sheets.

Derivative Instruments and Hedging Activities

The Company may enter into derivatives 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. 

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 effective portion of 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 June 30, 2017, the Company had one interest rate floor and five interest rate swap agreements in place.  Two of the swaps, with current notional amounts of $11.9 million and $6.2 million, were designated as cash flow hedges associated with the Company’s secured, variable‑rate mortgage note payable due in 2019 (Note 4). One of the interest rate swaps has a notional amount of $100 million and was designated as a cash flow hedge of the Company’s $100 million variable-rate bank term loan due in 2019 (Note 4).  The remaining two interest rate swaps and related interest rate floor transaction have an aggregate notional amount of $100 million and were designated as a cash flow hedge of the Company’s $100 million variable-rate bank term loan due in 2021 (Note 4).

Fair Value Measurement

The Company estimates 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 at the date of grant and recognizes that amount in general and administrative expense on the condensed consolidated statements of income ratably over the vesting period at 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 per-share price of the common stock on the date of the grant. Prior to the Company’s IPO, the fair value was based on the per‑share price of the common stock issued in the Company’s private equity offerings. During the six months ended June 30, 2017, the Company granted RSAs representing 120,140 shares of restricted common stock to its directors and key employees.  During the same period, RSAs representing 213,233 shares of previously issued restricted stock vested and RSAs representing 5,629 shares of previously issued restricted stock were forfeited.  In connection with the vesting of the RSAs, the Company repurchased 56,097 shares as a result of participant elections to surrender common shares to the Company to satisfy statutory tax withholding obligations under the Company’s equity-based compensation plans. As of June 30, 2017, the Company had 360,994 shares of restricted common stock outstanding.

The Company values the RSUs (which contain both a market condition and a service condition) using a Monte Carlo simulation model on the date of grant and recognizes that amount in general and administrative expense on the condensed consolidated statements of income on a tranche by tranche basis ratably over the vesting periods. During the six months ended June 30, 2017, the Company awarded 373,719 RSUs to its executive officers.  At June 30, 2017, there were 1,093,153 RSUs outstanding.

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.

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. Certain state tax returns filed for 2012 and tax returns filed for 2013 through 2016 are subject to examination by these jurisdictions. As of June 30, 2017 and December 31, 2016, 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 general and administrative expenses. There was no accrual for interest or penalties at June 30, 2017 or December 31, 2016.

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 income per common share (dollars in thousands):

	Three Months Ended June 30,				Six Months Ended June 30,
	2017		2016		2017		2016
Numerator:
Net income	$	61,060	$	30,249	$	92,450	$	55,042
Less: earnings attributable to unvested restricted shares		(111)		(123)		(215)		(246)
Net income used in basic and diluted income per share	$	60,949	$	30,126	$	92,235	$	54,796
Denominator:
Weighted average common shares outstanding		173,019,737		146,359,111		167,151,858		143,613,166
Less: Weighted average number of shares of unvested restricted stock		(357,998)		(455,230)		(383,023)		(484,154)
Weighted average shares outstanding used in basic income per share		172,661,739		145,903,881		166,768,835		143,129,012
Effects of dilutive securities:
Add: Treasury stock method impact of potentially dilutive securities (a)		—		212,541		—		219,122
Weighted average shares outstanding used in diluted income per share		172,661,739		146,116,422		166,768,835		143,348,134

(a) For the three months ended June 30, 2017 and 2016, excludes 52,936 shares and 154,520 shares, respectively, and for the six months ended June 30, 2017 and 2016, excludes 101,698 shares and 181,479 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 May 2017, the FASB issued ASU 2017-09, Compensation – Stock Compensation (Topic 718): Scope of Modification Accounting, which clarifies when changes to the terms or conditions of a share-based payment award must be accounted for as modifications and is expected to reduce diversity in practice.  The standard will be effective for the Company on January 1, 2018 with early adoption permitted.  The Company does not anticipate this standard will have a material impact on its consolidated financial statements.

In January 2017, the FASB issued ASU 2017-01, Business Combinations (Topic 805): Clarifying the Definition of a Business, which changes the definition of a business to assist entities with evaluating when a set of transferred assets and activities is a business. The guidance requires an entity to evaluate if substantially all of the fair value of the gross assets acquired is concentrated in a single identifiable asset or group of similar identifiable assets; if so, the set of transferred assets and activities is not a business. This new standard will be effective for the Company on January 1, 2018, with early adoption permitted.  The Company early adopted the provisions of ASU 2017-01 beginning with the quarter ended March 31, 2017.  As a result, transaction costs associated with the acquisition of real estate subject to an in-place lease will generally be included as part of the cost of the asset or assets acquired rather than expensed as incurred, as fewer, if any, real estate acquisitions will be accounted for as a business combination.

In November 2016, the FASB issued ASU 2016-18, Statement of Cash Flows (Topic 230): Restricted Cash, which clarifies how entities should present restricted cash and restricted cash equivalents in the statement of cash flows. This guidance requires entities to show the changes in the total of cash, cash equivalents, restricted cash and restricted cash equivalents in the statement of cash flows. As a result, entities no longer present transfers between cash and cash equivalents and restricted cash within the statement of cash flows. This new guidance is effective for the Company on January 1, 2018, with early adoption permitted.  Upon adoption, the new guidance is required to be adopted retrospectively. The Company early adopted the provisions of ASU 2016-18 beginning with the quarter ended December 31, 2016 and has applied the provisions retrospectively. The adoption of the new guidance did not have a material impact on the Company’s financial statements.

In August 2016, the FASB issued ASU 2016-15, Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments, which is intended to reduce diversity in practice in how certain transactions are classified in the statement of cash flows.  This new standard will be effective for the Company on January 1, 2018, with early adoption permitted. The Company does not anticipate this standard will have a material impact on its consolidated financial statements.

In June 2016, the FASB issued ASU 2016-13, Financial Instruments — Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments which changes how entities measure credit losses for most financial assets. This guidance requires an entity to estimate its lifetime “expected credit loss” and record an allowance that, when deducted from the amortized cost basis of the financial asset, presents the net amount expected to be collected on the financial asset. This new standard will be effective for the Company on January 1, 2020, with early adoption permitted beginning on January 1, 2019.  The Company continues to evaluate the impact this new standard will have on its consolidated financial statements.

In March 2016, the FASB issued ASU 2016-09, Compensation—Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting which is intended to simplify the accounting for and presentation of certain aspects related to share-based payments to employees. The guidance changes how companies account for certain aspects of share-based payment awards to employees, including the accounting for income taxes, forfeitures, and statutory tax withholding requirements, as well as classification in the statement of cash flows. The Company adopted the provisions of ASU 2016-09 beginning with the quarter ended March 31, 2017. The adoption of the new guidance did not have a material impact on the Company’s consolidated financial statements.

In March 2016, the FASB issued ASU 2016-05, Derivatives and Hedging (Topic 815): Effect of Derivative Contract Novations on Existing Hedge Accounting Relationships. This new guidance clarifies that the novation of a derivative contract (i.e., a change in the counterparty) in a hedge accounting relationship does not, in and of itself, require dedesignation of that hedge accounting relationship, provided that all other hedge criteria continue to be met.  The Company adopted the provisions of ASU 2016-05 beginning with the quarter ended March 31, 2017. The adoption of the new guidance did not have an impact on the Company’s consolidated financial statements.

In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842) to amend the accounting for leases. The new standard requires lessees to classify leases as either finance or operating leases based on certain criteria and record a right-of-use asset and a lease liability for all leases with a term of greater than 12 months regardless of their classification.  The new standard requires lessors to account for leases using an approach that is substantially equivalent to existing guidance for sales-type leases, direct financing leases and operating leases. The standard also eliminates current real estate-specific provisions and changes the guidance on sale-leaseback transactions, initial direct costs and lease executory costs for all entities. Both lessees and lessors are permitted to make an election to apply a package of practical expedients available for implementation under the standard. The accounting applied by a lessor is largely unchanged under ASU 2016-02; however, the standard requires that lessors expense, on an as-incurred basis, certain initial direct costs that are not incremental in negotiating a lease. Under existing standards, certain of these costs are capitalizable and, therefore, this new standard may result in these costs being expensed as incurred after adoption. Additionally, the new leasing and revenue recognition guidance (discussed below) will impact how lessors account for lease executory costs (such as property taxes, common area maintenance and utilities); the Company is currently in the process of evaluating the impact of this change.  Although primarily a lessor, the Company is also a lessee under several ground lease arrangements and under its corporate office lease; while the Company is still in the process of evaluating these leases under the new guidance, it is likely that the Company will be required to recognize a right-of-use asset and a lease liability for the present value of the minimum lease payments. The standard will also require new disclosures within the notes accompanying the consolidated financial statements. This standard will be effective for the Company on January 1, 2019.  The Company has developed a four phase approach to the implementation of the new leasing standard and expects to complete the first two phases in 2017. The Company will continue to assess the method of adoption and the overall impact the adoption will have on its consolidated financial statements.

In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers (Topic 606). Subsequent updates were issued in 2015 and 2016 to clarify the new guidance and to provide for a one-year deferral of the effective date for the standard, which is January 1, 2018 for the Company. ASU 2014-09 allows for full retrospective or modified retrospective methods of adoption. The Company continues to evaluate the available adoption methods and it has not yet selected which transition method it will apply. The new guidance establishes a principles-based approach for accounting for revenue from contracts with customers, with leases generally excluded from the scope of this standard. This new guidance includes changes to the accounting for sales of real estate properties; however, based on the Company’s preliminary analysis, the new standard is not expected to have a material impact on the Company’s recognition of real estate sales and resulting recognition of a gain or loss. In addition, this new standard may impact how the Company accounts for lease executory costs (such as property taxes, common area maintenance and utilities); the Company is currently in the process of evaluating the significance of this change. The Company expects to make additional disclosures that are required upon the adoption of this standard.

XML

Investments

6 Months Ended

Jun. 30, 2017

Investments:

Investments

3. Investments

At June 30, 2017, STORE Capital had investments in 1,770 property locations representing 1,722 owned properties (of which 38 are accounted for as direct financing receivables), 18 ground lease interests and 30 properties which secure mortgage loans. The gross investment portfolio totaled $5.55 billion at June 30, 2017 and consisted of the gross acquisition cost of the real estate investments totaling $5.28 billion and loans and direct financing receivables with an aggregate carrying amount of $268.0 million. As of June 30, 2017, more than half 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).

During the six months ended June 30, 2017, the Company had the following gross real estate and loan activity (dollars in thousands):

	Number of	Dollar
	Investment	Amount of
	Locations	Investments (a)
Gross investments, December 31, 2016	1,660	$	5,124,516
Acquisition of and additions to real estate (b)(c)(d)	136		583,086
Investment in loans and direct financing receivables	3		23,162
Sales of real estate	(28)		(153,693)
Principal collections on loans and direct financing receivables (d)	(1)		(24,739)
Provision for impairment of real estate	—		(4,270)
Other	—		(119)
Gross investments, June 30, 2017 (e)			5,547,943
Less accumulated depreciation and amortization (e)			(358,047)
Net investments, June 30, 2017	1,770	$	5,189,896

(a) The dollar amount of 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 direct financing receivables.

(b) Includes $0.6 million of interest capitalized to properties under construction.

(c) Excludes $22.1 million of tenant improvement advances disbursed in 2017 which were accrued as of December 31, 2016.

(d) One loan receivable was repaid in full through a $2.0 million non-cash transaction in which the Company acquired the underlying mortgaged property and leased it back to the borrower.

(e) Includes the dollar amount of investments ($4.9 million) and the accumulated depreciation and amortization ($0.6 million) related to real estate investments held for sale at June 30, 2017.

Significant Credit and Revenue Concentration

STORE Capital’s real estate investments are leased or financed to approximately 370 customers geographically dispersed throughout 48 states. Only one state, Texas (12%), accounted for 10% or more of the total dollar amount of STORE Capital’s investment portfolio at June 30, 2017. None of the Company’s customers represented more than 10% of the Company’s real estate investment portfolio at June 30, 2017, with the largest customer representing approximately 3% of the total investment portfolio. On an annualized basis, the largest customer also represented approximately 3% of the Company’s total annualized investment portfolio revenues as of June 30, 2017. The Company’s customers operate their businesses across approximately 450 concepts and the largest of these concepts represented approximately 3% of the Company’s total annualized investment portfolio revenues as of June 30, 2017.

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 June 30, 2017 (dollars in thousands):

				Percentage of
	Number of	Dollar		Total Dollar
	Investment	Amount of		Amount of
	Locations	Investments (a)		Investments
Restaurants	737	$	1,192,495	21	%
Furniture stores	49		386,591	7
Early childhood education centers	172		381,603	7
Movie theaters	39		355,413	6
Health clubs	61		310,668	6
Family entertainment centers	23		204,196	4
Farm and ranch supply stores	22		189,310	3
All manufacturing industries	152		739,604	13
All other service industries	426		1,362,349	25
All other retail industries	89		425,714	8
	1,770	$	5,547,943	100	%

(a) The dollar amount of 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 direct financing receivables.

Intangible Lease Assets

The following details intangible lease assets and related accumulated amortization (in thousands):

	June 30,		December 31,
	2017		2016
In-place lease assets (a)	$	58,935	$	61,634
Ground lease interest assets		21,313		20,430
Above-market lease assets		9,492		10,273
Total intangible lease assets (a)		89,740		92,337
Accumulated amortization (a)		(21,803)		(19,515)
Net intangible lease assets	$	67,937	$	72,822

(a) Includes the dollar amount of in-place lease intangibles ($550,000) and the accumulated amortization $200,000) related to real estate investments held for sale at June 30, 2017.

Aggregate lease intangible amortization included in expense was $1.7 million and $1.6 million during the three months ended June 30, 2017 and 2016, respectively, and was $3.3 million and $3.2 million during the six months ended June 30, 2017 and 2016, respectively.  The amount amortized as a decrease to rental revenue for capitalized above‑market lease intangibles was $0.3 million during both the three months ended June 30, 2017 and 2016 and was $0.6 million during both the six months ended June 30, 2017 and 2016.

Based on the balance of the intangible assets at June 30, 2017, the aggregate amortization expense is expected to be $3.0 million for the remainder of 2017, $5.8 million in 2018, $5.6 million in 2019, $5.1 million in 2020, $4.8 million in 2021 and $4.6 million in 2022; the amount expected to be amortized as a decrease to rental revenue is expected to be $0.5 million for the remainder of 2017, $1.1 million in each of the years 2018 through 2020, $0.6 million in 2021 and $0.4 million in 2022.  The weighted average remaining amortization period is approximately nine years for the in‑place lease intangibles, approximately 46 years for the amortizing ground lease interests and approximately seven years for the above‑market lease intangibles.

Real Estate Investments

The Company’s investment properties are leased to tenants under long‑term operating leases that typically include one or more renewal options. The weighted average remaining noncancelable lease term at June 30, 2017 was approximately 14 years. Substantially all of the leases are triple net, which provide that the lessees are responsible for the payment of all property operating expenses, including property taxes, maintenance and insurance; therefore, STORE Capital is generally not responsible for repairs or other capital expenditures related to the properties while the triple-net leases are in effect. At June 30, 2017, nine 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 June 30, 2017, are as follows (in thousands):

Remainder of 2017	$	215,837
2018		431,393
2019		431,079
2020		429,486
2021		428,367
2022		428,550
Thereafter		3,836,699
Total future minimum rentals	$	6,201,411

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 do not include any contingent rentals such as lease escalations based on future changes in CPI.

Loans and Direct Financing Receivables

At June 30, 2017, the Company held 28 loans receivable with an aggregate carrying amount of $143.9 million. Eighteen of the loans are mortgage loans secured by land and/or buildings and improvements on the mortgaged property. Six of the mortgage loans are shorter-term loans (maturing prior to 2023) that require either monthly interest-only payments with a balloon payment at maturity or monthly interest-only payments for an established period and then monthly principal and interest 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 ten other loans are primarily loans secured by a tenant’s equipment or other assets and generally require the borrower to make monthly interest‑only payments with a balloon payment at maturity.

The Company’s loans and direct financing receivables are summarized below (dollars in thousands):

				Amount Outstanding
	Interest		Maturity	June 30,		December 31,
Type	Rate (a)		Date	2017		2016
Six mortgage loans receivable (b)	8.61	%	2017 - 2022	$	28,910	$	22,599
Five mortgage loans receivable (c)	8.57	%	2032 - 2038		42,907		43,002
Seven mortgage loans receivable (d)	8.62	%	2053 - 2056		59,921		70,173
Total mortgage loans receivable					131,738		135,774
Equipment and other loans receivable	9.31	%	2017 - 2025		10,900		9,233
Total principal amount outstanding—loans receivable					142,638		145,007
Unamortized loan origination costs					1,267		1,205
Direct financing receivables					124,053		122,998
Total loans and direct financing receivables				$	267,958	$	269,210

(a) Represents the weighted average interest rate as of the balance sheet date.

(b) Interest rates on two of these mortgage loans are subject to increases over the term of the loans.  One loan outstanding at December 31, 2016 was repaid in full during the six months ended June 30, 2017 through a $2.0 million non-cash transaction in which the Company acquired the underlying mortgaged property and leased it back to the borrower.

(c) Interest rates on three of these mortgage loans are subject to increases over the term of the loans.

(d) Interest rates on five of these mortgage loans are subject to increases over the term of the loans. Four of the loans allow for prepayment in whole, but not in part, with penalties ranging from 20% to 70% depending on the timing of the prepayment. Two loans outstanding at December 31, 2016 were repaid in full during the six months ended June 30, 2017.

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
Remainder of 2017	$	359	$	18,630	$	18,989
2018		1,375		850		2,225
2019		2,003		4,374		6,377
2020		2,179		—		2,179
2021		1,255		1,485		2,740
2022		803		8,057		8,860
Thereafter		65,052		36,216		101,268
Total principal payments	$	73,026	$	69,612	$	142,638

As of June 30, 2017 and December 31, 2016, the Company had $124.1 million and $123.0 million, respectively, of investments accounted for as direct financing leases; the components of the investments accounted for as direct financing receivables were as follows (in thousands):

	June 30,		December 31,
	2017		2016
Minimum lease payments receivable	$	298,174	$	300,832
Estimated residual value of leased assets		14,815		14,500
Unearned income		(188,936)		(192,334)
Net investment	$	124,053	$	122,998

As of June 30, 2017, the future minimum lease payments to be received under the direct financing lease receivables are expected to be $5.9 million for the remainder of 2017 and average approximately $12.1 million for each of the next five years.

XML

Debt

6 Months Ended

Jun. 30, 2017

Debt

Debt

4. Debt

Credit Facility

As of June 30, 2017, the Company had a $500 million unsecured revolving credit facility with a group of lenders. The facility, which was put in place in September 2014 and amended in September 2015, is used to partially fund real estate acquisitions pending the issuance of long-term, fixed-rate debt and includes an accordion feature that allows the size of the facility to be increased up to $800 million.

The amended facility matures in September 2019 and includes a one-year extension option subject to certain conditions and the payment of a 0.15% extension fee. The facility is recourse to the Company and includes a guaranty from STORE Capital Acquisitions, LLC (SCA), one of the Company’s direct wholly owned subsidiaries. Through June 30, 2017, borrowings under this facility required monthly payments of interest at a rate selected by the Company of either (1) LIBOR plus a credit spread ranging from 1.35% to 2.15%, or (2) the Base Rate, as defined in the credit agreement, plus a credit spread ranging from 0.35% to 1.15%. The Company was also required to pay a non-use fee of 0.15% or 0.25% on the unused portion of the facility, depending upon the amount of borrowings outstanding. Subsequent to June 30, 2017, the Company made the election to base the credit spread on the Company’s credit rating as defined in the credit agreement and, as a result, borrowings under the facility will now require monthly payments of interest at a rate selected by the Company of either (1) LIBOR plus a credit spread ranging from 0.85% to 1.55%, or (2) the Base Rate, as defined in the credit agreement, plus a credit spread ranging from 0.00% to 0.55%; in addition, the Company is also now required to pay a facility fee on the total commitment amount ranging from 0.125% to 0.30%.  Currently, the applicable credit spread for LIBOR-based borrowings is 1.00% and the facility fee is 0.20%. 

Borrowing availability under the facility is limited to 50% of the value of the Company’s eligible unencumbered assets at any point in time. At June 30, 2017, the Company had  no borrowings outstanding and a pool of unencumbered assets aggregating approximately $2.6 billion, substantially all of which are eligible unencumbered assets as defined in the credit agreement.

The Company is subject to various financial and nonfinancial covenants under the revolving credit facility including a maximum total leverage ratio of 65%,  a minimum EBITDA to fixed charges ratio of 1.5 to 1, minimum consolidated net worth of $1.0 billion plus 75% of any additional equity raised after September 2015, a maximum dividend payout ratio limited to 95% of Funds from Operations and a maximum unsecured debt leverage ratio of 50%, all as defined in the credit agreement. As of June 30, 2017, the Company was in compliance with these covenants.

At June 30, 2017 and December 31, 2016, unamortized financing costs related to the Company’s credit facility totaled $2.2 million and $2.7 million, respectively, and are included in other assets, net, on the condensed consolidated balance sheets.

Unsecured Notes and Term Loans Payable, net

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 Applicable Credit Rating that is 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 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 NPA).  The Notes are senior unsecured obligations of the Company and are guaranteed by SCA.

The NPAs contain a number of financial covenants that are similar to the Company’s unsecured credit facility as summarized above, including the maximum total leverage ratio, the minimum EBITDA to fixed charges ratio and the minimum consolidated net worth amount, as well as a maximum secured debt leverage ratio, a maximum unsecured debt leverage ratio and a minimum interest coverage ratio on unsecured debt.  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 June 30, 2017, 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 interest rate on the loan resets monthly at one-month LIBOR plus a credit spread ranging from 1.35% to 2.15%. In March 2017, the Company entered into a second $100 million floating-rate, unsecured term note.  This second loan is a two-year loan which has three one-year extension options and the interest rate on the loan resets monthly at one-month LIBOR plus a credit spread ranging from 1.30% to 2.15%.  Subsequent to June 30, 2017, the Company made the election to base the credit spread on the Company’s credit rating as defined in the loan agreements; as a result, the interest rate on both term loans now resets monthly at one-month LIBOR plus a credit spread ranging from 0.90% to 1.75%; the credit spread currently applicable to the Company is 1.10%.

The term loans were arranged with lenders who also participate in the Company’s unsecured revolving credit facility. The financial covenants of the term loans match the covenants of the unsecured credit facility. The term loans are senior unsecured obligations of the Company, are guaranteed by SCA and may be prepaid at any time without penalty.

The Company’s senior unsecured notes and term loans payable are summarized below (dollars in thousands):

				Outstanding Balance
	Maturity	Interest		June 30,		December 31,
	Date	Rate		2017		2016
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
Total notes payable					375,000		375,000
Term Loans:
Term Loan issued March 2017	Mar. 2019	2.77	% (a)		100,000		—
Term Loan issued April 2016	Apr. 2021	2.69	% (b)		100,000		100,000
Total term loans					200,000		100,000
Unamortized deferred financing costs					(4,843)		(4,810)
Total unsecured notes and term loans payable, net				$	570,157	$	470,190

(a) Loan is a variable-rate loan which resets monthly at one-month LIBOR + the applicable credit spread which was 1.30% at June 30, 2017.  The Company has entered into an interest rate swap agreement that effectively converts the floating rate to the fixed rate noted as of June 30, 2017.

(b) Loan is a variable‑rate loan which resets monthly at one-month LIBOR + the applicable credit spread which was 1.35% at June 30, 2017.  The Company has entered into two interest rate swap agreements that effectively convert the floating rate to the fixed rate noted as of June 30, 2017.

Non‑recourse Debt Obligations of Consolidated Special Purpose Entities, net

During 2012, the Company implemented the 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 owned by these entities and their related leases (collateral). 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 are generally segregated into Class A amortizing notes and Class B non‑amortizing notes. The Company has retained each of the Class B notes which aggregate $128.0 million at June 30, 2017.

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 months prior to maturity. As of June 30, 2017, 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 $2.5 billion.

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 $399.6 million at June 30, 2017.

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.

The Company’s non-recourse debt obligations of consolidated special purpose entity subsidiaries are summarized below (dollars in thousands):

				Outstanding Balance
	Maturity	Interest		June 30,		December 31,
	Date	Rate		2017		2016
Non-recourse net-lease mortgage notes:
$214,500 Series 2012-1, Class A	Aug. 2019	5.77	%	$	198,942	$	200,749
$150,000 Series 2013-1, Class A-1	Mar. 2020	4.16	%		139,358		140,724
$107,000 Series 2013-2, Class A-1	Jul. 2020	4.37	%		100,340		101,265
$77,000 Series 2013-3, Class A-1	Nov. 2020	4.24	%		72,653		73,307
$120,000 Series 2014-1, Class A-1	Apr. 2021	4.21	%		118,150		118,450
$95,000 Series 2015-1, Class A-1	Apr. 2022	3.75	%		93,971		94,208
$102,000 Series 2013-1, Class A-2	Mar. 2023	4.65	%		94,764		95,693
$97,000 Series 2013-2, Class A-2	Jul. 2023	5.33	%		90,963		91,801
$100,000 Series 2013-3, Class A-2	Nov. 2023	5.21	%		94,354		95,204
$140,000 Series 2014-1, Class A-2	Apr. 2024	5.00	%		137,842		138,192
$270,000 Series 2015-1, Class A-2	Apr. 2025	4.17	%		267,075		267,750
$200,000 Series 2016-1, Class A-1 (2016)	Oct. 2026	3.96	%		197,668		199,423
$135,000 Series 2016-1, Class A-2 (2017)	Apr. 2027	4.32	%		134,610		—
Total non-recourse net-lease mortgage notes					1,740,690		1,616,766
Non-recourse mortgage notes payable:
$2,956 note issued June 2013					—		2,663
$7,088 note issued April 2007					—		6,457
$4,400 note issued August 2007					—		3,586
$8,000 note issued January 2012; assumed in December 2013	Jan. 2018	4.778	%		6,813		6,960
$20,530 note issued December 2011; amended February 2012	Jan. 2019	5.275	% (a)		18,101		18,359
$6,500 note issued December 2012	Dec. 2019	4.806	%		5,818		5,900
$16,100 note issued February 2014	Mar. 2021	4.83	%		14,972		15,159
$13,000 note issued May 2012	May 2022	5.195	%		11,579		11,737
$14,950 note issued July 2012	Aug. 2022	4.95	%		12,940		13,135
$26,000 note issued August 2012	Sept. 2022	5.05	%		23,309		23,625
$6,400 note issued November 2012	Dec. 2022	4.707	%		5,747		5,827
$11,895 note issued March 2013	Apr. 2023	4.7315	%		10,785		10,931
$17,500 note issued August 2013	Sept. 2023	5.46	%		16,188		16,380
$10,075 note issued March 2014	Apr. 2024	5.10	%		9,612		9,691
$21,125 note issued July 2015	Aug. 2025	4.36	%		21,125		21,125
$65,000 note issued June 2016	Jul. 2026	4.75	%		64,126		64,614
$7,750 note issued February 2013	Mar. 2038	4.81	% (b)		7,019		7,114
$6,944 notes issued March 2013	Apr. 2038	4.50	% (c)		6,240		6,330
Total non-recourse mortgage notes payable					234,374		249,593
Unamortized net (discount) premium					(450)		(336)
Unamortized deferred financing costs					(31,556)		(32,542)
Total non-recourse debt obligations of consolidated special purpose entities, net				$	1,943,058	$	1,833,481

(a) Note is a variable‑rate note which resets monthly at one-month LIBOR + 3.50%. The Company has entered into two interest rate swap agreements that effectively convert the floating rate on a $11.9 million portion and a $6.2 million portion of this mortgage note payable to fixed rates of 5.299% and 5.230%, respectively.

(b) Interest rate is effective for first 10 years and will reset to greater of (1) initial rate plus 400 basis points or (2) Treasury rate plus 400 basis points.

(c) Interest rate is effective for first 10 years and will reset to the lender’s then prevailing interest rate.

Credit Risk Related Contingent Features

The Company has an agreement with a derivative counterparty which provides that if the Company defaults on any of its indebtedness, including a default where repayment of the indebtedness has not been accelerated by the lender, then the Company could also be declared in default on its derivative obligations. The Company has agreements with other derivative counterparties which provide that the Company could be declared in default on its derivative obligations if repayment of the underlying indebtedness is accelerated by the lender due to the Company's default on the indebtedness.As of June 30, 2017, the termination value of the Company’s interest rate swaps that were in a liability position was approximately $0.1 million, which includes accrued interest but excludes any adjustment for nonperformance risk.

Long-term Debt Maturity Schedule

As of June 30, 2017, the scheduled maturities, including balloon payments, on the Company’s aggregate long-term debt obligations are expected to be as follows (in thousands):

	Scheduled
	Principal		Balloon
	Payments		Payments		Total
Remainder of 2017	$	14,736	$	—	$	14,736
2018		30,304		6,664		36,968
2019		29,312		313,539		342,851
2020		23,860		293,632		317,492
2021		21,016		229,366		250,382
2022		20,506		211,493		231,999
Thereafter		56,437		1,299,199		1,355,636
	$	196,171	$	2,353,893	$	2,550,064

XML

Stockholders' Equity

6 Months Ended

Jun. 30, 2017

Stockholders’ Equity

Stockholders’ Equity

5. Stockholders’ Equity

In June 2017, the Company completed a private placement of 18,621,674 shares of its common stock to a non-affiliated investor and received aggregate proceeds of $377.1 million.  The issuance and sale of the shares were made pursuant to a stock purchase agreement and there were no underwriter discounts or commissions associated with the sale.  During the first quarter of 2017, the Company completed a follow-on stock offering in which the Company issued and sold 9,947,500 shares of its common stock.  The Company received $220.8 million in proceeds, net of both underwriters’ discount and offering expenses, in connection with this offering. 

In September 2016, the Company established an “at the market” equity distribution program, or ATM program, pursuant to which, from time to time, it offers and sells registered shares of its common stock up to a maximum amount of $400 million through a group of banks acting as its sales agents. During the first quarter of 2017, the Company issued and sold 2,047,546 shares of common stock under the program at a weighted average share price of $25.02, raising $51.2 million in gross proceeds, or $50.3 million in net proceeds after the payment of sales agents’ commissions of $0.8 million and offering expenses. Since the program began in 2016, the Company has issued and sold an aggregate of 8,132,647 shares of common stock under the program at a weighted average share price of $26.25 and raised approximately $213.5 million in aggregate gross proceeds, or approximately $209.5 million in aggregate net proceeds after the payment of sales agents’ commissions of $3.2 million and offering expenses.

The Company declared dividends payable to common stockholders totaling $104.8 million and $79.4 million during the six months ended June 30, 2017 and 2016, respectively. 

XML

Commitments and Contingencies

6 Months Ended

Jun. 30, 2017

Commitments and Contingencies

Commitments and Contingencies

6. Commitments and Contingencies

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 June 30, 2017, the Company had commitments to its customers to fund improvements to owned or mortgaged real estate properties totaling approximately $106.9 million, of which $90.2 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 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.

XML

Fair Value of Financial Instruments

6 Months Ended

Jun. 30, 2017

Fair Value of Financial Instruments

Fair Value of Financial Instruments

7. 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.  At June 30, 2017 and December 31, 2016, the fair value of the Company’s derivative instruments was an asset of $1.6 million and $1.6 million, respectively, included in other assets, net, on the condensed consolidated balance sheets, and a liability of $85,000 and $180,000, respectively, included in accounts payable, accrued expenses and other liabilities on the condensed 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 upon market conditions and perceived risks at June 30, 2017 and December 31, 2016. 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 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 June 30, 2017, these debt obligations had a carrying value of $2,513.2 million and an estimated fair value of $2,615.6 million. At December 31, 2016, these debt obligations had an aggregate carrying value of $2,303.7 million and an estimated fair value of $2,353.6 million.

XML

Summary of Significant Accounting Principles (Policies)

6 Months Ended

Jun. 30, 2017

Summary of Significant Accounting Principles

Basis of Accounting and Principles of Consolidation

Basis of Accounting and Principles of Consolidation

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (GAAP) for interim financial information and the rules and regulations of the U.S. Securities and Exchange Commission (SEC). In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. The results of interim periods are not necessarily indicative of the results for the entire year.  Certain information and note disclosures, normally included in financial statements prepared in accordance with GAAP, have been condensed or omitted from these statements and, accordingly, these statements should be read in conjunction with the Company’s audited consolidated financial statements as filed with the SEC in its Annual Report on Form 10-K for the fiscal year ended December 31, 2016.

These condensed 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 June 30, 2017 and December 31, 2016, these special purpose entities held assets totaling $4.6 billion and $4.3 billion, respectively, and had third-party liabilities totaling $2.0 billion and $1.9 billion, respectively.  These assets and liabilities are included in the accompanying condensed consolidated balance sheets.

Use of Estimates

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.

Reclassifications

Reclassifications

Certain reclassifications have been made to prior period balances to conform to the current period presentation.  During the quarter ended December 31, 2016, the Company elected to early adopt Accounting Standards Update (ASU) 2016-18, Statement of Cash Flows (Topic 230): Restricted Cash, described below in Recent Accounting Pronouncements. Under this new guidance, transfers to or from restricted cash which have previously been shown in the operating, investing or financing sections of the statement of cash flows are now required to be shown as part of the total change in cash, cash equivalents and restricted cash in the statement of cash flows. As a result of the adoption of ASU 2016-18, amounts previously shown as part of the change in other assets in the operating section and as transfers from or to restricted deposits in the investing section of the statement of cash flows for the six months ended June 30, 2016 have been retrospectively adjusted as follows:

	As Previously		As Adjusted		Effect of
	Reported		per ASU 2016-18		Change
Six Months Ended June 30, 2016
Operating Activities
Change in operating assets:  Other assets	$	(2,370)	$	(2,081)	$	289
Net cash provided by operating activities		112,867		113,156		289
Investing Activities
Transfers to restricted deposits		(9,233)		—		9,233
Net cash used in investing activities		(634,593)		(625,360)		9,233
Net increase in cash, cash equivalents and restricted cash		51,406		60,928		9,522
Cash, cash equivalents and restricted cash, beginning of period		67,115		83,438		16,323
Cash, cash equivalents and restricted cash, end of period		118,521		144,366		25,845

Segment Reporting

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.

Accounting for Real Estate Investments

Accounting for Real Estate Investments

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 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. Historically, the Company has expensed transaction costs associated with real estate acquisitions accounted for as business combinations in the period incurred. As discussed in Recent Accounting Pronouncements below, the Company adopted ASU 2017-01, Business Combinations (Topic 805): Clarifying the Definition of a Business, in January 2017 and, as a result, expects that fewer, if any, of its real estate acquisitions will be accounted for as business combinations.

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 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 and below‑market leases 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 30 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 closing costs. Any properties classified as held for sale are not depreciated.

Impairment

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. Management considers factors such as expected future undiscounted cash flows, estimated residual value, 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 Measurements below. An asset is considered impaired if the carrying value of the asset exceeds its estimated undiscounted cash flows and 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.

Revenue Recognition

Revenue Recognition

STORE Capital leases real estate to its tenants under long‑term net leases that are predominantly classified as operating leases. Direct costs associated with lease origination, offset by any lease origination fees received, are deferred and amortized over the related lease term as an adjustment to rental revenue. Substantially all of the leases are triple net, which provide that the lessees are responsible for the payment of all property operating expenses, including property taxes, maintenance and insurance. The Company may collect property taxes from its customers and remit those taxes to governmental authorities; such property taxes are presented on a net basis in the condensed consolidated statements of income.

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, accrued rental revenue, calculated as the aggregate difference between the rental revenue recognized on a straight‑line basis and scheduled rents, represents unbilled rent receivables that the Company will receive only if the tenants make all rent payments required through the expiration of the lease. The Company provides an estimated reserve for uncollectible straight‑line rental revenue based on management’s assessment of the risks inherent in those lease contracts, giving consideration to industry default rates for long‑term receivables. There was $17.8 million and $15.0 million of accrued straight‑line rental revenue, net of allowances of $4.5 million and $4.6 million, at June 30, 2017 and December 31, 2016, respectively, which were included in other assets, net, on the condensed consolidated balance sheets.  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.

For leases that 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. Less than 1.5% 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.

The Company suspends revenue recognition when the collectibility of amounts due pursuant to a lease is no longer reasonably assured or if the tenant’s monthly lease payments become more than 60 days past due, whichever is earlier. The Company reviews its accounts receivable 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 a receivable with respect to any tenant is in doubt, a provision for uncollectible amounts will be established or a direct write‑off of the specific receivable will be made.

Loans Receivable

Loans Receivable

STORE Capital holds its loans receivable for long‑term investment. Loans receivable are carried at amortized cost, including related unamortized discounts or premiums, if any.

Revenue Recognition

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 June 30, 2017 and December 31, 2016, there were no loans on nonaccrual status.

Impairment and Provision for Loan Losses

The Company periodically evaluates 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 is determined to be impaired when, in management’s judgment based on current information and events, it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement. Specific allowances for loan losses are provided for impaired loans on an individual loan basis in the amount by which the carrying value exceeds the estimated fair value of the underlying collateral less disposition costs. There was no allowance for loan losses at June 30, 2017 or December 31, 2016.

Direct Financing Receivables

Direct Financing Receivables

Certain of the Company’s real estate investment transactions are accounted for as direct financing leases. The Company records 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.

Cash and Cash Equivalents

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

Restricted cash primarily consists of reserve account deposits held by lenders, including deposits required to be used for future investment in real estate assets, and escrow deposits. The Company had  $30.8 million and $19.0 million of restricted cash and deposits in escrow at June 30, 2017 and December 31, 2016, respectively, which were included in other assets, net, on the condensed consolidated balance sheets.

Deferred Costs

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 condensed 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 condensed consolidated balance sheets.

Derivative Instruments and Hedging Activities

Derivative Instruments and Hedging Activities

The Company may enter into derivatives 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. 

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 effective portion of 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 June 30, 2017, the Company had one interest rate floor and five interest rate swap agreements in place.  Two of the swaps, with current notional amounts of $11.9 million and $6.2 million, were designated as cash flow hedges associated with the Company’s secured, variable‑rate mortgage note payable due in 2019 (Note 4). One of the interest rate swaps has a notional amount of $100 million and was designated as a cash flow hedge of the Company’s $100 million variable-rate bank term loan due in 2019 (Note 4).  The remaining two interest rate swaps and related interest rate floor transaction have an aggregate notional amount of $100 million and were designated as a cash flow hedge of the Company’s $100 million variable-rate bank term loan due in 2021 (Note 4).

Fair Value Measurement

Fair Value Measurement

The Company estimates 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

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 at the date of grant and recognizes that amount in general and administrative expense on the condensed consolidated statements of income ratably over the vesting period at 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 per-share price of the common stock on the date of the grant. Prior to the Company’s IPO, the fair value was based on the per‑share price of the common stock issued in the Company’s private equity offerings. During the six months ended June 30, 2017, the Company granted RSAs representing 120,140 shares of restricted common stock to its directors and key employees.  During the same period, RSAs representing 213,233 shares of previously issued restricted stock vested and RSAs representing 5,629 shares of previously issued restricted stock were forfeited.  In connection with the vesting of the RSAs, the Company repurchased 56,097 shares as a result of participant elections to surrender common shares to the Company to satisfy statutory tax withholding obligations under the Company’s equity-based compensation plans. As of June 30, 2017, the Company had 360,994 shares of restricted common stock outstanding.

The Company values the RSUs (which contain both a market condition and a service condition) using a Monte Carlo simulation model on the date of grant and recognizes that amount in general and administrative expense on the condensed consolidated statements of income on a tranche by tranche basis ratably over the vesting periods. During the six months ended June 30, 2017, the Company awarded 373,719 RSUs to its executive officers.  At June 30, 2017, there were 1,093,153 RSUs outstanding.

Income Taxes

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.

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. Certain state tax returns filed for 2012 and tax returns filed for 2013 through 2016 are subject to examination by these jurisdictions. As of June 30, 2017 and December 31, 2016, 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 general and administrative expenses. There was no accrual for interest or penalties at June 30, 2017 or December 31, 2016.

Net Income Per Common Share

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 income per common share (dollars in thousands):

	Three Months Ended June 30,				Six Months Ended June 30,
	2017		2016		2017		2016
Numerator:
Net income	$	61,060	$	30,249	$	92,450	$	55,042
Less: earnings attributable to unvested restricted shares		(111)		(123)		(215)		(246)
Net income used in basic and diluted income per share	$	60,949	$	30,126	$	92,235	$	54,796
Denominator:
Weighted average common shares outstanding		173,019,737		146,359,111		167,151,858		143,613,166
Less: Weighted average number of shares of unvested restricted stock		(357,998)		(455,230)		(383,023)		(484,154)
Weighted average shares outstanding used in basic income per share		172,661,739		145,903,881		166,768,835		143,129,012
Effects of dilutive securities:
Add: Treasury stock method impact of potentially dilutive securities (a)		—		212,541		—		219,122
Weighted average shares outstanding used in diluted income per share		172,661,739		146,116,422		166,768,835		143,348,134

For the three months ended June 30, 2017 and 2016, excludes 52,936 shares and 154,520 shares, respectively, and for the six months ended June 30, 2017 and 2016, excludes 101,698 shares and 181,479 shares, respectively, related to unvested restricted shares as the effect would have been antidilutive.    

Recent Accounting Pronouncements

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 May 2017, the FASB issued ASU 2017-09, Compensation – Stock Compensation (Topic 718): Scope of Modification Accounting, which clarifies when changes to the terms or conditions of a share-based payment award must be accounted for as modifications and is expected to reduce diversity in practice.  The standard will be effective for the Company on January 1, 2018 with early adoption permitted.  The Company does not anticipate this standard will have a material impact on its consolidated financial statements.

In January 2017, the FASB issued ASU 2017-01, Business Combinations (Topic 805): Clarifying the Definition of a Business, which changes the definition of a business to assist entities with evaluating when a set of transferred assets and activities is a business. The guidance requires an entity to evaluate if substantially all of the fair value of the gross assets acquired is concentrated in a single identifiable asset or group of similar identifiable assets; if so, the set of transferred assets and activities is not a business. This new standard will be effective for the Company on January 1, 2018, with early adoption permitted.  The Company early adopted the provisions of ASU 2017-01 beginning with the quarter ended March 31, 2017.  As a result, transaction costs associated with the acquisition of real estate subject to an in-place lease will generally be included as part of the cost of the asset or assets acquired rather than expensed as incurred, as fewer, if any, real estate acquisitions will be accounted for as a business combination.

In November 2016, the FASB issued ASU 2016-18, Statement of Cash Flows (Topic 230): Restricted Cash, which clarifies how entities should present restricted cash and restricted cash equivalents in the statement of cash flows. This guidance requires entities to show the changes in the total of cash, cash equivalents, restricted cash and restricted cash equivalents in the statement of cash flows. As a result, entities no longer present transfers between cash and cash equivalents and restricted cash within the statement of cash flows. This new guidance is effective for the Company on January 1, 2018, with early adoption permitted.  Upon adoption, the new guidance is required to be adopted retrospectively. The Company early adopted the provisions of ASU 2016-18 beginning with the quarter ended December 31, 2016 and has applied the provisions retrospectively. The adoption of the new guidance did not have a material impact on the Company’s financial statements.

In August 2016, the FASB issued ASU 2016-15, Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments, which is intended to reduce diversity in practice in how certain transactions are classified in the statement of cash flows.  This new standard will be effective for the Company on January 1, 2018, with early adoption permitted. The Company does not anticipate this standard will have a material impact on its consolidated financial statements.

In June 2016, the FASB issued ASU 2016-13, Financial Instruments — Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments which changes how entities measure credit losses for most financial assets. This guidance requires an entity to estimate its lifetime “expected credit loss” and record an allowance that, when deducted from the amortized cost basis of the financial asset, presents the net amount expected to be collected on the financial asset. This new standard will be effective for the Company on January 1, 2020, with early adoption permitted beginning on January 1, 2019.  The Company continues to evaluate the impact this new standard will have on its consolidated financial statements.

In March 2016, the FASB issued ASU 2016-09, Compensation—Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting which is intended to simplify the accounting for and presentation of certain aspects related to share-based payments to employees. The guidance changes how companies account for certain aspects of share-based payment awards to employees, including the accounting for income taxes, forfeitures, and statutory tax withholding requirements, as well as classification in the statement of cash flows. The Company adopted the provisions of ASU 2016-09 beginning with the quarter ended March 31, 2017. The adoption of the new guidance did not have a material impact on the Company’s consolidated financial statements.

In March 2016, the FASB issued ASU 2016-05, Derivatives and Hedging (Topic 815): Effect of Derivative Contract Novations on Existing Hedge Accounting Relationships. This new guidance clarifies that the novation of a derivative contract (i.e., a change in the counterparty) in a hedge accounting relationship does not, in and of itself, require dedesignation of that hedge accounting relationship, provided that all other hedge criteria continue to be met.  The Company adopted the provisions of ASU 2016-05 beginning with the quarter ended March 31, 2017. The adoption of the new guidance did not have an impact on the Company’s consolidated financial statements.

In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842) to amend the accounting for leases. The new standard requires lessees to classify leases as either finance or operating leases based on certain criteria and record a right-of-use asset and a lease liability for all leases with a term of greater than 12 months regardless of their classification.  The new standard requires lessors to account for leases using an approach that is substantially equivalent to existing guidance for sales-type leases, direct financing leases and operating leases. The standard also eliminates current real estate-specific provisions and changes the guidance on sale-leaseback transactions, initial direct costs and lease executory costs for all entities. Both lessees and lessors are permitted to make an election to apply a package of practical expedients available for implementation under the standard. The accounting applied by a lessor is largely unchanged under ASU 2016-02; however, the standard requires that lessors expense, on an as-incurred basis, certain initial direct costs that are not incremental in negotiating a lease. Under existing standards, certain of these costs are capitalizable and, therefore, this new standard may result in these costs being expensed as incurred after adoption. Additionally, the new leasing and revenue recognition guidance (discussed below) will impact how lessors account for lease executory costs (such as property taxes, common area maintenance and utilities); the Company is currently in the process of evaluating the impact of this change.  Although primarily a lessor, the Company is also a lessee under several ground lease arrangements and under its corporate office lease; while the Company is still in the process of evaluating these leases under the new guidance, it is likely that the Company will be required to recognize a right-of-use asset and a lease liability for the present value of the minimum lease payments. The standard will also require new disclosures within the notes accompanying the consolidated financial statements. This standard will be effective for the Company on January 1, 2019.  The Company has developed a four phase approach to the implementation of the new leasing standard and expects to complete the first two phases in 2017. The Company will continue to assess the method of adoption and the overall impact the adoption will have on its consolidated financial statements.

In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers (Topic 606). Subsequent updates were issued in 2015 and 2016 to clarify the new guidance and to provide for a one-year deferral of the effective date for the standard, which is January 1, 2018 for the Company. ASU 2014-09 allows for full retrospective or modified retrospective methods of adoption. The Company continues to evaluate the available adoption methods and it has not yet selected which transition method it will apply. The new guidance establishes a principles-based approach for accounting for revenue from contracts with customers, with leases generally excluded from the scope of this standard. This new guidance includes changes to the accounting for sales of real estate properties; however, based on the Company’s preliminary analysis, the new standard is not expected to have a material impact on the Company’s recognition of real estate sales and resulting recognition of a gain or loss. In addition, this new standard may impact how the Company accounts for lease executory costs (such as property taxes, common area maintenance and utilities); the Company is currently in the process of evaluating the significance of this change. The Company expects to make additional disclosures that are required upon the adoption of this standard.

XML

Summary of Significant Accounting Principles (Tables)

6 Months Ended

Jun. 30, 2017

Summary of Significant Accounting Principles

Schedule of Adoption of ASU 2016-18

	As Previously		As Adjusted		Effect of
	Reported		per ASU 2016-18		Change
Six Months Ended June 30, 2016
Operating Activities
Change in operating assets:  Other assets	$	(2,370)	$	(2,081)	$	289
Net cash provided by operating activities		112,867		113,156		289
Investing Activities
Transfers to restricted deposits		(9,233)		—		9,233
Net cash used in investing activities		(634,593)		(625,360)		9,233
Net increase in cash, cash equivalents and restricted cash		51,406		60,928		9,522
Cash, cash equivalents and restricted cash, beginning of period		67,115		83,438		16,323
Cash, cash equivalents and restricted cash, end of period		118,521		144,366		25,845

Reconciliation of the numerator and denominator used in the computation of basic and diluted income per common share

The following table is a reconciliation of the numerator and denominator used in the computation of basic and diluted income per common share (dollars in thousands):

	Three Months Ended June 30,				Six Months Ended June 30,
	2017		2016		2017		2016
Numerator:
Net income	$	61,060	$	30,249	$	92,450	$	55,042
Less: earnings attributable to unvested restricted shares		(111)		(123)		(215)		(246)
Net income used in basic and diluted income per share	$	60,949	$	30,126	$	92,235	$	54,796
Denominator:
Weighted average common shares outstanding		173,019,737		146,359,111		167,151,858		143,613,166
Less: Weighted average number of shares of unvested restricted stock		(357,998)		(455,230)		(383,023)		(484,154)
Weighted average shares outstanding used in basic income per share		172,661,739		145,903,881		166,768,835		143,129,012
Effects of dilutive securities:
Add: Treasury stock method impact of potentially dilutive securities (a)		—		212,541		—		219,122
Weighted average shares outstanding used in diluted income per share		172,661,739		146,116,422		166,768,835		143,348,134

(a) For the three months ended June 30, 2017 and 2016, excludes 52,936 shares and 154,520 shares, respectively, and for the six months ended June 30, 2017 and 2016, excludes 101,698 shares and 181,479 shares, respectively, related to unvested restricted shares as the effect would have been antidilutive. 

XML

Investments (Tables)

6 Months Ended

Jun. 30, 2017

Investments:

Schedule of gross real estate and loan activity

During the six months ended June 30, 2017, the Company had the following gross real estate and loan activity (dollars in thousands):

	Number of	Dollar
	Investment	Amount of
	Locations	Investments (a)
Gross investments, December 31, 2016	1,660	$	5,124,516
Acquisition of and additions to real estate (b)(c)(d)	136		583,086
Investment in loans and direct financing receivables	3		23,162
Sales of real estate	(28)		(153,693)
Principal collections on loans and direct financing receivables (d)	(1)		(24,739)
Provision for impairment of real estate	—		(4,270)
Other	—		(119)
Gross investments, June 30, 2017 (e)			5,547,943
Less accumulated depreciation and amortization (e)			(358,047)
Net investments, June 30, 2017	1,770	$	5,189,896

(a) The dollar amount of 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 direct financing receivables.

(b) Includes $0.6 million of interest capitalized to properties under construction.

(c) Excludes $22.1 million of tenant improvement advances disbursed in 2017 which were accrued as of December 31, 2016.

(d) One loan receivable was repaid in full through a $2.0 million non-cash transaction in which the Company acquired the underlying mortgaged property and leased it back to the borrower.

(e) Includes the dollar amount of investments ($4.9 million) and the accumulated depreciation and amortization ($0.6 million) related to real estate investments held for sale at June 30, 2017.

Schedule of investment portfolio diversification by industry

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 June 30, 2017 (dollars in thousands):

				Percentage of
	Number of	Dollar		Total Dollar
	Investment	Amount of		Amount of
	Locations	Investments (a)		Investments
Restaurants	737	$	1,192,495	21	%
Furniture stores	49		386,591	7
Early childhood education centers	172		381,603	7
Movie theaters	39		355,413	6
Health clubs	61		310,668	6
Family entertainment centers	23		204,196	4
Farm and ranch supply stores	22		189,310	3
All manufacturing industries	152		739,604	13
All other service industries	426		1,362,349	25
All other retail industries	89		425,714	8
	1,770	$	5,547,943	100	%

(a) The dollar amount of 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 direct financing receivables.

Schedule detailing intangible lease assets and related accumulated amortization

The following details intangible lease assets and related accumulated amortization (in thousands):

	June 30,		December 31,
	2017		2016
In-place lease assets (a)	$	58,935	$	61,634
Ground lease interest assets		21,313		20,430
Above-market lease assets		9,492		10,273
Total intangible lease assets (a)		89,740		92,337
Accumulated amortization (a)		(21,803)		(19,515)
Net intangible lease assets	$	67,937	$	72,822

Schedule of future minimum rentals to be received under operating leases

Scheduled future minimum rentals to be received under the remaining noncancelable term of the operating leases in place as of June 30, 2017, are as follows (in thousands):

Remainder of 2017	$	215,837
2018		431,393
2019		431,079
2020		429,486
2021		428,367
2022		428,550
Thereafter		3,836,699
Total future minimum rentals	$	6,201,411

Schedule summarizing loans and direct financing receivables

The Company’s loans and direct financing receivables are summarized below (dollars in thousands):

				Amount Outstanding
	Interest		Maturity	June 30,		December 31,
Type	Rate (a)		Date	2017		2016
Six mortgage loans receivable (b)	8.61	%	2017 - 2022	$	28,910	$	22,599
Five mortgage loans receivable (c)	8.57	%	2032 - 2038		42,907		43,002
Seven mortgage loans receivable (d)	8.62	%	2053 - 2056		59,921		70,173
Total mortgage loans receivable					131,738		135,774
Equipment and other loans receivable	9.31	%	2017 - 2025		10,900		9,233
Total principal amount outstanding—loans receivable					142,638		145,007
Unamortized loan origination costs					1,267		1,205
Direct financing receivables					124,053		122,998
Total loans and direct financing receivables				$	267,958	$	269,210

(a) Represents the weighted average interest rate as of the balance sheet date.

(b) Interest rates on two of these mortgage loans are subject to increases over the term of the loans.  One loan outstanding at December 31, 2016 was repaid in full during the six months ended June 30, 2017 through a $2.0 million non-cash transaction in which the Company acquired the underlying mortgaged property and leased it back to the borrower.

(c) Interest rates on three of these mortgage loans are subject to increases over the term of the loans.

(d) Interest rates on five of these mortgage loans are subject to increases over the term of the loans. Four of the loans allow for prepayment in whole, but not in part, with penalties ranging from 20% to 70% depending on the timing of the prepayment. Two loans outstanding at December 31, 2016 were repaid in full during the six months ended June 30, 2017.

Schedule of maturities of loans receivable

Absent prepayments, scheduled maturities are expected to be as follows (in thousands):

	Scheduled
	Principal		Balloon		Total
	Payments		Payments		Payments
Remainder of 2017	$	359	$	18,630	$	18,989
2018		1,375		850		2,225
2019		2,003		4,374		6,377
2020		2,179		—		2,179
2021		1,255		1,485		2,740
2022		803		8,057		8,860
Thereafter		65,052		36,216		101,268
Total principal payments	$	73,026	$	69,612	$	142,638

Schedule of the components of the investments accounted for as direct financing receivables

As of June 30, 2017 and December 31, 2016, the Company had $124.1 million and $123.0 million, respectively, of investments accounted for as direct financing leases; the components of the investments accounted for as direct financing receivables were as follows (in thousands):

	June 30,		December 31,
	2017		2016
Minimum lease payments receivable	$	298,174	$	300,832
Estimated residual value of leased assets		14,815		14,500
Unearned income		(188,936)		(192,334)
Net investment	$	124,053	$	122,998

XML

Debt (Tables)

6 Months Ended

Jun. 30, 2017

Schedule of maturities of long-term debt

As of June 30, 2017, the scheduled maturities, including balloon payments, on the Company’s aggregate long-term debt obligations are expected to be as follows (in thousands):

	Scheduled
	Principal		Balloon
	Payments		Payments		Total
Remainder of 2017	$	14,736	$	—	$	14,736
2018		30,304		6,664		36,968
2019		29,312		313,539		342,851
2020		23,860		293,632		317,492
2021		21,016		229,366		250,382
2022		20,506		211,493		231,999
Thereafter		56,437		1,299,199		1,355,636
	$	196,171	$	2,353,893	$	2,550,064

senior unsecured notes and term loans payable

Schedule of debt

The Company’s senior unsecured notes and term loans payable are summarized below (dollars in thousands):

				Outstanding Balance
	Maturity	Interest		June 30,		December 31,
	Date	Rate		2017		2016
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
Total notes payable					375,000		375,000
Term Loans:
Term Loan issued March 2017	Mar. 2019	2.77	% (a)		100,000		—
Term Loan issued April 2016	Apr. 2021	2.69	% (b)		100,000		100,000
Total term loans					200,000		100,000
Unamortized deferred financing costs					(4,843)		(4,810)
Total unsecured notes and term loans payable, net				$	570,157	$	470,190

(a) Loan is a variable-rate loan which resets monthly at one-month LIBOR + the applicable credit spread which was 1.30% at June 30, 2017.  The Company has entered into an interest rate swap agreement that effectively converts the floating rate to the fixed rate noted as of June 30, 2017.

(b) Loan is a variable‑rate loan which resets monthly at one-month LIBOR + the applicable credit spread which was 1.35% at June 30, 2017.  The Company has entered into two interest rate swap agreements that effectively convert the floating rate to the fixed rate noted as of June 30, 2017.

Non-recourse debt obligations

Schedule of debt

The Company’s non-recourse debt obligations of consolidated special purpose entity subsidiaries are summarized below (dollars in thousands):

				Outstanding Balance
	Maturity	Interest		June 30,		December 31,
	Date	Rate		2017		2016
Non-recourse net-lease mortgage notes:
$214,500 Series 2012-1, Class A	Aug. 2019	5.77	%	$	198,942	$	200,749
$150,000 Series 2013-1, Class A-1	Mar. 2020	4.16	%		139,358		140,724
$107,000 Series 2013-2, Class A-1	Jul. 2020	4.37	%		100,340		101,265
$77,000 Series 2013-3, Class A-1	Nov. 2020	4.24	%		72,653		73,307
$120,000 Series 2014-1, Class A-1	Apr. 2021	4.21	%		118,150		118,450
$95,000 Series 2015-1, Class A-1	Apr. 2022	3.75	%		93,971		94,208
$102,000 Series 2013-1, Class A-2	Mar. 2023	4.65	%		94,764		95,693
$97,000 Series 2013-2, Class A-2	Jul. 2023	5.33	%		90,963		91,801
$100,000 Series 2013-3, Class A-2	Nov. 2023	5.21	%		94,354		95,204
$140,000 Series 2014-1, Class A-2	Apr. 2024	5.00	%		137,842		138,192
$270,000 Series 2015-1, Class A-2	Apr. 2025	4.17	%		267,075		267,750
$200,000 Series 2016-1, Class A-1 (2016)	Oct. 2026	3.96	%		197,668		199,423
$135,000 Series 2016-1, Class A-2 (2017)	Apr. 2027	4.32	%		134,610		—
Total non-recourse net-lease mortgage notes					1,740,690		1,616,766
Non-recourse mortgage notes payable:
$2,956 note issued June 2013					—		2,663
$7,088 note issued April 2007					—		6,457
$4,400 note issued August 2007					—		3,586
$8,000 note issued January 2012; assumed in December 2013	Jan. 2018	4.778	%		6,813		6,960
$20,530 note issued December 2011; amended February 2012	Jan. 2019	5.275	% (a)		18,101		18,359
$6,500 note issued December 2012	Dec. 2019	4.806	%		5,818		5,900
$16,100 note issued February 2014	Mar. 2021	4.83	%		14,972		15,159
$13,000 note issued May 2012	May 2022	5.195	%		11,579		11,737
$14,950 note issued July 2012	Aug. 2022	4.95	%		12,940		13,135
$26,000 note issued August 2012	Sept. 2022	5.05	%		23,309		23,625
$6,400 note issued November 2012	Dec. 2022	4.707	%		5,747		5,827
$11,895 note issued March 2013	Apr. 2023	4.7315	%		10,785		10,931
$17,500 note issued August 2013	Sept. 2023	5.46	%		16,188		16,380
$10,075 note issued March 2014	Apr. 2024	5.10	%		9,612		9,691
$21,125 note issued July 2015	Aug. 2025	4.36	%		21,125		21,125
$65,000 note issued June 2016	Jul. 2026	4.75	%		64,126		64,614
$7,750 note issued February 2013	Mar. 2038	4.81	% (b)		7,019		7,114
$6,944 notes issued March 2013	Apr. 2038	4.50	% (c)		6,240		6,330
Total non-recourse mortgage notes payable					234,374		249,593
Unamortized net (discount) premium					(450)		(336)
Unamortized deferred financing costs					(31,556)		(32,542)
Total non-recourse debt obligations of consolidated special purpose entities, net				$	1,943,058	$	1,833,481

(a) Note is a variable‑rate note which resets monthly at one-month LIBOR + 3.50%. The Company has entered into two interest rate swap agreements that effectively convert the floating rate on a $11.9 million portion and a $6.2 million portion of this mortgage note payable to fixed rates of 5.299% and 5.230%, respectively.

(b) Interest rate is effective for first 10 years and will reset to greater of (1) initial rate plus 400 basis points or (2) Treasury rate plus 400 basis points.

(c) Interest rate is effective for first 10 years and will reset to the lender’s then prevailing interest rate.

XML

Organization (Details) - shares	Jun. 30, 2017	Dec. 31, 2016
Organization
Common stock outstanding	190,017,089	159,341,955

XML

Summary of Significant Accounting Principles (Details) $ in Thousands	6 Months Ended
	Jun. 30, 2017 USD ($) segment	Dec. 31, 2016 USD ($)	Jun. 30, 2016 USD ($)
Basis of Accounting and Principles of Consolidation
Assets owned	$ 5,736,390	$ 4,941,668
Liabilities owed	2,614,935	2,458,413
Reclassifications
Other assets, net	$ 77,984	61,936
Segment Reporting
Number of Reportable Segments | segment	1
Revenue recognition
Accrued straight‑line rental revenue, net of allowance	$ 17,800	15,000
Accrued straight‑line rental revenue, allowance	$ 4,500	4,600
Leases indexed to increases in the CPI, minimum adjustment period	1 year
Leases indexed to increases in the CPI, minimum multiplier increasing rent (in multipliers)	1
Leases indexed to increases in the CPI, maximum multiplier increasing rent (in multipliers)	1.25
Restricted Cash and Escrow Deposits
Restricted cash included in other assets	$ 30,824	19,000	$ 25,845
Derivative Instruments and Hedging Activities
Outstanding balance	$ 2,550,064
Maximum
Revenue recognition
Portion of investment portfolio subject to contingent rent based upon tenant sales (as a percent)	1.50%
Rent receivables
Loans receivable
Maximum past due period for tenant lease payments causing suspension of revenue recognition.	60 days
Loans receivable
Loans receivable
Maximum past due period for loans payments causing nonaccrual status.	60 days
Buildings | Maximum
Accounting for Real Estate Investments
Property, Plant and Equipment, Useful Life	40 years
Buildings | Minimum
Accounting for Real Estate Investments
Property, Plant and Equipment, Useful Life	30 years
Land improvements
Accounting for Real Estate Investments
Property, Plant and Equipment, Useful Life	15 years
Consolidated special purpose entities
Basis of Accounting and Principles of Consolidation
Assets owned	$ 4,600,000	4,300,000
Liabilities owed	$ 2,000,000	1,900,000
Interest rate swaps
Derivative Instruments and Hedging Activities
Number of agreements | segment	5
Interest rate swap contract two
Derivative Instruments and Hedging Activities
Number of agreements | segment	2
Interest rate floor
Derivative Instruments and Hedging Activities
Number of agreements | segment	1
Senior Unsecured Notes
Derivative Instruments and Hedging Activities
Outstanding balance	$ 200,000	100,000
Senior Unsecured Notes | Term Loan issued April 2016
Derivative Instruments and Hedging Activities
Outstanding balance	100,000	$ 100,000
Designated as hedging instrument | Interest rate swap contract one
Derivative Instruments and Hedging Activities
Current notional amounts	11,900
Designated as hedging instrument | Interest rate swap contract two
Derivative Instruments and Hedging Activities
Current notional amounts	6,200
Designated as hedging instrument | Interest rate swap contract three
Derivative Instruments and Hedging Activities
Current notional amounts	100,000
Outstanding balance	100,000
Designated as hedging instrument | Interest rate swap contract four
Derivative Instruments and Hedging Activities
Current notional amounts	100,000
Outstanding balance	$ 100,000

XML

Summary of Significant Accounting Principles - Share Based Compensation and Other (Details) - USD ($)	3 Months Ended		6 Months Ended
	Jun. 30, 2017	Jun. 30, 2016	Jun. 30, 2017	Jun. 30, 2016
Income Tax Examination, Penalties and Interest Accrued
Uncertain income tax positions	$ 0		$ 0
Accrual for interest or penalties	0		0
Numerator:
Net income	61,060,000	$ 30,249,000	92,450,000	$ 55,042,000
Less: earnings attributable to unvested restricted shares	(111,000)	(123,000)	(215,000)	(246,000)
Net income used in basic and diluted income per share	$ 60,949,000	$ 30,126,000	$ 92,235,000	$ 54,796,000
Denominator:
Weighted average common shares outstanding	173,019,737	146,359,111	167,151,858	143,613,166
Less: Weighted average number of shares of unvested restricted stock (in shares)	(357,998)	(455,230)	(383,023)	(484,154)
Weighted average shares outstanding used in basic income per share (in shares)	172,661,739	145,903,881	166,768,835	143,129,012
Effects of dilutive securities:
Add: Treasury stock method impact of potentially dilutive securities (in shares)		212,541		219,122
Weighted average shares outstanding used in diluted income per share (in shares)	172,661,739	146,116,422	166,768,835	143,348,134
Antidilutive unvested restricted shares (in shares)	52,936	154,520	101,698	181,479
Restricted Stock
Share‑based Compensation
Granted in period (in shares)			120,140
Vested in period (in shares)			213,233
Shares repurchased in connection with tax withholding obligations (in shares)			56,097
Forfeited in period (in shares)			(5,629)
Outstanding (in shares)	360,994		360,994
Restricted Stock Units | Executive Officer | Vesting Based On Service And Market Conditions
Share‑based Compensation
Granted in period (in shares)			373,719
Outstanding (in shares)	1,093,153		1,093,153

XML

Summary of Significant Accounting Principles - Cash (Details) - USD ($) $ in Thousands	6 Months Ended
	Jun. 30, 2017	Jun. 30, 2016
Operating activities
Other assets	$ 3,913	$ 2,081
Net cash provided by operating activities	142,004	113,156
Investing activities
Net cash used in investing activities	(424,575)	(625,360)
Net increase in cash, cash equivalents and restricted cash	426,168	60,928
Cash, cash equivalents and restricted cash, beginning of period	73,166	83,438
Cash, cash equivalents and restricted cash, end of period	$ 499,334	144,366
As previously reported
Operating activities
Other assets		(2,370)
Net cash provided by operating activities		112,867
Investing activities
Transfers from restricted deposits		(9,233)
Net cash used in investing activities		(634,593)
Net increase in cash, cash equivalents and restricted cash		51,406
Cash, cash equivalents and restricted cash, beginning of period		67,115
Cash, cash equivalents and restricted cash, end of period		118,521
As Adjusted per ASU 2016-18 | Accounting Standards Update 2016-18 [Member]
Operating activities
Other assets		(2,081)
Net cash provided by operating activities		113,156
Investing activities
Net cash used in investing activities		(625,360)
Net increase in cash, cash equivalents and restricted cash		60,928
Cash, cash equivalents and restricted cash, beginning of period		83,438
Cash, cash equivalents and restricted cash, end of period		144,366
Effect of Change
Operating activities
Other assets		289
Net cash provided by operating activities		289
Investing activities
Transfers from restricted deposits		9,233
Net cash used in investing activities		9,233
Net increase in cash, cash equivalents and restricted cash		9,522
Cash, cash equivalents and restricted cash, beginning of period		16,323
Cash, cash equivalents and restricted cash, end of period		$ 25,845

XML

Investments - Locations (Details) $ in Thousands		6 Months Ended
		Jun. 30, 2017 USD ($) property	Jun. 30, 2017 USD ($) property		Dec. 31, 2016 USD ($) property
Investments:
Number of property locations of investments (in locations) | property		1,660	1,770		1,660
Number of owned properties (in properties) | property			1,722
Number of properties owned as direct financing receivables | property			38
Number of ground lease interests (in properties) | property			18
Number of properties which secure certain mortgage loans (in properties) | property			30
Gross acquisition cost of real estate investments			$ 5,280,000
Number of Investment Locations
Gross investments | property		1,660
Acquisition of and additions to real estate | property		136
Investment in loans and direct financing receivables | property		3
Sales of real estate | property		(28)
Principal collections on loans and direct financing receivables | property		(1)
Gross investments | property		1,770
Dollar Amount of Investments
Gross investments	[1]	$ 5,124,516
Acquisition of and additions to real estate	[1]	583,086
Investment in loans and direct financing receivables	[1]	23,162
Sales of real estate	[1]	(153,693)
Principal collections on loans and direct financing receivables	[1]	24,739
Provision for impairment of real estate	[1]	(4,270)
Other	[1]	(119)
Gross investments	[1]	5,547,943
Less accumulated depreciation and amortization	[1]		(358,047)
Net investments			5,189,896	[1]	$ 4,825,532
Acquisition of underlying mortgaged property		2,000
Interest capitalized		600
Tenant improvement advances disbursed		22,100
Acquisition of collateral property securing a mortgage note receivable		$ 2,000
Dollar amount of real estate investments held for sale			4,900
Accumulated Depreciation of real estate investments held for sale			$ 600

[1] The dollar amount of 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 direct financing receivables.

XML

Investments - Portfolio Diversification (Details) $ in Thousands		Jun. 30, 2017 USD ($) property	Dec. 31, 2016 USD ($) property
Information regarding the diversification of Company's investment portfolio among different industries [Line items]
Number of Investment Locations | property		1,770	1,660
Dollar Amount of Investments | $	[1]	$ 5,547,943	$ 5,124,516
Percentage of Total Dollar Amount of Investments		100.00%
Restaurants
Information regarding the diversification of Company's investment portfolio among different industries [Line items]
Number of Investment Locations | property		737
Dollar Amount of Investments | $		$ 1,192,495
Percentage of Total Dollar Amount of Investments		21.00%
Manufacturing
Information regarding the diversification of Company's investment portfolio among different industries [Line items]
Number of Investment Locations | property		49
Dollar Amount of Investments | $		$ 386,591
Percentage of Total Dollar Amount of Investments		7.00%
Furniture stores
Information regarding the diversification of Company's investment portfolio among different industries [Line items]
Number of Investment Locations | property		172
Dollar Amount of Investments | $		$ 381,603
Percentage of Total Dollar Amount of Investments		7.00%
Early childhood education centers
Information regarding the diversification of Company's investment portfolio among different industries [Line items]
Number of Investment Locations | property		39
Dollar Amount of Investments | $		$ 355,413
Percentage of Total Dollar Amount of Investments		6.00%
Movie theaters
Information regarding the diversification of Company's investment portfolio among different industries [Line items]
Number of Investment Locations | property		61
Dollar Amount of Investments | $		$ 310,668
Percentage of Total Dollar Amount of Investments		6.00%
Health clubs
Information regarding the diversification of Company's investment portfolio among different industries [Line items]
Number of Investment Locations | property		23
Dollar Amount of Investments | $		$ 204,196
Percentage of Total Dollar Amount of Investments		4.00%
Lawn and garden equipment and supply stores
Information regarding the diversification of Company's investment portfolio among different industries [Line items]
Number of Investment Locations | property		22
Dollar Amount of Investments | $		$ 189,310
Percentage of Total Dollar Amount of Investments		3.00%
Automotive repair and maintenance
Information regarding the diversification of Company's investment portfolio among different industries [Line items]
Number of Investment Locations | property		152
Dollar Amount of Investments | $		$ 739,604
Percentage of Total Dollar Amount of Investments		13.00%
All other service industries
Information regarding the diversification of Company's investment portfolio among different industries [Line items]
Number of Investment Locations | property		426
Dollar Amount of Investments | $		$ 1,362,349
Percentage of Total Dollar Amount of Investments		25.00%
All other retail industries
Information regarding the diversification of Company's investment portfolio among different industries [Line items]
Number of Investment Locations | property		89
Dollar Amount of Investments | $		$ 425,714
Percentage of Total Dollar Amount of Investments		8.00%

[1] The dollar amount of 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 direct financing receivables.

XML

Investments - Significant Credit and Revenue Concentration (Details)	6 Months Ended
	Jun. 30, 2017 state item
Real estate investment portfolio | Geographic concentration
Significant Credit and Revenue Concentration
Number of customers	370
Number of states over which real estate investments are dispersed (in states) | state	48
Concentration Percentage for threshold	10.00%
Real estate investment portfolio | Geographic concentration | Texas
Significant Credit and Revenue Concentration
Concentration Percentage	12.00%
Number of states accounting for 10% or more | state	1
Real estate investment portfolio | Customer concentration
Significant Credit and Revenue Concentration
Concentration Percentage for threshold	10.00%
Number of customers representing more than 10%	0
Real estate investment portfolio | Customer concentration | Largest customer, investment portfolio
Significant Credit and Revenue Concentration
Concentration Percentage	3.00%
Real estate investment portfolio | Concept concentration | Minimum
Significant Credit and Revenue Concentration
Number of concepts (in categories)	450
Investment portfolio revenues | Customer concentration | Largest customer, investment portfolio revenues
Significant Credit and Revenue Concentration
Concentration Percentage	3.00%
Investment portfolio revenues | Concept concentration
Significant Credit and Revenue Concentration
Concentration Percentage	3.00%

XML

Investments - Intangible Lease Assets and Real Estate Investments (Details)	3 Months Ended		6 Months Ended
	Jun. 30, 2017 USD ($)	Jun. 30, 2016 USD ($)	Jun. 30, 2017 USD ($) property item	Jun. 30, 2016 USD ($)	Dec. 31, 2016 USD ($)
Intangible Lease Assets
Intangible lease assets	$ 89,740,000		$ 89,740,000		$ 92,337,000
Accumulated amortization	(21,803,000)		(21,803,000)		(19,515,000)
Net intangible lease assets	67,937,000		67,937,000		72,822,000
Amortization in the next five years
Remainder of 2017	3,000,000		3,000,000
2018	5,800,000		5,800,000
2019	5,600,000		5,600,000
2020	5,100,000		5,100,000
2021	4,800,000		4,800,000
2022	4,600,000		$ 4,600,000
Accounting for Real Estate Investments
Typical number of renewal options | item			1
Remaining noncancelable lease term			14 years
Number of real estate properties vacant not subject to lease | property			9
Future minimum rentals to be received under the remaining noncancelable term of the operating leases
Remainder of 2017	215,837,000		$ 215,837,000
2018	431,393,000		431,393,000
2019	431,079,000		431,079,000
2020	429,486,000		429,486,000
2021	428,367,000		428,367,000
2022	428,550,000		428,550,000
Thereafter	3,836,699,000		3,836,699,000
Total future minimum rentals	6,201,411,000		6,201,411,000
Decrease to rental revenue
Amortization in the next five years
Remainder of 2017	500,000		500,000
2018	1,100,000		1,100,000
2019	1,100,000		1,100,000
2020	1,100,000		1,100,000
2021	600,000		600,000
2022	400,000		400,000
Amortization expense
Intangible Lease Assets
Amount amortized	1,700,000	$ 1,600,000	3,300,000	$ 3,200,000
In -place lease assets
Intangible Lease Assets
Intangible lease assets	58,935,000		$ 58,935,000		61,634,000
Amortization in the next five years
Weighted average remaining amortization period			9 years
In -place lease assets | Assets Held-for-sale
Intangible Lease Assets
Intangible lease assets	550,000		$ 550,000
Accumulated amortization	(200,000)		(200,000)
Ground lease interest assets
Intangible Lease Assets
Intangible lease assets	21,313,000		$ 21,313,000		20,430,000
Amortization in the next five years
Weighted average remaining amortization period			46 years
Above-market lease assets
Intangible Lease Assets
Intangible lease assets	9,492,000		$ 9,492,000		$ 10,273,000
Amortization in the next five years
Weighted average remaining amortization period			7 years
Above-market lease assets | Decrease to rental revenue
Intangible Lease Assets
Amount amortized	$ 300,000	$ 300,000	$ 600,000	$ 600,000

XML

Investments - Loans and Direct Financing Receivables (Details) $ in Thousands	6 Months Ended	12 Months Ended
	Jun. 30, 2017 USD ($) property loan	Dec. 31, 2016 USD ($) loan
Loans and direct financing receivables
Number of loans receivable	28
Number of other loans secured by tenant's equipment or other assets	10
Number of properties which secure certain mortgage loans (in properties) | property	30
Gross carrying amount of loans receivable | $	$ 143,900
Number of mortgage loans	18
Number of short-term mortgage loans	6
Amortization period of long-term mortgage loans	40 years
Mortgage loans receivable | $	$ 131,738	$ 135,774
Total principal outstanding - loans receivable | $	142,638	145,007
Unamortized loan origination costs | $	1,267	1,205
Direct financing receivables | $	124,053	122,998
Total loans and direct financing receivables | $	$ 267,958	$ 269,210
Minimum
Loans and direct financing receivables
Long‑term mortgage loans receivable prepayment penalty rate	1.00%
Maximum
Loans and direct financing receivables
Long‑term mortgage loans receivable prepayment penalty rate	20.00%
Mortgage loan receivable 0.0861 interest rate maturity range 2017 to 2022
Loans and direct financing receivables
Number of mortgage loans	6	6
Stated Interest Rate (as a percent)	8.61%	8.61%
Mortgage loans receivable | $	$ 28,910	$ 22,599
Number of mortgage loans subject to interest rate increases	2
Number of mortgage loans repaid	1
Mortgage loan receivable 0.0857 interest rate maturity range 2032 to 2038
Loans and direct financing receivables
Number of mortgage loans	5	5
Stated Interest Rate (as a percent)	8.57%	8.57%
Mortgage loans receivable | $	$ 42,907	$ 43,002
Number of mortgage loans subject to interest rate increases	3
Mortgage loan receivable 0.0862 interest rate maturity range 2053 to 2056
Loans and direct financing receivables
Number of mortgage loans	7	7
Stated Interest Rate (as a percent)	8.62%	8.62%
Mortgage loans receivable | $	$ 59,921	$ 70,173
Number of mortgage loans subject to interest rate increases	5
Number of mortgage loans allowing for prepayment in whole	4
Number of mortgage loans repaid	2
Mortgage loan receivable 0.0862 interest rate maturity range 2053 to 2056 | Minimum
Loans and direct financing receivables
Prepayment penalties	20.00%
Mortgage loan receivable 0.0862 interest rate maturity range 2053 to 2056 | Maximum
Loans and direct financing receivables
Prepayment penalties	70.00%
Equipment and other loans receivable 0.0931 interest rate maturity range 2017 to 2025
Loans and direct financing receivables
Stated Interest Rate (as a percent)	9.31%	9.31%
Equipment and other loans receivable | $	$ 10,900	$ 9,233

XML

Investments - Loans Receivable (Details) - USD ($) $ in Thousands	Jun. 30, 2017	Dec. 31, 2016
Scheduled loan receivable maturities
Remainder of 2017	$ 18,989
2018	2,225
2019	6,377
2020	2,179
2021	2,740
2022	8,860
Thereafter	101,268
Total principal outstanding - loans receivable	142,638	$ 145,007
Components of investments accounted for as direct financing receivables
Minimum lease payments receivable	298,174	300,832
Estimated residual value of leased assets	14,815	14,500
Unearned income	(188,936)	(192,334)
Net investment	124,053	$ 122,998
Future minimum lease payments to be received
Remainder of 2017	5,900
2018	12,100
2019	12,100
2020	12,100
2021	12,100
2021	12,100
Scheduled principal
Scheduled loan receivable maturities
Remainder of 2017	359
2018	1,375
2019	2,003
2020	2,179
2021	1,255
2022	803
Thereafter	65,052
Total principal outstanding - loans receivable	73,026
Balloon payments
Scheduled loan receivable maturities
Remainder of 2017	18,630
2018	850
2019	4,374
2021	1,485
2022	8,057
Thereafter	36,216
Total principal outstanding - loans receivable	$ 69,612

XML

Debt - Credit Facility (Details) $ in Thousands			1 Months Ended			6 Months Ended
	Jul. 01, 2017	Sep. 30, 2015 USD ($)	Mar. 31, 2017 USD ($) item	Apr. 30, 2016 USD ($)	Sep. 30, 2015 USD ($)	Jun. 30, 2017 USD ($) segment loan	Dec. 31, 2016 USD ($)
Credit facilities
Borrowings outstanding (in dollars)							$ 48,000
Maximum unsecured debt leverage ratio (as a percent)		50.00%			50.00%
Unamortized financing costs related to all debt						$ 4,843	4,810
Revolving credit facility
Credit facilities
Unamortized financing costs related to all debt						$ 2,200	$ 2,700
Term Loan Payable
Credit facilities
Initial term			2 years	5 years
Number of extension options | item			3
Extension option term			1 year
Unsecured Term Notes Payable
Principal amount			$ 100,000	$ 100,000
Term Loan Payable | One-Month LIBOR
Credit facilities
Debt Instrument interest rate description			one-month LIBOR	one-month LIBOR
Credit spread (as a percent)	1.10%
Term Loan Payable | One-Month LIBOR | Minimum
Credit facilities
Credit spread (as a percent)	0.90%		1.30%	1.35%
Term Loan Payable | One-Month LIBOR | Maximum
Credit facilities
Credit spread (as a percent)	1.75%		2.15%	2.15%
Senior Unsecured Notes
Unsecured Term Notes Payable
Contingent periodic interest rate increase for failure to maintain investment grade credit rating						1.00%
Prepayment applied to principal plus make-whole amount (as a percent)						100.00%
Principal amount						$ 375,000
Number of loans | loan						3
Senior Unsecured Notes | Minimum
Unsecured Term Notes Payable
Prepayment threshold (as a percent)						5.00%
Interest rate swaps
Credit facilities
Number of agreements | segment						5
Term Loan Issued March 2017 Member | Term Loan Payable | One-Month LIBOR
Credit facilities
Debt Instrument interest rate description						one-month LIBOR
New unsecured credit facility | Revolving credit facility
Credit facilities
Borrowing availability, limitation as a percentage of the value of the Company's eligible unencumbered assets (as a percent)						50.00%
Borrowings outstanding (in dollars)						$ 0
Eligible unencumbered assets (in dollars)						2,600,000
Amended unsecured revolving credit facility
Credit facilities
Minimum EBITDA to fixed charges ratio covenant (as a percent)		1.5
Amended unsecured revolving credit facility | Revolving credit facility
Credit facilities
Unsecured loan facility						$ 500,000
Size of the facility with the accordion feature (in dollars)		$ 800,000			$ 800,000
Maturity date					Sep. 30, 2019
Extension option term					1 year
Extension fee (as a percent)					0.15%
Maximum leverage covenant (as a percent)		65.00%			65.00%
Minimum consolidated net worth, base (in dollars)		$ 1,000,000			$ 1,000,000
Minimum consolidated net worth, percentage of any additional equity raised (as a percent)		75			75
Maximum dividend payout ratio (as a percent)		95
Amended unsecured revolving credit facility | Revolving credit facility | Minimum
Credit facilities
Non-use fee (as a percent)		0.15%
Facility fee (as a percent)	0.125%
Amended unsecured revolving credit facility | Revolving credit facility | Maximum
Credit facilities
Non-use fee (as a percent)		0.25%
Facility fee (as a percent)	0.30%
Amended unsecured revolving credit facility | Revolving credit facility | LIBOR
Credit facilities
Debt Instrument interest rate description					LIBOR	LIBOR
Credit spread (as a percent)	1.00%
Facility fee (as a percent)	0.20%
Amended unsecured revolving credit facility | Revolving credit facility | LIBOR | Minimum
Credit facilities
Credit spread (as a percent)	0.85%				1.35%
Amended unsecured revolving credit facility | Revolving credit facility | LIBOR | Maximum
Credit facilities
Credit spread (as a percent)	1.55%				2.15%
Amended unsecured revolving credit facility | Revolving credit facility | Base rate
Credit facilities
Debt Instrument interest rate description					Base Rate	Base Rate
Amended unsecured revolving credit facility | Revolving credit facility | Base rate | Minimum
Credit facilities
Credit spread (as a percent)	0.00%				0.35%
Amended unsecured revolving credit facility | Revolving credit facility | Base rate | Maximum
Credit facilities
Credit spread (as a percent)	0.55%				1.15%
Series A issued November 2015 | Term Loan Payable
Unsecured Term Notes Payable
Stated interest rate (as a percent)						4.95%
Series B issued November 2015 | Term Loan Payable
Unsecured Term Notes Payable
Stated interest rate (as a percent)						5.24%
Term Loan Issued March 2017 Member | Term Loan Payable | One-Month LIBOR
Credit facilities
Credit spread (as a percent)						1.30%
Term Loan Issued March 2017 Member | Senior Unsecured Notes
Unsecured Term Notes Payable
Stated interest rate (as a percent)						2.77%

XML

Debt - Carrying Amount (Details) $ in Thousands			1 Months Ended		6 Months Ended
		Jul. 01, 2017	Mar. 31, 2017 USD ($)	Apr. 30, 2016 USD ($)	Jun. 30, 2017 USD ($) agreement segment	Dec. 31, 2016 USD ($)
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Maximum number of months					24 months
Outstanding balance					$ 2,550,064
Unamortized net (discount) premium					(450)	$ (336)
Unamortized deferred financing costs					(4,843)	(4,810)
Total unsecured notes and term loan payable, net					570,157	470,190
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Remainder of 2017					14,736
2018					36,968
2019					342,851
2020					317,492
2021					250,382
2021					231,999
Thereafter					1,355,636
Long-term Debt					2,550,064
Scheduled principal
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Outstanding balance					196,171
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Remainder of 2017					14,736
2018					30,304
2019					29,312
2020					23,860
2021					21,016
2021					20,506
Thereafter					56,437
Long-term Debt					196,171
Balloon payments
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Outstanding balance					2,353,893
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
2018					6,664
2019					313,539
2020					293,632
2021					229,366
2021					211,493
Thereafter					1,299,199
Long-term Debt					$ 2,353,893
Interest rate swaps
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Number of agreements | segment					5
Senior Unsecured Notes
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Principal amount					$ 375,000
Outstanding balance					200,000	100,000
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt					$ 200,000	100,000
Senior Unsecured Notes | Term Loan Issued March 2017 Member
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Stated interest rate (as a percent)					2.77%
Outstanding balance					$ 100,000
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt					$ 100,000
Senior Unsecured Notes | Term Loan issued April 2016
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Stated interest rate (as a percent)					2.69%
Outstanding balance					$ 100,000	100,000
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt					100,000	100,000
Term Loan Payable
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Principal amount			$ 100,000	$ 100,000
Term of notes			2 years	5 years
Outstanding balance					375,000	375,000
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt					$ 375,000	375,000
Term Loan Payable | One-Month LIBOR
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Debt Instrument, Description of Variable Rate Basis			one-month LIBOR	one-month LIBOR
Credit spread (as a percent)		1.10%
Term Loan Payable | Series A issued November 2015
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Stated interest rate (as a percent)					4.95%
Outstanding balance					$ 75,000	75,000
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt					$ 75,000	75,000
Term Loan Payable | Series B issued November 2015
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Stated interest rate (as a percent)					5.24%
Outstanding balance					$ 100,000	100,000
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt					$ 100,000	100,000
Term Loan Payable | Series C issued April 2016
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Stated interest rate (as a percent)					4.73%
Outstanding balance					$ 200,000	200,000
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt					$ 200,000	200,000
Term Loan Payable | Term Loan Issued March 2017 Member | One-Month LIBOR
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Credit spread (as a percent)					1.30%
Term Loan Payable | Term Loan issued April 2016 | Interest rate swaps
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Number of agreements | agreement					2
Term Loan Payable | Term Loan issued April 2016 | One-Month LIBOR
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Debt Instrument, Description of Variable Rate Basis					one-month LIBOR
Credit spread (as a percent)					1.35%
Non-recourse net-lease mortgage notes:
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Retained non-amortizing notes					$ 128,000
Non‑recourse mortgage notes payable: | Interest rate swaps
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Termination value, liability position which includes accrued interest					$ 100
Non‑recourse mortgage notes payable: | $20,530 note issued December 2011 and amended February 2012 | Interest rate swaps
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Number of agreements | agreement					2
Non‑recourse mortgage notes payable: | $12.6 million portion of note issued December 2011 and amended February 2012 | Interest rate swaps
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Outstanding balance					$ 11,900
Fixed rate					5.299%
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt					$ 11,900
Non‑recourse mortgage notes payable: | $6.6 million portion of note issued December 2011 and amended February 2012 | Interest rate swaps
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Outstanding balance					$ 6,200
Fixed rate					5.23%
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt					$ 6,200
Consolidated special purpose entities
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Aggregate investment amount					2,500,000
Unamortized deferred financing costs					(31,556)	(32,542)
Total unsecured notes and term loan payable, net					1,943,058	1,833,481
Consolidated special purpose entities | Non-recourse net-lease mortgage notes:
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Outstanding balance					1,740,690	1,616,766
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt					1,740,690	1,616,766
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2012-1, Class A Due August 2019
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Principal amount					214,500
Outstanding balance					198,942	200,749
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt					$ 198,942	200,749
Mortgage Loans on Real Estate, Interest Rate					5.77%
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2013-1, Class A-1 Due March 2020
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Principal amount					$ 150,000
Outstanding balance					139,358	140,724
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt					$ 139,358	140,724
Mortgage Loans on Real Estate, Interest Rate					4.16%
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2013-2, Class A-1 Due July 2020
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Principal amount					$ 107,000
Outstanding balance					100,340	101,265
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt					$ 100,340	101,265
Mortgage Loans on Real Estate, Interest Rate					4.37%
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2013-3, Class A-1 Due November 2020
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Principal amount					$ 77,000
Outstanding balance					72,653	73,307
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt					$ 72,653	73,307
Mortgage Loans on Real Estate, Interest Rate					4.24%
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2014‑1, Class A‑1 Due April 2021
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Principal amount					$ 120,000
Outstanding balance					118,150	118,450
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt					$ 118,150	118,450
Mortgage Loans on Real Estate, Interest Rate					4.21%
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2015-1, Class A-1 Due April 2022
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Principal amount					$ 95,000
Outstanding balance					93,971	94,208
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt					$ 93,971	94,208
Mortgage Loans on Real Estate, Interest Rate					3.75%
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2013-1, Class A-2 Due March 2023
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Principal amount					$ 102,000
Outstanding balance					94,764	95,693
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt					$ 94,764	95,693
Mortgage Loans on Real Estate, Interest Rate					4.65%
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2013-2, Class A-2 Due July 2023
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Principal amount					$ 97,000
Outstanding balance					90,963	91,801
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt					$ 90,963	91,801
Mortgage Loans on Real Estate, Interest Rate					5.33%
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2013-3, Class A-2 Due November 2023
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Principal amount					$ 100,000
Outstanding balance					94,354	95,204
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt					$ 94,354	95,204
Mortgage Loans on Real Estate, Interest Rate					5.21%
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2014‑1, Class A‑2 Due April 2024
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Principal amount					$ 140,000
Outstanding balance					137,842	138,192
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt					$ 137,842	138,192
Mortgage Loans on Real Estate, Interest Rate					5.00%
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2015-1, Class A-2 Due April 2025
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Principal amount					$ 270,000
Outstanding balance					267,075	267,750
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt					$ 267,075	267,750
Mortgage Loans on Real Estate, Interest Rate					4.17%
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2016-1, Class A-1 (2016) due Oct 2026
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Principal amount					$ 200,000
Outstanding balance					197,668	199,423
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt					$ 197,668	199,423
Mortgage Loans on Real Estate, Interest Rate					3.96%
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2016-1, Class A-2 (2017) Due April 2027
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Principal amount					$ 135,000
Outstanding balance					134,610
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt					$ 134,610
Mortgage Loans on Real Estate, Interest Rate					4.32%
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | $21,125 note issued July 2015
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Outstanding balance					$ 21,125	21,125
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt					$ 21,125	21,125
Mortgage Loans on Real Estate, Interest Rate					4.36%
Consolidated special purpose entities | Non‑recourse mortgage notes payable:
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Aggregate investment amount					$ 399,600
Principal amount					8,000
Outstanding balance					234,374	249,593
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt					234,374	249,593
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $2,956 note issued June 2013
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Principal amount					2,956
Outstanding balance						2,663
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt						2,663
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $7,088 note issued April 2007
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Principal amount					7,088
Outstanding balance						6,457
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt						6,457
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $4,400 note issued August 2007
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Principal amount					4,400
Outstanding balance						3,586
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt						3,586
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $8,000 note issued January 2012; assumed on December 2013
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Outstanding balance					6,813	6,960
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt					$ 6,813	6,960
Mortgage Loans on Real Estate, Interest Rate					4.778%
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $20,530 note issued December 2011 and amended February 2012
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Principal amount					$ 20,530
Outstanding balance					18,101	18,359
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt					$ 18,101	18,359
Mortgage Loans on Real Estate, Interest Rate	[1]				5.275%
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $20,530 note issued December 2011 and amended February 2012 | One-Month LIBOR
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Debt Instrument, Description of Variable Rate Basis					one-month LIBOR
Credit spread (as a percent)					3.50%
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $6,500 note issued December 2012
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Principal amount					$ 6,500
Outstanding balance					5,818	5,900
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt					$ 5,818	5,900
Mortgage Loans on Real Estate, Interest Rate					4.806%
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $16,100 note issued February 2014
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Principal amount					$ 16,100
Outstanding balance					14,972	15,159
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt					$ 14,972	15,159
Mortgage Loans on Real Estate, Interest Rate					4.83%
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $13,000 note issued May 2012
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Principal amount					$ 13,000
Outstanding balance					11,579	11,737
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt					$ 11,579	11,737
Mortgage Loans on Real Estate, Interest Rate					5.195%
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $14,950 note issued July 2012
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Principal amount					$ 14,950
Outstanding balance					12,940	13,135
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt					$ 12,940	13,135
Mortgage Loans on Real Estate, Interest Rate					4.95%
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $26,000 note issued August 2012
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Principal amount					$ 26,000
Outstanding balance					23,309	23,625
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt					$ 23,309	23,625
Mortgage Loans on Real Estate, Interest Rate					5.05%
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $6,400 note issued November 2012
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Principal amount					$ 6,400
Outstanding balance					5,747	5,827
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt					$ 5,747	5,827
Mortgage Loans on Real Estate, Interest Rate					4.707%
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $11,895 note issued March 2013
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Principal amount					$ 11,895
Outstanding balance					10,785	10,931
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt					$ 10,785	10,931
Mortgage Loans on Real Estate, Interest Rate					4.7315%
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $17,500 note issued August 2013
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Principal amount					$ 17,500
Outstanding balance					16,188	16,380
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt					$ 16,188	16,380
Mortgage Loans on Real Estate, Interest Rate					5.46%
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $10,075 note issued March 2014
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Principal amount					$ 10,075
Outstanding balance					9,612	9,691
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt					$ 9,612	9,691
Mortgage Loans on Real Estate, Interest Rate					5.10%
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $21,125 note issued July 2015
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Principal amount					$ 21,125
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $65,000 note issued June 2016
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Principal amount					65,000
Outstanding balance					64,126	64,614
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt					$ 64,126	64,614
Mortgage Loans on Real Estate, Interest Rate					4.75%
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $7,750 note issued February 2013
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Principal amount					$ 7,750
Outstanding balance					$ 7,019	7,114
Interest rate term before reset					10 years
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt					$ 7,019	7,114
Mortgage Loans on Real Estate, Interest Rate	[2]				4.81%
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $7,750 note issued February 2013 | Initial rate
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Credit spread (as a percent)					4.00%
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $7,750 note issued February 2013 | Treasury rate
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Credit spread (as a percent)					4.00%
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $6,944 notes issued March 2013
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries
Principal amount					$ 6,944
Outstanding balance					$ 6,240	6,330
Interest rate term before reset					10 years
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations
Long-term Debt					$ 6,240	$ 6,330
Mortgage Loans on Real Estate, Interest Rate	[3]				4.50%

[1] Note is a variablerate note which resets monthly at one-month LIBOR + 3.50%. The Company has entered into two interest rate swap agreements that effectively convert the floating rate on a $11.9 million portion and a $6.2 million portion of this mortgage note payable to fixed rates of 5.299% and 5.230%, respectively.

[2] Interest rate is effective for first 10 years and will reset to greater of (1) initial rate plus 400 basis points or (2) Treasury rate plus 400 basis points.

[3] Interest rate is effective for first 10 years and will reset to the lender’s then prevailing interest rate.Credit Risk Related Contingent FeaturesThe Company has an agreement with a derivative counterparty which provides that if the Company defaults on any of its indebtedness, including a default where repayment of the indebtedness has not been accelerated by the lender, then the Company could also be declared in default on its derivative obligations. The Company has agreements with other derivative counterparties which provide that the Company could be declared in default on its derivative obligations if repayment of the underlying indebtedness is accelerated by the lender due to the Company's default on the indebtedness. As of June 30, 2017, the termination value of the Company’s interest rate swaps that were in a liability position was approximately $0.1 million, which includes accrued interest but excludes any adjustment for nonperformance risk.Long-term Debt Maturity Schedule

XML

Stockholders' Equity (Details) - USD ($) $ / shares in Units, $ in Thousands	1 Months Ended	3 Months Ended	6 Months Ended		10 Months Ended
	Jun. 30, 2017	Mar. 31, 2017	Jun. 30, 2017	Jun. 30, 2016	Jun. 30, 2017	Dec. 31, 2016	Sep. 30, 2016
Common stock.
Shares issued and sold		9,947,500
Gross proceeds from issuance of shares			$ 658,110	$ 316,481
Net proceeds from issuance of common stock		$ 220,800
Offering costs paid			10,049	12,393
Selling stockholder costs				800
Declared dividends payable to common stockholders (in dollars)			$ 104,800	$ 79,400
Common stock, par value per share	$ 0.01		$ 0.01		$ 0.01	$ 0.01
Common stock outstanding	190,017,089		190,017,089		190,017,089	159,341,955
At the market
Common stock.
Maximum value of shares that can be offered and sold							$ 400,000
Shares issued and sold			2,047,546		8,132,647
Weighted average share price			$ 25.02		$ 26.25
Gross proceeds from issuance of shares			$ 51,200		$ 213,500
Net proceeds from issuance of common stock			50,300		209,500
Offering costs paid			$ 800		$ 3,200
Private Placement
Common stock.
Shares issued and sold	18,621,674
Gross proceeds from issuance of shares	$ 377,100

XML

Commitments and Contingencies (Details) - Commitments to fund improvements to real estate properties $ in Millions	Jun. 30, 2017 USD ($)
Purchase Commitment, Excluding Long-term Commitment [Line Items]
Real estate property improvement commitments	$ 106.9
Real estate property improvement commitments, in Next Twelve Months	$ 90.2

XML

Fair Value of Financial Instruments (Details) - USD ($)	Jun. 30, 2017	Dec. 31, 2016
Derivatives [Line items]
Derivative asset	$ 1,600,000	$ 1,600,000
Derivative liabilities	85,000	180,000
Level 2 Fair Value | Carrying value
Derivatives [Line items]
Long-term debt obligations	2,513,200,000	2,303,700,000
Level 2 Fair Value | Fair value
Derivatives [Line items]
Long-term debt obligations	$ 2,615,600,000	$ 2,353,600,000