0001728951eprt:ConvenienceStoresMembereprt:CentraliaWashingtonMember2020-12-31HealthAndFitnessMembereprt:AbileneTexasMember2021-12-31

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-K
(Mark One)
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the fiscal year ended December 31, 20202021
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 Number 001-38530
Essential Properties Realty Trust, Inc.
(Exact name of Registrant as specified in its Charter)
Maryland82-4005693
(State or other jurisdiction of
incorporation or organization)
(I.R.S. Employer
Identification No.)
  
902 Carnegie Center Blvd., Suite 520
Princeton, New Jersey
854008540
(Address of Principal Executive Offices)(Zip Code)
 
Registrants telephone number, including area code: (609) 436-0619
Securities registered pursuant to Section 12(b) of the Act:
Title of Each Class Trading Symbol(s) Name of Each Exchange on Which
Registered
Common Stock, $0.01 par value EPRT New York Stock Exchange
Securities registered pursuant to Section 12(g) of the Act: None
Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes ☒  No ☐
Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. Yes ☐ No ☒
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 every Interactive Data File required to be submitted 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 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 
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 Act). Yes ☐ No ☒
Indicate by check mark whether the registrant has filed a report on and attestation to its management’s assessment of the effectiveness of its internal control over financial reporting under Section 404(b) of the Sarbanes-Oxley Act (15 U.S.C. 7262(b)) by the registered public accounting firm that prepared or issued its audit report. Yes ☒ No ☐
As of June 30, 20202021 (the last business day of the registrant's most recently completed second fiscal quarter), the aggregate market value of the registrant's shares of common stock, $0.01 par value, held by non-affiliates of the registrant, was $1.4$3.2 billion based on the last reported sale price of $14.84$27.04 per share on the New York Stock Exchange on June 30, 2020.2021.
The number of shares of the registrant's Common Stock outstanding as of February 23, 202116, 2022 was 106,934,874.125,605,199.
Documents Incorporated by Reference
Portions the Definitive Proxy Statement for the registrant's 20212022 Annual Meeting of Stockholders are incorporated by reference into Part III of this report. The registrant expects to file such proxy statement within 120 days after the end of its fiscal year.



Table of Contents
 
  Page
PART I  
Item 1.
Item 1A.
Item 1B.
Item 2.
Item 3.
Item 4.
   
PART II  
Item 5.
Item 6.
Item 7.
Item 7A.
Item 8.
Item 9.
Item 9A.
Item 9B.
Item 9C.116 
   
PART III  
Item 10.
Item 11.
Item 12.
Item 13.
Item 14.
   
PART IV  
Item 15.
Item 16
F-1

2


PART I
In this Annual Report, we refer to Essential Properties Realty Trust, Inc., a Maryland corporation, together with its consolidated subsidiaries, including, Essential Properties, L.P., a Delaware limited partnership and its operating partnership (the "Operating Partnership"), as "we," "us," "our" or "the Company" unless we specifically state otherwise or the context otherwise requires.
SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS
This 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"). In particular, statements pertaining to our business and growth strategies, investment, financing and leasing activities and trends in our business, including trends in the market for long-term, net leases of freestanding, single-tenant properties, contain forward-looking statements. When used in this report, the words "estimate," "anticipate," "expect," "believe," "intend," "may," "will," "should," "seek," "approximately" and "plan," and variations of such words, and similar words or phrases, that are predictions of future events or trends and that do not relate solely to historical matters, are intended to identify forward-looking statements. You can also identify forward-looking statements by discussions of strategy, plans, beliefs or intentions of management.
Forward-looking statements involve known and unknown risks and uncertainties 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; accordingly, you should not rely on forward-looking statements as predictions of future events. Forward-looking statements depend on assumptions, data or methods that may be incorrect or imprecise, and may not be realized. We do not guarantee that the transactions and events described will happen as described (or that they will happen at all). The following factors, among others, could cause actual results and future events to differ materially from those set forth or contemplated in the forward-looking statements:
the ongoing adverse impact of the COVID-19 pandemic on the Company and its tenants;
general business and economic conditions;
risks inherent in the real estate business, including tenant defaults or bankruptcies, illiquidity of real estate investments, fluctuations in real estate values and the general economic climate in local markets, competition for tenants in such markets, potential liability relating to environmental matters and potential damages from natural disasters;
the performance and financial condition of our tenants;
the availability of suitable properties to acquire and our ability to acquire and lease those properties on favorable terms;
our ability to renew leases, lease vacant space or re-lease space as existing leases expire or are terminated;
volatility and uncertainty in the credit markets and broader financial markets, including potential fluctuations in the Consumer Price Index ("CPI");
the degree and nature of our competition;
our failure to generate sufficient cash flows to service our outstanding indebtedness;
our ability to access debt and equity capital on attractive terms;
fluctuating interest rates;
availability of qualified personnel and our ability to retain our key management personnel;
changes in, or the failure or inability to comply with, applicable law or regulation;
our failure to continue to qualify for taxation as a real estate investment trust ("REIT");
3


changes in the U.S. tax law and other U.S. laws, whether or not specific to REITs;
3


any adverse impact of the COVID-19 pandemic on the Company and its tenants; and
additional factors discussed in the sections entitled "Business," "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" in this Annual Report.
You are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date of this report. While forward-looking statements reflect our good faith beliefs, they are not guarantees of future events or of our performance. We disclaim any obligation to publicly update or revise any forward-looking statement to reflect changes in underlying assumptions or factors, new information, data or methods, future events or other changes, except as required by law.
Because we operate in a highly competitive and rapidly changing environment, new risks emerge from time to time, and it is not possible for management to predict all such risks, nor can management assess the impact of all such risks on our business or the extent to which any risk, or combination of risks, may cause actual results to differ materially from those contained in any forward-looking statements. Given these risks and uncertainties, investors should not place undue reliance on forward-looking statements as a prediction of actual events or results.
Summary Risk Factors
Our business is subject to a number of risks that could materially and adversely impact our financial condition, results of operations, cash flows and liquidity, prospects, the market price of our common stock and our ability to, among other things, service our debt and to make distributions to our stockholders. The following risks, which, together with other material risks that are discussed more fully herein under “Risk Factors,” are the principal factors that make an investment in our company speculative or risky:
the ongoing adverse impact of the COVID-19 pandemic on us and our tenants;
adverse changes in the U.S., global and local markets and related economic conditions;
the failure of our tenants to successfully operate their businesses, or tenant defaults, bankruptcies or insolvencies;
defaults by borrowers on our mortgage loans receivable;
an inability to identify and complete acquisitions of suitable properties or yield the returns we seek with future acquisitions;
an inability to access debt and equity capital on commercially acceptable terms or at all;
a decline in the fair value of our real estate assets;
geographic, industry and tenant concentrations that reduce the diversity of our portfolio;
a reduction in the willingness or ability of consumers to physically patronize or use their discretionary income in the businesses of our tenants and potential tenants;
our significant indebtedness, which requires substantial cash flow to service, subjects us to covenants and exposes us to refinancing risk and the risk of default; and
failure to continue to qualify for taxation as a REIT.REIT; and
any adverse impact of the COVID-19 pandemic on us and our tenants.
Item 1. Business.
We are an internally managed real estate company that acquires, owns and manages primarily single-tenant properties that are net leased on a long-term basis to middle-market companies operating service-oriented or experience-based businesses. We have assembled a diversified portfolio using a disciplined strategy that focuses on properties leased to tenants in businesses such as;
Car washes,Early childhood education,
4


Car washes,
Restaurants (primarily quick service restaurants)restaurants and casual dining),
Early childhood education,
Medical and dental services,
Automotive services,
Convenience stores,
Automotive services,
Equipment rental,
Entertainment, and
Health and fitness.fitness,
Equipment rental and
Grocery
We believe that, in general, properties leased to tenants in these businesses and similar businesses are essential to the generation of the tenants' sales and profits. We also believe that these businesses have favorable growth potential and, because of their nature they are more insulated from e-commerce pressure than many other businesses.
We completed our initial public offering in June 2018 (our "IPO"), and we qualified to be taxed as a REIT beginning with our taxable year ended December 31, 2018. As of December 31, 2020, 95.1%2021, 93.1% of our $184.0$242.9 million of annualized base rent was attributable to properties operated by tenants in service-oriented and experience-based businesses. "Annualized base rent" means annualized contractually specified cash base rent in effect on December 31, 20202021 for all of our leases (including those accounted for as loans or direct financing leases) commenced as of that date and annualized cash interest on our mortgage loans receivable as of that date.
Our primary business objective is to maximize stockholder value by generating attractive risk-adjusted returns through owning, managing and growing a diversified portfolio of commercially desirable properties. We have grown significantly since commencing our operations and investment activities in June 2016. As of December 31, 2020,2021, our portfolio consisted of 1,1811,451 properties, inclusive of two undeveloped land parcels and 115126 properties which secure our investments in mortgage loans receivable. Our portfolio was built based on the following core investment attributes:
Diversified Portfolio.   As of December 31, 2020, our2021, our portfolio was 99.7%99.9% occupied by 238311 tenants operating 336433 different concepts (i.e., generally brands), in 1716 industries across 4346 states, with none of our tenants contributing more than 2.8%3.3% of our annualized base rent. Our goal is that, over time, no more than 5.0%5% of our annualized base rent will be derived from any single tenant or more than 1% from any single property.
Long Lease Term.    As of December 31, 2020,2021, our leases had a weighted average remaining lease term of 14.514.0 years (based on annualized base rent), with only 4.8%5.4% of our annualized base rent attributable to leases expiring prior to January 1, 2026.2027. Our properties generally are subject to long-term net leases that we believe provide us a stable base of revenue from which to grow our portfolio.
Significant Use of Master Leases.   As of December 31, 2020, 61.1%2021, 61.3% of our annualized base rent was attributable to master leases. A master lease is a single lease pursuant to which multiple properties are leased to a single operator/tenant on a unitary (i.e., “all or none”) basis. The master lease structure spreads our investment risk across multiple properties, and we believe it reduces our exposure to operating and renewal risk at any one property, and promotes efficient asset management.
Healthy Rent Coverage Ratio and Tenant Financial Reporting. As of December 31, 2020, our portfolio's weighted average rent coverage ratio was 2.9x, and 98.2% of our leases (based on annualized base rent) obligate the tenant to periodically provide us with specified unit-level financial reporting. "Rent coverage ratio" means,as of a specified date,the ratio of (x) tenant-reported or, when unavailable, management's estimate (based on tenant-reported financial information) of annual earnings before interest, taxes, depreciation, amortization and cash rent attributable to the leased property (or properties, in the case of a master lease) to (y) the annualized base rental obligation.
5


Contractual Base Rent Escalation. As of December 31, 2020, 99.2% of our leases (based on annualized base rent) provided for increases in future base rent at a weighted average rate of1.5% per year. Rent escalation provisions provide contractually-specified incremental yield on our investments and provide a degree of protection from inflation or a rising interest rate environment.
Significant Use of Sale-Leaseback Investments. We seek to acquire properties owned and operated by middle-market businesses and lease the properties back to the operators pursuant to our standard lease form. For the year ended December 31, 2020,2021, approximately 90%89.1% of our investments were sale-leaseback transactions.
Contractual Base Rent Escalation. As of December 31, 2021, 98.6% of our leases (based on annualized base rent) provided for increases in future base rent at a weighted average rate of1.6% per year. Rent escalation provisions provide contractually-specified incremental yield on our investments and provide a degree of protection from inflation or a rising interest rate environment.
5


Smaller, Low Basis Single-Tenant Properties. We generally invest in freestanding "small-box" single-tenant properties. As of December 31, 20202021, our average investment per property was $2.1$2.3 million (which equals our aggregate investment in our properties (including transaction costs, lease incentives and amounts funded for construction in progress) divided by the number of properties owned at such date), and we believe investments of similar size should allow us to grow our portfolio without concentrating a large amount of capital in individual properties and should allow us to limit our exposure to events that may adversely affect a particular property. Additionally, we believe that many of our properties are fungible and appropriate for multiple commercial uses, which reduces the risk that a particular property may become obsolete and increases their liquidity.enhances our ability to sell a property if we choose to do so.
2020Healthy Rent Coverage Ratio and Tenant Financial Reporting. As of December 31, 2021, our portfolio's weighted average rent coverage ratio was 3.7x, and 98.5% of our leases (based on annualized base rent) obligate the tenant to periodically provide us with specified unit-level financial reporting. "Rent coverage ratio" means,as of a specified date,the ratio of (x) tenant-reported or, when unavailable, management's estimate (based on tenant-reported financial information) of annual earnings before interest, taxes, depreciation, amortization and cash rent attributable to the leased property (or properties, in the case of a master lease) to (y) the annualized base rental obligation.
2021 Financial and Operating Highlights
During 2020,2021, we completed $602.8$974.0 million of investments, including $541.5$842.8 million in 208297 property acquisitions and $61.3$131.1 million in newly originated loans receivable secured by 2549 properties.
As of December 31, 2020,2021, our total gross investment in real estate was $2.5$3.4 billion, and we had total debt of $821.2 million.$1.2 billion.
During 2020,2021, we madedeclared distributions totaling $0.93$1.00 per share of common stock.
On January 14, 2020,In April 2021, we completed an underwritten publica follow-on offering of 7,935,0008,222,500 shares of our common stock, including 1,072,500 shares of common stock purchased by the underwriters pursuant to an option to purchase additional shares raising net proceeds of approximately $191.5 million, and on September 22, 2020, we completed an underwritten public offering of 10,120,000 shares of our common stock, raising net proceeds of approximately $184.1$185.1 million. The net proceeds from these offerings were used to reduce outstanding indebtedness and for general corporate purposes, including funding investments.
In February 2020, we voluntarily prepaid, in part, $62.0 million of the Series 2017-1 Class A notes previously issued under our private conduit program (the "Master Trust Funding program").
In March 2020, we borrowed the remaining $180.0 million available under the November 2019 Term Loan (as defined herein) and used the proceeds facilitate general corporate purposes, including funding investments.
During 2020,2021, we sold 4,499,05710,005,890 shares of our common stock under the ATM Program (as defined herein), at a weighted average price per share of $19.02,$27.58, raising grossnet proceeds of approximately $85.6$271.9 million.
DuringIn June 2021, through our Operating Partnership, we completed a public offering of $400.0 million in aggregate principal amount of unsecured 2.950% Senior Notes due 2031 (the "2031 Notes"), raising in net proceeds of $396.6 million.
In June 2021, we voluntarily prepaid the later portionremaining outstanding principal amount of the first quarter$171.2 million under our private conduit program (the "Master Trust Funding" program) and paid a make-whole premium of 2020 through the second quarter of 2020, the COVID-19 pandemic materially and adversely affected our business and the businesses of many of our tenants, and significantly increased general uncertainty in the business environment. In response, we emphasized and focused on engaging with our tenants and, among other things, as of December 31, 2020, we had granted rent deferrals with respect to $18.5 million million of past and future rent, representing 10% of our annualized base rent as of such date. Our deferrals primarily involved tenants focused on industries that have been directly disrupted by the COVID-19 pandemic and restrictions intended to prevent its spread, particularly movie theaters, casual and family dining restaurants, entertainment, and health and fitness. During the earlier portion of the COVID-19 pandemic, we adopted a more defensive business posture and emphasized maintaining our liquidity and financial flexibility. While the COVID-19 pandemic continues to adversely affect us and our tenants, and considerable uncertainty continues to exist, more recently we have seen improvements in our operations, particularly our rent collection experience and the broader resumption of economic activity, allowing us to become less defensive and increase our acquisition activity in targeted industries, such as equipment rental, quick service restaurants and auto services, and resume our capital recycling activity during the second half of 2020.$2.5 million.
6


Our Target Market
We are an active investor in single-tenant, net leased commercial real estate. Our target properties are generally freestanding commercial real estate facilities where a middle-market tenant conducts activities on property that are essential to the generation of its sales and profits. We believe that this market is underserved from a capital perspective and therefore offers attractive risk-adjusted returns.returns from an investment perspective.
Within this market, we emphasizefocus our investment inactivities on properties leased to tenants engaged in a targeted set of 13 service-oriented or experience-based businesses. We believe that operating properties are the essential venues through which these businesses noted above, because we believe thesetransact with their customers, and therefore that such properties and businesses are generally more insulated from the competitive pressure of e-commerce businesses than many others.other businesses where significant activity can take place online.
We focus on properties leased to middle-market companies, which we define as regional and national operators with between 10 and 250 locations and $20 million to $500 million in annual revenue, and we opportunistically invest in properties leased to smaller companies, which we define as regional operators with fewer
6


than 10 locations and less than $20 million in annual revenue. Although it is not our primary investment focus, we will opportunistically consider investing in properties leased to largelarger companies. While the creditworthiness of most of our targeted tenants areis not rated by a nationally recognized statistical rating organization, we primarily seek to invest in properties leased to companies in our targeted middle-market that we determine have attractive credit characteristics and stable operating histories.
Despite the market's size of the overall commercial retail real estate market, the market for single-tenant, net leased commercial real estate is highly fragmented. In particular, we believe that there is a limited number of participants addressing the long-term capital needs of unrated middle-market and smallsmaller companies. We believe that many publicly traded REITs that invest in net leased properties concentrate their investment activity in properties leased to investment grade-rated tenants whose creditworthiness has been rated by a nationally recognized statistical rating organization, which tend to be larger and often publicly traded organizations, with the result that unrated, middle-market and smallsmaller companies are relatively underserved and offer us an opportunity to make investments with attractive risk-adjusted return potential.
Furthermore, we believe that there is strong demand for our net-lease capital solutions among middle-market and smallsmaller owner-operators ofthat own commercial real estate, in part, due to the bank regulatory environment, which, since the turmoil in the housing and mortgage industries from 2007-2009, has generally been characterized by increased scrutiny and regulation. We believe that this environment has made commercial banks less responsive to the long-term capital needs of unrated middle-market and small companies, many of which have historically depended on commercial banks for their financing. Accordingly, we see an attractive opportunity to address the capital needs of these companies by offering them an efficient alternative tofor financing their real estate withversus accessing traditional mortgage or bank debt andand/or using their own equity.
As a result, while we believe our net-lease financing solutions may be attractive to a wide variety of companies, we believe our most attractive opportunity is owning properties net leased to middle-market and smallsmaller companies that are generally unrated and have less access to efficient sources of long-term capital than larger, ratedcredit-rated companies.
Our Competitive Strengths
We believe the following competitive strengths distinguish us from our competitors and allow us to compete effectively in the single-tenant, net-lease market:
Carefully Constructed Portfolio of Properties Leased to Service-Oriented or Experience-Based Tenants.   We have strategically constructed a portfolio that is diversified by tenant, industry, concept and geography and generally avoids exposure to businesses that we believe are subject to pressure from e-commerce businesses. Our properties are generally subject to long-term net leases that we believe provide us with a stable and predictable base of revenue from which to grow our portfolio. As of December 31, 2020,2021, our portfolio consisted of 1,1811,451 properties, with annualized base rent of $184.0$242.9 million, which was carefullypurposefully selected by our management team in accordance with our focused and disciplined investment strategy. Our portfolio is diversified with 238311 tenants operating 336433 different concepts across 4346 states and in 1716 distinct industries. None of our tenants contributed more than 2.8%3.3% of our annualized base rent as of December 31, 2020,2021, and our strategy targets a scaled portfolio that, over time, derivesallows us to derive no more than 5.0% of itsour annualized base rent from any single tenant or more than 1.0% from any single property.
We focus on investing in properties leased to tenants operating in the service-oriented or experience-based businesses noted above. As of December 31, 2020, 95.1%2021, 93.1% of our annualized base rent was attributable to tenants operating service-oriented and experience-based businesses.
7


We believe that our portfolio's diversity and our rigorous underwriting decrease the impact on us of an adverse event affecting a specifican individual tenant, industry or region, and our focus on leasing to tenants in industries where operating properties are essential to generating their revenues and profits (and that we believe are well-positioned to withstand competition from e-commerce businessesbusinesses), increases the stability and predictability of our rental revenue.
ExperiencedDifferentiated Investment Strategy.    We seek to acquire and Proven Management Team.Our senior management has significant experiencelease freestanding, single-tenant commercial real estate facilities where a tenant services its customers and conducts activities at the property that are essential to the generation of its sales and profits. We primarily seek to invest in the net lease industryproperties leased to middle-
7


market companies that we determine have attractive credit characteristics and stable operating histories. We believe middle-market companies are underserved from a track record of growing net lease businessescapital perspective and that we can offer them attractive real estate financing solutions while allowing us to significant scale.
Our senior management team has been responsible for our focused and disciplined investment strategy and for developing and implementing our investment sourcing, underwriting, closing and asset management infrastructure, which we believe can support significant investment growth without a proportionate increase in our operating expenses. As of December 31, 2020, 84.5% of our portfolio's annualized base rent was attributable to internally originated sale-leaseback transactions and 85.3% was acquired from parties who had previously engaged in one or more transactionsenter into leases that involved a member of our senior management team (including operators and tenants and other participants in the net lease industry, such as brokers, intermediaries and financing sources). The substantial experience, knowledge and relationships of our senior leadership team provide us with an extensive networkattractive risk-adjusted returns. Furthermore, many net lease transactions with middle-market companies involve properties that are individually relatively small, which allows us to avoid concentrating a large amount of contacts thatcapital in individual properties. We maintain close relationships with our tenants, which we believe allows us to source additional investments and become the capital provider of choice as our tenants' businesses grow and their real estate needs increase.
Disciplined Underwriting Leading to Strong Portfolio Characteristics.    We generally seek to invest in single assets or portfolios of assets through transactions which range in aggregate purchase price from $2 million to $50 million. Our size allows us to focus on investing in a segment of the market that we believe is underserved from a capital perspective and where we can originate or acquire relatively smaller assets on attractive terms that provide meaningful growth to our portfolio. In addition, we seek to invest in commercially desirable properties that are suitable for use by different tenants, offer attractive risk-adjusted returns and possess characteristics that reduce our real estate investment opportunitiesrisks. As of December 31, 2021:
Our leases had a weighted average remaining lease term (based on annualized base rent) of 14.0 years, with only5.4%of our annualized base rent attributable to leases expiring prior to January 1, 2027;
Masterleasescontributed61.3%of our annualized base rent;
Our portfolio's weighted average rent coverage ratio was 3.7x, with leases contributing 68.7% of our annualized base rent having rent coverage ratios in excess of 2.0x (excluding leases that do not report unit-level financial information);
Our portfolio was 99.9% occupied;
Leases contributing 98.6% of our annualized base rent provided for increases in future annual base rent, ranging from 1.0% to 4.0% annually, with a weighted average annual escalation equal to 1.6% of base rent; and effectively grow our business.
Leases contributing 94.5% of annualized base rent were triple-net.
Growth-Oriented Balance Sheet Scalable Infrastructure.  We believe our financial position and existing infrastructure support our external growth strategy. As of December 31, 2020,2021, we had the ability to borrow up to $382.0$256.0 million under our $400.0 million senior unsecured revolving credit facility that matures in April 2023, which allows for up2023. In February 2022, we amended and restated our revolving credit facility to, $400.0 million in principal borrowings and is available for general corporate purposes, including funding future acquisitions. Additionally, through our Master Trust Funding Program, we haveamong other things, increase the abilitymaximum borrowing availability to seek additional debt capital in the asset-backed securities market.$600.0 million. For more information about our indebtedness, see Item"Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations - Operations—Description of certainCertain Debt" and Note 5. 5—Long Term Debt to our consolidated financial statements included elsewhere in this report. We also maintain an ATM Program, and as of December 31, 2020, we had the ability to issue additional common stock with an aggregate gross sales price of up to $170.7 million.
As of December 31, 2020,2021, we had $821.2 million$1.2 billion of gross debt outstanding, with a weighted average maturity of 3.825.6 years, and net debt of $788.2 million.$1.1 billion. For the three monthsyear ended December 31, 2020,2021, our net income was $5.7$96.2 million, our Adjusted EBITDAre was $41.5$195.9 million and our Annualized Adjusted EBITDAre was $165.8 million and our$236.8 million. Our ratio of net debt to Annualized Adjusted EBITDAre was 4.8x.4.7x as of December 31, 2021. Net debt, Adjusted EBITDAre and Annualized Adjusted EBITDAre are non-GAAP financial measures. For definitions of net debt and Annualized Adjusted EBITDAre, reconciliations of these measures to total debt and net income, respectively, the most directly comparable financial measures calculated in accordance with accounting principles generally accepted in the United States ("GAAP"), and a statement of why our management believes the presentation of these non-GAAP financial measures provide useful information to investors and a discussion of how management uses these measures, see "Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations'Non-GAAP Financial Measures."
AsWe also maintain an ATM Program and, as of December 31, 2020,2021, we also had 923 unencumbered properties that contributed $154.5 millionthe ability to issue additional common stock thereunder with an aggregate gross sales price of annualized base rent.
We seekup to manage our balance sheet so that we have access to multiple sources of debt capital in the future, such as term borrowings from insurance companies, banks and other sources, single-asset mortgage financing and CMBS borrowings, that may offer us the opportunity to lower our cost of funding and further diversify our sources of debt capital.
Differentiated Investment Strategy.    We seek to acquire and lease freestanding, single-tenant commercial real estate facilities where a tenant services its customers and conducts activities at the property that are essential to the generation of its sales and profits. We primarily seek to invest in properties leased to middle-market companies that we determine have attractive credit characteristics and stable operating histories. We believe middle-market companies are underserved from a capital perspective and that we can offer them attractive real estate financing solutions while allowing us to enter into leases that provide us with attractive risk-adjusted returns. Furthermore, many net lease transactions with middle-market companies involve properties that are individually relatively small, which allows us to avoid concentrating a large amount of capital in individual properties. We maintain close relationships with our tenants, which we believe allows us$161.5 million.
8


Experienced and Proven Management Team.Our senior management has significant experience in the net lease industry and a track record of growing net lease businesses to source additional investmentssignificant scale.
Our senior management team has been responsible for our focused and becomedisciplined investment strategy and for developing and implementing our investment sourcing, underwriting, closing and asset management infrastructure, which we believe can support significant investment growth without a proportionate increase in our operating expenses. As of December 31, 2021, 85.2% of our portfolio's annualized base rent was attributable to internally originated sale-leaseback transactions and 86.2% was acquired from parties who had previously engaged in one or more transactions that involved a member of our senior management team (including operators and tenants and other participants in the capital providernet lease industry, such as brokers, intermediaries and financing sources). The substantial experience, knowledge and relationships of choice as our tenants' businessessenior leadership team provide us with an extensive network of contacts that we believe allows us to originate attractive investment opportunities and effectively grow and their real estate needs increase.our business.
Asset Base Allows for Significant Growth.    Building on our senior leadership team's experience of more than 20 years in net lease real estate investing, we have developed leading origination, underwriting, financing, and property management capabilities. Our platform is scalable, and we seek to leverage our capabilities to improve our efficiency and processes to continue to seek attractive risk-adjusted growth. While we expect that our general and administrative expenses could increase as our portfolio grows, we expect that such expenses as a percentage of our portfolio and our revenues will decrease over time due to efficiencies and economies of scale. During the years ended December 31, 2021, 2020 2019 and 2018,2019, we invested in properties with aggregate investment values of $974.0 million, $602.8 million $598.1 million and $504.7$598.1 million, respectively. With our smaller asset base relative to other peers that focus on acquiring net leased real estate, we believe that we can achieve superior growth through manageable acquisition volume.
Disciplined Underwriting Leading to Strong Portfolio Characteristics.    We generally seek to execute transactions with an aggregate purchase price of $3 million to $50 million. Our size allows us to focus on investing in a segment of the market that we believe is underserved from a capital perspective and where we can originate or acquire relatively smaller assets on attractive terms that provide meaningful growth to our portfolio. In addition, we seek to invest in commercially desirable properties that are suitable for use by different tenants, offer attractive risk-adjusted returns and possess characteristics that reduce our real estate investment risks. As of December 31, 2020:
Our leases had a weighted average remaining lease term (based on annualized base rent) of 14.5 years, with only4.8%of our annualized base rent attributable to leases expiring prior to January 1, 2026;
Masterleasescontributed61.1%of our annualized base rent;
Our portfolio's weighted average rent coverage ratio was 2.9x, with leases contributing 55.9% of our annualized base rent having rent coverage ratios in excess of 2.0x (excluding leases that do not report unit-level financial information);
Our portfolio was 99.7% occupied;
Leases contributing 99.2% of our annualized base rent provided for increases in future annual base rent, ranging from 1.0% to 4.0% annually, with a weighted average annual escalation equal to 1.5% of base rent; and
Leases contributing 94.1% of annualized base rent were triple-net.
Extensive Tenant Financial Reporting Supports Active Asset Management.    We seek to enter into leases that obligate our tenants to periodically provide us with corporate and/or unit-level financial reporting, which we believe enhances our ability to actively monitor our investments, actively evaluate credit risk, negotiate lease renewals and proactively manage our portfolio to protect stockholder value. As of December 31, 2020,2021, leases contributing 98.2%98.5% of our annualized base rent required tenants to provide us with specified unit-level financial information.
Our Business and Growth Strategies
Our primary business objective is to maximize stockholder value by generating attractive risk-adjusted returns through owning, managing and growing a diversified portfolio of commercially desirable net lease properties. We intend to pursue our objective through the following business and growth strategies.
Structure and Manage Our Diverse Portfolio with Focused and Disciplined Underwriting and Risk Management.    We seek to maintain the stability of our rental revenue and maximize the long-term return on our investments while continuing our growth by using our focused and disciplined underwriting and risk management expertise. When underwriting assets, we emphasize commercially desirable properties, with strong operating performance, healthy rent coverage ratios and tenants with attractive credit characteristics.
9


Leasing.    In general, we seek to enter into leases with (i) relatively long terms (typically with initial terms of 15 years or more and tenant renewal options); (ii) attractive rent escalation provisions; (iii) healthy rent coverage ratios; and (iv) tenant obligations to periodically provide us with financial information, which provides us with information about the operating performance of the leased property and/or tenant and allows us to actively monitor the security of payments under the lease on an ongoing basis. We strongly prefer to use master lease structures, pursuant to which we lease multiple properties to a single tenant on a unitary (i.e., "all or none") basis. In addition, in the context of our sale-leaseback investments, we generally seek to establish contract rents that are at or below prevailing market rents, which we believe enhances tenant retention and reduces our releasing risk if a lease is rejected in a bankruptcy proceeding or expires.
Diversification.    We monitor and manage the diversification of our portfolio in order to reduce the risks associated with adverse developments affecting a particular tenant, property, industry or region. Our strategy targets a scaled portfolio that, over time, will (i) derive no more than 5% of its annualized base from any single tenant or more than 1% of its annualized base rent from any single property, (ii) be primarily leased to tenants operating in service-oriented or experience-based businesses and (iii) avoid significant geographic
9


concentration. While we consider these criteria when making investments, we may be opportunistic in managing our business and make investments that do not meet one or more of these criteria if we believe the opportunity presents an attractive risk-adjusted return.
Asset Management.    We are an active asset manager and regularly review each of our properties to evaluate, various factors, including, but not limited to, changes in the business performance at the property, credit of the tenant and local real estate market conditions. Among other things, we use Moody's Analytics RiskCalc ("RiskCalc") to proactively detect credit deterioration. RiskCalc is a model for predicting private company defaults based on Moody's Analytics Credit Research Database. Additionally, we monitor market rents relative to in-place rents and the amount of tenant capital expenditures in order to refine our tenant retention and alternative use assumptions. Our management team utilizes our internal credit diligence to monitor the credit profile of each of our tenants on an ongoing basis. We believe that this proactive approach enables us to identify and address issues in a timely manner and to determine whether there are properties in our portfolio that are appropriate for disposition.
In addition, as part of our active portfolio management, we may selectively dispose of assets that we conclude do not offer a return commensurate with the investment risk, contribute to unwanted geographic, industry or tenant concentrations, or may be sold at a price we determine is attractive. During the year ended December 31, 2020,2021, we sold 5038 properties for net sales proceeds of $81.7$59.3 million, including 6two properties that were vacant. We believe that our underwriting processes and active asset management enhance the stability of our rental revenue by reducing default losses and increasing the likelihood of lease renewals.
Focus on Relationship-Based Sourcing to Grow Our Portfolio by Originating Sale-Leaseback Transactions.    We plan to continue our disciplined growth by originating sale-leaseback transactions and opportunistically making acquisitions of properties subject to net leases that contribute to our portfolio’s tenant, industry and geographic diversification. As of December 31, 2020, 84.5%2021, 85.2% of our portfolio’s annualized base rent was attributable to internally originated sale-leaseback transactions and 85.3%86.2% was acquired from parties who had previously engaged in transactions that involved a member of our senior management team (including operators and tenants and other participants in the net lease industry, such as brokers, intermediaries and financing sources). In addition, we seek to enhance our relationships with our tenants to facilitate investment opportunities, including selectively agreeing to reimburse certain of our tenants for development costs at our properties in exchange for contractually specified rent that generally increases proportionally with our funding. We believe our senior management team’s reputation, in-depth market knowledge and extensive network of long-standing relationships in the net lease industry provide us access to an ongoing pipeline of attractive investment opportunities.
As of February 19, 2021, we have entered into purchase and sale agreements for 19 properties with an aggregate purchase price of $44.7 million.
Focus on Middle-Market Companies in Service-Oriented or Experience-Based Businesses.    We primarily focus on investing in properties that we lease on a long-term, triple-net basis to middle-market companies that we determine have attractive credit characteristics and stable operating histories. Properties leased to middle-market companies may offer us the opportunity to achieve superior risk-adjusted returns, as a result of our extensive and disciplined credit and real estate analysis, lease structuring and
10


portfolio composition. We believe our capital solutions are attractive to middle-market companies as such companies often have limited financing options, as compared to larger, credit rated organizations. We also believe that, in many cases, smaller transactions with middle-market companies will allow us to maintain and grow our portfolio's diversification. Middle-market companies are often willing to enter into leases with structures and terms that we consider attractive (such as master leases and leases that require ongoing tenant financial reporting) and believe contribute to the stability of our rental revenue.
In addition, we emphasize investment in properties leased to tenants engaged in service-oriented or experience-based businesses, such as car washes, restaurants (primarily quick service restaurants), early childhood education, medical and dental services, convenience stores, automotive services, equipment rental, entertainment and health and fitness, as we believe these businesses are generally more insulated from e-commerce pressure than many others.
Internal Growth Through Long-Term Triple-Net Leases That Provide for Periodic Rent Escalations.    We seek to enter into long-term (typically with initial terms of 15 years or more and tenant renewal options), triple-net leases that provide for periodic contractual rent escalations. As of December 31, 2020,2021, our leases had a weighted average remaining lease term of 14.514.0 years (based on annualized base rent), with only 4.8%5.4% of our annualized base rent attributable to leases expiring prior to January 1, 2026,2027, and 99.2%
10


98.6% of our leases (based on annualized base rent) provided for increases in future base rent at a weighted average of 1.5%1.6% per year.
Actively Manage Our Balance Sheet to Maximize Capital Efficiency.    We seek to maintain a prudent balance between debt and equity financing and to maintain funding sources that lock in long-term investment spreads and limit interest rate sensitivity. As of December 31, 2020,2021, we had $821.2 million$1.2 billion of gross debt outstanding and $788.2 million$1.1 billion of net debt outstanding. Our net income for the three monthsyear ended December 31, 20202021 was $5.7$96.2 million, our Adjusted EBITDAre was $41.5$195.9 million, our Annualized Adjusted EBITDAre was $165.8$236.8 million and our ratio of net debt to Annualized Adjusted EBITDAre was 4.8x.4.7x. We target a level of net debt that, over time, is generally less than six times our Annualized Adjusted EBITDAre. We have access to multiple sources of debt capital, including bank debt, through our revolving credit and term loan facilities and the investment grade-rated, asset-backed bond market, through our Master Trust Funding Program.access to unsecured public debt issuances. Net debt, Adjusted EBITDAre and Annualized Adjusted EBITDAre are non-GAAP financial measures. See "Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations'Non-GAAP Financial Measures."
Competition
We face competition for acquisitions of real property from other investors, including traded and non-traded public REITs, private equity investors and institutional investment funds, somefunds. Some of whichour competitors have greater economies of scale, lower costs of capital, access to more sources of capital, a larger base of operating resources and greater name recognition than we do, and the ability to accept more risk. We also believe that competition for real estate financing comes from middle-market business owners themselves, many of whom have had a historic preference to own, rather than lease, the real estate they use in their businesses. This competition may increase the demand for the types of properties in which we typically invest and, therefore, may reduce the number of suitable investment opportunities available to us and increase the prices paid for such acquisitioninvestment properties. This competition will increase if investments in real estate become more attractive relative to other forms of investment.
As a landlord, we compete in the multi-billion dollar commercial real estate market with numerous developers and owners of properties, many of which own properties similar to ours in the same markets in which our properties are located. Some of our competitors have greater economies of scale, lower costs of capital, access to more sources of capital, a larger base of operating resources and greater name recognition than we do, and the ability to accept more risk. If our competitors offer space at rental rates below current market rates or below the rental rates we currently charge our tenants, we may lose our tenants or prospective tenants, and we may be pressured to reduce our rental rates or to offer substantial rent abatements, tenant improvement allowances, early termination rights or below-market renewal options in order to retain tenants when our leases expire.
Employees
As of December 31, 2020,2021, we had 3337 full-time employees. Our staff is mostly comprised of professionals engaged in originating, underwriting and closing investments; portfolio asset management; portfolio servicing (e.g.,
11


collections, property tax compliance, etc.); and accounting, financial reporting, cash management and capital markets activities. Women comprise nearly 40%38% of our employees and hold approximately 36%31% of our management positions, providing significant leadership at our company.company, and minorities comprise 32% of our employees. Our commitment to diversity also extends to our board of directors, as three of its seven independent members, or approximately 43%38%, are women. Additionally, we have a consistent and strong record of hiring veterans of the U.S. military, including our chief executive officer.
We seek to provide a dynamic work environment that promotes the retention and development of our employees, and is a differentiating factor in our ability to attract new talent. We strive to offer our employees attractive and equitable compensation, regular opportunities to participate in professional development activities, outlets for civic engagement and reasonable flexibility to allow a healthy work/life balance.
We value equal opportunity in the workplace and fair employment practices. We have built an inclusive culture that encourages, supports and celebrates our diverse employee population. We endeavor to maintain a workplace that is free from discrimination or harassment on the basis of color, race, sex, national origin, ethnicity, religion, age, disability, sexual orientation, gender identification or expression, or any other status protected by applicable law. We conduct annual training in an effort to ensure that all employees remain aware of and help prevent harassment and discrimination.
11


Our compensation program is designed to attract and retain talent, and align our employee’s efforts with the interests of all of our stakeholders. Factors we evaluate in connection with hiring, developing, training, compensating and advancing individuals include, but are not limited to, qualification, performance, skill and experience. Our employees are fairly compensated based on merit, without regard to color, race, sex, national origin, ethnicity, religion, age, disability, sexual orientation, gender identification or expression, or any other status protected by applicable law.
Environmental, Social and Governance (ESG)
We are focused on advancing and continuing to develop our sustainability agenda and culture for the benefit of all of our stakeholders and our tenants. We are committed to operating in an environmentally conscious manner and maintaining an engaging and inclusive environment for our employees. We believe that sustainability, a positive corporate culture, that acknowledges the importance of our stockholders, tenants, employees, business associates and good corporate citizenship, and effective corporate governance are critical to our ability to create sustainable long-term value.
Environmental Sustainability
We are committed to environmental stewardship and operating our business in a sustainable manner. We recognize that the properties we lease to tenants can have a substantial impact on the environment and the health and safety of building occupants. Additionally, we have a direct carbon footprint through space occupied by us. Accordingly, our investment, leasing and asset management practices are informed by our commitment to operate in a sustainable manner that we believe will support long-term value.
Our Properties. As a net-lease REIT, we do not control the day-to-day operations and activities at our properties that are leased to tenants. Generally, our tenants have exclusive control over, and the ability to institute energy conservation and environmental management programs at, our properties. While we are not able to mandate the sustainability practices of our tenants, our leases generally require our tenants to fully comply with all applicable environmental laws, rules and regulations, and our asset management department actively monitors our properties in an effort to ensure that tenants are meeting their obligations with respect to environmental matters. Prior to acquiring a property, we obtain a Phase I environmental site assessment to seek to identify any environmental issues and structure the related lease accordingly.
Additionally, as a part of our sustainability strategy, we modified our standard lease terms in 2021 to provide us with the right to implement certain sustainability measures directly at our properties and to require our tenants to periodically provide us, at least annually, with information regarding their resource consumption, such as electricity and water usage. We believe that being aware of and, to the extent that we are able, addressing environmental issues are important aspects of maintaining a business that is successful and sustainable over the long-term. Accordingly, we believe that supporting our tenants’ efforts to implement sustainability initiatives enhances their operations and prospects for success and therefore our own.
Since the second quarter of 2021, we have been developing our initial sustainability loan program, which will offer certain tenants the opportunity to receive loans from us, with loan proceeds required to be used by the tenant/borrower for implementing sustainability initiatives at the property or properties leased from us. Improvements that might be funded through the program include, lighting and lighting control systems, HVAC controls, insulation, water efficiency systems, solar energy systems and electric vehicle charging stations. The primary objective of the program is to offer financing to participating tenants to pursue their sustainability goals, which we believe will provide them with benefits, including the potential to reduce their carbon footprints and certain operating costs, and deploying sustainable features that may promote increased brand identity and customer adoption or loyalty.
We are evaluating additional sustainability programs that we may offer tenants designed to promote operating efficiencies that are supportive of environmental sustainability. As our sustainability strategy evolves, we intend to identify “sustainability partners” that may assist us or our participating tenants in evaluating the costs and benefits of sustainability solutions and procuring and implementing/installing sustainability solutions. Additionally, a sustainability partner may assist participating tenants in identifying, applying for and obtaining payments, grants, credits or similar financial incentives related to sustainability solutions financed by us that may be available from utility companies, governmental authorities or other parties. Generally, we expect that any cash payments, grants, credits or similar financial incentives received by the tenant/borrower will be used to repay amounts outstanding under the related sustainability loan.
12


Our Headquarters. In addition to assisting our tenants with their sustainability initiatives, we recognize that our Company has a direct carbon footprint at space occupied by us that we are committed to reducing. We emphasize sustainability at our corporate headquarters, lease space in a building that is certified under the EPA’s Energy Star certification program and implement sustainability measures that seek to reduce our environmental impact and carbon footprint, such as:
Using energy efficient lighting and automated lighting control systems;
Minimizing HVAC and heating run times;
Maintaining an active single-stream recycling program for paper, plastic and cans;
Purchasing Energy Star certified computers, monitors and printers;
Using Energy Star power management settings on our computers and monitors;
Disposing all ink cartridges utilizing the manufacturer’s recycling program; and
Providing water dispensing machines and eliminating the use of plastic and styrofoam cups and plastic water bottles.
Social Matters: Company Culture
We seek to provide an engaging, inclusive and safe work environment that promotes the development and retention of employees, and is a competitive advantage in attracting new talent. We are committed to providing our employees with a rewarding work experience that allows for meaningful career development. We strive to offer employees attractive and equitable compensation, regular opportunities to participate in professional development activities, outlets for civic engagement and reasonable accommodations to promote a healthy work/life balance.
We value equal opportunity in the workplace and fair employment practices. We believe diversity encourages innovative thinking and aligns us with our tenants and the community around us. We have a talented and diverse group of employees, and we are committed to maintaining an inclusive and rewarding work environment. Among the programs and benefits that we offer employees are:
Competitive compensation;
Medical, dental and vision insurance for all employees and their families;
A 401(k) plan with a matching contribution;
Access to a free onsite gym;
Continuing education reimbursement;
Paid internship program; and
Paid vacation, holiday and personal days.
Our commitment to maintaining a positive work environment extends beyond offering attractive compensation and opportunities for professional development. We actively promote a dynamic and inclusive work environment by:
Fostering employee engagement through weekly and quarterly “all-hands” meetings where corporate achievements and objectives are broadly communicated. All employees are encouraged to provide input into the development of our business and raise suggestions or concerns they may have.
Team building initiatives, including Company-sponsored sports teams, an annual summer outing and a holiday celebration. We believe that actively promoting a collegial work environment develops a cohesive team and a shared sense of mission, and is an important element of driving long-term success.
Encouraging civic engagement by supporting local organizations. We encourage our employees to volunteer with local organizations that are meaningful to them, and we support organizations that are important to our
13


employees and our community, such as The Capital Area YMCA, Better Beginnings Child Development Center (an organization that provides affordable childcare for working parents) and Alex’s Lemonade Stand Foundation (an organization that seeks to cure childhood cancer and support families with children battling cancer).
Governance
Our board of directors has adopted Corporate Governance Guidelines and a Code of Business Conduct and Ethics that applies to all of our officers, directors and employees. These documents are available on our website.We are committed to managing our Company for the benefit of all of our stakeholders and achieving long-term stockholder value. Maintaining effective corporate governance is a critical component of our Company, and key aspects of our governance include:
Board independence—seven of our eight directors are independent;
We have an independent non-executive board chairman;
Each member of the audit, compensation and nominating and corporate governance committees of our board is independent;
Our independent directors hold regular executive sessions without management;
Wehold annual elections for all our directors;
We conduct regular assessments of our board and board committees;
We value periodic board refreshment to promote effective board structure and composition;
We have implemented a “whistleblower” policy that allows directors, officers and employees to file reports on a confidential and anonymous basis regarding any issue of impropriety, violation of law, violation of corporate or other policies, or unethical business practices;
Subject to certain exceptions, a majority of our stockholders can amend our bylaws;
We have adopted a stock ownership policy applicable to our executive officers and directors;
We have policies that prohibit our officers, directorsand employees from hedging our stock, and prohibit our directors and executive officers from pledging or otherwise encumbering our securities as collateral for indebtedness.
One of the key responsibilities of our board of directors is informed oversight of our risk management process. Our board administers this oversight function directly, with support from its three standing committees, the Audit Committee, the Compensation Committee and the Nominating and Corporate Governance Committee, each of which is comprised solely of non-employee, independent directors and addresses risks specific to its respective areas of oversight.
Audit Committee. The principal functions of our Audit Committee include oversight relating to:
The integrity of our financial statements;
Our compliance with legal and regulatory requirements;
The evaluation of the qualifications and independence of our independent registered public accounting firm; and
The performance of our internal audit function.
The Audit Committee is also responsible for engaging, evaluating, compensating and overseeing an independent registered public accounting firm charged with auditing our financial statements, reviewing with such firm the plans for and results of the audit of our financial statements, approving services that may be provided by the
14


independent registered public accounting firm (including audit and non-audit services), reviewing the independence of the independent registered public accounting firm, considering the range of audit and non-audit fees and reviewing the adequacy of our internal accounting controls.
Compensation Committee. The principal functions of our Compensation Committee include:
Assisting the independent directors in discharging the board’s responsibilities relating to compensation of the Company’s executive officers and directors and approving individual executive officer compensation intended to attract, retain and appropriately reward employees in order to motivate their performance in the achievement of the Company’s business objectives and align their interests with the long-term interests of the Company’s stockholders; and
Reviewing and recommending to the board compensation plans, policies and programs.
Nominating and Corporate Governance Committee. The principal functions of our Nominating and Corporate Governance Committee include:
Identifying, evaluating and recommending individuals qualified to become members of the board;
Selecting, or recommending that the board select, the director nominees to stand for election at each annual meeting of stockholders or to fill vacancies on the board;
Developing and recommending to the board a set of corporate governance guidelines applicable to the Company;
Supporting the Company's commitment to environmental stewardship and sustainability, corporate social responsibility and effective corporate governance; and
Overseeing the annual performance evaluation of the board and its committees and management.
In addition, the Nominating and Corporate Governance Committee monitors our overall risk management process at an enterprise level, and periodically evaluates various risks and the processes in place to monitor and mitigate such risks, including portfolio risks, operational risks, balance sheet risks and human capital risks. As a part of its oversight function, the Nominating and Corporate Governance Committee also reviews quarterly management reports addressing various environmental, corporate social responsibility and governance matters, and our progress in achieving related objectives.
Insurance
Our tenants are generally contractually required to maintain liability and property insurance coverage for the properties they lease from us pursuant to triple-net leases. TheseOur leases generally require our tenants to name us (and any of our lenders that have a mortgage on the property leased by the tenant) as additional insureds on their liability policies and additional named insured and/or loss payee (or mortgagee, in the case of our lenders) on their property policies. Depending on the location of the property, other losses of a catastrophic nature, such as those caused by earthquakes and floods, may be covered by insurance policies that are held by our tenant with limitations such as large deductibles or co-payments that a tenant may not be able to meet. In addition, other losses of a catastrophic nature, such as those caused by wind/hail, hurricanes, terrorism or acts of war, may be uninsurable or not economically insurable. If there is damage to our properties that is not covered by insurance and such properties are subject to recourse indebtedness, we will continue to be liable for the indebtedness, even if these properties are irreparably damaged. See "Item 1A. Risk Factor-"Risks Related to Our Business and Properties-Insurance on our properties may not adequately cover all losses and uninsured losses could materially and adversely affect us."
In addition to being a named insured on our tenants' liability and property insurance policies, we separately maintain commercial insurance policies providing general liability and umbrella coverages.coverages associated with our portfolio. We also maintain full property coverage on all untenanted properties and other property coverage as may be required by our lenders, which are not required to be carried by our tenants under our leases.
15


Regulation and Requirements
Our properties are subject to various laws, ordinances and regulations, including those relating to fire and safety requirements, and affirmative and negative covenants and, in some instances, common area obligations. Compliance with applicable requirements may require modifications to our properties, and the failure to comply with applicable requirements could result in the imposition of fines or an award of damages to private litigants, as well as the incurrence of the costs of making modifications to attain compliance. Our tenants have primary responsibility for compliance with these requirements pursuant to our leases. We believe that each of our properties has the necessary permits and approvals.
Environmental Matters
Federal, state and local environmental laws and regulations regulate, and impose liability for, releases of hazardous or toxic substances, hazardous waste or petroleum products into the environment. Under various of these laws and regulations, a current or
12


previous owner, operator or tenant of real estate may be required to investigate and clean up hazardous or toxic substances, hazardous wastes or petroleum product releases or threats of releases at the property, and may be held liable to a government entity or to third parties for property damage and for investigation, clean-up and monitoring costs incurred by those parties in connection with the actual or threatened contamination. These laws may impose clean-up responsibility and liability without regard to fault, or whether or not the owner, operator or tenant knew of or caused the presence of the contamination. The liability under these laws may be joint and several for the full amount of the investigation, clean-up and monitoring costs incurred or to be incurred or actions to be undertaken, although a party held jointly and severally liable may seek to obtain contributions from other identified, solvent, responsible parties of their fair share toward these costs. These costs may be substantial, and can exceed the value of the property. In addition, some environmental laws may create a lien on the contaminated site in favor of the government for damages and costs it incurs in connection with the contamination. As the owner or operator of real estate, we also may be liable under common law to third parties for damages and injuries resulting from environmental contamination present at, or emanating from, the real estate. The presence of contamination, or the failure to properly remediate contamination, on a property may adversely affect the ability of the owner, operator or tenant to sell or rent that property or to borrow using the property as collateral, and may adversely impact our investment in that property.
Some of our properties contain, have contained, or are adjacent to or near other properties that have contained or currently contain storage tanks for the storage of petroleum products or other hazardous or toxic substances. Similarly, some of our properties were used in the past for commercial or industrial purposes, or are currently used for commercial purposes, that involve or involved the use of petroleum products or other hazardous or toxic substances, the generation and storage of hazardous waste, or that are adjacent to or near properties that have been or are used for similar commercial or industrial purposes. These operations create a potential for the release of petroleum products, hazardous waste or other hazardous or toxic substances, and we could potentially be required to pay to clean up any contamination. In addition, environmental laws regulate a variety of activities that can occur on a property, including the storage of petroleum products, hazardous waste, or other hazardous or toxic substances, air emissions, water discharges, hazardous waste generation, and exposure to lead-based paint. Such laws may impose fines or penalties for violations, and may require permits or other governmental approvals to be obtained for the operation of a business involving such activities. In addition, as an owner or operator of real estate, we can be liable under common law to third parties for damages and injuries resulting from the presence or release of petroleum products, hazardous waste, or other hazardous or toxic substances present at, or emanating from, the real estate. As a result of the foregoing, we could be materially and adversely affected.
Environmental laws also govern the presence, maintenance and removal of asbestos-containing material ("ACM"). Federal regulations require building owners and those exercising control over a building's management to identify and warn, through signs and labels, of potential hazards posed by workplace exposure to installed ACM in their building. The regulations also have employee training, record keeping and due diligence requirements pertaining to ACM. Significant fines can be assessed for violation of these regulations. As a result of these regulations, building owners and those exercising control over a building's management may be subject to an increased risk of personal injury lawsuits under common law by workers and others exposed to ACM. The regulations may affect the value of a building containing ACM in which we have invested. Federal, state and local laws and regulations also govern the removal, encapsulation, disturbance, handling and/or disposal of ACM when those materials are in poor condition or in the event of construction, remodeling, renovation or demolition of a building. These laws may impose liability for improper handling or a release into the environment of ACM and may
16


provide for fines to, and for third parties to seek recovery from, owners or operators of real properties for personal injury or improper work exposure associated with ACM.
When excessive moisture accumulates in buildings or on building materials, mold growth may occur, particularly if the moisture problem remains undiscovered or is not addressed over a period of time. Some molds may produce airborne toxins or irritants. Indoor air quality issues can also stem from inadequate ventilation, chemical contamination from indoor or outdoor sources, and other biological contaminants such as pollen, viruses and bacteria. Indoor exposure to airborne toxins or irritants above certain levels can be alleged to cause a variety of adverse health effects and symptoms, including allergic or other reactions. As a result, the presence of significant mold or other airborne contaminants at any of our properties could require us to undertake a costly remediation program to contain or remove the mold or other airborne contaminants from the affected property or increase indoor ventilation. In addition, the presence of significant mold or other airborne contaminants could expose us to liability from our tenants, employees of our tenants or others if property damage or personal injury occurs.
Before completing any property acquisition, we obtain environmental assessments in order to identify potential environmental concerns at the property. These assessments are carried out in accordance with the Standard Practice for Environmental Site Assessments (ASTM Practice E 1527-13) as set by ASTM International, formerly known as the American Society for Testing and Materials, and generally include a physical site inspection,
13


a review of relevant federal, state and local environmental and health agency database records, one or more interviews with appropriate site-related personnel, review of the property's chain of title and review of historical aerial photographs and other information on past uses of the property. These assessments are limited in scope. If, however, recommended in the initial assessments, we may undertake additional assessments such as soil and/or groundwater samplings or other limited subsurface investigations and ACM or mold surveys to test for substances of concern. A prior owner or operator of a property or historic operations at our properties may have created a material environmental condition that is not known to us or the independent consultants preparing the site assessments. Material environmental conditions may have arisen after the review was completed or may arise in the future, and future laws, ordinances or regulations may impose material additional environmental liability. If environmental concerns are not satisfactorily resolved in any initial or additional assessments, we may obtain environmental insurance policies to insure against potential environmental risk or loss depending on the type of property, the availability and cost of the insurance and various other factors we deem relevant (i.e., an environmental occurrence affects one of our properties where our lessee may not have the financial capability to honor its indemnification obligations to us). Our ultimate liability for environmental conditions may exceed the policy limits on any environmental insurance policies we obtain, if any.
Generally, our leases require the lessee to comply with environmental law and provide that the lessee will indemnify us for any loss or expense we incur as a result of lessee's violation of environmental law or the presence, use or release of hazardous materials on our property attributable to the lessee. If our lessees do not comply with environmental law, or we are unable to enforce the indemnification obligations of our lessees, our results of operations would be adversely affected.
We cannot predict what other environmental legislation or regulations will be enacted in the future, how existing or future laws or regulations will be administered or interpreted or what environmental conditions may be found to exist on the properties in the future. Compliance with existing and new laws and regulations may require us or our tenants to spend funds to remedy environmental problems. If we or our tenants were to become subject to significant environmental liabilities, we could be materially and adversely affected.
About Us and Available Information
We were incorporated under the laws of Maryland on January 12, 2018. Since our June 2018 IPO, shares of our common stock have been listed on the New York Stock Exchange ("NYSE") under the ticker symbol "EPRT". Our offices are located at 902 Carnegie Center Blvd., Suite 520, Princeton, New Jersey, 08540. We lease approximately 13,453 square feet of office space from an unaffiliated third party. Our telephone number is (609) 436-0619 and our website is www.essentialproperties.com. Information contained on or hyperlinked from our website is not incorporated by reference into and should not be considered part of this Annual Report or our other filings with the Securities and Exchange Commission (the “SEC”).
We electronically file with the SEC our annual reports on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K, pursuant to Section 13(a) of the Exchange Act. You may obtain a free copy of our annual reports on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K, and amendments to those reports, on the day of filing with the SEC on our website, or by sending an email message to info@essentialproperties.com.
Item 1A. Risk Factors.
There are many factors that may adversely affect our business and results of operation,us, some of which are beyond our control. The occurrence of any of the following risks could materially and adversely impact our financial condition, results of operations, cash flows and liquidity, prospects, the market price of our common stock, and our ability to, among other things, service our debt and to make distributions to our stockholders. Some statements in this report including statements in the following risk factors constitute forward-looking statements. See "Special Note Regarding Forward-Looking Statements."
17


Risks Related to Our Business and Properties
The COVID-19 pandemic is materially and adversely impacting our business and could further affect our financial condition, results of operations, cash flows and liquidity, prospects, access to and costs of
14


capital, the trading price of our common stock and our ability to service our debt and make distributions to our stockholders.
The impact of the COVID-19 pandemic continues to rapidly evolve, and many states and cities, including many of those where we own properties, have instituted or may reinstitute lockdowns, quarantines, restrictions on travel, “shelter in place” rules, school closures and/or restrictions on the types of businesses that may continue to operate or limitations on certain business operations. These actions and the resulting decline in economic activity and consumer confidence have severely impaired the ability of many of our tenants to operate their businesses and meet their obligations to us, including rental payment obligations. It is unclear how long these restrictions will remain in place, whether they will be lifted partially over time or if they will be reinstituted in whole or in part in response to future surges or waves of the pandemic.
Many of our tenants have requested rent deferrals or other concessions due to the pandemic. During the year ended December 31, 2020, we have granted deferrals with respect to $18.5 million of past and future rent, representing 10% of our annualized base rent as of that date. These rent deferrals were negotiated on a tenant-by-tenant basis and, in general, allow a tenant to defer all or a portion of its rent for 2020, with all of the deferred rent to be paid to us pursuant to a schedule that generally extends up to 24 months from the original due date of the deferred rent. It is possible that the existing deterioration, or further deterioration, in our tenants’ ability to operate their businesses, caused by the COVID-19 pandemic or otherwise, will cause our tenants to be unable or unwilling to meet their contractual obligations to us, including the payment of rent (including deferred rent) or to request further rent deferrals or other concessions. This possibility would increase if the COVID-19 pandemic intensifies or persists for a prolonged period or if there is an economic shut down; if the United States enters into a recessionary period or if reduced consumer confidence further weakens economic activity; or if ongoing vaccination efforts are unsuccessful or delayed. To the extent the pandemic causes a secular change in consumer behavior that reduces patronage of service-based and/or experience-based businesses, many of our tenants would be adversely affected and their ability to meet their obligations to us could be further impaired. The rent deferrals reduce our cash flow from operations, reduce our cash available for distribution and adversely affect our ability to service our debt and make cash distributions to common stockholders. Furthermore, if tenants are unable to pay their deferred rent, we will not receive cash in the future in accordance with our expectations. In addition to COVID-19’s impact on our rental revenues, it has resulted, and may continue to result, in an increase in our general and administrative expenses, as we have incurred and may continue to incur costs to negotiate rent deferrals, restructure or terminate leases and/or enforce our contractual rights (including through litigation), as we deem appropriate on a case-by-case basis. Similarly, to the extent the pandemic leads to decreased occupancy, it would further increase our property-level costs, as we would be responsible for costs that would otherwise be borne by our tenants under triple-net leases. These factors could also cause the value of our properties to be impaired.
The COVID-19 pandemic has significantly and adversely impacted global, national, regional and local economic activity and has contributed to significant volatility and negative pressure in the financial markets. The market price of our common stock on the NYSE has experienced significant volatility since the outbreak of the COVID-19 pandemic. Similarly, the availability and pricing of debt capital has become increasingly volatile. Accordingly, we could experience difficulty accessing debt and equity capital on attractive terms, or at all, which would adversely affect our ability to grow our business, conduct our operations or address maturing liabilities. Similarly, the deterioration in access to capital is likely adversely affecting our tenants’ abilities to finance their businesses and reducing their liquidity, which reduces their ability to meet their obligations to us.
The financial impact of the COVID-19 pandemic could negatively impact our future compliance with some of the financial covenants relating to our credit facility and term loans, some of which depend, in part, on the net operating income generated by certain of our properties or our EBITDA. Non-compliance would preclude us from borrowing further under our credit facility and, under certain circumstances, could result in an event of default and an acceleration of such indebtedness and, possibly, other indebtedness through cross-default provisions. Additionally, to the extent the COVID-19 pandemic intensifies or persists for a prolonged period of time, it is possible that we will be required to record significant further impairment charges to the value of our real estate assets.
The ultimate extent to which the COVID-19 pandemic adversely impacts us (and our tenants) will depend on future developments, which are highly uncertain and cannot be predicted with confidence, including the scope, severity and duration of the pandemic, the actions taken to contain the pandemic or mitigate its impact, and the direct and indirect economic effects of the pandemic and containment and mitigation measures, among others.
15


We are subject to risks related to the ownership of commercial real estate that could adversely impact the value of our properties.
Factors beyond our control can affect the performance and value of our properties. Our performance is subject to risks incident to the ownership of commercial real estate, including: the possible inability to collect rents from tenants due to financial hardship, including bankruptcy;tenant bankruptcies; changes in local real estate conditions and tenant demand for our properties; changes in consumer trends and preferences that reduce the demand for products and services offered by our tenants; adverse changes in national, regional and local economic conditions; inability to re-lease or sell properties upon expiration or termination of leases; environmental risks; the subjectivity and volatility of real estate valuations and the relative illiquidity of real estate investments compared to mostmany other financial assets, which may limit our ability to modify our portfolio promptly in response to changes in economic or other conditions; changes in laws and governmental regulations, including those governing real estate usage and zoning; acts of God, including natural disasters, which may result in uninsured losses; and acts of war or terrorism, including terrorist attacks.
Adverse changes in the U.S., global and local markets and related economic and supply chain conditions may materially and adversely affect us and the ability of our tenants to make rental payments to us.
Our results of operations, as well as the results of operations of our tenants, are sensitive to changes in U.S., global and local regions or markets that impact our tenants’ businesses. Adverse changes or developments in U.S., global or regional economic or supply chain conditions may impact our tenants’ financial condition, which may adversely impact their ability to make rental payments to us and may also impact their current or future leasing practices. During periods of supply chain disruption or economic slowdown and declining demand for real estate, we may experience a general decline in rents or increased rates of default under our leases. A lack of demand for rental space could adversely affect our ability to maintain our current tenants and attract new tenants, which may affect our growth, profitability and ability to pay dividends.
Our business is dependent upon our tenants successfully operating their businesses, and their failure to do so could materially and adversely affect us.
The success of our investments is materially dependent on the financial stability and operating performance of our tenants. The success of any one of our tenants is dependent on the location of the leased property, its individual business and its industry, which could be adversely affected by poor management, economic conditions in general, changes in consumer trends and preferences that decrease demand for a tenant's products or services or other factors over which neither they nor we have control.
At any given time, any tenant may experience a downturn in its business that may weaken its operating results or the overall financial condition of individual properties or its business as whole. As a result, a tenant may delay lease commencement, fail to make rental payments when due, decline to extend a lease upon its expiration, become insolvent or declare bankruptcy. We depend on our tenants to operate the properties leased from us in a manner which generates revenues sufficient to allow them to meet their obligations to us, including their obligations to pay rent, maintain certain insurance coverage, pay real estate taxes and maintain the properties in a manner so as not to jeopardize their operating licenses or regulatory status. The ability of our tenants to fulfill their obligations under our leases generally depends, to a significant degree, upon the overall profitability of their operations. Cash flow generated by certain tenant businesses may not be sufficient for a tenant to meet its obligations to us. We could be materially and adversely affected if a number of our tenants were unable to meet their obligations to us.
Our assessment that certain businesses are more insulated from e-commerce pressure than many others may prove to be incorrect, and changes in macroeconomic trends may adversely affect our tenants, either of which could impair our tenants' ability to make rental payments to us and materially and adversely affect us.
Technology and business conditions, particularly in the retail industry, are rapidly changing, and our tenants may be adversely affected by technological innovation, changing consumer preferences and competition from non-traditional sources. Businesses previously thought to be internet resistant, such as the retail grocery industry, have proven to be susceptible to competition from e-commerce. To the extent our tenants face increased competition from non-traditional competitors, such as internet vendors, some of which may have different business models and larger profit margins, their businesses could suffer. There can be no assurance that our tenants will be successful in
1618


meeting any new competition, and a deterioration in our tenants’ businesses could impair their ability to meet their lease obligations to us and materially and adversely affect us.
Properties occupied by a single tenant pursuant to a single-tenant lease subject us to significant risk of tenant default.
Our strategy focuses primarily on investing in single-tenant triple-net leased properties throughout the United States. The financial failure of, or default in payment by, a single tenant under its lease is likely to cause a significant or complete reduction in our rental revenue from that property and a reduction in the value of the property. This risk is magnified in situations where we lease multiple properties to a single tenant under a master lease. The default of a tenant that leases multiple properties from us or its decision not to renew its master lease upon expiration could materially and adversely affect us.
WePeriodically, we have experienced, and we may experience in the future, a decline in the fair value of our real estate assets, which could resultresulting in impairments and wouldimpairment charges that impact our financial condition and results of operations.
A decline in the fair market value of our long-lived assets may require us to recognize an impairment against such assets (as defined by the Financial Accounting Standards Board (“FASB”)) if certain conditions or circumstances related to an asset were to change and we were to determine that, with respect to any such asset, the cash flows no longer support the carrying value of the asset. The fair value of our long-lived assets depends on market conditions, including estimates of future demand for these assets, and the revenues that can be generated from such assets. IfWhen such a determination were to beis made, we would recognize the estimated unrealized losses through earnings and write down the depreciated cost of such assets to a new cost basis, based on the fair value of such assets on the date they are considered to be impaired. Such impairment charges reflect non-cash losses at the time of recognition, and subsequent dispositions or sales of such assets could further affect our future losses or gains, as they are based on the difference between the sales price received and the adjusted depreciated cost of such assets at the time of sale.
Geographic, industry and tenant concentrations reduce the diversity of our portfolio and make us more susceptible to adverse economic or regulatory developments in those areas or industries.
Geographic, industry and tenant concentrations expose us to greater economic or regulatory risks than if we owned a more diverse portfolio. Our business includes substantial holdings in the following states as of December 31, 20202021 (based on annualized base rent): Texas (14.9%(13.6%), Ohio (6.9%), Georgia (9.6%(6.8%), Florida (6.1%), Arkansas (4.8%(6.6%) and Ohio (4.1%Wisconsin (4.6%). We are susceptible to adverse developments in the economic or regulatory environments of the geographic areas in which we concentrateown substantial assets (or in which we may develop a substantial concentration of assets in the future), such as COVID-19 pandemic surges and measures intended to mitigate its spread, business layoffs or downsizing, industry slowdowns, relocations of businesses, increases in real estate and other taxes or costs of complying with governmental regulations. As of December 31, 2020,2021, leases representing approximately 20.0%20.3% of our annualized base rent were with tenants in industries that have been particularly adversely affected by the COVID-19 pandemic, including casual and family dining (7.8%(8.6% of annualized base rent), health and fitness (5.2%(4.6% of annualized base rent), entertainment (3.4%(4.5% of annualized base rent), movie theaters (2.3%(1.7% of annualized base rent) and home furnishings (1.3%(0.8% of annualized base rent). Accordingly, to the extent the pandemic or measures intended to mitigate its spread or changed consumer preferences continue to adversely affect these industries, our tenants in these industries could fail to meet their obligations to us, and we could be required to provide further tenant concessions.
As of December 31, 2020,2021, our five largest tenants contributed 12.3%11.3% of our annualized base rent, and our ten largest tenants contributed 21.2%19.7% of our annualized base rent. If one of these tenants, or another tenant that occupies a significant portion of our properties or whose lease payments represent a significant portion of our rental revenue, were to experience financial weakness or file for bankruptcy, it could have a material adverse effect on our business, financial condition, results of operations, cash flows and liquidity, and prospects.
As we continue to acquire properties, our portfolio may become more concentrated by geographic area, industry or tenant. If our portfolio becomes less diverse, our business will be more sensitive to the general economic downturn in a particular geographic area, to changes in trends affecting a particular industry and to the financial weakness, bankruptcy or insolvency of fewer tenants.
1719


The vast majority of our properties are leased to unrated tenants whose credit is evaluated through our internal underwriting and credit analysis procedures.analysis. However, the tools we use to measure credit quality, such as property-level rent coverage ratio, may not be accurate.
The vast majority of our properties are leased to unrated tenants whose credit is evaluated through our internal underwriting and credit analysis. Substantially all of our tenants are required to provide corporate-level financial information to us periodically or, in some instances, at our request. As of December 31, 2020,2021, leases contributing 98.2%98.5% of our annualized base rent required tenants to provide us with specified unit-level financial information and leases contributing 98.3%98.6% of our annualized base rent required tenants to provide us with corporate-financialcorporate-level financial information.
We analyze the creditworthiness of our tenants using Moody’s Analytics RiskCalc, which provides an estimated default frequency (“EDF”) and a “shadow rating”, and a lease's property-level rent coverage ratio. Our methods may not adequately assess the risk of an investment. An EDF score and a shadow rating are not the same as, and may not be as indicative of creditworthiness as, a rating published by a nationally recognized statistical rating organization. Our calculations of EDFs, shadow ratings and rent coverage ratios are unaudited and are based on financial information provided to us by our tenants and prospective tenants without independent verification on our part, and we assume the appropriateness of estimates and judgments that were made by the party preparing the financial information. If our assessment of credit quality proves to be inaccurate, we may be subject to defaults, and our cash flows may be less stable. The ability of an unrated tenant to meet its obligations to us may be more speculative than that of a rated tenant.
We may be unable to renew expiring leases with the existing tenants or re-lease the spaces to new tenants on favorable terms or at all.
Our results of operations depend to a significant degree on our ability to continue to lease our properties, including renewing expiring leases, leasing vacant space and re-leasing space in properties where leases are expiring.expiring and leasing vacant space. As of December 31, 2020,2021, our occupancy was 99.7% (excluding two undeveloped land parcels),99.9% and leases representing approximately 0.1%0.2% of our annualized base rent as of such date will expire during 2021.prior to 2023. Current tenants may decline to renew leases and we may not be able to find replacement tenants. We cannot guarantee that leases that are renewed or new leases will have terms that are as economically favorable to us as the expiring leases, or that substantial rent abatements, tenant improvement allowances, early termination rights or below-market renewal options will not be offered to retain tenants or attract new tenants or that we will be able to lease a property at all. We may experience significant costs in connection with re-leasing a significant number of our properties, which could materially and adversely affect us.
The tenants that occupy our properties compete in industries that depend upon discretionary spending by consumers. A reduction in the willingness or ability of consumers to physically patronize and use their discretionary income in the businesses of our tenants and potential tenants could adversely impact our tenants’ business and thereby adversely impact our ability to collect rents and reduce the demand for our properties.
Most of our portfolio is leased to tenants operating service-oriented or experience-based businesses at our properties. TheAs of December 31, 2021, the largest industries in our portfolio are car washes,were restaurants (including quick service and casual and family dining), early childhood education, medical and dental services, car washes, automotive services, convenience stores, automotive services,health and fitness and entertainment (including movie theaters) and health and fitness]. As of December 31, 2020,2021, tenants operating in those industries represented approximately 87.5%84.7% of our annualized base rent. EquipmentShare, Captain D's, EquipmentShare,Applebee's, WhiteWater Express Car Wash, Mister Car Wash, Spare Time, The Nest Schools, Circle K, AMC, Mavis Discount Tire, Zaxby's, The Malvern School, Vasa FitnessFestival Foods and R-StoreAMC represent the largest concepts in our portfolio.Theseportfolio. These types of businesses have beenwere severely affected by the COVID-19 pandemic, principally due to store closures or limitations on operations (which may be government-mandated or voluntary) and reduced economic activity. While restrictions have generally been lifted and many of our tenants' businesses have generally recovered from pandemic-induced declines, it is unclear if restrictions will be reinstituted in the future. The success of most of these businesses depends on the willingness of consumers to physically patronize their businesses and use discretionary income to purchase their products or services. To the extent the COVID-19 pandemic causes a secular change in consumer behavior that reduces patronage of service-based and/or experience-based businesses, many of our tenants would be adversely affected and their ability to meet their obligations to us could be further impaired. Additional adverse economic conditions and other developments that discourage consumer spending, such as high unemployment
20


levels, wage stagnation, interest rates, inflation, tax rates and fuel and energy costs, may have an impact on the results of operations and financial conditions of our tenants and their ability to pay rent to us.
18


Our ability to realize future rent increases on some of our leases may vary depending on changes in the CPI.
Our leases often provide for periodic contractual rent escalations. As of December 31, 2020,2021, leases contributing 99.2%98.6% of our annualized base rent provided for increases in future annual base rent, generally ranging from 1.0% to 4.0% annually, with a weighted average annual escalation equal to 1.5%1.6% of base rent. Although many of our rent escalators increase rent at a fixed amount on fixed dates, approximately 3.0%3.7% of our rent escalators relate to an increase in the CPI over a specified period. During periods of low inflation or deflation, small increases or decreases in the CPI will subject us to the risk of receiving lower rental revenue than we otherwise would have been entitled to receive if our rent escalators were based on higher fixed percentages or amounts. Conversely, during periods of relatively high inflation, fixed rate rent increases may be lower than the rate of inflation, resulting in a deterioration of the real return on our assets.
Inflation may materially and adversely affect us and our tenants.
While our tenants are generally obligated to pay property-level expenses relating to the properties they lease from us (e.g., maintenance, insurance and property taxes), we incur other expenses, such as general and administrative expense, interest expense relating to our debt (some of which bears interest at floating rates) and carrying costs for vacant properties. These expenses would increase in an inflationary environment, and such increases may exceed any increase in revenue we receive under our leases. Additionally, increased inflation may have an adverse impact on our tenants if increases in their operating expenses exceed increases in their revenue, which may adversely affect the tenants' ability to pay rent owed to us.us and meet other lease obligations, such as paying property taxes and insurance and maintenance costs.
Some of our tenants operate under franchise or license agreements, and, if they are terminated or not renewed prior to the expiration of their leases with us, that would likely impair their ability to pay us rent.
As of December 31, 2020,2021, tenants contributing 16.1%13.3% of our annualized base rent operated under franchise or license agreements. Often, our tenants’ franchise or license agreements have terms that end prior to the expiration dates of the properties they lease from us. In addition, a tenant's rights as a franchisee or licensee typically may be terminated and the tenant may be precluded from competing with the franchisor or licensor upon termination. Usually, we have no notice or cure rights with respect to such a termination and have no rights to assignment of any such franchise agreement. This may have an adverse effect on our ability to mitigate losses arising from a default on any of our leases. A franchisor's or licensor's termination or refusal to renew a franchise or license agreement would likely have a material adverse effect on the ability of the tenant to make payments under its lease, which could materially and adversely affect us.
Certain provisions of our leases may be unenforceable.
Our rights and obligations with respect to our leases are governed by written agreements. A court could determine that one or more provisions of such an agreement are unenforceable. We could be adversely impacted if this were to happen with respect to a property or group of properties.
The bankruptcy or insolvency of a tenant could result in the termination or modification of such tenant's lease and material losses to us.
The occurrence of a tenant bankruptcy or insolvency could diminish the income we receive from that tenant's lease or leases or force us to “take back” a property as a result of a default or a rejection of a lease by a tenant in bankruptcy. Bankruptcy risk is more acute in situations where we lease multiple properties to a tenant pursuant to a master lease. If a tenant becomes bankrupt, the automatic stay created by the bankruptcy will prohibit us from collecting pre-bankruptcy debts from that tenant, or from its property, or evicting such tenant based solely upon such bankruptcy or insolvency, unless we obtain an order permitting us to do so from the bankruptcy court. In addition, a bankrupt or insolvent tenant may be authorized to reject and terminate its lease or leases with us. Any claims against such bankrupt tenant for unpaid future rent would be subject to statutory limitations that would likely result in our receipt of rental revenues that are substantially less than the contractually specified rent we are owed under the lease or leases. In addition, any claim we have for unpaid past rent, if any, may not be paid in full. We may also be
21


unable to re-lease a property whose lease is terminated or rejected spacein a bankruptcy proceeding on comparable terms (or at all) or to re-lease it on comparable or more favorable terms.sell any such property. As a result, a significant number of tenant bankruptcies may materially and adversely affect us.
Tenants who are considering filing for bankruptcy protection may request that we agree to amendments of their master leases to remove certain of the properties they lease from us under such master leases. We cannot guarantee that we will be able to sell or re-lease properties that we agree to release from tenants' leases in the
19


future or that lease termination fees, if any, will be sufficient to make up for the rental revenues lost as a result of lease amendments.
Property vacancies could result in us having to incur significant capital expenditures to re-tenant the properties.
Many of our leases relate to properties that have been designed or physically modified for a particular tenant. If such a lease is terminated or not renewed, we may be required to renovate the property at substantial costs, decrease the rent we charge or provide other concessions in order to lease the property to another tenant. In addition, if we determine to sell the property, we may have difficulty selling it to a party other than the tenant due to the special purpose for which the property may have been designed or modified. This potential illiquidity may limit our ability to quickly modify our portfolio in response to changes in economic or other conditions, including tenant demand.
Defaults by borrowers on mortgagesloans we hold could lead to losses.
We make mortgage and other loans, which are oftenmay be unsecured, to extend financing to tenants at certain of our properties. A default by a borrower on its loan payments to us that would prevent us from earning interest or receiving a return of the principal of our loan could materially and adversely affect us. In the event of a default, we may also experience delays in enforcing our rights as lender and may incur substantial costs in collecting the amounts owed to us and in liquidating any collateral. Where collateral is available, foreclosure and other similar proceedings used to enforce payment of real estate loans are generally subject to principles of equity, which are designed to relieve the indebted party from the legal effect of that party's default. In the event we have to foreclose on a property, the amount we receive from the foreclosure sale of the property may be inadequate to fully pay the amounts owed to us by the borrower and our costs incurred to foreclose, repossess and sell the property.
We may be unable to identify and complete acquisitions of suitable properties, which may impede our growth, and our future acquisitions may not yield the returns we seek.
Growth through property acquisitions is a primary element of our strategy. Our ability to expand through acquisitions requires us to identify, finance and complete acquisitions or investment opportunities that are compatible with our growth strategy and to successfully finance and integrate newly acquired properties into our portfolio, which may be constrained by the following significant risks: we face competition from other real estate investors, some of which have greater economies of scale, lowerslower costs of capital, access to more financial resources and greater name recognition than we do, a greater ability to borrow funds and the ability to accept more risk than we can prudently manage, which may significantly reduce our acquisition volume or increase the purchase price for property we acquire, which could reduce our growth prospects; we may be unable to locate properties that will produce a sufficient spread between our cost of capital and the lease rate we can obtain from a tenant, in which case our ability to profitably grow our company will decrease; we may fail to have sufficient capital resources to complete acquisitions or our cost of capital could increase; we may incur significant costs and divert management attention in connection with evaluating and negotiating potential acquisitions, including ones that we are subsequently unable to complete; we may acquire properties that are not accretive to our results upon acquisition; our cash flow from an acquired property may be insufficient to meet our required principal and interest payments with respect to debt used to finance the acquisition of such property; we may discover unexpected items, such as unknown liabilities, during our due diligence investigation of a potential acquisition or other customary closing conditions may not be satisfied, causing us to abandon an investment opportunity after incurring expenses related thereto; we may spend more than budgeted amounts to make necessary improvements or renovations to acquired properties; we may acquire properties subject to liabilities and without any recourse, or with only limited recourse, with respect to unknown liabilities, such as liabilities for clean-up of undisclosed environmental contamination, claims by tenants, vendors or other persons dealing with the former owners of the properties, liabilities incurred in the ordinary course of business and claims for indemnification by general partners, directors, officers and others indemnified by the former owners of the properties; we may obtain only limited warranties when we acquire a
22


property, including properties purchased in “as is” condition on a “where is” basis and “with all faults,” without warranties of merchantability or fitness for a particular purpose and pursuant to purchase agreements that contain only limited warranties, representations and indemnifications that survive for only a limited period after the closing. If any of these risks are realized, we may be materially and adversely affected.
20


Our real estate investments are generally illiquid which could significantly impede our ability to respond to market conditions or adverse changes in the performance of our tenants or our properties and which would harm our financial condition.
Our investments are relatively difficult to sell quickly. As a result of this illiquidity, our ability to promptly sell one or more properties in our portfolio in response to changing economic, financial or investment conditions is limited. Return of capital and realization of gains, if any, from an investment generally will occur upon disposition or refinancing of the underlying property. We may be unable to realize our investment objective by sale, other disposition or refinancing at attractive prices within any given period of time or may otherwise be unable to complete any exit strategy. In particular, these risks could arise from weakness in or even the lack of an established market for a property, changes adversely affecting the tenant of a property, changes adversely affecting the area in which a particular property is located, adverse changes in the financial condition or prospects of prospective purchasers and changes in local, national or international economic conditions.
In addition, the Internal Revenue Code of 1986, as amended (the “Code”), imposes restrictions on a REIT's ability to dispose of properties that are not applicable to other types of real estate companies. In particular, the tax laws applicable to REITs effectively require that we hold our properties for investment, rather than primarily for sale in the ordinary course of business, which may cause us to forgo or defer sales of properties that otherwise would be in our best interest. Therefore, we may not be able to vary our portfolio in response to economic or other conditions promptly or on favorable terms.
Our growth depends on third-party sources of capital that are outside of our control and may not be available to us on commercially reasonable terms or at all.
In order to qualify as a REIT, we are required under the Code, among other things, to distribute annually at least 90% of our REIT taxable income, determined without regard to the dividends paid deduction and excluding any net capital gain. In addition, we will be subject to income tax at the corporate rate to the extent that we distribute less than 100% of our REIT taxable income, determined without regard to the dividends paid deduction and including any net capital gain. Accordingly, we will not be able to fund all of our future capital needs, including any necessary acquisition financing, from operating cash flow. Consequently, we rely on external third-party sources to fund a portion of our capital needs. Our access to debt and equity capital, and the cost thereof, depends, in part, on many factors, including general market conditions, interest rates, inflation, the market's perception of our growth potential, our current debt levels, our current and expected future earnings, our cash flow and cash distributions, and the market price of our common stock. The COVID-19 pandemic has significantly and adversely impacted global, national, regional and local economic activity and has contributed to significant volatility and negative pressure in the financial markets.
If we cannot obtain capital from third-party sources, or if our cost of capital increases materially, we may not be able to acquire properties when strategic opportunities exist, meet the capital and operating needs of our existing properties, satisfy our debt service obligations or make the cash distributions to our stockholders necessary to qualify as a REIT.
Loss of senior executives with long-standing business relationships could materially impair our ability to operate successfully.
Our continued success and our ability to operate our business and grow our portfolio and business depend, in large part, upon the efforts of certainour senior executive team. Several of our senior executives in particular our President and Chief Executive Officer, Peter M. Mavoides, and Gregg A. Seibert, our Executive Vice President and Chief Operating Officer, who have extensive market knowledge and relationships and exercise substantial influence over our operational, financing, acquisition and disposition activity. Many of our executive personnel have extensive experience and strong reputations in the real estate industry and have been important in setting our strategic direction, operating our business, assembling and growing our portfolio, identifying, recruiting and training key personnel, and arranging necessary financing. In particular, the extent and nature of the relationships that these individuals have developed with financial institutions and existing and prospective tenants isare important to our growth and the success of our business. The loss of services of one or more members of our senior management team, including due to the adverse health effects of the COVID-19 pandemic, or our inability to attract and retain highly qualified personnel, could adversely affect our business, diminish our investment opportunities and
23


weaken our relationships with lenders, business partners, existing and prospective tenants and industry personnel, which could materially and adversely affect us.
The COVID-19 pandemic has materially and adversely impacted our business and could further affect our financial condition, results of operations, cash flows and liquidity, prospects, access to and costs of capital, the trading price of our common stock and our ability to service our debt and make distributions to our stockholders.
The impact of the COVID-19 pandemic and its resurgences continue to rapidly evolve, and many states and cities, including many of those where we own properties, have instituted and may reinstitute lockdowns, quarantines, restrictions on travel, “shelter in place” rules, school closures and/or restrictions on the types of businesses that may continue to operate or limitations on certain business operations. These actions and the resulting decline in economic activity and consumer confidence severely impaired the ability of many of our tenants to operate their businesses and meet their obligations to us, including rental payment obligations. While restrictions have generally been lifted and many of our tenants’ businesses have generally recovered from pandemic-induced declines, it is unclear if restrictions will be reinstituted, in whole or in part, in response to future surges or waves of the pandemic, including the Delta and Omicron variants.
Since the onset of the pandemic, we have granted several of our tenants rent deferrals or other concessions. These rent deferrals were negotiated on a tenant-by-tenant basis and, in general, allow a tenant to defer all or a portion of its rent for a specified period, with all of the deferred rent to be paid to us pursuant to a schedule that generally extends up to 24 months from the original due date of the deferred rent. Our tenants have generally been performing under their deferral agreements, however, it is possible that the existing deterioration, or further deterioration, in our tenants’ ability to operate their businesses, caused by the COVID-19 pandemic or otherwise, will cause our tenants to be unable or unwilling to meet their contractual obligations to us, including the payment of rent (including deferred rent) or to request further rent deferrals or other concessions. This would become more likely if the COVID-19 pandemic intensifies with a new variant, such as Omicron, or persists for a prolonged period or if there is an economic shut down; if the United States enters into a recessionary period or if reduced consumer confidence further weakens economic activity; or if ongoing vaccination efforts are unsuccessful or delayed. To the extent the pandemic causes a secular change in consumer behavior that reduces patronage of service-based and/or experience-based businesses, many of our tenants would be adversely affected and their ability to meet their obligations to us could be further impaired. The rent deferrals reduce our cash flow from operations, reduce our cash available for distribution and adversely affect our ability to service our debt and make cash distributions to common stockholders. Furthermore, if tenants are unable to pay their deferred rent, we will not receive cash in the future in accordance with our expectations. In addition to COVID-19’s impact on our rental revenues, it has resulted, and may continue to result, in an increase in our general and administrative expenses, as we have incurred and may continue to incur costs to negotiate rent deferrals, restructure or terminate leases and/or enforce our contractual rights (including through litigation), as we deem appropriate on a case-by-case basis. Similarly, to the extent the pandemic leads to decreased occupancy, it would further increase our property-level costs, as we would be responsible for costs that would otherwise be borne by our tenants under triple-net leases. These factors could also cause the value of our properties to be impaired.
The COVID-19 pandemic has significantly and adversely impacted global, national, regional and local economic activity and has contributed to significant volatility and negative pressure in the financial markets. The market price of our common stock on the NYSE has experienced significant volatility since the outbreak of the COVID-19 pandemic. Similarly, the availability and pricing of debt and equity capital has become increasingly volatile. Accordingly, we could experience difficulty accessing debt and equity capital on attractive terms, or at all, which would adversely affect our ability to grow our business, conduct our operations or address maturing liabilities. Similarly, the deterioration in access to capital is likely adversely affecting our tenants’ abilities to finance their businesses and reducing their liquidity, which reduces their ability to meet their obligations to us.
The financial impact of the COVID-19 pandemic could negatively impact our future compliance with some of the financial covenants relating to our credit facility, term loans and notes, some of which depend, in part, on the net operating income generated by certain of our properties or our EBITDA. Non-compliance would preclude us from borrowing further under our credit facility and, under certain circumstances, could result in an event of default and an acceleration of such indebtedness and, possibly, other indebtedness through cross-default provisions. Additionally, to the extent the COVID-19 pandemic intensifies or persists for a prolonged period of time, it is possible that we will be required to record significant further impairment charges to the value of our real estate assets.
21
24


The ultimate extent to which the COVID-19 pandemic adversely impacts us (and our tenants) will depend on future developments, which are highly uncertain and cannot be predicted with confidence, including the scope, severity and duration of the pandemic, the actions taken to contain the pandemic or mitigate its impact, and the direct and indirect economic effects of the pandemic and containment and mitigation measures, among others.
Risks Related to Environmental and Compliance Matters and Climate Change
The costs of compliance with or liabilities related to environmental laws may materially and adversely affect us.
The properties we own or have owned in the past may subject us to known and unknown environmental liabilities. We obtain Phase I environmental site assessments on all properties we finance or acquire. However, the Phase I environmental site assessments are limited in scope and therefore may not reveal all environmental conditions affecting a property. Under various federal, state and local laws and regulations relating to the environment, as a current or former owner or operator of real property, we may be liable for costs and damages resulting from environmental matters, including the presence or discharge of hazardous or toxic substances, waste or petroleum products at, on, in, under or migrating from such property, including costs to investigate or clean up such contamination and liability for personal injury, property damage or harm to natural resources. If environmental contamination exists on our properties, we could be subject to strict, joint and/or several liability for the contamination by virtue of our ownership interest; we may face liability regardless of our knowledge of the contamination, the timing of the contamination, the cause of the contamination, or the party responsible for the contamination of the property.
If our environmental liability insurance is inadequate, we may become subject to material losses for environmental liabilities. Although our leases generally require our tenants to operate in compliance with all applicable laws and to indemnify us against any environmental liabilities arising from a tenant's activities on the property, we could be subject to strict liability by virtue of our ownership interest. We cannot be sure that our tenants will, or will be able to, satisfy their indemnification obligations, if any, under our leases. Furthermore, the discovery of environmental liabilities on any of our properties could lead to significant remediation costs or to other liabilities or obligations attributable to the tenant of that property or could result in material interference with the ability of our tenants to operate their businesses as currently operated. Noncompliance with environmental laws or discovery of environmental liabilities could each individually or collectively affect such tenant's ability to make payments to us, including rental payments and, where applicable, indemnification payments. Additionally the known or potential presence of hazardous substances on a property may adversely affect our ability to sell, lease or improve the property or to borrow using the property as collateral. Environmental laws may also create liens on contaminated properties in favor of the government for damages and costs it incurs to address such contamination. Moreover, if contamination is discovered on our properties, environmental laws may impose restrictions on the manner in which they may be used or businesses may be operated, and these restrictions may require substantial expenditures.
Insurance on our properties may not adequately cover all losses and uninsured losses could materially and adversely affect us.
Our tenants are required to maintain liability and property insurance coverage for the properties they lease from us pursuant to triple-net leases. Pursuant to such leases, our tenants are required to name us (and any of our lenders that have a mortgage on the property leased by the tenant) as additional insureds on their liability policies and additional named insured and/or loss payee (or mortgagee, in the case of our lenders) on their property policies. All tenants are required to maintain casualty coverage. Depending on the location of the property, losses of a catastrophic nature, such as those caused by earthquakes and floods, may be covered by insurance policies that are held by our tenant with limitations such as large deductibles or co-payments that a tenant may not be able to meet. In addition, losses of a catastrophic nature, such as those caused by wind/hail, hurricanes, terrorism or acts of war, may be uninsurable or not economically insurable. If there is damage to our properties that is not covered by insurance and such properties are subject to recourse indebtedness, we will continue to be liable for the indebtedness, even if these properties are irreparably damaged.
Inflation, changes in building codes and ordinances, environmental considerations and other factors, including terrorism or acts of war, may make any insurance proceeds we receive insufficient to repair or replace a property if it is damaged or destroyed. In that situation, the insurance proceeds received may not be adequate to restore our economic position with respect to the affected real property. Furthermore, if we experience a substantial or comprehensive loss of one of our properties, we may not be able to rebuild such property to its existing
25


specifications without significant capital expenditures which may exceed any amounts received pursuant to insurance policies, as reconstruction or improvement of such a property would likely require significant upgrades to meet zoning and building code requirements. The loss of our capital investment in or anticipated future returns from our properties due to material uninsured losses could materially and adversely affect us.
22


Compliance with the ADA and fire, safety and other regulations may require us to make unanticipated expenditures.
Our properties are subject to the ADA, fire and safety regulations, building codes and other regulations. Failure to comply with these laws and regulations could result in imposition of fines by the government or an award of damages to private litigants, or both. While our tenants are obligated by law to comply with the ADA and typically obligated under our leases to cover costs associated with compliance with the ADA and other property regulations, if required changes involve greater expenditures than anticipated or if the changes must be made on a more accelerated basis than anticipated, the ability of our tenants to cover costs could be adversely affected, and we could be required to expend our own funds to comply with applicable law and regulation.
Our operations and financial condition may be adversely affected by climate change, including possible changes in weather patterns, weather-related events, government policy, laws, regulations and economic conditions.
In recent years, the assessment of the potential impact of climate change has begun to impact the activities of government authorities, the pattern of consumer behavior and other areas that impact the business environment in the U.S., including, but not limited to, energy-efficiency measures, water use measures and land-use practices. The promulgation of policies, laws or regulations relating to climate change by governmental authorities in the U.S. and the markets in which we own properties may require us to invest additional capital in our properties. In addition, the impact of climate change on businesses operated by our tenants is not reasonably determinable at this time. While not generally known at this time, climateClimate change may impact weather patterns, or the occurrence of significant weather events and rising sea levels, which could impact economic activity or the value of our properties in specific markets. The occurrence of any of these events or conditions may adversely impact our ability to lease our properties, including our or our tenants’ ability to obtain property insurance on acceptable terms, which would materially and adversely affect us.
Risks Related to Our Indebtedness
As of December 31, 2020,2021, we had $821.2 million$1.2 billion of indebtedness outstanding, which requires substantial cash flow to service, subjects us to covenants and refinancing risk and the risk of default.
As of December 31, 2020,2021, we had $821.2 million$1.2 billion of indebtedness outstanding. This indebtedness consisted of $173.2 million aggregate principal amount of Class A Notes and Class B Notes issued under our Master Trust Funding Program, $18.0$144.0 million of borrowings under our Revolving Credit Facility, and $630.0 million of combined borrowings under the April 2019 Term Loan and the November 2019 Term Loan.Loan and $400.0 million outstanding principal amount of 2031 Notes. Payments of principal and interest on indebtedness may leave us with insufficient cash resources to meet our cash needs, including funding our investment program, or to make the distributions to our common stockholders currently contemplated or necessary to continue to qualify as a REIT. Our indebtedness and the limitations imposed on us by our debt agreements could have significant adverse consequences, including the following: our cash flow may be insufficient to make our required principal and interest payments; cash interest expense and financial covenants relating to our indebtedness may limit or eliminate our ability to make distributions to our common stockholders; we may be unable to borrow additional funds as needed or on favorable terms, which could, among other things, adversely affect our ability to consummate investment opportunities or meet operational needs; we may be unable to refinance our indebtedness at maturity, or the refinancing terms may be less favorable than the terms of the debt being refinanced; because a portion of our debt bears interest at variable rates, increases in interest rates could increase our interest expense; we may be unable to hedge floating rate debt, counterparties may fail to honor their obligations under our hedge agreements, such agreements may not effectively hedge interest rate fluctuation risk, and, upon the expiration of our hedge agreements, we will be exposed to then-existing market rates of interest and future interest rate volatility; we may be forced to dispose of properties, possibly on unfavorable terms or in violation of certain covenants to which we may be subject; we may default on our obligations, and, with respect to our secured indebtedness, the lenders or mortgagees may foreclose on our properties or our interests in the entities that own the properties that secure their loans and receive an assignment of rents and leases; foreclosure on collateral securing indebtedness could create taxable income without accompanying cash proceeds, which could adversely affect our ability to meet the distribution requirement necessary to maintain our qualification for taxation as a REIT under the Code; we may be restricted from accessing some of our excess cash flow after debt service if certain of our tenants fail to meet certain financial performance metric thresholds; we may violate restrictive covenants in our loan documents, which would entitle the lenders to accelerate our debt obligations; and our default under any loan with cross-default provisions could result in a default on other indebtedness. The occurrence of any of these events could materially and adversely affect us.
2326


Our business plan depends on external sources of capital, including debt financings, and market conditions could adversely affect our ability to refinance existing indebtedness or obtain additional financing for growth on commercially acceptable terms or at all.
Credit markets may experience significant price volatility, displacement and liquidity disruptions, including the bankruptcy, insolvency or restructuring of certain financial institutions. Such circumstances could materially impact liquidity in the financial markets, making financing terms for borrowers less attractive, and potentially result in the unavailability of various types of debt financing. As a result, we may be unable to obtain debt financing on favorable terms or at all or fully refinance maturing indebtedness with new indebtedness. Reductions in our available borrowing capacity or inability to obtain credit when required or when business conditions warrant could materially and adversely affect us.
If prevailing interest rates or other factors at the time of refinancing result in higher interest rates upon refinancing, then the interest expense relating to that refinanced indebtedness would increase. Higher interest rates on newly incurred debt may negatively impact us as well. If interest rates increase, our interest costs and overall costs of capital will increase, which could materially and adversely affect us and our ability to make distributions to our stockholders.
Though we currently do not have any secured debt, we have raised debt through senior unsecured debt securities and secured indebtedness. In the future, we may choose to raise debt through secured or unsecured financings. We have generally used the proceeds from these financings to repay debt and fund real estate acquisitions. No assurance can be given that we will have access to the capital markets in the future at times and on terms that are acceptable to us, whether to refinance existing debt or to raise additional debt capital.
A downgrade in our credit ratings could have a material adverse effect on our business and financial condition.
The credit ratings assigned to us and our debt, which are subject to ongoing evaluation by the rating agencies who have published them, could change based upon, among other things, our historical and projected business, prospects, liquidity, results of operations and financial condition, or the real estate industry generally. If any credit rating agency downgrades or lowers our credit rating, places any such rating on a so-called “watch list” for a possible downgrading or lowering or otherwise publishes a negative outlook for that rating, it could materially adversely affect the market price of our debt securities and possibly our common stock, and generally the cost and availability of our capital.
We have engaged in hedging transactions and may engage in additional hedging transactions in the future; such transactions may materially and adversely affect our results of operations and cash flows.
We use hedging strategies, in a manner consistent with the REIT qualification requirements, in an effort to reduce our exposure to changes in interest rates. As of December 31, 2020,2021, we were party to eight interest rate swap agreements with third-party financial institutions having an aggregate notional amount of $630.0 million that are designated as cash flow hedges and designed to effectively fix the LIBOR component of the interest rate on the debt outstanding under our term loans. Unanticipated changes in interest rates may result in poorer overall investment performance than if we had not engaged in any such hedging transactions and may materially and adversely affect our business by increasing our cost of capital and reducing the net returns we earn on our portfolio.
A significant portionLIBOR is being discontinued as a floating rate benchmark; Secured Overnight Financing Rate (“SOFR”) is expected to replace LIBOR as the principal floating rate benchmark; the LIBOR discontinuation has affected and will continue to affect financial markets generally and may also affect our operations specifically.
The LIBOR discontinuation has affected and will continue to affect financial markets generally.
LIBOR is being discontinued as a floating rate benchmark. The date of our assets have been pledged to secure the borrowings of our subsidiaries.
A significant portion of our investment portfolio consists of assets owned by our consolidated, bankruptcy remote, special purpose entity subsidiaries that have been pledged to secure the long-term borrowings of those subsidiaries. As of December 31, 2020, we had 258 properties comprising $399.7 million of net investments pledged as collateral under our Master Trust Funding Program. We or our other consolidated subsidiaries are the equity owners of these special purpose entities, meaning we are entitled to the excess cash flows after debt service and all other required payments are madediscontinuation will vary depending on the debt of these entities. IfLIBOR currency and tenor. LIBOR has been the principal floating rate benchmark in the financial markets, and its discontinuation has affected and will continue to affect the financial markets generally and may also affect our subsidiaries fail to makeoperations specifically.
The UK Financial Conduct Authority (the “FCA”), which is the required payments on this indebtedness, distributions of excess cash flow to us may be reduced or eliminated and the indebtedness may become immediately due and payable. If the subsidiaries are unable to pay the accelerated indebtedness, the pledged assets could be foreclosed upon and distributions of excess cash flow to us may be suspended or terminated. In that case, our ability to make distributions to our stockholders could be materially and adversely affected.
Under certain circumstances, the subsidiaries included in our Master Trust Funding Program would be prohibited from distributing excess cash flow to us, and the assets of such subsidiaries could be foreclosed upon.
Through our Master Trust Funding Program, certain of our Operating Partnership's indirect wholly owned subsidiaries have issued net-lease mortgage notes payable with an aggregate outstanding principal balance of $173.2 million as of December 31, 2020. As of December 31, 2020, we had pledged 258 properties, with a net investment amount of $399.7 million, as collateral under this program. As the equity ownerregulator of the subsidiaries included in our Master Trust Funding Program, we are only entitled to the excess cash flows from such subsidiariesLIBOR administrator, has announced that, after debt service and all other required payments are made on the notes. If, at any time, the monthly debt service coverage ratio (as defined) generated by the collateral pool is less than or equal to 1.25x, excess cash flow (as defined) from the subsidiaries included in our Master Trust Funding Programspecified dates, LIBOR settings will be deposited into a reserve accountcease to be used for payments on the net-lease mortgage notesprovided by any administrator or will no longer be representative. Those dates are: (i) June 30, 2023, in the event there is a shortfall in cash at such subsidiaries to make required payments on the notes. Additionally, if at any time the three month average debt service coverage ratio generated by the collateral pool is less than or equal to 1.15x, excess cash flow from the subsidiaries included in our Master Trust Funding Program will be applied to an early amortizationcase of the notes. Forprincipal U.S. dollar LIBOR tenors
2427


the year ended(overnight and one-, three-, six- and 12-month); and (ii) December 31, 2020, the debt service coverage ratio was approximately 2.27x. If we fail2021, in all other cases (i.e., one week and two month U.S. dollar LIBOR and all tenors of non-U.S. dollar LIBOR).
Accordingly, many existing LIBOR obligations will transition to maintain the required debt service coverage ratios, the excess cash flows we receive from these subsidiaries would be reducedanother benchmark after June 30, 2023 or, eliminated. This could materially and adversely affect us, including by reducing our ability to pay cash distributions on our common stock and possibly prevent us from maintaining our qualification for taxationin some cases, after December 31, 2021. However, those transition dates may occur earlier (including as a REIT. In addition, ifresult of the subsidiaries included in our Master Trust Funding Program are unable to repayparticular contractual terms for a given contract). For some existing LIBOR-based obligations, the notes, including in connection with any accelerationcontractual consequences of maturity, the pledged assets could be foreclosed upon and our equity in such assets eliminated.
Changes to, or the eliminationdiscontinuation of LIBOR may adversely affect interest expensenot be clear.
The FCA and certain U.S. regulators have stated that, despite expected publication of U.S. dollar LIBOR through June 30, 2023, no new contracts using U.S. dollar LIBOR should be entered into after December 31, 2021. Regulators have also stated that, for certain purposes, market participants should transition away from U.S. dollar LIBOR sooner. Regulatory authorities and legislative bodies have taken other actions related to borrowings under our Revolving Credit Facility, the April 2019 Term LoanLIBOR discontinuation and are expected to continue to do so. There is no assurance as to the November 2019 Term Loan.consequences of any such statements and other actions.
TheAlthough the foregoing reflects the likely timing of the LIBOR discontinuation and certain consequences, there is no assurance that LIBOR, of any particular currency or tenor, will continue to be published until any particular date or in any particular form, and there is no assurance regarding the consequences of the LIBOR discontinuation.
SOFR is expected to replace LIBOR as the principal floating rate benchmark in the financial markets.
In the United States, there have been efforts to identify alternative reference interest rate under our Revolving Credit Facility, our April 2019 Term Loan and our November 2019 Term Loan is calculated using LIBOR. In July 2017, the Financial Conduct Authority (“FCA”) that regulates LIBOR announced it intends to stop compelling banks to submit rates for U.S. dollar LIBOR. The cash markets have generally coalesced around recommendations from the calculationAlternative Reference Rates Committee (the “ARRC”), which was convened by the Board of LIBOR after 2021. As a result,Governors of the Federal Reserve BoardSystem and the Federal Reserve Bank of New York organized the Alternative Reference Rates Committee, which identified(“FRBNY”). The ARRC has recommended that U.S. dollar LIBOR be replaced by rates based on the Secured Overnight Financing Rate (“SOFR”) as its preferred alternativeplus, in the case of existing LIBOR contracts and obligations, a spread adjustment. The derivatives markets are also expected to USD-LIBORuse SOFR-based rates to replace U.S. dollar LIBOR. For purposes of the following discussion, the term “LIBOR” refers solely to U.S. dollar LIBOR.
SOFR has a limited history.
SOFR has a limited history, having been first published in derivatives and other financial contracts. On November 30, 2020, ICE Benchmark Administration, the administrator of LIBOR, announced plans to consult on ceasing publication of LIBOR on December 31, 2021 for only the one week and two month LIBOR tenors, and on June 30, 2023 for all other LIBOR tenors. The Federal Reserve Board concurrently issued a statement advising banks to stop new LIBOR issuances by the end of 2021.April 2018. The future performance of LIBOR at this time is uncertain ,SOFR, and weather or not SOFR, or another alternative reference rate, attains market traction as a LIBOR replacement tool remains in question. The effect of the establishment of alternativeSOFR-based reference rates, cannot be predicted based on SOFR’s history or any other reformsotherwise. Future levels of SOFR may bear little or no relation to historical levels of SOFR, LIBOR or other referencerates.
There are important differences between SOFR and LIBOR; various SOFR-based rates (including whetherare expected to develop.
SOFR-based rates will differ from LIBOR, will continueand the differences may be material. SOFR is intended to be a broad measure of the cost of borrowing funds overnight in transactions that are collateralized by U.S. Treasury securities. SOFR is calculated by the FRBNY based on transaction-level repo data collected from various sources. For each trading day, SOFR is calculated as a volume-weighted median rate derived from such data.
Because SOFR is a financing rate based on overnight secured funding transactions, it differs fundamentally from LIBOR. LIBOR is intended to be an acceptableunsecured rate that represents interbank funding costs for different short-term tenors. It is a forward-looking rate reflecting expectations regarding interest rates for those tenors. Thus, LIBOR is intended to be sensitive to bank credit risk and to short-term interest rate risk. In contrast, SOFR is a secured overnight rate reflecting the credit of U.S. Treasury securities as collateral. Thus, it is intended to be insensitive to credit risk and to risks related to interest rates other than overnight rates. SOFR has been more volatile than other benchmark or market benchmark) cannotrates, such as three-month LIBOR, during certain periods.
It is expected that more than one SOFR-based rate will be predictedused in the financial markets. Like LIBOR, some SOFR-based rates will be forward-looking term rates; other SOFR-based rates will be intended to resemble rates for term structures through their use of averaging mechanisms applied to rates from overnight transactions, as in the case of “simple average” or “compounded average” SOFR.
Different kinds of SOFR-based rates will result in different interest rates. Mismatches between SOFR-based rates, and between SOFR-based rates and other rates, may cause economic inefficiencies, particularly if market participants seek to hedge one kind of SOFR-based rate by entering into hedge transactions based on another SOFR-based rate or another rate.
28


For these reasons, among others, there is no assurance that SOFR, or rates derived from SOFR, will perform in the same or a similar way as LIBOR would have performed at this time. Factorsany time, and there is no assurance that SOFR-based rates will be a suitable substitute for LIBOR.
Various non-SOFR-based rates may also develop, which may create various risks.
There are non-LIBOR forward-looking floating rates that are not based on SOFR and that may be considered by participants in the financial markets as LIBOR alternatives. Unlike forward-looking SOFR-based term rates, such rates reflect a bank credit spread component. It is not clear how such non-SOFR rates, and other non-SOFR rates, will develop and to what extent they will be used. Concerns about market depth and stability could affect the development of non-SOFR-based term rates, and such rates may create various risks, whether or not similar to the risks relating to SOFR.
There is uncertainty as to how floating rate obligations will develop as result of the replacement of LIBOR by other floating rates and as to the effects on us.
Non-LIBOR floating rate obligations, including SOFR-based obligations, may have returns and values that fluctuate more than those of floating rate obligations that are based on LIBOR or other rates. Also, because SOFR and some alternative floating rates are relatively new market indexes, markets for certain non-LIBOR obligations may never develop or may not be liquid. Market terms for non-LIBOR floating rate obligations, such as the pace ofspread over the transition to replacement or reformed rates, the specific termsindex reflected in interest rate provisions, may evolve over time, and parameters for and market acceptance of any alternative reference rate, prices of non-LIBOR floating rate obligations may be different depending on when they are issued and changing views about correct spread levels.
Resulting changes in the liquidity of tradingfinancial markets for products based on alternative reference rates, and our ability to transition and develop appropriate systems and analytics for one or more alternative reference rates could materially andmay adversely affect us.financial markets generally and may also adversely affect our operations specifically, particularly as financial markets transition away from LIBOR.
Our debt financing agreements contain restrictions and covenants which may limit our ability to enter into, or obtain funding for, certain transactions, operate our business or make distributions to our common stockholders.
Our debt financing agreements contain financial and other covenants with which we are required to comply and that limit our ability to operate our business. These covenants, as well as any additional covenants to which we may be subject in the future because of additional or replacement debt financing, could cause us to have to forego investment opportunities, reduce or eliminate distributions to our common stockholders or obtain financing that is more expensive than financing we could obtain if we were not subject to the covenants. The covenants impose limitations on, among other things, our ability to incur additional indebtedness, encumber assets and pay distributions to our stockholders under certain circumstances subject(subject to certain exceptions relating to our qualification as a REIT under the Code.Code). In addition, these agreements have cross-default provisions that generally result in an event of default if we default under other material indebtedness.
The covenants and other restrictions under our debt agreements may affect, among other things, our ability to: incur indebtedness; create liens on assets; cause our subsidiaries to distribute cash to us to fund distributions to stockholders or to otherwise use in our business; (see “Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations-DescriptionOperations—Description of Certain Debt”); sell or substitute assets; modify certain terms of our leases; manage our cash flows; and make distributions to equity holders, including our common stockholders.
Additionally, these restrictions may adversely affect our operating and financial flexibility and may limit our ability to respond to changes in our business or competitive environment, all of which may materially and adversely affect us.
Mortgage debt obligations expose us to the possibility of foreclosure, which could result in the loss of our investment in any property subject to mortgage debt.
Future borrowings may be secured by mortgages on our properties. Incurring mortgage and other secured debt obligations increases our risk of losses because defaults on secured indebtedness may result in foreclosure actions initiated by lenders and ultimately our loss of the properties securing any loans for which we are in default. If
25


we are in default under a cross-defaulted mortgage loan, we could lose multiple properties to foreclosure. For tax purposes, a foreclosure of any of our properties would be treated as a sale of the property for a purchase price equal to the outstanding balance of the debt secured by the mortgage. If the outstanding balance of the debt
29


secured by the mortgage exceeds our tax basis in the property, we would recognize taxable income on foreclosure, but would not receive any cash proceeds, which could hinder our ability to meet the REIT distribution requirements. As we execute our business plan, we may assume or incur new mortgage indebtedness on our properties. Any default under any mortgage debt obligation we incur may increase the risk of our default on our other indebtedness.
Risks Related to Our Organizational Structure
Our charter and bylaws and Maryland law contain provisions that may delay, defer or prevent a change of control transaction, even if such a change in control may be in your interest, and as a result may depress the market price of our common stock. Our charter contains certain restrictions on ownership and transfer of our stock.
Our charter contains various provisions that are intended to, among other things, assist us in maintaining our qualification for taxation as a REIT and, subject to certain exceptions, authorizes our directors to take such actions as are necessary or appropriate to cause us to continue to qualify as a REIT. For example, our charter prohibits the actual, beneficial or constructive ownership by any person of more than 9.8% in value or in number of shares, whichever is more restrictive, of the outstanding shares of our common stock or more than 9.8% in value of the aggregate of the outstanding shares of all classes and series of our stock.
Our board of directors, in its sole and absolute discretion, may exempt a person, prospectively or retroactively, from these ownership limits if certain conditions are satisfied. The restrictions on ownership and transfer of our stock may, among other things: discourage a tender offer or other transactionstransaction or a change in management or of control that might involve a premium price for our common stock or that our stockholders otherwise believe to be in their best interests; or result in the transfer of shares acquired in excess of the restrictions to a trust for the benefit of one or more charitable beneficiaries and, as a result, the forfeiture by the acquirer of the benefits of owning the additional shares.
We could increase or decrease the number of authorized shares of stock, classify and reclassify unissued stock and issue stock without stockholder approval.
Our board of directors, without stockholder approval, has the power under our charter to amend our charter to increase or decrease the aggregate number of shares of stock or the number of shares of stock of any class or series that we are authorized to issue, to authorize us to issue authorized but unissued shares of our common stock or preferred stock and to classify or reclassify any unissued shares of our common stock or preferred stock into one or more classes or series of stock and to set the terms of such newly classified or reclassified shares. As a result, we may issue one or more classes or series of common stock or preferred stock with preferences, conversion or other rights, voting powers or rights, restrictions, limitations as to dividends or other distributions, qualifications or terms or conditions of redemption that are senior to, or otherwise conflict with, the rights of our common stockholders. Our board of directors could establish a class or series of common stock or preferred stock that could, depending on the terms of such class or series, delay, defer or prevent a transaction or a change of control that might involve a premium price for our common stock or otherwise be in the best interest of our stockholders.
Our bylaws designate the Circuit Court for Baltimore City, Maryland as the sole and exclusive forum for certain types of actions and proceedings that may be initiated by our stockholders, which could limit stockholders' ability to obtain a favorable judicial forum for disputes with us or our directors, officers or employees and could discourage lawsuits against us and our directors, officers and employees.
Our bylaws provide that, unless we consent in writing to the selection of an alternative forum, the Circuit Court for Baltimore City, Maryland, or, if that court does not have jurisdiction, the United States District Court for the District of Maryland, Baltimore Division, will be the sole and exclusive forum for (a) any Internal Corporate Claim, as such term is defined in the Maryland General Corporation Law (“MGCL”), (b) any derivative action or proceeding brought on our behalf, (c) any action asserting a claim of breach of any duty owed by any of our directors, officers or other employees to us or to our stockholders, (d) any action asserting a claim against us or any of our directors, officers or other employees arising pursuant to any provision of the MGCL or our charter or bylaws or (e) any other action asserting a claim against us or any of our directors, officers or other employees that is governed by the internal affairs doctrine. These choice of forum provisions will not apply to suits brought to enforce a duty or liability created by the Securities Act, the Exchange Act, or any other claim for which federal courts have exclusive jurisdiction.
30


These exclusive forum provisions may limit the ability of our stockholders to bring a claim in a judicial forum that such stockholders find favorable for disputes with us or our directors, officers, or employees, which may discourage such lawsuits against us and our directors, officers, and employees. Alternatively, if a court were to find the choice of forum provisions contained in our bylaws to be inapplicable or unenforceable in an action, we may incur additional costs associated with resolving such action in other jurisdictions, which could materially adversely affect our business, financial condition, and operating results.
Termination of the employment agreements with certain members of our senior management team could be costly and could prevent a change in control of our company.
The employment agreements with certain members of our senior management team provide that if their employment with us terminates under certain circumstances (including in connection with a change in control of our company), we may be required to pay them significant amounts of severance compensation, thereby making it costly to terminate their employment. Furthermore, these provisions could delay or prevent a transaction or a change in control of our company that might involve a premium paid for shares of our common stock or otherwise be in the best interests of our stockholders.
26


Our board of directors may change our investment and financing policies without stockholder approval, including those with respect to borrowing, and we may become more highly leveraged, which may increase our risk of default under our debt obligations.
Our investment and financing policies are exclusively determined by our board of directors. Accordingly, our stockholders do not control these policies. Further, our organizational documents do not limit the amount or percentage of indebtedness, funded or otherwise, that we may incur. Although we are not required by our organizational documents to maintain a particular leverage ratio and may not be able to do so, we generally intend to target a level of net debt (which includes recourse and non-recourse borrowings and any outstanding preferred stock issuance less unrestricted cash and cash equivalents) that, over time, is less than six times our Annualized Adjusted EBITDAre. However, from time to time, our ratio of net debt to our Annualized Adjusted EBITDAre may equal or exceed six times. Our board of directors may alter or eliminate our current policy on borrowing at any time without stockholder approval. If this policy changed, we could become more highly leveraged, which could result in an increase in our debt service and the risk of default on our obligations. In addition, a change in our investment policies, including the manner in which we allocate our resources across our portfolio or the types of assets in which we seek to invest, may increase our exposure to interest rate risk, real estate market fluctuations and liquidity risk. Changes to our policies with regard to the foregoing could materially and adversely affect us.
Our rights and the rights of our stockholders to take action against our directors and officers are limited.
As permitted by Maryland law, our charter limits the liability of our directors and officers to us and our stockholders for money damages to the maximum extent permitted by Maryland law. Therefore, our directors and officers are subject to monetary liability resulting only from: actual receipt of an improper benefit or profit in money, property or services; or active and deliberate dishonesty by the director or officer that was established by a final judgment as being material to the cause of action adjudicated.
As a result, we and our stockholders have rights against our directors and officers that are more limited than might otherwise exist. Accordingly, if actions taken by any of our directors or officers impede the performance of our company, your and our ability to recover damages from such director or officer will be limited. In addition, our charter and our bylaws requirerequires us to indemnify our directors and officers for actions taken by them in those and certain other capacities to the maximum extent permitted by Maryland law.
We are a holding company with no direct operations and rely on funds received from our Operating Partnership to make any distributions to stockholders and to pay liabilities.
We are a holding company and conduct substantially all of our operations through our Operating Partnership. We do not have any independent operations, and our only material asset is our interest in our Operating Partnership. As a result, we rely on distributions from our Operating Partnership to pay any distributions we might declare on shares of our common stock. We also rely on distributions from our Operating Partnership to meet any of our obligations, including any tax liability on taxable income allocated to us from our Operating Partnership. In addition, because we are a holding company, claims by our stockholders will be structurally subordinated to all existing and future liabilities and obligations (whether or not for borrowed money) of our Operating Partnership and
31


its subsidiaries. Therefore, in the event of our bankruptcy, liquidation or reorganization, our assets and those of our Operating Partnership and its subsidiaries will be able to satisfy the claims of our stockholders only after all of our and our Operating Partnership's and its subsidiaries' liabilities and obligations have been paid in full.
In connection with our future acquisition of properties or otherwise, we may issue units of our Operating Partnership to third parties. Such issuances would reduce our ownership in our Operating Partnership. If you do not directly own units of our Operating Partnership, you will not have any voting rights with respect to any such issuances or other partnership level activities of our Operating Partnership.
Conflicts of interest could arise in the future between the interests of our stockholders and the interests of holders of units in our Operating Partnership, which may impede business decisions that could benefit our stockholders.
Conflicts of interest could arise in the future as a result of the relationships between us and our stockholders, on the one hand, and our Operating Partnership and its limited partners, on the other. Under the terms of the partnership agreement of our Operating Partnership, if there is a conflict between the interests of our stockholders, on one hand, and any limited partners, on the other, we will endeavor in good faith to resolve the conflict in a
27


manner not adverse to either our stockholders or any limited partners; provided, however, that so long as we own a controlling economic interest in our Operating Partnership, any conflict that cannot be resolved in a manner not adverse to either our stockholders or any limited partners shall be resolved in favor of our stockholders.
Certain mergers, consolidations and other transactions require the approval of a majority in interest of the outside limited partners in our Operating Partnership (which excludes us and our subsidiaries), which could prevent certain transactions that may result in our stockholders receiving a premium for their shares or otherwise be in their best interest.
The partnership agreement requires the general partner or us, as the parent of the general partner, to obtain the approval of a majority in interest of the outside limited partners in our Operating Partnership (which excludes us and our subsidiaries) in connection with certain mergers, consolidations or other combinations of us, or a sale of all or substantially all of our assets. This approval right could prevent a transaction that might be in the best interests of our stockholders.
Risks Related to Our Status as a REIT
Failure to continue to qualify as a REIT would materially and adversely affect us and the value of our common stock, and even if we continue to qualify as a REIT, we may be subject to certain additional taxes.
We elected to be taxed as a REIT for federal income tax purposes beginning with our taxable year ended December 31, 2018, and we believe that our current organization and operations have allowed and will continue to allow us to qualify as a REIT. We have not requested and do not plan to request a ruling from the Internal Revenue Service, or IRS, that we qualify as a REIT, and the statements in this Annual Report are not binding on the IRS or any court. Therefore, we cannot assure you that we will remain qualified as a REIT in the future. If we lose our REIT status, we will face significant tax consequences that would substantially reduce our cash available for distribution to youour stockholders for each of the years involved because: we would not be allowed a deduction for distributions to stockholders in computing our taxable income and would be subject to federal income tax at the corporate rate; we also could be subject to increased state and local taxes; and unless we are entitled to relief under applicable statutory provisions, we could not elect to be taxed as a REIT for four taxable years following the year during which we were disqualified.
Any such corporate tax liability could be substantial and would reduce our cash available for, among other things, our operations and distributions to stockholders. In addition, if we fail to remain qualified as a REIT, we will not be required to make distributions to our stockholders. As a result of all these factors, our failure to remain qualified as a REIT also could impair our ability to expand our business and raise capital and could materially and adversely affect the trading price of our common stock.
Qualification as a REIT involves the application of highly technical and complex Code provisions for which there are only limited judicial and administrative interpretations. The determination of various factual matters and circumstances not entirely within our control may affect our ability to continue to qualify as a REIT. In order to continue to qualify as a REIT, we must satisfy a number of requirements, including requirements regarding the
32


ownership of our stock, requirements regarding the composition of our assets and a requirement that at least 95% of our gross income in any year must be derived from qualifying sources, such as “rents from real property.” Also, we must make distributions to stockholders aggregating annually at least 90% of our REIT taxable income, determined without regard to the dividends paid deduction and excluding any net capital gains. In addition, legislation, new regulations, administrative interpretations or court decisions may materially and adversely affect our investors, our ability to continue to qualify as a REIT for federal income tax purposes or the desirability of an investment in a REIT relative to other investments.
Even if we continue to qualify as a REIT for federal income tax purposes, we may be subject to some federal, state and local income, property and excise taxes on our income or property and, in certain cases, a 100% penalty tax, in the event we sell property as a dealer. In addition, any taxable REIT subsidiaries will be subject to tax as regular corporations in the jurisdictions in which they operate.
If our Operating Partnership fails to qualify as a partnership for federal income tax purposes, we will cease to qualify as a REIT and suffer other adverse consequences.
We believe that our Operating Partnership will be treated as a partnership for federal income tax purposes and, as a result, will generally not be subject to federal income tax on its income. Instead, for federal income tax
28


purposes each of the partners of the Operating Partnership, including us, will be allocated, and may be required to pay tax with respect to, such partner's share of its income. Our Operating Partnership will generally be required to determine and pay an imputed underpayment of tax (plus interest and penalties) resulting from an adjustment of the Operating Partnership's items of income, gain, loss, deduction or credit at the partnership level. We cannot assure you that the IRS will not challenge the tax classification of our Operating Partnership or any other subsidiary partnership in which we own an interest, or that a court will not sustain such a challenge. If the IRS were successful in treating our Operating Partnership or any such other subsidiary partnership as an entity taxable as a corporation for federal income tax purposes, we will fail to meet the gross income tests and certain of the asset tests applicable to REITs and, accordingly, we will likely cease to qualify as a REIT. Also, the failure of our Operating Partnership or any subsidiary partnerships to qualify as a disregarded entity or partnership could cause it to become subject to federal and state corporate income tax, which will reduce significantly the amount of cash available for debt service and for distribution to its partners, including us.
To maintain our REIT status, we may be forced to borrow funds during unfavorable market conditions, and the unavailability of such capital on favorable terms at the desired times, or at all, may cause us to curtail our investment activities and/or to dispose of assets at inopportune times, which could materially and adversely affect us and the per share trading price of our common stock.times.
To continue to qualify as a REIT, we generally must distribute to our stockholders at least 90% of our REIT taxable income each year, determined without regard to the dividends-paid deduction and excluding any net capital gains, and we will be subject to corporate income tax on our undistributed taxable income to the extent that we distribute less than 100% of our REIT taxable income, determined without regard to the dividends-paid deduction and including any net capital gains, each year. In addition, we will be subject to a 4% nondeductible excise tax on the amount, if any, by which distributions paid by us in any calendar year are less than the sum of 85% of our ordinary income, 95% of our capital gain net income and 100% of our undistributed income from prior years.
In order to maintain our REIT status and avoid the payment of income and excise taxes, we may need to borrow funds to meet the REIT distribution requirements even if market conditions are not favorable for these borrowings. We cannot assure you that we will have access to such capital on favorable terms at the desired times, or at all, which may cause us to curtail our investment activities and/or to dispose of assets at inopportune times, and could materially and adversely affect us and the per share trading price of our common stock.
Our ability to provide certain services to our tenants may be limited by the REIT rules or may have to be provided through a Taxabletaxable REIT Subsidiary.subsidiary.
As a REIT, we generally cannot provide services to our tenants other than those that are customarily provided by landlords, nor can we derive income from a third party that provides such services. If we forego providing such services to our tenants, we may be at a disadvantage to competitors that are not subject to the same restrictions. However, we can provide such non-customary services to our tenants and receive our share in the revenue from such services if we do so through a taxable REIT subsidiary (“TRS”), though income earned by such TRS will be subject to U.S. federal corporate income taxation.
33


The IRS may treat sale-leaseback transactions as loans, which could jeopardize our REIT status or require us to make an unexpected distribution.
A significant portion of our investments were obtained through sale-leaseback transactions, where we purchase owner-occupied real estate and lease it back to the seller. We expect that a majority of our future investments will be obtained this way. The IRS may take the position that specific sale-leaseback transactions that we treat as leases are not true leases for federal income tax purposes but, instead, should be re-characterized as financing arrangements or loans.
If a sale-leaseback transaction were so re-characterized, we might fail to satisfy the REIT asset tests, the income tests or distribution requirements and consequently lose our REIT status effective with the year of re-characterization unless we elect to make an additional distribution to maintain our REIT status. The primary risk relates to our loss of previously incurred depreciation expenses, which could affect the calculation of our REIT taxable income and could cause us to fail the REIT distribution test that requires a REIT to distribute at least 90% of its REIT taxable income, determined without regard to the dividends-paid deduction and excluding any net capital gain. In this circumstance, we may elect to distribute an additional dividend of the increased taxable income so as
29


not to fail the REIT distribution test. This distribution would be paid to all stockholders at the time of declaration rather than the stockholders existing in the taxable year affected by the re-characterization.
Dividends payable by REITs do not qualify for the reduced tax rates available for some dividends.
The maximum tax rate applicable to income from "qualified dividends" payable to U.S. stockholders that are individuals, trusts and estates is 20%. Dividends payable by REITs, however, generally are not eligible for the 20% rate except to the extent the REIT dividends are attributable to "qualified dividends" received by the REIT itself. However, for non-corporate U.S. stockholders, dividends payable by REITs that are not designated as capital gain dividends or otherwise treated as "qualified dividends" generally are eligible for a deduction of 20% of the amount of such dividends, for taxable years beginning before January 1, 2026. More favorable rates will nevertheless continue to apply for regular corporate "qualified dividends."  Although these rules do not adversely affect the taxation of REITs or dividends payable by REITs, if the 20% rate continues to apply to regular corporate qualified dividends, investors who are individuals, trusts and estates may regard investments in REITs to be relatively less attractive than investments in the stocks of non-REIT corporations.
The tax imposed on REITs engaging in “prohibited transactions” may limit our ability to engage in transactions which would be treated as sales for federal income tax purposes.
A REIT's net income from “prohibited transactions” is subject to a 100% penalty tax. In general, prohibited transactions are sales or other dispositions of property, other than foreclosure property, held primarily for sale to customers in the ordinary course of business. Although we do not intend to hold any properties that would be characterized as held for sale to customers in the ordinary course of our business, unless a sale or disposition qualifies under certain statutory safe harbors, no guarantee can be given that the IRS would agree with our characterization of our properties or that we will always be able to make use of the available safe harbors.
Complying with REIT requirements may limit our ability to hedge effectively and may cause us to incur tax liabilities.
The REIT provisions of the Code substantially limit our ability to hedge our assets and liabilities. Any income from a hedging transaction that we enter into to manage the risk of interest rate changes with respect to borrowings made or to be made to acquire or carry real estate assets, or from certain terminations of such hedging positions, does not constitute “gross income” for purposes of the 75% or 95% gross income tests that apply to REITs, provided that certain identification requirements are met. To the extent that we enter into other types of hedging transactions or fail to properly identify such transaction as a hedge, the income is likely to be treated as non-qualifying income for purposes of both of the gross income tests. As a result of these rules, we may be required to limit our use of advantageous hedging techniques or implement those hedges through a TRS. This could increase the cost of our hedging activities because any TRS in which we own an interest may be subject to tax on gains or expose us to greater risks associated with changes in interest rates than we would otherwise want to bear. In addition, losses in any TRS in which we own an interest will generally not provide any tax benefit, except that such losses could theoretically be carried forward against future taxable income in such TRS.
34


Complying with REIT requirements may affect our profitability and may force us to liquidate or forgo otherwise attractive investments.
To qualify as a REIT, we must continually satisfy tests concerning, among other things, the nature and diversification of our assets, the sources of our income and the amounts we distribute to our stockholders. We may be required to liquidate or forgo otherwise attractive investments in order to satisfy the asset and income tests or to qualify under certain statutory relief provisions. We also may be required to make distributions to stockholders at disadvantageous times or when we do not have funds readily available for distribution. As a result, having to comply with the distribution requirement could cause us to: (i) sell assets in adverse market conditions; (ii) borrow on unfavorable terms; or (iii) distribute amounts that would otherwise be invested in future acquisitions, capital expenditures or repayment of debt. Accordingly, satisfying the REIT requirements could materially and adversely affect us. Moreover, if we are compelled to liquidate our investments to meet any of these asset, income or distribution tests, or to repay obligations to our lenders, we may be unable to comply with one or more of the requirements applicable to REITs or may be subject to a 100% tax on any resulting gain if such sales are prohibited transactions.
30


There is a risk of changes in the tax law applicable to REITs.
Because the IRS, the United States Treasury Department and Congress frequently review federal income tax legislation, we cannot predict whether, when or to what extent new federal tax laws, regulations, interpretations or rulings will be adopted. Any of such legislative actions may prospectively or retroactively modify our tax treatment and, therefore, may adversely affect taxation of us and/or our investors. For example, the Tax Cuts and Jobs Act of 2017 (the “TCJA”) has significantly changed the U.S. federal income taxation of U.S. businesses and their owners, including REITs and their stockholders. You are urged to consult with your tax advisor with respect to the status of legislative, regulatory, judicial or administrative developments and proposals and their potential effect on an investment in our securities.
Risks Related to the Ownership of Our Common Stock
Changes in market conditions and volatility of stock prices could adversely affect the market price of our common stock.
The market price of our common stock on the NYSE has experienced significant volatility, particularly since the outbreak of the COVID-19 pandemic. The market price of our common stock will fluctuate, and such fluctuations could be significant and frequent; accordingly, our common stockholders may experience a significant decrease in the value of their shares, including decreases that may be related to technical market factors and may be unrelated to our operating performance or prospects. Similarly, the trading volume of our common stock may decline, and our common stockholders could experience a decrease in liquidity. A number of factors could negatively affect the price per share of our common stock, including: actual or anticipated variations in our quarterly operating results or distributions; changes in our funds from operations (“FFO”), core FFO (“Core FFO”), adjusted FFO (“AFFO”) or guidance; changes in our net investment activity; difficulties or inability to access equity or debt capital on attractive terms or extend or refinance existing debt; increases in our leverage; changes in our management or business strategy; failure to comply with the NYSE listing requirements or other regulatory requirements; and the other factors described in this Risk Factors section. Many of these factors are beyond our control. These factors may cause the market price of shares of our common stock to decline significantly, regardless of our financial condition, results of operations, business or our prospects.
Increases in market interest rates may result in a decrease in the value of shares of our common stock.
One of the factors that may influence the price of shares of our common stock is the distribution yield on shares of our common stock (as a percentage of the price of shares of our common stock) relative to market interest rates. An increase in market interest rates, which are currently at low levels relative to historical rates, may lead prospective purchasers of shares of our common stock to expect a higher distribution yield. Additionally, higher interest rates would likely increase our borrowing costs and potentially decrease funds available for distribution. Thus, higher market interest rates could cause the per share trading price of our common stock to decrease. Higher borrowing costs and a reduced trading price of our common stock would increase our overall cost of capital and adversely affect our ability to make accretive acquisitions.
35


We may be unable to continue to make distributions at our current distribution level, and our board may change our distribution policy in the future.
While we expect to continue to make regular quarterly distributions to the holders of our common stock, if sufficient cash is not available for distribution from our operations, we may have to fund distributions from working capital or net proceeds from asset sales, borrow to provide funds for such distributions, or reduce the amount of such distributions. To the extent we borrow to fund distributions, our future interest costs would increase, thereby reducing our earnings and cash available for distribution from what they otherwise would have been. If cash available for distribution generated by our assets is less than expected, or if such cash available for distribution decreases in future periods from expected levels, our inability to make distributions could result in a decrease in the market price of our common stock.
The decision to declare and pay distributions on our common stock, as well as the form, timing and amount of any such future distributions, is at the sole discretion of our board of directors and depends on upon a number of factors, including our actual and projected results of operations, FFO, Core FFO, AFFO, liquidity, cash flows and financial condition, the revenue we actually receive from our properties, our operating expenses, our debt service requirements, our capital expenditures, prohibitions and other limitations under our financing arrangements, our REIT taxable income, the annual REIT distribution requirements, applicable law and such other factors as our board
31


of directors deems relevant. We may not be able to make distributions in the future, and our inability to make distributions, or to make distributions at expected levels, could have a material adverse effect on the market price of our common stock.
The incurrence of additional debt, which would be senior to shares of our common stock upon liquidation, and/or preferred equity securities that may be senior to shares of our common stock for purposes of distributions or upon liquidation, may materially and adversely affect the market price of shares of our common stock.
In the future, we may attempt to increase our capital resources by making additional offerings of debt or preferred equity securities, including by causing our Operating Partnership or its subsidiaries to issue additional debt securities, or by otherwise incurring additional indebtedness. Upon liquidation, holders of our debt securities, other lenders and creditors, and any holders of preferred stock with a liquidation preference will receive distributions of our available assets prior to our stockholders. Additionally, any convertible or exchangeable securities that we issue in the future may have rights, preferences and privileges more favorable than those of our common stock and may result in dilution to owners of our common stock. Our stockholders are not entitled to preemptive rights or other protections against dilution. Our preferred stock, if issued, could have a preference on liquidating distributions or a preference on distribution payments that could limit our right to make distributions to our stockholders. Because our decision to issue securities in any future offering will depend on market conditions and other factors beyond our control, we cannot predict or estimate the amount, timing or nature of our future offerings. Our stockholders bear the risk of our future offerings reducing per share trading price of our common stock.
Sales of substantial amounts of our common stock or securities convertible into or exercisable or exchangeable therefor, or the perception that such sales might occur, could reduce the price of our common stock and may dilute your voting power and your ownership interest in us.
Sales of substantial amounts of our common stock or securities convertible into or exercisable or exchangeable therefor (such as OP Units), or the perception that such sales might occur, could adversely affect the market price of our common stock. Additionally, such sales would dilute the voting power and ownership interest of existing common stockholders. Our charter provides that we may issue up to 500,000,000 shares of common stock, and a majority of our entire board of directors has the power to amend our charter to increase the aggregate number of shares of stock or the number of shares of stock of any class or series that we are authorized to issue without stockholder approval. As of December 31, 2020,2021, we had 106,361,524124,649,053 shares of common stock outstanding and 553,847 OP Units outstanding (excluding OP Units held directly or indirectly by us). The currently outstanding OP Units are primarily held by members of our management team. OP Units are generally redeemable for cash or, at our election, shares of common stock on a one-for-one basis, which may result in stockholder dilution. In the future we may acquire properties through tax deferred contribution transactions in exchange for OP Units. This acquisition structure may have the effect of, among other things, reducing the amount of tax depreciation we could deduct over the tax life of the acquired properties, and may require that we agree to protect the contributors' ability to defer recognition of taxable gain through restrictions on our ability to dispose of the acquired properties and/or the allocation of partnership debt to the contributors to maintain their tax bases. These restrictions could limit our ability
36


to sell an asset at a time, or on terms, that would be favorable absent such restrictions. As of December 31, 2020, 21193522021, 1,692,266 shares remain available for issuance under our 2018 Incentive Plan.
General Risk Factors
Any material failure, weakness, interruption or breach in security of our information systems could prevent us from effectively operating our business.
We rely on information systems across our operations and corporate functions, including finance and accounting, and depend on such systems to ensure payment of obligations, collection of cash, data warehousing to support analytics, and other various processes and procedures. Due to the COVID-19 pandemic, many of our business processes are being conducted remotely, which places increased reliance on our information technology systems. Our ability to efficiently manage our business depends significantly on the reliability and capacity of these systems. The failure of these systems to operate effectively, maintenance problems, upgrading or transitioning to new platforms or a breach in security of these systems, such as in the event of cyber-attacks, could adversely affect us. There can be no assurance that our security efforts and measures will be effective or that attempted security breaches or disruptions would not be successful or damaging. A security breach or other significant disruption involving our information systems could disrupt the proper functioning of our networks and systems; result in
32


misstated financial reports, violations of loan covenants and/or missed reporting deadlines; result in our inability to properly monitor our compliance with the rules and regulations regarding our qualification as a REIT; result in the unauthorized access to, and destruction, loss, theft, misappropriation or release of proprietary, confidential, sensitive or otherwise valuable information of ours or others, which others could use to compete against us or for disruptive, destructive or otherwise harmful purposes and outcomes; require significant management attention and resources to remedy any damages that result; subject us to claims for breach of contract, damages, credits, penalties or termination of leases or other agreements; or damage our reputation among our tenants and investors generally.
We are subject to litigation, which could materially and adversely affect us.
From time to time, we are party to various lawsuits, claims and other legal proceedings. These matters may involve significant expense and may result in judgments or settlements, which may be significant. There can be no assurance that insurance will be available to cover losses related to legal proceedings or that our tenants will meet any indemnification obligations that they have to us. Litigation may result in significant defense costs and potentially significant judgments against us, some of which are not, or cannot be, insured against. Resolution of these types of matters against us may result in our having to pay significant fines, judgments or settlements, which, if uninsured, or if the fines, judgments, and settlements exceed insured levels, could materially and adversely affect us.
Material weaknesses in or a failure to maintain an effective system of internal control over financial reporting or disclosure controls could prevent us from accurately and timely reporting our financial results, which could materially and adversely affect us.
Effective internal controls over financial reporting are necessary for us to provide reliable financial reports, effectively prevent fraud and operate successfully as a public company. If we cannot provide reliable financial reports or prevent fraud, our reputation and operating results would be harmed. We are required to perform system and process evaluation and testing of our internal control over financial reporting to allow management to report on, and our independent registered public accounting firm to attest to, the effectiveness of our internal control over financial reporting, as required by Section 404 of the Sarbanes-Oxley Act of 2002. Designing and implementing an effective system of internal control over financial reporting and disclosure controls and procedures is a continuous effort that requires significant resources, including the expenditure of a significant amount of time by senior members of our management team.
In connection with our ongoing monitoring of our internal control over financial reporting or audits of our financial statements, we or our auditors may identify deficiencies in our internal control over financial reporting that may be significant or rise to the level of material weaknesses. Any failure to maintain effective internal control over financial reporting or disclosure controls and procedures or to timely effect any necessary improvements to such controls, including as a result of remote work arrangements due to the COVID-19 pandemic, could harm our operating results or cause us to fail to meet our reporting obligations (which could affect the listing of our common stock on the NYSE). Additionally, ineffective internal control over financial reporting or disclosure controls and procedures could also adversely affect our ability to prevent or detect fraud, harm our reputation and cause investors to lose confidence in our reported financial information, which would likely have a negative effect on the trading price of our common stock.
37


Changes in accounting standards may materially and adversely affect us.
From time to time FASB and the SEC, who create and interpret accounting standards, may change the financial accounting and reporting standards or their interpretation and application of these standards that will govern the preparation of our financial statements. These changes could materially and adversely affect our reported financial condition and results of operations, and, under certain circumstances, may cause us to fail to comply with financial covenants contained in agreements relating to our indebtedness. In some cases, we could be required to apply a new or revised standard retroactively, resulting in restating prior period financial statements. Similarly, these changes could materially and adversely affect our tenants’ reported financial condition or results of operations and affect their preferences regarding leasing real estate.
Item 1B. Unresolved Staff Comments.
None.
33


Item 2. Properties.
Our Real Estate Investment Portfolio
As of December 31, 2020,2021, we had a portfolio of 1,1811,451 properties, inclusive of two undeveloped land parcels and 115126 properties that secure our investments in mortgage loans receivable, that was diversified by tenant, industry and geography and had annualized base rent of $184.0$242.9 million. Our 238311 tenants operate 336433 different concepts in 16 industries across 4346 states. None of our tenants represented more than 3.2%3.3% of our annualized base rent at December 31, 20202021 and our top ten largest tenants represented 21.2%19.7% of our annualized base rent as of that date.
Diversification by Tenant
As set forth below, as of December 31, 2020,2021, our top ten tenants included ten different concepts: Captain D's, Cadence Academy, EquipmentShare, Mister Car Wash, Circle K, AMC, Mavis Discount Tire, The Malvern School, Zaxby's, and Driver's Edge. Our 1,181 properties are operated by our 238 tenants.concepts. The following table details information about our tenants and the related concepts they operate as of December 31, 20202021 (dollars in thousands):
Tenant(1)
Concept
Number of
Properties (2)
Annualized
Base Rent 
% of
Annualized
Base Rent
Captain D's, LLCCaptain D's74 $5,094 2.8 %
Cadence Education, LLCCadence Academy23 4,749 2.6 %
EQUIPMENTSHARE.COM INCEquipmentShare16 4,730 2.6 %
CAR WASH PARTNERS, INC.Mister Car Wash13 4,310 2.3 %
Mac's Convenience Stores, LLC (3)
Circle K34 3,797 2.1 %
American Multi-Cinema, Inc (4)
AMC3,535 1.9 %
Mavis Tire Express Services Corp.Mavis Discount Tire19 3,395 1.8 %
Malvern School Properties, LPThe Malvern School13 3,208 1.7 %
1788 Chicken, LLCZaxby's20 3,141 1.7 %
GB Auto Service, Inc.Driver's Edge14 3,111 1.7 %
Top 10 Subtotal231 39,070 21.2 %
Other945 144,907 78.8 %
Total1,176 183,977 100.0 %
Tenant (1)
Concept
Number of
Properties (2)
Annualized
Base Rent 
% of
Annualized
Base Rent
Equipmentshare.com Inc.EquipmentShare26 $7,898 3.3 %
Captain D's, LLCCaptain D's75 5,269 2.2 %
Whitewater Holding Company, LLCWhiteWater Express Car Wash16 4,892 2.0 %
Cadence Education, LLCVarious23 4,844 2.0 %
Mammoth Holdings, LLCVarious17 4,455 1.8 %
Car Wash Partners, Inc.Mister Car Wash13 4,393 1.8 %
Bowl New England, Inc.Spare Time4,367 1.8 %
The Nest Schools, Inc.The Nest Schools17 3,952 1.6 %
GB Auto Service, Inc.Various19 3,862 1.6 %
Mac's Convenience Stores, LLC(3)
Circle K34 3,797 1.6 %
Top 10 Subtotal246 47,729 19.7 %
Other1,204 195,146 80.3 %
Total1,450 $242,875 100.0 %
 __________________________________________
(1)Represents tenant or guarantor.
(2)Excludes two undeveloped land parcels and threeone vacant properties.property.
(3)Includes properties leased to a subsidiary of Alimentation Couche Tard Inc.
(4)Includes four properties leased to a subsidiary of AMC Entertainment Holdings, Inc.
As of December 31, 2020,2021, our five largest tenants, who contributed 12.3%11.3% of our annualized base rent, had a rent coverage ratio of 4.2x,6.8x, and our ten largest tenants, who contributed 21.2%19.7% of our annualized base rent, had a rent coverage ratio of 3.3x.5.1x.
As of December 31, 2020, 94.1%2021, 94.5% of our leases (based on annualized base rent) were triple-net, and the tenant is typically responsible for all improvements and is contractually obligated to pay all operating expenses,
38


such as maintenance, insurance, utility and tax expense, related to the leased property. Due to the triple-net structure of our leases, we do not expect to incur significant capital expenditures relating to our triple-net leased properties, and the potential impact of inflation on our operating expenses is reduced.
34


Diversification by Concept
Our tenants operate their businesses through 336433 concepts (i.e., generally brands). The following table provides information about the top ten concepts in our portfolio as of December 31, 20202021 (dollars in thousands): 
ConceptConceptType of
Business
Annualized
Base Rent
% of
Annualized
Base Rent
Number of
Properties (1)
Building
(Sq. Ft.)
ConceptType of
Business
Annualized
Base Rent
% of
Annualized
Base Rent
Number of
Properties (1)
Building
(Sq. Ft.) (1)
EquipmentShareEquipmentShareService$7,898 3.3 %26 491,658 
Captain D'sCaptain D'sService$5,939 3.2 %83 215,022 Captain D'sService6,371 2.6 %87 225,254 
EquipmentShareService4,730 2.6 %16 330,911 
Applebee'sApplebee'sService5,396 2.2 %37 183,214 
WhiteWater Express Car WashWhiteWater Express Car WashService4,892 2.0 %16 77,746 
Mister Car WashMister Car WashService4,310 2.3 %13 54,621 Mister Car WashService4,393 1.8 %13 54,621 
Spare TimeSpare TimeExperience4,367 1.8 %272,979 
The Nest SchoolsThe Nest SchoolsService3,952 1.6 %17 217,282 
Circle KCircle KService4,184 2.3 %36 139,799 Circle KService3,875 1.6 %35 130,975 
Festival FoodsFestival FoodsRetail3,671 1.5 %310,871 
AMCAMCExperience3,535 1.9 %240,672 AMCExperience3,539 1.5 %240,672 
Mavis Discount TireService3,395 1.8 %19 165,713 
Zaxby'sService3,353 1.8 %21 72,986 
The Malvern SchoolService3,208 1.7 %13 149,781 
Vasa FitnessExperience2,948 1.6 %258,085 
R-StoreService2,854 1.6 %25 105,703 
Top 10 SubtotalTop 10 Subtotal38,456 20.9 %236 1,733,293 Top 10 Subtotal48,354 19.9 %246 2,205,272 
OtherOther145,521 79.1 %940 8,416,250 Other194,521 80.1 %1,204 11,264,176 
TotalTotal$183,977 100.0 %1,176 10,149,543 Total$242,875 100.0 %1,450 13,469,448 
 ______________________________________
(1)Excludes two undeveloped land parcels.one vacant property.
3539


Diversification by Industry
Our tenants' business concepts are diversified across various industries. The following table summarizes those industries as of December 31, 20202021 (dollars in thousands except per sq. ft amounts):
Tenant IndustryTenant IndustryType of
Business
Annualized
Base Rent
% of
Annualized
Base Rent
Number of
Properties (1)
Building
(Sq. Ft.)
Rent Per
Sq. Ft. (2)
Tenant IndustryType of
Business
Annualized
Base Rent
% of
Annualized
Base Rent
Number of
Properties (1)
Building
(Sq. Ft.) (1)
Rent Per
Sq. Ft. (2)
Early Childhood EducationEarly Childhood EducationService$35,514 14.6 %159 1,681,487 $20.84 
Quick ServiceQuick ServiceService30,094 12.4 %362 993,825 30.15 
Medical / DentalMedical / DentalService29,008 11.9 %174 1,199,502 24.25 
Car WashesCar WashesService$28,494 15.5 %118 549,914 $50.60 Car WashesService26,744 11.0 %94 456,057 57.55 
Quick ServiceService25,536 13.9 %330 878,649 29.02 
Early Childhood EducationService22,571 12.3 %99 1,042,979 21.25 
Medical / DentalService19,593 10.6 %118 752,604 25.29 
Automotive ServiceAutomotive ServiceService21,457 8.8 %160 1,085,290 19.77 
Convenience StoresConvenience StoresService16,615 9.0 %142 576,687 28.81 Convenience StoresService15,580 6.4 %100 578,844 26.92 
Automotive ServiceService13,782 7.5 %100 678,715 20.31 
Casual DiningCasual DiningService8,301 4.5 %55 337,769 24.95 Casual DiningService15,310 6.3 %134 524,676 29.18 
Equipment Rental and SalesEquipment Rental and SalesService6,136 3.3 %26 500,710 12.25 Equipment Rental and SalesService9,816 4.0 %41 699,047 13.82 
Family DiningFamily DiningService5,960 3.2 %40 232,723 27.34 Family DiningService5,663 2.3 %37 220,106 25.73 
Other ServicesOther ServicesService5,306 2.2 %24 292,129 18.79 
Pet Care ServicesPet Care ServicesService4,781 2.6 %35 281,475 16.98 Pet Care ServicesService5,361 2.2 %48 395,905 15.66 
Other ServicesService3,114 1.7 %19 198,144 15.71 
Service SubtotalService Subtotal154,883 84.2 %1,082 6,030,369 25.49 Service Subtotal199,853 82.3 %1,333 8,126,868 24.64 
Health and FitnessHealth and FitnessExperience9,593 5.2 %25 1,004,189 9.55 Health and FitnessExperience11,225 4.6 %27 1,087,279 10.38 
EntertainmentEntertainmentExperience6,280 3.4 %18 647,483 10.30 EntertainmentExperience10,935 4.5 %25 800,922 12.97 
Movie TheatresMovie TheatresExperience4,166 2.3 %293,206 14.21 Movie TheatresExperience4,170 1.7 %293,206 14.22 
Experience SubtotalExperience Subtotal20,039 10.9 %49 1,944,878 10.51 Experience Subtotal26,330 10.8 %58 2,181,407 11.85 
GroceryGroceryRetail2,833 1.5 %16 609,908 4.64 GroceryRetail8,637 3.6 %27 1,272,431 6.79 
Home FurnishingsHome FurnishingsRetail2,476 1.3 %307,371 15.79 Home FurnishingsRetail2,048 0.8 %217,339 9.42 
Retail SubtotalRetail Subtotal5,309 2.9 %22 917,279 6.92 Retail Subtotal10,685 4.4 %31 1,489,770 7.17 
Building MaterialsBuilding MaterialsOther3,746 2.0 %23 1,257,017 2.98 Building MaterialsIndustrial3,801 1.6 %23 1,257,017 3.02 
Total$183,977 100.0 %1,176 10,149,543 $18.33 
Other IndustrialOther IndustrialIndustrial2,206 0.9 %414,386 5.32 
Industrial SubtotalIndustrial Subtotal6,007 2.5 %28 1,671,403 3.59 
Total/Weighted AverageTotal/Weighted Average$242,875 100.0 %1,450 13,469,448 $17.99 
 ____________________________________________________
(1)Excludes two undeveloped land parcels.one vacant property.
(2)Excludes properties with no annualized base rent and properties under construction.
As of December 31, 2020,2021, our tenants operating service-oriented businesses had a weighted average rent coverage ratio of 2.94x,3.7x, our tenants operating experience-based businesses had a weighted average rent coverage ratio of 1.45x,1.7x, our tenants operating retail businesses had a weighted average rent coverage ratio of 2.53x3.5x and our tenants operating other types of businesses had a weighted average rent coverage ratio of 8.63x.16.5x.
3640


Diversification by Geography
Our 1,1811,451 property locations are spread across 4346 states. The following table details the geographical locations of our properties as of December 31, 20202021 (dollars in thousands):
StateStateAnnualized Base Rent% of Annualized Base RentNumber of PropertiesBuilding (Sq. Ft.)StateAnnualized Base Rent% of Annualized Base RentNumber of PropertiesBuilding (Sq. Ft.)
TexasTexas$27,354 14.9 %161 1,252,505 Texas$33,048 13.6 %177 1,694,868 
OhioOhio16,838 6.9 %101 977,158 
GeorgiaGeorgia17,706 9.6 %116 662,580 Georgia16,590 6.8 %109 629,926 
FloridaFlorida11,183 6.1 %56 561,235 Florida15,983 6.6 %69 736,151 
WisconsinWisconsin11,280 4.6 %49 685,402 
North CarolinaNorth Carolina9,583 4.0 %52 581,450 
ArkansasArkansas8,822 4.8 %67 359,008 Arkansas8,393 3.5 %60 470,809 
Ohio7,606 4.1 %59 577,622 
Alabama7,427 4.0 %51 461,183 
MichiganMichigan7,079 3.8 %48 806,114 Michigan8,278 3.4 %52 903,768 
ArizonaArizona6,660 3.6 %33 274,159 Arizona7,551 3.1 %43 384,058 
AlabamaAlabama7,358 3.0 %50 458,898 
MissouriMissouri7,015 2.9 %46 644,295 
OklahomaOklahoma6,335 2.6 %42 402,981 
MassachusettsMassachusetts6,132 2.5 %29 406,159 
MinnesotaMinnesota6,109 2.5 %35 464,052 
IllinoisIllinois5,666 2.3 %33 240,344 
ColoradoColorado5,410 2.2 %26 236,068 
TennesseeTennessee6,242 3.4 %49 242,029 Tennessee5,349 2.2 %44 215,332 
Wisconsin6,341 3.4 %38 258,723 
Minnesota5,542 3.0 %33 447,526 
North Carolina4,971 2.7 %24 308,950 
South CarolinaSouth Carolina5,105 2.1 %32 341,855 
PennsylvaniaPennsylvania4,811 2.6 %30 249,775 Pennsylvania4,760 2.0 %29 241,291 
New YorkNew York4,302 2.3 %37 185,923 New York4,578 1.9 %39 185,923 
Oklahoma4,223 2.3 %22 308,650 
Colorado4,147 2.3 %19 208,822 
Missouri3,999 2.2 %30 508,585 
Illinois3,890 2.1 %23 177,055 
South Carolina3,763 2.0 %27 253,137 
MississippiMississippi3,309 1.8 %30 121,250 Mississippi4,260 1.8 %40 150,860 
Massachusetts3,320 1.8 %19 334,931 
IowaIowa4,055 1.7 %25 169,764 
CaliforniaCalifornia3,712 1.5 %21 203,658 
KentuckyKentucky3,710 1.5 %35 190,330 
New JerseyNew Jersey3,575 1.5 %18 118,613 
New MexicoNew Mexico3,027 1.6 %19 113,697 New Mexico3,246 1.3 %21 126,699 
New Jersey2,993 1.6 %17 118,613 
KansasKansas3,098 1.3 %21 154,069 
ConnecticutConnecticut2,978 1.2 %13 217,985 
IndianaIndiana2,917 1.6 %25 195,594 Indiana2,796 1.2 %23 189,779 
Kentucky2,885 1.6 %25 148,000 
Iowa2,812 1.5 %19 113,101 
VirginiaVirginia2,558 1.1 %12 203,636 
NevadaNevada2,409 1.0 %80,358 
South DakotaSouth Dakota2,379 1.0 %124,912 
MarylandMaryland1,923 1.0 %68,324 Maryland1,948 0.8 %68,324 
LouisianaLouisiana1,903 1.0 %11 80,537 Louisiana1,890 0.8 %11 80,537 
South Dakota1,702 0.9 %41,472 
Kansas1,677 0.9 %102,545 
West VirginiaWest Virginia1,777 0.7 %25 77,083 
WashingtonWashington1,530 0.8 %10 77,293 Washington1,673 0.7 %11 87,243 
Connecticut1,315 0.7 %75,988 
Virginia1,187 0.6 %54,130 
OregonOregon1,093 0.6 %124,931 Oregon1,116 0.5 %124,931 
NebraskaNebraska958 0.4 %10 32,985 
UtahUtah922 0.5 %67,659 Utah933 0.4 %67,659 
West Virginia915 0.5 %18 44,915 
Nebraska596 0.3 %17,776 
New HampshireNew Hampshire621 0.3 %52,972 
MaineMaine500 0.2 %32,115 
WyomingWyoming428 0.2 %14,001 Wyoming436 0.2 %14,001 
California391 0.2 %30,870 
IdahoIdaho383 0.2 %35,433 Idaho393 0.2 %35,433 
New Hampshire307 0.2 %37,786 
Nevada226 0.1 %34,777 
AlaskaAlaska150 0.1 %6,630 Alaska242 0.1 %6,630 
Rhode IslandRhode Island163 0.1 %5,800 
VermontVermont88 — %2,674 
TotalTotal$183,977 100.0 %1,181 10,163,834 Total$242,875 100.0 %1,451 13,519,838 
3741


Lease Expirations
As of December 31, 2020,2021, the weighted average remaining term of our leases was 14.514.0 years (based on annualized base rent), with only 4.8%5.4% of our annualized base rent attributable to leases expiring prior to January 1, 2026.2027. The following table sets forth our lease expirations for leases in place as of December 31, 20202021 (dollars in thousands): 
Lease Expiration Year (1)Lease Expiration Year (1)Annualized
Base Rent
% of
Annualized
Base Rent
Number of
Properties (2)
Weighted
Average Rent
Coverage Ratio (3)
Lease Expiration Year (1)
Annualized
Base Rent
% of
Annualized
Base Rent
Number of
Properties (2)
Weighted
Average Rent
Coverage Ratio (3)
2021$133 0.1 %2.3x
20222022490 0.3 %3.0x2022$490 0.2 %3.0x
20232023798 0.4 %3.4x20231,489 0.6 %16 2.8x
202420244,759 2.6 %46 4.3x20244,847 2.0 %47 4.7x
202520252,710 1.5 %19 3.0x20252,335 1.0 %20 2.0x
202620262,425 1.3 %15 2.2x20263,914 1.6 %26 2.8x
202720274,466 2.4 %28 3.0x20274,511 1.9 %28 2.7x
202820283,967 2.2 %14 1.8x20284,342 1.8 %15 1.7x
202920295,083 2.8 %71 3.9x20295,698 2.3 %78 4.3x
203020304,154 2.3 %50 3.8x20304,356 1.8 %48 4.0x
203120319,165 5.0 %59 2.5x203114,839 6.1 %88 2.8x
2032203210,966 6.0 %55 3.6x20328,935 3.7 %33 5.4x
203320337,149 3.9 %27 1.8x20338,174 3.4 %27 3.3x
2034203429,722 16.2 %212 3.4x203426,764 11.0 %207 7.1x
2035203519,455 10.6 %129 3.1x203514,101 5.8 %96 3.0x
203620362,341 1.3 %19 1.7x203639,627 16.3 %186 3.0x
203720375,943 3.2 %35 5.0x20379,486 3.9 %58 7.8x
2038203813,056 7.1 %83 2.4x203812,743 5.2 %77 2.0x
2039203926,154 14.2 %151 2.6x203922,261 9.2 %121 3.7x
2040204029,215 15.9 %141 2.2x204031,888 13.1 %160 2.7x
2041204121,032 8.7 %113 2.5x
ThereafterThereafter1,826 1.0 %1.4xThereafter1,043 0.4 %3.1x
Total/Weighted AverageTotal/Weighted Average$183,977 100.0 %1,176 2.9xTotal/Weighted Average$242,875 100.0 %1,450 3.7x
 _______________________________________________________________
(1)Expiration year of contracts in place as of December 31, 2020,2021, excluding any tenant option renewal periods that have not been exercised.
(2)Excludes two undeveloped land parcels.one vacant property.
(3)Weighted by annualized base rent.
Item 3. Legal Proceedings.
We are subject to various lawsuits, claims and other legal proceedings. Management does not believe that the resolution of any of these matters either individually or in the aggregate will have a material adverse effect on our business, financial condition, results of operations or liquidity. Further, from time to time, we are party to various lawsuits, claims and other legal proceedings for which third parties, such as our tenants, are contractually obligated to indemnify, defend and hold us harmless. In some of these matters, the indemnitors have insurance for the potential damages. In other matters, we are being defended by tenants who may not have sufficient insurance, assets, income or resources to satisfy their defense and indemnification obligations to us. The unfavorable resolution of such legal proceedings could, individually or in the aggregate, materially adversely affect the indemnitors' ability to satisfy their respective obligations to us, which, in turn, could have a material adverse effect on our business, financial condition, results of operations or liquidity. It is management's opinion that there are currently no such legal proceedings pending that will, individually or in the aggregate, have such a material adverse effect. Despite management's view of the ultimate resolution of these legal proceedings, we may have significant legal expenses and costs associated with the defense of such matters. Further, management cannot predict the outcome of these legal proceedings and if management's expectation regarding such matters is not correct, such proceedings could have a material adverse effect on our business, financial condition, results of operations or liquidity.
3842


Item 4. Mine Safety Disclosures.
Not applicable.
3943


PART II
Item 5. Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities.
Our common stock is listed on the NYSE under the symbol "EPRT". As of February 19, 2021,11, 2022, there were 157158 holders of record of the 106,934,874125,605,199 outstanding shares of our common stock. Because many of our shares of common stock are held by brokers and other institutions on behalf of stockholders, we are unable to estimate the total number of stockholders represented by these record holders.
Distributions
We have made and intend to continue to make quarterly cash distributions to our common stockholders. In particular, in order to maintain our qualification for taxation as a REIT, we intend to make annual distributions to our stockholders of at least 90% of our REIT taxable income, determined without regard to the deduction for dividends paid and excluding any net capital gain. However, any future distributions will be at the sole discretion of our board of directors, and their form, timing and amount, if any, will depend upon a number of factors, including our actual and projected results of operations, FFO, Core FFO, AFFO, liquidity, cash flows and financial condition, the revenue we actually receive from our properties, our operating expenses, our debt service requirements, our capital expenditures, prohibitions and other limitations under our financing arrangements, our REIT taxable income, the annual REIT distribution requirements, applicable law and such other factors as our board of directors deems relevant. To the extent that our cash available for distribution is less than 90% of our REIT taxable income, we may consider various means to cover any such shortfall, including borrowing under the Revolving Credit Facility or other loans, selling certain of our assets, or using a portion of the net proceeds we receive from offerings of equity, equity-related or debt securities or declaring taxable share dividends. Agreements relating to our indebtedness, including our Master Trust Funding Program and our revolving and term loan credit facilities, limit and, under certain circumstances, could eliminate our ability to make distributions.  See "Item 7 -7. Management's Discussion and Analysis of Financial Condition and Results of Operations-DescriptionOperationsDescription of Certain Debt."
We have determined that, for federal income tax purposes, approximately 59.0%69.4% of the distributions paid for the 20202021 tax year represented taxable income and 41.0%30.6% represented a return of capital.
Issuer Purchases of Equity Securities
During the year ended December 31, 2020,2021, the Company did not repurchase any of its equity securities.
Stock Performance Graph
The following performance graph and related table compare, for the period from June 21, 2018 (the first day our common stock was traded on the NYSE) through December 31, 2020,2021, the cumulative total stockholder return on our common stock with that of the Standard & Poor's 500 Composite Stock Index ("S&P 500") and the FTSE NAREIT All Equity REITs index ("FNER"). The graph and related table assume $100.00 was invested on June 21, 2018 and assumes the reinvestment of all dividends. The historical stock price performance reflected in the graph and related table is not necessarily indicative of future stock price performance.

4044


Essential Properties Realty Trust, Inc.
 eprt-20201231_g1.jpgeprt-20211231_g1.jpg
 
Ticker / IndexTicker / Index6/21/20186/30/201812/31/20186/30/201912/31/20196/30/202012/31/2020Ticker / Index6/21/20186/30/201812/31/20186/30/201912/31/20196/30/202012/31/20206/30/202112/31/2021
EPRTEPRT100.0099.27103.16153.26193.63119.31175.07EPRT100.0099.27103.16153.26193.63119.31175.07228.11245.86
S&P 500S&P 500100.0098.8692.65112.12126.83121.72147.49S&P 500100.0098.8692.65112.12126.83121.72147.49168.77187.69
FNERFNER100.00101.3594.04110.07116.5797.92105.02FNER100.00101.3594.04110.07116.5797.92105.02127.84146.21
 The performance graph and the related table are being furnished solely to accompany this Annual Report on Form 10-K pursuant to Item 201(e) of Regulation S-K, and are not being filed for purposes of Section 18 of the Exchange Act and are not to be incorporated by reference into any filing of ours, whether made before or after the date hereof, regardless of any general incorporation language in such filing.
Equity Compensation Plan Information
The information concerning our Equity Compensation Plan will be included in the Proxy Statement to be filed relating to our 2021 Annual Meeting of Stockholders and is incorporated herein by reference.
Unregistered Sales of Equity Securities and Use of Proceeds
Not applicable.
Item 6. Selected Financial Data.
The following tables set forth selected consolidated financial and other information of the Company as of and for the years ended December 31, 2020, 2019, 2018 and 2017 and for the period from March 30, 2016 (Commencement of Operations) to December 31, 2016. The tables should be read in conjunction with our consolidated financial statements and the notes thereto and "Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations" included in this Annual Report on Form 10-K. Reserved.
41


Operating Data:   Period from
March 30, 2016
(Commencement of Operations) to
December 31, 2016
 Year ended December 31,
(In thousands, except per share data)2020201920182017
Revenues:   
Rental revenue$155,792 $135,670 $94,944 $53,373 $15,271 
Interest on loans and direct financing lease receivables8,136 3,024 656 293 161 
Other revenue81 663 623 783 88 
Total revenues164,009 139,357 96,223 54,449 15,520 
Expenses:   
General and administrative24,444 21,745 13,762 8,775 4,321 
Property expenses3,881 3,070 1,980 1,547 533 
Depreciation and amortization59,446 42,745 31,352 19,516 5,428 
Provision for impairment of real estate8,399 2,918 4,503 2,377 1,298 
Provision for loan losses830 — — — — 
Total expenses97,000 70,478 51,597 32,215 11,580 
Other operating income:   
Gain on dispositions of real estate, net5,821 10,932 5,445 6,748 871 
Income from operations72,830 79,811 50,071 28,982 4,811 
Other (loss)/income:   
Loss on repayment and repurchase of secured borrowings(924)(5,240)— — — 
Interest expense(29,651)(27,037)(30,192)(22,574)(987)
Interest income485 794 930 49 
Income before income tax expense42,740 48,328 20,809 6,457 3,827 
Income tax expense212 303 195 161 77 
Net income42,528 48,025 20,614 6,296 3,750 
Net income attributable to non-controlling interests(255)(6,181)(5,001)— — 
Net income attributable to stockholders and members$42,273 $41,844 $15,613 $6,296 $3,750 
Year ended December 31,Period from 
June 25, 2018 to 
December 31, 2018
 20202019
Basic net income per share$0.44 $0.65 $0.26 
Diluted net income per share0.44 0.63 0.26 
Cash dividends declared per share0.93 0.88 0.43 
42


Consolidated Balance Sheet Data:    
 December 31,
(In thousands)20202019201820172016
Total real estate investments, at cost$2,359,395 $1,908,919 $1,377,044 $932,174 $455,008 
Total real estate investments, net2,223,298 1,818,848 1,325,189 907,349 448,887 
Net investments2,392,576 1,912,243 1,342,694 914,247 452,546 
Cash and cash equivalents26,602 8,304 4,236 7,250 1,825 
Restricted cash6,388 13,015 12,003 12,180 10,097 
Total assets2,488,802 1,975,447 1,380,900 942,220 466,288 
Secured borrowings, net of deferred financing costs171,007 235,336 506,116 511,646 272,823 
Unsecured term loans, net of deferred financing costs626,272 445,586 — — — 
Notes payable to related party— — — 230,000 — 
Revolving credit facility18,000 46,000 34,000 — — 
Intangible lease liabilities, net10,168 9,564 11,616 12,321 16,385 
Total liabilities906,854 773,334 569,859 760,818 291,638 
Total stockholders'/members' equity1,574,758 1,194,450 562,179 181,402 174,650 
Non-controlling interests7,190 7,663 248,862 — — 
Other Data:   Period from March 30, 2016 (Commencement of Operations) to December 31, 2016
 Year ended December 31,
(In thousands)2020201920182017
FFO (1)
$104,415 $82,660 $51,007 $21,438 $9,605 
Core FFO (1)
106,688 90,648 51,007 21,438 9,605 
AFFO (1)
106,995 86,251 48,442 20,337 8,579 
EBITDA (1)
131,352 117,316 81,423 48,498 10,239 
EBITDAre (1)
133,931 109,302 80,481 44,127 10,666 
 December 31,
(Dollar amounts in thousands)20202019201820172016
Net debt (2)
$821,193 $713,784 $532,881 $733,511 $278,609 
Number of investment property locations1,181 1,000 677 508 344 
Occupancy99.7 %100.0 %100.0 %98.8 %96.8 %
 __________________________________________________________
(1)FFO, Core FFO, AFFO, EBITDA and EBITDAre are non-GAAP financial measures. For definitions of these measures and reconciliations of these measures to net income, the most directly comparable GAAP financial measure, and a statement of why our management believes the presentation of these measures provides useful information to investors and any additional purposes for which management uses these measures, see "Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations—Non-GAAP Financial Measures."
(2)Net debt is a non-GAAP financial measure. For a definition of this measure and a reconciliation of this measure to total debt, the most directly comparable GAAP financial measure, and a statement of why our management believes the presentation of this measure provides useful information to investors and any additional purposes for which management uses this measure, see "Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations—Non-GAAP Financial Measures."
4345



Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations.
The following discussion and analysis of our financial condition and results of operations should be read together with our consolidated financial statements and the related notes included elsewhere in this report, as well as the "Selected Financial Data" and "Business" sections of this report. Some of the information contained in this discussion and analysis or set forth elsewhere in this report, including information with respect to our plans and strategies for our business, includes forward‑looking statements that involve risks and uncertainties. You should read "Item 1A. Risk Factors" and the "Special Note Regarding Forward‑Looking Statements" sections of this report for a discussion of important factors that could cause actual results to differ materially from the results described in or implied by these forward‑looking statements.
Overview
We are an internally managed real estate company that acquires, owns and manages primarily single-tenant properties that are net leased on a long-term basis to middle-market companies operating service-oriented or experience-based businesses. We generally acquireinvest in and lease freestanding, single-tenant commercial real estate facilities where a tenant services its customers and conducts activities that are essential to the generation of the tenant'stenant’s sales and profits. As of December 31, 2020, 95.1%2021, 93.1% of our $184.0$242.9 million of annualized base rent was attributable to properties operated by tenants in service-oriented and experience-based businesses. "Annualized base rent" means annualized contractually specified cash base rent in effect on December 31, 20202021 for all of our leases (including those accounted for as loans or direct financing leases) commenced as of that date and annualized cash interest on our mortgage loans receivable as of that date.
We have assembled a diversified portfolio using a disciplined strategy that focuses on properties leased to tenants in businesses such as:
Car washes,
Restaurants (primarily quick service restaurants),
Early childhood education
Medical and dental services,
Convenience stores,
Automotive services,
Equipment rental,
Entertainment and
Health and fitness
We believe that, in general, properties leased to tenants in these businesses and similar businesses are essential to the generation of the tenants' sales and profits. We also believe that these business have favorable growth potential and, because of their nature they are more insulated from e-commerce pressure than many other businesses.
We were organized on January 12, 2018 as a Maryland corporation. We have elected to be taxed as a real estate investment trust ("REIT")REIT for federal income tax purposes beginning with the year ended December 31, 2018, and we believe that our current organization, operations and intended distributions will allow us to continue to so qualify.
We completed our IPOinitial public offering in June 2018. Our common stock is listed on the New York Stock Exchange under the symbol "EPRT"“EPRT”.
Our primary business objective is to maximize stockholder value by generating attractive risk-adjusted returns through owning, managing and growing a diversified portfolio of commercially desirable properties. We have grown
44


significantly since commencing our operations and investment activities in June 2016. As of December 31, 2020,2021, we had a portfolio of 1,1811,451 properties (inclusive of two undeveloped land parcels and 115126 properties which secure our investments in mortgage loans receivable) that was diversified by tenant, industry, concept and geography, had annualized base rent of $184.0$242.9 million and was 99.7%99.9% occupied. Our portfolio wasis built based on the following core investment attributes:
Diversification. Diversified Portfolio
Long Lease Term
Significant use of Master Leases
Healthy Rent Coverage Ratio and Tenant Financial Reporting
Contractual Base Rent Escalations
Significant use of Sale-Leaseback Investments
Smaller, Low Basis Single-Tenant Properties
We generally lease each of our properties to a single tenant on a triple-net, long-term basis, and we generate our cash from operations primarily through the monthly lease payments, or base rent we receive from the tenants that occupy our properties.
Substantially all our leases provide for periodic contractual rent escalations. As of December 31, 2020, leases2021, our portfolio was 99.9% occupied by 311 tenants operating 433 different brands, or concepts, in 16 industries across 46 states, with none of our tenants contributing 99.2%more than 3.3% of our annualized base rent. Our goal is that, over time, no more than 5% of our annualized base rent provided for increases in future annual base rent, generally rangingwill be derived from any single tenant or more than 1% to 4%, with a weighted average annual escalation equal to 1.5% of base rent.from any single property.
Long Lease Term. As of December 31, 2020,2021, our leases contributing 94.1% of annualized base rent were triple-net, which means that our tenant is responsible for all operating expenses, such as maintenance, insurance, utility and tax, related to the leased property (including any increases in those costs that may occur ashad a result of inflation). Our remaining leases were "double net," where the tenant is responsible for certain expenses, such as taxes and insurance, but we retain responsibility for other expenses, generally related to maintenance and structural component replacement that may be required at such leased properties. Also, we incur property-level expenses associated with our vacant properties and we occasionally incur nominal property-level expenses that are not paid by our tenants, such as the costs of periodically making site inspections of our properties. We do not currently anticipate incurring significant capital expenditures or property costs. Since our properties are predominantly single-tenant properties, which are generally subject to long-term leases, it is not necessary for us to perform significant ongoing leasing activities with respect to our properties. As of December 31, 2020, the weighted average remaining lease term of our leases was 14.514.0 years (based on annualized base rent), excluding renewal options that have not been exercised, with 4.8%5.4% of our annualized base rent attributable to leases expiring prior to January 1, 2026. Renewal options2027. Our properties generally are exercisable atsubject to long-term net leases that we believe provide us a stable base of revenue from which to grow our portfolio.
Significant Use of Sale-Leaseback Investments. We seek to acquire properties owned and operated by middle-market businesses and lease the optionproperties back to the operators pursuant to our standard lease form. For the year ended December 31, 2021, approximately 89.1% of our tenants upon expirationinvestments were sale-leaseback transactions.
Significant Use of their base lease term. Our leases providing for tenant renewal options generally provide for periodic contractual rent escalations during any renewed term that are similar to those applicable during the initial term of the lease.
Master Leases.As of December 31, 2020, 61.1%2021, 61.3% of our annualized base rent was attributable to master leases.
Contractual Base Rent Escalation. As of December 31, 2021, 98.6% of our leases (based on annualized base rent) provided for increases in future base rent at a weighted average rate of 1.6% per year.
Smaller, Low Basis Single-Tenant Properties. We generally invest in freestanding “small-box” single- tenant properties. As of December 31, 2021, our average investment per property was $2.3 million (which equals
46


our aggregate investment in our properties (including transaction costs, lease incentives and amounts funded for construction in progress) divided by the number of properties owned at such date), and we believe investments of similar size allow us to grow our portfolio without concentrating a large amount of capital in individual properties and limit our exposure to events that may adversely affect a particular property. Additionally, we believe that many of our properties are generally fungible and appropriate for multiple commercial uses, which reduces the risk that a particular property may become obsolete and enhances our ability to sell a property if we choose to do so.
Healthy Rent Coverage Ratio and Tenant Financial Reporting. As of December 31, 2021, our portfolio’s weighted average rent coverage ratio was 3.7x, and 98.5% of our leases (based on annualized base rent) obligate the tenant to periodically provide us with specified unit-level financial reporting.
Our Competitive Strengths
We believe the following competitive strengths distinguish us from our competitors and allow us to compete effectively in the single-tenant, net-lease market:
Carefully Constructed Portfolio of Recently Acquired Properties Leased to Service-Oriented or Experience-Based Tenants. We have strategically constructed a portfolio that is diversified by tenant, industry and geography and generally avoids exposure to businesses that we believe are subject to pressure from e-commerce businesses. Our properties are generally subject to long-term net leases that we believe provide us with a stable and predictable base of revenue from which to grow our portfolio. As of December 31, 2021, we had a portfolio of 1,451 properties, with annualized base rent of $242.9 million, which was purposefully selected by our management team in accordance with our focused and disciplined investment strategy. Our portfolio is diversified with 311 tenants operating 433 different concepts across 46 states and in 16 distinct industries. None of our tenants contributed more than 3.3% of our annualized base rent as of December 31, 2021, and our strategy targets a scaled portfolio that, over time, derives no more than 5% of our annualized base rent from any single tenant or more than 1% from any single property.
We focus on investing in properties leased to tenants operating in service-oriented or experience- based businesses such as car washes, restaurants (primarily quick service restaurants), early childhood education, medical and dental services, convenience stores, automotive services, equipment rental, entertainment and health and fitness, which we believe are generally more insulated from e-commerce pressure than many others. As of December 31, 2021, 93.1% of our annualized base rent was attributable to tenants operating service-oriented and experience-based businesses.
We believe that our portfolio’s diversity and our rigorous underwriting decrease the impact on us of an adverse event affecting a specific tenant, industry or region, and our focus on leasing to tenants in industries that we believe are well-positioned to withstand competition from e-commerce businesses increases the stability and predictability of our rental revenue.
Differentiated Investment Strategy. We seek to acquire and lease freestanding, single-tenant commercial real estate facilities where a tenant services its customers and conducts activities at the property that are essential to the generation of its sales and profits. We primarily seek to invest in properties leased to unrated middle- market companies that we determine have attractive credit characteristics and stable operating histories. We believe middle-market companies are underserved from a capital perspective and that we can offer them attractive real estate financing solutions while allowing us to enter into lease agreements that provide us with attractive risk-adjusted returns. Furthermore, many net-lease transactions with middle- market companies involve properties that are individually relatively small, which allows us to avoid concentrating a large amount of capital in individual properties. We maintain close relationships with our tenants, which we believe allows us to source additional investments and become the capital provider of choice as our tenants’ businesses grow and their real estate needs increase.
Disciplined Underwriting Leading to Strong Portfolio Characteristics. We generally seek to invest in single assets or portfolios of assets through transactions which range in aggregate purchase price from $2 million to $50 million. Our size allows us to focus on investing in a segment of the market that we believe is underserved from a capital perspective and where we can originate or acquire relatively smaller assets on attractive terms that provide meaningful growth to our portfolio. In addition, we seek to invest in commercially desirable properties that are suitable for use by different tenants, offer attractive risk-adjusted returns and possess characteristics that reduce our real estate investment risks.
47


Experienced and Proven Management Team. Our senior management has significant experience in the    net-lease industry and a track record of growing net-lease businesses to significant scale.
Our senior management team has been responsible for our focused and disciplined investment strategy and for developing and implementing our investment sourcing, underwriting, closing and asset management infrastructure, which we believe can support significant investment growth without a proportionate increase in our operating expenses. As of December 31, 2021, exclusive of our initial investment in a portfolio of 262 net leased properties, consisting primarily of restaurants, that we acquired on June 16, 2016 as part of the liquidation of General Electric Capital Corporation for an aggregate purchase price of $279.8 million (including transaction costs) (the "Initial Portfolio"), 85.2% of our portfolio’s annualized base rent was attributable to internally originated sale-leaseback transactions and 86.2% was acquired from parties who had previously engaged in one or more transactions that involved a member of our senior management team (including operators and tenants and other participants in the net lease industry, such as brokers, intermediaries and financing sources). The substantial experience, knowledge and relationships of our senior leadership team provide us with an extensive network of contacts that we believe allows us to originate attractive investment opportunities and effectively grow our business.
Asset Base Allows for Significant Growth. Building on our senior leadership team’s experience of more than 20 years in net-lease real estate investing, we have developed leading origination, underwriting, financing and property management capabilities. Our platform is scalable, and we seek to leverage our capabilities to improve our efficiency and processes to continue to seek attractive risk- adjusted growth. While we expect that our general and administrative expenses could increase as our portfolio grows, we expect that such expenses as a percentage of our portfolio and our revenues will decrease over time due to efficiencies and economies of scale. With our smaller asset base relative to other peers that focus on acquiring net leased real estate, we believe that we can achieve superior growth through manageable acquisition volume.
Extensive Tenant Financial Reporting Supports Active Asset Management. We seek to enter into lease agreements that obligate our tenants to periodically provide us with corporate and/or unit-level financial reporting, which we believe enhances our ability to actively monitor our investments, actively evaluate credit risk, negotiate lease renewals and proactively manage our portfolio to protect stockholder value. As of December 31, 2021, leases contributing 98.5% of our annualized base rent required tenants to provide us with specified unit-level financial information, and leases contributing 98.6% of our annualized base rent required tenants to provide us with corporate-level financial reporting.
Our Business and Growth Strategies
Our primary business objective is to maximize stockholder value by generating attractive risk-adjusted returns through owning, managing and growing a diversified portfolio of commercially desirable properties. We intend to pursue our objective through the following business and growth strategies.
Structure and Manage Our Diverse Portfolio with Focused and Disciplined Underwriting and Risk Management. We seek to maintain the stability of our rental revenue and maximize the long-term return on our investments while continuing our growth by using our focused and disciplined underwriting and risk management expertise. When underwriting assets, we emphasize commercially desirable properties, with strong operating performance, healthy rent coverage ratios and tenants with attractive credit characteristics.
Leasing. In general, we seek to enter into leases with (i) relatively long terms (typically with initial terms of 15 years or more and tenant renewal options); (ii) attractive rent escalation provisions; (iii) healthy rent coverage ratios; and (iv) tenant obligations to periodically provide us with financial information, which provides us with information about the operating performance of the leased property and/or tenant and allows us to actively monitor the security of payments under the lease on an ongoing basis. We strongly prefer to use master lease structures, pursuant to which we lease multiple properties to a single tenant underon a unitary (i.e., “all or none”) basis. In addition, in the context of our sale-leaseback investments, we generally seek to establish contract rents that are at or below prevailing market rents, which we believe enhances tenant retention and reduces our releasing risk if a lease is rejected in a bankruptcy proceeding or expires.
Diversification. We monitor and manage the diversification of our portfolio in order to reduce the risks associated with adverse developments affecting a particular tenant, property, industry or region. Our strategy targets a scaled portfolio that, over time, will (1) derive no more than 5% of its annualized base rent
48


from any single tenant or more than 1% of its annualized base rent from any single property, (2) be primarily leased to tenants operating in service-oriented or experience- based businesses and (3) avoid significant geographic concentration. While we consider these criteria when making investments, we may be opportunistic in managing our business and make investments that do not meet one or more of these criteria if we believe the opportunity presents an attractive risk-adjusted return.
Asset Management. We are an active asset manager and regularly review each of our properties to evaluate various factors, including, but not limited to, changes in the business performance at the property, credit of the tenant and local real estate market conditions. Among other things, we use Moody’s Analytics RiskCalc, which is a model for predicting private company defaults based on Moody’s Analytics Credit Research Database, to proactively detect credit deterioration. Additionally, we monitor market rents relative to in-place rents and the amount of tenant capital expenditures in order to refine our tenant retention and alternative use assumptions. Our management team utilizes our internal credit diligence to monitor the credit profile of each of our tenants on an ongoing basis. We believe that this proactive approach enables us to identify and address issues in a timely manner and to determine whether there are properties in our portfolio that are appropriate for disposition.
In addition, as part of our active portfolio management, we may selectively dispose of assets that we conclude do not offer a return commensurate with the investment risk, contribute to unwanted geographic, industry or tenant concentrations, or may be sold at a price we determine is attractive. We believe that our underwriting processes and active asset management enhance the stability of our rental revenue by reducing default losses and increasing the likelihood of lease renewals.
Focus on Relationship-Based Sourcing to Grow Our Portfolio by Originating Sale-Leaseback Transactions. We plan to continue our disciplined growth by originating sale-leaseback transactions and opportunistically making acquisitions of properties subject to net leases that contribute to our portfolio’s tenant, industry and geographic diversification. As of December 31, 2021, exclusive of the Initial Portfolio, 85.2% of our portfolio’s annualized base rent was attributable to internally originated sale- leaseback transactions and 86.2% was acquired from parties who had previously engaged in transactions that involved a member of our senior management team (including operators and tenants and other participants in the net lease industry, such as brokers, intermediaries and financing sources). In addition, we seek to leverage our relationships with our tenants to facilitate investment opportunities, including selectively agreeing to reimburse certain of our tenants for development costs at our properties in exchange for contractually specified rent that generally increases proportionally with our funding. As of December 31, 2021, exclusive of the Initial Portfolio, approximately 41.5% of our investments were sourced from operators and tenants who had previously consummated a transaction involving a member of our management team. We believe our senior management team’s reputation, in-depth market knowledge and extensive network of longstanding relationships in the net lease industry provide us access to an ongoing pipeline of attractive investment opportunities.
Focus on Middle-Market Companies in Service-Oriented or Experience-Based Businesses. We primarily focus on investing in properties that we lease on a long-term, triple-net basis to middle- market companies that we determine have attractive credit characteristics and stable operating histories. Properties leased to middle-market companies may offer us the opportunity to achieve superior risk-adjusted returns as a result of our extensive and disciplined credit and real estate analysis, lease structuring and portfolio composition. We believe our capital solutions are attractive to middle- market companies, as such companies often have limited financing options as compared to larger, credit rated organizations. We also believe that, in many cases, smaller transactions with middle- market companies will allow us to maintain and grow our portfolio’s diversification. Middle-market companies are often willing to enter into leases with structures and terms that we consider attractive (such as master lease. Sinceleases and leases that require ongoing tenant financial reporting) and believe contribute to the stability of our rental revenue.
In addition, we emphasize investments in properties leased to tenants engaged in service-oriented or experience-based businesses, such as car washes, restaurants (primarily quick service restaurants), early childhood education, medical and dental services, convenience stores, automotive services, equipment rental, entertainment and health and fitness, as we believe these businesses are generally leased undermore insulated from e-commerce pressure than many others.
Internal Growth Through Long-Term Triple-Net Leases That Provide for Periodic Rent Escalations. We seek to enter into long-term (typically with initial terms of 15 years or more and tenant renewal options), triple-
49


net leases that provide for periodic contractual rent escalations. As of December 31, 2021, our leases had a masterweighted average remaining lease term of 14.0 years (based on an "allannualized base rent), with only 5.4% of our annualized base rent attributable to leases expiring prior to January 1, 2027, and 98.6% of our leases (based on annualized base rent) provided for increases in future base rent at a weighted average of 1.6% per year.
Actively Manage Our Balance Sheet to Maximize Capital Efficiency. We seek to maintain a prudent balance between debt and equity financing and to maintain funding sources that lock in long-term investment spreads and limit interest rate sensitivity. We target a level of net debt that, over time, is generally less than six times our annualized adjusted EBITDAre (as defined in "Non-GAAP Financial Measures" below). We have access to multiple sources of debt capital, including the investment grade-rated, asset-backed bond market, through our Master Trust Funding Program, the investment grade-rated unsecured bond market and bank debt, through our revolving credit facility and our unsecured term loan facilities.
Historical Investment and Disposition Activity
The following table sets forth select information about our quarterly investment activity for the quarters ended March 31, 2020 through December 31, 2021 (dollars in thousands):
Three Months Ended
March 31, 2021June 30, 2021September 30, 2021December 31, 2021
Investment volume$197,816 $223,186 $230,755 $322,203 
Number of transactions22343155
Property count74948596
Avg. investment per unit$2,650 $2,354 $2,676 $3,230 
Cash cap rates 1
7.0%7.1%7.0%6.9%
GAAP cap rates 2
7.9%7.8%7.9%7.8%
Master lease percentage 3,4
79%83%80%59%
Sale-leaseback percentage 3,5
85%88%84%96%
Percentage of financial reporting 3
100%100%100%98%
Rent coverage ratio3.0x2.7x2.8x3.0x
Lease term (in years)16.113.516.416.3
Three Months Ended
March 31, 2020June 30, 2020September 30, 2020December 31, 2020
Investment volume$167,490 $42,369 $148,877 $244,078 
Number of transactions32111933
Property count631350108
Avg. investment per unit$2,551 $2,870 $2,866 $2,218 
Cash cap rates 1
7.1%7.4%7.1%7.1%
GAAP cap rates 2
8.0%8.1%7.9%7.7%
Master lease percentage 3,4
54%68%79%89%
Sale-leaseback percentage 3,5
88%100%92%88%
Percentage of financial reporting 3
100%100%100%100%
Rent coverage ratio2.7x4.3x2.8x3.6x
Lease term (in years)16.116.717.616.3

(1)    Cash annualized base rent for the first full month after the investment divided by the gross investment in the property plus transaction costs.
(2)    GAAP rent and interest income for the first twelve months after the investment divided by the gross investment in the property plus transaction costs.
(3)    As a percentage of annualized base rent.
(4)    Includes investments in mortgage loans receivable collateralized by more than one property.
(5)    Includes investments in mortgage loans receivable made in support of sale-leaseback transactions.
50


The following table sets forth select information about our quarterly disposition activity for the quarters ended December 31, 2021 through March 31, 2020 (dollars in thousands):
Three Months Ended
March 31, 2021June 30, 2021September 30, 2021December 31, 2021
Disposition volume1
$25,197 $19,578 $10,089 $4,466 
Cash cap rate on leased assets 2
7.1%7.1 %6.5 %6.0 %
Leased properties sold 3
15 11 
Vacant properties sold 3
— — 
Three Months Ended
March 31, 2020June 30, 2020September 30, 2020December 31, 2020
Disposition volume1
$19,571 $3,420 $19,595 $39,042 
Cash cap rate on leased assets 2
7.1%6.8 %7.0 %7.4 %
Leased properties sold 3
10 11 21 
Vacant properties sold 3
— — 

(1)     Net of transaction costs.
(2)     Annualized base rent at time of sale divided by the gross sale price (excluding transaction costs) for the property.
(3)     Property count excludes dispositions of undeveloped land parcels or none" basis,dispositions where only a portion of the structure prevents a tenant from "cherry picking" locations, where it unilaterally gives up underperforming properties while maintaining its leasehold interest in well-performing properties.owned parcel was sold.
COVID-19 Pandemic UpdateDiscussion
On March 11, 2020, the World Health Organization declared the outbreak of the novel coronavirus (“COVID-19”) a pandemic. For much of 2020, the global spread of COVID-19 has created significant uncertainty and economic disruption, which is likelyhas appears to persist,have subsided over the course of 2021, primarily due to the widespread availability of multiple vaccines. However, the continuing impact of the COVID-19 pandemic and its duration are unclear, and variants of the virus, such as Delta and Omicron, and vaccine hesitancy in certain areas could erode the progress that has been made against the virus, or increase, forexacerbate or prolong the impact of the pandemic. Conditions similar to those experienced in 2020, at the height of the pandemic, could return should the vaccinations prove ineffective against future variants of the virus. Should the impact of a periodvariant of unknown duration. The pandemic hasthe virus cause conditions to occur that are similar to those experienced in 2020, uncertainty, disruption and instability in the macro-economic environment could occur and government restrictions could force our tenants' businesses to shut-down or limit their operations, which would adversely affected us andimpact our tenants, and the full extent to which it will adversely affectoperations, our financial condition, our liquidity and resultsour prospects. Further, the extent and duration of operations is difficult to predict and depends on evolving factors, including the duration and scope of the pandemic, and governmental and social responses thereto. any such conditions cannot be predicted with any reasonable certainty.
We continue to closely monitor the impact ofongoing developments surrounding COVID-19 on all aspects of our business, including our portfolio and the creditworthiness of our tenants. As the pandemic intensified at the end of the first quarter ofIn 2020, we adopted a more cautious investment strategy, as we placed an increased emphasis on liquidity, prudent
45


balance sheet management and financial flexibility. In March 2020, we initiated steps to safeguard the health and safety of our employees, and transitioned all of our employees to a remote work environment. We successfully executed our business continuity plan,entered into deferral agreements with all of our core financial, operational and telecommunication systems operating from a cloud-based environment with no disruption. More recently, our employees have been able to work in our headquarters, located in Princeton, New Jersey, on a schedule designed to promote appropriate social distancing and health and safety.
The impact of the pandemic is rapidly evolving. It continues to adversely impact commercial activity and cause uncertainty and volatility in financial markets. The pandemic has adversely affected our tenants’ ability to meet their financial obligations to us (including the payment of rent and deferred rent), exposed us to increased risk of tenant default or bankruptcy, and impaired the value of certain of our properties. The pandemic has caused a large number of our tenants to suspend or reduce their operations, which has adversely affected their ability to pay rent to us. As of December 31, 2020, we granted tenant-requested rent deferrals relating to approximately $18.5 million of rent, representing 10% of our annualizedand recognized contractual base rent as of December 31, 2020. During the year ended December 31, 2020, we collected substantially all of the $2.6 million in deferred rent we were owed from tenants where repayment was anticipated.
The adverse impacts of the pandemic and the responses designedrelated to mitigate its effects (such as local, state, regional or national lockdowns or other limitations on business activities) have varied, and likely will continue to vary, by geography. It is possible that our properties and tenants located in certain areas will be more adversely affected than our properties and tenants located in other areas. While our properties are diversified by geography, our business includes substantial holdings in the following states as of December 31, 2020 (based on annualized base rent): Texas (14.9%), Georgia (9.6%), Florida (6.1%), Arkansas (4.8%) and Ohio (4.1%). If the pandemic surges in these states or other areas from which we derive significant revenue, the adverse impact of the pandemic on us and our tenants would likely increase.
Similarly, as of December 31, 2020, leases representing approximately 20.0% of our annualized base rent were with tenants in industries that have been particularly adversely affected by the COVID-19 pandemic, including casual and family dining (7.8% of annualized base rent), health and fitness (5.2% of annualized base rent), entertainment (3.4% of annualized base rent), movie theaters (2.3% of annualized base rent) and home furnishings (1.3% of annualized base rent).See “Our Real Estate Investment Portfolio—Diversification by Industry” and “—Diversification by Geography,” below for additional information about our exposure to various states and industries.
The pandemic could cause our occupancy to decrease, which would lead to increased property-level expenses, as we would be obligated to pay costs (e.g., real estate taxes, maintenance costs and insurance) that would otherwise be paid by a tenant at a property subject to a triple-net lease. Additionally, while we recently have begun to accelerate our investment program, the pandemic has caused us to adopt a more cautious investment strategy, as we emphasize liquidity and financial flexibility, that has slowed our pace of external growth. Conditions in the bank lending and capital markets have been volatile and may deteriorateagreements as a resultcomponent of the pandemic, andrental revenue in our ability, and thatconsolidated statements of our tenants, to access capital may become constrained or eliminated, or the terms on which capital may be accessed may deteriorate significantly.
One of our main operating functions is our proactive asset management approach. Accordingly, we continue to actively engage in discussions with our tenants regarding the impact of COVID-19 on their business operations liquidity, and financial position, and, where appropriate, negotiate rent deferrals or other concessions. As noted above, as of December 31, 2020, we granted tenant-requested rent deferrals relating to approximately $18.5 million of rent, which represents 10% of our annualized base rent as of December 31,for 2020. These rent deferrals were negotiated on a tenant-by-tenant basis, and, in general, allowallowed a tenant to defer all or a portion of itstheir rent for a portion of 2020, with all of the deferred rent to be paid to us pursuant to a schedule that generally extends up to 24 months from the original due date of the deferred rent.
It is possible While our tenants' businesses and operations have largely returned to pre-pandemic levels, any new developments that the existingcause a deterioration, or further deterioration, in our tenants’ ability to operate their businesses, caused by COVID-19 or otherwise, willdelays in the supply of products or services to our tenants from vendors required to operate their businesses, could cause our tenants to be unable or unwilling to meet their contractual obligations to us, including the payment of rent (including deferred rent), or to request further rent deferrals or other formsconcessions. The likelihood of rent relief,this would increase if variants of COVID-19, such as rent reductions. GivenDelta and Omicron, intensify or persist for a prolonged period. Additionally, whether the significant uncertainty aroundpandemic has caused a material secular change in consumer behavior is not yet determinable or evident as it pertains to the durationpatronage of service-based and/or experience-based businesses, but should changes occur that are material, many of our tenants would be adversely affected and severity oftheir ability to meet their obligations to us could be further impaired. During the impact of COVID-19, wedeferral period, the deferral agreements reduced our cash flow from operations, reduced our cash available for distribution and adversely affected our ability to make cash distributions to common stockholders. If tenants are unable to predictrepay their deferred rent, we will not receive cash in the impact it will have onfuture in accordance with our tenants’ continued ability to pay rent (including deferred rent). Therefore, information provided regarding October rent collections should not serve as an indication of expected future rent collections.expectations.
4651


The extent to which COVID-19 impacts our operations will depend on future developments, which are highly uncertain and cannot be predicted with confidence, including the duration of the outbreak, geographic and industry variations in COVID-19’s impact and actions taken to contain COVID-19. The impact of COVID-19 on our tenants and properties will likely have a continuing adverse impact on us, particularly if tenants are unable to meet their rental payment obligations to us (including the payment of deferred rent), our vacancy rate increases or if we choose to grant further rent deferrals or other concessions.
Liquidity and Capital Resources
As of December 31, 2020,2021, we had $2.4$3.2 billion of net investments in our investment portfolio, consisting of investments in 1,1811,451 properties (inclusive of two undeveloped land parcels and 115126 properties which secure our investments in mortgage loans receivable), with annualized base rent of $184.0$242.9 million. Substantially all of our cash from operations is generated by our investment portfolio.
OurThe liquidity requirements for operating our Company consist primarily of the funds necessary to pay principal and interest payments onfunding our investment activities, servicing our outstanding indebtedness and thepaying our general and administrative expenses of operating our business and managing our portfolio.expenses. The occupancy level of our portfolio is high just below 100%(99.9% as of December 31, 2021) and, because of substantially all of our leases are triple-net (with our tenants are generally responsible for the maintenance, insurance and property taxes associated with the leased properties), our properties.liquidity requirements are not significantly impacted by property costs. When a property becomes vacant because the existing tenant has vacated the property due to default or at the expiration of the lease term the existing tenant did not renew theirwithout a renewal or new lease and we had not re-leased the property,being executed, 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 substitutenew tenant or to sell the property. As of December 31, 2020,2021, only threeone of our properties werewas vacant, significantly less than 1% of our portfolio, and all remaining properties were subject to a lease (excluding two undeveloped land parcels), which represents a 99.7% occupancy rate.lease. We expect to incur some property costs from time to time in periods during which properties that become vacant are being marketed for lease or sale. 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 expect that such costs will be significant to our operations.
We intend to continue to grow through additional investments in stand-alone single tenant properties. To accomplish this objective, we seek to acquireinvest in real estate with a combination of debt and equity capital and with cash from operations that we do not distribute to our stockholders. When we sell properties, we generally reinvest the cash proceeds from our sales in new property acquisitions. Our short-term liquidity requirements also include the funding needs associated with nine40 properties where we have agreed to provide construction financing or reimburse the tenant for certain development, construction and renovation costs in exchange for specified contractuallycontractual payments of interest or increased rent that generally increases in proportion with our level of funding. As of December 31, 2020,2021, we had agreed to provide construction financing or reimburse the tenant for certain development, construction and renovation costs in an aggregate amount of $61.9$116.9 million, and, as of such date, we had funded $45.6$52.4 million of this commitment. We expect to fund the balanceremainder of suchthis commitment by December 31, 2021.2022.
Additionally, as of February 19, 2021,11, 2022, we were under contract to acquire 218 properties with an aggregate purchase price of $51.9$15.0 million, subject to completion of our due diligence procedures and satisfaction of customary closing conditions. We expect to meet our short-term liquidity requirements, including our investment in potential future single tenant properties, primarily with our cash and cash equivalents, net cash from operating activities and borrowings under the Revolving Credit Facility, and potentially through proceeds generated from our 2021 ATM programProgram, which has approximately $170.7$161.5 million remaining.remaining under the program.
Our long-term liquidity requirements consist primarily of funds necessary to acquire additional properties and repay indebtedness. We expect to meet our long-term liquidity requirements through various sources of capital, including net cash from operating activities, borrowings under our revolving credit and term loan facilities,Revolving Credit Facility, future debt financings, salesales of common stock under our ATM Program, and proceeds from the sale of theselected properties in our portfolio and other secured and unsecured borrowings (including potential issuances under the Master Trust Funding Program).portfolio. However, at any point in time, there may be a number of factors that could have a material and adverse effect on our ability to access these capital sources, including unfavorable conditions in the overall equity and credit markets, our level of leverage, the portion of our portfolio that is unencumbered, borrowing restrictions imposed by our existing debt agreements, general market conditions for real estate and potentially REITs specifically, our
47


operating performance, our liquidity and general market perceptions about us. The success of our business strategy will depend, to a significant degree, on our ability to access these various capital sources to fund our investmentfuture investments in single tenant properties and thereby grow our cash flows.
An additional liquidity need is funding the required level of distributions, generally 90% of our REIT taxable income (determined without regard to the dividends paid deduction and excluding any net capital gain), that are among the requirements for us to continue to qualify for taxation as a REIT. During the year ended December 31, 2020,2021, our board of directors declared total cash distributions of $0.93$1.00 per share of common stock. Holders of OP Units are entitled to distributions per unit equivalent to those paid by us per share of common stock. During the year ended December 31, 2020,2021, we paid $86.5$112.3 million of distributions to common stockholders and OP Unit holders,
52


and as of December 31, 2020,2021, we recorded $25.7$32.6 million of distributions payable to common stockholders and OP Unit holders. To continue to qualify for taxation as a REIT, we must make distributions to our stockholders aggregating annually at least 90% of our REIT taxable income, determined without regard to the dividends paid deduction and excluding any net capital gain. As a result of this requirement, we cannot rely on retained earnings to fund our business needs to the same extent as other entities that are not REITs. If we do not have sufficient funds available to us from our operations to fund our business needs, we will need to find alternative ways to fund those needs. Such alternatives may include, among other things, selling properties (whether or not the sales price is optimal or otherwise meets our strategic long-term objectives), incurring additional indebtedness or issuing equity securities in public or private transactions. The availability and attractiveness of the terms of these potential sources of financing cannot be assured.
Generally, our short-term debt capital isneeds are provided through our use of our Revolving Credit Facility. We manage our long-term leverage position through the issuance of long-term fixed-rate debt on a secured or unsecured basis. Generally, we will seek to issue long-term debt on an unsecured basis as we believe this facilitates greater flexibility in our management of our existing portfolio and our ability to retain optionality in our overall financing and growth strategy. By seeking to match the expected cash inflows from our long-term leases with the expected cash outflows necessary to service for our long-term debt, we seek to "lock in," for as long as is economically feasible, the expected positive differencespread between our scheduled cash inflows on our leases and the cash outflows on our debt obligations. In this way, we seek to reduce the risk that increases in interest rates would adversely impact our cash flows and results of operations. Our ability to execute leases that contain annual rent escalations also contributes to our ability to manage the risk of a rising interest rate environment. We 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. Although we are not required to maintain a particular leverage ratio and may not be able to do so, we generally consider that, over time, a level of net debt (which includes recourse and non-recourse borrowings and any outstanding preferred stock less unrestricted cash and cash heldequivalents and restricted cash available for the benefit of lenders)future investment) that is less than six times our annualized adjusted EBITDAre is prudent for thea real estate company like ours.
As of December 31, 2020,2021, all of our long-term debt was fixed-rate debt or was effectively converted to a fixed-rate for the term of the debt though hedging strategies and our weighted average debt maturity was 4.75.6 years. In February 2022, we amended our revolving credit facility to, among other things, extend its term. See "Item 7. Management's Discussion and Analysis of Financial Condition and Results of OperationsDescription of Certain Debt." As we continue to invest in real estate properties and grow our real estate portfolio, we intend to manage our long-term debt maturities to reduce the risk that a significant amount of our debt will mature in any single year in the future.  
Over time, we may access additional long-term debt capital with future debt issuances through our Master Trust Funding Program, although we have no plans to currently do so. Future sources of debt capital may also include issuances of notes in the public market, term borrowings from insurance companies, banks and other sources, mortgage financing of a single-asset or portfolio of assets and CMBS borrowings. These sources of debt capital may offer us the opportunity to lower our cost of funding and further diversify our sources of debt capital. Over time, we may choose to issue preferred equity as a part of our overall strategy for funding our investment objectives and growth goals. As our outstanding debt matures, we may refinance it as it comes due or choose to repay it using cash and cash equivalents or borrowings under theour Revolving Credit Facility. Management believesWe believe that the cash generated by our operations, together with our cash and cash equivalents at December 31, 2020,2021, our borrowing availability under the Revolving Credit Facility and our potential access to additional sources of 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.
Supplemental GuarantorInformation
In March 2020, the SEC adopted amendments to Rule 3-10 of Regulation S-X and created Rule 13-01 to simplify disclosure requirements related to certain registered securities. The rule became effective January 4, 2021. The Company and the Operating Partnership have filed a registration statement on Form S-3 with the SEC registering, among other securities, debt securities of the Operating Partnership, which, unless otherwise specified, will be fully and unconditionally guaranteed by the Company. At December 31, 2021, the Operating Partnership had issued and outstanding $400.0 million of 2031 Notes. The obligations of the Operating Partnership under the 2031 Notes are guaranteed on a senior basis by the Company. The guarantee is full and unconditional, and the Operating Partnership is a consolidated subsidiary of the Company.
4853


As a result of the amendments to Rule 3-10 of Regulation S-X, subsidiary issuers of obligations guaranteed by the parent are not required to provide separate financial statements, provided that the subsidiary obligor is consolidated into the parent company’s consolidated financial statements, the parent guarantee is “full and unconditional” and, subject to certain exceptions as set forth below, the alternative disclosure required by Rule 13-01 is provided, which includes narrative disclosure and summarized financial information. Accordingly, separate consolidated financial statements of the Operating Partnership have not been presented. Furthermore, as permitted under Rule 13-01(a)(4)(vi), the Company has excluded the summarized financial information for the Operating Partnership as the assets, liabilities and results of operations of the Company and the Operating Partnership are not materially different than the corresponding amounts presented in the consolidated financial statements of the Company, and management believes such summarized financial information would be repetitive and not provide incremental value to investors.
Description of Certain Debt
The following table summarizes our outstanding indebtedness as of December 31, 20202021 and 2019:2020:
Principal Outstanding
Weighted Average Interest Rate (1)
Principal Outstanding
Weighted Average Interest Rate (1)
(in thousands)(in thousands)Maturity DateDecember 31, 2020December 31,
2019
December 31, 2020December 31,
2019
(in thousands)Maturity DateDecember 31, 2021December 31, 2020December 31, 2021December 31, 2020
Unsecured term loans:Unsecured term loans:Unsecured term loans:
April 2019 Term LoanApril 2019 Term LoanApril 2024$200,000 $200,000 3.3%3.3%April 2019 Term LoanApril 2024$200,000 $200,000 3.3%3.3%
November 2019 Term LoanNovember 2019 Term LoanNovember 2026430,000 250,000 3.0%3.1%November 2019 Term LoanNovember 2026430,000 430,000 3.0%3.0%
Senior unsecured notesSenior unsecured notesJuly 2031400,000 — 3.1%—%
Revolving Credit FacilityRevolving Credit FacilityApril 202318,000 46,000 1.4%3.1%Revolving Credit Facility
April 2023 (2)
144,000 18,000 1.3%1.4%
Secured borrowings:Secured borrowings:Secured borrowings:
Series 2017-1 NotesSeries 2017-1 NotesJune 2047173,193 239,102 4.2%4.2%Series 2017-1 Notes— 173,193 —%4.2%
Total principal outstandingTotal principal outstanding$821,193 $735,102 3.3%3.5%Total principal outstanding$1,174,000 $821,193 2.9%3.3%
 _______________________________________________________________
(1)Interest rates are presented after giving effect to our interest rate swap and lock agreements, where applicable.
(2)As described below, in February 2022 we extended the maturity date of the Revolving Credit Facility to Februrary 2026.

Unsecured Revolving Credit Facility and April 2019 Term Loan
Through our Operating Partnership, we are party to an Amended and Restated Credit Agreement with a group of lenders, which was amended on February 10, 2022 (the "Credit Agreement"), and which, as amended, provides for revolving loans of up to $400.0$600.0 million (the "Revolving Credit Facility") and up to an additional $200.0 million in term loans (the "April 2019 Term Loan").
The Revolving Credit Facility maturesis scheduled to mature on April 12, 2023,February 10, 2026, with antwo extension optionoptions of up to one yearsix-month periods each, exercisable by the Operating Partnership subject to the satisfaction of certain conditions, and theconditions. The April 2019 Term Loan matures on April 12, 2024. The loans under each of the Revolving Credit Facility and the April 2019 Term Loan initially bear interest at an annual rate of applicable LIBORAdjusted Term SOFR (as defined in the Credit Agreement) plus thean applicable margin (which applicable margin varies between the Revolving Credit Facility and the April 2019 Term Loan). The applicable LIBORAdjusted Term SOFR is thea rate with a term equivalent to the interest period applicable to the relevant borrowing. In addition, the Operating Partnership is required to pay a revolving facility fee throughout the term of the Revolving Credit Facility. The applicable margin and the revolving facility fee rate are initially is a spread and rate, as applicable, set according to a leverage-based pricing grid. At the Operating Partnership's election, on and after receipt of an investment grade corporate credit rating from S&P, Moody's or Moody's,Fitch, the applicable margin and the revolving facility fee rate will be a spread and rate, as applicable, set according to the credit ratings provided by S&P, Moody's and/or Moody's.Fitch. Each of the Revolving Credit Facility and the April 2019 Term Loan is freely pre-payable at any time and istime. Outstanding credit extensions under the Revolving Credit Facility are mandatorily payable if borrowings exceed the borrowing base oramount of such credit extensions the revolving facility limit. The Operating Partnership may re-borrow amounts paid down on the Revolving Credit Facility but not onprior to its maturity. Loans repaid under the April 2019 Term Loan.Loan cannot be reborrowed. The Operating Partnership is required to pay revolving credit fees throughout the term of the Revolving Credit Agreement based upon its usage of the Revolving Credit Facility, at a rate which depends on its usage of such facility during the period before we receive an investment grade corporate credit rating from S&P or Moody's, and which rate shall be based on the corporate credit rating from S&P and/or Moody's after the time, if applicable, we receive such a rating. The Amended Credit Agreement has an accordion feature to increase, subject to certain conditions, the maximum availability of credit (either through increased revolving commitments or additional term loans) by up to $200.0$600.0 million.
54


The Operating Partnership is the borrower under the Amended Credit Agreement, and we and each of the subsidiaries of the Operating Partnership that owns a direct or indirect interest in an eligible real property asset are guarantors under the Amended Credit Agreement.
Under the terms of the Amended Credit Agreement, we are subject to various restrictive financial and nonfinancial covenants which, among other things, require us to maintain certain secured and unsecured leverage ratios cash flowand fixed charge and debt service coverage ratios, secured borrowing ratios and a minimum level of tangible net worth.ratios.
The Amended Credit Agreement restricts our ability to pay distributions to our stockholders under certain circumstances. However, we may make distributions to the extent necessary to maintain our qualification as a REIT under the Code. The Amended Credit Agreement contains certain additionalcustomary affirmative and negative covenants that, among other things and subject to exceptions, limit or restrict our incurrence ofability to incur indebtedness and liens, dispositionconsummate mergers or other fundamental changes, dispose of assets, transactionsmake certain restricted payments, make certain investments, modify our organizational documents, transact with affiliates, mergers and fundamental changes, modification of organizational documents, changes tochange our fiscal periods, making of investments,provide negative pledge clauses, andmake subsidiary distributions, enter into certain new lines of business or engage in certain activities, and REIT qualification.fail to meet the requirements for taxation as a REIT.
49


November 2019 Term Loan
On November 26, 2019, we, through our Operating Partnership, entered into a $430.0 million term loan credit facility (the "November 2019 Term Loan") with a group of lenders. The November 2019 Term Loan provides for term loans to be drawn up to an aggregate amount of $430.0 million with a maturity of November 26, 2026. The loans under the November 2019 Term Loan are available to be drawn in up to three draws during the six-month period beginning on November 26, 2019. In December 2019, we made an initial borrowing of $250.0 million available under the November 2019 Term Loan and in March 2020 we borrowed the remaining $180.0 million available under the November 2019 Term Loan.
Borrowings under the November 2019 Term Loan bear interest at an annual rate of applicable LIBOR plus the applicable margin. The applicable LIBOR will be the rate with a term equivalent to the interest period applicable to the relevant borrowing. The applicable margin will initially be a spread set according to a leverage-based pricing grid. At the Operating Partnership's irrevocable election, on and after receipt of an investment grade corporate credit rating from S&P or Moody's, the applicable margin will be a spread set according to our corporate credit ratings provided by S&P and/or Moody's. The November 2019 Term Loan is pre-payable at any time by the Operating Partnership, provided, that if the loans under the November 2019 Term Loan are repaid on or before November 26, 2021, they are subject to a one percent prepayment premium. After November 26, 2021 the loans may be repaid without penalty. The November 2019 Term Loan has an accordion feature to increase, subject to certain conditions, the maximum availability of the facility up to an aggregate of $500 million.
The Operating Partnership is the borrower under the November 2019 Term Loan, and our Company and each of its subsidiaries that owns a direct or indirect interest in an eligible real property asset are guarantors under the facility. Under the terms of the November 2019 Term Loan, we are subject to various restrictive financial and nonfinancial covenants which, among other things, require us to maintain certain leverage ratios, cash flow and debt service coverage ratios, secured borrowing ratios and a minimum level of tangible net worth.
The November 2019 Term Loan restricts our ability to pay distributions to our stockholders under certain circumstances. However, we may make distributions to the extent necessary to maintain our qualification as a REIT under the Code. The November 2019 Term Loan contains certain additional covenants that, subject to exceptions, limit or restrict our incurrence of indebtedness and liens, disposition of assets, transactions with affiliates, mergers and fundamental changes, modification of organizational documents, changes to fiscal periods, making of investments, negative pledge clauses and lines of business and REIT qualification.
Master Trust Funding ProgramSenior Unsecured Notes
SCF RC Funding I LLC, SCF RC Funding II LLCOn June 22, 2021, the Operating Partnership issued $400.0 million aggregate principal amount of 2031 Notes, resulting in net proceeds of $396.6 million. The 2031 Notes were issued by the Operating Partnership and SCF RC Funding III LLC (collectively, the "Master Trust Issuers"), all of which are indirect wholly-owned subsidiariesobligations of the Operating Partnership have issued net-lease mortgage notes payable (the "Notes") with an aggregate outstanding gross principal balance of $173.2 million as of December 31, 2020. Theunder the 2031 Notes are secured by all assets ownedfully and unconditionally guaranteed on a senior basis by the Master Trust Issuers. We provide property management servicesCompany. In June 2021, the Company entered into a treasury-lock agreement which was designated as a cash flow hedge associated with respect to the mortgaged properties owned byexpected public offering of such notes. In June 2021, the Master Trust Issuers and service the related leases pursuant to an amended and restated property management and servicing agreement dated as of July 11, 2017, among the Master Trust Issuers, the Operating Partnership (as property manager and as special servicer), Midland Loan Services, a division of PNC Bank, National Association, (as back-up manager) and Citibank, N.A. (as indenture trustee).
Beginningwas settled in 2016, two series of Notes, each comprised of two classes, were issued under the program: (i) Notes originally issued by SCF RC Funding I LLC and SCF RC Funding II LLC (the "Series 2016-1 Notes"), which were repaid in full in November 2019 and (ii) Notes originally issued by SCF RC Funding I LLC, SCF RC Funding II LLC and SCF RC Funding III LLC (the "Series 2017-1 Notes"),accordance with an aggregate outstanding principal balance of $173.2 million as of December 31, 2020. The Notes are the joint obligations of all Master Trust Issuers.
Notes issued under our Master Trust Funding Program are secured by a lien on all of the property owned by the Master Trust Issuers and the related leases. A substantial portion of our real estate investment portfolio serves as collateral for borrowings outstanding under our Master Trust Funding Program. As of December 31, 2020, we had pledged 258 properties, with a net investment amount of $399.7 million, under the Master Trust Funding Program. The agreement governing our Master Trust Funding Program permits substitution of real estate collateral from time to time, subject to certain conditions.its terms.
5055


Absent a plan to issue additional long-term debt throughThe indenture and supplemental indenture creating the Master Trust Funding Program, we are not required to add assets to, or substitute collateral in, the existing collateral pool. We can voluntarily elect to substitute assets in the collateral pool, subject to meeting prescribed conditions that are designed to protect the collateral pool by requiring the substitute assets to be of equal or greater measure in attributes such as: the asset's fair value, monthly rent payments, remaining lease term and weighted average coverage ratios. In addition, we can sell underperforming assets and reinvest the proceeds in new properties. Any substitutions and sales are subject to an overall limitation of 35% of the collateral pool which is typically reset at each new issuance unless the substitution or sale is credit- or risk-based, in which case there are no limitations.
A significant portion of our cash flows are generated by the special purpose entities comprising our Master Trust Funding Program. For the three months ended December 31, 2020, excess cash flow from the Master Trust Funding Program, after payment of debt service and servicing and trustee expenses, totaled $5.1 million2031 Notes contain various restrictive covenants, including limitations on cash collections of $8.5 million, which represents a debt service coverage ratio (as defined in the program documents) of 2.27x. If at any time the monthly debt service coverage ratio (as defined in the program documents) generated by the collateral pool is less than or equal to 1.25x, excess cash flow from the Master Trust Funding Program entities will be deposited into a reserve account to be used for payments to be made on the Notes, to the extent there is a shortfall; if at any time the three month average debt service coverage ratio generated by the collateral pool is less than or equal to 1.15x, excess cash flow from the Master Trust Funding Program entities will be applied to an early amortization of the Notes. If cash generated by our properties held in the Master Trust Funding Program is required to be held in a reserve account or applied to an early amortization of the Notes, it would reduce the amount of cash available to us and could limit or eliminate our ability to make distributions to our common stockholders.
The Notes require monthly payments of principalincur additional secured and interest. The payment of principal and interest on any Class B Notes is subordinate to the payment of principal and interest on any Class A Notes. The Series 2017-1 Notes mature in June 2047 and have a weighted average interest rate of 4.19% as of December 31, 2020. However, the anticipated repayment date for the Series 2017-1 Notes is June 2024, and if the notes are not repaid in full on or before such anticipated repayment date, additional interest will begin to accrue on the notes.
The Series 2017-1 Notes may be voluntarily prepaid, in whole or in part, at any time on or after the date that is 31 months prior to the anticipated repayment date in June 2024 without the payment of a make whole amount. Voluntary prepayments may be made before 31 months prior to the anticipated repayment date but will be subject to the payment of a make whole amount.
An event of default will occur under the Master Trust Funding Program if, among other things, the Master Trust Issuers fail to pay interest or principal on the Notes when due, materially default in complying with the material covenants contained in the documents evidencing the Notes or the mortgages on the mortgaged property collateral or if a bankruptcy or other insolvency event occurs. Under the master trust indenture, we have a number of Master Trust Issuer covenants including requirements to pay any taxes and other charges levied or imposed upon the Master Trust Issuers and to comply with specified insurance requirements. We are also required to ensure that all uses and operations on or of our properties comply in all material respects with all applicable environmental laws.unsecured indebtedness. As of December 31, 2020,2021, we were in material compliance with all suchthese covenants.
As of December 31, 2020, scheduled principal repayments on the Notes issued under the Master Trust Funding Program during 2021 were $4.1 million. We expect to meet these repayment requirements primarily through our net cash from operating activities.
Cash Flows
Comparison of the years ended December 31, 20202021 and 20192020
As of December 31, 2020,2021, we had $26.6$59.8 million of cash and cash equivalents and $6.4 million ofno restricted cash as compared to $8.3$26.6 million and $13.0$6.4 million, respectively, as of December 31, 2019.2020.
Cash Flows for the year ended December 31, 2021
During the year ended December 31, 2021, net cash provided by operating activities was $167.4 million as compared $99.4 million during the same period in 2020, an increase of $68.0 million. Our cash flows from operating activities primarily depend on the occupancy of our portfolio, the rental rates specified in our leases and the collectability of such rent, our property operating expenses and other general and administrative costs. Cash inflows during 2021 related to net income adjusted for non-cash items of $155.6 million (net income of $96.2 million adjusted for non-cash items, including the addition of depreciation and amortization of tangible, intangible and right-of-use real estate assets, amortization of deferred financing costs and other non-cash interest expense, loss on repayment and repurchase of secured borrowings and provision for impairment of real estate, offset by the subtraction of the change in our provision for loan losses, gain on dispositions of real estate, net, straight-line rent receivable, equity-based compensation expense and adjustment to rental revenue for tenant credit, which in aggregate net to an addition of $59.4 million), a decrease in rent receivables, prepaid expenses and other assets of $2.2 million and an increase in accrued liabilities and other payables of $14.4 million. These net cash inflows were partially offset by by payments made in settlement of cash flow hedges of $4.8 million. The increase in net cash provided by operating activities was primarily driven by the increased size of our investment portfolio during 2021.
Net cash used in investing activities during the year ended December 31, 2021 was $829.7 million as compared to $545.5 million in the same period in 2020, an increase of $284.2 million. Our net cash used in investing activities is generally used to fund our investments in real estate, including capital expenditures, the development of our construction in progress and investments in loans receivable, offset by cash provided from the disposition of real estate and principal collections on our loans and direct financing lease receivables. The cash used in investing activities during 2021 primarily included $840.0 million to fund investments in real estate, including capital expenditures, $136.4 million of investments in loans receivable, $9.3 million to fund construction in progress and $2.2 million paid to tenants as lease incentives. These cash outflows were partially offset by $100.5 million of principal collections on our loans and direct financing lease receivables and $58.4 million of proceeds from sales of investments, net of disposition costs. The increase in net cash used in investing activities was primarily due to our increased level of investments in real estate and loans receivables during 2021.
Net cash provided by financing activities was $689.1 million during the year ended December 31, 2021 as compared to $457.8 million in the same period in 2020, an increase of $231.3 million. Our net cash provided by financing activities in 2021 related to cash inflows of $458.3 million from the issuance of common stock in follow-on equity offerings and through our ATM Program, $396.6 million in net proceeds from the issuance of the 2031 Notes and $393.0 million of borrowings under the Revolving Credit Facility. These cash inflows were partially offset by $267.0 million of repayments on the Revolving Credit Facility, $175.8 million of repayments of secured borrowing principal, the payment of $112.3 million in dividends, $1.2 million of offering costs paid related to our follow-on offerings and the ATM Program, the payment of deferred financing costs of $2.1 million and $0.4 million of payments for taxes related to the net settlement of equity awards..
Cash Flows for the year ended December 31, 2020
During the year ended December 31, 2020, net cash provided by operating activities was $99.4 million as compared $88.6 million during the same period in 2019, an increase of approximately $10.8 million. Our cash flows from operating activities primarily depend on the occupancy of our portfolio, the rental rates specified in our leases, and the collectability of such rent and our operating expenses and other general and administrative costs. Cash
51


inflows during 2020 related to net income adjusted for non-cash items of $107.2 million (net income of $42.5 million adjusted for non-cash items, including adding back depreciation and amortization of tangible, intangible and right-of-use real estate assets, amortization of deferred financing costs and other assets, loss on repayment of secured
56


borrowings, provision for impairment of real estate, and subtracting gains on dispositions of real estate, net, straight-line rent receivable, equity-based compensation expense and adjustment to rental revenue for tenant credit, which in aggregate net to an addition of $64.7 million) and an increase in accrued liabilities and other payables of $4.2 million. These net cash inflows were offset by an outflow related to the increase in rent receivables, prepaid expenses and other assets of $12.1 million. The increase in net cash provided by operating activities was primarily by the increased size of our investment portfolio.
Net cash used in investing activities during the year ended December 31, 2020 was $545.5 million as compared to $607.8 million in the same period in 2019, a decrease of approximately $62.3 million. Our net cash used in investing activities is generally used to fund our investments in real estate, including capital expenditures, the development of our construction in progress and investments in loans receivable, offset by cash provided from the disposition of real estate and principal collections on our loans and direct financing lease receivables. The cash used in investing activities during 2020 included $541.3 million to fund investments in real estate, including capital expenditures, $14.4 million to fund construction in progress, $60.5 million of investments in loans receivable and $12.9 million paid to tenants as lease incentives. These cash outflows were partially offset by $82.9 million of proceeds from sales of investments, net of disposition costs and $0.3 million of principal collections on our loans and direct financing lease receivables. The increase in net cash used in investing was primarily due to our increased level of investments in real estate and loans receivables offset by increased asset sales.
Net cash provided by financing activities was $457.8 million during the year ended December 31, 2020 as compared to $524.4 million in the same period in 2019, a decrease of approximately $66.6 million. Our net cash provided by financing activities in 2020 related to cash inflows of $461.0 million from the issuance of common stock in follow-on equity offerings and through our ATM Program, $87.0 million of borrowings under the Revolving Credit Facility and $180.0 million of borrowings under the November 2019 Term Loan. These cash inflows were partially offset by a $65.9 million outflow related to principal payments on our Master Trust Funding notes, $115.0 million of repayments on the Revolving Credit Facility, the payment of $86.5 million in dividends, $2.8 million of offering costs paid related to our follow-on offerings and the ATM Program and the payment of deferred financing costs of approximately $25,000. The decrease in net cash provided by financing activities was due to our net borrowings being reduced during the year by nearly $100 million and increased dividends of approximately $22.6 million, offset by our increase proceeds from the issuance of stock of approximately $50 million.
Cash Flows for the year ended December 31, 2019
During the year ended December 31, 2019, net cash provided by operating activities was $88.6 million. Our cash flows from operating activities primarily depend on the occupancy of our portfolio, the rental rates specified in our leases, and the collectability of such rent and our operating expenses and other general and administrative costs. Cash inflows related to net income adjusted for non-cash items of $86.1 million (net income of $48.0 million adjusted for non-cash items, including depreciation and amortization of tangible, intangible and right-of-use real estate assets, amortization of deferred financing costs and other assets, loss on repurchase of secured borrowings, provision for impairment of real estate, gains on dispositions of real estate, net, straight-line rent receivable, equity-based compensation expense and adjustment to rental revenue for tenant credit, of $38.1 million), an increase in accrued liabilities and other payables of $1.2 million and a decrease in rent receivables, prepaid expenses and other assets of $1.2 million.
Net cash used in investing activities during the year ended December 31, 2019 was $607.8 million. Our net cash used in investing activities is generally used to fund our investments in real estate, including capital expenditures, the development of our construction in progress and investments in loans receivable, offset by cash provided from the disposition of real estate and principal collections on our loans and direct financing lease receivables. The cash used in investing activities included $570.0 million to fund investments in real estate, including capital expenditures, $17.9 million to fund construction in progress, $94.6 million of investments in loans receivable and $2.1 million paid to tenants as lease incentives. These cash outflows were partially offset by $66.8 million of proceeds from sales of investments, net of disposition costs and $9.5 million of principal collections on our direct financing lease receivables.
Net cash provided by financing activities of $524.4 million million during the year ended December 31, 2019 related to cash inflows of $411.6 million from the issuance of common stock in our follow-on offering and through
52


our ATM program, $459.0 million of borrowings under the Revolving Credit Facility, $450.0 million of combined borrowings under the April 2019 Term Loan and November 2019 Term Loan and $1.7 million of principal collected on repurchased Master Trust Funding Notes. These cash inflows were partially offset by a net $277.4 million outflow related to principal payments and the repurchase and subsequent repayment of Master Trust Funding notes, payment of deferred financing costs of $6.1 million related to the Amended Credit Agreement, $447.0 million of repayments on the Revolving Credit Facility, the payment of $63.9 million in dividends and $1.8 million of offering costs related to our follow-on offering and the ATM Program.
Off-Balance Sheet Arrangements
We had no off-balance sheet arrangements as of December 31, 2020.2021.
Contractual Obligations
The following table provides information with respect to our commitments as of December 31, 2020:2021: 
Payment due by period Payment due by period
(in thousands)(in thousands)Total20212022-20232024-2025Thereafter(in thousands)Total20222023-20242025-2026Thereafter
Secured Borrowings—Principal$173,193 $4,083 $8,804 $160,305 $— 
Secured Borrowings—Fixed Interest (1)
24,372 7,183 13,844 3,345 — 
Unsecured Term LoansUnsecured Term Loans630,000 — — 200,000 430,000 Unsecured Term Loans$630,000 $— $200,000 $430,000 $— 
Senior unsecured notesSenior unsecured notes400,000 — — — 400,000 
Revolving Credit FacilityRevolving Credit Facility18,000 — 18,000 — — Revolving Credit Facility144,000 — 144,000 — — 
Tenant Construction Financing and Reimbursement Obligations (2)
16,264 16,264 — — — 
Operating Lease Obligations (3)
20,539 1,471 2,621 1,885 14,562 
Tenant Construction Financing and Reimbursement Obligations (1)
Tenant Construction Financing and Reimbursement Obligations (1)
64,496 64,496 — — — 
Operating Lease Obligations (2)
Operating Lease Obligations (2)
19,072 1,484 2,132 1,250 14,206 
TotalTotal$882,368 $29,002 $43,269 $365,535 $444,562 Total$1,257,568 $65,980 $346,132 $431,250 $414,206 
______________________________________________________________________________________________ 
(1)Includes interest payments on outstanding indebtedness issued under our Master Trust Funding Program through the anticipated repayment dates.
(2)Includes obligations to reimburse certain of our tenants for construction costs that they incur in connection with construction at our properties in exchange for contractually-specified rent that generally increases proportionally with our funding.
(3)(2)Includes of $17.5$16.7 million rental payments due under ground lease arrangements where our tenants are directly responsible for payment.
Additionally, we may enter into commitments to purchase goods and services in connection with the operation of our business. These commitments generally have terms of one-year or less and reflect expenditure levels comparable to our historical expenditures, as adjusted for our growth.
57


We have made an election to be taxed as a REIT for federal income tax purposes beginning with our taxable year ended December 31, 2018; accordingly, we generally will not be subject to federal income tax for the year ended December 31, 2020,2021, if we distribute all of our REIT taxable income, determined without regard to the dividends paid deduction, to our stockholders.
Critical Accounting Policies and Estimates
Our accounting policies are determined in accordance with GAAP. The preparation of our financial statements requires us to make estimates and assumptions that are subjective in nature and, as a result, our actual results could differ materially from our estimates. Estimates and assumptions include, among other things, subjective judgments regarding the fair values and useful lives of our properties for depreciation and lease classification purposes, the collectability of receivables and asset impairment analysis. Set forth below are the more critical accounting policies that require management judgment and estimates in the preparation of our consolidated financial statements.
Real Estate Investments
Investments in real estate are carried at cost less accumulated depreciation and impairment losses, if any. The cost of investments in real estate reflects their purchase price or development cost. We evaluate each
53


acquisition transaction to determine whether the acquired asset meets the definition of a business. Under Accounting Standards Update ("ASU") 2017-01, Business Combinations (Topic 805): Clarifying the Definition of a Business, an acquisition does not qualify as a business when there is no substantive process acquired or substantially all of the fair value is concentrated in a single identifiable asset or group of similar identifiable assets or the acquisition does not include a substantive processcost and, in the formcase of an acquired workforce or an acquired contract that cannot be replaced without significant cost, effort or delay. Transactionasset acquisitions, transaction costs related to acquisitions that are asset acquisitions are capitalized as part of the cost basis of the acquired assets, while transaction costs for acquisitions that are deemed to be acquisitions of a business are expensed as incurred. Improvements and replacements are capitalized when they extend the useful life or improve the productive capacity of the asset. Costs of repairs and maintenance are expensed as incurred.acquisition.
We allocate the purchase price (plus transaction costs) of acquired properties accounted for as asset acquisitions to tangible and identifiable intangible assets or liabilities based on their relative fair values. Tangible assets may include land, site improvements and buildings. Intangible assets may include the value of in-place leases and above- and below-market leases and other identifiable intangible assets or liabilities based on lease or property specific characteristics.
We incur various costs in the leasing and development of our properties. Amounts paid to tenants that incentivize them to extend or otherwise amend an existing lease or to sign a new lease agreement are capitalized to lease incentive on our consolidated balance sheets. Tenant improvements are capitalized to building and improvements within our consolidated balance sheets. Costs incurred which are directly related to properties under development, which include pre-construction costs essential to the development of the property, development costs, construction costs, interest costs and real estate taxes and insurance, are capitalized during the period of development as construction in progress. After the determination is made to capitalize a cost, it is allocated to the specific component of a project that benefited. Determination of when a development project commences and capitalization begins, and when a development project has reached substantial completion and is available for occupancy and capitalization must cease, involves a degree of judgment. We do not engage in speculative real estate development. We do, however, opportunistically agree to reimburse certain of our tenants for development costs at our properties in exchange for contractually specified rent that generally increases proportionally with our funding.
The fair value of the tangible assets of an acquired property with an in-place operating lease is determined by valuing the property as if it were vacant, and the "as-if-vacant" value is then allocated to the tangible assets based on the fair value of the tangible assets. The fair value of in-place leases is determined by considering estimates of carrying costs during the expected lease-up periods, current market conditions, as well as costs to execute similar leases based on the specific characteristics of each tenant's lease. We estimate the cost to execute leases with terms similar to the remaining lease terms of the in-place leases, including leasing commissions, legal and other related expenses. Factors we consider in this analysis include an estimate of the carrying costs during the expected lease-up periods considering current market conditions and costs to execute similar leases. In estimating carrying costs, we include real estate taxes, insurance and other operating expenses, and estimates of lost rentals at market rates during the expected lease-up periods, which primarily range from six to 12 months. The fair value of above- or below-market leases is recorded based on the net present value (using a discount rate that reflects the risks associated with the leases acquired) of the difference between the contractual amount to be paid pursuant to the in-place lease and our estimate of the fair market lease rate for the corresponding in-place lease, measured over the remaining non-cancelable term of the lease including any below-market fixed rate renewal options for below-market leases.
In making estimates of fair values for purposes of allocating purchase price, we use a number of sources, including real estate valuations prepared by independent valuation firms. We also consider information and other factors including market conditions, the industry that the tenant operates in, characteristics of the real estate, e.g., location, size, demographics, value and comparative rental rates, tenant credit profile and the importance of the location of the real estate to the operations of the tenant's business. Additionally, we consider information obtained about each property as a result of our pre-acquisition due diligence, marketing and leasing activities in estimating the fair value of the tangible and intangible assets acquired. We use the information obtained as a result of our pre-acquisition due diligence as part of our consideration of the accounting standard governing asset retirement obligations and, when necessary, will record an asset retirement obligation as part of the purchase price allocation.
Real estate investments that are intended to be sold are designated as "held for sale" on the consolidated balance sheets at the lesser of carrying amount and fair value less estimated selling costs. Real estate investments
54


are no longer depreciated when they are classified as held for sale. If the disposal, or intended disposal, of certain real estate investments represents a strategic shift that has had or will have a major effect on our operations and financial results, the operations of such real estate investments would be presented as discontinued operations in the consolidated statements of operations for all applicable periods.
Allowance for Loan Losses
Prior to the adoption of ASC Topic 326, Financial Instruments - Credit Losses (“ASC 326”), we periodically evaluated the collectability of our 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 was determined to be impaired when, in management’s judgment based on
58


current information and events, it was probable that we would be unable to collect all amounts due according to the contractual terms of the loan agreement. Specific allowances for loan losses were provided for impaired loans on an individual loan basis in the amount by which the carrying value exceeded the estimated fair value of the underlying collateral less disposition costs. As of December 31, 2019, we had no allowance for loan losses recorded in our consolidated financial statements.
On January 1, 2020, we adopted ASC 326 on a prospective basis. ASC 326 changed how we account for credit losses for all of our loans receivable and direct financing lease receivables. ASC 326 replaces the current “incurred loss” model with an “expected loss” model that requires consideration of a broader range of information than used under the incurred losses model. Upon adoption of ASC 326, we recorded an initial allowance for loan losses of $0.2 million as of January 1, 2020, netted against loans and direct financing receivables on our consolidated balance sheet. Under ASC 326, we are required to re-evaluate the expected loss of our loans and direct financing lease receivable portfolio at each balance sheet date. As of December 31, 2020,2021, we recorded an allowance for loan losses of $1.0$0.8 million. Changes in our allowance for loan losses are presented within provision for loan losses in our consolidated statements of operations.
In connection with our adoption of ASC 326 on January 1, 2020, we implemented a new process including the use of loan loss forecasting models. We have used the loan loss forecasting model for estimating expected lifetime credit losses, at the individual asset level, for our loans and direct financing lease receivable portfolio. The forecasting model used is the probability weighted expected cash flow method, depending on the type of loan and global assumptions.
We use a real estate loss estimate model (“RELEM”) which estimates losses on our loans and direct financing lease receivable portfolio, for purposes of calculating allowances for loan losses. The RELEM allows us to refine (on an ongoing basis) the expected loss estimate by incorporating loan specific assumptions as necessary, such as anticipated funding, interest payments, estimated extensions and estimated loan repayment/refinancing at maturity to estimate cash flows over the life of the loan. The model also incorporates assumptions related to underlying collateral values, various loss scenarios, and predicted losses to estimate expected losses. Our specific loan-level inputs include loan-to-stabilized-value “LTV” and debt service coverage ratio metrics, as well as principal balances, property type, location, coupon, origination year, term, subordination, expected repayment dates and future funding’s. We categorize the results by LTV range, which we consider the most significant indicator of credit quality for our loans and direct financing lease receivables. A lower LTV ratio typically indicates a lower credit loss risk.
Real estate lending has several risks that need to be considered. There is the potential for changes in local real estate conditions and subjectivity of real estate valuations. In addition, overall economic conditions may impact the borrowers’ financial condition. Adverse economic conditions such as high unemployment levels, interest rates, tax rates and fuel and energy costs may have an impact on the results of operations and financial conditions of borrowers.
We also evaluate each loan and direct financing lease receivable measured at amortized cost for credit deterioration at least quarterly. Credit deterioration occurs when it is deemed probable that we will not be able to collect all amounts due according to the contractual terms of the loan or direct financing lease receivables.
Our allowance for loan losses is adjusted to reflect our estimation of the current and future economic conditions that impact the performance of the real estate assets securing our loans. These estimations include various macroeconomic factors impacting the likelihood and magnitude of potential credit losses for our loans and direct financing leases during their anticipated term.
55


Impairment of Long-Lived Assets
If circumstances indicate that the carrying value of a property may not be recoverable, we review the asset for impairment. This review is based on an estimate of the future undiscounted cash flows, excluding interest charges, expected to result from the property's use and eventual disposition. These estimates consider factors such as expected future operating income, market and other applicable trends and residual value, as well as the effects of leasing demand, competition and other factors. If impairment exists due to the inability to recover the carrying value of a property, an impairment loss is recorded to the extent that the carrying value exceeds the estimated fair value of the property for properties to be held and used. For properties held for sale, the impairment loss is the adjustment to fair value less estimated cost to dispose of the asset. Impairment assessments have a direct impact on the
59


consolidated statements of operations, because recording an impairment loss results in an immediate negative adjustment to the consolidated statements of operations.
Adjustment to Rental Revenue for Tenant Credit/Allowance for Doubtful AccountsCredit
We continually review receivables related to rent and unbilled rent receivables and determines collectability by taking into consideration 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 in which the property is located. Prior to January 1, 2019, if the collectability of a receivable was in doubt, the accounts receivable and straight-line rent receivable balances were reduced by an allowance for doubtful accounts on the consolidated balance sheets or a direct write-off of the receivable was recorded in the consolidated statements of operations. The provision for doubtful accounts was included in property expenses in our consolidated statements of operations. If the accounts receivable balance or straight-line rent receivable balance was subsequently deemed to be uncollectible, such receivable amounts were written-off to the allowance for doubtful accounts.
As of January 1, 2019, if the assessment of the collectability of substantially all payments due under a lease changes from probable to not probable, any difference between the rental revenue recognized to date and the lease payments that have been collected is recognized as a current period adjustment to rental revenue in the consolidated statements of operations.
Derivative Instruments
In the normal course of business, we use derivative financial instruments, which may include interest rate swaps, caps, options, floors and other interest rate derivative contracts, to protect us against adverse fluctuations in interest rates by reducing our exposure to variability in cash flows on a portion of our floating-rate debt. Instruments that meet these hedging criteria are formally designated as hedges at the inception of the derivative contract. We record all derivatives on the consolidated balance sheets at fair value. The accounting for changes in the fair value of derivatives depends on the intended use of the derivative, whether we have elected to designate a derivative in a hedging relationship and apply hedge accounting and whether the hedging relationship has satisfied the criteria necessary to apply hedge accounting. Derivatives designated and 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 timing of gain or loss recognition on the hedging instrument with the recognition of the changes in the fair value of the hedged asset or liability that are attributable to the hedged risk in a fair value hedge or the earnings effect of the hedged forecasted transactions in a cash flow hedge. We may also enter into derivative contracts that are intended to economically hedge certain risk, even though hedge accounting does not apply or we elect not to apply hedge accounting.
The accounting for subsequent changes in the fair value of these derivatives depends on whether each has been designed and qualifies for hedge accounting treatment. If a derivative is designated and qualifies for cash flow hedge accounting treatment, the change in the estimated fair value of the derivative is recorded in other comprehensive income (loss) in the consolidated statements of comprehensive income to the extent that it is effective. Any ineffective portion of a change in derivative fair value is immediately recorded in earnings. If we elect not to apply hedge accounting treatment (or for derivatives that do not qualify as hedges), any change in the fair value of these derivative instruments is recognized immediately in gains (losses) on derivative instruments in the consolidated statements of operations. We do not intend to use derivative instruments for trading or speculative purposes.
56


Revenue Recognition
Our rental revenue is primarily related to rent received from tenants. Rent from tenants is recorded in accordance with the terms of each lease on a straight-line basis over the non-cancellable initial term of the lease from the later of the date of the commencement of the lease and the date of acquisition of the property subject to the lease. Rental revenue recognition begins when the tenant controls the space and continues through the term of the related lease. Because substantially all of the leases provide for rental increases at specified intervals, we record a straight-line rent receivable and recognize revenue on a straight-line basis through the expiration of the non-cancellable term of the lease. We take into account whether the collectability of rents is reasonably assured in determining the amount of straight-line rent to record.
We defer rental revenue related to lease payments received from tenants in advance of their due dates. These amounts are presented within accrued liabilities and other payables on our consolidated balance sheets.
Certain of our properties are subject to leases that provide for contingent rent based on a percentage of the tenant's gross sales. For these leases, we recognize contingent rental revenue when the threshold upon which the contingent lease payment is based is actually reached.
Equity-Based Compensation  
From time to time, we grant shares of restricted common stock and restricted share units ("RSUs") to our directors, executive officers and other employees that vest over multiple periods, subject to the recipient's continued service. Additionally, we also granted performance-based RSUs to our executive officers, the final number of which is determined based on market and subjective performance conditions and which vest over a multi-year period, subject to the recipient's continued service. We account for the restricted common stock and RSUs in accordance with ASC 718, Compensation - Stock Compensation, which requires that such compensation be recognized in the financial statements based on their estimated grant-date fair value. The value of such awards is recognized as compensation expense in general and administrative expenses in the accompanying consolidated statements of operations over the requisite service periods. We recognize compensation expense for equity-based compensation
60


using the straight-line method based on the terms of the individual grant. Forfeitures of equity-based compensation awards, if any, are recognized as they occur.
Variable Interest Entities
The FASB provides guidance for determining whether an entity is a variable interest entity (a "VIE"). VIEs are defined as entities in which equity investors do not have the characteristics of a controlling financial interest or do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support. A VIE is required to be consolidated by its primary beneficiary, which is the party that (i) has the power to control the activities that most significantly impact the VIE's economic performance and (ii) has the obligation to absorb losses, or the right to receive benefits, of the VIE that could potentially be significant to the VIE.
Following the completion of the Formation Transactions, we concluded that the Operating Partnership is a VIE of which we are the primary beneficiary, as we have the power to direct the activities that most significantly impact the economic performance of the Operating Partnership. Substantially all of our assets and liabilities are held by the Operating Partnership. The assets and liabilities of the Operating Partnership are consolidated and reported as assets and liabilities on our consolidated balance sheet as of December 31, 2020.
Recently Issued Accounting Pronouncements
In February 2016, the FASB issued ASU 2016-13, Measurement of Credit Losses on Financial Instruments (“ASU 2016-13”) establishing ASC 326, as amended by subsequent ASUs on the topic. ASU 2016-13 is effective for interim and annual reporting periods in fiscal years beginning after December 15, 2019. We adopted this guidance on January 1, 2020 and recorded estimates of expected loss on its loans receivable portfolio beginning on that date.
In August 2017, the FASB issued ASU 2017-12, Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities (“ASU 2017-12”), which amends and simplifies existing guidance in order to allow companies to more accurately present the economic effects of risk management activities in the financial statements. We adopted ASU 2017-12 while accounting for our interest rate swaps. As we did not have other derivatives outstanding at time of adoption, no prior period adjustments were required. Pursuant to the provisions of
57


ASU 2017-12, we are no longer required to separately measure and recognize hedge ineffectiveness. Instead, we recognize the entire change in the fair value of cash flow hedges included in the assessment of hedge effectiveness in other comprehensive (loss) income. The amounts recorded in other comprehensive (loss) income will subsequently be reclassified to earnings when the hedged item affects earnings. The adoption of ASU 2017-12 did not have a material impact on our consolidated financial statements.
In August 2018, the FASB issued ASU 2018-13, Fair Value Measurement: Changes to the Disclosure Requirements for Fair Value Measurement (“ASU 2018-13”), which changes the disclosure requirements for fair value measurements by removing, adding and modifying certain disclosures. ASU 2018-13 is effective for annual periods beginning after December 15, 2019, with early adoption permitted. We adopted this guidance on January 1, 2020 and the adoption of ASU 2018-13 did not have a material impact on our related disclosures.
In March 2020, the FASB issued ASU 2020-04, Reference Rate Reform (Topic 848) (“ASU 2020-04”). ASU 2020-04 contains practical expedients for reference rate reform related activities that impact debt, leases, derivatives and other contracts. The guidance in ASU 2020-04 is optional and may be elected over time as reference rate reform activities occur. During the first quarter of 2020, the Company has elected to apply the hedge accounting expedients related to probability and the assessments of effectiveness for future LIBOR-indexed cash flows to assume that the index upon which future hedged transactions will be based matches the index on the corresponding derivatives. Application of these expedients preserves the presentation of derivatives consistent with past presentation. We continue to evaluate the impact of the guidance and may apply other elections as applicable as additional changes in the market occur.
In April 2020, the Financial Accounting Standards Board ("FASB”) staff issued a question and answer document (the “Lease Modification Q&A”) focused on the application of lease accounting guidance to lease concessions provided as a result of the COVID-19 pandemic. Under existing lease guidance, the entity would have to determine, on a lease by lease basis, if a lease concession was the result of a new arrangement reached with the tenant, which would be accounted for under the lease modification framework, or if a lease concession was under the enforceable rights and obligations that existed in the original lease, which would be accounted for outside the lease modification framework. The Lease Modification Q&A provides entities with the option to elect to account for lease concessions as though the enforceable rights and obligations existed in the original lease. This election is only available when total cash flows resulting from the modified lease are substantially similar to the cash flows in the original lease. We made this election and account for rent deferrals by increasing our rent receivables as receivables accrue and continuing to recognize income during the deferral period, resulting in $12.4 million of deferrals being recognized in rental revenues for the year ended December 31, 2020 . Lease concessions or amendments other than rent deferrals are evaluated to determine if a substantive change to the consideration in the original lease contract has occurred and should be accounted for as a lease modification. We continue to evaluate any amounts recognized for collectability, regardless of whether accounted for as a lease modification or not, and record an adjustment to rental income for tenant credit for amounts that are not probable of collection. For lease concessions granted in conjunction with the COVID-19 pandemic, we reviewed all amounts recognized on a tenant-by-tenant basis for collectability.
In August 2020, the FASB issued Accounting Standards Update (“ASU”) 2020-06, “Debt – Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging – Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity” (“ASU 2020-06”). The guidance in ASU 2020-06 simplifies the accounting for convertible debt and convertible preferred stock by removing the requirements to separately present certain conversion features in equity. In addition, the amendments in the ASU 2020-06 also simplify the guidance in ASC Subtopic 815-40, Derivatives and Hedging: Contracts in Entity’s Own Equity, by removing certain criteria that must be satisfied in order to classify a contract as equity, which is expected to decrease the number of freestanding instruments and embedded derivatives accounted for as assets or liabilities. Finally, the amendments revise the guidance on calculating earnings per share, requiring use of the if-converted method for all convertible instruments and rescinding an entity’s ability to rebut the presumption of share settlement for instruments that may be settled in cash or other assets. The amendments in ASU 2020-06 are effective for the Company for fiscal years beginning after December 15, 2021. Early adoption is permitted, but no earlier than fiscal years beginning after December 15, 2020. The guidance must be adopted as of the beginning of the fiscal year of adoption. The Company is currently evaluating the impact of this new guidance.
58


Results of Operations
The following discusses our results of operations for the year ended December 31, 2021, as compared to our results of operations for the year ended December 31, 2020. A discussion of the changes in our results of operations for the year ended December 31, 2020, as compared to our results of operations for the year ended December 31, 2019. A discussion of the changes in our results of operations for the year ended December 31, 2019 as compared to our results of operations for the year ended December 31, 2018 has been omitted from this Annual Report but may be found in "Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations—Results of Operations—Comparison of the years ended December 31, 20192020 and 20182019" in our annual report for the year ended December 31, 2019.2020.
Comparison of the years ended December 31, 20202021 and 20192020 
Year ended December 31,   Year ended December 31,  
(dollar amounts in thousands)(dollar amounts in thousands)20202019Change%(dollar amounts in thousands)20212020Change%
Revenues:Revenues:  Revenues:  
Rental revenueRental revenue$155,792 $135,670 $20,122 14.8 %Rental revenue$213,327 $155,792 $57,535 36.9 %
Interest income on loans and direct financing lease receivablesInterest income on loans and direct financing lease receivables8,136 3,024 5,112 169.0 %Interest income on loans and direct financing lease receivables15,710 8,136 7,574 93.1 %
Other revenue, netOther revenue, net81 663 (582)(87.8)%Other revenue, net1,197 81 1,116 1,377.8 %
Total revenuesTotal revenues164,009 139,357 24,652 17.7 %Total revenues230,234 164,009 66,225 40.4 %
Expenses:Expenses:  Expenses:  
General and administrativeGeneral and administrative24,444 21,745 2,699 12.4 %General and administrative24,329 24,444 (115)(0.5)%
Property expensesProperty expenses3,881 3,070 811 26.4 %Property expenses5,762 3,881 1,881 48.5 %
Depreciation and amortizationDepreciation and amortization59,446 42,745 16,701 39.1 %Depreciation and amortization69,146 59,446 9,700 16.3 %
Provision for impairment of real estateProvision for impairment of real estate8,399 2,918 5,481 187.8 %Provision for impairment of real estate6,120 8,399 (2,279)(27.1)%
Provision for loan losses830 — 830 100.0 %
Change in provision for loan lossesChange in provision for loan losses(204)830 (1,034)(124.6)%
Total expensesTotal expenses97,000 70,478 25,692 36.5 %Total expenses105,153 97,000 8,153 8.4 %
Other operating income:Other operating income:  Other operating income:  
Gain on dispositions of real estate, netGain on dispositions of real estate, net5,821 10,932 (5,111)(46.8)%Gain on dispositions of real estate, net9,338 5,821 3,517 60.4 %
Income from operationsIncome from operations72,830 79,811 (6,981)(8.7)%Income from operations134,419 72,830 61,589 84.6 %
Other (expense)/income:Other (expense)/income: Other (expense)/income: 
Loss on repayment and repurchase of secured borrowingsLoss on repayment and repurchase of secured borrowings(924)(5,240)4,316 (82.4)%Loss on repayment and repurchase of secured borrowings(4,461)(924)(3,537)382.8 %
Interest expenseInterest expense(29,651)(27,037)(2,614)9.7 %Interest expense(33,614)(29,651)(3,963)13.4 %
Interest incomeInterest income485 794 (309)(38.9)%Interest income94 485 (391)(80.6)%
Income before income tax expenseIncome before income tax expense42,740 48,328 (5,588)(11.6)%Income before income tax expense96,438 42,740 53,698 125.6 %
Income tax expenseIncome tax expense212 303 (91)(30.0)%Income tax expense227 212 15 7.1 %
Net incomeNet income42,528 48,025 (5,497)(11.4)%Net income96,211 42,528 53,683 126.2 %
Net income attributable to non-controlling interestsNet income attributable to non-controlling interests(255)(6,181)5,926 (95.9)%Net income attributable to non-controlling interests(486)(255)(231)90.6 %
Net income attributable to stockholders and members$42,273 $41,844 $429 1.0 %
Net income attributable to stockholdersNet income attributable to stockholders$95,725 $42,273 $53,452 126.4 %
61


Revenues:
Rental revenue. Rental revenue increased by $20.1$57.5 million for the year ended December 31, 2020,2021, as compared to the year ended December 31, 2019.2020. The increase in revenues was driven primarily by the growth in the size of our real estate investment portfolio, which generated additional rental revenues. Our real estate investment portfolio grew from 1,000 properties, representing $1.9 billion in net investments in real estate, as of December 31, 2019 to 1,181 properties, representing $2.4 billion in net investments in real estate, as of December 31, 2020.2020 to 1,451 properties, representing $3.2 billion in net investments in real estate, as of December 31, 2021. Our real estate investments were acquired throughout the periods presented and were not all owned by us for the entirety of the periods; accordingly, a significant portion of the increase in rental revenue between periods is related to recognizing revenue in 20202021 on acquisitions that were made during 20192020 and 2020.2021. A smaller component of the increase in revenues between periods is related to rent escalations recognized on our leases.
59


Interest on loans and direct financing lease receivables. Interest on loans and direct financing lease receivables increased by $5.1$7.6 million during the year ended December 31, 2020,2021, as compared to the year ended December 31, 2019,2020, primarily due to the growth of our investments inmortgage loans receivable beginning in 2019portfolio during 2020 and additional investments in loans receivablecontinuing during 2020,2021, which led to a higher average daily balance of loans receivable outstanding during the year ended December 31, 2020.2021.
Other revenue. Other revenue for the year ended December 31, 2020, decreased2021 increased by approximately $0.6$1.1 million, as compared to the year ended December 31, 2019,2020, primarily due to the receipt of lease termination$1.0 million in loan prepayment fees from former tenants during the year ended December 31, 2019.2021. No lease termination incomesuch loan prepayment fee revenue was recorded during the year ended December 31, 2020.
Expenses:
General and administrative expenses.administrative. General and administrative expenses increased $2.7expense decreased $0.1 million for the year ended December 31, 2020,2021, as compared to the year ended December 31, 2019.2020. This increasedecrease in general and administrative expensesexpense was primarily due to thea decrease in third-party property servicing and audit expense, offset by an increase of personnel due to operatingin our larger real estate portfolio, including increased equity-basedequity based compensation expense, legal fees and directors' fees.expense.  
Property expenses. Property expenses increased by $0.8$1.9 million for the year ended December 31, 2020,2021, as compared to the year ended December 31, 2019.2020. The increase in property expenses was primarily due to increased reimbursable costs and property insurance expenses and operational costs during the year ended December 31, 2020.2021.
Depreciation and amortization expense. Depreciation and amortization expense increased by $16.7$9.7 million for the year ended December 31, 20202021, as compared to the year ended December 31, 2019.2020. Depreciation and amortization expense increased in proportion to the general increase in the size of our real estate investment portfolio.   
Provision for impairment of real estate. Impairment charges on real estate investments were $8.4$6.1 million and $2.9$8.4 million for the years ended December 31, 20202021 and 2019,2020, respectively. During the years ended December 31, 20202021 and 2019,2020, we recorded a provision for impairment of real estate aton 18 and 17 and 8 of our real estate investments, respectively.respectively, with the average size of our impairments being smaller in 2021. We strategically seek to identify non-performing properties that we may re-lease or dispose of in an effort to improve our returns and manage risk exposure. An increase in vacancy associated with our disposition or re-leasing strategies may trigger impairment charges when the expected future cash flows from the properties from sale or re-lease are less than their net book value.
Change in provision for loan losses. During the year ended December 31, 2021, our provision for loan losses decreased by $0.2 million, as compared to an increase of $0.8 million during the year ended December 31, 2020. Under ASC 326, we are required to re-evaluate the expected loss on our portfolio of loans and direct financing lease receivables at each balance sheet date. Changes in our provision for loan losses are driven by revisions to global and loan-specific assumptions in our loan loss model and by changes in the size of our loan and direct financing lease portfolio.
Other operating income:
Gain on dispositions of real estate, net. Gain on dispositions of real estate, net, decreasedincreased by $5.1$3.5 million for the year ended December 31, 2020,2021, as compared to the year ended December 31, 2019.2020. We disposed of 38 real
62


estate properties during the year ended December 31, 2021, compared to 49 real estate properties during the year ended December 31, 2020. Overall, our 2021 dispositions had a higher sales price in relation to their basis as compared to our 2020 dispositions, specifically driven by our sale of six vacant properties during 2020 compared to 37 real estatethe sale of only two vacant properties during the year ended December 31, 2019.2021.
Other (expense)/income:
Loss on repayment and repurchase of secured borrowings. Loss on repayment and repurchase of secured borrowings of $0.9$4.5 million during the year ended December 31, 2021 relates to the payment of a make-whole premium and the write-off of deferred financing costs upon our repayment of the remaining $171.2 million of principal on our Series 2017-1 Notes in June 2021. During the year ended December 31, 2020, relateswe recorded a loss on repayment and repurchase of secured borrowings of $0.9 million related to the write-off of deferred financing costs upon our repayment, at par, of Class A$62.3 million of principal on our Series 2017-1 Notes at par value. During the year ended December 31, 2019, we recorded a loss on repurchase Series 2016-1 Notes of $5.2 million, which includes the premium paid on the repurchase, the write-off of deferred financing costs and other associated legal expenses. Furthermore, the repurchased notes were subsequently canceled and the Series 2016-1 Notes that remained outstanding were fully repaid in November 2019. This repayment and repurchase were accounted for as debt extinguishments.February 2020.
Interest expense. Interest expense increased by $2.64.0 million for the year ended December 31, 2020,2021, as compared to the year ended December 31, 2019.2020. This increase in interest expense was primarily due to an increase to our outstanding debt heldbalance during the year ended December 31, 20202021 compared to the year ended December 31, 2019. In March 2020, the2020.Company borrowed the remaining amount of $180.0 million available under its November 2019 Term Loan and used the proceeds to acquire new investments and general corporate purposes.
60


Interest income. Interest income decreased by $0.3$0.4 million for the year ended December 31, 2020,2021, as compared to the year ended December 31, 2019.2020. The decrease in interest income was primarily due to lower average daily cash balances and interest ratesin our interest-bearing bank accounts compared to the year ended December 31, 2019.2020.
Income tax expense. Income tax expense decreasedincreased by $0.1 millionapproximately $15,000 for the year ended December 31, 2020,2021, as compared to the year ended December 31, 2019.2020. We are organized and operate as a REIT and are generally not subject to U.S. federal taxation. However, the Operating Partnership is subject to taxation in certain state and local jurisdictions that impose income taxes on a partnership. The changes in income tax expense are primarily due to changes in the proportion of our real estate portfolio located in jurisdictions where we are subject to taxation.
Non-GAAP Financial Measures
Our reported results are presented in accordance with GAAP. We also disclose the following non-GAAP financial measures: funds from operations ("FFO"), core funds from operations ("Core FFO"), adjusted funds from operations ("AFFO"), earnings before interest, taxes, depreciation and amortization ("EBITDA"), EBITDA further adjusted to exclude gains (or losses) on sales of depreciable property and real estate impairment losses ("EBITDAre"), adjusted EBITDAre, annualized adjusted EBITDAre, net debt, net operating income ("NOI") and cash NOI ("Cash NOI"). We believe these non-GAAP financial measures are industry measures used by analysts and investors to compare the operating performance of REITs.
We compute FFO in accordance with the definition adopted by the Board of Governors of the National Association of Real Estate Investment Trusts ("NAREIT"). NAREIT defines FFO as GAAP net income or loss adjusted to exclude extraordinary items (as defined by GAAP), net gain or loss from sales of depreciable real estate assets, impairment write-downs associated with depreciable real estate assets and real estate-related depreciation and amortization (excluding amortization of deferred financing costs and depreciation of non-real estate assets), including the pro rata share of such adjustments of unconsolidated subsidiaries. FFO is used by management, and may be useful to 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 and losses on sales (which are dependent on historical costs and implicitly assume that the value of real estate diminishes predictably over time, rather than fluctuating based on existing market conditions).
We compute Core FFO by adjusting FFO, as defined by NAREIT, to exclude certain GAAP income and expense amounts that we believe are infrequent and unusual in nature and/or not related to our core real estate operations. Exclusion of these items from similar FFO-type metrics is common within the equity REIT industry, and management believes that presentation of Core FFO provides investors with a metric to assist in their evaluation of our operating performance across multiple periods and in comparison to the operating performance of our peers, because it removes the effect of unusual items that are not expected to impact our operating performance on an ongoing basis. Core FFO is used by management in evaluating the performance of our core business operations.
63


Items included in calculating FFO that may be excluded in calculating Core FFO include certain transaction related gains, losses, income or expense or other non-core amounts as they occur.
To derive AFFO, we modify our computation of Core FFO to include other adjustments to GAAP net income related to certain items that we believe are not indicative of our operating performance, including straight-line rental revenue, non-cash interest expense, non-cash compensation expense, other amortization and non-cash charges, capitalized interest expense and transaction costs. Such items may cause short-term fluctuations in net income but have no impact on operating cash flows or long-term operating performance. We believe that AFFO is an additional useful supplemental measure for investors to consider when assessing our operating performance without the distortions created by non-cash items and certain other revenues and expenses.
FFO, Core FFO and AFFO do not include all items of revenue and expense included in net income, they do not represent cash generated from operating activities and they 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 a liquidity measure and should be considered in addition to, and not in lieu of, GAAP financial measures. Additionally, our computation of FFO, Core FFO and AFFO may differ from the methodology for calculating these metrics used by other equity REITs and, therefore, may not be comparable to similarly titled measures reported by other equity REITs.
61


The following table reconciles net income (which is the most comparable GAAP measure) to FFO, Core FFO and AFFO attributable to stockholders and members and non-controlling interests:
Year ended December 31,Year ended December 31,
(in thousands)(in thousands)202020192018(in thousands)202120202019
Net incomeNet income$42,528 $48,025 $20,614 Net income$96,211 $42,528 $48,025 
Depreciation and amortization of real estateDepreciation and amortization of real estate59,309 42,649 31,335 Depreciation and amortization of real estate69,043 59,309 42,649 
Provision for impairment of real estateProvision for impairment of real estate8,399 2,918 4,503 Provision for impairment of real estate6,120 8,399 2,918 
Gain on dispositions of real estate, netGain on dispositions of real estate, net(5,821)(10,932)(5,445)Gain on dispositions of real estate, net(9,338)(5,821)(10,932)
FFO attributable to stockholders and members and non-controlling interests104,415 82,660 51,007 
FFO attributable to stockholders and non-controlling interestsFFO attributable to stockholders and non-controlling interests162,036 104,415 82,660 
Other non-recurring expenses (2)(3)
Other non-recurring expenses (2)(3)
2,273 7,988 — 
Other non-recurring expenses (2)(3)
4,461 2,273 7,988 
Core FFO attributable to stockholders and members and non-controlling interests106,688 90,648 51,007 
Core FFO attributable to stockholders and non-controlling interestsCore FFO attributable to stockholders and non-controlling interests166,497 106,688 90,648 
Adjustments:Adjustments:Adjustments:
Straight-line rental revenue, netStraight-line rental revenue, net(11,905)(12,215)(8,214)Straight-line rental revenue, net(19,116)(11,905)(12,215)
Non-cash interestNon-cash interest2,040 2,738 2,798 Non-cash interest2,554 2,040 2,738 
Non-cash compensation expenseNon-cash compensation expense5,427 4,546 2,440 Non-cash compensation expense5,683 5,427 4,546 
Other amortization expenseOther amortization expense3,854 815 495 Other amortization expense2,675 3,854 815 
Other non-cash chargesOther non-cash charges829 84 Other non-cash charges(212)829 
Capitalized interest expenseCapitalized interest expense(228)(290)(225)Capitalized interest expense(81)(228)(290)
Transaction costsTransaction costs291 — 57 Transaction costs— 291 — 
AFFO attributable to stockholders and members and non-controlling interests$106,995 $86,251 $48,442 
AFFO attributable to stockholders and non-controlling interestsAFFO attributable to stockholders and non-controlling interests$158,000 $106,995 $86,251 

(1)Includes non-recurring expenses of $4.5 million of loss on repayment of secured borrowings during the year ended December 31, 2021.
(2)Includes non-recurring expenses of approximately $39,000 related to reimbursement of executive relocation costs, $1.1 million for severance payments and acceleration of non-cash compensation expense in connection with the termination of one of our executive officers, $0.2 million of non-recurring recruiting costs, and our $0.9 million loss on repayment of secured borrowings during the year ended December 31, 2020.
(2)(3)Includes non-recurring expenses of $2.4 million for costs and charges incurred in connection with the Eldridge secondary offering, $5.2 million loss on repayment and repurchase of secured borrowings and $0.3 million for a provision for settlement of litigation during the year ended December 31, 2019.
We compute EBITDA as earnings before interest, income taxes and depreciation and amortization. In 2017, NAREIT issued a white paper recommending that companies that report EBITDA also report EBITDAre. We compute EBITDAre in accordance with the definition adopted by NAREIT. NAREIT defines EBITDAre as EBITDA (as
64


(as defined above) excluding gains (or losses) from the sales of depreciable property and real estate impairment losses. We present EBITDA and EBITDAre as they are measures commonly used in our industry. We believe that these measures are useful to investors and analysts because they provide supplemental information concerning our operating performance, exclusive of certain non-cash items and other costs. We use EBITDA and EBITDAre as measures of our operating performance and not as measures of liquidity.
EBITDA and EBITDAre do not include all items of revenue and expense included in net income, they do not represent cash generated from operating activities and they 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 a liquidity measure and should be considered in addition to, and not in lieu of, GAAP financial measures. Additionally, our computation of EBITDA and EBITDAre may differ from the methodology for calculating these metrics used by other equity REITs and, therefore, may not be comparable to similarly titled measures reported by other equity REITs.
62


The following table reconciles net income (which is the most comparable GAAP measure) to EBITDA and EBITDAre attributable to stockholders and members and non-controlling interests:
Year ended December 31,Year ended December 31,
(in thousands)(in thousands)202020192018(in thousands)202120202019
Net incomeNet income$42,528 $48,025 $20,614 Net income$96,211 $42,528 $48,025 
Depreciation and amortizationDepreciation and amortization59,446 42,745 31,352 Depreciation and amortization69,146 59,446 42,745 
Interest expenseInterest expense29,651 27,037 30,192 Interest expense33,614 29,651 27,037 
Interest incomeInterest income(485)(794)(930)Interest income(94)(485)(794)
Income tax expenseIncome tax expense212 303 195 Income tax expense227 212 303 
EBITDA attributable to stockholders and members and non-controlling interests131,352 117,316 81,423 
EBITDA attributable to stockholders and non-controlling interestsEBITDA attributable to stockholders and non-controlling interests199,104 131,352 117,316 
Provision for impairment of real estateProvision for impairment of real estate8,399 2,918 4,503 Provision for impairment of real estate6,120 8,399 2,918 
Gain on dispositions of real estate, netGain on dispositions of real estate, net(5,821)(10,932)(5,445)Gain on dispositions of real estate, net(9,338)(5,821)(10,932)
EBITDAre attributable to stockholders and members and non-controlling interests$133,931 $109,302 $80,481 
EBITDAre attributable to stockholders and non-controlling interests
EBITDAre attributable to stockholders and non-controlling interests
$195,886 $133,931 $109,302 
We further adjust EBITDAre for the most recently completed quarter i) based on an estimate calculated as if all re-leasing, investment and disposition activity that took place during the quarter had been made on the first day of the quarter, ii) to exclude certain GAAP income and expense amounts that we believe are infrequent and unusual in nature and iii) to eliminate the impact of lease termination fees and contingent rental revenue from certain of our tenants, which is subject to sales thresholds specified in the applicable leases ("Adjusted EBITDAre"). We then annualize quarterly Adjusted EBITDAre by multiplying it by four ("Annualized Adjusted EBITDAre"), which we believe provides a meaningful estimate of our current run rate for all of our investments as of the end of the most recently completed quarter. You should not unduly rely on this measure, as it is based on assumptions and estimates that may prove to be inaccurate. Our actual reported EBITDAre for future periods may be significantly less than our current Annualized Adjusted EBITDAre.
65


The following table reconciles net income (which is the most comparable GAAP measure) to Annualized Adjusted EBITDAre attributable to stockholders and non-controlling interests for the three months ended December 31, 2020:2021:
(in thousands)Three months ended December 31, 20202021
Net income$5,70529,790 
Depreciation and amortization19,00418,961 
Interest expense7,7649,170 
Interest income(52)(20)
Income tax expense5655 
EBITDA attributable to stockholders and members and non-controlling interests32,47557,956 
Provision for impairment of real estate3,319 
Gain on dispositions of real estate, net(1,850)(497)
EBITDAreEBITDAre attributable to stockholders and members and non-controlling interests
33,94457,459 
Adjustment for current quarter re-leasing, acquisition and disposition activity (1)
4,6812,865 
Adjustment to exclude other non-recurring expensesactivity (2)
2,826 (92)
Adjustment to exclude lease terminationtermination/prepayment fees and certain percentage rent (2)(3)
— (1,028)
Adjusted EBITDAreEBITDAre attributable to stockholders and members and non-controlling interests
$41,45159,204 
Annualized Adjusted EBITDAreEBITDAre attributable to stockholders and members and non-controlling interests
$165,805236,816 

(1)Adjustment assumes all re-leasing activity, investments in and dispositions of real estate investmentsand loan repayments made during the three months ended December 31, 20202021 had occurred on October 1, 2020.2021.
(2)Adjustment is made to exclude non-core expenses added back to compute Core FFO, our provision for loan losses and the write-off of receivables.
63


(3)
Adjustment excludes contingent rent (based on a percentage of the tenant's gross sales at the leased property) where payment is subject to exceeding a sales threshold specified in the lease and lease termination or loan prepayment fees.
We calculate our net debt as our gross debt (defined as total debt plus net deferred financing costs on our secured borrowings) less cash and cash equivalents and restricted cash deposits held for the benefit of lenders. We believe excluding cash and cash equivalents and restricted cash deposits held for the benefit of lenders from gross debt, all of which could be used to repay debt, provides an estimate of the net contractual amount of borrowed capital to be repaid, which we believe is a beneficial disclosure to investors and analysts.
The following table reconciles total debt (which is the most comparable GAAP measure) to net debt: 
December 31,December 31,
(in thousands)(in thousands)20202019(in thousands)20212020
Secured borrowings, net of deferred financing costsSecured borrowings, net of deferred financing costs$171,007 $235,336 Secured borrowings, net of deferred financing costs$— $171,007 
Unsecured term loan, net of deferred financing costsUnsecured term loan, net of deferred financing costs626,272 445,586 Unsecured term loan, net of deferred financing costs626,983 626,272 
Revolving credit facilityRevolving credit facility18,000 46,000 Revolving credit facility144,000 18,000 
Senior unsecured notesSenior unsecured notes394,723 — 
Total debtTotal debt815,279 726,922 Total debt1,165,706 815,279 
Deferred financing costs, net5,914 8,181 
Deferred financing costs and original issue discount, netDeferred financing costs and original issue discount, net8,294 5,914 
Gross debtGross debt821,193 735,103 Gross debt1,174,000 821,193 
Cash and cash equivalentsCash and cash equivalents(26,602)(8,304)Cash and cash equivalents(59,758)(26,602)
Restricted cash deposits held for the benefit of lenders(6,388)(13,015)
Restricted cash available for future investmentRestricted cash available for future investment— (6,388)
Net debtNet debt$788,203 $713,784 Net debt$1,114,242 $788,203 
 We compute NOI as total revenues less property expenses. NOI excludes all other items of expense and income included in the financial statements in calculating net income or loss in accordance with GAAP. Cash NOI further excludes non-cash items included in total revenues and property expenses, such as straight-line rental revenue and other amortization and non-cash charges. We believe NOI and Cash NOI provide useful and relevant
66


information because they reflect only those revenue and expense items that are incurred at the property level and present such items on an unlevered basis.
NOI and Cash NOI are not measures of financial performance under GAAP. You should not consider our NOI and Cash NOI as alternatives to net income or cash flows from operating activities determined in accordance with GAAP. Additionally, our computation of NOI and Cash NOI may differ from the methodology for calculating these metrics used by other equity REITs and, therefore, may not be comparable to similarly titled measures reported by other equity REITs.
The following table reconciles net income (which is the most comparable GAAP measure) to NOI and Cash NOI attributable to stockholders and members and non-controlling interests: 
Year ended December 31,Year ended December 31,
(in thousands)(in thousands)202020192018(in thousands)202120202019
Net incomeNet income$42,528 $48,025 $20,614 Net income$96,211 $42,528 $48,025 
General and administrative expenseGeneral and administrative expense24,444 21,745 13,762 General and administrative expense24,329 24,444 21,745 
Depreciation and amortizationDepreciation and amortization59,446 42,745 31,352 Depreciation and amortization69,146 59,446 42,745 
Provision for impairment of real estateProvision for impairment of real estate8,399 2,918 4,503 Provision for impairment of real estate6,120 8,399 2,918 
Provision for loan losses830 — — 
Change in provision for loan lossesChange in provision for loan losses(204)830 — 
Gain on dispositions of real estate, netGain on dispositions of real estate, net(5,821)(10,932)(5,445)Gain on dispositions of real estate, net(9,338)(5,821)(10,932)
Loss on repayment and repurchase of secured borrowingsLoss on repayment and repurchase of secured borrowings924 5,240 — Loss on repayment and repurchase of secured borrowings4,461 924 5,240 
Interest expenseInterest expense29,651 27,037 30,192 Interest expense33,614 29,651 27,037 
Interest incomeInterest income(485)(794)(930)Interest income(94)(485)(794)
Income tax expenseIncome tax expense212 303 195 Income tax expense227 212 303 
NOI attributable to stockholders and members and non-controlling interests160,128 136,287 94,243 
NOI attributable to stockholders and non-controlling interestsNOI attributable to stockholders and non-controlling interests224,472 160,128 136,287 
Straight-line rental revenue, netStraight-line rental revenue, net(11,905)(12,215)(8,214)Straight-line rental revenue, net(19,116)(11,905)(12,215)
Other amortization and non-cash chargesOther amortization and non-cash charges3,854 815 495 Other amortization and non-cash charges2,675 3,854 815 
Cash NOI attributable to stockholders and members and non-controlling interests$152,077 $124,887 $86,524 
Cash NOI attributable to stockholders and non-controlling interestsCash NOI attributable to stockholders and non-controlling interests$208,031 $152,077 $124,887 
6467


Item 7A. Quantitative and Qualitative Disclosures About Market Risk.
Over time, we generally seek to match the expected cash inflows from our long-term leases with the expected cash outflows for our long-term debt. To achieve this objective, we borrow on a fixed-rate basis through longer-term debt issuances under our Master Trust Funding Program. Additionally, wethe issuance of senior unsecured notes or incur debt that bears interest at floating rates under the Revolving Credit Facility, which we use in connection with our operations, including for funding investments, the April 2019 Term Loan and the November 2019 Term Loan. We have fixed the floating rates on borrowings under our term loan facilities by entering into interest rate swap agreements where we pay a fixed interest rate and receive a floating interest rate equal to the rate we pay on the respective term loan.
Principal Outstanding
Weighted Average Interest Rate (1)
(in thousands)Maturity DateDecember 31, 2020December 31,
2019
December 31, 2020December 31,
2019
Unsecured term loans:
April 2019 Term LoanApril 2024$200,000 $200,000 3.3%3.3%
November 2019 Term LoanNovember 2026430,000 250,000 3.0%3.1%
Revolving Credit FacilityApril 202318,000 46,000 1.4%3.1%
Secured borrowings:
Series 2017-1 NotesJune 2047173,193 239,102 4.2%4.2%
Total principal outstanding$821,193 $735,102 3.3%3.5%
Principal Outstanding
Weighted Average Interest Rate (1)
(in thousands)Maturity DateDecember 31, 2021December 31, 2020December 31, 2021December 31, 2020
Unsecured term loans:
April 2019 Term LoanApril 2024$200,000 $200,000 3.3%3.3%
November 2019 Term LoanNovember 2026430,000 430,000 3.0%3.0%
Senior unsecured notesJuly 2031400,000 — 3.1%—%
Revolving Credit Facility
April 2023 (2)
144,000 18,000 1.3%1.4%
Secured borrowings:
Series 2017-1 Notes— 173,193 —%4.2%
Total principal outstanding$1,174,000 $821,193 2.9%3.3%
 _______________________________________________________________
(1)Interest rates are presented after giving effect to our interest rate swap and lock agreements, where applicable.
(2)In February 2022 we extended the maturity date of the Revolving Credit Facility to Februrary 2026. See "Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations—Description of Certain Debt" for additional details.
We have fixed the interest rates on theour term loan facilities' variable-rates through the use of interest rate swap agreements. At December 31, 2020,2021, our aggregate liability in the event of the early termination of our swaps was $40.2$11.9 million.
At December 31, 2020,2021, a 100-basis point increase of the interest rate on this facilityour unsecured term loan borrowings would increase our related interest costs by approximately $4.0$6.3 million per year and a 100-basis point decrease of the interest rate would decrease our related interest costs by approximately $4.0$6.3 million per year.
Additionally, our borrowings under the Revolving Credit Facility bear interest at an annual rate equal to LIBOR plus a leverage-based credit spread. Therefore, an increase or decrease in interest rates would result in an increase or decrease to our interest expense related to the Revolving Credit Facility. We monitor our market interest rate risk exposures using a sensitivity analysis. Our sensitivity analysis estimates the exposure to market risk sensitive instruments assuming a hypothetical adverse change in interest rates. Based on the results of a sensitivity analysis, which assumes a 100-basis point adverse change in interest rates, the estimated market risk exposure for our variable‑rate borrowings under the Revolving Credit Facility was $0.2$1.4 million as of December 31, 2020.2021.
We are exposed to interest rate risk between the time we enter into a sale-leaseback transaction or acquire a leased property and the time we finance the related real estate with long-term fixed-rate debt. In addition, when our long-term debt matures, we may have to refinance the debt at a higher interest rate. Market interest rates are sensitive to many factors that are beyond our control. Our interest rate risk management objective is to limit the impact of future interest rate changes on our earnings and cash flows. Additionally, our long-term debt under our Master Trust Funding Program 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.
In addition to amounts that we borrow under the Revolving Credit Facility, we may incur variable-rate debt in the future that we do not choose to hedge. Additionally, decreases in interest rates may lead to increased competition for the acquisition of real estate due to a reduction in desirable alternative income-producing investments. Increased competition for the acquisition of real estate may lead to a decrease in the yields on real estate we have targeted for acquisition. In such circumstances, if we are not able to offset the decrease in yields by obtaining lower interest costs on our borrowings, our results of operations will be adversely affected. Significant increases in interest rates may also have an adverse impact on our earnings if we are unable to acquire real estate with rental rates high enough to offset the increase in interest rates on our borrowings.
68


Fair Value of Fixed-Rate Indebtedness
The estimated fair value of our fixed-rate indebtedness under the Master Trust Funding Programour senior unsecured notes is calculated based primarily on unobservable market inputs such as interest rates and discounted cash flow analyses using
65


estimates of the amount and timing of future cash flows, market rates and credit spreads.quoted prices in active markets for identical assets. The following table discloses fair value information related to our fixed-rate indebtedness as of December 31, 2020:2021:
(in thousands)
Carrying Value (1)
Estimated Fair Value
Senior unsecured notes$400,000 $400,640 
(in thousands)
Carrying
Value (1)
Estimated
Fair Value
Secured borrowings under Master Trust Funding Program$173,193 $176,382 
 _______________________________________________________________

(1)Excludes net deferred financing costs of $2.2$4.5 million and net discount of $0.8 million.
6669


Item 8. Financial Statements and Supplementary Data.
Report of Independent Registered Public Accounting FirmIndex to Consolidated Financial Statements
Financial Statements and Supplemental Data
73
76
77
78
79
80
81
83
70


To the Stockholders and the REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
Board of Directors of and Stockholders
Essential Properties Realty Trust, Inc.

Opinion on the Financial Statementsfinancial statements

We have audited the accompanying consolidated balance sheetssheet of Essential Properties Realty Trust, Inc. (a Maryland corporation) and subsidiaries (the “Company”) as of December 31, 2020 and 2019,2021, the related consolidated statements of operations, comprehensive income, stockholders’/members’ equity, and cash flows for each of the three years in the periodyear then ended, December 31, 2020 of Essential Properties Realty Trust, Inc. and Essential Properties Realty Trust, Inc. Predecessor (the “Company”), and the related notes and financial statement schedules listed in the Index atincluded under Item 15(a) (collectively referred to as the “consolidated financial“financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company atas of December 31, 2020 and 2019,2021, and the results of itsoperations and itscash flows for each of the three years in the periodyear ended December 31, 2020,2021, in conformity with U.S.accounting principles generally accepted accounting principles.in the United States of America.

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB)(“PCAOB”), the Company’s internal control over financial reporting as of December 31, 2020,2021, based on criteria established in the 2013 Internal Control-IntegratedControl—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework)(“COSO”), and our report dated February 23, 2021,16, 2022 expressed an unqualified opinion thereon.

Adoption of ASU No. 2016-02

As discussed in Note 2 to the consolidated financial statements, the Company changed its method of accounting for leases in 2020 and 2019 due to the adoption of ASU No. 2016-02, Leases.

opinion.
Basis for Opinion

opinion
These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits.audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our auditsaudit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our auditsaudit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our auditsaudit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provideaudit provides a reasonable basis for our opinion.

Critical Audit Matters

audit matters
The critical audit matters communicated below are matters arising from the current period audit of the financial statements that were communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.

Evaluation of the measurement of the fair values used in the purchase price allocation of real estate acquisitions
As described further in Notes 2 and 3 to the financial statements, the acquisition of property for investment purposes is typically accounted for as an asset acquisition in which the Company allocates the purchase price of acquired properties to land, buildings and identified intangible assets and liabilities, based in each case on their relative estimated fair values and without giving rise to goodwill. The Company acquired approximately $841.1 million of real estate investments during the year ended December 31, 2021. We identified the measurement of the fair values used in the purchase price allocation of real estate acquisitions as a critical audit matter.
6771


Impairment of Long-Lived Assets
Description of the Matter
At December 31, 2020,The principal consideration for our determination of the measurement of the fair values used in the purchase price allocation of acquired real estate acquisitions as a critical audit matter is the higher risk of estimation uncertainty in determining estimates of fair value. Specifically, fair value measurements were sensitive to establishing a range of market assumptions for land values, building replacement values, and rental rates. Establishing the market assumptions for land, building and rent included identifying the relevant properties in the established range most comparable to the acquired property. There was a high degree of subjective and complex auditor judgment in evaluating these key inputs and assumptions.
Our audit procedures related to the measurement of the fair values used in the purchase price allocation of real estate acquisitions included the following, among others:
We obtained an understanding and evaluated the design and tested the operating effectiveness of relevant controls relating to the process to allocate the purchase price of real estate acquisitions, including internal controls over the selection and review of the inputs and assumptions to estimate fair value, including those used by third party valuation professionals.
For a selection of real estate acquisitions, we involved our real estate valuation professionals with specialized skills and knowledge who assisted in evaluating the valuation techniques and assumptions to the fair value measurements used in the purchase price allocations. We read the purchase agreements and tested the completeness and accuracy of underlying data used that was contractual in nature, including rental data. The evaluation included comparison of the Company’s assumptions to independently developed ranges using market data from industry transaction databases and published industry reports. We analyzed where the Company's market rental rates fell compared to our valuation professionals' independently developed ranges to evaluate if management bias was present. Our overall assessment of these assumptions and the amounts reported and disclosed in the consolidated financial statements included consideration of whether such information was consistent with evidence obtained in other areas of the audit.
Evaluation of the provision for impairment of real estate investments
As described in Note 2 to the consolidated financial statements, the Company reviews its real estate investments for potential impairment when certain events or changes in circumstances indicate that the carrying amount may not be recoverable through operations plus estimated disposition proceeds. Those events and circumstances include, but are not limited to, significant changes in real estate market conditions, estimated residual values, and an expectation to sell assets before the end of the previously estimated life. For real estate investments that show an indication of impairment, management determines whether an impairment has occurred by comparing the estimated undiscounted future cash flows, including the residual value of the real estate, with the carrying amount of the individual asset. Forecasting the estimated future cash flows requires management to make estimates and assumptions about significant variables, such as the probabilities of outcomes and estimated holding periods, direct and terminal capitalization rates, and potential disposal proceeds to be received upon a sale. We identified the evaluation of the provision for impairment of real estate investments as a critical audit matter.
The principal consideration for our determination of the evaluation of impairment of investments in real estate was a critical audit matter was the higher risk of estimation uncertainty due to sensitivity of management judgments, not only regarding indicators of impairment, but also regarding estimates and assumptions utilized in forecasting cash flows for cost recoverability and determining fair value measurements. Specifically, forecasted cash flows for recoverability and estimates of fair value were sensitive to changes in the probability of outcomes, anticipated sale values, and capitalization rates. There was a high degree of subjective and complex auditor judgment in evaluating these key inputs and assumptions.
Our audit procedures related to the evaluation of the provision for impairment of investments in real estate included the following, among others:
We obtained an understanding and evaluated the design and tested the operating effectiveness of relevant controls over the evaluation of potential real estate investment impairments, such as internal controls over the Company’s monitoring of the real estate investment portfolio, the Company’s assessments of recoverability, and the Company’s real estate investments totaled approximately $2.2 billion. As described in Note 2 to the consolidated financial statements, investments in real estate are reviewed for impairment when circumstances indicate that the carrying value of a property may not be recoverable. For the year ended December 31, 2020, the Company recognized a $8.4 million provision for impairment of real estate.

Auditing the Company’s accounting for impairment of real estate investments was especially challenging and involved a high degree of subjectivity as a result of the assumptions and estimates inherent in the determination of estimated future cash flows expected to result from the property’s use and eventual disposition and the estimated fair value of the property. In particular, management’s assumptions and estimates included projected rental rates during the holding period, property capitalization rates, and if applicable, discount rates, which were sensitive to expectations about future operations, market or economic conditions, demand and competition.

How We Addressed the Matter in Our Audit
We obtained an understanding, evaluated the design, and tested the operating effectiveness of controls over the Company’s real estate investment impairment process. This included testing of controls over management's review of the significant assumptions and data inputs utilized in the estimation of expected future cash flows and the determination of fair value.

To test the Company’s accounting for impairment of real estate investments, we performed audit procedures that included, among others, evaluating the methodologies applied and testing the significant assumptions discussed above and the underlying data used by the Company in its impairment analyses. In certain cases, we involved our valuation specialists to assist in performing these procedures. We compared the significant assumptions used by management to historical data and observable market-specific data. We assessed the precision of management’s process to develop certain assumptions by comparing current assumptions to historical trends. We also performed sensitivity analyses of significant assumptions to evaluate the changes in estimated future cash flows that would result from changes in the assumptions. In addition, we assessed information and events subsequent to the balance sheet date to corroborate certain of the key assumptions utilized by management.

6872


Purchase Price Allocation for Acquired Real Estate Investments
Description of the Matter
During 2020, the Company acquired 208 properties for an aggregate purchase price of $526.3 million. As described in Notes 2 and 3 to the consolidated financial statements, the Company allocates the purchase price of acquired properties to tangible and identifiable intangible assets and liabilities based on their relative fair values.

Auditing the Company’s accounting for these acquisitions was especially challenging and involved a high degree of subjectivity as a result of the assumptions and estimates inherent in determining the fair values of the acquired tangible and identifiable intangible assets and liabilities. In particular, management’s significant assumptions and estimates included land prices per square foot, building and site improvements per square foot, terminal capitalization rates, market-based rents and discount rates, which were sensitive to individual market and economic conditions at the date of acquisition.
We evaluated the completeness of the population of investments in real estate requiring further analysis as compared to the criteria established in management’s accounting policies over impairment.

We tested the Company’s undiscounted cash flow analyses and estimates of fair value for real estate investments with indicators of impairment, including evaluating the reasonableness of the methods and significant inputs and assumptions used.
How We Addressed the Matter in Our Audit
We obtained an understanding, evaluated the design, and tested the operating effectiveness of controls over management’s processes to determine the fair value of the assets and liabilities acquired for purposes of allocating the purchase price. This included testing of controls over management’s review of the significant assumptions and data inputs utilized in the underlying fair value determinations.

To test the Company’s allocation of purchase price for real estate investments, we involved our real estate valuation specialists and performed audit procedures that included, among others, evaluating the valuation methodologies employed and the significant assumptions utilized to determine the fair value of the acquired tangible and identified intangible assets and liabilities. We compared significant assumptions to third party evidence or other support. In addition, with the support of our valuation specialist, we independently calculated the fair values of certain acquired tangible and identified intangible assets and liabilities and compared the independently calculated values to the fair values developed by the Company. We also tested the completeness and accuracy of the underlying data utilized in the purchase price allocations.
We compared the probability of outcomes with historical performance of the impacted real estate investment and considered any relevant prospective data, including property specific industry information.

We compared anticipated sale values and capitalization rates with comparable observable market data, which involved the use of our valuation specialists.

Our assessment included sensitivity analyses over these significant inputs and assumptions, and we considered whether such assumptions were consistent with evidence obtained in other areas of the audit.
/s/ Ernst & YoungGRANT THORNTON LLP

We have served as the Company’s auditor since 2017.2021.

New York, New YorkJacksonville, Florida
February 23, 202116, 2022
6973


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
Board of Directors and Stockholders
Essential Properties Realty Trust, Inc.
Opinion on internal control over financial reporting
We have audited the internal control over financial reporting of Essential Properties Realty Trust, Inc. (a Maryland corporation) and subsidiaries (the “Company”) as of December 31, 2021, based on criteria established in the 2013 Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”). In our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2021, based on criteria established in the 2013 Internal Control—Integrated Framework issued by COSO.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (“PCAOB”), the consolidated financial statements of the Company as of and for the year ended December 31, 2021, and our report dated February 16, 2022 expressed an unqualified opinion on those financial statements.
Basis for opinion
The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management’s Report on Internal Control Over Financial Reporting. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
Definition and limitations of internal control over financial reporting
A company’s internal control over financial reporting is a process designed 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. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
/s/ GRANT THORNTON LLP
Jacksonville, Florida
February 16, 2022
74


Report of Independent Registered Public Accounting Firm
To the Stockholders and the Board of Directors of Essential Properties Realty Trust, Inc.
Opinion on Internal Control overthe Financial ReportingStatements
We have audited the accompanying consolidated balance sheet of Essential Properties Realty Trust, Inc.’s internal control over financial reporting as of December 31, 2020, based on criteria established in Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework) (the COSO criteria). In our opinion, Essential Properties Realty Trust, Inc. (the “Company”) maintained, in all material respects, effective internal control over financial reporting as of December 31, 2020, based on the COSO criteria.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the consolidated balance sheets of the Company as of December 31, 2020 and 2019, the related consolidated statements of operations, comprehensive income, stockholders’/members’ equity and cash flows, for each of the threetwo years in the period ended December 31, 2020 of the Company and Essential Properties Realty Trust, Inc. Predecessor,(the “Company”), and the related notes and financial statement schedules listed in the Index at Item 15(a) (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company at December 31, 2020, and our report dated February 23, 2021 expressed an unqualified opinion thereon.the results of its operations and its cash flows for each of the two years in the period ended December 31, 2020, in conformity with U.S. generally accepted accounting principles.
Basis for Opinion
The Company’s management is responsible for maintaining effective internal control overThese financial reporting and for its assessmentstatements are the responsibility of the effectiveness of internal control over financial reporting included in the accompanying Management’s Report on Internal Control Over Financial Reporting.Company’s management. Our responsibility is to express an opinion on the Company’s internal control over financial reportingstatements based on our audit.audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our auditaudits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control overthe financial reporting was maintainedstatements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in all material respects.
the financial statements. Our auditaudits also included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the designaccounting principles used and operating effectivenesssignificant estimates made by management, as well as evaluating the overall presentation of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances.financial statements. We believe that our audit providesaudits provide a reasonable basis for our opinion.
Definition and Limitations of Internal Control Over Financial Reporting
A company’s internal control over financial reporting is a process designed 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. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
/s/ Ernst & Young LLP

We served as the Company’s auditor from 2017 to 2021.
New York, New York
February 23, 2021
7075


ESSENTIAL PROPERTIES REALTY TRUST, INC.
CONSOLIDATED FINANCIAL STATEMENTS
Consolidated Balance Sheets
December 31, December 31,
(In thousands, except share and per share data)(In thousands, except share and per share data)20202019(In thousands, except share and per share data)20212020
ASSETSASSETS  ASSETS  
Investments:Investments:  Investments:  
Real estate investments, at cost:Real estate investments, at cost:  Real estate investments, at cost:  
Land and improvementsLand and improvements$741,254 $588,279 Land and improvements$1,004,154 $741,254 
Building and improvementsBuilding and improvements1,519,665 1,224,682 Building and improvements2,035,919 1,519,665 
Lease incentivesLease incentives14,297 4,908 Lease incentives13,950 14,297 
Construction in progressConstruction in progress3,908 12,128 Construction in progress8,858 3,908 
Intangible lease assetsIntangible lease assets80,271 78,922 Intangible lease assets87,959 80,271 
Total real estate investments, at costTotal real estate investments, at cost2,359,395 1,908,919 Total real estate investments, at cost3,150,840 2,359,395 
Less: accumulated depreciation and amortizationLess: accumulated depreciation and amortization(136,097)(90,071)Less: accumulated depreciation and amortization(200,152)(136,097)
Total real estate investments, netTotal real estate investments, net2,223,298 1,818,848 Total real estate investments, net2,950,688 2,223,298 
Loans and direct financing lease receivables, netLoans and direct financing lease receivables, net152,220 92,184 Loans and direct financing lease receivables, net189,287 152,220 
Real estate investments held for sale, netReal estate investments held for sale, net17,058 1,211 Real estate investments held for sale, net15,434 17,058 
Net investmentsNet investments2,392,576 1,912,243 Net investments3,155,409 2,392,576 
Cash and cash equivalentsCash and cash equivalents26,602 8,304 Cash and cash equivalents59,758 26,602 
Restricted cashRestricted cash6,388 13,015 Restricted cash— 6,388 
Straight-line rent receivable, netStraight-line rent receivable, net37,830 25,926 Straight-line rent receivable, net57,990 37,830 
Rent receivables, prepaid expenses and other assets, netRent receivables, prepaid expenses and other assets, net25,406 15,959 Rent receivables, prepaid expenses and other assets, net25,638 25,406 
Total assets (1)
Total assets (1)
$2,488,802 $1,975,447 
Total assets (1)
$3,298,795 $2,488,802 
LIABILITIES AND EQUITYLIABILITIES AND EQUITYLIABILITIES AND EQUITY
Secured borrowings, net of deferred financing costsSecured borrowings, net of deferred financing costs$171,007 $235,336 Secured borrowings, net of deferred financing costs$— $171,007 
Unsecured term loans, net of deferred financing costsUnsecured term loans, net of deferred financing costs626,272 445,586 Unsecured term loans, net of deferred financing costs626,983 626,272 
Senior unsecured notes, netSenior unsecured notes, net394,723 — 
Revolving credit facilityRevolving credit facility18,000 46,000 Revolving credit facility144,000 18,000 
Intangible lease liabilities, netIntangible lease liabilities, net10,168 9,564 Intangible lease liabilities, net12,693 10,168 
Dividend payableDividend payable25,703 19,395 Dividend payable32,610 25,703 
Derivative liabilitiesDerivative liabilities38,912 4,082 Derivative liabilities11,838 38,912 
Accrued liabilities and other payablesAccrued liabilities and other payables16,792 13,371 Accrued liabilities and other payables32,145 16,792 
Total liabilities (1)
Total liabilities (1)
906,854 773,334 
Total liabilities (1)
1,254,992 906,854 
Commitments and contingencies (see Note 11)Commitments and contingencies (see Note 11)Commitments and contingencies (see Note 11)— — 
Stockholders' equity:Stockholders' equity:Stockholders' equity:
Preferred stock, $0.01 par value; 150,000,000 authorized; NaN issued and outstanding as of December 31, 2020 and 2019
Common stock, $0.01 par value; 500,000,000 authorized; 106,361,524 and 83,761,151 issued and outstanding as of December 31, 2020 and 2019, respectively1,064 838 
Preferred stock, $0.01 par value; 150,000,000 authorized; none issued and outstanding as of December 31, 2021 and 2020Preferred stock, $0.01 par value; 150,000,000 authorized; none issued and outstanding as of December 31, 2021 and 2020— — 
Common stock, $0.01 par value; 500,000,000 authorized; 124,649,053 and 106,361,524 issued and outstanding as of December 31, 2021 and 2020, respectivelyCommon stock, $0.01 par value; 500,000,000 authorized; 124,649,053 and 106,361,524 issued and outstanding as of December 31, 2021 and 2020, respectively1,246 1,064 
Additional paid-in capitalAdditional paid-in capital1,688,540 1,223,043 Additional paid-in capital2,151,088 1,688,540 
Distributions in excess of cumulative earningsDistributions in excess of cumulative earnings(77,665)(27,482)Distributions in excess of cumulative earnings(100,982)(77,665)
Accumulated other comprehensive lossAccumulated other comprehensive loss(37,181)(1,949)Accumulated other comprehensive loss(14,786)(37,181)
Total stockholders' equityTotal stockholders' equity1,574,758 1,194,450 Total stockholders' equity2,036,566 1,574,758 
Non-controlling interestsNon-controlling interests7,190 7,663 Non-controlling interests7,237 7,190 
Total equityTotal equity1,581,948 1,202,113 Total equity2,043,803 1,581,948 
Total liabilities and equityTotal liabilities and equity$2,488,802 $1,975,447 Total liabilities and equity$3,298,795 $2,488,802 
 _____________________________________
(1)The Company's consolidated balance sheets include assets and liabilities of consolidated variable interest entities ("VIEs"). See Note 2Summary of Significant Accounting Policies.Policies. As of December 31, 20202021 and 2019,2020, all of the assets and liabilities of the Company were held by its operating partnership, a consolidated VIE, with the exception of $25.6$32.5 million and $19.3$25.6 million, respectively, of dividends payable.
The accompanying notes are an integral part of these consolidated financial statements.
7176


ESSENTIAL PROPERTIES REALTY TRUST, INC. AND ESSENTIAL PROPERTIES REALTY TRUST, INC. PREDECESSOR
CONSOLIDATED FINANCIAL STATEMENTS
Consolidated Statements of Operations
 
Year ended December 31, Year ended December 31,
(In thousands, except share and per share data)(In thousands, except share and per share data)202020192018(In thousands, except share and per share data)202120202019
Revenues:Revenues:   Revenues:   
Rental revenueRental revenue$155,792 $135,670 $94,944 Rental revenue$213,327 $155,792 $135,670 
Interest on loans and direct financing lease receivablesInterest on loans and direct financing lease receivables8,136 3,024 656 Interest on loans and direct financing lease receivables15,710 8,136 3,024 
Other revenue, netOther revenue, net81 663 623 Other revenue, net1,197 81 663 
Total revenuesTotal revenues164,009 139,357 96,223 Total revenues230,234 164,009 139,357 
Expenses:Expenses:   Expenses:   
General and administrativeGeneral and administrative24,444 21,745 13,762 General and administrative24,329 24,444 21,745 
Property expensesProperty expenses3,881 3,070 1,980 Property expenses5,762 3,881 3,070 
Depreciation and amortizationDepreciation and amortization59,446 42,745 31,352 Depreciation and amortization69,146 59,446 42,745 
Provision for impairment of real estateProvision for impairment of real estate8,399 2,918 4,503 Provision for impairment of real estate6,120 8,399 2,918 
Provision for loan losses830 
Change in provision for loan lossesChange in provision for loan losses(204)830 — 
Total expensesTotal expenses97,000 70,478 51,597 Total expenses105,153 97,000 70,478 
Other operating income:Other operating income:   Other operating income:   
Gain on dispositions of real estate, netGain on dispositions of real estate, net5,821 10,932 5,445 Gain on dispositions of real estate, net9,338 5,821 10,932 
Income from operationsIncome from operations72,830 79,811 50,071 Income from operations134,419 72,830 79,811 
Other (expense)/income:Other (expense)/income:   Other (expense)/income:   
Loss on repayment and repurchase of secured borrowingsLoss on repayment and repurchase of secured borrowings(924)(5,240)Loss on repayment and repurchase of secured borrowings(4,461)(924)(5,240)
Interest expense (including $4,603 to related parties during the year ended December 31, 2018 )(29,651)(27,037)(30,192)
Interest expenseInterest expense(33,614)(29,651)(27,037)
Interest incomeInterest income485 794 930 Interest income94 485 794 
Income before income tax expenseIncome before income tax expense42,740 48,328 20,809 Income before income tax expense96,438 42,740 48,328 
Income tax expenseIncome tax expense212 303 195 Income tax expense227 212 303 
Net incomeNet income42,528 48,025 20,614 Net income96,211 42,528 48,025 
Net income attributable to non-controlling interestsNet income attributable to non-controlling interests(255)(6,181)(5,001)Net income attributable to non-controlling interests(486)(255)(6,181)
Net income attributable to stockholders and members$42,273 $41,844 $15,613 
Net income attributable to stockholdersNet income attributable to stockholders$95,725 $42,273 $41,844 
Basic weighted average shares outstandingBasic weighted average shares outstanding116,358,059 95,311,035 64,104,058 
Basic net income per shareBasic net income per share$0.82 $0.44 $0.65 
Diluted weighted average shares outstandingDiluted weighted average shares outstanding117,466,338 96,197,705 75,309,896 
Diluted net income per shareDiluted net income per share$0.82 $0.44 $0.63 
 
Year ended December 31,Period from 
June 25, 2018 to 
December 31, 2018
20202019
Basic weighted average shares outstanding95,311,035 64,104,058 42,634,678 
Basic net income per share$0.44 $0.65 $0.26 
Diluted weighted average shares outstanding96,197,705 75,309,896 61,765,957 
Diluted net income per share$0.44 $0.63 $0.26 

 
The accompanying notes are an integral part of these consolidated financial statements.
7277


ESSENTIAL PROPERTIES REALTY TRUST, INC. AND ESSENTIAL PROPERTIES REALTY TRUST, INC. PREDECESSOR
CONSOLIDATED FINANCIAL STATEMENTS
Consolidated Statements of Comprehensive Income
 
Year ended December 31, Year ended December 31,
(In thousands)(In thousands)202020192018(In thousands)202120202019
Net incomeNet income$42,528 $48,025 $20,614 Net income$96,211 $42,528 $48,025 
Other comprehensive loss:
Unrealized loss on cash flow hedges(42,121)(2,799)
Other comprehensive income (loss):Other comprehensive income (loss):
Deferred loss on cash flow hedgesDeferred loss on cash flow hedges(4,824)— — 
Unrealized income (loss) on cash flow hedgesUnrealized income (loss) on cash flow hedges17,273 (42,121)(2,799)
Cash flow hedge losses (gains) reclassified to interest expenseCash flow hedge losses (gains) reclassified to interest expense6,676 (106)Cash flow hedge losses (gains) reclassified to interest expense10,059 6,676 (106)
Total other comprehensive loss(35,445)(2,905)
Total other comprehensive income (loss)Total other comprehensive income (loss)22,508 (35,445)(2,905)
Comprehensive incomeComprehensive income7,083 45,120 20,614 Comprehensive income118,719 7,083 45,120 
Net income attributable to non-controlling interestsNet income attributable to non-controlling interests(255)(6,181)(5,001)Net income attributable to non-controlling interests(486)(255)(6,181)
Adjustment for cash flow hedge losses (gains) attributable to non-controlling interests213 956 
Comprehensive income attributable to stockholders and members$7,041 $39,895 $15,613 
Adjustment for other comprehensive income (loss) attributable to non-controlling interestsAdjustment for other comprehensive income (loss) attributable to non-controlling interests(113)213 956 
Comprehensive income attributable to stockholdersComprehensive income attributable to stockholders$118,120 $7,041 $39,895 
 
The accompanying notes are an integral part of these consolidated financial statements.
7378


ESSENTIAL PROPERTIES REALTY TRUST, INC. AND ESSENTIAL PROPERTIES REALTY TRUST, INC. PREDECESSOR
CONSOLIDATED FINANCIAL STATEMENTS
Consolidated Statements of Stockholders'/Members' Equity 
Common Stock           Common Stock      
(In thousands, except share data)(In thousands, except share data)Number of
Shares
Par
Value
Additional
Paid-In
Capital
Distributions in Excess of Cumulative
Earnings
Accumulated
Other
Comprehensive
Income (Loss)
Class A
Units
Class B
Units
Class C
Units
Class D
Units
Total Stockholders' /Members' EquityNon-
Controlling
Interests
Total
Equity
(In thousands, except share data)Number of
Shares
Par
Value
Additional
Paid-In
Capital
Distributions in Excess of Cumulative
Earnings
Accumulated
Other
Comprehensive
Income (Loss)
Total Stockholders' EquityNon-
Controlling
Interests
Total
Equity
Balance at December 31, 2017$$$$$86,668 $574 $94,064 $96 $181,402 $$181,402 
Contributions— — — — — 50,000 — — — 50,000 — 50,000 
Unit compensation expense— — — — — — 373 — 70 443 — 443 
Net income— — — — — 2,414 — 1,871 — 4,285 — 4,285 
Balance at June 24, 2018139,082 947 95,935 166 236,130 236,130 
Contribution of Predecessor equity in exchange for OP Units— — — — — (139,082)(947)(95,935)(166)(236,130)236,130 
Initial public offering35,272,191 353 493,458 — — — — — — 493,811 — 493,811 
Concurrent private placement of common stock7,785,611 78 108,921 — — — — — — 108,999 — 108,999 
Concurrent private placement of OP Units— — — — — — — — — — 16,001 16,001 
Costs related to initial public offering— — (35,107)— — — — — — (35,107)— (35,107)
Share-based compensation expense691,290 — 1,692 — — — — — — 1,692 — 1,692 
Unit-based compensation expense— — 443 — — — — — — 443 — 443 
Dividends declared on common stock and OP Units— — — (18,987)— — — — — (18,987)(8,270)(27,257)
Net income— — — 11,328 — — — — — 11,328 5,001 16,329 
Balance at December 31, 2018Balance at December 31, 201843,749,092 431 569,407 (7,659)562,179 248,862 811,041 Balance at December 31, 201843,749,092 $431 $569,407 $(7,659)$— $562,179 $248,862 $811,041 
Common stock issuanceCommon stock issuance21,462,986 215 423,472 — — — — — — 423,687 — 423,687 Common stock issuance21,462,986 215 423,472 — — 423,687 — 423,687 
Costs related to issuance of common stockCosts related to issuance of common stock— — (13,901)— — — — — — (13,901)— (13,901)Costs related to issuance of common stock— — (13,901)— — (13,901)— (13,901)
Conversion of equity in Secondary OfferingConversion of equity in Secondary Offering18,502,705 185 237,795 — — — — — — 237,980 (237,980)Conversion of equity in Secondary Offering18,502,705 185 237,795 — — 237,980 (237,980)— 
Unrealized losses on cash flow hedges— — — — (1,868)— — — — (1,868)(931)(2,799)
Cash flow hedge gains reclassified to interest expense— — — — (81)— — — — (81)(25)(106)
Other comprehensive lossOther comprehensive loss— — — — (1,949)(1,949)(956)(2,905)
Share-based compensation expenseShare-based compensation expense46,368 4,108 — — — — — — 4,115 — 4,115 Share-based compensation expense46,368 4,108 — — 4,115 — 4,115 
Unit-based compensation expenseUnit-based compensation expense— — 2,162 — — — — — — 2,162 — 2,162 Unit-based compensation expense— — 2,162 — — 2,162 — 2,162 
Dividends declared on common stock and OP UnitsDividends declared on common stock and OP Units— — — (61,667)— — — — — (61,667)(8,444)(70,111)Dividends declared on common stock and OP Units— — — (61,667)— (61,667)(8,444)(70,111)
Net incomeNet income— — — 41,844 — — — — — 41,844 6,181 48,025 Net income— — — 41,844 — 41,844 6,181 48,025 
Balance at December 31, 2019Balance at December 31, 201983,761,151 838 1,223,043 (27,482)(1,949)1,194,450 7,663 1,202,113 Balance at December 31, 201983,761,151 838 1,223,043 (27,482)(1,949)1,194,450 7,663 1,202,113 
Cumulative adjustment upon adoption of ASC 326Cumulative adjustment upon adoption of ASC 326— — — (187)— (187)(1)(188)Cumulative adjustment upon adoption of ASC 326— — — (187)— (187)(1)(188)
Common stock issuanceCommon stock issuance22,554,057 225 477,574 — — — — — — 477,799 — 477,799 Common stock issuance22,554,057 225 477,574 — — 477,799 — 477,799 
Costs related to issuance of common stockCosts related to issuance of common stock— — (18,154)— — — — — — (18,154)— (18,154)Costs related to issuance of common stock— — (18,154)— — (18,154)— (18,154)
Unrealized losses on cash flow hedges— — — — (41,868)— — — — (41,868)(253)(42,121)
Cash flow hedge losses reclassified to interest expense— — — — 6,636 — — — — 6,636 40 6,676 
Other comprehensive lossOther comprehensive loss— — — — (35,232)(35,232)(213)(35,445)
Share-based compensation expenseShare-based compensation expense46,316 6,077 — — — — — — 6,078 — 6,078 Share-based compensation expense46,316 6,077 — — 6,078 — 6,078 
Dividends declared on common stock and OP UnitsDividends declared on common stock and OP Units— — — (92,269)— — — — — (92,269)(514)(92,783)Dividends declared on common stock and OP Units— — — (92,269)— (92,269)(514)(92,783)
Net incomeNet income— — — 42,273 — — — — — 42,273 255 42,528 Net income— — — 42,273 — 42,273 255 42,528 
Balance at December 31, 2020Balance at December 31, 2020106,361,524 $1,064 $1,688,540 $(77,665)$(37,181)$$$$$1,574,758 $7,190 $1,581,948 Balance at December 31, 2020106,361,524 1,064 1,688,540 (77,665)(37,181)1,574,758 7,190 1,581,948 
Common stock issuanceCommon stock issuance18,230,721 182 469,018 — — 469,200 — 469,200 
Common stock withheld related to net share settlement of equity awardsCommon stock withheld related to net share settlement of equity awards— — — (353)— (353)— (353)
Costs related to issuance of common stockCosts related to issuance of common stock— — (12,153)— — (12,153)— (12,153)
Other comprehensive incomeOther comprehensive income— — — — 22,395 22,395 113 22,508 
Share-based compensation expenseShare-based compensation expense56,808 — 5,683 — — 5,683 — 5,683 
Dividends declared on common stock and OP UnitsDividends declared on common stock and OP Units— — — (118,689)— (118,689)(552)(119,241)
Net incomeNet income— — — 95,725 — 95,725 486 96,211 
Balance at December 31, 2021Balance at December 31, 2021124,649,053 $1,246 $2,151,088 $(100,982)$(14,786)$2,036,566 $7,237 $2,043,803 
 
 The accompanying notes are an integral part of these consolidated financial statements.
7479


ESSENTIAL PROPERTIES REALTY TRUST, INC. AND ESSENTIAL PROPERTIES REALTY TRUST, INC. PREDECESSOR
CONSOLIDATED FINANCIAL STATEMENTS
Consolidated Statements of Cash Flows
Year ended December 31, Year ended December 31,
(In thousands)(In thousands)202020192018(In thousands)202120202019
Cash flows from operating activities:Cash flows from operating activities:   Cash flows from operating activities:   
Net incomeNet income$42,528 $48,025 $20,614 Net income$96,211 $42,528 $48,025 
Adjustments to reconcile net income to net cash provided by operating activities:Adjustments to reconcile net income to net cash provided by operating activities:Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortizationDepreciation and amortization59,406 42,745 31,352 Depreciation and amortization69,146 59,406 42,745 
Amortization of lease incentiveAmortization of lease incentive3,847 282 159 Amortization of lease incentive3,074 3,847 282 
Amortization of above/below market leases and right of use assets, netAmortization of above/below market leases and right of use assets, net534 336 Amortization of above/below market leases and right of use assets, net749 534 
Amortization of deferred financing costs and other assets2,532 2,815 2,798 
Loss on repurchase and retirement of secured borrowings924 5,240 
Amortization of deferred financing costs and other non-cash interest expenseAmortization of deferred financing costs and other non-cash interest expense2,738 2,532 2,815 
Loss on repayment and repurchase of secured borrowingsLoss on repayment and repurchase of secured borrowings4,461 924 5,240 
Provision for impairment of real estateProvision for impairment of real estate8,399 2,918 4,503 Provision for impairment of real estate6,120 8,399 2,918 
Provision for loan losses830 
Gain on dispositions of investments, net(5,821)(10,932)(5,445)
Change in provision for loan lossesChange in provision for loan losses(204)830 — 
Gain on dispositions of real estate, netGain on dispositions of real estate, net(9,338)(5,821)(10,932)
Straight-line rent receivableStraight-line rent receivable(15,137)(12,322)(8,812)Straight-line rent receivable(20,160)(15,137)(12,322)
Equity-based compensation expense6,085 6,238 2,440 
Adjustment to rental revenue for tenant credit/allowance for doubtful accounts3,601 593 385 
Equity based compensation expenseEquity based compensation expense5,683 6,085 6,238 
Adjustment to rental revenue for tenant creditAdjustment to rental revenue for tenant credit(2,900)3,601 593 
Payments made in settlement of cash flow hedgesPayments made in settlement of cash flow hedges(4,836)— — 
Changes in other assets and liabilities:Changes in other assets and liabilities:Changes in other assets and liabilities:
Rent receivables, prepaid expenses and other assetsRent receivables, prepaid expenses and other assets(12,058)1,242 (767)Rent receivables, prepaid expenses and other assets2,216 (12,058)1,242 
Accrued liabilities and other payablesAccrued liabilities and other payables4,243 1,190 (1,646)Accrued liabilities and other payables14,433 4,243 1,190 
Net cash provided by operating activitiesNet cash provided by operating activities99,388 88,568 45,917 Net cash provided by operating activities167,393 99,388 88,568 
Cash flows from investing activities:Cash flows from investing activities:Cash flows from investing activities:
Proceeds from sales of investments, netProceeds from sales of investments, net82,889 66,765 60,446 Proceeds from sales of investments, net58,381 82,889 66,765 
Principal collections on loans and direct financing lease receivablesPrincipal collections on loans and direct financing lease receivables286 9,519 74 Principal collections on loans and direct financing lease receivables100,488 286 9,519 
Investments in loans receivableInvestments in loans receivable(60,480)(94,637)(14,854)Investments in loans receivable(136,391)(60,480)(94,637)
Deposits for prospective real estate investmentsDeposits for prospective real estate investments475 530 (1,712)Deposits for prospective real estate investments(590)475 530 
Investment in real estate, including capital expendituresInvestment in real estate, including capital expenditures(541,307)(570,025)(490,040)Investment in real estate, including capital expenditures(840,027)(541,307)(570,025)
Investment in construction in progressInvestment in construction in progress(14,423)(17,858)(15,258)Investment in construction in progress(9,348)(14,423)(17,858)
Lease incentives paidLease incentives paid(12,949)(2,133)(519)Lease incentives paid(2,197)(12,949)(2,133)
Net cash used in investing activitiesNet cash used in investing activities(545,509)(607,839)(461,863)Net cash used in investing activities(829,684)(545,509)(607,839)
Cash flows from financing activities:Cash flows from financing activities:Cash flows from financing activities:
Proceeds from issuance of notes payable to related parties154,000 
Payments of principal on notes payable to related parties(384,000)
Repurchase and repayment of secured borrowings(65,909)(279,123)(7,816)
Repayment of secured borrowingsRepayment of secured borrowings(175,781)(65,909)(279,123)
Principal received on repurchased secured borrowingsPrincipal received on repurchased secured borrowings1,707 Principal received on repurchased secured borrowings— — 1,707 
Borrowings under term loan facilitiesBorrowings under term loan facilities180,000 450,000 Borrowings under term loan facilities— 180,000 450,000 
Borrowings under revolving credit facilityBorrowings under revolving credit facility87,000 459,000 34,000 Borrowings under revolving credit facility393,000 87,000 459,000 
Repayments under revolving credit facilityRepayments under revolving credit facility(115,000)(447,000)Repayments under revolving credit facility(267,000)(115,000)(447,000)
Proceeds from issuance of senior unsecured notesProceeds from issuance of senior unsecured notes396,600 — — 
Payments for taxes related to net settlement of equity awardsPayments for taxes related to net settlement of equity awards(353)— — 
Deferred financing costsDeferred financing costs(25)(6,128)(3,065)Deferred financing costs(2,120)(25)(6,128)
Capital contributions by members in Predecessor50,000 
Proceeds from issuance of common stock, netProceeds from issuance of common stock, net461,006 411,635 464,182 Proceeds from issuance of common stock, net458,267 461,006 411,635 
Offering costsOffering costs(2,805)(1,837)(5,478)Offering costs(1,220)(2,805)(1,837)
Proceeds from concurrent private placement of OP Units16,001 
Proceeds from concurrent private placement of common stock108,999 
Dividends paidDividends paid(86,475)(63,903)(14,068)Dividends paid(112,334)(86,475)(63,903)
Net cash provided by financing activitiesNet cash provided by financing activities457,792 524,351 412,755 Net cash provided by financing activities689,059 457,792 524,351 
Net increase (decrease) in cash and cash equivalents and restricted cash11,671 5,080 (3,191)
Net increase in cash and cash equivalents and restricted cashNet increase in cash and cash equivalents and restricted cash26,768 11,671 5,080 
Cash and cash equivalents and restricted cash, beginning of periodCash and cash equivalents and restricted cash, beginning of period21,319 16,239 19,430 Cash and cash equivalents and restricted cash, beginning of period32,990 21,319 16,239 
Cash and cash equivalents and restricted cash, end of periodCash and cash equivalents and restricted cash, end of period$32,990 $21,319 $16,239 Cash and cash equivalents and restricted cash, end of period$59,758 $32,990 $21,319 
Reconciliation of cash and cash equivalents and restricted cash:Reconciliation of cash and cash equivalents and restricted cash:Reconciliation of cash and cash equivalents and restricted cash:
Cash and cash equivalentsCash and cash equivalents$26,602 $8,304 $4,236 Cash and cash equivalents$59,758 $26,602 $8,304 
Restricted cashRestricted cash6,388 13,015 12,003 Restricted cash— 6,388 13,015 
Cash and cash equivalents and restricted cash, end of periodCash and cash equivalents and restricted cash, end of period$32,990 $21,319 $16,239 Cash and cash equivalents and restricted cash, end of period$59,758 $32,990 $21,319 
The accompanying notes are an integral part of these consolidated financial statements.
7580


ESSENTIAL PROPERTIES REALTY TRUST, INC. AND ESSENTIAL PROPERTIES REALTY TRUST, INC. PREDECESSOR
CONSOLIDATED FINANCIAL STATEMENTS
Consolidated Statements of Cash Flows (continued)
 
Year ended December 31, Year ended December 31,
(In thousands)(In thousands)202020192018(In thousands)202120202019
Supplemental disclosure of cash flow information:Supplemental disclosure of cash flow information:   Supplemental disclosure of cash flow information:   
Cash paid for interest, net of amounts capitalizedCash paid for interest, net of amounts capitalized$27,071 $29,485 $27,901 Cash paid for interest, net of amounts capitalized$24,162 $27,071 $29,485 
Cash paid for income taxesCash paid for income taxes546 60 55 Cash paid for income taxes637 546 60 
Non-cash investing and financing activities:Non-cash investing and financing activities:Non-cash investing and financing activities:
Adjustment upon adoption of ASC 326Adjustment upon adoption of ASC 326$188 $$Adjustment upon adoption of ASC 326$— $188 $— 
Reclassification from construction in progress upon project completionReclassification from construction in progress upon project completion22,643 7,055 18,009 Reclassification from construction in progress upon project completion4,478 22,643 7,055 
Net settlement of proceeds on the sale of investmentsNet settlement of proceeds on the sale of investments860 4,960 Net settlement of proceeds on the sale of investments(960)860 4,960 
Non-cash investments in loan receivable activity(860)10,439 
Non-cash investment activityNon-cash investment activity1,227 (860)10,439 
Lease liabilities arising from the recognition of right of use assetsLease liabilities arising from the recognition of right of use assets8,355 Lease liabilities arising from the recognition of right of use assets— — 8,355 
Unrealized losses on cash flow hedges44,920 2,905 
Contribution of Predecessor equity in exchange for OP Units236,130 
Unrealized (gains) losses on cash flow hedgesUnrealized (gains) losses on cash flow hedges(27,890)44,920 2,905 
Conversion of equity in Secondary OfferingConversion of equity in Secondary Offering237,795 Conversion of equity in Secondary Offering— — 237,795 
Payable and accrued offering costsPayable and accrued offering costs66 Payable and accrued offering costs— — 66 
Discounts and fees on capital raised through issuance of common stockDiscounts and fees on capital raised through issuance of common stock16,674 12,048 29,629 Discounts and fees on capital raised through issuance of common stock10,933 16,674 12,048 
Discounts and fees on issuance of senior unsecured notesDiscounts and fees on issuance of senior unsecured notes3,400 — — 
Payable and accrued deferred financing costsPayable and accrued deferred financing costs126 Payable and accrued deferred financing costs— — 126 
Dividends declaredDividends declared25,703 19,395 13,189 Dividends declared32,610 25,703 19,395 
The accompanying notes are an integral part of these consolidated financial statements.
7681


Notes to Consolidated Financial Statements
December 31, 20202021
1. Organization
Description of Business
Essential Properties Realty Trust, Inc. (the “Company”) is an internally managed real estate company that acquires, owns and manages primarily single-tenant properties that are net leased on a long-term basis to middle-market companies operating service-oriented or experience-based businesses. The Company generally invests in and leases freestanding, single-tenant commercial real estate facilities where a tenant services its customers and conducts activities that are essential to the generation of the tenant’s sales and profits.
The Company was organized on January 12, 2018 as a Maryland corporation. It elected to be taxed as a real estate investment trust (“REIT”) for federal income tax purposes beginning with the year ended December 31, 2018, and it believes that its current organizational and operational status and intended distributions will allow it to continue to so qualify. Substantially all of the Company’s business is conducted directly and indirectly through its operating partnership, Essential Properties, L.P. (the “Operating Partnership”).
On June 25, 2018, the Company completed the initial public offering (“IPO”) of its common stock. The common stock of the Company is listed on the New York Stock Exchange under the ticker symbol “EPRT”. See Note 7—Equity for additional information.
COVID-19 Pandemic
On March 11, 2020, the World Health Organization declared the outbreak of the novel coronavirus (“COVID-19”) a pandemic. TheFor much of 2020, the global spread of COVID-19 has created significant uncertainty and economic disruption, which is likelyhas appears to persist, or increase, for a periodhave subsided over the course of unknown duration. The2021, primarily due to the widespread availability of multiple vaccines. However, the continuing impact of the COVID-19 pandemic has adversely affected the Company and its tenants,duration are unclear, and variants of the full extentvirus, such as Delta and Omicron, and vaccine hesitancy in certain areas could erode the progress that has been made against the virus, or exacerbate or prolong the impact of the pandemic. Conditions similar to which it will adversely affectthose experienced in 2020, at the height of the pandemic, could return should the vaccines prove ineffective against future variants of the virus. Should the impact of a variant of the virus cause conditions to occur that are similar to those experienced in 2020, uncertainty and instability in the macro-economic environment could occur and government restrictions could force the Company’s tenants' businesses to shut-down or limit their operations, which would adversely impact the Company’s operations, its financial condition, liquidity, and resultsprospects. Further, the extent and duration of operations is impossible to predict and depends on evolving factors, including the duration and scope of the pandemic, and governmental and social responses thereto.any such conditions cannot be predicted with any reasonable certainty.
The Company iscontinues to closely monitoringmonitor the impact ofongoing developments surrounding COVID-19 on all aspects of its business, including its portfolio and the creditworthiness of its tenants. As the pandemic intensified at the end of the first quarter ofIn 2020, the Company adopted a more cautious investment strategy, as it placed an increased emphasis on liquidity, prudent balance sheet management and financial flexibility.
The Company has entered into deferral agreements with certain of its tenants and during the year ended December 31, 2020, recognized $12.4 million of contractual base rent related to these agreements as a component of rental revenue in its consolidated statementstatements of operations.operations for 2020. These rent deferrals were negotiated on a tenant-by-tenant basis, and, in general, allowallowed a tenant to defer all or a portion of itstheir rent for a portion of 2020, with all of the deferred rent to be paid to the Company pursuant to a schedule that generally extends up to 24 months from the original due date of the deferred rent. It is possibleWhile the Company’s tenants' businesses and operations have largely returned to pre-pandemic levels, any new developments that the existingcause a deterioration, or further deterioration, in the Company's tenants’ ability to operate their businesses, or delays in the supply of products or services to the Company's tenants from vendors that they needrequired to operate their businesses, caused by COVID-19 or otherwise, willmay cause the Company's tenants to be unable or unwilling to meet their contractual obligations to the Company, including the payment of rent (including deferred rent), or to request further rent deferrals or other concessions. The likelihood of this would increase if variants of COVID-19, intensifiessuch as the Delta variant, intensify or persistspersist for a prolonged period. ToAdditionally, the extentCompany does not yet know whether COVID-19 causeshas caused a material secular change in consumer behavior that reducesmay reduce patronage of service-based and/or experience-based businesses, but should changes occur that are material, many of the Company's tenants would be adversely affected and their ability to meet their obligations to usthe Company could be further impaired. These deferrals reduceDuring the deferral period, these agreements reduced the Company's cash flow from operations, reducereduced its cash available for distribution and adversely affectaffected its ability to make cash distributions to common stockholders. Furthermore, if tenants are unable to payrepay their deferred rent, the Company will not receive cash in the future in accordance with its expectations.
7782


2. Summary of Significant Accounting Policies
Basis of Accounting
The accompanying unaudited consolidated financial statements of the Company are prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) and with the rules and regulations of the SEC.
Reclassification
Certain amounts previously reported in the consolidated balance sheetsU.S. Securities and statements of operations have been reclassified to conform with the current period by presenting derivative liabilities separate from accrued liabilities and other payables and by presenting interest expense as a component of other expense/income.Exchange Commission (the “SEC”).
Principles of Consolidation
The accompanying consolidated financial statements include the accounts of the Company and subsidiaries in which the Company has a controlling financial interest. All intercompany accounts and transactions have been eliminated in consolidation. As of December 31, 20202021 and 2019,2020, the Company, directly orand indirectly, held a 99.5%99.6% and 99.3%99.5% ownership interest in the Operating Partnership, respectively, and the consolidated financial statements include the financial statements of the Operating Partnership as of these dates. See Note 7—Equity for changes in the ownership interest in the Operating Partnership.
Use of Estimates
The preparation of the consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.
Reportable Segments
ASC Topic 280, Segment Reporting, establishes standards for the manner in which enterprises report information about operating segments. Substantially all of the Company’s investments, at acquisition, are comprised of real estate owned that is leased to tenants on a long-term basis or real estate that secures the Company's investment in loans and direct financing lease receivables. Therefore, the Company aggregates these investments for reporting purposes and operates in 1 reportable segment.
Real Estate Investments
Investments in real estate are carried at cost less accumulated depreciation and impairment losses. The cost of investments in real estate reflects their purchase price or development cost. The Company evaluates each acquisition transaction to determine whether the acquired asset meets the definition of a business. Under Accounting Standards Update ("ASU") 2017-1, Business Combinations (Topic 805): Clarifying the Definition of a Business, an acquisition does not qualify as a business when there is no substantive process acquired or substantially all of the fair value is concentrated in a single identifiable asset or group of similar identifiable assets or the acquisition does not include a substantive process in the form of an acquired workforce or an acquired contract that cannot be replaced without significant cost, effort or delay. Transaction costs related to acquisitions that are asset acquisitions are capitalized as part of the cost basis of the acquired assets, while transaction costs for acquisitions that are deemed to be acquisitions of a business are expensed as incurred. Improvements and replacements are capitalized when they extend the useful life or improve the productive capacity of the asset. Costs of repairs and maintenance are expensed as incurred.
The Company allocates the purchase price of acquired properties accounted for as asset acquisitions to tangible and identifiable intangible assets or liabilities based on their relative fair values. Tangible assets may include land, site improvements and buildings. Intangible assets may include the value of in-place leases and above- and below-market leases and other identifiable intangible assets or liabilities based on lease or property specific characteristics.
The Company incurs various costs in the leasing and development of its properties. Amounts paid to tenants that incentivize them to extend or otherwise amend an existing lease or to sign a new lease agreement are capitalized to lease incentives on the Company's consolidated balance sheets. Tenant improvements are capitalized to building and improvements within the Company's consolidated balance sheets. Costs incurred which are directly related to properties under development, which include pre-construction costs essential to the development of the property, development costs, construction costs, interest costs and real estate taxes and insurance, are capitalized during the period of development as construction in progress. After the determination is made to capitalize a cost, it
83


is allocated to the specific component of a project that benefited. Determination of when a development project
78


commences, and capitalization begins, and when a development project has reached substantial completion, and is available for occupancy and capitalization must cease, involves a degree of judgment. The Company does not engage in speculative real estate development. The Company does, however, opportunistically agree to reimburse certain of its tenants for development costs at its properties in exchange for contractually-specified rent that generally increases proportionally with its funding.
The fair value of the tangible assets of an acquired property with an in-place operating lease is determined by valuing the property as if it were vacant, and the "as-if-vacant" value is then allocated to the tangible assets based on the fair value of the tangible assets. The fair value of in-place leases is determined by considering estimates of carrying costs during the expected lease-up periods, current market conditions, as well as costs to execute similar leases based on the specific characteristics of each tenant's lease. The Company estimates the cost to execute leases with terms similar to the remaining lease terms of the in-place leases, including leasing commissions, legal and other related expenses. Factors the Company considers in this analysis include an estimate of the carrying costs during the expected lease-up periods considering current market conditions and costs to execute similar leases. In estimating carrying costs, the Company includes real estate taxes, insurance and other operating expenses, and estimates of lost rentals at market rates during the expected lease-up periods, which primarily range from six to 12 months. The fair value of above- or below-market leases is recorded based on the net present value (using a discount rate that reflects the risks associated with the leases acquired) of the difference between the contractual amount to be paid pursuant to the in-place lease and the Company's estimate of the fair market lease rate for the corresponding in-place lease, measured over the remaining non-cancelable term of the lease including any below-market fixed rate renewal options for below-market leases.
In making estimates of fair values for purposes of allocating purchase price, the Company uses a number of sources, including real estate valuations prepared by independent valuation firms. The Company also considers information and other factors including market conditions, the industry that the tenant operates in, characteristics of the real estate (e.g., location, size, demographics, value and comparative rental rates), tenant credit profile and the importance of the location of the real estate to the operations of the tenant's business. Additionally, the Company considers information obtained about each property as a result of its pre-acquisition due diligence, marketing and leasing activities in estimating the fair value of the tangible and intangible assets acquired. The Company uses the information obtained as a result of its pre-acquisition due diligence as part of its consideration of the accounting standard governing asset retirement obligations and, when necessary, will record an asset retirement obligation as part of the purchase price allocation.
Real estate investments that are intended to be sold are designated as "held for sale" on the consolidated balance sheets at the lesser of carrying amount and fair value less estimated selling costs. Real estate investments are no longer depreciated when they are classified as held for sale. If the disposal, or intended disposal, of certain real estate investments represents a strategic shift that has had or will have a major effect on the Company's operations and financial results, the operations of such real estate investments would be presented as discontinued operations in the consolidated statements of operations for all applicable periods.
Depreciation and Amortization
Depreciation is computed using the straight-line method over the estimated useful lives of up to 40 years for buildings and 15 years for site improvements. The Company recorded the following amounts of depreciation expense on its real estate investments during the periods presented:
Year ended December 31,
(in thousands)202020192018
Depreciation on real estate investments$51,736 $36,354 $24,849 
Year ended December 31,
(in thousands)202120202019
Depreciation on real estate investments$61,171 $51,736 $36,354 
Lease incentives are amortized on a straight-line basis as a reduction of rental income over the remaining non-cancellable terms of the respective leases. If a tenant terminates its lease, the unamortized portion of the lease incentive is charged to rental revenue. Construction in progress is not depreciated until the development has reached substantial completion. Tenant improvements are depreciated over the non-cancellable term of the related lease or their estimated useful life, whichever is shorter.
Capitalized above-market lease valuesintangibles are amortized on a straight-line basis as a reduction of rental revenue over the remaining non-cancellable terms of the respective leases. Capitalized below-market lease values are
7984


intangibles are accreted on a straight-line basis as an increase to rental revenue over the remaining non-cancellable terms of the respective leases including any below-market fixed rate renewal option periods.
Capitalized above-market ground lease values are accreted as a reduction of property expenses over the remaining terms of the respective leases. Capitalized below-market ground lease values are amortized as an increase to property expenses over the remaining terms of the respective leases and any expected below-market renewal option periods where renewal is considered probable.
The value of in-place leases, exclusive of the value of above-market and below-market lease intangibles, is amortized to depreciation and amortization expense on a straight-line basis over the remaining periods of the respective leases.
If a tenant terminates its lease, the unamortized portion of each intangible, including in-place lease values, is charged to depreciation and amortization expense, while above- and below-market lease adjustments are recorded within rental revenue in the consolidated statements of operations.
Loans Receivable
The Company holds its loans receivable for long-term investment. Loans receivable are carried at amortized cost, including related unamortized discounts or premiums, if any, less the Company's estimated allowance for loan losses. 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. As of December 31, 2020, the Company had 5 leases which were accounted for as loans receivable and 8 mortgage loans held for long-term investment. As of December 31, 2019, the Company had 2 leases which were accounted for as loans receivable and 5 loans receivable for long-term investment.
Direct Financing Lease Receivables
Certain of the Company'sCompany’s real estate investment transactions are accounted for as direct financing leases. The Company records the direct financing lease receivables at their net investment, determined as the aggregate minimum lease payments and the estimated non-guaranteed residual value of the leased property less unearned income. The unearned income is recognized over the term of the related lease so as to produce a constant rate of return on the net investment in the asset. The Company'sCompany’s investment in direct financing lease receivables is reduced over the applicable lease term to its non-guaranteed residual value by the portion of rent allocated to the direct financing lease receivables. Subsequent to the adoption of ASC 842, Leases (" (“ASC 842"842”), in January 2019, the Company's existing direct financing lease receivables will continue to behave been accounted for in the same manner, unless the underlying contracts arehave been modified.
If and when an investment in direct financing lease receivables is identified for impairment evaluation, the Company will apply the guidance in both ASC 310, Receivables (" (“ASC 310"310”) and ASC 840, Leases ("ASC 840") (prior to January 1, 2019) and ASC 842. Under ASC 310, the lease receivable portion of the net investment in a direct financing lease receivable is evaluated for impairment when it becomes probable the Company, as the lessor, will be unable to collect all rental payments associated with the Company'sCompany’s investment in the direct financing lease receivable. Under ASC 840 and ASC 842, the Company reviews the estimated non-guaranteed residual value of a leased property at least annually. If the review results in a lower estimate than had been previously established, the Company determines whether the decline in estimated non-guaranteed residual value is other than temporary. If a decline is judged to be other than temporary, the accounting for the transaction is revised using the changed estimate and the resulting reduction in the net investment in direct financing lease receivables is recognized by the Company as a loss in the period in which the estimate is changed. As of December 31, 20202021 and 2019,2020, the Company determined that none of its direct financing lease receivables were impaired.
Impairment of Long-Lived Assets
If circumstances indicate that the carrying value of a property may not be recoverable, the Company reviews the property for impairment. This review is based on an estimate of the future undiscounted cash flows, excluding interest charges, expected to result from the property’s use and eventual disposition. These estimates consider factors such as expected future operating income, market and other applicable trends and residual value, as well as
80


the effects of leasing demand, competition and other factors. If impairment exists due to the inability to recover the carrying value of a property, an impairment loss is recorded to the extent that the carrying value exceeds the estimated fair value of the property for properties to be held and used. For properties held for sale, the
85


impairment loss is the adjustment to fair value less estimated cost to dispose of the asset. Impairment assessments have a direct impact on the consolidated statements of operations because recording an impairment loss results in an immediate negative adjustment to thelosses, if any, are recorded directly within our consolidated statement of operations.
The Company recorded the following provisions for impairment of long lived assets during the periods presented:
Year ended December 31,
(in thousands)202020192018
Provision for impairment of real estate$8,399 $2,918 $4,503 
Year ended December 31,
(in thousands)202120202019
Provision for impairment of real estate$6,120 $8,399 $2,918 
Cash and Cash Equivalents
Cash and cash equivalents includes cash in the Company’s bank accounts. The Company considers all cash balances and highly liquid investments with original maturities of three months or less to be cash and cash equivalents. The Company deposits cash with high quality financial institutions. These deposits are guaranteed by the Federal Deposit Insurance Corporation (“FDIC”) up to an insurance limit.
As of December 31, 20202021 and 2019,2020, the Company had deposits of $26.6$59.8 million and $8.3$26.6 million, respectively, of which $26.4$59.5 million and $8.1$26.4 million, respectively, were in excess of the amount insured by the FDIC. Although the Company bears risk with respect to amounts in excess of those insured by the FDIC, it does not anticipate any losses as a result.
Restricted Cash
Restricted cash primarily consists of cash proceeds from the sale of assets held with the trustee for the Company’s Master Trust Funding Program (as defined in Note 5—Long Term Debt). This restricted cash is usedby a qualified intermediary to make principal and interest payments on the Company’s secured borrowings, to pay trust expenses and to invest in future real estate investments which will be pledged as collateralfacilitate tax-deferred exchange transactions under the Master Trust Funding Program. See Note 5—Long Term Debt for further discussion.
Adjustment to Rental Revenue/Allowance for Doubtful Accounts
The Company continually reviews receivables related to rent and unbilled rent receivables and determines collectability by taking into consideration the tenant’s payment history, the financial conditionSection 1031 of the tenant, business conditions in the industry in which the tenant operates and economic conditions in the area in which the property is located. Prior to January 1, 2019, if the collectability of a receivable was in doubt, the accounts receivable and straight-line rent receivable balances were reduced by an allowance for doubtful accounts on the consolidated balance sheets or a direct write-off of the receivable was recorded in the consolidated statements of operations. The provision for doubtful accounts was included in property expenses in the Company’s consolidated statements of operations. If the accounts receivable balance or straight-line rent receivable balance was subsequently deemed to be uncollectible, such receivable amounts were written-off to the allowance for doubtful accounts.
Subsequent to January 1, 2019, if the assessment of the collectability of substantially all payments due under a lease changes from probable to not probable, any difference between the rental revenue recognized to date and the lease payments that have been collected is recognized as a current period reduction of rental revenue in the consolidated statements of operations.
The Company recorded the following amounts as adjustments to rental revenue or allowance for doubtful accounts during the periods presented:
Year ended December 31,
(in thousands)202020192018
Adjustment to rental revenue/allowance for doubtful accounts$7,149 $593 $235 
81


Internal Revenue Code.
Deferred Financing Costs
Financing costs related to establishing the Company’s 2018 Credit Facility and Revolving Credit Facility (as defined below) were deferred and are being amortized as an increase to interest expense in the consolidated statements of operations over the term of the facility and are reported as a component of rent receivables, prepaid expenses and other assets, net on the consolidated balance sheets.
Financing costs related to the issuance of the Company’s secured borrowings under the Master Trust Funding Program, the April 2019 Term Loan, and the November 2019 Term Loan and the 2031 Notes (each as defined below) were deferred and are being amortized as an increase to interest expense in the consolidated statements of operations over the term of the related debt instrument and are reported as a reduction of the related outstanding debt balance on the consolidated balance sheets.
Derivative Instruments
In the normal course of business, the Company uses derivative financial instruments, which may include interest rate swaps, caps, options, floors and other interest rate derivative contracts, to protect the Company against adverse fluctuations in interest rates by reducing its exposure to variability in cash flows on a portion of the Company’s floating-rate debt. Instruments that meet these hedging criteria are formally designated as hedges at the inception of the derivative contract. The Company records all derivatives on the consolidated balance sheets at fair value. The accounting for changes in the fair value of derivatives depends on the intended use of the derivative, whether the Company has elected to designate a derivative in a hedging relationship and apply hedge accounting and whether the hedging relationship has satisfied the criteria necessary to apply hedge accounting. Derivatives designated and 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 timing of gain or loss recognition on the hedging instrument with the recognition of the changes in the fair value of the hedged asset or liability that are attributable to the hedged risk in a fair value hedge or the earnings effect of the hedged forecasted transactions in a cash flow hedge. The Company may also enter into derivative contracts that are intended to economically hedge certain risk, even though hedge accounting does not apply or the Company elects not to apply hedge accounting.
86


The accounting for subsequent changes in the fair value of these derivatives depends on whether each has been designed and qualifies for hedge accounting treatment. If a derivative is designated and qualifies for cash flow hedge accounting treatment, the change in the estimated fair value of the derivative is recorded in other comprehensive income (loss) in the consolidated statements of comprehensive income to the extent that it is effective. Any ineffective portion of a change in derivative fair value is immediately recorded in earnings. If the Company elects not to apply hedge accounting treatment (or for derivatives that do not qualify as hedges), any change in the fair value of such derivative instruments would be recognized immediately as a gain or loss on derivative instruments in the consolidated statements of operations.
Fair Value Measurement
The Company estimates the 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 prices in active markets for identical assets and liabilities that the Company has the ability to access at the measurement date.
Level 2—Inputs other than quoted prices included within Level 1 that are observable for the asset and liability or can be corroborated with observable market data for substantially the entire contractual term of the asset or liability.
82


Level 3—Unobservable inputs that reflect the Company's own assumptions that market participants would use in the pricing of the asset or liability and are consequently not based on market activity, but rather through particular valuation techniques.
Revenue Recognition
The Company’s rental revenue is primarily rent received from tenants. Rent from tenants is recorded in accordance with the terms of each lease on a straight-line basis over the non-cancellable initial term of the lease from the later of the date of the commencement of the lease and the date of acquisition of the property subject to the lease. Rental revenue recognition begins when the tenant controls the space and continues through the term of the related lease. Because substantially all of the leases provide for rental increases at specified intervals, the Company records a straight-line rent receivable and recognizes revenue on a straight-line basis through the expiration of the non-cancelable term of the lease. The Company considers whether the collectability of rents is reasonably assured in determining the amount of straight-line rent to record.
Generally, the Company’s leases provide the tenant with one or more multi-year renewal options, subject to generally the same terms and conditions provided under the initial lease term, including rent increases. If economic incentives make it reasonably certain that an option period to extend the lease will be exercised, the Company will include these options in determining the non-cancelable term of the lease.
The Company defers rental revenue related to lease payments received from tenants in advance of their due dates. These amounts are presented within accrued liabilities and other payables on the Company’s consolidated balance sheets.
Certain properties in the Company’s investment portfolio are subject to leases that provide for contingent rent based on a percentage of the tenant’s gross sales. For these leases, the Company recognizes contingent rental revenue when the threshold upon which the contingent lease payment is based is actually reached.
87


The Company recorded the following amounts as contingent rent, which are included as a component of rental revenue in the Company's consolidated statements of operations, during the periods presented:
Year ended December 31,
(in thousands)202120202019
Contingent rent$721 $444 $855 
Year ended December 31,
(in thousands)202020192018
Contingent rent$444 $855 $1,083 
Adjustment to Rental Revenue for Tenant Credit
The Company continually reviews receivables related to rent and unbilled rent receivables and determines collectability by taking into consideration 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 in which the property is located.
If the assessment of the collectability of substantially all payments due under a lease changes from probable to not probable, any difference between the rental revenue recognized to date and the lease payments that have been collected is recognized as a current period reduction of rental revenue in the consolidated statements of operations.
The Company recorded the following amounts as increases to or reductions of rental revenue for tenant credit during the periods presented:
Year ended December 31,
(in thousands)202120202019
Adjustment to rental revenue for tenant credit$2,900 $(7,149)$(593)
Offering Costs
In connection with the completion of equity offerings, the Company incurs legal, accounting and other offering-related costs. Such costs are deducted from the gross proceeds of each equity offering when the offering is completed. As of December 31, 20202021 and 2019,2020, the Company had capitalized a total of $67.2$79.3 million and $49.0$67.2 million, respectively, of such costs, in the Company’s consolidated balance sheets. These costswhich are presented as a reduction of additional paid-in capital as of December 31, 2020 and 2019.
Legal, accounting and other offering-related costs incurred in connection with the Secondary Offering (as defined below) were expensed when incurred and were recorded within general and administrative expense in the Company’sCompany's consolidated statements of operations.balance sheets.
Income Taxes
The Company elected and qualified to be taxed as a REIT under sections 856 through 860 of the Internal Revenue Code of 1986, as amended (the "Code"), commencing with its taxable year ended December 31, 2018. REITs are subject to a number of organizational and operational requirements, including a requirement that 90% of ordinary “REIT taxable income” (as determined without regard to the dividends paid deduction or net capital gains) be distributed. As a REIT, the Company will generally not be subject to U.S. federal income tax to the extent that it meets the organizational and operational requirements and its distributions equal or exceed REIT taxable income. For the period subsequent to the effective date of its REIT election, the Company continues to meet the organizational and operational requirements and expects distributions to exceed REIT taxable income. Accordingly, no provision has been made for U.S. federal income taxes. Even though the Company has elected and qualifies for taxation as a REIT, it may be subject to state and local income and franchise taxes, and to federal income and
83


excise tax on its undistributed income. Franchise taxes and federal excise taxes on the Company’s undistributed income, if any, are included in general and administrative expenses on the accompanying consolidated statements of operations. Additionally, taxable income from non-REIT activities managed through the Company's taxable REIT subsidiary is subject to federal, state, and local taxes.
The Company analyzes its tax filing positions in all of the U.S. federal, state and local tax jurisdictions where it is required to file income tax returns, as well as for all open tax years in such jurisdictions. The Company follows a two-step process to evaluate uncertain tax positions. Step one, recognition, occurs when an entity concludes that a tax position, based solely on its technical merits, is more-likely-than-not to be sustained upon examination. Step two, measurement, determines the amount of benefit that is more-likely-than-not to be realized upon settlement. Derecognition of a tax position that was previously recognized would occur when the Company subsequently determines that a tax position no longer meets the more-likely-than-not threshold of being sustained. The use of a valuation allowance as a substitute for derecognition of tax positions is prohibited.
88


As of December 31, 20202021 and 2019,2020, the Company had no accruals recorded for uncertain tax positions. The Company’s policy is to classify interest expense and penalties relating to taxes in general and administrative expense in the consolidated statements of operations. During the years ended December 31, 2021, 2020 2019 and 2018,2019, the Company recorded de minimis interest or penalties relating to taxes, and there were no interest or penalties with respect to taxes accrued as of December 31, 2021 or 2020. The 2020, or 2019. The 2019 2018, 2017 and 20162018 taxable years remain open to examination by federal and/or state taxing jurisdictions to which the Company is subject.
Equity-Based Compensation
The Company grants shares of restricted common stock and restricted share units (“RSUs”) to its directors, executive officers and other employees that vest over specified time periods, subject to the recipient’s continued service. The Company also grants performance-based RSUs to its executive officers, the final number of which is determined based on objective and subjective performance conditions and which vest over a multi-year period, subject to the recipient’s continued service. The Company accounts for the restricted common stock and RSUs in accordance with ASC 718, Compensation – Stock Compensation, which requires that such compensation be recognized in the financial statements based on its estimated grant-date fair value. The value of such awards is recognized as compensation expense in general and administrative expenses in the accompanying consolidated statements of operations over the applicable service periods.
The Company recognizes compensation expense for equity-based compensation using the straight-line method based on the terms of the individual grant. Forfeitures of equity-based compensation awards, if any, are recognized aswhen they occur.
Variable Interest Entities
The Financial Accounting Standards Board (“FASB”) provides guidance for determining whether an entity is a variable interest entity (a “VIE”). VIEs are defined as entities in which equity investors do not have the characteristics of a controlling financial interest or do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support. A VIE is required to be consolidated by its primary beneficiary, which is the party that (i) has the power to control the activities that most significantly impact the VIE’s economic performance and (ii) has the obligation to absorb losses, or the right to receive benefits, of the VIE that could potentially be significant to the VIE.
The Company has concluded that the Operating Partnership is a VIE of which the Company is the primary beneficiary, as the Company has the power to direct the activities that most significantly impact the economic performance of the Operating Partnership. Substantially all of the Company’s assets and liabilities are held by the Operating Partnership. The assets and liabilities of the Operating Partnership are consolidated and reported as assets and liabilities on the Company’s consolidated balance sheets as of December 31, 20202021 and 2019.2020.
Additionally, the Company has concluded that certain entities to which it has provided mortgage loans are VIEs because the entities' equity was not sufficient to finance their activities without additional subordinated financial
84


support. The following table presents information about the Company’s mortgage loan-related VIEs as of the dates presented:
December 31,
(Dollars in thousands)202020192018
Number of VIEs1179
Aggregate carrying value$117,578 $60,500 $5,700 
December 31,
(Dollars in thousands)20212020
Number of VIEs2311
Aggregate carrying value$140,851 $117,578 
The Company was not the primary beneficiary of any of these entities, because the Company did not have the power to direct the activities that most significantly impact the entities’ economic performance as of December 31, 2020.2021 and 2019.2020. The Company’s maximum exposure to loss in these entities is limited to the carrying amount of its investment. The Company had 0no liabilities associated with these VIEs as of December 31, 20202021 and 2019.
Reportable Segments
ASC Topic 280, Segment Reporting, establishes standards for the manner in which enterprises report information about operating segments. Substantially all of the Company's investments, at acquisition, are comprised of real estate owned that is leased to tenants on a long-term basis. Therefore, the Company aggregates these investments for reporting purposes and operates in 1 reportable segment.2020.
Recent Accounting Developments
In February 2016, the FASB issued ASU 2016-13, Measurement of Credit Losses on Financial Instruments (“ASU 2016-13”) establishing ASC 326, as amended by subsequent ASUs on the topic. ASU 2016-13 is effective for interim and annual reporting periods in fiscal years beginning after December 15, 2019. The Company adopted this guidance on January 1, 2020 and recorded estimates of expected loss on its loans and direct financing lease receivable portfolio beginning on that date, as discussed above.
In August 2017, the FASB issued ASU 2017-12, Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities (“ASU 2017-12”), which amends and simplifies existing guidance in order to allow companies to more accurately present the economic effects of risk management activities in the financial statements. The Company adopted ASU 2017-12 while accounting for its initial interest rate swaps in 2019 (see Note 6—Derivative and Hedging Activities). As the Company did not have other derivatives outstanding at time of adoption, no prior period adjustments were required. Pursuant to the provisions of ASU 2017-12, the Company is no longer required to separately measure and recognize hedge ineffectiveness. Instead, the Company recognizes the entire change in the fair value of cash flow hedges included in the assessment of hedge effectiveness in other comprehensive (loss) income. The amounts recorded in other comprehensive (loss) income will subsequently be reclassified to earnings when the hedged item affects earnings. The adoption of ASU 2017-12 did not have a material impact on the Company’s consolidated financial statements.
In August 2018, the FASB issued ASU 2018-13, Fair Value Measurement: Changes to the Disclosure Requirements for Fair ValueMeasurement (“ASU 2018-13”), which changes the disclosure requirements for fair value measurements by removing, adding and modifying certain disclosures. ASU 2018-13 is effective for annual periods beginning after December 15, 2019, with early adoption permitted. The Company adopted this guidance on January 1, 2020 and the adoption of ASU 2018-13 did not have a material impact on the Company’s related disclosures.
In March 2020, the FASB issued ASU 2020-4, Reference Rate Reform (Topic 848) (“ASU 2020-4”). ASU 2020-4 contains practical expedients for reference rate reform related activities that impact debt, leases, derivatives
89


and other contracts. The guidance in ASU 2020-4 is optional and may be elected over time as reference rate reform activities occur. During the first quarter of 2020, the Company elected to apply the hedge accounting expedients related to probability and the assessments of effectiveness for future LIBOR-indexed cash flows to assume that the index upon which future hedged transactions will be based matches the index on the corresponding derivatives. Application of these expedients preserves the presentation of derivatives consistent with past presentation. The Company continues to evaluate the impact of the guidance and may apply other elections as applicable as additional changes in the market occur.
85


In April 2020, the FASB staff issued a question and answer document (the “Lease Modification Q&A”) focused on the application of lease accounting guidance to lease concessions provided as a result of the COVID-19 pandemic. Under existing lease guidance, the entity would have to determine, on a lease by lease basis, if a lease concession was the result of a new arrangement reached with the tenant, which would be accounted for under the lease modification framework, or if a lease concession was under the enforceable rights and obligations that existed in the original lease, which would be accounted for outside the lease modification framework. The Lease Modification Q&A provides entities with the option to elect to account for lease concessions as though the enforceable rights and obligations existed in the original lease. This election is only available when total cash flows resulting from the modified lease are substantially similar to or less than the cash flows in the original lease. The Company made this election and accounts for rent deferrals by increasing its rent receivables as receivables accrue and continuing to recognize income during the deferral period, resulting in $12.4 million of deferrals being recognized in rental revenues for the year ended December 31, 2020.period. Lease concessions or amendments other than rent deferrals are evaluated to determine if a substantive change to the consideration in the original lease contract has occurred and should be accounted for as a lease modification. The Company continues to evaluate any amounts recognized for collectability, regardless of whether accounted for as a lease modification or not, and records an adjustment to rental income for tenant creditrevenue for amounts that are not probable of collection. For lease concessions granted in conjunction with the COVID-19 pandemic, the Company reviewed all amounts recognized on a tenant-by-tenant basis for collectability.
In August 2020, the FASB issued Accounting Standards Update (“ASU”)ASU 2020-06, “DebtDebt – Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging – Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity” (“ASU 2020-06”). The guidance in ASU 2020-06 simplifies the accounting for convertible debt and convertible preferred stock by removing the requirements to separately present certain conversion features in equity. In addition, the amendments in the ASU 2020-06 also simplify the guidance in ASC Subtopic 815-40, Derivatives and Hedging: Contracts in Entity’s Own Equity, by removing certain criteria that must be satisfied in order to classify a contract as equity, which is expected to decrease the number of freestanding instruments and embedded derivatives accounted for as assets or liabilities. Finally, the amendments revise the guidance on calculating earnings per share, requiring use of the if-converted method for all convertible instruments and rescinding an entity’s ability to rebut the presumption of share settlement for instruments that may be settled in cash or other assets. The amendments in ASU 2020-06 are effective for the Company for fiscal years beginning after December 15, 2021. Early adoption is permitted, but no earlier than fiscal years beginning after December 15, 2020. The guidance must be adopted as of the beginning of the fiscal year of adoption. The Company adopted this guidance on January 1, 2021 and the adoption of ASU 2020-06 did not have a material impact on the Company's consolidated financial statements.
In July 2021, the FASB issued ASU 2021-05, Lease (Topic 842): Lessors - Certain Leases with Variable Lease Payments ("ASU 2021-05"). The guidance in ASU 2021-05 amends the lease classification requirements for the lessors under certain leases containing variable payments to align with practice under ASC 840. The lessor should classify and account for a lease with variable lease payments that do not depend on a reference index or a rate as an operating lease if both of the following criteria are met: 1) the lease would have been classified as a sales-type lease or a direct financing lease in accordance with the classification criteria in ASC 842-10-25-2 through 25-3; and 2) the lessor would have otherwise recognized a day-one loss. The amendments in ASU 2021-05 are effective for fiscal years beginning after December 15, 2021, with early adoption permitted. The adoption of ASU 2020-05 is currently evaluatingnot expected to have a material impact on the impact of this new guidance.Company's consolidated financial statements.
3. Investments
The following table presents information about the Company’snumber of properties or investments in the Company's real estate investment portfolio as of each date presented:
December 31,
20202019
Owned properties (1)
1,056897
Properties securing investments in mortgage loans (2)
11591
Ground lease interests (3)
1012
Total number of investments1,1811,000
90


December 31,
20212020
Owned properties (1)
1,3151,056
Properties securing investments in mortgage loans (2)
126115
Ground lease interests (3)
1010
Total number of investments1,4511,181

(1)Includes 11 and 8 properties which are subject to leases accounted for as direct financing leases or loans as of December 31, 20202021 and 2019, respectively.2020.
(2)Properties secure 817 and 68 mortgage loans receivable as of December 31, 20202021 and 2019,2020, respectively.
(3)Includes 1 building which is subject to a lease accounted for as a direct financing lease as of December 31, 20202021 and 2019.2020.
86


The following table presents information about the Company’s gross investment value of the Company's real estate investment portfolio as of each date presented:
December 31,December 31,
(in thousands)(in thousands)20202019(in thousands)20212020
Gross investment portfolio:
Real estate investments, at costReal estate investments, at cost2,359,395 1,908,919 Real estate investments, at cost$3,150,840 $2,359,395 
Loans and direct financing lease receivables, netLoans and direct financing lease receivables, net152,220 92,184 Loans and direct financing lease receivables, net189,287 152,220 
Real estate investments held for sale, netReal estate investments held for sale, net17,058 1,211 Real estate investments held for sale, net15,434 17,058 
Total gross investmentsTotal gross investments$2,528,673 $2,002,314 Total gross investments$3,355,561 $2,528,673 
As of December 31, 2020, and 2019, 258 and 355 of these investments, comprising $399.7 million and $601.3 million, respectively, of gross investments, were assets of consolidated special purpose entity subsidiaries and were pledged as collateral under the non-recourse obligations of the Company’s Master Trust Funding Program. No such assets were pledged as collateral following the repayment of all outstanding balances under our Master Trust Funding Program in June 2021. (See Note 5—Long Term Debt.)
Acquisitions in 20202021 and 20192020
The following table presents information about the Company’s acquisition activity during the years ended December 31, 20202021 and 2019:2020:
Year ended December 31,Year ended December 31,
(Dollars in thousands)(Dollars in thousands)20202019(Dollars in thousands)20212020
Ownership typeOwnership type(1)(2)Ownership typeFee Simple(1)
Number of propertiesNumber of properties208281Number of properties297208
Purchase price allocation:Purchase price allocation:Purchase price allocation:
Land and improvementsLand and improvements$181,297 $191,311 Land and improvements$279,501 $181,297 
Building and improvementsBuilding and improvements323,542370,312Building and improvements544,604323,542
Construction in progress (3)(2)
Construction in progress (3)(2)
15,82517,858
Construction in progress (3)(2)
9,34815,825
Intangible lease assetsIntangible lease assets7,73718,802Intangible lease assets11,0107,737
Total purchase priceTotal purchase price528,401 598,283 Total purchase price844,463 528,401 
Intangible lease liabilitiesIntangible lease liabilities(2,125)(188)Intangible lease liabilities(3,320)(2,125)
Purchase price (including acquisition costs)Purchase price (including acquisition costs)$526,276 $598,095 Purchase price (including acquisition costs)$841,143 $526,276 

(1)During the year ended December 31, 2020, the Company acquired the fee interest in 206 properties and acquired 2 properties subject to ground lease arrangements.
(2)During the year ended December 31, 2019, the Company acquired the fee interest in 279 properties and acquired 2 properties subject to ground lease arrangements.
(3)Represents amounts incurred at and subsequent to acquisition and includes $0.2$0.1 million and $0.3$0.2 million, respectively, of capitalized interest expense as ofduring the years ended December 31, 20202021 and 2019.2020.
During the years ended December 31, 20202021 and 2019,2020, the Company did 0tnot have any investments that individually represented more than 5% of the Company’s total investment activity.

8791


Gross Investment Activity
During the years ended December 31, 2021, 2020 2019 and 2018,2019, the Company had the following gross investment activity: 
(Dollar amounts in thousands)(Dollar amounts in thousands)Number of
Investment
Locations
Dollar
Amount of
Investments
(Dollar amounts in thousands)Number of
Investment
Locations
Dollar
Amount of
Investments
Gross investments, December 31, 2017508 $939,072 
Gross investments, December 31, 2018Gross investments, December 31, 2018677 $1,394,549 
Acquisitions of and additions to real estate investmentsAcquisitions of and additions to real estate investments204 506,949 Acquisitions of and additions to real estate investments281 603,677 
Sales of investments in real estateSales of investments in real estate(45)(58,084)Sales of investments in real estate(37)(65,571)
Relinquishment of properties at end of ground lease termRelinquishment of properties at end of ground lease term(2)(853)Relinquishment of properties at end of ground lease term(3)(700)
Provisions for impairment of real estate (1)
Provisions for impairment of real estate (1)
— (4,543)
Provisions for impairment of real estate (1)
— (2,918)
Investments in loans receivable (2)(3)
12 14,854 
Investments in loans receivableInvestments in loans receivable95 94,637 
Principal collections on and settlements of loans and direct financing lease receivablesPrincipal collections on and settlements of loans and direct financing lease receivables(74)Principal collections on and settlements of loans and direct financing lease receivables(13)(19,958)
OtherOther— (2,772)Other— (1,402)
Gross investments, December 31, 2018677 1,394,549 
Gross investments, December 31, 2019Gross investments, December 31, 20191,000 2,002,314 
Acquisitions of and additions to real estate investmentsAcquisitions of and additions to real estate investments281 603,677 Acquisitions of and additions to real estate investments208 568,204 
Sales of investments in real estateSales of investments in real estate(37)(65,571)Sales of investments in real estate(49)(81,312)
Relinquishment of properties at end of ground lease termRelinquishment of properties at end of ground lease term(3)(700)Relinquishment of properties at end of ground lease term(3)(1,931)
Provisions for impairment of real estate (4)(2)
Provisions for impairment of real estate (4)(2)
— (2,918)
Provisions for impairment of real estate (4)(2)
— (8,399)
Investments in loans receivableInvestments in loans receivable95 94,637 Investments in loans receivable25 61,339 
Principal collections on and settlements of loans and direct financing lease receivablesPrincipal collections on and settlements of loans and direct financing lease receivables(13)(19,958)Principal collections on and settlements of loans and direct financing lease receivables— (286)
OtherOther— (1,402)Other— (11,256)
Gross investments, December 31, 20191,000 2,002,314 
Gross investments, December 31, 2020Gross investments, December 31, 20201,181 2,528,673 
Acquisitions of and additions to real estate investmentsAcquisitions of and additions to real estate investments208 568,204 Acquisitions of and additions to real estate investments297 853,798 
Sales of investments in real estateSales of investments in real estate(49)(81,312)Sales of investments in real estate(38)(57,154)
Relinquishment of properties at end of ground lease term(3)(1,931)
Provisions for impairment of real estate (5)(3)
Provisions for impairment of real estate (5)(3)
— (8,399)
Provisions for impairment of real estate (5)(3)
— (6,120)
Investments in loans receivable (6)(4)
Investments in loans receivable (6)(4)
25 61,339 
Investments in loans receivable (6)(4)
49 137,351 
Principal collections on and settlements of loans and direct financing lease receivablesPrincipal collections on and settlements of loans and direct financing lease receivables(286)Principal collections on and settlements of loans and direct financing lease receivables(38)(100,488)
OtherOther— (11,256)Other— (499)
Gross investments, December 31, 20201,181 2,528,673 
Gross investments, December 31, 2021Gross investments, December 31, 20211,451 3,355,561 
Less: Accumulated depreciation and amortization (7)(5)
Less: Accumulated depreciation and amortization (7)(5)
— (136,097)
Less: Accumulated depreciation and amortization (7)(5)
— (200,152)
Net investments, December 31, 20201,181 $2,392,576 
Net investments, December 31, 2021Net investments, December 31, 20211,451 $3,155,409 
_____________________________________________ 
(1)During the year ended December 31, 2018, the Company identified and recorded provisions for impairment at 7 vacant and 14 tenanted properties. The amount in the table above excludes $40,000 related to intangible lease liabilities for these assets.
(2)Includes a $3.5 million of loan receivable made to the purchaser of one real estate property as of December 31, 2018.
(3)Excludes improvements at one property securing a $3.2 million development construction loan as the land at this location is included in acquisitions of and additions to real estate investments for 2018.
(4)During the year ended December 31, 2019, the Company identified and recorded provisions for impairment at 1 vacant and 7 tenanted properties.
(5)(2)During the year ended December 31, 2020, the Company identified and recorded provisions for impairment at 7 vacant and 10 tenanted properties.
(6)(3)During the year ended December 31, 2020,2021, the Company identified and recorded provisions for impairment at 2 vacant and 16 tenanted properties.
(4)During the year ended December 31, 2021, the Company invested in 2549 properties that secured 512 of its loans receivable for an aggregate investment of $57.0$131.1 million.
(7)(5)Includes $112.1$169.1 million of accumulated depreciation as of December 31, 2020.2021.
88


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. See Note 4—Leases for more information about the Company's leases.
Loans and Direct Financing Lease Receivables
As of December 31, 2020 and 2019, the Company had 13 and 7 loans receivable outstanding, with an aggregate carrying amount of $150.8 million and $89.6 million, respectively. The maximum amount of loss due to credit risk is the Company's current principal balance of $150.8 million as of December 31, 2020.  
The Company's loans receivable principal portfolio as of December 31, 2020 and 2019 are summarized below (dollars in thousands):
Loan TypeMonthly PaymentNumber of Secured PropertiesEffective Interest RateStated Interest RateMaturity DateDecember 31,
20202019
Mortgage (2)(3)
I/O28.80%8.10%2039$12,000 $12,000 
Mortgage (3)
P+I28.10%8.10%20596,114 5,125 
Mortgage (2)
I/O28.53%7.80%20397,300 7,300 
Mortgage (2)
I/O698.16%7.70%203428,000 28,000 
Mortgage (2)
I/O188.05%7.50%203437,105 34,604 
Mortgage (2)
I/O18.42%7.70%20405,300 
Mortgage (2)
I/O17.00%7.00%2021860 
Mortgage (2)
I/O38.30%8.25%20222,324 
Mortgage (2)
I/O197.30%6.80%203546,000 
Leasehold interestP+I210.69%(4)20391,435 1,435 
Leasehold interestP+I12.25%(5)20341,109 1,164 
Leasehold interestP+I12.41%(5)20341,645 
Leasehold interestP+I14.97%(5)20381,605 
Net investment    $150,797 $89,628 

(1)I/O: Interest Only; P+I: Principal and Interest
(2)Loan requires monthly payments of interest only with a balloon payment due at maturity.
(3)Loan allows for prepayments in whole or in part without penalty.
(4)This leasehold interest is accounted for as a loan receivable, as the lease for 2 land parcels contains an option for the lessee to repurchase the leased parcels in 2024 or 2025.
(5)These leasehold interests are accounted for as loans receivable, as the leases for each property contain an option for the relevant lessee to repurchase the leased property in the future.
89


Scheduled principal payments due to be received under the Company's loans receivable as of December 31, 2020 are as follows:
(in thousands)Loans Receivable
2021$1,068 
20222,545 
2023236 
2024252 
2025268 
Thereafter146,428 
Total$150,797 
As of December 31, 2020 and 2019, the Company had $2.4 million and $2.6 million of net investments accounted for as direct financing lease receivables, respectively. The components of the investments accounted for as direct financing lease receivables were as follows:
 December 31,
(in thousands)20202019
Minimum lease payments receivable$3,529 $3,866 
Estimated unguaranteed residual value of leased assets270 270 
Unearned income from leased assets(1,357)(1,581)
Net investment$2,442 $2,555 
Scheduled future minimum non-cancelable base rental payments due to be received under the direct financing lease receivables as of December 31, 2020 were as follows:
(in thousands)Future Minimum Base Rental Payments
2021$340 
2022345 
2023347 
2024289 
2025254 
Thereafter1,954 
Total$3,529 
Allowance for Loan Losses
As discussed in Note 2—Summary of Significant Accounting Policies, the Company utilizes a RELEM model which estimates losses on loans and direct financing lease receivables for purposes of calculating an allowance for loan losses. As of December 31, 2020, the Company recorded an allowance for loan losses of $1.0 million. Changes in the Company’s allowance for loan losses are presented within provision for loan losses in the Company’s consolidated statements of operations.
90


For the year ended December 31, 2020, the changes to allowance for loan losses were as follows:
(in thousands)Loans and Direct Financing Lease Receivables
Balance at December 31, 2019$
Cumulative-effect adjustment upon adoption of ASC 326188 
Current period provision for expected credit losses (1)
830 
Write-offs charged
Recoveries
Balance at December 31, 2020$1,018 

(1)The increase in expected credit losses is due to the changes in assumptions regarding current macroeconomic factors related to COVID and our investment in new loans receivable during the period.
The significant credit quality indicators for the Company’s loans and direct financing lease receivables measured at amortized cost, were as follows as of December 31, 2020:
Amortized Cost Basis by Origination Year
(in thousands)20202019201820172016Total Amortized Costs Basis
Credit Quality Indicator:
LTV <60%$860 $28,000 $$$747 $29,607 
LTV 60%-70%988 988 
LTV >70%56,874 65,063 706 122,643 
$57,734 $93,063 $$$2,441 $153,238 
Real Estate Investments Held for Sale
The Company continually evaluates its portfolio of real estate investments and may elect to dispose of investments considering criteria including, but not limited to, tenant concentration, tenant credit quality, tenant operation type (e.g., industry, sector or concept), unit-level financial performance, local market conditions and lease rates, associated indebtedness and asset location. Real estate investments held for sale are expected to be sold within twelve months.
The following table shows the activity in real estate investments held for sale and intangible lease liabilities held for sale during the years ended December 31, 2020 and 2019:
(Dollar amounts in thousands)Number of
Properties
Real Estate
Investments
Intangible Lease
Liabilities
Net Carrying
Value
Held for sale balance, December 31, 2018$$$
Transfers to held for sale classification7,450 7,450 
Sales(4)(6,239)(6,239)
Transfers to held and used classification
Held for sale balance, December 31, 20191,211 1,211 
Transfers to held for sale classification17,058 17,058 
Sales(1)(1,211)(1,211)
Transfers to held and used classification
Held for sale balance, December 31, 2020$17,058 $$17,058 
Significant Concentrations
The Company did not have any tenants (including for this purpose, all affiliates of such tenants) whose rental revenue for the years ended December 31, 2020, 2019 or 2018 represented 10% or more of total rental revenue in the Company's consolidated statements of operations.
91


The following table lists the states where the rental revenue from the properties in that state during the periods presented represented 10% or more of total rental revenue in the Company's consolidated statements of operations:
 Year ended December 31,
State202020192018
Texas14.9%12.4%12.5%
Georgia9.6%10.8%11.5%
Intangible Assets and Liabilities
Intangible assets and liabilities consisted of the following as of the dates presented:
 December 31, 2020December 31, 2019
(in thousands)Gross
Carrying
Amount
Accumulated
Amortization
Net
Carrying
Amount
Gross
Carrying
Amount
Accumulated
Amortization
Net
Carrying
Amount
Intangible assets:      
In-place leases$67,986 $18,767 $49,219 $64,828 $14,195 $50,633 
Intangible market lease assets12,285 4,059 8,226 14,094 4,228 9,866 
Total intangible assets$80,271 $22,826 $57,445 $78,922 $18,423 $60,499 
Intangible market lease liabilities$12,772 $2,604 $10,168 $12,054 $2,490 $9,564 
The remaining weighted average amortization period for the Company's intangible assets and liabilities as of December 31, 2020, by category and in total, were as follows:
Years Remaining
In-place leases9.8
Intangible market lease assets17.6
Total intangible assets10.4
Intangible market lease liabilities6.4
The following table discloses amounts recognized within the consolidated statements of operations related to amortization of in-place leases, amortization and accretion of above- and below-market lease assets and liabilities, net and the amortization and accretion of above- and below-market ground leases for the periods presented:
 Year ended December 31,
(in thousands)202020192018
Amortization of in-place leases (1)
$7,067 $6,272 $6,465 
Amortization (accretion) of market lease intangibles, net (2)
866 780 
Amortization (accretion) of above- and below-market ground lease intangibles, net (3)
(395)(333)(443)
 ______________________________________________________
(1)Reflected within depreciation and amortization expense.
(2)Reflected within rental revenue.
(3)Reflected within property expenses.
92


The following table provides the estimated amortization of in-place lease assets to be recognized as a component of depreciation and amortization expense for the next five years and thereafter:
(in thousands)In-Place Lease Assets
2021$5,998 
20225,839 
20235,418 
20244,739 
20253,685 
Thereafter23,540 
Total$49,219 
The following table provides the estimated net amortization of above- and below-market lease intangibles to be recognized as a component of rental revenue for the next five years and thereafter:
(in thousands)Above Market Lease AssetBelow Market Lease LiabilitiesNet Adjustment to Rental Revenue
2021$(732)$528 $(204)
2022(731)587 (144)
2023(700)502 (198)
2024(669)570 (99)
2025(662)608 (54)
Thereafter(4,732)7,373 2,641 
Total$(8,226)$10,168 $1,942 
4. Leases
As Lessor
The Company’s investment properties are leased to tenants under long-term operating leases that typically include one or more tenant renewal options. The Company’s leases provide for annual base rental payments (generally payable in monthly installments), and generally provide for increases in rent based on fixed contractual terms or as a result of increases in the Consumer Price Index.
Substantially all of the leases are triple-net, which means that the lessees are responsible for paying all property operating expenses, including maintenance, insurance, utilities, property taxes and, if applicable, ground rent expense; therefore, the Company is generally not responsible for repairs or other capital expenditures related to the properties while the triple-net leases are in effect and, at the end of the lease term, the lessees are responsible for returning the property to the Company in a substantially similar condition as when they took possession. Some of the Company’s leases provide that in the event the Company wishes to sell the property subject to that lease, it first must offer the lessee the right to purchase the property on the same terms and conditions as any offer which it intends to accept for the sale of the property.
93


Scheduled future minimum base rental payments due to be received under the remaining non-cancelable term of the operating leases in place as of December 31, 2020 were as follows:
(in thousands)Future Minimum Base
Rental Receipts
2021$186,271 
2022189,346 
2023192,210 
2024193,275 
2025191,848 
Thereafter2,092,267 
Total$3,045,217 
Since lease renewal periods are exercisable at the option of the lessee, the preceding table presents future minimum base rental payments to be received during the initial non-cancelable lease term only. In addition, the future minimum lease payments exclude contingent rent payments, as applicable, that may be collected from certain tenants based on provisions related to performance thresholds and exclude increases in annual rent based on future changes in the Consumer Price Index, among other items.
The fixed and variable components of lease revenues for the years ended December 31, 2020, 2019, and 2018 were as follows:
Year ended December 31,
(in thousands)202020192018
Fixed lease revenues$165,171 $134,879 $94,770 
Variable lease revenues (1)
1,341 2,282 1,671 
Total lease revenues (2)
$166,512 $137,161 $96,441 

(1)Includes contingent rent based on a percentage of the tenant’s gross sales and costs paid by the Company for which it is reimbursed by its tenants.
(2)Excludes the amortization and accretion of above- and below-market lease intangible assets and liabilities and lease incentives and the adjustment to rental revenue for tenant credit.
As Lessee
The Company has a number of ground leases, an office lease and other equipment leases which are classified as operating leases. On January 1, 2019, the Company recorded $4.8 million of right of use ("ROU") assets and lease liabilities related to these operating leases. The Company's ROU assets were reduced by $0.1 million of accrued rent expense reclassified from accrued liabilities and other payables and $1.2 million of acquired above-market lease liabilities, net, reclassified from intangible lease liabilities, net and increased by $0.1 million of acquired below-market lease assets, net, reclassified from intangible lease assets, net of accumulated depreciation and amortization and $0.2 million of prepaid lease payments. As of December 31, 2020, the Company's ROU assets and lease liabilities were $6.4 million and $8.8 million, respectively. As of December 31, 2019, the Company's ROU assets and lease liabilities were $4.8 million and $7.5 million, respectively.
The discount rate applied to measure each ROU asset and lease liability is based on the Company's incremental borrowing rate ("IBR"). The Company considers the general economic environment and its historical borrowing activity and factors in various financing and asset specific adjustments to ensure the IBR is appropriate to the intended use of the underlying lease. As the Company did not elect to apply hindsight, lease term assumptions determined under ASC 840 were carried forward and applied in calculating the lease liabilities recorded under ASC 842. Certain of the Company's ground leases offer renewal options which it assesses against relevant economic factors to determine whether it is reasonably certain of exercising or not exercising the option. Lease payments associated with renewal periods that the Company is reasonably certain will be exercised, if any, are included in the measurement of the corresponding lease liability and ROU asset.
94


The following table sets forth information related to the measurement of the Company's lease liabilities as of the dates presented:
 December 31, 2020December 31, 2019
Weighted average remaining lease term (in years)22.421.9
Weighted average discount rate6.41%7.00%
The Company recognizes rent expense on its ground leases as a component of property expenses and rent expense on its office lease and other equipment leases as a component of general and administrative expense on its consolidated statements of operations. At certain of these ground leased properties, the Company’s lease as lessor of the building directly obligates the building lessee to pay rents due under the ground lease to the ground lessor; under ASC 840, such ground lease rents are presented on a net basis in the Company’s consolidated statements of operations for the years ended December 31, 2018. Upon adoption of ASC 842 on January 1, 2019 (see Note 2—Summary of Significant Accounting Policies), ground lease rents are no longer presented on a net basis and instead are reflected on a gross basis in the Company’s consolidated statements of operations for the years ended December 31, 2020 and 2019.
The following table sets forth the details of rent expense for the years ended December 31, 2020, 2019 and 2018:
Year ended December 31,
(in thousands)202020192018
Fixed rent expense - Ground Rent$905 $911 $1,010 
Fixed rent expense - Office Rent512 514 273 
Variable rent expense
Total rent expense$1,418 $1,425 $1,284 
As of December 31, 2020, under ASC 842, future lease payments due from the Company under the ground, office and equipment operating leases where the Company is directly responsible for payment and the future lease payments due under the ground operating leases where the Company's tenants are directly responsible for payment over the next five years and thereafter were as follows:
(in thousands)Office and Equipment LeasesGround Leases
to be Paid by
the Company
Ground Leases
to be Paid
Directly by the
Company’s
Tenants
Total Future
Minimum
Base Rental
Payments
2021$511 $151 $809 $1,471 
2022518 151 811 1,480 
2023525 131 485 1,141 
2024531 24 436 991 
2025538 356 894 
Thereafter14,562 14,562 
Total$2,623 $457 $17,459 20,539 
Present value discount(11,703)
Lease liabilities$8,836 
The Company has adopted the short-term lease policy election and accordingly, the table above excludes future minimum base cash rental payments by the Company or its tenants on leases that have a term of less than 12 months at lease inception. The total of such future obligations is not material.
95


5. Long Term Debt
The following table summarizes the Company's outstanding indebtedness as of December 31, 2020 and 2019:
Principal OutstandingWeighted Average Interest Rate
(in thousands)Maturity DateDecember 31, 2020December 31, 2019December 31, 2020December 31, 2019
Unsecured term loans:
April 2019 Term LoanApril 2024$200,000 $200,000 1.4%3.0%
November 2019 Term LoanNovember 2026430,000 250,000 1.7%3.2%
Revolving Credit FacilityApril 202318,000 46,000 1.4%3.1%
Secured borrowings:
Series 2017-1 NotesJune 2047173,193 239,102 4.2%4.2%
Total principal outstanding$821,193 $735,102 2.1%3.5%
The following table summarizes the scheduled principal payments on the Company’s outstanding indebtedness as of December 31, 2020:
(in thousands)April 2019 Term LoanNovember 2019 Term LoanRevolving Credit FacilitySecured BorrowingsTotal
2021$$$$4,084 $4,084 
20224,292 4,292 
202318,000 4,512 22,512 
2024200,000 160,305 360,305 
2025
Thereafter430,000 430,000 
Total$200,000 $430,000 $18,000 $173,193 $821,193 
The Company was not in default of any provisions under any of its outstanding indebtedness as of December 31, 2020 or 2019.
Revolving Credit Facility and AprilNovember 2019 Term Loan
On April 12,November 26, 2019, the Company,we, through theour Operating Partnership, entered into an amended and restated credit agreement (the “Amended Credit Agreement”) with its group of lenders, amending and restating the terms of the Company’s previous $300.0a $430.0 million revolvingterm loan credit facility (the “2018 Credit Facility”) to increase the maximum aggregate initial original principal amount of the revolving loans available thereunder up to $400.0 million (the “Revolving Credit Facility”) and to permit the incurrence of an additional $200.0 million in term loans thereunder (the “April"November 2019 Term Loan”Loan").
with a group of lenders. The Revolving Credit Facility has a term of four years from April 12, 2019, with an extension option of up to one year exercisable by the Operating Partnership, subject to certain conditions, and the AprilNovember 2019 Term Loan hasprovides for term loans to be drawn up to an aggregate amount of $430.0 million with a termmaturity of five years from the effective date of the amended agreement.November 26, 2026. The loans under each of the Revolving Credit Facility and the AprilNovember 2019 Term Loan initiallyare available to be drawn in up to three draws during the six-month period beginning on November 26, 2019. In December 2019, we made an initial borrowing of $250.0 million available under the November 2019 Term Loan and in March 2020 we borrowed the remaining $180.0 million available under the November 2019 Term Loan.
Borrowings under the November 2019 Term Loan bear interest at an annual rate of applicable LIBOR plus the applicable margin (which applicable margin varies between the Revolving Credit Facility and the April 2019 Term Loan).
margin. The applicable LIBOR iswill be the rate with a term equivalent to the interest period applicable to the relevant borrowing. The applicable margin will initially isbe a spread set according to a leverage-based pricing grid. At the Operating Partnership’sPartnership's irrevocable election, on and after receipt of an investment grade corporate credit rating from Standard & Poor’s (“S&P”)&P or Moody’s Investors Services, Inc. (“Moody’s”),Moody's, the applicable margin will be a spread set according to the Company’sour corporate credit ratings provided by S&P and/or Moody’s.Moody's. The Revolving Credit Facility andNovember 2019 Term Loan is pre-payable at any time by the AprilOperating Partnership, provided, that if the loans under the November 2019 Term Loan are freely pre-payable at any time andrepaid on or before November 26, 2021, they are subject to a one percent prepayment premium. After November 26, 2021 the Revolving Credit Facility is mandatorily payable if borrowings exceed the borrowing base or the facility limit.loans may be repaid without penalty. The Operating Partnership may re-borrow amounts paid down on the Revolving Credit Facility but not on the AprilNovember 2019 Term Loan.
96


The Operating Partnership is required to pay revolving credit fees throughout the term of the Revolving Credit Agreement based upon its usage of the Revolving Credit Facility, at a rate which depends on its usage of such facility during the period before the Company receives an investment grade corporate credit rating from S&P or Moody’s, and which rate shall be based on the corporate credit rating from S&P and/or Moody’s after the time, if applicable, the Company receives such a rating. The Operating Partnership was required to pay a ticking fee on the April 2019 Term Loan for the period from April 12, 2019 through May 14, 2019, the date the term loan was fully drawn. The Amended Credit Agreement has an accordion feature to increase, subject to certain conditions, the maximum availability of credit (either through increased revolving commitments or additional term loans) bythe facility up to $200an aggregate of $500 million.
Additionally, on November 22, 2019, the Company further amended the Amended Credit Agreement to update certain terms to be consistent with those as described under, and to acknowledge, where applicable, the November 2019 Term Loan (as defined below) and to make certain other changes to the Amended Credit Agreement consistent with market practice on future replacement of the LIBOR rate and qualified financial contracts.
The Operating Partnership is the borrower under the Amended Credit Agreement,November 2019 Term Loan, and theour Company and each of its subsidiaries that owns a direct or indirect interest in an eligible real property asset are guarantors under the Amended Credit Agreement.
facility. Under the terms of the Amended Credit Agreement, the Company isNovember 2019 Term Loan, we are subject to various restrictive financial and nonfinancial covenants which, among other things, require the Companyus to maintain certain leverage ratios, cash flow and debt service coverage ratios, secured borrowing ratios and a minimum level of tangible net worth.
The Amended Credit AgreementNovember 2019 Term Loan restricts the Company’sour ability to pay distributions to itsour stockholders under certain circumstances. However, the Companywe may make distributions to the extent necessary to maintain itsour qualification as a REIT under the Internal Revenue Code of 1986, as amended.Code. The Amended Credit AgreementNovember 2019 Term Loan contains certain additional covenants that, subject to exceptions, limit or restrict the Company’sour incurrence of indebtedness and liens, disposition of assets, transactions with affiliates, mergers and fundamental changes, modification of organizational documents, changes to fiscal periods, making of investments, negative pledge clauses and lines of business and REIT qualification.
Senior Unsecured Notes
On June 22, 2021, the Operating Partnership issued $400.0 million aggregate principal amount of 2031 Notes, resulting in net proceeds of $396.6 million. The 2031 Notes were issued by the Operating Partnership and the obligations of the Operating Partnership under the 2031 Notes are fully and unconditionally guaranteed on a senior basis by the Company. In May 2019,June 2021, the Company entered into a treasury-lock agreement which was designated as a cash flow hedge associated with the expected public offering of such notes. In June 2021, the agreement was settled in accordance with its terms.
55


The indenture and supplemental indenture creating the 2031 Notes contain various restrictive covenants, including limitations on our ability to incur additional secured and unsecured indebtedness. As of December 31, 2021, we were in compliance with these covenants.
Cash Flows
Comparison of the years ended December 31, 2021 and 2020
As of December 31, 2021, we had $59.8 million of cash and cash equivalents and no restricted cash as compared to $26.6 million and $6.4 million, respectively, as of December 31, 2020.
Cash Flows for the year ended December 31, 2021
During the year ended December 31, 2021, net cash provided by operating activities was $167.4 million as compared $99.4 million during the same period in 2020, an increase of $68.0 million. Our cash flows from operating activities primarily depend on the occupancy of our portfolio, the rental rates specified in our leases and the collectability of such rent, our property operating expenses and other general and administrative costs. Cash inflows during 2021 related to net income adjusted for non-cash items of $155.6 million (net income of $96.2 million adjusted for non-cash items, including the addition of depreciation and amortization of tangible, intangible and right-of-use real estate assets, amortization of deferred financing costs and other non-cash interest expense, loss on repayment and repurchase of secured borrowings and provision for impairment of real estate, offset by the subtraction of the change in our provision for loan losses, gain on dispositions of real estate, net, straight-line rent receivable, equity-based compensation expense and adjustment to rental revenue for tenant credit, which in aggregate net to an addition of $59.4 million), a decrease in rent receivables, prepaid expenses and other assets of $2.2 million and an increase in accrued liabilities and other payables of $14.4 million. These net cash inflows were partially offset by by payments made in settlement of cash flow hedges of $4.8 million. The increase in net cash provided by operating activities was primarily driven by the increased size of our investment portfolio during 2021.
Net cash used in investing activities during the year ended December 31, 2021 was $829.7 million as compared to $545.5 million in the same period in 2020, an increase of $284.2 million. Our net cash used in investing activities is generally used to fund our investments in real estate, including capital expenditures, the development of our construction in progress and investments in loans receivable, offset by cash provided from the disposition of real estate and principal collections on our loans and direct financing lease receivables. The cash used in investing activities during 2021 primarily included $840.0 million to fund investments in real estate, including capital expenditures, $136.4 million of investments in loans receivable, $9.3 million to fund construction in progress and $2.2 million paid to tenants as lease incentives. These cash outflows were partially offset by $100.5 million of principal collections on our loans and direct financing lease receivables and $58.4 million of proceeds from sales of investments, net of disposition costs. The increase in net cash used in investing activities was primarily due to our increased level of investments in real estate and loans receivables during 2021.
Net cash provided by financing activities was $689.1 million during the year ended December 31, 2021 as compared to $457.8 million in the same period in 2020, an increase of $231.3 million. Our net cash provided by financing activities in 2021 related to cash inflows of $458.3 million from the issuance of common stock in follow-on equity offerings and through our ATM Program, $396.6 million in net proceeds from the issuance of the 2031 Notes and $393.0 million of borrowings under the Revolving Credit Facility. These cash inflows were partially offset by $267.0 million of repayments on the Revolving Credit Facility, $175.8 million of repayments of secured borrowing principal, the payment of $112.3 million in dividends, $1.2 million of offering costs paid related to our follow-on offerings and the ATM Program, the payment of deferred financing costs of $2.1 million and $0.4 million of payments for taxes related to the net settlement of equity awards..
Cash Flows for the year ended December 31, 2020
During the year ended December 31, 2020, net cash provided by operating activities was $99.4 million as compared $88.6 million during the same period in 2019, an increase of approximately $10.8 million. Our cash flows from operating activities primarily depend on the occupancy of our portfolio, the rental rates specified in our leases, and the collectability of such rent and our operating expenses and other general and administrative costs. Cash inflows during 2020 related to net income adjusted for non-cash items of $107.2 million (net income of $42.5 million adjusted for non-cash items, including adding back depreciation and amortization of tangible, intangible and right-of-use real estate assets, amortization of deferred financing costs and other assets, loss on repayment of secured
56


borrowings, provision for impairment of real estate, and subtracting gains on dispositions of real estate, net, straight-line rent receivable, equity-based compensation expense and adjustment to rental revenue for tenant credit, which in aggregate net to an addition of $64.7 million) and an increase in accrued liabilities and other payables of $4.2 million. These net cash inflows were offset by an outflow related to the increase in rent receivables, prepaid expenses and other assets of $12.1 million. The increase in net cash provided by operating activities was primarily by the increased size of our investment portfolio.
Net cash used in investing activities during the year ended December 31, 2020 was $545.5 million as compared to $607.8 million in the same period in 2019, a decrease of approximately $62.3 million. Our net cash used in investing activities is generally used to fund our investments in real estate, including capital expenditures, the development of our construction in progress and investments in loans receivable, offset by cash provided from the disposition of real estate and principal collections on our loans and direct financing lease receivables. The cash used in investing activities during 2020 included $541.3 million to fund investments in real estate, including capital expenditures, $14.4 million to fund construction in progress, $60.5 million of investments in loans receivable and $12.9 million paid to tenants as lease incentives. These cash outflows were partially offset by $82.9 million of proceeds from sales of investments, net of disposition costs and $0.3 million of principal collections on our loans and direct financing lease receivables. The increase in net cash used in investing was primarily due to our increased level of investments in real estate and loans receivables offset by increased asset sales.
Net cash provided by financing activities was $457.8 million during the year ended December 31, 2020 as compared to $524.4 million in the same period in 2019, a decrease of approximately $66.6 million. Our net cash provided by financing activities in 2020 related to cash inflows of $461.0 million from the issuance of common stock in follow-on equity offerings and through our ATM Program, $87.0 million of borrowings under the Revolving Credit Facility and $180.0 million of borrowings under the November 2019 Term Loan. These cash inflows were partially offset by a $65.9 million outflow related to principal payments on our Master Trust Funding notes, $115.0 million of repayments on the Revolving Credit Facility, the payment of $86.5 million in dividends, $2.8 million of offering costs paid related to our follow-on offerings and the ATM Program and the payment of deferred financing costs of approximately $25,000. The decrease in net cash provided by financing activities was due to our net borrowings being reduced during the year by nearly $100 million and increased dividends of approximately $22.6 million, offset by our increase proceeds from the issuance of stock of approximately $50 million.
Off-Balance Sheet Arrangements
We had no off-balance sheet arrangements as of December 31, 2021.
Contractual Obligations
The following table provides information with respect to our commitments as of December 31, 2021:
 Payment due by period
(in thousands)Total20222023-20242025-2026Thereafter
Unsecured Term Loans$630,000 $— $200,000 $430,000 $— 
Senior unsecured notes400,000 — — — 400,000 
Revolving Credit Facility144,000 — 144,000 — — 
Tenant Construction Financing and Reimbursement Obligations (1)
64,496 64,496 — — — 
Operating Lease Obligations (2)
19,072 1,484 2,132 1,250 14,206 
Total$1,257,568 $65,980 $346,132 $431,250 $414,206 
_____________________________________ 
(1)Includes obligations to reimburse certain of our tenants for construction costs that they incur in connection with construction at our properties in exchange for contractually-specified rent that generally increases proportionally with our funding.
(2)Includes of $16.7 million rental payments due under ground lease arrangements where our tenants are directly responsible for payment.
Additionally, we may enter into commitments to purchase goods and services in connection with the operation of our business. These commitments generally have terms of one-year or less and reflect expenditure levels comparable to our historical expenditures, as adjusted for our growth.
57


We have made an election to be taxed as a REIT for federal income tax purposes beginning with our taxable year ended December 31, 2018; accordingly, we generally will not be subject to federal income tax for the year ended December 31, 2021, if we distribute all of our REIT taxable income, determined without regard to the dividends paid deduction, to our stockholders.
Critical Accounting Estimates
Our accounting policies are determined in accordance with GAAP. The preparation of our financial statements requires us to make estimates and assumptions that are subjective in nature and, as a result, our actual results could differ materially from our estimates. Estimates and assumptions include, among other things, subjective judgments regarding the fair values and useful lives of our properties for depreciation and lease classification purposes, the collectability of receivables and asset impairment analysis. Set forth below are the more critical accounting policies that require management judgment and estimates in the preparation of our consolidated financial statements.
Real Estate Investments
Investments in real estate are carried at cost less accumulated depreciation and impairment losses, if any. The cost of investments in real estate reflects their purchase price or development cost and, in the case of asset acquisitions, transaction costs related to the acquisition.
We allocate the purchase price (plus transaction costs) of acquired properties accounted for as asset acquisitions to tangible and identifiable intangible assets or liabilities based on their relative fair values. Tangible assets may include land, site improvements and buildings. Intangible assets may include the value of in-place leases and above- and below-market leases and other identifiable intangible assets or liabilities based on lease or property specific characteristics.
The fair value of the tangible assets of an acquired property with an in-place operating lease is determined by valuing the property as if it were vacant, and the "as-if-vacant" value is then allocated to the tangible assets based on the fair value of the tangible assets. The fair value of in-place leases is determined by considering estimates of carrying costs during the expected lease-up periods, current market conditions, as well as costs to execute similar leases based on the specific characteristics of each tenant's lease. We estimate the cost to execute leases with terms similar to the remaining lease terms of the in-place leases, including leasing commissions, legal and other related expenses. Factors we consider in this analysis include an estimate of the carrying costs during the expected lease-up periods considering current market conditions and costs to execute similar leases. In estimating carrying costs, we include real estate taxes, insurance and other operating expenses, and estimates of lost rentals at market rates during the expected lease-up periods, which primarily range from six to 12 months. The fair value of above- or below-market leases is recorded based on the net present value (using a discount rate that reflects the risks associated with the leases acquired) of the difference between the contractual amount to be paid pursuant to the in-place lease and our estimate of the fair market lease rate for the corresponding in-place lease, measured over the remaining non-cancelable term of the lease including any below-market fixed rate renewal options for below-market leases.
In making estimates of fair values for purposes of allocating purchase price, we use a number of sources, including real estate valuations prepared by independent valuation firms. We also consider information and other factors including market conditions, the industry that the tenant operates in, characteristics of the real estate, e.g., location, size, demographics, value and comparative rental rates, tenant credit profile and the importance of the location of the real estate to the operations of the tenant's business. Additionally, we consider information obtained about each property as a result of our pre-acquisition due diligence, marketing and leasing activities in estimating the fair value of the tangible and intangible assets acquired. We use the information obtained as a result of our pre-acquisition due diligence as part of our consideration of the accounting standard governing asset retirement obligations and, when necessary, will record an asset retirement obligation as part of the purchase price allocation.
Allowance for Loan Losses
Prior to the adoption of ASC Topic 326, Financial Instruments - Credit Losses (“ASC 326”), we periodically evaluated the collectability of our 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 was determined to be impaired when, in management’s judgment based on
58


current information and events, it was probable that we would be unable to collect all amounts due according to the contractual terms of the loan agreement. Specific allowances for loan losses were provided for impaired loans on an individual loan basis in the amount by which the carrying value exceeded the estimated fair value of the underlying collateral less disposition costs. As of December 31, 2019, we had no allowance for loan losses recorded in our consolidated financial statements.
On January 1, 2020, we adopted ASC 326 on a prospective basis. ASC 326 changed how we account for credit losses for all of our loans receivable and direct financing lease receivables. ASC 326 replaces the current “incurred loss” model with an “expected loss” model that requires consideration of a broader range of information than used under the incurred losses model. Upon adoption of ASC 326, we recorded an initial allowance for loan losses of $0.2 million as of January 1, 2020, netted against loans and direct financing receivables on our consolidated balance sheet. Under ASC 326, we are required to re-evaluate the expected loss of our loans and direct financing lease receivable portfolio at each balance sheet date. As of December 31, 2021, we recorded an allowance for loan losses of $0.8 million. Changes in our allowance for loan losses are presented within provision for loan losses in our consolidated statements of operations.
In connection with our adoption of ASC 326 on January 1, 2020, we implemented a new process including the use of loan loss forecasting models. We have used the loan loss forecasting model for estimating expected lifetime credit losses, at the individual asset level, for our loans and direct financing lease receivable portfolio. The forecasting model used is the probability weighted expected cash flow method, depending on the type of loan and global assumptions.
We use a real estate loss estimate model (“RELEM”) which estimates losses on our loans and direct financing lease receivable portfolio, for purposes of calculating allowances for loan losses. The RELEM allows us to refine (on an ongoing basis) the expected loss estimate by incorporating loan specific assumptions as necessary, such as anticipated funding, interest payments, estimated extensions and estimated loan repayment/refinancing at maturity to estimate cash flows over the life of the loan. The model also incorporates assumptions related to underlying collateral values, various loss scenarios, and predicted losses to estimate expected losses. Our specific loan-level inputs include loan-to-stabilized-value “LTV” and debt service coverage ratio metrics, as well as principal balances, property type, location, coupon, origination year, term, subordination, expected repayment dates and future funding’s. We categorize the results by LTV range, which we consider the most significant indicator of credit quality for our loans and direct financing lease receivables. A lower LTV ratio typically indicates a lower credit loss risk.
Real estate lending has several risks that need to be considered. There is the potential for changes in local real estate conditions and subjectivity of real estate valuations. In addition, overall economic conditions may impact the borrowers’ financial condition. Adverse economic conditions such as high unemployment levels, interest rates, tax rates and fuel and energy costs may have an impact on the results of operations and financial conditions of borrowers.
We also evaluate each loan and direct financing lease receivable measured at amortized cost for credit deterioration at least quarterly. Credit deterioration occurs when it is deemed probable that we will not be able to collect all amounts due according to the contractual terms of the loan or direct financing lease receivables.
Our allowance for loan losses is adjusted to reflect our estimation of the current and future economic conditions that impact the performance of the real estate assets securing our loans. These estimations include various macroeconomic factors impacting the likelihood and magnitude of potential credit losses for our loans and direct financing leases during their anticipated term.
Impairment of Long-Lived Assets
If circumstances indicate that the carrying value of a property may not be recoverable, we review the asset for impairment. This review is based on an estimate of the future undiscounted cash flows, excluding interest charges, expected to result from the property's use and eventual disposition. These estimates consider factors such as expected future operating income, market and other applicable trends and residual value, as well as the effects of leasing demand, competition and other factors. If impairment exists due to the inability to recover the carrying value of a property, an impairment loss is recorded to the extent that the carrying value exceeds the estimated fair value of the property for properties to be held and used. For properties held for sale, the impairment loss is the adjustment to fair value less estimated cost to dispose of the asset. Impairment assessments have a direct impact on the
59


consolidated statements of operations, because recording an impairment loss results in an immediate negative adjustment to the consolidated statements of operations.
Adjustment to Rental Revenue for Tenant Credit
We continually review receivables related to rent and unbilled rent receivables and determines collectability by taking into consideration 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 in which the property is located. Prior to January 1, 2019, if the collectability of a receivable was in doubt, the accounts receivable and straight-line rent receivable balances were reduced by an allowance for doubtful accounts on the consolidated balance sheets or a direct write-off of the receivable was recorded in the consolidated statements of operations. The provision for doubtful accounts was included in property expenses in our consolidated statements of operations. If the accounts receivable balance or straight-line rent receivable balance was subsequently deemed to be uncollectible, such receivable amounts were written-off to the allowance for doubtful accounts.
As of January 1, 2019, if the assessment of the collectability of substantially all payments due under a lease changes from probable to not probable, any difference between the rental revenue recognized to date and the lease payments that have been collected is recognized as a current period adjustment to rental revenue in the consolidated statements of operations.
Derivative Instruments
In the normal course of business, we use derivative financial instruments, which may include interest rate swaps, caps, options, floors and other interest rate derivative contracts, to protect us against adverse fluctuations in interest rates by reducing our exposure to variability in cash flows on a portion of our floating-rate debt. Instruments that meet these hedging criteria are formally designated as hedges at the inception of the derivative contract. We record all derivatives on the consolidated balance sheets at fair value. The accounting for changes in the fair value of derivatives depends on the intended use of the derivative, whether we have elected to designate a derivative in a hedging relationship and apply hedge accounting and whether the hedging relationship has satisfied the criteria necessary to apply hedge accounting. Derivatives designated and 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 timing of gain or loss recognition on the hedging instrument with the recognition of the changes in the fair value of the hedged asset or liability that are attributable to the hedged risk in a fair value hedge or the earnings effect of the hedged forecasted transactions in a cash flow hedge. We may also enter into derivative contracts that are intended to economically hedge certain risk, even though hedge accounting does not apply or we elect not to apply hedge accounting.
The accounting for subsequent changes in the fair value of these derivatives depends on whether each has been designed and qualifies for hedge accounting treatment. If a derivative is designated and qualifies for cash flow hedge accounting treatment, the change in the estimated fair value of the derivative is recorded in other comprehensive income (loss) in the consolidated statements of comprehensive income to the extent that it is effective. Any ineffective portion of a change in derivative fair value is immediately recorded in earnings. If we elect not to apply hedge accounting treatment (or for derivatives that do not qualify as hedges), any change in the fair value of these derivative instruments is recognized immediately in gains (losses) on derivative instruments in the consolidated statements of operations. We do not intend to use derivative instruments for trading or speculative purposes.
Equity-Based Compensation  
From time to time, we grant shares of restricted common stock and restricted share units ("RSUs") to our directors, executive officers and other employees that vest over multiple periods, subject to the recipient's continued service. Additionally, we also granted performance-based RSUs to our executive officers, the final number of which is determined based on market and subjective performance conditions and which vest over a multi-year period, subject to the recipient's continued service. We account for the restricted common stock and RSUs in accordance with ASC 718, Compensation - Stock Compensation, which requires that such compensation be recognized in the financial statements based on their estimated grant-date fair value. The value of such awards is recognized as compensation expense in general and administrative expenses in the accompanying consolidated statements of operations over the requisite service periods. We recognize compensation expense for equity-based compensation
60


using the straight-line method based on the terms of the individual grant. Forfeitures of equity-based compensation awards, if any, are recognized as they occur.
Results of Operations
The following discusses our results of operations for the year ended December 31, 2021, as compared to our results of operations for the year ended December 31, 2020. A discussion of the changes in our results of operations for the year ended December 31, 2020, as compared to our results of operations for the year ended December 31, 2019 has been omitted from this Annual Report but may be found in "Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations—Results of Operations—Comparison of the years ended December 31, 2020 and 2019" in our annual report for the year ended December 31, 2020.
Comparison of the years ended December 31, 2021 and 2020
 Year ended December 31,  
(dollar amounts in thousands)20212020Change%
Revenues:  
Rental revenue$213,327 $155,792 $57,535 36.9 %
Interest income on loans and direct financing lease receivables15,710 8,136 7,574 93.1 %
Other revenue, net1,197 81 1,116 1,377.8 %
Total revenues230,234 164,009 66,225 40.4 %
Expenses:  
General and administrative24,329 24,444 (115)(0.5)%
Property expenses5,762 3,881 1,881 48.5 %
Depreciation and amortization69,146 59,446 9,700 16.3 %
Provision for impairment of real estate6,120 8,399 (2,279)(27.1)%
Change in provision for loan losses(204)830 (1,034)(124.6)%
Total expenses105,153 97,000 8,153 8.4 %
Other operating income:  
Gain on dispositions of real estate, net9,338 5,821 3,517 60.4 %
Income from operations134,419 72,830 61,589 84.6 %
Other (expense)/income: 
Loss on repayment and repurchase of secured borrowings(4,461)(924)(3,537)382.8 %
Interest expense(33,614)(29,651)(3,963)13.4 %
Interest income94 485 (391)(80.6)%
Income before income tax expense96,438 42,740 53,698 125.6 %
Income tax expense227 212 15 7.1 %
Net income96,211 42,528 53,683 126.2 %
Net income attributable to non-controlling interests(486)(255)(231)90.6 %
Net income attributable to stockholders$95,725 $42,273 $53,452 126.4 %
61


Revenues:
Rental revenue. Rental revenue increased by $57.5 million for the year ended December 31, 2021, as compared to the year ended December 31, 2020. The increase in revenues was driven primarily by the growth in the size of our real estate investment portfolio, which generated additional rental revenues. Our real estate investment portfolio grew from 1,181 properties, representing $2.4 billion in net investments in real estate, as of December 31, 2020 to 1,451 properties, representing $3.2 billion in net investments in real estate, as of December 31, 2021. Our real estate investments were acquired throughout the periods presented and were not all owned by us for the entirety of the periods; accordingly, a significant portion of the increase in rental revenue between periods is related to recognizing revenue in 2021 on acquisitions that were made during 2020 and 2021. A smaller component of the increase in revenues between periods is related to rent escalations recognized on our leases.
Interest on loans and direct financing lease receivables. Interest on loans and direct financing lease receivables increased by $7.6 million during the year ended December 31, 2021, as compared to the year ended December 31, 2020, primarily due to the growth of our mortgage loans receivable portfolio during 2020 and continuing during 2021, which led to ahigher average daily balance of loans receivable outstanding during theyear ended December 31, 2021.
Other revenue. Other revenue for the year ended December 31, 2021 increased by $1.1 million,as compared to the year endedDecember 31, 2020,primarily due to the receipt of $1.0 million in loan prepayment fees during theyear ended December 31, 2021.No such loan prepayment fee revenue was recorded during the year endedDecember 31, 2020.
Expenses:
General and administrative. General and administrative expense decreased $0.1 million for the year ended December 31, 2021, as compared to the year ended December 31, 2020. This decrease in general and administrative expense was primarily due to a decrease in third-party property servicing and audit expense, offset by an increase in our equity based compensation expense.  
Property expenses. Property expenses increased by $1.9 million for the year ended December 31, 2021, as compared to the year ended December 31, 2020. The increase in property expenses was primarily due to increased reimbursable costs and property insurance expenses during the year ended December 31, 2021.
Depreciation and amortization. Depreciation and amortization expense increased by $9.7 million for the year ended December 31, 2021, as compared to the year ended December 31, 2020. Depreciation and amortization expense increased in proportion to the general increase in the size of our real estate investment portfolio.
Provision for impairment of real estate. Impairment charges on real estate investments were $6.1 million and $8.4 million for the years ended December 31, 2021 and 2020, respectively. During the years ended December 31, 2021 and 2020, we recorded a provision for impairment of real estate on 18 and 17 of our real estate investments, respectively, with the average size of our impairments being smaller in 2021. We strategically seek to identify non-performing properties that we may re-lease or dispose of in an effort to improve our returns and manage risk exposure. An increase in vacancy associated with our disposition or re-leasing strategies may trigger impairment charges when the expected future cash flows from the properties from sale or re-lease are less than their net book value.
Change in provision for loan losses. During the year ended December 31, 2021, our provision for loan losses decreased by $0.2 million, as compared to an increase of $0.8 million during the year ended December 31, 2020. Under ASC 326, we are required to re-evaluate the expected loss on our portfolio of loans and direct financing lease receivables at each balance sheet date. Changes in our provision for loan losses are driven by revisions to global and loan-specific assumptions in our loan loss model and by changes in the size of our loan and direct financing lease portfolio.
Other operating income:
Gain on dispositions of real estate, net. Gain on dispositions of real estate, net, increased by $3.5 million for the year ended December 31, 2021, as compared to the year ended December 31, 2020. We disposed of 38 real
62


estate properties during the year ended December 31, 2021, compared to 49 real estate properties during the year ended December 31, 2020. Overall, our 2021 dispositions had a higher sales price in relation to their basis as compared to our 2020 dispositions, specifically driven by our sale of six vacant properties during 2020 compared to the sale of only two vacant properties during 2021.
Other (expense)/income:
Loss on repayment and repurchase of secured borrowings. Loss on repayment and repurchase of secured borrowings of $4.5 million during the year ended December 31, 2021 relates to the payment of a make-whole premium and the write-off of deferred financing costs upon our repayment of the remaining $171.2 million of principal on our Series 2017-1 Notes in June 2021. During the year ended December 31, 2020, we recorded a loss on repayment and repurchase of secured borrowings of $0.9 million related to the write-off of deferred financing costs upon our repayment, at par, of $62.3 million of principal on our Series 2017-1 Notes in February 2020.
Interest expense. Interest expense increased by$4.0 million forthe year ended December 31, 2021, as compared to theyear endedDecember 31, 2020. This increase in interest expense was primarily due to an increase to our outstanding debt balance during the year ended December 31, 2021 compared to the year ended December 31, 2020.
Interest income. Interest income decreased by $0.4 million for the year ended December 31, 2021, as compared to the year ended December 31, 2020. The decrease in interest income was primarily due to lower average daily cash balances in our interest-bearing bank accounts compared to the year ended December 31, 2020.
Income tax expense. Income tax expense increased by approximately $15,000 for the year ended December 31, 2021, as compared to the year ended December 31, 2020. We are organized and operate as a REIT and are generally not subject to U.S. federal taxation. However, the Operating Partnership is subject to taxation in certain state and local jurisdictions that impose income taxes on a partnership. The changes in income tax expense are primarily due to changes in the proportion of our real estate portfolio located in jurisdictions where we are subject to taxation.
Non-GAAP Financial Measures
Our reported results are presented in accordance with GAAP. We also disclose the following non-GAAP financial measures: funds from operations ("FFO"), core funds from operations ("Core FFO"), adjusted funds from operations ("AFFO"), earnings before interest, taxes, depreciation and amortization ("EBITDA"), EBITDA further adjusted to exclude gains (or losses) on sales of depreciable property and real estate impairment losses ("EBITDAre"), adjusted EBITDAre, annualized adjusted EBITDAre, net debt, net operating income ("NOI") and cash NOI ("Cash NOI"). We believe these non-GAAP financial measures are industry measures used by analysts and investors to compare the operating performance of REITs.
We compute FFO in accordance with the definition adopted by the Board of Governors of the National Association of Real Estate Investment Trusts ("NAREIT"). NAREIT defines FFO as GAAP net income or loss adjusted to exclude extraordinary items (as defined by GAAP), net gain or loss from sales of depreciable real estate assets, impairment write-downs associated with depreciable real estate assets and real estate-related depreciation and amortization (excluding amortization of deferred financing costs and depreciation of non-real estate assets), including the pro rata share of such adjustments of unconsolidated subsidiaries. FFO is used by management, and may be useful to 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 and losses on sales (which are dependent on historical costs and implicitly assume that the value of real estate diminishes predictably over time, rather than fluctuating based on existing market conditions).
We compute Core FFO by adjusting FFO, as defined by NAREIT, to exclude certain GAAP income and expense amounts that we believe are infrequent and unusual in nature and/or not related to our core real estate operations. Exclusion of these items from similar FFO-type metrics is common within the equity REIT industry, and management believes that presentation of Core FFO provides investors with a metric to assist in their evaluation of our operating performance across multiple periods and in comparison to the operating performance of our peers, because it removes the effect of unusual items that are not expected to impact our operating performance on an ongoing basis. Core FFO is used by management in evaluating the performance of our core business operations.
63


Items included in calculating FFO that may be excluded in calculating Core FFO include certain transaction related gains, losses, income or expense or other non-core amounts as they occur.
To derive AFFO, we modify our computation of Core FFO to include other adjustments to GAAP net income related to certain items that we believe are not indicative of our operating performance, including straight-line rental revenue, non-cash interest expense, non-cash compensation expense, other amortization and non-cash charges, capitalized interest expense and transaction costs. Such items may cause short-term fluctuations in net income but have no impact on operating cash flows or long-term operating performance. We believe that AFFO is an additional useful supplemental measure for investors to consider when assessing our operating performance without the distortions created by non-cash items and certain other revenues and expenses.
FFO, Core FFO and AFFO do not include all items of revenue and expense included in net income, they do not represent cash generated from operating activities and they 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 a liquidity measure and should be considered in addition to, and not in lieu of, GAAP financial measures. Additionally, our computation of FFO, Core FFO and AFFO may differ from the methodology for calculating these metrics used by other equity REITs and, therefore, may not be comparable to similarly titled measures reported by other equity REITs.
The following table reconciles net income (which is the most comparable GAAP measure) to FFO, Core FFO and AFFO attributable to stockholders and non-controlling interests:
Year ended December 31,
(in thousands)202120202019
Net income$96,211 $42,528 $48,025 
Depreciation and amortization of real estate69,043 59,309 42,649 
Provision for impairment of real estate6,120 8,399 2,918 
Gain on dispositions of real estate, net(9,338)(5,821)(10,932)
FFO attributable to stockholders and non-controlling interests162,036 104,415 82,660 
Other non-recurring expenses (1)(2)(3)
4,461 2,273 7,988 
Core FFO attributable to stockholders and non-controlling interests166,497 106,688 90,648 
Adjustments:
Straight-line rental revenue, net(19,116)(11,905)(12,215)
Non-cash interest2,554 2,040 2,738 
Non-cash compensation expense5,683 5,427 4,546 
Other amortization expense2,675 3,854 815 
Other non-cash charges(212)829 
Capitalized interest expense(81)(228)(290)
Transaction costs— 291 — 
AFFO attributable to stockholders and non-controlling interests$158,000 $106,995 $86,251 

(1)Includes non-recurring expenses of $4.5 million of loss on repayment of secured borrowings during the year ended December 31, 2021.
(2)Includes non-recurring expenses of approximately $39,000 related to reimbursement of executive relocation costs, $1.1 million for severance payments and acceleration of non-cash compensation expense in connection with the termination of one of our executive officers, $0.2 million of non-recurring recruiting costs, and our $0.9 million loss on repayment of secured borrowings during the year ended December 31, 2020.
(3)Includes non-recurring expenses of $2.4 million for costs and charges incurred in connection with the Eldridge secondary offering, $5.2 million loss on repayment and repurchase of secured borrowings and $0.3 million for a provision for settlement of litigation during the year ended December 31, 2019.
We compute EBITDA as earnings before interest, income taxes and depreciation and amortization. In 2017, NAREIT issued a white paper recommending that companies that report EBITDA also report EBITDAre. We compute EBITDAre in accordance with the definition adopted by NAREIT. NAREIT defines EBITDAre as EBITDA
64


(as defined above) excluding gains (or losses) from the sales of depreciable property and real estate impairment losses. We present EBITDA and EBITDAre as they are measures commonly used in our industry. We believe that these measures are useful to investors and analysts because they provide supplemental information concerning our operating performance, exclusive of certain non-cash items and other costs. We use EBITDA and EBITDAre as measures of our operating performance and not as measures of liquidity.
EBITDA and EBITDAre do not include all items of revenue and expense included in net income, they do not represent cash generated from operating activities and they 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 a liquidity measure and should be considered in addition to, and not in lieu of, GAAP financial measures. Additionally, our computation of EBITDA and EBITDAre may differ from the methodology for calculating these metrics used by other equity REITs and, therefore, may not be comparable to similarly titled measures reported by other equity REITs.
The following table reconciles net income (which is the most comparable GAAP measure) to EBITDA and EBITDAre attributable to stockholders and non-controlling interests:
Year ended December 31,
(in thousands)202120202019
Net income$96,211 $42,528 $48,025 
Depreciation and amortization69,146 59,446 42,745 
Interest expense33,614 29,651 27,037 
Interest income(94)(485)(794)
Income tax expense227 212 303 
EBITDA attributable to stockholders and non-controlling interests199,104 131,352 117,316 
Provision for impairment of real estate6,120 8,399 2,918 
Gain on dispositions of real estate, net(9,338)(5,821)(10,932)
EBITDAre attributable to stockholders and non-controlling interests
$195,886 $133,931 $109,302 
We further adjust EBITDAre for the most recently completed quarter i) based on an estimate calculated as if all re-leasing, investment and disposition activity that took place during the quarter had been made on the first day of the quarter, ii) to exclude certain GAAP income and expense amounts that we believe are infrequent and unusual in nature and iii) to eliminate the impact of lease termination fees and contingent rental revenue from certain of our tenants, which is subject to sales thresholds specified in the applicable leases ("Adjusted EBITDAre"). We then annualize quarterly Adjusted EBITDAre by multiplying it by four ("Annualized Adjusted EBITDAre"), which we believe provides a meaningful estimate of our current run rate for all of our investments as of the end of the most recently completed quarter. You should not unduly rely on this measure, as it is based on assumptions and estimates that may prove to be inaccurate. Our actual reported EBITDAre for future periods may be significantly less than our current Annualized Adjusted EBITDAre.
65


The following table reconciles net income (which is the most comparable GAAP measure) to Annualized Adjusted EBITDAre attributable to stockholders and non-controlling interests for the three months ended December 31, 2021:
(in thousands)Three months ended December 31, 2021
Net income$29,790 
Depreciation and amortization18,961 
Interest expense9,170 
Interest income(20)
Income tax expense55 
EBITDA attributable to stockholders and non-controlling interests57,956 
Provision for impairment of real estate— 
Gain on dispositions of real estate, net(497)
EBITDAre attributable to stockholders and non-controlling interests
57,459 
Adjustment for current quarter re-leasing, acquisition and disposition activity (1)
2,865 
Adjustment to exclude other non-recurring activity (2)
(92)
Adjustment to exclude termination/prepayment fees and certain percentage rent (3)
(1,028)
Adjusted EBITDAre attributable to stockholders and non-controlling interests
$59,204 
Annualized Adjusted EBITDAre attributable to stockholders and non-controlling interests
$236,816 

(1)Adjustment assumes all re-leasing activity, investments in and dispositions of real estate and loan repayments made during the three months ended December 31, 2021 had occurred on October 1, 2021.
(2)Adjustment is made to exclude non-core expenses added back to compute Core FFO, our provision for loan losses and the write-off of receivables.
(3)Adjustment excludes contingent rent (based on a percentage of the tenant's gross sales at the leased property) where payment is subject to exceeding a sales threshold specified in the lease and lease termination or loan prepayment fees.
We calculate our net debt as our gross debt (defined as total debt plus net deferred financing costs on our borrowings) less cash and cash equivalents and restricted cash deposits held for the benefit of lenders. We believe excluding cash and cash equivalents and restricted cash deposits held for the benefit of lenders from gross debt, all of which could be used to repay debt, provides an estimate of the net contractual amount of borrowed capital to be repaid, which we believe is a beneficial disclosure to investors and analysts.
The following table reconciles total debt (which is the entire $200.0 million availablemost comparable GAAP measure) to net debt:
December 31,
(in thousands)20212020
Secured borrowings, net of deferred financing costs$— $171,007 
Unsecured term loan, net of deferred financing costs626,983 626,272 
Revolving credit facility144,000 18,000 
Senior unsecured notes394,723 — 
Total debt1,165,706 815,279 
Deferred financing costs and original issue discount, net8,294 5,914 
Gross debt1,174,000 821,193 
Cash and cash equivalents(59,758)(26,602)
Restricted cash available for future investment— (6,388)
Net debt$1,114,242 $788,203 
 We compute NOI as total revenues less property expenses. NOI excludes all other items of expense and income included in the financial statements in calculating net income or loss in accordance with GAAP. Cash NOI further excludes non-cash items included in total revenues and property expenses, such as straight-line rental revenue and other amortization and non-cash charges. We believe NOI and Cash NOI provide useful and relevant
66


information because they reflect only those revenue and expense items that are incurred at the property level and present such items on an unlevered basis.
NOI and Cash NOI are not measures of financial performance under GAAP. You should not consider our NOI and Cash NOI as alternatives to net income or cash flows from operating activities determined in accordance with GAAP. Additionally, our computation of NOI and Cash NOI may differ from the methodology for calculating these metrics used by other equity REITs and, therefore, may not be comparable to similarly titled measures reported by other equity REITs.
The following table reconciles net income (which is the most comparable GAAP measure) to NOI and Cash NOI attributable to stockholders and non-controlling interests:
Year ended December 31,
(in thousands)202120202019
Net income$96,211 $42,528 $48,025 
General and administrative expense24,329 24,444 21,745 
Depreciation and amortization69,146 59,446 42,745 
Provision for impairment of real estate6,120 8,399 2,918 
Change in provision for loan losses(204)830 — 
Gain on dispositions of real estate, net(9,338)(5,821)(10,932)
Loss on repayment and repurchase of secured borrowings4,461 924 5,240 
Interest expense33,614 29,651 27,037 
Interest income(94)(485)(794)
Income tax expense227 212 303 
NOI attributable to stockholders and non-controlling interests224,472 160,128 136,287 
Straight-line rental revenue, net(19,116)(11,905)(12,215)
Other amortization and non-cash charges2,675 3,854 815 
Cash NOI attributable to stockholders and non-controlling interests$208,031 $152,077 $124,887 
67


Item 7A. Quantitative and Qualitative Disclosures About Market Risk.
Over time, we generally seek to match the expected cash inflows from our long-term leases with the expected cash outflows for our long-term debt. To achieve this objective, we borrow on a fixed-rate basis through the issuance of senior unsecured notes or incur debt that bears interest at floating rates under the Revolving Credit Facility, which we use in connection with our operations, including for funding investments, the April 2019 Term Loan and used the proceeds to repurchase, in part, notes previously issued under its Master Trust Funding Program. The Company borrowed the entire $430.0 million available under the November 2019 Term LoanLoan.
Principal Outstanding
Weighted Average Interest Rate (1)
(in thousands)Maturity DateDecember 31, 2021December 31, 2020December 31, 2021December 31, 2020
Unsecured term loans:
April 2019 Term LoanApril 2024$200,000 $200,000 3.3%3.3%
November 2019 Term LoanNovember 2026430,000 430,000 3.0%3.0%
Senior unsecured notesJuly 2031400,000 — 3.1%—%
Revolving Credit Facility
April 2023 (2)
144,000 18,000 1.3%1.4%
Secured borrowings:
Series 2017-1 Notes— 173,193 —%4.2%
Total principal outstanding$1,174,000 $821,193 2.9%3.3%
 _______________________________________________________________
(1)Interest rates are presented after giving effect to our interest rate swap and lock agreements, where applicable.
(2)In February 2022 we extended the maturity date of the Revolving Credit Facility to Februrary 2026. See "Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations—Description of Certain Debt" for additional details.
We have fixed the interest rates on our term loan facilities' variable-rates through the use of interest rate swap agreements. At December 31, 2021, our aggregate liability in separate draws inthe event of the early termination of our swaps was $11.9 million.
At December 201931, 2021, a 100-basis point increase of the interest rate on our unsecured term loan borrowings would increase our related interest costs by $6.3 million per year and March 2020 and useda 100-basis point decrease of the proceeds to voluntarily prepay notes previously issued under its Master Trust Funding Program at par, to repay amounts outstandinginterest rate would decrease our related interest costs by $6.3 million per year.
Additionally, our borrowings under the Revolving Credit Facility and for general working capital purposes.
The Company wasbear interest at an annual rate equal to LIBOR plus a leverage-based credit spread. Therefore, an increase or decrease in compliance with all financial covenants and was notinterest rates would result in default of any other provisions under the Amended Credit Facility as of December 31, 2020 and 2019.
The following table presents information about the Revolving Credit Facility and the 2018 Credit Facility in effect for the years ended December 31, 2020, 2019 and 2018:
(in thousands)202020192018
Balance on Balance on January 1,$46,000 $34,000 $
Borrowings87,000 459,000 34,000 
Repayments(115,000)(447,000)
Balance on December 31,$18,000 $46,000 $34,000 
The following table presents information aboutan increase or decrease to our interest expense related to the Revolving Credit Facility. We monitor our market interest rate risk exposures using a sensitivity analysis. Our sensitivity analysis estimates the exposure to market risk sensitive instruments assuming a hypothetical adverse change in interest rates. Based on the results of a sensitivity analysis, which assumes a 100-basis point adverse change in interest rates, the estimated market risk exposure for our variable‑rate borrowings under the Revolving Credit Facility was $1.4 million as of December 31, 2021.
We are exposed to interest rate risk between the time we enter into a sale-leaseback transaction or acquire a leased property and the 2018time we finance the related real estate with long-term fixed-rate debt. In addition, when our long-term debt matures, we may have to refinance the debt at a higher interest rate. Market interest rates are sensitive to many factors that are beyond our control. Our interest rate risk management objective is to limit the impact of future interest rate changes on our earnings and cash flows.
In addition to amounts that we borrow under the Revolving Credit Facility:
Year ended December 31,
(in thousands)202020192018
Interest expense$1,367 $3,416 $442 
Amortization of deferred financing costs1,165 1,094 494 
Total$2,532 $4,510 $936 
Facility, we may incur variable-rate debt in the future that we do not choose to hedge. Additionally, decreases in interest rates may lead to increased competition for the acquisition of real estate due to a reduction in desirable alternative income-producing investments. Increased competition for the acquisition of real estate may lead to a decrease in the yields on real estate we have targeted for acquisition. In such circumstances, if we are not able to offset the decrease in yields by obtaining lower interest costs on our borrowings, our results of operations will be adversely affected. Significant increases in interest rates may also have an adverse impact on our earnings if we are unable to acquire real estate with rental rates high enough to offset the increase in interest rates on our borrowings.
9768


TotalFair Value of Fixed-Rate Indebtedness
The estimated fair value of our fixed-rate indebtedness under our senior unsecured notes is calculated based on quoted prices in active markets for identical assets. The following table discloses fair value information related to our fixed-rate indebtedness as of December 31, 2021:
(in thousands)
Carrying Value (1)
Estimated Fair Value
Senior unsecured notes$400,000 $400,640 

(1)Excludes net deferred financing costs net, of $2.5$4.5 million and $3.5net discount of $0.8 million.
69


Item 8. Financial Statements and Supplementary Data.
Index to Consolidated Financial Statements
Financial Statements and Supplemental Data
73
76
77
78
79
80
81
83
70


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
Board of Directors and Stockholders
Essential Properties Realty Trust, Inc.
Opinion on the financial statements
We have audited the accompanying consolidated balance sheet of Essential Properties Realty Trust, Inc. (a Maryland corporation) and subsidiaries (the “Company”) as of December 31, 2021, the related consolidated statements of operations, comprehensive income, stockholders’ equity, and cash flows for the year then ended, and the related notes and financial statement schedules included under Item 15(a) (collectively referred to as the “financial statements”). In our opinion, thefinancial statements present fairly, in all material respects, the financial position of the Companyas of December 31, 2021, and the results of itsoperations and itscash flows for the year ended December 31, 2021, in conformity with accounting principles generally accepted in the United States of America.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (“PCAOB”), the Company’s internal control over financial reporting as of December 31, 2021, based on criteria established in the 2013 Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”), and our report dated February 16, 2022 expressed an unqualified opinion.
Basis for opinion
These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audit provides a reasonable basis for our opinion.
Critical audit matters
The critical audit matters communicated below are matters arising from the current period audit of the financial statements that were communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.
Evaluation of the measurement of the fair values used in the purchase price allocation of real estate acquisitions
As described further in Notes 2 and 3 to the financial statements, the acquisition of property for investment purposes is typically accounted for as an asset acquisition in which the Company allocates the purchase price of acquired properties to land, buildings and identified intangible assets and liabilities, based in each case on their relative estimated fair values and without giving rise to goodwill. The Company acquired approximately $841.1 million of real estate investments during the year ended December 31, 2021. We identified the measurement of the fair values used in the purchase price allocation of real estate acquisitions as a critical audit matter.
71


The principal consideration for our determination of the measurement of the fair values used in the purchase price allocation of acquired real estate acquisitions as a critical audit matter is the higher risk of estimation uncertainty in determining estimates of fair value. Specifically, fair value measurements were sensitive to establishing a range of market assumptions for land values, building replacement values, and rental rates. Establishing the market assumptions for land, building and rent included identifying the relevant properties in the established range most comparable to the acquired property. There was a high degree of subjective and complex auditor judgment in evaluating these key inputs and assumptions.
Our audit procedures related to the measurement of the fair values used in the purchase price allocation of real estate acquisitions included the following, among others:
We obtained an understanding and evaluated the design and tested the operating effectiveness of relevant controls relating to the process to allocate the purchase price of real estate acquisitions, including internal controls over the selection and review of the inputs and assumptions to estimate fair value, including those used by third party valuation professionals.
For a selection of real estate acquisitions, we involved our real estate valuation professionals with specialized skills and knowledge who assisted in evaluating the valuation techniques and assumptions to the fair value measurements used in the purchase price allocations. We read the purchase agreements and tested the completeness and accuracy of underlying data used that was contractual in nature, including rental data. The evaluation included comparison of the Company’s assumptions to independently developed ranges using market data from industry transaction databases and published industry reports. We analyzed where the Company's market rental rates fell compared to our valuation professionals' independently developed ranges to evaluate if management bias was present. Our overall assessment of these assumptions and the amounts reported and disclosed in the consolidated financial statements included consideration of whether such information was consistent with evidence obtained in other areas of the audit.
Evaluation of the provision for impairment of real estate investments
As described in Note 2 to the consolidated financial statements, the Company reviews its real estate investments for potential impairment when certain events or changes in circumstances indicate that the carrying amount may not be recoverable through operations plus estimated disposition proceeds. Those events and circumstances include, but are not limited to, significant changes in real estate market conditions, estimated residual values, and an expectation to sell assets before the end of the previously estimated life. For real estate investments that show an indication of impairment, management determines whether an impairment has occurred by comparing the estimated undiscounted future cash flows, including the residual value of the real estate, with the carrying amount of the individual asset. Forecasting the estimated future cash flows requires management to make estimates and assumptions about significant variables, such as the probabilities of outcomes and estimated holding periods, direct and terminal capitalization rates, and potential disposal proceeds to be received upon a sale. We identified the evaluation of the provision for impairment of real estate investments as a critical audit matter.
The principal consideration for our determination of the evaluation of impairment of investments in real estate was a critical audit matter was the higher risk of estimation uncertainty due to sensitivity of management judgments, not only regarding indicators of impairment, but also regarding estimates and assumptions utilized in forecasting cash flows for cost recoverability and determining fair value measurements. Specifically, forecasted cash flows for recoverability and estimates of fair value were sensitive to changes in the probability of outcomes, anticipated sale values, and capitalization rates. There was a high degree of subjective and complex auditor judgment in evaluating these key inputs and assumptions.
Our audit procedures related to the evaluation of the provision for impairment of investments in real estate included the following, among others:
We obtained an understanding and evaluated the design and tested the operating effectiveness of relevant controls over the evaluation of potential real estate investment impairments, such as internal controls over the Company’s monitoring of the real estate investment portfolio, the Company’s assessments of recoverability, and the Company’s estimates of fair value.
72


We evaluated the completeness of the population of investments in real estate requiring further analysis as compared to the criteria established in management’s accounting policies over impairment.
We tested the Company’s undiscounted cash flow analyses and estimates of fair value for real estate investments with indicators of impairment, including evaluating the reasonableness of the methods and significant inputs and assumptions used.
We compared the probability of outcomes with historical performance of the impacted real estate investment and considered any relevant prospective data, including property specific industry information.
We compared anticipated sale values and capitalization rates with comparable observable market data, which involved the use of our valuation specialists.
Our assessment included sensitivity analyses over these significant inputs and assumptions, and we considered whether such assumptions were consistent with evidence obtained in other areas of the audit.
/s/ GRANT THORNTON LLP
We have served as the Company’s auditor since 2021.
Jacksonville, Florida
February 16, 2022
73


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
Board of Directors and Stockholders
Essential Properties Realty Trust, Inc.
Opinion on internal control over financial reporting
We have audited the internal control over financial reporting of Essential Properties Realty Trust, Inc. (a Maryland corporation) and subsidiaries (the “Company”) as of December 31, 2021, based on criteria established in the 2013 Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”). In our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2021, based on criteria established in the 2013 Internal Control—Integrated Framework issued by COSO.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (“PCAOB”), the consolidated financial statements of the Company as of and for the year ended December 31, 2021, and our report dated February 16, 2022 expressed an unqualified opinion on those financial statements.
Basis for opinion
The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management’s Report on Internal Control Over Financial Reporting. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
Definition and limitations of internal control over financial reporting
A company’s internal control over financial reporting is a process designed 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. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
/s/ GRANT THORNTON LLP
Jacksonville, Florida
February 16, 2022
74


Report of Independent Registered Public Accounting Firm
To the Stockholders and the Board of Directors of Essential Properties Realty Trust, Inc.
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheet of Essential Properties Realty Trust, Inc. as of December 31, 2020, the related consolidated statements of operations, comprehensive income, stockholders’ equity and cash flows, for each of the two years in the period ended December 31, 2020 of Essential Properties Realty Trust, Inc. (the “Company”), and the related notes and financial statement schedules listed in the Index at Item 15(a) (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company at December 31, 2020, and the results of its operations and its cash flows for each of the two years in the period ended December 31, 2020, in conformity with U.S. generally accepted accounting principles.
Basis for Opinion
These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
/s/ Ernst & Young LLP
We served as the Company’s auditor from 2017 to 2021.
New York, New York
February 23, 2021
75


ESSENTIAL PROPERTIES REALTY TRUST, INC.
CONSOLIDATED FINANCIAL STATEMENTS
Consolidated Balance Sheets
 December 31,
(In thousands, except share and per share data)20212020
ASSETS  
Investments:  
Real estate investments, at cost:  
Land and improvements$1,004,154 $741,254 
Building and improvements2,035,919 1,519,665 
Lease incentives13,950 14,297 
Construction in progress8,858 3,908 
Intangible lease assets87,959 80,271 
Total real estate investments, at cost3,150,840 2,359,395 
Less: accumulated depreciation and amortization(200,152)(136,097)
Total real estate investments, net2,950,688 2,223,298 
Loans and direct financing lease receivables, net189,287 152,220 
Real estate investments held for sale, net15,434 17,058 
Net investments3,155,409 2,392,576 
Cash and cash equivalents59,758 26,602 
Restricted cash— 6,388 
Straight-line rent receivable, net57,990 37,830 
Rent receivables, prepaid expenses and other assets, net25,638 25,406 
Total assets (1)
$3,298,795 $2,488,802 
LIABILITIES AND EQUITY
Secured borrowings, net of deferred financing costs$— $171,007 
Unsecured term loans, net of deferred financing costs626,983 626,272 
Senior unsecured notes, net394,723 — 
Revolving credit facility144,000 18,000 
Intangible lease liabilities, net12,693 10,168 
Dividend payable32,610 25,703 
Derivative liabilities11,838 38,912 
Accrued liabilities and other payables32,145 16,792 
Total liabilities (1)
1,254,992 906,854 
Commitments and contingencies (see Note 11)— — 
Stockholders' equity:
Preferred stock, $0.01 par value; 150,000,000 authorized; none issued and outstanding as of December 31, 2021 and 2020— — 
Common stock, $0.01 par value; 500,000,000 authorized; 124,649,053 and 106,361,524 issued and outstanding as of December 31, 2021 and 2020, respectively1,246 1,064 
Additional paid-in capital2,151,088 1,688,540 
Distributions in excess of cumulative earnings(100,982)(77,665)
Accumulated other comprehensive loss(14,786)(37,181)
Total stockholders' equity2,036,566 1,574,758 
Non-controlling interests7,237 7,190 
Total equity2,043,803 1,581,948 
Total liabilities and equity$3,298,795 $2,488,802 
 _____________________________________
(1)The Company's consolidated balance sheets include assets and liabilities of consolidated variable interest entities ("VIEs"). See Note 2Summary of Significant Accounting Policies. As of December 31, 2021 and 2020, all of the assets and liabilities of the Company were held by its operating partnership, a consolidated VIE, with the exception of $32.5 million and $25.6 million, respectively, of dividends payable.
The accompanying notes are an integral part of these consolidated financial statements.
76


ESSENTIAL PROPERTIES REALTY TRUST, INC.
CONSOLIDATED FINANCIAL STATEMENTS
Consolidated Statements of Operations
 Year ended December 31,
(In thousands, except share and per share data)202120202019
Revenues:   
Rental revenue$213,327 $155,792 $135,670 
Interest on loans and direct financing lease receivables15,710 8,136 3,024 
Other revenue, net1,197 81 663 
Total revenues230,234 164,009 139,357 
Expenses:   
General and administrative24,329 24,444 21,745 
Property expenses5,762 3,881 3,070 
Depreciation and amortization69,146 59,446 42,745 
Provision for impairment of real estate6,120 8,399 2,918 
Change in provision for loan losses(204)830 — 
Total expenses105,153 97,000 70,478 
Other operating income:   
Gain on dispositions of real estate, net9,338 5,821 10,932 
Income from operations134,419 72,830 79,811 
Other (expense)/income:   
Loss on repayment and repurchase of secured borrowings(4,461)(924)(5,240)
Interest expense(33,614)(29,651)(27,037)
Interest income94 485 794 
Income before income tax expense96,438 42,740 48,328 
Income tax expense227 212 303 
Net income96,211 42,528 48,025 
Net income attributable to non-controlling interests(486)(255)(6,181)
Net income attributable to stockholders$95,725 $42,273 $41,844 
Basic weighted average shares outstanding116,358,059 95,311,035 64,104,058 
Basic net income per share$0.82 $0.44 $0.65 
Diluted weighted average shares outstanding117,466,338 96,197,705 75,309,896 
Diluted net income per share$0.82 $0.44 $0.63 

The accompanying notes are an integral part of these consolidated financial statements.
77


ESSENTIAL PROPERTIES REALTY TRUST, INC.
CONSOLIDATED FINANCIAL STATEMENTS
Consolidated Statements of Comprehensive Income
 Year ended December 31,
(In thousands)202120202019
Net income$96,211 $42,528 $48,025 
Other comprehensive income (loss):
Deferred loss on cash flow hedges(4,824)— — 
Unrealized income (loss) on cash flow hedges17,273 (42,121)(2,799)
Cash flow hedge losses (gains) reclassified to interest expense10,059 6,676 (106)
Total other comprehensive income (loss)22,508 (35,445)(2,905)
Comprehensive income118,719 7,083 45,120 
Net income attributable to non-controlling interests(486)(255)(6,181)
Adjustment for other comprehensive income (loss) attributable to non-controlling interests(113)213 956 
Comprehensive income attributable to stockholders$118,120 $7,041 $39,895 
The accompanying notes are an integral part of these consolidated financial statements.
78


ESSENTIAL PROPERTIES REALTY TRUST, INC.
CONSOLIDATED FINANCIAL STATEMENTS
Consolidated Statements of Stockholders' Equity
 Common Stock      
(In thousands, except share data)Number of
Shares
Par
Value
Additional
Paid-In
Capital
Distributions in Excess of Cumulative
Earnings
Accumulated
Other
Comprehensive
Income (Loss)
Total Stockholders' EquityNon-
Controlling
Interests
Total
Equity
Balance at December 31, 201843,749,092 $431 $569,407 $(7,659)$— $562,179 $248,862 $811,041 
Common stock issuance21,462,986 215 423,472 — — 423,687 — 423,687 
Costs related to issuance of common stock— — (13,901)— — (13,901)— (13,901)
Conversion of equity in Secondary Offering18,502,705 185 237,795 — — 237,980 (237,980)— 
Other comprehensive loss— — — — (1,949)(1,949)(956)(2,905)
Share-based compensation expense46,368 4,108 — — 4,115 — 4,115 
Unit-based compensation expense— — 2,162 — — 2,162 — 2,162 
Dividends declared on common stock and OP Units— — — (61,667)— (61,667)(8,444)(70,111)
Net income— — — 41,844 — 41,844 6,181 48,025 
Balance at December 31, 201983,761,151 838 1,223,043 (27,482)(1,949)1,194,450 7,663 1,202,113 
Cumulative adjustment upon adoption of ASC 326— — — (187)— (187)(1)(188)
Common stock issuance22,554,057 225 477,574 — — 477,799 — 477,799 
Costs related to issuance of common stock— — (18,154)— — (18,154)— (18,154)
Other comprehensive loss— — — — (35,232)(35,232)(213)(35,445)
Share-based compensation expense46,316 6,077 — — 6,078 — 6,078 
Dividends declared on common stock and OP Units— — — (92,269)— (92,269)(514)(92,783)
Net income— — — 42,273 — 42,273 255 42,528 
Balance at December 31, 2020106,361,524 1,064 1,688,540 (77,665)(37,181)1,574,758 7,190 1,581,948 
Common stock issuance18,230,721 182 469,018 — — 469,200 — 469,200 
Common stock withheld related to net share settlement of equity awards— — — (353)— (353)— (353)
Costs related to issuance of common stock— — (12,153)— — (12,153)— (12,153)
Other comprehensive income— — — — 22,395 22,395 113 22,508 
Share-based compensation expense56,808 — 5,683 — — 5,683 — 5,683 
Dividends declared on common stock and OP Units— — — (118,689)— (118,689)(552)(119,241)
Net income— — — 95,725 — 95,725 486 96,211 
Balance at December 31, 2021124,649,053 $1,246 $2,151,088 $(100,982)$(14,786)$2,036,566 $7,237 $2,043,803 
The accompanying notes are an integral part of these consolidated financial statements.
79


ESSENTIAL PROPERTIES REALTY TRUST, INC.
CONSOLIDATED FINANCIAL STATEMENTS
Consolidated Statements of Cash Flows
 Year ended December 31,
(In thousands)202120202019
Cash flows from operating activities:   
Net income$96,211 $42,528 $48,025 
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization69,146 59,406 42,745 
Amortization of lease incentive3,074 3,847 282 
Amortization of above/below market leases and right of use assets, net749 534 
Amortization of deferred financing costs and other non-cash interest expense2,738 2,532 2,815 
Loss on repayment and repurchase of secured borrowings4,461 924 5,240 
Provision for impairment of real estate6,120 8,399 2,918 
Change in provision for loan losses(204)830 — 
Gain on dispositions of real estate, net(9,338)(5,821)(10,932)
Straight-line rent receivable(20,160)(15,137)(12,322)
Equity based compensation expense5,683 6,085 6,238 
Adjustment to rental revenue for tenant credit(2,900)3,601 593 
Payments made in settlement of cash flow hedges(4,836)— — 
Changes in other assets and liabilities:
Rent receivables, prepaid expenses and other assets2,216 (12,058)1,242 
Accrued liabilities and other payables14,433 4,243 1,190 
Net cash provided by operating activities167,393 99,388 88,568 
Cash flows from investing activities:
Proceeds from sales of investments, net58,381 82,889 66,765 
Principal collections on loans and direct financing lease receivables100,488 286 9,519 
Investments in loans receivable(136,391)(60,480)(94,637)
Deposits for prospective real estate investments(590)475 530 
Investment in real estate, including capital expenditures(840,027)(541,307)(570,025)
Investment in construction in progress(9,348)(14,423)(17,858)
Lease incentives paid(2,197)(12,949)(2,133)
Net cash used in investing activities(829,684)(545,509)(607,839)
Cash flows from financing activities:
Repayment of secured borrowings(175,781)(65,909)(279,123)
Principal received on repurchased secured borrowings— — 1,707 
Borrowings under term loan facilities— 180,000 450,000 
Borrowings under revolving credit facility393,000 87,000 459,000 
Repayments under revolving credit facility(267,000)(115,000)(447,000)
Proceeds from issuance of senior unsecured notes396,600 — — 
Payments for taxes related to net settlement of equity awards(353)— — 
Deferred financing costs(2,120)(25)(6,128)
Proceeds from issuance of common stock, net458,267 461,006 411,635 
Offering costs(1,220)(2,805)(1,837)
Dividends paid(112,334)(86,475)(63,903)
Net cash provided by financing activities689,059 457,792 524,351 
Net increase in cash and cash equivalents and restricted cash26,768 11,671 5,080 
Cash and cash equivalents and restricted cash, beginning of period32,990 21,319 16,239 
Cash and cash equivalents and restricted cash, end of period$59,758 $32,990 $21,319 
Reconciliation of cash and cash equivalents and restricted cash:
Cash and cash equivalents$59,758 $26,602 $8,304 
Restricted cash— 6,388 13,015 
Cash and cash equivalents and restricted cash, end of period$59,758 $32,990 $21,319 
The accompanying notes are an integral part of these consolidated financial statements.
80


ESSENTIAL PROPERTIES REALTY TRUST, INC.
CONSOLIDATED FINANCIAL STATEMENTS
Consolidated Statements of Cash Flows (continued)
 Year ended December 31,
(In thousands)202120202019
Supplemental disclosure of cash flow information:   
Cash paid for interest, net of amounts capitalized$24,162 $27,071 $29,485 
Cash paid for income taxes637 546 60 
Non-cash investing and financing activities:
Adjustment upon adoption of ASC 326$— $188 $— 
Reclassification from construction in progress upon project completion4,478 22,643 7,055 
Net settlement of proceeds on the sale of investments(960)860 4,960 
Non-cash investment activity1,227 (860)10,439 
Lease liabilities arising from the recognition of right of use assets— — 8,355 
Unrealized (gains) losses on cash flow hedges(27,890)44,920 2,905 
Conversion of equity in Secondary Offering— — 237,795 
Payable and accrued offering costs— — 66 
Discounts and fees on capital raised through issuance of common stock10,933 16,674 12,048 
Discounts and fees on issuance of senior unsecured notes3,400 — — 
Payable and accrued deferred financing costs— — 126 
Dividends declared32,610 25,703 19,395 
The accompanying notes are an integral part of these consolidated financial statements.
81


Notes to Consolidated Financial Statements
December 31, 2021
1. Organization
Description of Business
Essential Properties Realty Trust, Inc. (the “Company”) is an internally managed real estate company that acquires, owns and manages primarily single-tenant properties that are net leased on a long-term basis to middle-market companies operating service-oriented or experience-based businesses. The Company generally invests in and leases freestanding, single-tenant commercial real estate facilities where a tenant services its customers and conducts activities that are essential to the generation of the tenant’s sales and profits.
The Company was organized on January 12, 2018 as a Maryland corporation. It elected to be taxed as a real estate investment trust (“REIT”) for federal income tax purposes beginning with the year ended December 31, 2018, and it believes that its current organizational and operational status and intended distributions will allow it to continue to so qualify. Substantially all of the Company’s business is conducted directly and indirectly through its operating partnership, Essential Properties, L.P. (the “Operating Partnership”).
On June 25, 2018, the Company completed the initial public offering (“IPO”) of its common stock. The common stock of the Company is listed on the New York Stock Exchange under the ticker symbol “EPRT”.
COVID-19 Pandemic
On March 11, 2020, the World Health Organization declared the outbreak of the novel coronavirus (“COVID-19”) a pandemic. For much of 2020, the global spread of COVID-19 created significant uncertainty and economic disruption, which has appears to have subsided over the course of 2021, primarily due to the widespread availability of multiple vaccines. However, the continuing impact of the COVID-19 pandemic and its duration are unclear, and variants of the virus, such as Delta and Omicron, and vaccine hesitancy in certain areas could erode the progress that has been made against the virus, or exacerbate or prolong the impact of the pandemic. Conditions similar to those experienced in 2020, at the height of the pandemic, could return should the vaccines prove ineffective against future variants of the virus. Should the impact of a variant of the virus cause conditions to occur that are similar to those experienced in 2020, uncertainty and instability in the macro-economic environment could occur and government restrictions could force the Company’s tenants' businesses to shut-down or limit their operations, which would adversely impact the Company’s operations, its financial condition, liquidity, and prospects. Further, the extent and duration of any such conditions cannot be predicted with any reasonable certainty.
The Company continues to closely monitor the ongoing developments surrounding COVID-19 on all aspects of its business, including its portfolio and the creditworthiness of its tenants. In 2020, the Company entered into deferral agreements with certain of its tenants and recognized contractual base rent related to these agreements as a component of rental revenue in its consolidated statements of operations for 2020. These rent deferrals were negotiated on a tenant-by-tenant basis, and, in general, allowed a tenant to defer all or a portion of their rent for a portion of 2020, with all of the deferred rent to be paid to the Company pursuant to a schedule that generally extends up to 24 months from the original due date of the deferred rent. While the Company’s tenants' businesses and operations have largely returned to pre-pandemic levels, any new developments that cause a deterioration, or further deterioration, in the Company's tenants’ ability to operate their businesses, or delays in the supply of products or services to the Company's tenants from vendors required to operate their businesses, may cause the Company's tenants to be unable or unwilling to meet their contractual obligations to the Company, including the payment of rent (including deferred rent), or to request further rent deferrals or other concessions. The likelihood of this would increase if variants of COVID-19, such as the Delta variant, intensify or persist for a prolonged period. Additionally, the Company does not yet know whether COVID-19 has caused a material secular change in consumer behavior that may reduce patronage of service-based and/or experience-based businesses, but should changes occur that are material, many of the Company's tenants would be adversely affected and their ability to meet their obligations to the Company could be further impaired. During the deferral period, these agreements reduced the Company's cash flow from operations, reduced its cash available for distribution and adversely affected its ability to make cash distributions to common stockholders. Furthermore, if tenants are unable to repay their deferred rent, the Company will not receive cash in the future in accordance with its expectations.
82


2. Summary of Significant Accounting Policies
Basis of Accounting
The accompanying unaudited consolidated financial statements of the Company are prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) and with the rules and regulations of the U.S. Securities and Exchange Commission (the “SEC”).
Principles of Consolidation
The accompanying consolidated financial statements include the accounts of the Company and subsidiaries in which the Company has a controlling financial interest. All intercompany accounts and transactions have been eliminated in consolidation. As of December 31, 2021 and 2020, the Company, directly and indirectly, held a 99.6% and 99.5% ownership interest in the Operating Partnership, respectively, and the consolidated financial statements include the financial statements of the Operating Partnership as of these dates. See Note 7—Equity for changes in the ownership interest in the Operating Partnership.
Use of Estimates
The preparation of the consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.
Reportable Segments
ASC Topic 280, Segment Reporting, establishes standards for the manner in which enterprises report information about operating segments. Substantially all of the Company’s investments, at acquisition, are comprised of real estate owned that is leased to tenants on a long-term basis or real estate that secures the Company's investment in loans and direct financing lease receivables. Therefore, the Company aggregates these investments for reporting purposes and operates in 1 reportable segment.
Real Estate Investments
Investments in real estate are carried at cost less accumulated depreciation and impairment losses. The cost of investments in real estate reflects their purchase price or development cost. The Company evaluates each acquisition transaction to determine whether the acquired asset meets the definition of a business. Under Accounting Standards Update ("ASU") 2017-1, Business Combinations (Topic 805): Clarifying the Definition of a Business, an acquisition does not qualify as a business when there is no substantive process acquired or substantially all of the fair value is concentrated in a single identifiable asset or group of similar identifiable assets or the acquisition does not include a substantive process in the form of an acquired workforce or an acquired contract that cannot be replaced without significant cost, effort or delay. Transaction costs related to acquisitions that are asset acquisitions are capitalized as part of the cost basis of the acquired assets, while transaction costs for acquisitions that are deemed to be acquisitions of a business are expensed as incurred. Improvements and replacements are capitalized when they extend the useful life or improve the productive capacity of the asset. Costs of repairs and maintenance are expensed as incurred.
The Company allocates the purchase price of acquired properties accounted for as asset acquisitions to tangible and identifiable intangible assets or liabilities based on their relative fair values. Tangible assets may include land, site improvements and buildings. Intangible assets may include the value of in-place leases and above- and below-market leases and other identifiable intangible assets or liabilities based on lease or property specific characteristics.
The Company incurs various costs in the leasing and development of its properties. Amounts paid to tenants that incentivize them to extend or otherwise amend an existing lease or to sign a new lease agreement are capitalized to lease incentives on the Company's consolidated balance sheets. Tenant improvements are capitalized to building and improvements within the Company's consolidated balance sheets. Costs incurred which are directly related to properties under development, which include pre-construction costs essential to the development of the property, development costs, construction costs, interest costs and real estate taxes and insurance, are capitalized during the period of development as construction in progress. After the determination is made to capitalize a cost, it
83


is allocated to the specific component of a project that benefited. Determination of when a development project commences, and capitalization begins, and when a development project has reached substantial completion, and is available for occupancy and capitalization must cease, involves a degree of judgment. The Company does not engage in speculative real estate development. The Company does, however, opportunistically agree to reimburse certain of its tenants for development costs at its properties in exchange for contractually-specified rent that generally increases proportionally with its funding.
The fair value of the tangible assets of an acquired property with an in-place operating lease is determined by valuing the property as if it were vacant, and the "as-if-vacant" value is then allocated to the tangible assets based on the fair value of the tangible assets. The fair value of in-place leases is determined by considering estimates of carrying costs during the expected lease-up periods, current market conditions, as well as costs to execute similar leases based on the specific characteristics of each tenant's lease. The Company estimates the cost to execute leases with terms similar to the remaining lease terms of the in-place leases, including leasing commissions, legal and other related expenses. Factors the Company considers in this analysis include an estimate of the carrying costs during the expected lease-up periods considering current market conditions and costs to execute similar leases. In estimating carrying costs, the Company includes real estate taxes, insurance and other operating expenses, and estimates of lost rentals at market rates during the expected lease-up periods, which primarily range from six to 12 months. The fair value of above- or below-market leases is recorded based on the net present value (using a discount rate that reflects the risks associated with the leases acquired) of the difference between the contractual amount to be paid pursuant to the in-place lease and the Company's estimate of the fair market lease rate for the corresponding in-place lease, measured over the remaining non-cancelable term of the lease including any below-market fixed rate renewal options for below-market leases.
In making estimates of fair values for purposes of allocating purchase price, the Company uses a number of sources, including real estate valuations prepared by independent valuation firms. The Company also considers information and other factors including market conditions, the industry that the tenant operates in, characteristics of the real estate (e.g., location, size, demographics, value and comparative rental rates), tenant credit profile and the importance of the location of the real estate to the operations of the tenant's business. Additionally, the Company considers information obtained about each property as a result of its pre-acquisition due diligence, marketing and leasing activities in estimating the fair value of the tangible and intangible assets acquired. The Company uses the information obtained as a result of its pre-acquisition due diligence as part of its consideration of the accounting standard governing asset retirement obligations and, when necessary, will record an asset retirement obligation as part of the purchase price allocation.
Real estate investments that are intended to be sold are designated as "held for sale" on the consolidated balance sheets at the lesser of carrying amount and fair value less estimated selling costs. Real estate investments are no longer depreciated when they are classified as held for sale. If the disposal, or intended disposal, of certain real estate investments represents a strategic shift that has had or will have a major effect on the Company's operations and financial results, the operations of such real estate investments would be presented as discontinued operations in the consolidated statements of operations for all applicable periods.
Depreciation and Amortization
Depreciation is computed using the straight-line method over the estimated useful lives of up to 40 years for buildings and 15 years for site improvements. The Company recorded the following amounts of depreciation expense on its real estate investments during the periods presented:
Year ended December 31,
(in thousands)202120202019
Depreciation on real estate investments$61,171 $51,736 $36,354 
Lease incentives are amortized on a straight-line basis as a reduction of rental income over the remaining non-cancellable terms of the respective leases. If a tenant terminates its lease, the unamortized portion of the lease incentive is charged to rental revenue. Construction in progress is not depreciated until the development has reached substantial completion. Tenant improvements are depreciated over the non-cancellable term of the related lease or their estimated useful life, whichever is shorter.
Capitalized above-market lease intangibles are amortized on a straight-line basis as a reduction of rental revenue over the remaining non-cancellable terms of the respective leases. Capitalized below-market lease
84


intangibles are accreted on a straight-line basis as an increase to rental revenue over the remaining non-cancellable terms of the respective leases including any below-market fixed rate renewal option periods.
Capitalized above-market ground lease values are accreted as a reduction of property expenses over the remaining terms of the respective leases. Capitalized below-market ground lease values are amortized as an increase to property expenses over the remaining terms of the respective leases and any expected below-market renewal option periods where renewal is considered probable.
The value of in-place leases, exclusive of the value of above-market and below-market lease intangibles, is amortized to depreciation and amortization expense on a straight-line basis over the remaining periods of the respective leases.
If a tenant terminates its lease, the unamortized portion of each intangible, including in-place lease values, is charged to depreciation and amortization expense, while above- and below-market lease adjustments are recorded within rental revenue in the consolidated statements of operations.
Loans Receivable
The Company holds its loans receivable for long-term investment. Loans receivable are carried at amortized cost, including related unamortized discounts or premiums, if any, less the Company's estimated allowance for loan losses. 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.
Direct Financing Lease Receivables
Certain of the Company’s real estate investment transactions are accounted for as direct financing leases. The Company records the direct financing lease receivables at their net investment, determined as the aggregate minimum lease payments and the estimated non-guaranteed residual value of the leased property less unearned income. The unearned income is recognized over the term of the related lease so as to produce a constant rate of return on the net investment in the asset. The Company’s investment in direct financing lease receivables is reduced over the applicable lease term to its non-guaranteed residual value by the portion of rent allocated to the direct financing lease receivables. Subsequent to the adoption of ASC 842, Leases (“ASC 842”) in January 2019, the Company's existing direct financing lease receivables have been accounted for in the same manner, unless the underlying contracts have been modified.
If and when an investment in direct financing lease receivables is identified for impairment evaluation, the Company will apply the guidance in both ASC 310, Receivables (“ASC 310”) and ASC 842. Under ASC 310, the lease receivable portion of the net investment in a direct financing lease receivable is evaluated for impairment when it becomes probable the Company, as the lessor, will be unable to collect all rental payments associated with the Company’s investment in the direct financing lease receivable. Under ASC 842, the Company reviews the estimated non-guaranteed residual value of a leased property at least annually. If the review results in a lower estimate than had been previously established, the Company determines whether the decline in estimated non-guaranteed residual value is other than temporary. If a decline is judged to be other than temporary, the accounting for the transaction is revised using the changed estimate and the resulting reduction in the net investment in direct financing lease receivables is recognized by the Company as a loss in the period in which the estimate is changed. As of December 31, 2021 and 2020, the Company determined that none of its direct financing lease receivables were impaired.
Impairment of Long-Lived Assets
If circumstances indicate that the carrying value of a property may not be recoverable, the Company reviews the property for impairment. This review is based on an estimate of the future undiscounted cash flows, excluding interest charges, expected to result from the property’s use and eventual disposition. These estimates consider factors such as expected future operating income, market and other applicable trends and residual value, as well as the effects of leasing demand, competition and other factors. If impairment exists due to the inability to recover the carrying value of a property, an impairment loss is recorded to the extent that the carrying value exceeds the estimated fair value of the property for properties to be held and used. For properties held for sale, the
85


impairment loss is the adjustment to fair value less estimated cost to dispose of the asset. Impairment losses, if any, are recorded directly within our consolidated statement of operations.
The Company recorded the following provisions for impairment of long lived assets during the periods presented:
Year ended December 31,
(in thousands)202120202019
Provision for impairment of real estate$6,120 $8,399 $2,918 
Cash and Cash Equivalents
Cash and cash equivalents includes cash in the Company’s bank accounts. The Company considers all cash balances and highly liquid investments with original maturities of three months or less to be cash and cash equivalents. The Company deposits cash with high quality financial institutions. These deposits are guaranteed by the Federal Deposit Insurance Corporation (“FDIC”) up to an insurance limit.
As of December 31, 2021 and 2020, the Company had deposits of $59.8 million and $26.6 million, respectively, of which $59.5 million and $26.4 million, respectively, were in excess of the amount insured by the FDIC. Although the Company bears risk with respect to amounts in excess of those insured by the FDIC, it does not anticipate any losses as a result.
Restricted Cash
Restricted cash primarily consists of cash proceeds from the sale of assets held by a qualified intermediary to facilitate tax-deferred exchange transactions under Section 1031 of the Internal Revenue Code.
Deferred Financing Costs
Financing costs related to establishing the Company’s 2018 Credit Facility and Revolving Credit Facility (as defined below) were included withindeferred and are being amortized as an increase to interest expense in the consolidated statements of operations over the term of the facility and are reported as a component of rent receivables, prepaid expenses and other assets, net on the consolidated balance sheets.
Financing costs related to the issuance of the Company’s secured borrowings under the Master Trust Funding Program, the April 2019 Term Loan, the November 2019 Term Loan and the 2031 Notes (each as defined below) were deferred and are being amortized as an increase to interest expense in the consolidated statements of operations over the term of the related debt instrument and are reported as a reduction of the related outstanding debt balance on the consolidated balance sheets.
Derivative Instruments
In the normal course of business, the Company uses derivative financial instruments, which may include interest rate swaps, caps, options, floors and other interest rate derivative contracts, to protect the Company against adverse fluctuations in interest rates by reducing its exposure to variability in cash flows on a portion of the Company’s floating-rate debt. Instruments that meet these hedging criteria are formally designated as hedges at the inception of the derivative contract. The Company records all derivatives on the consolidated balance sheets at fair value. The accounting for changes in the fair value of derivatives depends on the intended use of the derivative, whether the Company has elected to designate a derivative in a hedging relationship and apply hedge accounting and whether the hedging relationship has satisfied the criteria necessary to apply hedge accounting. Derivatives designated and 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 timing of gain or loss recognition on the hedging instrument with the recognition of the changes in the fair value of the hedged asset or liability that are attributable to the hedged risk in a fair value hedge or the earnings effect of the hedged forecasted transactions in a cash flow hedge. The Company may also enter into derivative contracts that are intended to economically hedge certain risk, even though hedge accounting does not apply or the Company elects not to apply hedge accounting.
86


The accounting for subsequent changes in the fair value of these derivatives depends on whether each has been designed and qualifies for hedge accounting treatment. If a derivative is designated and qualifies for cash flow hedge accounting treatment, the change in the estimated fair value of the derivative is recorded in other comprehensive income (loss) in the consolidated statements of comprehensive income to the extent that it is effective. Any ineffective portion of a change in derivative fair value is immediately recorded in earnings. If the Company elects not to apply hedge accounting treatment (or for derivatives that do not qualify as hedges), any change in the fair value of such derivative instruments would be recognized immediately as a gain or loss on derivative instruments in the consolidated statements of operations.
Fair Value Measurement
The Company estimates the 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 prices in active markets for identical assets and liabilities that the Company has the ability to access at the measurement date.
Level 2—Inputs other than quoted prices included within Level 1 that are observable for the asset and liability or can be corroborated with observable market data for substantially the entire contractual term of the asset or liability.
Level 3—Unobservable inputs that reflect the Company's own assumptions that market participants would use in the pricing of the asset or liability and are consequently not based on market activity, but rather through particular valuation techniques.
Revenue Recognition
The Company’s rental revenue is primarily rent received from tenants. Rent from tenants is recorded in accordance with the terms of each lease on a straight-line basis over the non-cancellable initial term of the lease from the later of the date of the commencement of the lease and the date of acquisition of the property subject to the lease. Rental revenue recognition begins when the tenant controls the space and continues through the term of the related lease. Because substantially all of the leases provide for rental increases at specified intervals, the Company records a straight-line rent receivable and recognizes revenue on a straight-line basis through the expiration of the non-cancelable term of the lease. The Company considers whether the collectability of rents is reasonably assured in determining the amount of straight-line rent to record.
Generally, the Company’s leases provide the tenant with one or more multi-year renewal options, subject to generally the same terms and conditions provided under the initial lease term, including rent increases. If economic incentives make it reasonably certain that an option period to extend the lease will be exercised, the Company will include these options in determining the non-cancelable term of the lease.
The Company defers rental revenue related to lease payments received from tenants in advance of their due dates. These amounts are presented within accrued liabilities and other payables on the Company’s consolidated balance sheets.
Certain properties in the Company’s investment portfolio are subject to leases that provide for contingent rent based on a percentage of the tenant’s gross sales. For these leases, the Company recognizes contingent rental revenue when the threshold upon which the contingent lease payment is based is actually reached.
87


The Company recorded the following amounts as contingent rent, which are included as a component of rental revenue in the Company's consolidated statements of operations, during the periods presented:
Year ended December 31,
(in thousands)202120202019
Contingent rent$721 $444 $855 
Adjustment to Rental Revenue for Tenant Credit
The Company continually reviews receivables related to rent and unbilled rent receivables and determines collectability by taking into consideration 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 in which the property is located.
If the assessment of the collectability of substantially all payments due under a lease changes from probable to not probable, any difference between the rental revenue recognized to date and the lease payments that have been collected is recognized as a current period reduction of rental revenue in the consolidated statements of operations.
The Company recorded the following amounts as increases to or reductions of rental revenue for tenant credit during the periods presented:
Year ended December 31,
(in thousands)202120202019
Adjustment to rental revenue for tenant credit$2,900 $(7,149)$(593)
Offering Costs
In connection with the completion of equity offerings, the Company incurs legal, accounting and other offering-related costs. Such costs are deducted from the gross proceeds of each equity offering when the offering is completed. As of December 31, 2021 and 2020, the Company capitalized a total of $79.3 million and $67.2 million, respectively, of such costs, which are presented as a reduction of additional paid-in capital in the Company's consolidated balance sheets.
Income Taxes
The Company elected and qualified to be taxed as a REIT under sections 856 through 860 of the Internal Revenue Code of 1986, as amended (the "Code"), commencing with its taxable year ended December 31, 2018. REITs are subject to a number of organizational and operational requirements, including a requirement that 90% of ordinary “REIT taxable income” (as determined without regard to the dividends paid deduction or net capital gains) be distributed. As a REIT, the Company will generally not be subject to U.S. federal income tax to the extent that it meets the organizational and operational requirements and its distributions equal or exceed REIT taxable income. For the period subsequent to the effective date of its REIT election, the Company continues to meet the organizational and operational requirements and expects distributions to exceed REIT taxable income. Accordingly, no provision has been made for U.S. federal income taxes. Even though the Company has elected and qualifies for taxation as a REIT, it may be subject to state and local income and franchise taxes, and to federal income and excise tax on its undistributed income. Franchise taxes and federal excise taxes on the Company’s undistributed income, if any, are included in general and administrative expenses on the accompanying consolidated statements of operations. Additionally, taxable income from non-REIT activities managed through the Company's taxable REIT subsidiary is subject to federal, state, and local taxes.
The Company analyzes its tax filing positions in all of the U.S. federal, state and local tax jurisdictions where it is required to file income tax returns, as well as for all open tax years in such jurisdictions. The Company follows a two-step process to evaluate uncertain tax positions. Step one, recognition, occurs when an entity concludes that a tax position, based solely on its technical merits, is more-likely-than-not to be sustained upon examination. Step two, measurement, determines the amount of benefit that is more-likely-than-not to be realized upon settlement. Derecognition of a tax position that was previously recognized would occur when the Company subsequently determines that a tax position no longer meets the more-likely-than-not threshold of being sustained. The use of a valuation allowance as a substitute for derecognition of tax positions is prohibited.
88


As of December 31, 2021 and 2020, the Company had no accruals recorded for uncertain tax positions. The Company’s policy is to classify interest expense and penalties relating to taxes in general and administrative expense in the consolidated statements of operations. During the years ended December 31, 2021, 2020 and 2019, the Company recorded de minimis interest or penalties relating to taxes, and there were no interest or penalties with respect to taxes accrued as of December 31, 2021 or 2020. The 2020, 2019 and 2018 taxable years remain open to examination by federal and/or state taxing jurisdictions to which the Company is subject.
Equity-Based Compensation
The Company grants shares of restricted common stock and restricted share units (“RSUs”) to its directors, executive officers and other employees that vest over specified time periods, subject to the recipient’s continued service. The Company also grants performance-based RSUs to its executive officers, the final number of which is determined based on objective and subjective performance conditions and which vest over a multi-year period, subject to the recipient’s continued service. The Company accounts for the restricted common stock and RSUs in accordance with ASC 718, Compensation – Stock Compensation, which requires that such compensation be recognized in the financial statements based on its estimated grant-date fair value. The value of such awards is recognized as compensation expense in general and administrative expenses in the accompanying consolidated statements of operations over the applicable service periods.
The Company recognizes compensation expense for equity-based compensation using the straight-line method based on the terms of the individual grant. Forfeitures of equity-based compensation awards, if any, are recognized when they occur.
Variable Interest Entities
The Financial Accounting Standards Board (“FASB”) provides guidance for determining whether an entity is a variable interest entity (a “VIE”). VIEs are defined as entities in which equity investors do not have the characteristics of a controlling financial interest or do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support. A VIE is required to be consolidated by its primary beneficiary, which is the party that (i) has the power to control the activities that most significantly impact the VIE’s economic performance and (ii) has the obligation to absorb losses, or the right to receive benefits, of the VIE that could potentially be significant to the VIE.
The Company has concluded that the Operating Partnership is a VIE of which the Company is the primary beneficiary, as the Company has the power to direct the activities that most significantly impact the economic performance of the Operating Partnership. Substantially all of the Company’s assets and liabilities are held by the Operating Partnership. The assets and liabilities of the Operating Partnership are consolidated and reported as assets and liabilities on the Company’s consolidated balance sheets as of December 31, 2021 and 2020.
Additionally, the Company has concluded that certain entities to which it has provided mortgage loans are VIEs because the entities' equity was not sufficient to finance their activities without additional subordinated financial support. The following table presents information about the Company’s mortgage loan-related VIEs as of the dates presented:
December 31,
(Dollars in thousands)20212020
Number of VIEs2311
Aggregate carrying value$140,851 $117,578 
The Company was not the primary beneficiary of any of these entities, because the Company did not have the power to direct the activities that most significantly impact the entities’ economic performance as of December 31, 2021 and 2020. The Company’s maximum exposure to loss in these entities is limited to the carrying amount of its investment. The Company had no liabilities associated with these VIEs as of December 31, 2021 and 2020.
Recent AccountingDevelopments
In March 2020, the FASB issued ASU 2020-4, Reference Rate Reform(Topic 848) (“ASU 2020-4”). ASU 2020-4 contains practical expedients for reference rate reform related activities that impact debt, leases, derivatives
89


and 2019,other contracts. The guidance in ASU 2020-4 is optional and may be elected over time as reference rate reform activities occur. During the first quarter of 2020, the Company elected to apply the hedge accounting expedients related to probability and the assessments of effectiveness for future LIBOR-indexed cash flows to assume that the index upon which future hedged transactions will be based matches the index on the corresponding derivatives. Application of these expedients preserves the presentation of derivatives consistent with past presentation. The Company continues to evaluate the impact of the guidance and may apply other elections as applicable as additional changes in the market occur.
In April 2020, the FASB staff issued a question and answer document (the “Lease Modification Q&A”) focused on the application of lease accounting guidance to lease concessions provided as a result of the COVID-19 pandemic. Under existing lease guidance, the entity would have to determine, on a lease by lease basis, if a lease concession was the result of a new arrangement reached with the tenant, which would be accounted for under the lease modification framework, or if a lease concession was under the enforceable rights and obligations that existed in the original lease, which would be accounted for outside the lease modification framework. The Lease Modification Q&A provides entities with the option to elect to account for lease concessions as though the enforceable rights and obligations existed in the original lease. This election is only available when total cash flows resulting from the modified lease are substantially similar to or less than the cash flows in the original lease. The Company made this election and accounts for rent deferrals by increasing its rent receivables as receivables accrue and continuing to recognize income during the deferral period. Lease concessions or amendments other than rent deferrals are evaluated to determine if a substantive change to the consideration in the original lease contract has occurred and should be accounted for as a lease modification. The Company continues to evaluate any amounts recognized for collectability, regardless of whether accounted for as a lease modification or not, and records an adjustment to rental revenue for amounts that are not probable of collection. For lease concessions granted in conjunction with the COVID-19 pandemic, the Company reviewed all amounts recognized on a tenant-by-tenant basis for collectability.
In August 2020, the FASB issued ASU 2020-06, Debt – Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging – Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity” (“ASU 2020-06”). The guidance in ASU 2020-06 simplifies the accounting for convertible debt and convertible preferred stock by removing the requirements to separately present certain conversion features in equity. In addition, the amendments in the ASU 2020-06 also simplify the guidance in ASC Subtopic 815-40, Derivatives and Hedging: Contracts in Entity’s Own Equity, by removing certain criteria that must be satisfied in order to classify a contract as equity, which is expected to decrease the number of freestanding instruments and embedded derivatives accounted for as assets or liabilities. Finally, the amendments revise the guidance on calculating earnings per share, requiring use of the if-converted method for all convertible instruments and rescinding an entity’s ability to rebut the presumption of share settlement for instruments that may be settled in cash or other assets. The amendments in ASU 2020-06 are effective for the Company for fiscal years beginning after December 15, 2021. Early adoption is permitted, but no earlier than fiscal years beginning after December 15, 2020. The guidance must be adopted as of the beginning of the fiscal year of adoption. The Company adopted this guidance on January 1, 2021 and the adoption of ASU 2020-06 did not have a material impact on the Company's consolidated financial statements.
In July 2021, the FASB issued ASU 2021-05, Lease (Topic 842): Lessors - Certain Leases with Variable Lease Payments ("ASU 2021-05"). The guidance in ASU 2021-05 amends the lease classification requirements for the lessors under certain leases containing variable payments to align with practice under ASC 840. The lessor should classify and account for a lease with variable lease payments that do not depend on a reference index or a rate as an operating lease if both of the following criteria are met: 1) the lease would have been classified as a sales-type lease or a direct financing lease in accordance with the classification criteria in ASC 842-10-25-2 through 25-3; and 2) the lessor would have otherwise recognized a day-one loss. The amendments in ASU 2021-05 are effective for fiscal years beginning after December 15, 2021, with early adoption permitted. The adoption of ASU 2020-05 is not expected to have a material impact on the Company's consolidated financial statements.
3. Investments
The following table presents information about the number of properties or investments in the Company's real estate investment portfolio as of each date presented:
90


December 31,
20212020
Owned properties (1)
1,3151,056
Properties securing investments in mortgage loans (2)
126115
Ground lease interests (3)
1010
Total number of investments1,4511,181

(1)Includes 11 properties which are subject to leases accounted for as direct financing leases or loans as of December 31, 2021 and 2020.
(2)Properties secure 17 and 8 mortgage loans receivable as of December 31, 2021 and 2020, respectively.
(3)Includes 1 building which is subject to a lease accounted for as a direct financing lease as of December 31, 2021 and 2020.
The following table presents information about the gross investment value of the Company's real estate investment portfolio as of each date presented:
December 31,
(in thousands)20212020
Real estate investments, at cost$3,150,840 $2,359,395 
Loans and direct financing lease receivables, net189,287 152,220 
Real estate investments held for sale, net15,434 17,058 
Total gross investments$3,355,561 $2,528,673 
As of December 31, 2020, 258 of these investments, comprising $399.7 million of gross investments, were assets of consolidated special purpose entity subsidiaries and were pledged as collateral under the non-recourse obligations of the Company’s Master Trust Funding Program. No such assets were pledged as collateral following the repayment of all outstanding balances under our Master Trust Funding Program in June 2021. (See Note 5—Long Term Debt.)
Acquisitions in 2021 and 2020
The following table presents information about the Company’s acquisition activity during the years ended December 31, 2021 and 2020:
Year ended December 31,
(Dollars in thousands)20212020
Ownership typeFee Simple(1)
Number of properties297208
Purchase price allocation:
Land and improvements$279,501 $181,297 
Building and improvements544,604323,542
Construction in progress (2)
9,34815,825
Intangible lease assets11,0107,737
Total purchase price844,463 528,401 
Intangible lease liabilities(3,320)(2,125)
Purchase price (including acquisition costs)$841,143 $526,276 

(1)During the year ended December 31, 2020, the Company acquired the fee interest in 206 properties and acquired 2 properties subject to ground lease arrangements.
(2)Represents amounts incurred at and subsequent to acquisition and includes $0.1 million and $0.2 million, respectively, of capitalized interest expense during the years ended December 31, 2021 and 2020.
During the years ended December 31, 2021 and 2020, the Company did not have any investments that individually represented more than 5% of the Company’s total investment activity.
91


Gross Investment Activity
During the years ended December 31, 2021, 2020 and 2019, the Company had $382.0the following gross investment activity:
(Dollar amounts in thousands)Number of
Investment
Locations
Dollar
Amount of
Investments
Gross investments, December 31, 2018677 $1,394,549 
Acquisitions of and additions to real estate investments281 603,677 
Sales of investments in real estate(37)(65,571)
Relinquishment of properties at end of ground lease term(3)(700)
Provisions for impairment of real estate (1)
— (2,918)
Investments in loans receivable95 94,637 
Principal collections on and settlements of loans and direct financing lease receivables(13)(19,958)
Other— (1,402)
Gross investments, December 31, 20191,000 2,002,314 
Acquisitions of and additions to real estate investments208 568,204 
Sales of investments in real estate(49)(81,312)
Relinquishment of properties at end of ground lease term(3)(1,931)
Provisions for impairment of real estate (2)
— (8,399)
Investments in loans receivable25 61,339 
Principal collections on and settlements of loans and direct financing lease receivables— (286)
Other— (11,256)
Gross investments, December 31, 20201,181 2,528,673 
Acquisitions of and additions to real estate investments297 853,798 
Sales of investments in real estate(38)(57,154)
Provisions for impairment of real estate (3)
— (6,120)
Investments in loans receivable (4)
49 137,351 
Principal collections on and settlements of loans and direct financing lease receivables(38)(100,488)
Other— (499)
Gross investments, December 31, 20211,451 3,355,561 
Less: Accumulated depreciation and amortization (5)
— (200,152)
Net investments, December 31, 20211,451 $3,155,409 
_____________________________________________ 
(1)During the year ended December 31, 2019, the Company identified and recorded provisions for impairment at 1 vacant and 7 tenanted properties.
(2)During the year ended December 31, 2020, the Company identified and recorded provisions for impairment at 7 vacant and 10 tenanted properties.
(3)During the year ended December 31, 2021, the Company identified and recorded provisions for impairment at 2 vacant and 16 tenanted properties.
(4)During the year ended December 31, 2021, the Company invested in 49 properties that secured 12 of its loans receivable for an aggregate investment of $131.1 million.
(5)Includes $169.1 million and $354.0 million, respectively, of unused borrowing capacity relatedaccumulated depreciation as of December 31, 2021.
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. See Note 4—Leases for more information about the Revolving Credit Facility.Company's leases.
November 2019 Term Loan
On November 26, 2019, we, through our Operating Partnership, entered into a $430.0 million term loan credit facility (the "November 2019 Term Loan") with a group of lenders. The November 2019 Term Loan provides for term loans to be drawn up to an aggregate amount of $430.0 million with a maturity of November 26, 2026. The loans under the November 2019 Term Loan are available to be drawn in up to three draws during the six-month period beginning on November 26, 2019. In December 2019, we made an initial borrowing of $250.0 million available under the November 2019 Term Loan and in March 2020 we borrowed the remaining $180.0 million available under the November 2019 Term Loan.
Borrowings under the November 2019 Term Loan bear interest at an annual rate of applicable LIBOR plus the applicable margin. The applicable LIBOR will be the rate with a term equivalent to the interest period applicable to the relevant borrowing. The applicable margin will initially be a spread set according to a leverage-based pricing grid. At the Operating Partnership's irrevocable election, on and after receipt of an investment grade corporate credit rating from S&P or Moody's, the applicable margin will be a spread set according to our corporate credit ratings provided by S&P and/or Moody's. The November 2019 Term Loan is pre-payable at any time by the Operating Partnership, provided, that if the loans under the November 2019 Term Loan are repaid on or before November 26, 2021, they are subject to a one percent prepayment premium. After November 26, 2021 the loans may be repaid without penalty. The November 2019 Term Loan has an accordion feature to increase, subject to certain conditions, the maximum availability of the facility up to an aggregate of $500 million.
The Operating Partnership is the borrower under the November 2019 Term Loan, and our Company and each of its subsidiaries that owns a direct or indirect interest in an eligible real property asset are guarantors under the facility. Under the terms of the November 2019 Term Loan, we are subject to various restrictive financial and nonfinancial covenants which, among other things, require us to maintain certain leverage ratios, cash flow and debt service coverage ratios, secured borrowing ratios and a minimum level of tangible net worth.
The November 2019 Term Loan restricts our ability to pay distributions to our stockholders under certain circumstances. However, we may make distributions to the extent necessary to maintain our qualification as a REIT under the Code. The November 2019 Term Loan contains certain additional covenants that, subject to exceptions, limit or restrict our incurrence of indebtedness and liens, disposition of assets, transactions with affiliates, mergers and fundamental changes, modification of organizational documents, changes to fiscal periods, making of investments, negative pledge clauses and lines of business and REIT qualification.
Senior Unsecured Notes
On June 22, 2021, the Operating Partnership issued $400.0 million aggregate principal amount of 2031 Notes, resulting in net proceeds of $396.6 million. The 2031 Notes were issued by the Operating Partnership and the obligations of the Operating Partnership under the 2031 Notes are fully and unconditionally guaranteed on a senior basis by the Company. In June 2021, the Company entered into a treasury-lock agreement which was designated as a cash flow hedge associated with the expected public offering of such notes. In June 2021, the agreement was settled in accordance with its terms.
55


The indenture and supplemental indenture creating the 2031 Notes contain various restrictive covenants, including limitations on our ability to incur additional secured and unsecured indebtedness. As of December 31, 2021, we were in compliance with these covenants.
Cash Flows
Comparison of the years ended December 31, 2021 and 2020
As of December 31, 2021, we had $59.8 million of cash and cash equivalents and no restricted cash as compared to $26.6 million and $6.4 million, respectively, as of December 31, 2020.
Cash Flows for the year ended December 31, 2021
During the year ended December 31, 2021, net cash provided by operating activities was $167.4 million as compared $99.4 million during the same period in 2020, an increase of $68.0 million. Our cash flows from operating activities primarily depend on the occupancy of our portfolio, the rental rates specified in our leases and the collectability of such rent, our property operating expenses and other general and administrative costs. Cash inflows during 2021 related to net income adjusted for non-cash items of $155.6 million (net income of $96.2 million adjusted for non-cash items, including the addition of depreciation and amortization of tangible, intangible and right-of-use real estate assets, amortization of deferred financing costs and other non-cash interest expense, loss on repayment and repurchase of secured borrowings and provision for impairment of real estate, offset by the subtraction of the change in our provision for loan losses, gain on dispositions of real estate, net, straight-line rent receivable, equity-based compensation expense and adjustment to rental revenue for tenant credit, which in aggregate net to an addition of $59.4 million), a decrease in rent receivables, prepaid expenses and other assets of $2.2 million and an increase in accrued liabilities and other payables of $14.4 million. These net cash inflows were partially offset by by payments made in settlement of cash flow hedges of $4.8 million. The increase in net cash provided by operating activities was primarily driven by the increased size of our investment portfolio during 2021.
Net cash used in investing activities during the year ended December 31, 2021 was $829.7 million as compared to $545.5 million in the same period in 2020, an increase of $284.2 million. Our net cash used in investing activities is generally used to fund our investments in real estate, including capital expenditures, the development of our construction in progress and investments in loans receivable, offset by cash provided from the disposition of real estate and principal collections on our loans and direct financing lease receivables. The cash used in investing activities during 2021 primarily included $840.0 million to fund investments in real estate, including capital expenditures, $136.4 million of investments in loans receivable, $9.3 million to fund construction in progress and $2.2 million paid to tenants as lease incentives. These cash outflows were partially offset by $100.5 million of principal collections on our loans and direct financing lease receivables and $58.4 million of proceeds from sales of investments, net of disposition costs. The increase in net cash used in investing activities was primarily due to our increased level of investments in real estate and loans receivables during 2021.
Net cash provided by financing activities was $689.1 million during the year ended December 31, 2021 as compared to $457.8 million in the same period in 2020, an increase of $231.3 million. Our net cash provided by financing activities in 2021 related to cash inflows of $458.3 million from the issuance of common stock in follow-on equity offerings and through our ATM Program, $396.6 million in net proceeds from the issuance of the 2031 Notes and $393.0 million of borrowings under the Revolving Credit Facility. These cash inflows were partially offset by $267.0 million of repayments on the Revolving Credit Facility, $175.8 million of repayments of secured borrowing principal, the payment of $112.3 million in dividends, $1.2 million of offering costs paid related to our follow-on offerings and the ATM Program, the payment of deferred financing costs of $2.1 million and $0.4 million of payments for taxes related to the net settlement of equity awards..
Cash Flows for the year ended December 31, 2020
During the year ended December 31, 2020, net cash provided by operating activities was $99.4 million as compared $88.6 million during the same period in 2019, an increase of approximately $10.8 million. Our cash flows from operating activities primarily depend on the occupancy of our portfolio, the rental rates specified in our leases, and the collectability of such rent and our operating expenses and other general and administrative costs. Cash inflows during 2020 related to net income adjusted for non-cash items of $107.2 million (net income of $42.5 million adjusted for non-cash items, including adding back depreciation and amortization of tangible, intangible and right-of-use real estate assets, amortization of deferred financing costs and other assets, loss on repayment of secured
56


borrowings, provision for impairment of real estate, and subtracting gains on dispositions of real estate, net, straight-line rent receivable, equity-based compensation expense and adjustment to rental revenue for tenant credit, which in aggregate net to an addition of $64.7 million) and an increase in accrued liabilities and other payables of $4.2 million. These net cash inflows were offset by an outflow related to the increase in rent receivables, prepaid expenses and other assets of $12.1 million. The increase in net cash provided by operating activities was primarily by the increased size of our investment portfolio.
Net cash used in investing activities during the year ended December 31, 2020 was $545.5 million as compared to $607.8 million in the same period in 2019, a decrease of approximately $62.3 million. Our net cash used in investing activities is generally used to fund our investments in real estate, including capital expenditures, the development of our construction in progress and investments in loans receivable, offset by cash provided from the disposition of real estate and principal collections on our loans and direct financing lease receivables. The cash used in investing activities during 2020 included $541.3 million to fund investments in real estate, including capital expenditures, $14.4 million to fund construction in progress, $60.5 million of investments in loans receivable and $12.9 million paid to tenants as lease incentives. These cash outflows were partially offset by $82.9 million of proceeds from sales of investments, net of disposition costs and $0.3 million of principal collections on our loans and direct financing lease receivables. The increase in net cash used in investing was primarily due to our increased level of investments in real estate and loans receivables offset by increased asset sales.
Net cash provided by financing activities was $457.8 million during the year ended December 31, 2020 as compared to $524.4 million in the same period in 2019, a decrease of approximately $66.6 million. Our net cash provided by financing activities in 2020 related to cash inflows of $461.0 million from the issuance of common stock in follow-on equity offerings and through our ATM Program, $87.0 million of borrowings under the Revolving Credit Facility and $180.0 million of borrowings under the November 2019 Term Loan. These cash inflows were partially offset by a $65.9 million outflow related to principal payments on our Master Trust Funding notes, $115.0 million of repayments on the Revolving Credit Facility, the payment of $86.5 million in dividends, $2.8 million of offering costs paid related to our follow-on offerings and the ATM Program and the payment of deferred financing costs of approximately $25,000. The decrease in net cash provided by financing activities was due to our net borrowings being reduced during the year by nearly $100 million and increased dividends of approximately $22.6 million, offset by our increase proceeds from the issuance of stock of approximately $50 million.
Off-Balance Sheet Arrangements
We had no off-balance sheet arrangements as of December 31, 2021.
Contractual Obligations
The following table provides information with respect to our commitments as of December 31, 2021:
 Payment due by period
(in thousands)Total20222023-20242025-2026Thereafter
Unsecured Term Loans$630,000 $— $200,000 $430,000 $— 
Senior unsecured notes400,000 — — — 400,000 
Revolving Credit Facility144,000 — 144,000 — — 
Tenant Construction Financing and Reimbursement Obligations (1)
64,496 64,496 — — — 
Operating Lease Obligations (2)
19,072 1,484 2,132 1,250 14,206 
Total$1,257,568 $65,980 $346,132 $431,250 $414,206 
_____________________________________ 
(1)Includes obligations to reimburse certain of our tenants for construction costs that they incur in connection with construction at our properties in exchange for contractually-specified rent that generally increases proportionally with our funding.
(2)Includes of $16.7 million rental payments due under ground lease arrangements where our tenants are directly responsible for payment.
Additionally, we may enter into commitments to purchase goods and services in connection with the operation of our business. These commitments generally have terms of one-year or less and reflect expenditure levels comparable to our historical expenditures, as adjusted for our growth.
57


We have made an election to be taxed as a REIT for federal income tax purposes beginning with our taxable year ended December 31, 2018; accordingly, we generally will not be subject to federal income tax for the year ended December 31, 2021, if we distribute all of our REIT taxable income, determined without regard to the dividends paid deduction, to our stockholders.
Critical Accounting Estimates
Our accounting policies are determined in accordance with GAAP. The preparation of our financial statements requires us to make estimates and assumptions that are subjective in nature and, as a result, our actual results could differ materially from our estimates. Estimates and assumptions include, among other things, subjective judgments regarding the fair values and useful lives of our properties for depreciation and lease classification purposes, the collectability of receivables and asset impairment analysis. Set forth below are the more critical accounting policies that require management judgment and estimates in the preparation of our consolidated financial statements.
Real Estate Investments
Investments in real estate are carried at cost less accumulated depreciation and impairment losses, if any. The cost of investments in real estate reflects their purchase price or development cost and, in the case of asset acquisitions, transaction costs related to the acquisition.
We allocate the purchase price (plus transaction costs) of acquired properties accounted for as asset acquisitions to tangible and identifiable intangible assets or liabilities based on their relative fair values. Tangible assets may include land, site improvements and buildings. Intangible assets may include the value of in-place leases and above- and below-market leases and other identifiable intangible assets or liabilities based on lease or property specific characteristics.
The fair value of the tangible assets of an acquired property with an in-place operating lease is determined by valuing the property as if it were vacant, and the "as-if-vacant" value is then allocated to the tangible assets based on the fair value of the tangible assets. The fair value of in-place leases is determined by considering estimates of carrying costs during the expected lease-up periods, current market conditions, as well as costs to execute similar leases based on the specific characteristics of each tenant's lease. We estimate the cost to execute leases with terms similar to the remaining lease terms of the in-place leases, including leasing commissions, legal and other related expenses. Factors we consider in this analysis include an estimate of the carrying costs during the expected lease-up periods considering current market conditions and costs to execute similar leases. In estimating carrying costs, we include real estate taxes, insurance and other operating expenses, and estimates of lost rentals at market rates during the expected lease-up periods, which primarily range from six to 12 months. The fair value of above- or below-market leases is recorded based on the net present value (using a discount rate that reflects the risks associated with the leases acquired) of the difference between the contractual amount to be paid pursuant to the in-place lease and our estimate of the fair market lease rate for the corresponding in-place lease, measured over the remaining non-cancelable term of the lease including any below-market fixed rate renewal options for below-market leases.
In making estimates of fair values for purposes of allocating purchase price, we use a number of sources, including real estate valuations prepared by independent valuation firms. We also consider information and other factors including market conditions, the industry that the tenant operates in, characteristics of the real estate, e.g., location, size, demographics, value and comparative rental rates, tenant credit profile and the importance of the location of the real estate to the operations of the tenant's business. Additionally, we consider information obtained about each property as a result of our pre-acquisition due diligence, marketing and leasing activities in estimating the fair value of the tangible and intangible assets acquired. We use the information obtained as a result of our pre-acquisition due diligence as part of our consideration of the accounting standard governing asset retirement obligations and, when necessary, will record an asset retirement obligation as part of the purchase price allocation.
Allowance for Loan Losses
Prior to the adoption of ASC Topic 326, Financial Instruments - Credit Losses (“ASC 326”), we periodically evaluated the collectability of our 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 was determined to be impaired when, in management’s judgment based on
58


current information and events, it was probable that we would be unable to collect all amounts due according to the contractual terms of the loan agreement. Specific allowances for loan losses were provided for impaired loans on an individual loan basis in the amount by which the carrying value exceeded the estimated fair value of the underlying collateral less disposition costs. As of December 31, 2019, we had no allowance for loan losses recorded in our consolidated financial statements.
On January 1, 2020, we adopted ASC 326 on a prospective basis. ASC 326 changed how we account for credit losses for all of our loans receivable and direct financing lease receivables. ASC 326 replaces the current “incurred loss” model with an “expected loss” model that requires consideration of a broader range of information than used under the incurred losses model. Upon adoption of ASC 326, we recorded an initial allowance for loan losses of $0.2 million as of January 1, 2020, netted against loans and direct financing receivables on our consolidated balance sheet. Under ASC 326, we are required to re-evaluate the expected loss of our loans and direct financing lease receivable portfolio at each balance sheet date. As of December 31, 2021, we recorded an allowance for loan losses of $0.8 million. Changes in our allowance for loan losses are presented within provision for loan losses in our consolidated statements of operations.
In connection with our adoption of ASC 326 on January 1, 2020, we implemented a new process including the use of loan loss forecasting models. We have used the loan loss forecasting model for estimating expected lifetime credit losses, at the individual asset level, for our loans and direct financing lease receivable portfolio. The forecasting model used is the probability weighted expected cash flow method, depending on the type of loan and global assumptions.
We use a real estate loss estimate model (“RELEM”) which estimates losses on our loans and direct financing lease receivable portfolio, for purposes of calculating allowances for loan losses. The RELEM allows us to refine (on an ongoing basis) the expected loss estimate by incorporating loan specific assumptions as necessary, such as anticipated funding, interest payments, estimated extensions and estimated loan repayment/refinancing at maturity to estimate cash flows over the life of the loan. The model also incorporates assumptions related to underlying collateral values, various loss scenarios, and predicted losses to estimate expected losses. Our specific loan-level inputs include loan-to-stabilized-value “LTV” and debt service coverage ratio metrics, as well as principal balances, property type, location, coupon, origination year, term, subordination, expected repayment dates and future funding’s. We categorize the results by LTV range, which we consider the most significant indicator of credit quality for our loans and direct financing lease receivables. A lower LTV ratio typically indicates a lower credit loss risk.
Real estate lending has several risks that need to be considered. There is the potential for changes in local real estate conditions and subjectivity of real estate valuations. In addition, overall economic conditions may impact the borrowers’ financial condition. Adverse economic conditions such as high unemployment levels, interest rates, tax rates and fuel and energy costs may have an impact on the results of operations and financial conditions of borrowers.
We also evaluate each loan and direct financing lease receivable measured at amortized cost for credit deterioration at least quarterly. Credit deterioration occurs when it is deemed probable that we will not be able to collect all amounts due according to the contractual terms of the loan or direct financing lease receivables.
Our allowance for loan losses is adjusted to reflect our estimation of the current and future economic conditions that impact the performance of the real estate assets securing our loans. These estimations include various macroeconomic factors impacting the likelihood and magnitude of potential credit losses for our loans and direct financing leases during their anticipated term.
Impairment of Long-Lived Assets
If circumstances indicate that the carrying value of a property may not be recoverable, we review the asset for impairment. This review is based on an estimate of the future undiscounted cash flows, excluding interest charges, expected to result from the property's use and eventual disposition. These estimates consider factors such as expected future operating income, market and other applicable trends and residual value, as well as the effects of leasing demand, competition and other factors. If impairment exists due to the inability to recover the carrying value of a property, an impairment loss is recorded to the extent that the carrying value exceeds the estimated fair value of the property for properties to be held and used. For properties held for sale, the impairment loss is the adjustment to fair value less estimated cost to dispose of the asset. Impairment assessments have a direct impact on the
59


consolidated statements of operations, because recording an impairment loss results in an immediate negative adjustment to the consolidated statements of operations.
Adjustment to Rental Revenue for Tenant Credit
We continually review receivables related to rent and unbilled rent receivables and determines collectability by taking into consideration 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 in which the property is located. Prior to January 1, 2019, if the collectability of a receivable was in doubt, the accounts receivable and straight-line rent receivable balances were reduced by an allowance for doubtful accounts on the consolidated balance sheets or a direct write-off of the receivable was recorded in the consolidated statements of operations. The provision for doubtful accounts was included in property expenses in our consolidated statements of operations. If the accounts receivable balance or straight-line rent receivable balance was subsequently deemed to be uncollectible, such receivable amounts were written-off to the allowance for doubtful accounts.
As of January 1, 2019, if the assessment of the collectability of substantially all payments due under a lease changes from probable to not probable, any difference between the rental revenue recognized to date and the lease payments that have been collected is recognized as a current period adjustment to rental revenue in the consolidated statements of operations.
Derivative Instruments
In the normal course of business, we use derivative financial instruments, which may include interest rate swaps, caps, options, floors and other interest rate derivative contracts, to protect us against adverse fluctuations in interest rates by reducing our exposure to variability in cash flows on a portion of our floating-rate debt. Instruments that meet these hedging criteria are formally designated as hedges at the inception of the derivative contract. We record all derivatives on the consolidated balance sheets at fair value. The accounting for changes in the fair value of derivatives depends on the intended use of the derivative, whether we have elected to designate a derivative in a hedging relationship and apply hedge accounting and whether the hedging relationship has satisfied the criteria necessary to apply hedge accounting. Derivatives designated and 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 timing of gain or loss recognition on the hedging instrument with the recognition of the changes in the fair value of the hedged asset or liability that are attributable to the hedged risk in a fair value hedge or the earnings effect of the hedged forecasted transactions in a cash flow hedge. We may also enter into derivative contracts that are intended to economically hedge certain risk, even though hedge accounting does not apply or we elect not to apply hedge accounting.
The accounting for subsequent changes in the fair value of these derivatives depends on whether each has been designed and qualifies for hedge accounting treatment. If a derivative is designated and qualifies for cash flow hedge accounting treatment, the change in the estimated fair value of the derivative is recorded in other comprehensive income (loss) in the consolidated statements of comprehensive income to the extent that it is effective. Any ineffective portion of a change in derivative fair value is immediately recorded in earnings. If we elect not to apply hedge accounting treatment (or for derivatives that do not qualify as hedges), any change in the fair value of these derivative instruments is recognized immediately in gains (losses) on derivative instruments in the consolidated statements of operations. We do not intend to use derivative instruments for trading or speculative purposes.
Equity-Based Compensation  
From time to time, we grant shares of restricted common stock and restricted share units ("RSUs") to our directors, executive officers and other employees that vest over multiple periods, subject to the recipient's continued service. Additionally, we also granted performance-based RSUs to our executive officers, the final number of which is determined based on market and subjective performance conditions and which vest over a multi-year period, subject to the recipient's continued service. We account for the restricted common stock and RSUs in accordance with ASC 718, Compensation - Stock Compensation, which requires that such compensation be recognized in the financial statements based on their estimated grant-date fair value. The value of such awards is recognized as compensation expense in general and administrative expenses in the accompanying consolidated statements of operations over the requisite service periods. We recognize compensation expense for equity-based compensation
60


using the straight-line method based on the terms of the individual grant. Forfeitures of equity-based compensation awards, if any, are recognized as they occur.
Results of Operations
The following discusses our results of operations for the year ended December 31, 2021, as compared to our results of operations for the year ended December 31, 2020. A discussion of the changes in our results of operations for the year ended December 31, 2020, as compared to our results of operations for the year ended December 31, 2019 has been omitted from this Annual Report but may be found in "Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations—Results of Operations—Comparison of the years ended December 31, 2020 and 2019" in our annual report for the year ended December 31, 2020.
Comparison of the years ended December 31, 2021 and 2020
 Year ended December 31,  
(dollar amounts in thousands)20212020Change%
Revenues:  
Rental revenue$213,327 $155,792 $57,535 36.9 %
Interest income on loans and direct financing lease receivables15,710 8,136 7,574 93.1 %
Other revenue, net1,197 81 1,116 1,377.8 %
Total revenues230,234 164,009 66,225 40.4 %
Expenses:  
General and administrative24,329 24,444 (115)(0.5)%
Property expenses5,762 3,881 1,881 48.5 %
Depreciation and amortization69,146 59,446 9,700 16.3 %
Provision for impairment of real estate6,120 8,399 (2,279)(27.1)%
Change in provision for loan losses(204)830 (1,034)(124.6)%
Total expenses105,153 97,000 8,153 8.4 %
Other operating income:  
Gain on dispositions of real estate, net9,338 5,821 3,517 60.4 %
Income from operations134,419 72,830 61,589 84.6 %
Other (expense)/income: 
Loss on repayment and repurchase of secured borrowings(4,461)(924)(3,537)382.8 %
Interest expense(33,614)(29,651)(3,963)13.4 %
Interest income94 485 (391)(80.6)%
Income before income tax expense96,438 42,740 53,698 125.6 %
Income tax expense227 212 15 7.1 %
Net income96,211 42,528 53,683 126.2 %
Net income attributable to non-controlling interests(486)(255)(231)90.6 %
Net income attributable to stockholders$95,725 $42,273 $53,452 126.4 %
61


Revenues:
Rental revenue. Rental revenue increased by $57.5 million for the year ended December 31, 2021, as compared to the year ended December 31, 2020. The increase in revenues was driven primarily by the growth in the size of our real estate investment portfolio, which generated additional rental revenues. Our real estate investment portfolio grew from 1,181 properties, representing $2.4 billion in net investments in real estate, as of December 31, 2020 to 1,451 properties, representing $3.2 billion in net investments in real estate, as of December 31, 2021. Our real estate investments were acquired throughout the periods presented and were not all owned by us for the entirety of the periods; accordingly, a significant portion of the increase in rental revenue between periods is related to recognizing revenue in 2021 on acquisitions that were made during 2020 and 2021. A smaller component of the increase in revenues between periods is related to rent escalations recognized on our leases.
Interest on loans and direct financing lease receivables. Interest on loans and direct financing lease receivables increased by $7.6 million during the year ended December 31, 2021, as compared to the year ended December 31, 2020, primarily due to the growth of our mortgage loans receivable portfolio during 2020 and continuing during 2021, which led to ahigher average daily balance of loans receivable outstanding during theyear ended December 31, 2021.
Other revenue. Other revenue for the year ended December 31, 2021 increased by $1.1 million,as compared to the year endedDecember 31, 2020,primarily due to the receipt of $1.0 million in loan prepayment fees during theyear ended December 31, 2021.No such loan prepayment fee revenue was recorded during the year endedDecember 31, 2020.
Expenses:
General and administrative. General and administrative expense decreased $0.1 million for the year ended December 31, 2021, as compared to the year ended December 31, 2020. This decrease in general and administrative expense was primarily due to a decrease in third-party property servicing and audit expense, offset by an increase in our equity based compensation expense.  
Property expenses. Property expenses increased by $1.9 million for the year ended December 31, 2021, as compared to the year ended December 31, 2020. The increase in property expenses was primarily due to increased reimbursable costs and property insurance expenses during the year ended December 31, 2021.
Depreciation and amortization. Depreciation and amortization expense increased by $9.7 million for the year ended December 31, 2021, as compared to the year ended December 31, 2020. Depreciation and amortization expense increased in proportion to the general increase in the size of our real estate investment portfolio.
Provision for impairment of real estate. Impairment charges on real estate investments were $6.1 million and $8.4 million for the years ended December 31, 2021 and 2020, respectively. During the years ended December 31, 2021 and 2020, we recorded a provision for impairment of real estate on 18 and 17 of our real estate investments, respectively, with the average size of our impairments being smaller in 2021. We strategically seek to identify non-performing properties that we may re-lease or dispose of in an effort to improve our returns and manage risk exposure. An increase in vacancy associated with our disposition or re-leasing strategies may trigger impairment charges when the expected future cash flows from the properties from sale or re-lease are less than their net book value.
Change in provision for loan losses. During the year ended December 31, 2021, our provision for loan losses decreased by $0.2 million, as compared to an increase of $0.8 million during the year ended December 31, 2020. Under ASC 326, we are required to re-evaluate the expected loss on our portfolio of loans and direct financing lease receivables at each balance sheet date. Changes in our provision for loan losses are driven by revisions to global and loan-specific assumptions in our loan loss model and by changes in the size of our loan and direct financing lease portfolio.
Other operating income:
Gain on dispositions of real estate, net. Gain on dispositions of real estate, net, increased by $3.5 million for the year ended December 31, 2021, as compared to the year ended December 31, 2020. We disposed of 38 real
62


estate properties during the year ended December 31, 2021, compared to 49 real estate properties during the year ended December 31, 2020. Overall, our 2021 dispositions had a higher sales price in relation to their basis as compared to our 2020 dispositions, specifically driven by our sale of six vacant properties during 2020 compared to the sale of only two vacant properties during 2021.
Other (expense)/income:
Loss on repayment and repurchase of secured borrowings. Loss on repayment and repurchase of secured borrowings of $4.5 million during the year ended December 31, 2021 relates to the payment of a make-whole premium and the write-off of deferred financing costs upon our repayment of the remaining $171.2 million of principal on our Series 2017-1 Notes in June 2021. During the year ended December 31, 2020, we recorded a loss on repayment and repurchase of secured borrowings of $0.9 million related to the write-off of deferred financing costs upon our repayment, at par, of $62.3 million of principal on our Series 2017-1 Notes in February 2020.
Interest expense. Interest expense increased by$4.0 million forthe year ended December 31, 2021, as compared to theyear endedDecember 31, 2020. This increase in interest expense was primarily due to an increase to our outstanding debt balance during the year ended December 31, 2021 compared to the year ended December 31, 2020.
Interest income. Interest income decreased by $0.4 million for the year ended December 31, 2021, as compared to the year ended December 31, 2020. The decrease in interest income was primarily due to lower average daily cash balances in our interest-bearing bank accounts compared to the year ended December 31, 2020.
Income tax expense. Income tax expense increased by approximately $15,000 for the year ended December 31, 2021, as compared to the year ended December 31, 2020. We are organized and operate as a REIT and are generally not subject to U.S. federal taxation. However, the Operating Partnership is subject to taxation in certain state and local jurisdictions that impose income taxes on a partnership. The changes in income tax expense are primarily due to changes in the proportion of our real estate portfolio located in jurisdictions where we are subject to taxation.
Non-GAAP Financial Measures
Our reported results are presented in accordance with GAAP. We also disclose the following non-GAAP financial measures: funds from operations ("FFO"), core funds from operations ("Core FFO"), adjusted funds from operations ("AFFO"), earnings before interest, taxes, depreciation and amortization ("EBITDA"), EBITDA further adjusted to exclude gains (or losses) on sales of depreciable property and real estate impairment losses ("EBITDAre"), adjusted EBITDAre, annualized adjusted EBITDAre, net debt, net operating income ("NOI") and cash NOI ("Cash NOI"). We believe these non-GAAP financial measures are industry measures used by analysts and investors to compare the operating performance of REITs.
We compute FFO in accordance with the definition adopted by the Board of Governors of the National Association of Real Estate Investment Trusts ("NAREIT"). NAREIT defines FFO as GAAP net income or loss adjusted to exclude extraordinary items (as defined by GAAP), net gain or loss from sales of depreciable real estate assets, impairment write-downs associated with depreciable real estate assets and real estate-related depreciation and amortization (excluding amortization of deferred financing costs and depreciation of non-real estate assets), including the pro rata share of such adjustments of unconsolidated subsidiaries. FFO is used by management, and may be useful to 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 and losses on sales (which are dependent on historical costs and implicitly assume that the value of real estate diminishes predictably over time, rather than fluctuating based on existing market conditions).
We compute Core FFO by adjusting FFO, as defined by NAREIT, to exclude certain GAAP income and expense amounts that we believe are infrequent and unusual in nature and/or not related to our core real estate operations. Exclusion of these items from similar FFO-type metrics is common within the equity REIT industry, and management believes that presentation of Core FFO provides investors with a metric to assist in their evaluation of our operating performance across multiple periods and in comparison to the operating performance of our peers, because it removes the effect of unusual items that are not expected to impact our operating performance on an ongoing basis. Core FFO is used by management in evaluating the performance of our core business operations.
63


Items included in calculating FFO that may be excluded in calculating Core FFO include certain transaction related gains, losses, income or expense or other non-core amounts as they occur.
To derive AFFO, we modify our computation of Core FFO to include other adjustments to GAAP net income related to certain items that we believe are not indicative of our operating performance, including straight-line rental revenue, non-cash interest expense, non-cash compensation expense, other amortization and non-cash charges, capitalized interest expense and transaction costs. Such items may cause short-term fluctuations in net income but have no impact on operating cash flows or long-term operating performance. We believe that AFFO is an additional useful supplemental measure for investors to consider when assessing our operating performance without the distortions created by non-cash items and certain other revenues and expenses.
FFO, Core FFO and AFFO do not include all items of revenue and expense included in net income, they do not represent cash generated from operating activities and they 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 a liquidity measure and should be considered in addition to, and not in lieu of, GAAP financial measures. Additionally, our computation of FFO, Core FFO and AFFO may differ from the methodology for calculating these metrics used by other equity REITs and, therefore, may not be comparable to similarly titled measures reported by other equity REITs.
The following table reconciles net income (which is the most comparable GAAP measure) to FFO, Core FFO and AFFO attributable to stockholders and non-controlling interests:
Year ended December 31,
(in thousands)202120202019
Net income$96,211 $42,528 $48,025 
Depreciation and amortization of real estate69,043 59,309 42,649 
Provision for impairment of real estate6,120 8,399 2,918 
Gain on dispositions of real estate, net(9,338)(5,821)(10,932)
FFO attributable to stockholders and non-controlling interests162,036 104,415 82,660 
Other non-recurring expenses (1)(2)(3)
4,461 2,273 7,988 
Core FFO attributable to stockholders and non-controlling interests166,497 106,688 90,648 
Adjustments:
Straight-line rental revenue, net(19,116)(11,905)(12,215)
Non-cash interest2,554 2,040 2,738 
Non-cash compensation expense5,683 5,427 4,546 
Other amortization expense2,675 3,854 815 
Other non-cash charges(212)829 
Capitalized interest expense(81)(228)(290)
Transaction costs— 291 — 
AFFO attributable to stockholders and non-controlling interests$158,000 $106,995 $86,251 

(1)Includes non-recurring expenses of $4.5 million of loss on repayment of secured borrowings during the year ended December 31, 2021.
(2)Includes non-recurring expenses of approximately $39,000 related to reimbursement of executive relocation costs, $1.1 million for severance payments and acceleration of non-cash compensation expense in connection with the termination of one of our executive officers, $0.2 million of non-recurring recruiting costs, and our $0.9 million loss on repayment of secured borrowings during the year ended December 31, 2020.
(3)Includes non-recurring expenses of $2.4 million for costs and charges incurred in connection with the Eldridge secondary offering, $5.2 million loss on repayment and repurchase of secured borrowings and $0.3 million for a provision for settlement of litigation during the year ended December 31, 2019.
We compute EBITDA as earnings before interest, income taxes and depreciation and amortization. In 2017, NAREIT issued a white paper recommending that companies that report EBITDA also report EBITDAre. We compute EBITDAre in accordance with the definition adopted by NAREIT. NAREIT defines EBITDAre as EBITDA
64


(as defined above) excluding gains (or losses) from the sales of depreciable property and real estate impairment losses. We present EBITDA and EBITDAre as they are measures commonly used in our industry. We believe that these measures are useful to investors and analysts because they provide supplemental information concerning our operating performance, exclusive of certain non-cash items and other costs. We use EBITDA and EBITDAre as measures of our operating performance and not as measures of liquidity.
EBITDA and EBITDAre do not include all items of revenue and expense included in net income, they do not represent cash generated from operating activities and they 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 a liquidity measure and should be considered in addition to, and not in lieu of, GAAP financial measures. Additionally, our computation of EBITDA and EBITDAre may differ from the methodology for calculating these metrics used by other equity REITs and, therefore, may not be comparable to similarly titled measures reported by other equity REITs.
The following table reconciles net income (which is the most comparable GAAP measure) to EBITDA and EBITDAre attributable to stockholders and non-controlling interests:
Year ended December 31,
(in thousands)202120202019
Net income$96,211 $42,528 $48,025 
Depreciation and amortization69,146 59,446 42,745 
Interest expense33,614 29,651 27,037 
Interest income(94)(485)(794)
Income tax expense227 212 303 
EBITDA attributable to stockholders and non-controlling interests199,104 131,352 117,316 
Provision for impairment of real estate6,120 8,399 2,918 
Gain on dispositions of real estate, net(9,338)(5,821)(10,932)
EBITDAre attributable to stockholders and non-controlling interests
$195,886 $133,931 $109,302 
We further adjust EBITDAre for the most recently completed quarter i) based on an estimate calculated as if all re-leasing, investment and disposition activity that took place during the quarter had been made on the first day of the quarter, ii) to exclude certain GAAP income and expense amounts that we believe are infrequent and unusual in nature and iii) to eliminate the impact of lease termination fees and contingent rental revenue from certain of our tenants, which is subject to sales thresholds specified in the applicable leases ("Adjusted EBITDAre"). We then annualize quarterly Adjusted EBITDAre by multiplying it by four ("Annualized Adjusted EBITDAre"), which we believe provides a meaningful estimate of our current run rate for all of our investments as of the end of the most recently completed quarter. You should not unduly rely on this measure, as it is based on assumptions and estimates that may prove to be inaccurate. Our actual reported EBITDAre for future periods may be significantly less than our current Annualized Adjusted EBITDAre.
65


The following table reconciles net income (which is the most comparable GAAP measure) to Annualized Adjusted EBITDAre attributable to stockholders and non-controlling interests for the three months ended December 31, 2021:
(in thousands)Three months ended December 31, 2021
Net income$29,790 
Depreciation and amortization18,961 
Interest expense9,170 
Interest income(20)
Income tax expense55 
EBITDA attributable to stockholders and non-controlling interests57,956 
Provision for impairment of real estate— 
Gain on dispositions of real estate, net(497)
EBITDAre attributable to stockholders and non-controlling interests
57,459 
Adjustment for current quarter re-leasing, acquisition and disposition activity (1)
2,865 
Adjustment to exclude other non-recurring activity (2)
(92)
Adjustment to exclude termination/prepayment fees and certain percentage rent (3)
(1,028)
Adjusted EBITDAre attributable to stockholders and non-controlling interests
$59,204 
Annualized Adjusted EBITDAre attributable to stockholders and non-controlling interests
$236,816 

(1)Adjustment assumes all re-leasing activity, investments in and dispositions of real estate and loan repayments made during the three months ended December 31, 2021 had occurred on October 1, 2021.
(2)Adjustment is made to exclude non-core expenses added back to compute Core FFO, our provision for loan losses and the write-off of receivables.
(3)Adjustment excludes contingent rent (based on a percentage of the tenant's gross sales at the leased property) where payment is subject to exceeding a sales threshold specified in the lease and lease termination or loan prepayment fees.
We calculate our net debt as our gross debt (defined as total debt plus net deferred financing costs on our borrowings) less cash and cash equivalents and restricted cash deposits held for the benefit of lenders. We believe excluding cash and cash equivalents and restricted cash deposits held for the benefit of lenders from gross debt, all of which could be used to repay debt, provides an estimate of the net contractual amount of borrowed capital to be repaid, which we believe is a beneficial disclosure to investors and analysts.
The following table reconciles total debt (which is the most comparable GAAP measure) to net debt:
December 31,
(in thousands)20212020
Secured borrowings, net of deferred financing costs$— $171,007 
Unsecured term loan, net of deferred financing costs626,983 626,272 
Revolving credit facility144,000 18,000 
Senior unsecured notes394,723 — 
Total debt1,165,706 815,279 
Deferred financing costs and original issue discount, net8,294 5,914 
Gross debt1,174,000 821,193 
Cash and cash equivalents(59,758)(26,602)
Restricted cash available for future investment— (6,388)
Net debt$1,114,242 $788,203 
 We compute NOI as total revenues less property expenses. NOI excludes all other items of expense and income included in the financial statements in calculating net income or loss in accordance with GAAP. Cash NOI further excludes non-cash items included in total revenues and property expenses, such as straight-line rental revenue and other amortization and non-cash charges. We believe NOI and Cash NOI provide useful and relevant
66


information because they reflect only those revenue and expense items that are incurred at the property level and present such items on an unlevered basis.
NOI and Cash NOI are not measures of financial performance under GAAP. You should not consider our NOI and Cash NOI as alternatives to net income or cash flows from operating activities determined in accordance with GAAP. Additionally, our computation of NOI and Cash NOI may differ from the methodology for calculating these metrics used by other equity REITs and, therefore, may not be comparable to similarly titled measures reported by other equity REITs.
The following table reconciles net income (which is the most comparable GAAP measure) to NOI and Cash NOI attributable to stockholders and non-controlling interests:
Year ended December 31,
(in thousands)202120202019
Net income$96,211 $42,528 $48,025 
General and administrative expense24,329 24,444 21,745 
Depreciation and amortization69,146 59,446 42,745 
Provision for impairment of real estate6,120 8,399 2,918 
Change in provision for loan losses(204)830 — 
Gain on dispositions of real estate, net(9,338)(5,821)(10,932)
Loss on repayment and repurchase of secured borrowings4,461 924 5,240 
Interest expense33,614 29,651 27,037 
Interest income(94)(485)(794)
Income tax expense227 212 303 
NOI attributable to stockholders and non-controlling interests224,472 160,128 136,287 
Straight-line rental revenue, net(19,116)(11,905)(12,215)
Other amortization and non-cash charges2,675 3,854 815 
Cash NOI attributable to stockholders and non-controlling interests$208,031 $152,077 $124,887 
67


Item 7A. Quantitative and Qualitative Disclosures About Market Risk.
Over time, we generally seek to match the expected cash inflows from our long-term leases with the expected cash outflows for our long-term debt. To achieve this objective, we borrow on a fixed-rate basis through the issuance of senior unsecured notes or incur debt that bears interest at floating rates under the Revolving Credit Facility, which we use in connection with our operations, including for funding investments, the April 2019 Term Loan and the November 2019 Term Loan.
Principal Outstanding
Weighted Average Interest Rate (1)
(in thousands)Maturity DateDecember 31, 2021December 31, 2020December 31, 2021December 31, 2020
Unsecured term loans:
April 2019 Term LoanApril 2024$200,000 $200,000 3.3%3.3%
November 2019 Term LoanNovember 2026430,000 430,000 3.0%3.0%
Senior unsecured notesJuly 2031400,000 — 3.1%—%
Revolving Credit Facility
April 2023 (2)
144,000 18,000 1.3%1.4%
Secured borrowings:
Series 2017-1 Notes— 173,193 —%4.2%
Total principal outstanding$1,174,000 $821,193 2.9%3.3%
 _______________________________________________________________
(1)Interest rates are presented after giving effect to our interest rate swap and lock agreements, where applicable.
(2)In February 2022 we extended the maturity date of the Revolving Credit Facility to Februrary 2026. See "Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations—Description of Certain Debt" for additional details.
We have fixed the interest rates on our term loan facilities' variable-rates through the use of interest rate swap agreements. At December 31, 2021, our aggregate liability in the event of the early termination of our swaps was $11.9 million.
At December 31, 2021, a 100-basis point increase of the interest rate on our unsecured term loan borrowings would increase our related interest costs by $6.3 million per year and a 100-basis point decrease of the interest rate would decrease our related interest costs by $6.3 million per year.
Additionally, our borrowings under the Revolving Credit Facility bear interest at an annual rate equal to LIBOR plus a leverage-based credit spread. Therefore, an increase or decrease in interest rates would result in an increase or decrease to our interest expense related to the Revolving Credit Facility. We monitor our market interest rate risk exposures using a sensitivity analysis. Our sensitivity analysis estimates the exposure to market risk sensitive instruments assuming a hypothetical adverse change in interest rates. Based on the results of a sensitivity analysis, which assumes a 100-basis point adverse change in interest rates, the estimated market risk exposure for our variable‑rate borrowings under the Revolving Credit Facility was $1.4 million as of December 31, 2021.
We are exposed to interest rate risk between the time we enter into a sale-leaseback transaction or acquire a leased property and the time we finance the related real estate with long-term fixed-rate debt. In addition, when our long-term debt matures, we may have to refinance the debt at a higher interest rate. Market interest rates are sensitive to many factors that are beyond our control. Our interest rate risk management objective is to limit the impact of future interest rate changes on our earnings and cash flows.
In addition to amounts that we borrow under the Revolving Credit Facility, we may incur variable-rate debt in the future that we do not choose to hedge. Additionally, decreases in interest rates may lead to increased competition for the acquisition of real estate due to a reduction in desirable alternative income-producing investments. Increased competition for the acquisition of real estate may lead to a decrease in the yields on real estate we have targeted for acquisition. In such circumstances, if we are not able to offset the decrease in yields by obtaining lower interest costs on our borrowings, our results of operations will be adversely affected. Significant increases in interest rates may also have an adverse impact on our earnings if we are unable to acquire real estate with rental rates high enough to offset the increase in interest rates on our borrowings.
68


Fair Value of Fixed-Rate Indebtedness
The estimated fair value of our fixed-rate indebtedness under our senior unsecured notes is calculated based on quoted prices in active markets for identical assets. The following table discloses fair value information related to our fixed-rate indebtedness as of December 31, 2021:
(in thousands)
Carrying Value (1)
Estimated Fair Value
Senior unsecured notes$400,000 $400,640 

(1)Excludes net deferred financing costs of $4.5 million and net discount of $0.8 million.
69


Item 8. Financial Statements and Supplementary Data.
Index to Consolidated Financial Statements
Financial Statements and Supplemental Data
73
76
77
78
79
80
81
83
70


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
Board of Directors and Stockholders
Essential Properties Realty Trust, Inc.
Opinion on the financial statements
We have audited the accompanying consolidated balance sheet of Essential Properties Realty Trust, Inc. (a Maryland corporation) and subsidiaries (the “Company”) as of December 31, 2021, the related consolidated statements of operations, comprehensive income, stockholders’ equity, and cash flows for the year then ended, and the related notes and financial statement schedules included under Item 15(a) (collectively referred to as the “financial statements”). In our opinion, thefinancial statements present fairly, in all material respects, the financial position of the Companyas of December 31, 2021, and the results of itsoperations and itscash flows for the year ended December 31, 2021, in conformity with accounting principles generally accepted in the United States of America.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (“PCAOB”), the Company’s internal control over financial reporting as of December 31, 2021, based on criteria established in the 2013 Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”), and our report dated February 16, 2022 expressed an unqualified opinion.
Basis for opinion
These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audit provides a reasonable basis for our opinion.
Critical audit matters
The critical audit matters communicated below are matters arising from the current period audit of the financial statements that were communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.
Evaluation of the measurement of the fair values used in the purchase price allocation of real estate acquisitions
As described further in Notes 2 and 3 to the financial statements, the acquisition of property for investment purposes is typically accounted for as an asset acquisition in which the Company allocates the purchase price of acquired properties to land, buildings and identified intangible assets and liabilities, based in each case on their relative estimated fair values and without giving rise to goodwill. The Company acquired approximately $841.1 million of real estate investments during the year ended December 31, 2021. We identified the measurement of the fair values used in the purchase price allocation of real estate acquisitions as a critical audit matter.
71


The principal consideration for our determination of the measurement of the fair values used in the purchase price allocation of acquired real estate acquisitions as a critical audit matter is the higher risk of estimation uncertainty in determining estimates of fair value. Specifically, fair value measurements were sensitive to establishing a range of market assumptions for land values, building replacement values, and rental rates. Establishing the market assumptions for land, building and rent included identifying the relevant properties in the established range most comparable to the acquired property. There was a high degree of subjective and complex auditor judgment in evaluating these key inputs and assumptions.
Our audit procedures related to the measurement of the fair values used in the purchase price allocation of real estate acquisitions included the following, among others:
We obtained an understanding and evaluated the design and tested the operating effectiveness of relevant controls relating to the process to allocate the purchase price of real estate acquisitions, including internal controls over the selection and review of the inputs and assumptions to estimate fair value, including those used by third party valuation professionals.
For a selection of real estate acquisitions, we involved our real estate valuation professionals with specialized skills and knowledge who assisted in evaluating the valuation techniques and assumptions to the fair value measurements used in the purchase price allocations. We read the purchase agreements and tested the completeness and accuracy of underlying data used that was contractual in nature, including rental data. The evaluation included comparison of the Company’s assumptions to independently developed ranges using market data from industry transaction databases and published industry reports. We analyzed where the Company's market rental rates fell compared to our valuation professionals' independently developed ranges to evaluate if management bias was present. Our overall assessment of these assumptions and the amounts reported and disclosed in the consolidated financial statements included consideration of whether such information was consistent with evidence obtained in other areas of the audit.
Evaluation of the provision for impairment of real estate investments
As described in Note 2 to the consolidated financial statements, the Company reviews its real estate investments for potential impairment when certain events or changes in circumstances indicate that the carrying amount may not be recoverable through operations plus estimated disposition proceeds. Those events and circumstances include, but are not limited to, significant changes in real estate market conditions, estimated residual values, and an expectation to sell assets before the end of the previously estimated life. For real estate investments that show an indication of impairment, management determines whether an impairment has occurred by comparing the estimated undiscounted future cash flows, including the residual value of the real estate, with the carrying amount of the individual asset. Forecasting the estimated future cash flows requires management to make estimates and assumptions about significant variables, such as the probabilities of outcomes and estimated holding periods, direct and terminal capitalization rates, and potential disposal proceeds to be received upon a sale. We identified the evaluation of the provision for impairment of real estate investments as a critical audit matter.
The principal consideration for our determination of the evaluation of impairment of investments in real estate was a critical audit matter was the higher risk of estimation uncertainty due to sensitivity of management judgments, not only regarding indicators of impairment, but also regarding estimates and assumptions utilized in forecasting cash flows for cost recoverability and determining fair value measurements. Specifically, forecasted cash flows for recoverability and estimates of fair value were sensitive to changes in the probability of outcomes, anticipated sale values, and capitalization rates. There was a high degree of subjective and complex auditor judgment in evaluating these key inputs and assumptions.
Our audit procedures related to the evaluation of the provision for impairment of investments in real estate included the following, among others:
We obtained an understanding and evaluated the design and tested the operating effectiveness of relevant controls over the evaluation of potential real estate investment impairments, such as internal controls over the Company’s monitoring of the real estate investment portfolio, the Company’s assessments of recoverability, and the Company’s estimates of fair value.
72


We evaluated the completeness of the population of investments in real estate requiring further analysis as compared to the criteria established in management’s accounting policies over impairment.
We tested the Company’s undiscounted cash flow analyses and estimates of fair value for real estate investments with indicators of impairment, including evaluating the reasonableness of the methods and significant inputs and assumptions used.
We compared the probability of outcomes with historical performance of the impacted real estate investment and considered any relevant prospective data, including property specific industry information.
We compared anticipated sale values and capitalization rates with comparable observable market data, which involved the use of our valuation specialists.
Our assessment included sensitivity analyses over these significant inputs and assumptions, and we considered whether such assumptions were consistent with evidence obtained in other areas of the audit.
/s/ GRANT THORNTON LLP
We have served as the Company’s auditor since 2021.
Jacksonville, Florida
February 16, 2022
73


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
Board of Directors and Stockholders
Essential Properties Realty Trust, Inc.
Opinion on internal control over financial reporting
We have audited the internal control over financial reporting of Essential Properties Realty Trust, Inc. (a Maryland corporation) and subsidiaries (the “Company”) as of December 31, 2021, based on criteria established in the 2013 Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”). In our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2021, based on criteria established in the 2013 Internal Control—Integrated Framework issued by COSO.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (“PCAOB”), the consolidated financial statements of the Company as of and for the year ended December 31, 2021, and our report dated February 16, 2022 expressed an unqualified opinion on those financial statements.
Basis for opinion
The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management’s Report on Internal Control Over Financial Reporting. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
Definition and limitations of internal control over financial reporting
A company’s internal control over financial reporting is a process designed 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. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
/s/ GRANT THORNTON LLP
Jacksonville, Florida
February 16, 2022
74


Report of Independent Registered Public Accounting Firm
To the Stockholders and the Board of Directors of Essential Properties Realty Trust, Inc.
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheet of Essential Properties Realty Trust, Inc. as of December 31, 2020, the related consolidated statements of operations, comprehensive income, stockholders’ equity and cash flows, for each of the two years in the period ended December 31, 2020 of Essential Properties Realty Trust, Inc. (the “Company”), and the related notes and financial statement schedules listed in the Index at Item 15(a) (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company at December 31, 2020, and the results of its operations and its cash flows for each of the two years in the period ended December 31, 2020, in conformity with U.S. generally accepted accounting principles.
Basis for Opinion
These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
/s/ Ernst & Young LLP
We served as the Company’s auditor from 2017 to 2021.
New York, New York
February 23, 2021
75


ESSENTIAL PROPERTIES REALTY TRUST, INC.
CONSOLIDATED FINANCIAL STATEMENTS
Consolidated Balance Sheets
 December 31,
(In thousands, except share and per share data)20212020
ASSETS  
Investments:  
Real estate investments, at cost:  
Land and improvements$1,004,154 $741,254 
Building and improvements2,035,919 1,519,665 
Lease incentives13,950 14,297 
Construction in progress8,858 3,908 
Intangible lease assets87,959 80,271 
Total real estate investments, at cost3,150,840 2,359,395 
Less: accumulated depreciation and amortization(200,152)(136,097)
Total real estate investments, net2,950,688 2,223,298 
Loans and direct financing lease receivables, net189,287 152,220 
Real estate investments held for sale, net15,434 17,058 
Net investments3,155,409 2,392,576 
Cash and cash equivalents59,758 26,602 
Restricted cash— 6,388 
Straight-line rent receivable, net57,990 37,830 
Rent receivables, prepaid expenses and other assets, net25,638 25,406 
Total assets (1)
$3,298,795 $2,488,802 
LIABILITIES AND EQUITY
Secured borrowings, net of deferred financing costs$— $171,007 
Unsecured term loans, net of deferred financing costs626,983 626,272 
Senior unsecured notes, net394,723 — 
Revolving credit facility144,000 18,000 
Intangible lease liabilities, net12,693 10,168 
Dividend payable32,610 25,703 
Derivative liabilities11,838 38,912 
Accrued liabilities and other payables32,145 16,792 
Total liabilities (1)
1,254,992 906,854 
Commitments and contingencies (see Note 11)— — 
Stockholders' equity:
Preferred stock, $0.01 par value; 150,000,000 authorized; none issued and outstanding as of December 31, 2021 and 2020— — 
Common stock, $0.01 par value; 500,000,000 authorized; 124,649,053 and 106,361,524 issued and outstanding as of December 31, 2021 and 2020, respectively1,246 1,064 
Additional paid-in capital2,151,088 1,688,540 
Distributions in excess of cumulative earnings(100,982)(77,665)
Accumulated other comprehensive loss(14,786)(37,181)
Total stockholders' equity2,036,566 1,574,758 
Non-controlling interests7,237 7,190 
Total equity2,043,803 1,581,948 
Total liabilities and equity$3,298,795 $2,488,802 
 _____________________________________
(1)The Company's consolidated balance sheets include assets and liabilities of consolidated variable interest entities ("VIEs"). See Note 2Summary of Significant Accounting Policies. As of December 31, 2021 and 2020, all of the assets and liabilities of the Company were held by its operating partnership, a consolidated VIE, with the exception of $32.5 million and $25.6 million, respectively, of dividends payable.
The accompanying notes are an integral part of these consolidated financial statements.
76


ESSENTIAL PROPERTIES REALTY TRUST, INC.
CONSOLIDATED FINANCIAL STATEMENTS
Consolidated Statements of Operations
 Year ended December 31,
(In thousands, except share and per share data)202120202019
Revenues:   
Rental revenue$213,327 $155,792 $135,670 
Interest on loans and direct financing lease receivables15,710 8,136 3,024 
Other revenue, net1,197 81 663 
Total revenues230,234 164,009 139,357 
Expenses:   
General and administrative24,329 24,444 21,745 
Property expenses5,762 3,881 3,070 
Depreciation and amortization69,146 59,446 42,745 
Provision for impairment of real estate6,120 8,399 2,918 
Change in provision for loan losses(204)830 — 
Total expenses105,153 97,000 70,478 
Other operating income:   
Gain on dispositions of real estate, net9,338 5,821 10,932 
Income from operations134,419 72,830 79,811 
Other (expense)/income:   
Loss on repayment and repurchase of secured borrowings(4,461)(924)(5,240)
Interest expense(33,614)(29,651)(27,037)
Interest income94 485 794 
Income before income tax expense96,438 42,740 48,328 
Income tax expense227 212 303 
Net income96,211 42,528 48,025 
Net income attributable to non-controlling interests(486)(255)(6,181)
Net income attributable to stockholders$95,725 $42,273 $41,844 
Basic weighted average shares outstanding116,358,059 95,311,035 64,104,058 
Basic net income per share$0.82 $0.44 $0.65 
Diluted weighted average shares outstanding117,466,338 96,197,705 75,309,896 
Diluted net income per share$0.82 $0.44 $0.63 

The accompanying notes are an integral part of these consolidated financial statements.
77


ESSENTIAL PROPERTIES REALTY TRUST, INC.
CONSOLIDATED FINANCIAL STATEMENTS
Consolidated Statements of Comprehensive Income
 Year ended December 31,
(In thousands)202120202019
Net income$96,211 $42,528 $48,025 
Other comprehensive income (loss):
Deferred loss on cash flow hedges(4,824)— — 
Unrealized income (loss) on cash flow hedges17,273 (42,121)(2,799)
Cash flow hedge losses (gains) reclassified to interest expense10,059 6,676 (106)
Total other comprehensive income (loss)22,508 (35,445)(2,905)
Comprehensive income118,719 7,083 45,120 
Net income attributable to non-controlling interests(486)(255)(6,181)
Adjustment for other comprehensive income (loss) attributable to non-controlling interests(113)213 956 
Comprehensive income attributable to stockholders$118,120 $7,041 $39,895 
The accompanying notes are an integral part of these consolidated financial statements.
78


ESSENTIAL PROPERTIES REALTY TRUST, INC.
CONSOLIDATED FINANCIAL STATEMENTS
Consolidated Statements of Stockholders' Equity
 Common Stock      
(In thousands, except share data)Number of
Shares
Par
Value
Additional
Paid-In
Capital
Distributions in Excess of Cumulative
Earnings
Accumulated
Other
Comprehensive
Income (Loss)
Total Stockholders' EquityNon-
Controlling
Interests
Total
Equity
Balance at December 31, 201843,749,092 $431 $569,407 $(7,659)$— $562,179 $248,862 $811,041 
Common stock issuance21,462,986 215 423,472 — — 423,687 — 423,687 
Costs related to issuance of common stock— — (13,901)— — (13,901)— (13,901)
Conversion of equity in Secondary Offering18,502,705 185 237,795 — — 237,980 (237,980)— 
Other comprehensive loss— — — — (1,949)(1,949)(956)(2,905)
Share-based compensation expense46,368 4,108 — — 4,115 — 4,115 
Unit-based compensation expense— — 2,162 — — 2,162 — 2,162 
Dividends declared on common stock and OP Units— — — (61,667)— (61,667)(8,444)(70,111)
Net income— — — 41,844 — 41,844 6,181 48,025 
Balance at December 31, 201983,761,151 838 1,223,043 (27,482)(1,949)1,194,450 7,663 1,202,113 
Cumulative adjustment upon adoption of ASC 326— — — (187)— (187)(1)(188)
Common stock issuance22,554,057 225 477,574 — — 477,799 — 477,799 
Costs related to issuance of common stock— — (18,154)— — (18,154)— (18,154)
Other comprehensive loss— — — — (35,232)(35,232)(213)(35,445)
Share-based compensation expense46,316 6,077 — — 6,078 — 6,078 
Dividends declared on common stock and OP Units— — — (92,269)— (92,269)(514)(92,783)
Net income— — — 42,273 — 42,273 255 42,528 
Balance at December 31, 2020106,361,524 1,064 1,688,540 (77,665)(37,181)1,574,758 7,190 1,581,948 
Common stock issuance18,230,721 182 469,018 — — 469,200 — 469,200 
Common stock withheld related to net share settlement of equity awards— — — (353)— (353)— (353)
Costs related to issuance of common stock— — (12,153)— — (12,153)— (12,153)
Other comprehensive income— — — — 22,395 22,395 113 22,508 
Share-based compensation expense56,808 — 5,683 — — 5,683 — 5,683 
Dividends declared on common stock and OP Units— — — (118,689)— (118,689)(552)(119,241)
Net income— — — 95,725 — 95,725 486 96,211 
Balance at December 31, 2021124,649,053 $1,246 $2,151,088 $(100,982)$(14,786)$2,036,566 $7,237 $2,043,803 
The accompanying notes are an integral part of these consolidated financial statements.
79


ESSENTIAL PROPERTIES REALTY TRUST, INC.
CONSOLIDATED FINANCIAL STATEMENTS
Consolidated Statements of Cash Flows
 Year ended December 31,
(In thousands)202120202019
Cash flows from operating activities:   
Net income$96,211 $42,528 $48,025 
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization69,146 59,406 42,745 
Amortization of lease incentive3,074 3,847 282 
Amortization of above/below market leases and right of use assets, net749 534 
Amortization of deferred financing costs and other non-cash interest expense2,738 2,532 2,815 
Loss on repayment and repurchase of secured borrowings4,461 924 5,240 
Provision for impairment of real estate6,120 8,399 2,918 
Change in provision for loan losses(204)830 — 
Gain on dispositions of real estate, net(9,338)(5,821)(10,932)
Straight-line rent receivable(20,160)(15,137)(12,322)
Equity based compensation expense5,683 6,085 6,238 
Adjustment to rental revenue for tenant credit(2,900)3,601 593 
Payments made in settlement of cash flow hedges(4,836)— — 
Changes in other assets and liabilities:
Rent receivables, prepaid expenses and other assets2,216 (12,058)1,242 
Accrued liabilities and other payables14,433 4,243 1,190 
Net cash provided by operating activities167,393 99,388 88,568 
Cash flows from investing activities:
Proceeds from sales of investments, net58,381 82,889 66,765 
Principal collections on loans and direct financing lease receivables100,488 286 9,519 
Investments in loans receivable(136,391)(60,480)(94,637)
Deposits for prospective real estate investments(590)475 530 
Investment in real estate, including capital expenditures(840,027)(541,307)(570,025)
Investment in construction in progress(9,348)(14,423)(17,858)
Lease incentives paid(2,197)(12,949)(2,133)
Net cash used in investing activities(829,684)(545,509)(607,839)
Cash flows from financing activities:
Repayment of secured borrowings(175,781)(65,909)(279,123)
Principal received on repurchased secured borrowings— — 1,707 
Borrowings under term loan facilities— 180,000 450,000 
Borrowings under revolving credit facility393,000 87,000 459,000 
Repayments under revolving credit facility(267,000)(115,000)(447,000)
Proceeds from issuance of senior unsecured notes396,600 — — 
Payments for taxes related to net settlement of equity awards(353)— — 
Deferred financing costs(2,120)(25)(6,128)
Proceeds from issuance of common stock, net458,267 461,006 411,635 
Offering costs(1,220)(2,805)(1,837)
Dividends paid(112,334)(86,475)(63,903)
Net cash provided by financing activities689,059 457,792 524,351 
Net increase in cash and cash equivalents and restricted cash26,768 11,671 5,080 
Cash and cash equivalents and restricted cash, beginning of period32,990 21,319 16,239 
Cash and cash equivalents and restricted cash, end of period$59,758 $32,990 $21,319 
Reconciliation of cash and cash equivalents and restricted cash:
Cash and cash equivalents$59,758 $26,602 $8,304 
Restricted cash— 6,388 13,015 
Cash and cash equivalents and restricted cash, end of period$59,758 $32,990 $21,319 
The accompanying notes are an integral part of these consolidated financial statements.
80


ESSENTIAL PROPERTIES REALTY TRUST, INC.
CONSOLIDATED FINANCIAL STATEMENTS
Consolidated Statements of Cash Flows (continued)
 Year ended December 31,
(In thousands)202120202019
Supplemental disclosure of cash flow information:   
Cash paid for interest, net of amounts capitalized$24,162 $27,071 $29,485 
Cash paid for income taxes637 546 60 
Non-cash investing and financing activities:
Adjustment upon adoption of ASC 326$— $188 $— 
Reclassification from construction in progress upon project completion4,478 22,643 7,055 
Net settlement of proceeds on the sale of investments(960)860 4,960 
Non-cash investment activity1,227 (860)10,439 
Lease liabilities arising from the recognition of right of use assets— — 8,355 
Unrealized (gains) losses on cash flow hedges(27,890)44,920 2,905 
Conversion of equity in Secondary Offering— — 237,795 
Payable and accrued offering costs— — 66 
Discounts and fees on capital raised through issuance of common stock10,933 16,674 12,048 
Discounts and fees on issuance of senior unsecured notes3,400 — — 
Payable and accrued deferred financing costs— — 126 
Dividends declared32,610 25,703 19,395 
The accompanying notes are an integral part of these consolidated financial statements.
81


Notes to Consolidated Financial Statements
December 31, 2021
1. Organization
Description of Business
Essential Properties Realty Trust, Inc. (the “Company”) is an internally managed real estate company that acquires, owns and manages primarily single-tenant properties that are net leased on a long-term basis to middle-market companies operating service-oriented or experience-based businesses. The Company generally invests in and leases freestanding, single-tenant commercial real estate facilities where a tenant services its customers and conducts activities that are essential to the generation of the tenant’s sales and profits.
The Company was organized on January 12, 2018 as a Maryland corporation. It elected to be taxed as a real estate investment trust (“REIT”) for federal income tax purposes beginning with the year ended December 31, 2018, and it believes that its current organizational and operational status and intended distributions will allow it to continue to so qualify. Substantially all of the Company’s business is conducted directly and indirectly through its operating partnership, Essential Properties, L.P. (the “Operating Partnership”).
On June 25, 2018, the Company completed the initial public offering (“IPO”) of its common stock. The common stock of the Company is listed on the New York Stock Exchange under the ticker symbol “EPRT”.
COVID-19 Pandemic
On March 11, 2020, the World Health Organization declared the outbreak of the novel coronavirus (“COVID-19”) a pandemic. For much of 2020, the global spread of COVID-19 created significant uncertainty and economic disruption, which has appears to have subsided over the course of 2021, primarily due to the widespread availability of multiple vaccines. However, the continuing impact of the COVID-19 pandemic and its duration are unclear, and variants of the virus, such as Delta and Omicron, and vaccine hesitancy in certain areas could erode the progress that has been made against the virus, or exacerbate or prolong the impact of the pandemic. Conditions similar to those experienced in 2020, at the height of the pandemic, could return should the vaccines prove ineffective against future variants of the virus. Should the impact of a variant of the virus cause conditions to occur that are similar to those experienced in 2020, uncertainty and instability in the macro-economic environment could occur and government restrictions could force the Company’s tenants' businesses to shut-down or limit their operations, which would adversely impact the Company’s operations, its financial condition, liquidity, and prospects. Further, the extent and duration of any such conditions cannot be predicted with any reasonable certainty.
The Company continues to closely monitor the ongoing developments surrounding COVID-19 on all aspects of its business, including its portfolio and the creditworthiness of its tenants. In 2020, the Company entered into deferral agreements with certain of its tenants and recognized contractual base rent related to these agreements as a component of rental revenue in its consolidated statements of operations for 2020. These rent deferrals were negotiated on a tenant-by-tenant basis, and, in general, allowed a tenant to defer all or a portion of their rent for a portion of 2020, with all of the deferred rent to be paid to the Company pursuant to a schedule that generally extends up to 24 months from the original due date of the deferred rent. While the Company’s tenants' businesses and operations have largely returned to pre-pandemic levels, any new developments that cause a deterioration, or further deterioration, in the Company's tenants’ ability to operate their businesses, or delays in the supply of products or services to the Company's tenants from vendors required to operate their businesses, may cause the Company's tenants to be unable or unwilling to meet their contractual obligations to the Company, including the payment of rent (including deferred rent), or to request further rent deferrals or other concessions. The likelihood of this would increase if variants of COVID-19, such as the Delta variant, intensify or persist for a prolonged period. Additionally, the Company does not yet know whether COVID-19 has caused a material secular change in consumer behavior that may reduce patronage of service-based and/or experience-based businesses, but should changes occur that are material, many of the Company's tenants would be adversely affected and their ability to meet their obligations to the Company could be further impaired. During the deferral period, these agreements reduced the Company's cash flow from operations, reduced its cash available for distribution and adversely affected its ability to make cash distributions to common stockholders. Furthermore, if tenants are unable to repay their deferred rent, the Company will not receive cash in the future in accordance with its expectations.
82


2. Summary of Significant Accounting Policies
Basis of Accounting
The accompanying unaudited consolidated financial statements of the Company are prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) and with the rules and regulations of the U.S. Securities and Exchange Commission (the “SEC”).
Principles of Consolidation
The accompanying consolidated financial statements include the accounts of the Company and subsidiaries in which the Company has a controlling financial interest. All intercompany accounts and transactions have been eliminated in consolidation. As of December 31, 2021 and 2020, the Company, directly and indirectly, held a 99.6% and 99.5% ownership interest in the Operating Partnership, respectively, and the consolidated financial statements include the financial statements of the Operating Partnership as of these dates. See Note 7—Equity for changes in the ownership interest in the Operating Partnership.
Use of Estimates
The preparation of the consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.
Reportable Segments
ASC Topic 280, Segment Reporting, establishes standards for the manner in which enterprises report information about operating segments. Substantially all of the Company’s investments, at acquisition, are comprised of real estate owned that is leased to tenants on a long-term basis or real estate that secures the Company's investment in loans and direct financing lease receivables. Therefore, the Company aggregates these investments for reporting purposes and operates in 1 reportable segment.
Real Estate Investments
Investments in real estate are carried at cost less accumulated depreciation and impairment losses. The cost of investments in real estate reflects their purchase price or development cost. The Company evaluates each acquisition transaction to determine whether the acquired asset meets the definition of a business. Under Accounting Standards Update ("ASU") 2017-1, Business Combinations (Topic 805): Clarifying the Definition of a Business, an acquisition does not qualify as a business when there is no substantive process acquired or substantially all of the fair value is concentrated in a single identifiable asset or group of similar identifiable assets or the acquisition does not include a substantive process in the form of an acquired workforce or an acquired contract that cannot be replaced without significant cost, effort or delay. Transaction costs related to acquisitions that are asset acquisitions are capitalized as part of the cost basis of the acquired assets, while transaction costs for acquisitions that are deemed to be acquisitions of a business are expensed as incurred. Improvements and replacements are capitalized when they extend the useful life or improve the productive capacity of the asset. Costs of repairs and maintenance are expensed as incurred.
The Company allocates the purchase price of acquired properties accounted for as asset acquisitions to tangible and identifiable intangible assets or liabilities based on their relative fair values. Tangible assets may include land, site improvements and buildings. Intangible assets may include the value of in-place leases and above- and below-market leases and other identifiable intangible assets or liabilities based on lease or property specific characteristics.
The Company incurs various costs in the leasing and development of its properties. Amounts paid to tenants that incentivize them to extend or otherwise amend an existing lease or to sign a new lease agreement are capitalized to lease incentives on the Company's consolidated balance sheets. Tenant improvements are capitalized to building and improvements within the Company's consolidated balance sheets. Costs incurred which are directly related to properties under development, which include pre-construction costs essential to the development of the property, development costs, construction costs, interest costs and real estate taxes and insurance, are capitalized during the period of development as construction in progress. After the determination is made to capitalize a cost, it
83


is allocated to the specific component of a project that benefited. Determination of when a development project commences, and capitalization begins, and when a development project has reached substantial completion, and is available for occupancy and capitalization must cease, involves a degree of judgment. The Company does not engage in speculative real estate development. The Company does, however, opportunistically agree to reimburse certain of its tenants for development costs at its properties in exchange for contractually-specified rent that generally increases proportionally with its funding.
The fair value of the tangible assets of an acquired property with an in-place operating lease is determined by valuing the property as if it were vacant, and the "as-if-vacant" value is then allocated to the tangible assets based on the fair value of the tangible assets. The fair value of in-place leases is determined by considering estimates of carrying costs during the expected lease-up periods, current market conditions, as well as costs to execute similar leases based on the specific characteristics of each tenant's lease. The Company estimates the cost to execute leases with terms similar to the remaining lease terms of the in-place leases, including leasing commissions, legal and other related expenses. Factors the Company considers in this analysis include an estimate of the carrying costs during the expected lease-up periods considering current market conditions and costs to execute similar leases. In estimating carrying costs, the Company includes real estate taxes, insurance and other operating expenses, and estimates of lost rentals at market rates during the expected lease-up periods, which primarily range from six to 12 months. The fair value of above- or below-market leases is recorded based on the net present value (using a discount rate that reflects the risks associated with the leases acquired) of the difference between the contractual amount to be paid pursuant to the in-place lease and the Company's estimate of the fair market lease rate for the corresponding in-place lease, measured over the remaining non-cancelable term of the lease including any below-market fixed rate renewal options for below-market leases.
In making estimates of fair values for purposes of allocating purchase price, the Company uses a number of sources, including real estate valuations prepared by independent valuation firms. The Company also considers information and other factors including market conditions, the industry that the tenant operates in, characteristics of the real estate (e.g., location, size, demographics, value and comparative rental rates), tenant credit profile and the importance of the location of the real estate to the operations of the tenant's business. Additionally, the Company considers information obtained about each property as a result of its pre-acquisition due diligence, marketing and leasing activities in estimating the fair value of the tangible and intangible assets acquired. The Company uses the information obtained as a result of its pre-acquisition due diligence as part of its consideration of the accounting standard governing asset retirement obligations and, when necessary, will record an asset retirement obligation as part of the purchase price allocation.
Real estate investments that are intended to be sold are designated as "held for sale" on the consolidated balance sheets at the lesser of carrying amount and fair value less estimated selling costs. Real estate investments are no longer depreciated when they are classified as held for sale. If the disposal, or intended disposal, of certain real estate investments represents a strategic shift that has had or will have a major effect on the Company's operations and financial results, the operations of such real estate investments would be presented as discontinued operations in the consolidated statements of operations for all applicable periods.
Depreciation and Amortization
Depreciation is computed using the straight-line method over the estimated useful lives of up to 40 years for buildings and 15 years for site improvements. The Company recorded the following amounts of depreciation expense on its real estate investments during the periods presented:
Year ended December 31,
(in thousands)202120202019
Depreciation on real estate investments$61,171 $51,736 $36,354 
Lease incentives are amortized on a straight-line basis as a reduction of rental income over the remaining non-cancellable terms of the respective leases. If a tenant terminates its lease, the unamortized portion of the lease incentive is charged to rental revenue. Construction in progress is not depreciated until the development has reached substantial completion. Tenant improvements are depreciated over the non-cancellable term of the related lease or their estimated useful life, whichever is shorter.
Capitalized above-market lease intangibles are amortized on a straight-line basis as a reduction of rental revenue over the remaining non-cancellable terms of the respective leases. Capitalized below-market lease
84


intangibles are accreted on a straight-line basis as an increase to rental revenue over the remaining non-cancellable terms of the respective leases including any below-market fixed rate renewal option periods.
Capitalized above-market ground lease values are accreted as a reduction of property expenses over the remaining terms of the respective leases. Capitalized below-market ground lease values are amortized as an increase to property expenses over the remaining terms of the respective leases and any expected below-market renewal option periods where renewal is considered probable.
The value of in-place leases, exclusive of the value of above-market and below-market lease intangibles, is amortized to depreciation and amortization expense on a straight-line basis over the remaining periods of the respective leases.
If a tenant terminates its lease, the unamortized portion of each intangible, including in-place lease values, is charged to depreciation and amortization expense, while above- and below-market lease adjustments are recorded within rental revenue in the consolidated statements of operations.
Loans Receivable
The Company holds its loans receivable for long-term investment. Loans receivable are carried at amortized cost, including related unamortized discounts or premiums, if any, less the Company's estimated allowance for loan losses. 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.
Direct Financing Lease Receivables
Certain of the Company’s real estate investment transactions are accounted for as direct financing leases. The Company records the direct financing lease receivables at their net investment, determined as the aggregate minimum lease payments and the estimated non-guaranteed residual value of the leased property less unearned income. The unearned income is recognized over the term of the related lease so as to produce a constant rate of return on the net investment in the asset. The Company’s investment in direct financing lease receivables is reduced over the applicable lease term to its non-guaranteed residual value by the portion of rent allocated to the direct financing lease receivables. Subsequent to the adoption of ASC 842, Leases (“ASC 842”) in January 2019, the Company's existing direct financing lease receivables have been accounted for in the same manner, unless the underlying contracts have been modified.
If and when an investment in direct financing lease receivables is identified for impairment evaluation, the Company will apply the guidance in both ASC 310, Receivables (“ASC 310”) and ASC 842. Under ASC 310, the lease receivable portion of the net investment in a direct financing lease receivable is evaluated for impairment when it becomes probable the Company, as the lessor, will be unable to collect all rental payments associated with the Company’s investment in the direct financing lease receivable. Under ASC 842, the Company reviews the estimated non-guaranteed residual value of a leased property at least annually. If the review results in a lower estimate than had been previously established, the Company determines whether the decline in estimated non-guaranteed residual value is other than temporary. If a decline is judged to be other than temporary, the accounting for the transaction is revised using the changed estimate and the resulting reduction in the net investment in direct financing lease receivables is recognized by the Company as a loss in the period in which the estimate is changed. As of December 31, 2021 and 2020, the Company determined that none of its direct financing lease receivables were impaired.
Impairment of Long-Lived Assets
If circumstances indicate that the carrying value of a property may not be recoverable, the Company reviews the property for impairment. This review is based on an estimate of the future undiscounted cash flows, excluding interest charges, expected to result from the property’s use and eventual disposition. These estimates consider factors such as expected future operating income, market and other applicable trends and residual value, as well as the effects of leasing demand, competition and other factors. If impairment exists due to the inability to recover the carrying value of a property, an impairment loss is recorded to the extent that the carrying value exceeds the estimated fair value of the property for properties to be held and used. For properties held for sale, the
85


impairment loss is the adjustment to fair value less estimated cost to dispose of the asset. Impairment losses, if any, are recorded directly within our consolidated statement of operations.
The Company recorded the following provisions for impairment of long lived assets during the periods presented:
Year ended December 31,
(in thousands)202120202019
Provision for impairment of real estate$6,120 $8,399 $2,918 
Cash and Cash Equivalents
Cash and cash equivalents includes cash in the Company’s bank accounts. The Company considers all cash balances and highly liquid investments with original maturities of three months or less to be cash and cash equivalents. The Company deposits cash with high quality financial institutions. These deposits are guaranteed by the Federal Deposit Insurance Corporation (“FDIC”) up to an insurance limit.
As of December 31, 2021 and 2020, the Company had deposits of $59.8 million and $26.6 million, respectively, of which $59.5 million and $26.4 million, respectively, were in excess of the amount insured by the FDIC. Although the Company bears risk with respect to amounts in excess of those insured by the FDIC, it does not anticipate any losses as a result.
Restricted Cash
Restricted cash primarily consists of cash proceeds from the sale of assets held by a qualified intermediary to facilitate tax-deferred exchange transactions under Section 1031 of the Internal Revenue Code.
Deferred Financing Costs
Financing costs related to establishing the Company’s 2018 Credit Facility and Revolving Credit Facility (as defined below) were deferred and are being amortized as an increase to interest expense in the consolidated statements of operations over the term of the facility and are reported as a component of rent receivables, prepaid expenses and other assets, net on the consolidated balance sheets.
Financing costs related to the issuance of the Company’s secured borrowings under the Master Trust Funding Program, the April 2019 Term Loan, the November 2019 Term Loan and the 2031 Notes (each as defined below) were deferred and are being amortized as an increase to interest expense in the consolidated statements of operations over the term of the related debt instrument and are reported as a reduction of the related outstanding debt balance on the consolidated balance sheets.
Derivative Instruments
In the normal course of business, the Company uses derivative financial instruments, which may include interest rate swaps, caps, options, floors and other interest rate derivative contracts, to protect the Company against adverse fluctuations in interest rates by reducing its exposure to variability in cash flows on a portion of the Company’s floating-rate debt. Instruments that meet these hedging criteria are formally designated as hedges at the inception of the derivative contract. The Company records all derivatives on the consolidated balance sheets at fair value. The accounting for changes in the fair value of derivatives depends on the intended use of the derivative, whether the Company has elected to designate a derivative in a hedging relationship and apply hedge accounting and whether the hedging relationship has satisfied the criteria necessary to apply hedge accounting. Derivatives designated and 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 timing of gain or loss recognition on the hedging instrument with the recognition of the changes in the fair value of the hedged asset or liability that are attributable to the hedged risk in a fair value hedge or the earnings effect of the hedged forecasted transactions in a cash flow hedge. The Company may also enter into derivative contracts that are intended to economically hedge certain risk, even though hedge accounting does not apply or the Company elects not to apply hedge accounting.
86


The accounting for subsequent changes in the fair value of these derivatives depends on whether each has been designed and qualifies for hedge accounting treatment. If a derivative is designated and qualifies for cash flow hedge accounting treatment, the change in the estimated fair value of the derivative is recorded in other comprehensive income (loss) in the consolidated statements of comprehensive income to the extent that it is effective. Any ineffective portion of a change in derivative fair value is immediately recorded in earnings. If the Company elects not to apply hedge accounting treatment (or for derivatives that do not qualify as hedges), any change in the fair value of such derivative instruments would be recognized immediately as a gain or loss on derivative instruments in the consolidated statements of operations.
Fair Value Measurement
The Company estimates the 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 prices in active markets for identical assets and liabilities that the Company has the ability to access at the measurement date.
Level 2—Inputs other than quoted prices included within Level 1 that are observable for the asset and liability or can be corroborated with observable market data for substantially the entire contractual term of the asset or liability.
Level 3—Unobservable inputs that reflect the Company's own assumptions that market participants would use in the pricing of the asset or liability and are consequently not based on market activity, but rather through particular valuation techniques.
Revenue Recognition
The Company’s rental revenue is primarily rent received from tenants. Rent from tenants is recorded in accordance with the terms of each lease on a straight-line basis over the non-cancellable initial term of the lease from the later of the date of the commencement of the lease and the date of acquisition of the property subject to the lease. Rental revenue recognition begins when the tenant controls the space and continues through the term of the related lease. Because substantially all of the leases provide for rental increases at specified intervals, the Company records a straight-line rent receivable and recognizes revenue on a straight-line basis through the expiration of the non-cancelable term of the lease. The Company considers whether the collectability of rents is reasonably assured in determining the amount of straight-line rent to record.
Generally, the Company’s leases provide the tenant with one or more multi-year renewal options, subject to generally the same terms and conditions provided under the initial lease term, including rent increases. If economic incentives make it reasonably certain that an option period to extend the lease will be exercised, the Company will include these options in determining the non-cancelable term of the lease.
The Company defers rental revenue related to lease payments received from tenants in advance of their due dates. These amounts are presented within accrued liabilities and other payables on the Company’s consolidated balance sheets.
Certain properties in the Company’s investment portfolio are subject to leases that provide for contingent rent based on a percentage of the tenant’s gross sales. For these leases, the Company recognizes contingent rental revenue when the threshold upon which the contingent lease payment is based is actually reached.
87


The Company recorded the following amounts as contingent rent, which are included as a component of rental revenue in the Company's consolidated statements of operations, during the periods presented:
Year ended December 31,
(in thousands)202120202019
Contingent rent$721 $444 $855 
Adjustment to Rental Revenue for Tenant Credit
The Company continually reviews receivables related to rent and unbilled rent receivables and determines collectability by taking into consideration 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 in which the property is located.
If the assessment of the collectability of substantially all payments due under a lease changes from probable to not probable, any difference between the rental revenue recognized to date and the lease payments that have been collected is recognized as a current period reduction of rental revenue in the consolidated statements of operations.
The Company recorded the following amounts as increases to or reductions of rental revenue for tenant credit during the periods presented:
Year ended December 31,
(in thousands)202120202019
Adjustment to rental revenue for tenant credit$2,900 $(7,149)$(593)
Offering Costs
In connection with the completion of equity offerings, the Company incurs legal, accounting and other offering-related costs. Such costs are deducted from the gross proceeds of each equity offering when the offering is completed. As of December 31, 2021 and 2020, the Company capitalized a total of $79.3 million and $67.2 million, respectively, of such costs, which are presented as a reduction of additional paid-in capital in the Company's consolidated balance sheets.
Income Taxes
The Company elected and qualified to be taxed as a REIT under sections 856 through 860 of the Internal Revenue Code of 1986, as amended (the "Code"), commencing with its taxable year ended December 31, 2018. REITs are subject to a number of organizational and operational requirements, including a requirement that 90% of ordinary “REIT taxable income” (as determined without regard to the dividends paid deduction or net capital gains) be distributed. As a REIT, the Company will generally not be subject to U.S. federal income tax to the extent that it meets the organizational and operational requirements and its distributions equal or exceed REIT taxable income. For the period subsequent to the effective date of its REIT election, the Company continues to meet the organizational and operational requirements and expects distributions to exceed REIT taxable income. Accordingly, no provision has been made for U.S. federal income taxes. Even though the Company has elected and qualifies for taxation as a REIT, it may be subject to state and local income and franchise taxes, and to federal income and excise tax on its undistributed income. Franchise taxes and federal excise taxes on the Company’s undistributed income, if any, are included in general and administrative expenses on the accompanying consolidated statements of operations. Additionally, taxable income from non-REIT activities managed through the Company's taxable REIT subsidiary is subject to federal, state, and local taxes.
The Company analyzes its tax filing positions in all of the U.S. federal, state and local tax jurisdictions where it is required to file income tax returns, as well as for all open tax years in such jurisdictions. The Company follows a two-step process to evaluate uncertain tax positions. Step one, recognition, occurs when an entity concludes that a tax position, based solely on its technical merits, is more-likely-than-not to be sustained upon examination. Step two, measurement, determines the amount of benefit that is more-likely-than-not to be realized upon settlement. Derecognition of a tax position that was previously recognized would occur when the Company subsequently determines that a tax position no longer meets the more-likely-than-not threshold of being sustained. The use of a valuation allowance as a substitute for derecognition of tax positions is prohibited.
88


As of December 31, 2021 and 2020, the Company had no accruals recorded for uncertain tax positions. The Company’s policy is to classify interest expense and penalties relating to taxes in general and administrative expense in the consolidated statements of operations. During the years ended December 31, 2021, 2020 and 2019, the Company recorded de minimis interest or penalties relating to taxes, and there were no interest or penalties with respect to taxes accrued as of December 31, 2021 or 2020. The 2020, 2019 and 2018 taxable years remain open to examination by federal and/or state taxing jurisdictions to which the Company is subject.
Equity-Based Compensation
The Company grants shares of restricted common stock and restricted share units (“RSUs”) to its directors, executive officers and other employees that vest over specified time periods, subject to the recipient’s continued service. The Company also grants performance-based RSUs to its executive officers, the final number of which is determined based on objective and subjective performance conditions and which vest over a multi-year period, subject to the recipient’s continued service. The Company accounts for the restricted common stock and RSUs in accordance with ASC 718, Compensation – Stock Compensation, which requires that such compensation be recognized in the financial statements based on its estimated grant-date fair value. The value of such awards is recognized as compensation expense in general and administrative expenses in the accompanying consolidated statements of operations over the applicable service periods.
The Company recognizes compensation expense for equity-based compensation using the straight-line method based on the terms of the individual grant. Forfeitures of equity-based compensation awards, if any, are recognized when they occur.
Variable Interest Entities
The Financial Accounting Standards Board (“FASB”) provides guidance for determining whether an entity is a variable interest entity (a “VIE”). VIEs are defined as entities in which equity investors do not have the characteristics of a controlling financial interest or do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support. A VIE is required to be consolidated by its primary beneficiary, which is the party that (i) has the power to control the activities that most significantly impact the VIE’s economic performance and (ii) has the obligation to absorb losses, or the right to receive benefits, of the VIE that could potentially be significant to the VIE.
The Company has concluded that the Operating Partnership is a VIE of which the Company is the primary beneficiary, as the Company has the power to direct the activities that most significantly impact the economic performance of the Operating Partnership. Substantially all of the Company’s assets and liabilities are held by the Operating Partnership. The assets and liabilities of the Operating Partnership are consolidated and reported as assets and liabilities on the Company’s consolidated balance sheets as of December 31, 2021 and 2020.
Additionally, the Company has concluded that certain entities to which it has provided mortgage loans are VIEs because the entities' equity was not sufficient to finance their activities without additional subordinated financial support. The following table presents information about the Company’s mortgage loan-related VIEs as of the dates presented:
December 31,
(Dollars in thousands)20212020
Number of VIEs2311
Aggregate carrying value$140,851 $117,578 
The Company was not the primary beneficiary of any of these entities, because the Company did not have the power to direct the activities that most significantly impact the entities’ economic performance as of December 31, 2021 and 2020. The Company’s maximum exposure to loss in these entities is limited to the carrying amount of its investment. The Company had no liabilities associated with these VIEs as of December 31, 2021 and 2020.
Recent AccountingDevelopments
In March 2020, the FASB issued ASU 2020-4, Reference Rate Reform(Topic 848) (“ASU 2020-4”). ASU 2020-4 contains practical expedients for reference rate reform related activities that impact debt, leases, derivatives
89


and other contracts. The guidance in ASU 2020-4 is optional and may be elected over time as reference rate reform activities occur. During the first quarter of 2020, the Company elected to apply the hedge accounting expedients related to probability and the assessments of effectiveness for future LIBOR-indexed cash flows to assume that the index upon which future hedged transactions will be based matches the index on the corresponding derivatives. Application of these expedients preserves the presentation of derivatives consistent with past presentation. The Company continues to evaluate the impact of the guidance and may apply other elections as applicable as additional changes in the market occur.
In April 2020, the FASB staff issued a question and answer document (the “Lease Modification Q&A”) focused on the application of lease accounting guidance to lease concessions provided as a result of the COVID-19 pandemic. Under existing lease guidance, the entity would have to determine, on a lease by lease basis, if a lease concession was the result of a new arrangement reached with the tenant, which would be accounted for under the lease modification framework, or if a lease concession was under the enforceable rights and obligations that existed in the original lease, which would be accounted for outside the lease modification framework. The Lease Modification Q&A provides entities with the option to elect to account for lease concessions as though the enforceable rights and obligations existed in the original lease. This election is only available when total cash flows resulting from the modified lease are substantially similar to or less than the cash flows in the original lease. The Company made this election and accounts for rent deferrals by increasing its rent receivables as receivables accrue and continuing to recognize income during the deferral period. Lease concessions or amendments other than rent deferrals are evaluated to determine if a substantive change to the consideration in the original lease contract has occurred and should be accounted for as a lease modification. The Company continues to evaluate any amounts recognized for collectability, regardless of whether accounted for as a lease modification or not, and records an adjustment to rental revenue for amounts that are not probable of collection. For lease concessions granted in conjunction with the COVID-19 pandemic, the Company reviewed all amounts recognized on a tenant-by-tenant basis for collectability.
In August 2020, the FASB issued ASU 2020-06, Debt – Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging – Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity” (“ASU 2020-06”). The guidance in ASU 2020-06 simplifies the accounting for convertible debt and convertible preferred stock by removing the requirements to separately present certain conversion features in equity. In addition, the amendments in the ASU 2020-06 also simplify the guidance in ASC Subtopic 815-40, Derivatives and Hedging: Contracts in Entity’s Own Equity, by removing certain criteria that must be satisfied in order to classify a contract as equity, which is expected to decrease the number of freestanding instruments and embedded derivatives accounted for as assets or liabilities. Finally, the amendments revise the guidance on calculating earnings per share, requiring use of the if-converted method for all convertible instruments and rescinding an entity’s ability to rebut the presumption of share settlement for instruments that may be settled in cash or other assets. The amendments in ASU 2020-06 are effective for the Company for fiscal years beginning after December 15, 2021. Early adoption is permitted, but no earlier than fiscal years beginning after December 15, 2020. The guidance must be adopted as of the beginning of the fiscal year of adoption. The Company adopted this guidance on January 1, 2021 and the adoption of ASU 2020-06 did not have a material impact on the Company's consolidated financial statements.
In July 2021, the FASB issued ASU 2021-05, Lease (Topic 842): Lessors - Certain Leases with Variable Lease Payments ("ASU 2021-05"). The guidance in ASU 2021-05 amends the lease classification requirements for the lessors under certain leases containing variable payments to align with practice under ASC 840. The lessor should classify and account for a lease with variable lease payments that do not depend on a reference index or a rate as an operating lease if both of the following criteria are met: 1) the lease would have been classified as a sales-type lease or a direct financing lease in accordance with the classification criteria in ASC 842-10-25-2 through 25-3; and 2) the lessor would have otherwise recognized a day-one loss. The amendments in ASU 2021-05 are effective for fiscal years beginning after December 15, 2021, with early adoption permitted. The adoption of ASU 2020-05 is not expected to have a material impact on the Company's consolidated financial statements.
3. Investments
The following table presents information about the number of properties or investments in the Company's real estate investment portfolio as of each date presented:
90


December 31,
20212020
Owned properties (1)
1,3151,056
Properties securing investments in mortgage loans (2)
126115
Ground lease interests (3)
1010
Total number of investments1,4511,181

(1)Includes 11 properties which are subject to leases accounted for as direct financing leases or loans as of December 31, 2021 and 2020.
(2)Properties secure 17 and 8 mortgage loans receivable as of December 31, 2021 and 2020, respectively.
(3)Includes 1 building which is subject to a lease accounted for as a direct financing lease as of December 31, 2021 and 2020.
The following table presents information about the gross investment value of the Company's real estate investment portfolio as of each date presented:
December 31,
(in thousands)20212020
Real estate investments, at cost$3,150,840 $2,359,395 
Loans and direct financing lease receivables, net189,287 152,220 
Real estate investments held for sale, net15,434 17,058 
Total gross investments$3,355,561 $2,528,673 
As of December 31, 2020, 258 of these investments, comprising $399.7 million of gross investments, were assets of consolidated special purpose entity subsidiaries and were pledged as collateral under the non-recourse obligations of the Company’s Master Trust Funding Program. No such assets were pledged as collateral following the repayment of all outstanding balances under our Master Trust Funding Program in June 2021. (See Note 5—Long Term Debt.)
Acquisitions in 2021 and 2020
The following table presents information about the Company’s acquisition activity during the years ended December 31, 2021 and 2020:
Year ended December 31,
(Dollars in thousands)20212020
Ownership typeFee Simple(1)
Number of properties297208
Purchase price allocation:
Land and improvements$279,501 $181,297 
Building and improvements544,604323,542
Construction in progress (2)
9,34815,825
Intangible lease assets11,0107,737
Total purchase price844,463 528,401 
Intangible lease liabilities(3,320)(2,125)
Purchase price (including acquisition costs)$841,143 $526,276 

(1)During the year ended December 31, 2020, the Company acquired the fee interest in 206 properties and acquired 2 properties subject to ground lease arrangements.
(2)Represents amounts incurred at and subsequent to acquisition and includes $0.1 million and $0.2 million, respectively, of capitalized interest expense during the years ended December 31, 2021 and 2020.
During the years ended December 31, 2021 and 2020, the Company did not have any investments that individually represented more than 5% of the Company’s total investment activity.
91


Gross Investment Activity
During the years ended December 31, 2021, 2020 and 2019, the Company had the following gross investment activity:
(Dollar amounts in thousands)Number of
Investment
Locations
Dollar
Amount of
Investments
Gross investments, December 31, 2018677 $1,394,549 
Acquisitions of and additions to real estate investments281 603,677 
Sales of investments in real estate(37)(65,571)
Relinquishment of properties at end of ground lease term(3)(700)
Provisions for impairment of real estate (1)
— (2,918)
Investments in loans receivable95 94,637 
Principal collections on and settlements of loans and direct financing lease receivables(13)(19,958)
Other— (1,402)
Gross investments, December 31, 20191,000 2,002,314 
Acquisitions of and additions to real estate investments208 568,204 
Sales of investments in real estate(49)(81,312)
Relinquishment of properties at end of ground lease term(3)(1,931)
Provisions for impairment of real estate (2)
— (8,399)
Investments in loans receivable25 61,339 
Principal collections on and settlements of loans and direct financing lease receivables— (286)
Other— (11,256)
Gross investments, December 31, 20201,181 2,528,673 
Acquisitions of and additions to real estate investments297 853,798 
Sales of investments in real estate(38)(57,154)
Provisions for impairment of real estate (3)
— (6,120)
Investments in loans receivable (4)
49 137,351 
Principal collections on and settlements of loans and direct financing lease receivables(38)(100,488)
Other— (499)
Gross investments, December 31, 20211,451 3,355,561 
Less: Accumulated depreciation and amortization (5)
— (200,152)
Net investments, December 31, 20211,451 $3,155,409 
_____________________________________________ 
(1)During the year ended December 31, 2019, the Company identified and recorded provisions for impairment at 1 vacant and 7 tenanted properties.
(2)During the year ended December 31, 2020, the Company identified and recorded provisions for impairment at 7 vacant and 10 tenanted properties.
(3)During the year ended December 31, 2021, the Company identified and recorded provisions for impairment at 2 vacant and 16 tenanted properties.
(4)During the year ended December 31, 2021, the Company invested in 49 properties that secured 12 of its loans receivable for an aggregate investment of $131.1 million.
(5)Includes $169.1 million of accumulated depreciation as of December 31, 2021.
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. See Note 4—Leases for more information about the Company's leases.
Loans and Direct Financing Lease Receivables
As of December 31, 2021 and 2020, the Company had 22 and 13 loans receivable outstanding, with an aggregate carrying amount of $187.8 million and $150.8 million, respectively. The maximum amount of loss due to credit risk is the Company's current principal balance of $187.8 million as of December 31, 2021.  
92


The Company's loans receivable portfolio as of December 31, 2021 and 2020 is summarized below (dollars in thousands):
Loan Type
Monthly Payment (1)
Number of Secured PropertiesEffective Interest RateStated Interest RateMaturity DateDecember 31,
20212020
Mortgage (2)(3)
I/O28.80%8.10%2039$12,000 $12,000 
Mortgage (2)
P+I28.10%8.10%20596,096 6,114 
Mortgage (2)
I/O28.53%7.80%20397,300 7,300 
Mortgage (2)
I/O698.16%7.70%203428,000 28,000 
Mortgage (2)
I/O188.05%7.50%2034— 37,105 
Mortgage (2)
I/O18.42%7.70%20405,300 5,300 
Mortgage (2)
I/O17.00%7.00%2021— 860 
Mortgage (2)
I/O38.30%8.25%20222,324 2,324 
Mortgage (2)
I/O197.30%6.80%2035— 46,000 
Mortgage (2)
I/O17.00%7.00%2023600 — 
Mortgage (2)
I/O76.89%6.75%202614,165 — 
Mortgage (2)
I/O38.30%8.25%20233,146 — 
Mortgage (2)
I/O26.87%6.40%20362,520 — 
Mortgage (2)
I/O187.51%7.00%203630,806 — 
Mortgage (2)
I/O57.51%7.00%20369,679 — 
Mortgage (2)
I/O27.85%7.50%203113,000 — 
Mortgage (2)
I/O28.29%8.25%20232,389 — 
Mortgage (2)
I/O15.72%8.00%20526,864 — 
Mortgage (2)
I/O27.44%7.10%20369,808 — 
Mortgage (2)
I/O57.30%6.80%203625,714 — 
Mortgage (2)
I/O17.73%7.20%20362,470 — 
Leasehold interestP+I210.69%(4)20391,435 1,435 
Leasehold interestP+I12.25%(5)20341,055 1,109 
Leasehold interestP+I12.41%(5)20341,560 1,645 
Leasehold interestP+I14.97%(5)20381,562 1,605 
Net investment    $187,793 $150,797 

(1)I/O: Interest Only; P+I: Principal and Interest
(2)Loan requires monthly payments of interest only with a balloon payment due at maturity.
(3)Loan allows for prepayments in whole or in part without penalty.
(4)This leasehold interest is accounted for as a loan receivable, as the lease for 2 land parcels contains an option for the lessee to repurchase the leased parcels in 2024 or 2025.
(5)These leasehold interests are accounted for as loans receivable, as the leases for each property contain an option for the relevant lessee to repurchase the leased property in the future.
93


Scheduled principal payments due to be received under the Company's loans receivable as of December 31, 2021 were as follows:
(in thousands)Loans Receivable
2022$2,545 
20236,371 
2024251 
2025267 
202614,449 
Thereafter163,910 
Total$187,793 
As of December 31, 2021 and 2020, the Company had $2.3 million and $2.4 million, respectively, of net investments accounted for as direct financing lease receivables. The components of the investments accounted for as direct financing lease receivables were as follows:
 December 31,
(in thousands)20212020
Minimum lease payments receivable$3,189 $3,529 
Estimated unguaranteed residual value of leased assets270 270 
Unearned income from leased assets(1,150)(1,357)
Net investment$2,309 $2,442 
Scheduled future minimum non-cancelable base rental payments due to be received under the direct financing lease receivables as of December 31, 2021 were as follows:
(in thousands)Future Minimum Base Rental Payments
2022$345 
2023347 
2024289 
2025254 
2026243 
Thereafter1,711 
Total$3,189 
Allowance for Loan Losses
The Company utilizes a real estate estimate model (i.e. a RELEM model) which estimates losses on loans and direct financing lease receivables for purposes of calculating an allowance for loan losses. As of December 31, 2021 and 2020, the Company recorded an allowance for loan losses of $0.8 million and $1.0 million, respectively. Changes in the Company’s allowance for loan losses are presented within provision for loan losses in the Company’s consolidated statements of operations.
94


For the year ended December 31, 2021 and 2020, the changes to the Company's allowance for loan losses were as follows:
(in thousands)Loans and Direct Financing Lease Receivables
Balance at December 31, 2019$— 
Cumulative-effect adjustment upon adoption of ASC 326188 
Current period provision for expected credit losses (1)
830 
Write-offs charged— 
Recoveries— 
Balance at December 31, 20201,018 
Current period provision for expected credit losses (2)
(204)
Write-offs charged
Recoveries
Balance at December 31, 2021$814 

(1)The increase in expected credit losses was due to the changes in assumptions regarding then-current macroeconomic factors related to COVID-19.
(2)The decrease in expected credit losses is due to assumptions regarding current macroeconomic factors returning to pre-pandemic values due to the reduction of the adverse impact of the COVID-19 pandemic.
The Company considers the ratio of loan to value ("LTV") to be a significant credit quality indicator for its loans and direct financing lease portfolio. The following table presents information about the LTV of the Company's loans and direct financing lease receivables measured at amortized cost as of as of December 31, 2021:
Amortized Cost Basis by Origination YearTotal Amortized Costs Basis
(in thousands)2021202020192018Prior to 2018
LTV <60%$7,224 $— $28,000 $— $709 $35,933 
LTV 60%-70%52,879 — — — 955 53,834 
LTV >70%61,059 10,748 27,884 — 644 100,335 
$121,162 $10,748 $55,884 $— $2,308 $190,102 
Real Estate Investments Held for Sale
The Company continually evaluates its portfolio of real estate investments and may elect to dispose of investments considering criteria including, but not limited to, tenant concentration, tenant credit quality, tenant operation type (e.g., industry, sector or concept), unit-level financial performance, local market conditions and lease rates, associated indebtedness and asset location. Real estate investments held for sale are expected to be sold within twelve months.
The following table shows the activity in real estate investments held for sale and intangible lease liabilities held for sale during the years ended December 31, 2021 and 2020:
(Dollar amounts in thousands)Number of
Properties
Real Estate
Investments
Intangible Lease
Liabilities
Net Carrying
Value
Held for sale balance, December 31, 2019$1,211 $— $1,211 
Transfers to held for sale classification17,058 — 17,058 
Sales(1)(1,211)— (1,211)
Transfers to held and used classification— — — — 
Held for sale balance, December 31, 202017,058 — 17,058 
Transfers to held for sale classification20 25,767 — 25,767 
Sales(15)(13,501)— (13,501)
Transfers to held and used classification(4)(13,890)— (13,890)
Held for sale balance, December 31, 2021$15,434 $— $15,434 
95


Significant Concentrations
The Company did not have any tenants (including for this purpose, all affiliates of such tenants) whose rental revenue for the years ended December 31, 2021, 2020 or 2019 represented 10% or more of total rental revenue in the Company's consolidated statements of operations.
The following table lists the states where the rental revenue from the properties in that state during the periods presented represented 10% or more of total rental revenue in the Company's consolidated statements of operations:
 Year ended December 31,
State202120202019
Texas13.1%14.9%12.4%
Georgia**10.8%

*    State's rental revenue was not greater than 10% of total rental revenue during the period specified.
Intangible Assets and Liabilities
Intangible assets and liabilities consisted of the following as of the dates presented:
 December 31, 2021December 31, 2020
(in thousands)Gross
Carrying
Amount
Accumulated
Amortization
Net
Carrying
Amount
Gross
Carrying
Amount
Accumulated
Amortization
Net
Carrying
Amount
Intangible assets:      
In-place leases$76,255 $24,540 $51,715 $67,986 $18,767 $49,219 
Intangible market lease assets11,704 4,409 7,295 12,285 4,059 8,226 
Total intangible assets$87,959 $28,949 $59,010 $80,271 $22,826 $57,445 
Intangible market lease liabilities$15,948 $3,255 $12,693 $12,772 $2,604 $10,168 
The remaining weighted average amortization period for the Company's intangible assets and liabilities as of December 31, 2021, by category and in total, were as follows:
Years Remaining
In-place leases9.2
Intangible market lease assets12.2
Total intangible assets9.6
Intangible market lease liabilities9.1
The following table discloses amounts recognized within the consolidated statements of operations related to amortization of in-place leases, amortization and accretion of above- and below-market lease assets and liabilities, net and the amortization and accretion of above- and below-market ground leases for the periods presented:
 Year ended December 31,
(in thousands)202120202019
Amortization of in-place leases (1)
$7,544 $7,067 $6,272 
Amortization (accretion) of market lease intangibles, net (2)
(47)866 
Amortization (accretion) of above- and below-market ground lease intangibles, net (3)
(353)(395)(333)
 ______________________________________________________
(1)Reflected within depreciation and amortization expense.
(2)Reflected within rental revenue.
(3)Reflected within property expenses.
96


The following table provides the estimated amortization of in-place lease assets to be recognized as a component of depreciation and amortization expense for the next five years and thereafter:
(in thousands)In-Place Lease Assets
2022$6,793 
20236,372 
20245,692 
20254,442 
20264,105 
Thereafter24,311 
Total$51,715 
The following table provides the estimated net amortization of above- and below-market lease intangibles to be recognized as a component of rental revenue for the next five years and thereafter:
(in thousands)Above Market Lease AssetBelow Market Lease LiabilitiesNet Adjustment to Rental Revenue
2022$(744)$748 $
2023(712)717 
2024(679)714 35 
2025(671)716 45 
2026(661)720 59 
Thereafter(3,828)9,078 5,250 
Total$(7,295)$12,693 $5,398 
4. Leases
As Lessor
The Company’s investment properties are leased to tenants under long-term operating leases that typically include one or more tenant renewal options. The Company’s leases provide for annual base rental payments (generally payable in monthly installments), and generally provide for increases in rent based on fixed contractual terms or as a result of increases in the Consumer Price Index.
Substantially all of the leases are triple-net, which means that the lessees are responsible for paying all property operating expenses, including maintenance, insurance, utilities, property taxes and, if applicable, ground rent expense; therefore, the Company is generally not responsible for repairs or other capital expenditures related to the properties while the triple-net leases are in effect and, at the end of the lease term, the lessees are responsible for returning the property to the Company in a substantially similar condition as when they took possession. Some of the Company’s leases provide that in the event the Company wishes to sell the property subject to that lease, it first must offer the lessee the right to purchase the property on the same terms and conditions as any offer which it intends to accept for the sale of the property.
97


Scheduled future minimum base rental payments due to be received under the remaining non-cancelable term of the operating leases in place as of December 31, 2021 were as follows:
(in thousands)Future Minimum Base
Rental Receipts
2022$244,716 
2023248,477 
2024249,880 
2025248,808 
2026249,053 
Thereafter2,617,157 
Total$3,858,091 
Since lease renewal periods are exercisable at the option of the lessee, the preceding table presents future minimum base rental payments to be received during the initial non-cancelable lease term only. In addition, the future minimum lease payments exclude contingent rent payments, as applicable, that may be collected from certain tenants based on provisions related to performance thresholds and exclude increases in annual rent based on future changes in the Consumer Price Index, among other items.
The fixed and variable components of lease revenues for the years ended December 31, 2021, 2020, and 2019 were as follows:
Year ended December 31,
(in thousands)202120202019
Fixed lease revenues$210,441 $165,171 $134,879 
Variable lease revenues (1)
1,708 1,341 2,282 
Total lease revenues (2)
$212,149 $166,512 $137,161 

(1)Includes contingent rent based on a percentage of the tenant’s gross sales and costs paid by the Company for which it is reimbursed by its tenants.
(2)Excludes the amortization and accretion of above- and below-market lease intangible assets and liabilities and lease incentives and the adjustment to rental revenue for tenant credit.
As Lessee
The Company has a number of ground leases, an office lease and other equipment leases which are classified as operating leases. As of December 31, 2021, the Company's ROU assets and lease liabilities were $7.4 million and $9.4 million, respectively. As of December 31, 2020, the Company's ROU assets and lease liabilities were $6.4 million and $8.8 million, respectively. These amounts are included in rent receivables, prepaid expenses and other assets, net and accrued liabilities and other payables on the Company's consolidated balance sheets.
The discount rate applied to measure each ROU asset and lease liability is based on the Company's incremental borrowing rate ("IBR"). The Company considers the general economic environment and its historical borrowing activity and factors in various financing and asset specific adjustments to ensure the IBR is appropriate to the intended use of the underlying lease. As the Company did not elect to apply hindsight, lease term assumptions determined under ASC 840 were carried forward and applied in calculating the lease liabilities recorded under ASC 842. Certain of the Company's ground leases offer renewal options which it assesses against relevant economic factors to determine whether it is reasonably certain of exercising or not exercising the option. Lease payments associated with renewal periods that the Company is reasonably certain will be exercised, if any, are included in the measurement of the corresponding lease liability and ROU asset.
The following table sets forth information related to the measurement of the Company's lease liabilities as of the dates presented:
 December 31, 2021December 31, 2020
Weighted average remaining lease term (in years)21.522.4
Weighted average discount rate6.08%6.41%
98


Upon adoption of ASC 842 (see Note 2—Summary of Significant Accounting Policies), ground lease rents are no longer presented on a net basis and instead are reflected on a gross basis in the Company’s consolidated statements of operations for the years ended December 31, 2021, 2020, and 2019.
The following table sets forth the details of rent expense for the years ended December 31, 2021, 2020 and 2019:
Year ended December 31,
(in thousands)202120202019
Fixed rent expense - Ground Rent$957 $905 $911 
Fixed rent expense - Office Rent510 512 514 
Variable rent expense— — — 
Total rent expense$1,467 $1,418 $1,425 
As of December 31, 2021, future lease payments due from the Company under the ground, office and equipment operating leases where the Company is directly responsible for payment and the future lease payments due under the ground operating leases where the Company's tenants are directly responsible for payment over the next five years and thereafter were as follows:
(in thousands)Office and Equipment LeasesGround Leases
to be Paid by
the Company
Ground Leases
to be Paid
Directly by the
Company’s
Tenants
Total Future
Minimum
Base Rental
Payments
2022$518 $155 $811 $1,484 
2023525 131 485 1,141 
2024531 24 436 991 
2025538 — 356 894 
2026— — 356 356 
Thereafter— — 14,206 14,206 
Total$2,112 $310 $16,650 19,072 
Present value discount(9,637)
Lease liabilities$9,435 
The Company has adopted the short-term lease policy election and accordingly, the table above excludes future minimum base cash rental payments by the Company or its tenants on leases that have a term of less than 12 months at lease inception. The total of such future obligations is not material.
5. Long Term Debt
The following table summarizes the Company's outstanding indebtedness as of December 31, 2021 and 2020:
Principal Outstanding
Weighted Average Interest Rate (1)
(in thousands)Maturity DateDecember 31, 2021December 31, 2020December 31, 2021December 31, 2020
Unsecured term loans:
April 2019 Term LoanApril 2024$200,000 $200,000 1.3%1.4%
November 2019 Term LoanNovember 2026430,000 430,000 1.6%1.7%
Senior unsecured notesJuly 2031400,000 — 3.0%—%
Revolving Credit FacilityApril 2023144,000 18,000 1.3%1.4%
Secured borrowings:
Series 2017-1 Notes— 173,193 —%4.2%
Total principal outstanding$1,174,000 $821,193 2.0%2.1%

(1)Interest rates are presented as stated in debt agreements and do not reflect the impact of the Company's interest rate swap and lock agreements, where applicable (see Note 6—Derivative and Hedging Activities).
99


The following table summarizes the scheduled principal payments on the Company’s outstanding indebtedness as of December 31, 2021:
(in thousands)April 2019 Term LoanNovember 2019 Term LoanRevolving Credit FacilitySenior Unsecured NotesTotal
2022$— $— $— $— $— 
2023— — 144,000 — 144,000 
2024200,000 — — — 200,000 
2025— — — — — 
2026— 430,000 — — 430,000 
Thereafter— — — 400,000 400,000 
Total$200,000 $430,000 $144,000 $400,000 $1,174,000 
The Company was not in default of any provisions under any of its outstanding indebtedness as of December 31, 2021 or 2020.
Revolving Credit Facility and April 2019 Term Loan
On April 12, 2019, the Company, through the Operating Partnership, entered into an amended and restated credit agreement (the “Amended Credit Agreement”) with its group of lenders, amending and restating the terms of the Company’s previous $300.0 million revolving credit facility (the “2018 Credit Facility”) to increase the maximum aggregate initial original principal amount of the revolving loans available thereunder up to $400.0 million (the “Revolving Credit Facility”) and to permit the incurrence of an additional $200.0 million in term loans thereunder (the “April 2019 Term Loan”).
The Revolving Credit Facility has a term of four years from April 12, 2019, with an extension option of up to one year exercisable by the Operating Partnership, subject to certain conditions, and the April 2019 Term Loan has a term of five years from the effective date of the amended agreement. The loans under each of the Revolving Credit Facility and the April 2019 Term Loan initially bear interest at an annual rate of applicable LIBOR plus the applicable margin (which applicable margin varies between the Revolving Credit Facility and the April 2019 Term Loan).
The applicable LIBOR is the rate with a term equivalent to the interest period applicable to the relevant borrowing. The applicable margin initially is a spread set according to a leverage-based pricing grid. At the Operating Partnership’s election, on and after receipt of an investment grade corporate credit rating from Standard & Poor’s (“S&P”) or Moody’s Investors Services, Inc. (“Moody’s”), the applicable margin will be a spread set according to the Company’s corporate credit ratings provided by S&P and/or Moody’s. The Revolving Credit Facility and the April 2019 Term Loan are freely pre-payable at any time and the Revolving Credit Facility is mandatorily payable if borrowings exceed the borrowing base or the facility limit. The Operating Partnership may re-borrow amounts paid down on the Revolving Credit Facility but not on the April 2019 Term Loan.
The Operating Partnership is required to pay revolving credit fees throughout the term of the Revolving Credit Agreement based upon its usage of the Revolving Credit Facility, at a rate which depends on its usage of such facility during the period before the Company receives an investment grade corporate credit rating from S&P or Moody’s, and which rate shall be based on the corporate credit rating from S&P and/or Moody’s after the time, if applicable, the Company receives such a rating. The Amended Credit Agreement has an accordion feature to increase, subject to certain conditions, the maximum availability of credit (either through increased revolving commitments or additional term loans) by up to $200 million.
Additionally, on November 22, 2019, the Company further amended the Amended Credit Agreement to update certain terms to be consistent with those as described under, and to acknowledge, where applicable, the November 2019 Term Loan (as defined below) and to make certain other changes to the Amended Credit Agreement consistent with market practice on future replacement of the LIBOR rate and qualified financial contracts.
The Operating Partnership is the borrower under the Amended Credit Agreement, and the Company and each of its subsidiaries that owns a direct or indirect interest in an eligible real property asset are guarantors under the Amended Credit Agreement.
100


Under the terms of the Amended Credit Agreement, the Company is subject to various restrictive financial and nonfinancial covenants which, among other things, require the Company to maintain certain leverage ratios, cash flow and debt service coverage ratios, secured borrowing ratios and a minimum level of tangible net worth.
The Amended Credit Agreement restricts the Company’s ability to pay distributions to its stockholders under certain circumstances. However, the Company may make distributions to the extent necessary to maintain its qualification as a REIT under the Code. The Amended Credit Agreement contains certain additional covenants that, subject to exceptions, limit or restrict the Company’s incurrence of indebtedness and liens, disposition of assets, transactions with affiliates, mergers and fundamental changes, modification of organizational documents, changes to fiscal periods, making of investments, negative pledge clauses and lines of business and REIT qualification.
In May 2019, the Company borrowed the entire $200.0 million available under the April 2019 Term Loan and used the proceeds to repurchase, in part, notes previously issued under its Master Trust Funding Program.
The Company was in compliance with all financial covenants and was not in default on any provisions under the Amended Credit Facility as of December 31, 2021 and 2020.
The following table presents information about the Revolving Credit Facility for the years ended December 31, 2021, 2020 and 2019:
(in thousands)202120202019
Balance on Balance on January 1,$18,000 $46,000 $34,000 
Borrowings393,000 87,000 459,000 
Repayments(267,000)(115,000)(447,000)
Balance on December 31,$144,000 $18,000 $46,000 
The following table presents information about interest expense related to the Revolving Credit Facility for the periods presented:
Year ended December 31,
(in thousands)202120202019
Interest expense$1,552 $1,367 $3,416 
Amortization of deferred financing costs1,165 1,165 1,094 
Total$2,717 $2,532 $4,510 
Total deferred financing costs, net, of $1.4 million and $2.5 million related to the Revolving Credit Facility were included within rent receivables, prepaid expenses and other assets, net on the Company’s consolidated balance sheets as of December 31, 2021 and 2020, respectively.
As of December 31, 2021 and 2020, the Company had $256.0 million and $382.0 million, respectively, of unused borrowing capacity under the Revolving Credit Facility.
November 2019 Term Loan
On November 26, 2019, the Company, through the Operating Partnership, entered into a new $430 million term loan credit facility (the “November 2019 Term Loan”) with a group of lenders. The November 2019 Term Loan provides for term loans to be drawn up to an aggregate amount of $430 million with a maturity of November 26, 2026. The Company borrowed the entire $430.0 million available under the November 2019 Term Loan in separate draws in December 2019 and March 2020 and used the proceeds to voluntarily prepay notes previously issued under its Master Trust Funding Program at par, to repay amounts outstanding under the Revolving Credit Facility and for general working capital purposes.
Borrowings under the November 2019 Term Loan bear interest at an annual rate of applicable LIBOR plus the applicable margin. The applicable LIBOR will be the rate with a term equivalent to the interest period applicable to the relevant borrowing. The applicable margin will initially be a spread set according to a leverage-based pricing grid. At the Operating Partnership’s irrevocable election, on and after receipt of an investment grade corporate credit rating from S&P or Moody’s, the applicable margin will be a spread set according to the Company’s corporate credit ratings provided by S&P and/or Moody’s.
101


The November 2019 Term Loan is pre-payable at any time by the Operating Partnership (as borrower), provided, that if the loans under the November 2019 Term Loan are repaid on or before November 26, 2020, they are subject to a two2 percent prepayment premium, and if repaid thereafter but on or before November 26, 2021, they are subject to a one1 percent prepayment premium. After November 26, 2021, the loans may be repaid without penalty. The Operating Partnership may not re-borrow amounts paid down on the November 2019 Term Loan. The Operating Partnership was required to pay a ticking fee on any undrawn portion of the November 2019 Term Loan for the period from November 26, 2019 through March 26, 2020, the date that the November 2019 Term Loan was fully drawn. The November 2019 Term Loan has an accordion feature to increase, subject to certain conditions, the maximum availability of the facility up to an aggregate of $500 million.
The Operating Partnership is the borrower under the November 2019 Term Loan, and the Company and each of its subsidiaries that owns a direct or indirect interest in an eligible real property asset are guarantors under the facility. Under the terms of the November 2019 Term Loan, the Company is subject to various restrictive financial and nonfinancial covenants which, among other things, require the Company to maintain certain leverage ratios, cash flow and debt service coverage ratios, secured borrowing ratios and a minimum level of tangible net worth.
Additionally, the November 2019 Term Loan restricts the Company’s ability to pay distributions to its stockholders under certain circumstances. However, the Company may make distributions to the extent necessary to maintain its qualification as a REIT under the Internal Revenue Code of 1986, as amended.Code. The facility contains certain covenants that, subject to exceptions, limit or restrict the Company’s incurrence of indebtedness and liens, disposition of assets, transactions with affiliates, mergers and fundamental changes, modification of organizational documents, changes to fiscal periods, making of investments, negative pledge clauses and lines of business and REIT qualification.
The Company was in compliance with all financial covenants and was not in default of any other provisions under the November 2019 Term Loan as of December 31, 20202021 and 2019.2020.
The following table presents information about aggregate interest expense related to the April 2019 and November 2019 Term Loan Facilities:
Year ended December 31,
(in thousands)20202019
Interest expense$11,685 $4,868 
Amortization of deferred financing costs711 187 
Total$12,396 $5,055 
98


Year ended December 31,
(in thousands)202120202019
Interest expense$9,819 $11,685 $4,868 
Amortization of deferred financing costs736 711 187 
Total$10,555 $12,396 $5,055 
Total deferred financing costs, net, of $3.7$3.0 million and $4.4$3.7 million as of December 31, 20202021 and 2019,2020, respectively, related to the Term Loan Facilities are included as a component of unsecured term loans, net of deferred financing costs on the Company’s consolidated balance sheets.
The Company fixed the interest rates on its term loan facilities’ variable-rate debt through the use of interest rate swap agreements. See Note 6—Derivative and Hedging Activities for additional information.
Senior Unsecured Notes
In June 2021, through its Operating Partnership, the Company completed a public offering of $400.0 million aggregate principal amount of 2.950% Senior Notes due 2031 (the "2031 Notes"), resulting in net proceeds of $396.6 million. The 2031 Notes were issued by the Operating Partnership, and the obligations of the Operating Partnership under the 2031 Notes are fully and unconditionally guaranteed on a senior basis by the Company. The 2031 Notes were issued at 99.8% of their principal amount. In connection with the June 2021 offering, the Operating Partnership incurred $4.7 million in deferred financing costs and an offering discount of $0.8 million.
The following is a summary of the senior unsecured notes outstanding as of December 31, 2021:
(dollars in thousands)Maturity DateInterest Payment DatesStated Interest RatePrincipal Outstanding
2031 NotesJuly 15, 2031January 15 and July 152.95 %$400,000 
102


The Company's senior unsecured notes are redeemable in whole at any time or in part from time to time, at the Operating Partnership's option, at a redemption price equal to the sum of:
100% of the principal amount of the notes to be redeemed plus accrued and unpaid interest, if any, up to, but not including, the redemption date; and
a make-whole premium calculated in accordance with the indenture governing the notes.
The following table presents information about interest expense related to the Company's senior unsecured notes:
(in thousands)Year ended December, 2021
Interest expense$5,952 
Amortization of deferred financing costs and original issue discount295 
Total$6,247 
Total deferred financing costs, net, of $4.5 million related to the Company's senior unsecured notes were included within senior unsecured notes, net on the Company's consolidated balance sheet as of December 31, 2021.
The Company was in compliance with all financial covenants and was not in default of any provisions under the 2031 Notes as of December 31, 2021.
Secured Borrowings
In the normal course of business, the Company transfershas transferred financial assets in various transactions with Special Purpose Entities (“SPE”) determined to be VIEs, which primarily consistconsisted of securitization trusts established for a limited purpose (the “Master Trust Funding Program”). These SPEs arewere formed for the purpose of securitization transactions in which the Company transferstransferred assets to an SPE, which then issuesissued to investors various forms of debt obligations supported by those assets. In these securitization transactions, the Company typically receivesreceived cash from the SPE as proceeds for the transferred assets and retainsretained the rights and obligations to service the transferred assets in accordance with servicing guidelines. All debt obligations issued from the SPEs arewere non-recourse to the Company.
In accordance with the accounting guidance for asset transfers, the Company considersconsidered any ongoing involvement with transferred assets in determining whether the assets can be derecognized from the balance sheets. For transactions that dodid not meet the requirements for derecognition and remainremained on the consolidated balance sheets, the transferred assets maycould not be pledged or exchanged by the Company.
The Company evaluatesevaluated its interest in certain entities to determine if these entities meetmet the definition of a VIE and whether the Company iswas the primary beneficiary and, therefore, should consolidate the entity based on the variable interests it held both at inception and when there was a change in circumstances that required a reconsideration. The Company has determined that the SPEs created in connection with its Master Trust Funding Program should be consolidated as the Company iswas the primary beneficiary of each of these entities. Tenant rentals received on assets transferred to SPEs under the Master Trust Funding Program arewere sent to the trustee and used to pay monthly principal and interest payments.
Series 2016-1 Notes
In December 2016, the Company issued its first series of notes under the Master Trust Funding Program, consisting of $263.5 million of Class A Notes and $17.3 million of Class B Notes (together, the “Series 2016-1 Notes”). These notes were issued to an affiliate of Eldridge Industries, LLC (“Eldridge”) through underwriting agents. The Series 2016-1 Notes were issued by 2 SPEs formed to hold assets and issue the secured borrowings associated with the securitization.
The Series 2016-1 Notes were scheduled to mature in November 2046, but the terms of the Class A Notes required principal to be paid monthly through November 2021, with a balloon repayment at that time, and the terms
103


of the Class B Notes required no monthly principal payments but required the full principal balance to be paid in November 2021.
In May 2019, the Company repurchased a portion of its Class A Series 2016-1 Notes with a face value of $200 million for $201.4 million from an affiliate of Eldridge. On November 12, 2019, the Company cancelled all $200 million of these repurchased Class A Series 2016-1 Notes.
In November 2019, the Company prepaid all $70.4 million of the then outstanding Series 2016-1 Notes (consisting of the remaining $53.2 million Class A Series 2016-1 Notes and $17.2 million Class B Series 2016-1 Notes) at par plus accrued interest pursuant to the terms of the agreements related to such securities.
The Company recorded a $5.2 million loss on the repurchase and repayment of the Class A Series 2016-1 during the year end December 31, 2019, which includes the write-off of unamortized deferred financing charges and the amount paid above par to repurchase these notes.
Series 2017-1 Notes
In July 2017, the Company issued its seconda series of notes under the Master Trust Funding Program, consisting of $232.4 million of Class A Notes and $15.7 million of Class B Notes (together, the “Series 2017-1 Notes”). The Series 2017-1 Notes were issued by 3 SPEs formed to hold assets and issue the secured borrowings associated with the securitization.
99


The Series 2017-1 Notes mature in June 2047 and have a weighted average interest rate of 4.19% as of December 31, 2020. If the notes are not repaid in full on or before such anticipated repayment date, additional interest will begin to accrue on the notes. The anticipated repayment date for the Series 2017-1 Notes is June 2024.
The Series 2017-1 Notes may be voluntarily prepaid, in whole or in part, beginning in November 2021 without the payment of a make whole amount. Voluntary prepayments may be made before 31 months prior to the anticipated repayment date.
In February 2020, the Company voluntarily prepaid $62.3 million of the Class A Series 2017-1 Notes at par plus accrued interest pursuant to the terms of the agreements related to such securities. The Company was not subject to the payment of a make whole amount in connection with this prepayment. The Company accounted for this prepayment as a debt extinguishment. In addition, the company recorded a $0.9 million loss on repayment of secured borrowings related to the amortization of deferred financing costs on the $62.3 million voluntary prepayment of the Class A Series 2017-1 Notes during the year ended December 31, 2020.
In June 2021, the Company voluntarily prepaid the remaining $171.2 million of principal outstanding on the Series 2017-1 Notes and paid a make-whole premium of $2.5 million pursuant to the terms of the agreements related to such securities. The Company accounted for this prepayment as a debt extinguishment and recorded a $4.4 million loss on repayment of secured borrowings related to the make-whole premium payment, legal fees and amortization of deferred financing costs during the year ended December 31, 2021.
The following table presents information about interest expense related to the Master Trust Funding Program:
Year ended December 31,
(in thousands)202020192018
Interest expense$7,619 $16,328 $22,574 
Amortization of deferred financing costs656 1,538 2,304 
Total$8,275 $17,866 $24,878 
Year ended December 31,
(in thousands)202120202019
Interest expense$3,551 $7,619 $16,328 
Amortization of deferred financing costs312 656 1,538 
Total$3,863 $8,275 $17,866 
Total deferred financing costs, net, of $2.2 million and $3.8 million related to the Master Trust Funding Program were included within secured borrowings, net of deferred financing costs on the Company’s consolidated balance sheets as of December 31, 2020 and 2019, respectively.2020.
The Company recorded a $0.9$4.5 million loss on repurchase and repayment of secured borrowings related to the amortization of deferred financing costs on the $62.3 million voluntary prepayment of the Class A Series 2017-1 Notes during the year ended December 31, 2020. The Company recorded a $5.2 million loss on the repurchase of a portion of the Class A Series 2016-1 during the year end December 31, 2019, which includes the write-off of unamortized deferred financing charges and the amount paid above par to repurchase these notes.2021.
Notes Payable to Related Parties
Until the completion of the IPO, the Company had a secured warehouse line of credit with an affiliate of Eldridge through which it issued short-term notes (the “Warehouse Notes”) and used the proceeds to acquire investments in real estate. During the year ended December 31, 2018, the Company issued 20 Warehouse Notes for a combined $154.0 million. On January 31, 2018, the Company made principal payments on the Warehouse Notes of $50.0 million, repaying 3 of the Warehouse Notes in full and one of the Warehouse Notes in part, prior to maturity. On June 25, 2018, the Company used a portion of the net proceeds from the IPO and the Concurrent Private Placement (as defined in Note 7—Equity below) to repay all 36 of the then outstanding Warehouse Notes, with an aggregate outstanding principal amount of $334.0 million, in full, prior to maturity, and had 0 amounts outstanding related to the Warehouse Notes as of December 31, 2020, 2019 and 2018.
The following table presents the activity related to the Company’s notes payable to related parties for the year ended December 31, 2018:
(in thousands)Warehouse
Notes
Outstanding, January 1, 2018$230,000 
Borrowings154,000 
Repayments(384,000)
Outstanding, December 31, 2018$
During the year ended December 31, 2018, the Company incurred $4.6 million of interest expense related to these notes payable to related parties. No interest expense from notes payable related parties was incurred during the years ended December 31, 2020 and 2019.
100


6. Derivative and Hedging Activities
The Company does not enter into derivative financial instruments for speculative or trading purposes. The Company's objectives in using interest rate derivatives are to add stability to interest expense and to manage its exposure to interest rate movements. To accomplish these objectives, the Company uses interest rate swaps as part of its interest rate risk management strategy. Interest rate swaps designated as cash flow hedges involve the
104


receipt of variable-rate amounts from a counterparty in exchange for the Company making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount.
These derivatives are considered cash flow hedges and are recorded on a gross basis at fair value. Subsequent to the adoption of ASU 2017-12, assessments of hedge effectiveness are performed quarterly using either a qualitative or quantitative approach. The Company recognizes the entire change in the fair value in accumulated other comprehensive income (loss) and the change is reflected as derivative changes in fair value in the supplemental disclosures of non-cash financing activities in the consolidated statements of cash flows. The amounts recorded in accumulated other comprehensive income (loss) will subsequently be reclassified to interest expense as interest payments are made on the Company's borrowings under its variable-rate term loan facilities. During the next twelve months, the Company estimates that $9.8$8.2 million will be reclassified from accumulated other comprehensive loss as an increase to interest expense. The Company does not have netting arrangements related to its derivatives.
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 only enters into derivative financial instruments with counterparties with high credit ratings and with major financial institutions with which the Company and its affiliates may also have other financial relationships. The Company does not anticipate that any of the counterparties will fail to meet their obligations. As of December 31, 20202021 and 2019,2020, there were no events of default related to the interest rate swaps.Company's derivative financial instruments.
The following table summarizes the notional amount at inception and fair value of these instruments on the Company's balance sheet as of December 31, 20202021 and 20192020 (dollar amounts in thousands):
Fair Value of Asset/(Liability)Fair Value of Asset/(Liability)
Derivatives
Designated as
Hedging Instruments (1)
Derivatives
Designated as
Hedging Instruments (1)
Fixed Rate Paid by
Company
Effective DateMaturity Date
Notional Value (2)
December 31, 2020 (3)
December 31, 
2019 (3)(4)
Derivatives
Designated as
Hedging Instruments (1)
Fixed Rate Paid by
Company
Effective DateMaturity Date
Notional Value (2)
December 31, 2021December 31, 2020
Interest Rate SwapInterest Rate Swap2.06%5/14/20194/12/2024$100,000 $(6,176)$(1,996)Interest Rate Swap2.06%5/14/20194/12/2024$100,000 $(2,747)$(6,176)
Interest Rate SwapInterest Rate Swap2.06%5/14/20194/12/202450,000 (3,089)(999)Interest Rate Swap2.06%5/14/20194/12/202450,000 (1,374)(3,089)
Interest Rate SwapInterest Rate Swap2.07%5/14/20194/12/202450,000 (3,094)(1,005)Interest Rate Swap2.07%5/14/20194/12/202450,000 (1,377)(3,094)
Interest Rate SwapInterest Rate Swap1.61%12/9/201911/26/2026175,000 (11,838)758 Interest Rate Swap1.61%12/9/201911/26/2026175,000 (3,444)(11,838)
Interest Rate SwapInterest Rate Swap1.61%12/9/201911/26/202650,000 (3,396)210 Interest Rate Swap1.61%12/9/201911/26/202650,000 (996)(3,396)
Interest Rate SwapInterest Rate Swap1.60%12/9/201911/26/202625,000 (1,675)127 Interest Rate Swap1.60%12/9/201911/26/202625,000 (481)(1,675)
Interest Rate SwapInterest Rate Swap1.36%7/9/202011/26/2026100,000 (5,353)Interest Rate Swap1.36%7/9/202011/26/2026100,000 (790)(5,353)
Interest Rate SwapInterest Rate Swap1.36%7/9/202011/26/202680,000 (4,291)Interest Rate Swap1.36%7/9/202011/26/202680,000 (629)(4,291)
$630,000 $(38,912)$(2,905)$630,000 $(11,838)$(38,912)
 _____________________________________
(1)All interest rate swaps have a 1 month LIBOR variable rate paid by the bank.
(2)Notional value indicates the extent of the Company’s involvement in these instruments, but does not represent exposure to credit, interest rate or market risks.
(3)Derivatives in a liability position are included within derivative liabilities in the Company’s consolidated balance sheets totaling to $38.9 million and $4.0 million at December 31, 2020 and December 31, 2019, respectively.
(4)Derivatives in a net asset position are included within rent receivables, prepaid expenses and other assets, net in the Company’s consolidated balance sheets totaling to $1.1 million at December 31, 2019.
The Company has agreements with each of its derivative counterparties that contain a provision where if the Company either defaults or is capable of being declared in default on any of its indebtedness, then the Company could also be declared in default on its derivative obligations.
101In May 2021, the Company entered into a treasury rate lock agreement which was designated as a cash flow hedge associated with $330.0 million of the Company's public offering of the 2031 Notes. In June 2021, the agreement was settled in accordance with its terms. The Company recorded a deferred loss of $4.8 million from the settlement of this treasury rate lock agreement, which was recognized as a component of other comprehensive income (loss) on the Consolidated Statements of Comprehensive Income/(Loss).


The following table presents amounts recorded to accumulated other comprehensive income/loss related to derivative and hedging activities for the periods presented:
Year ended December 31,
(in thousands)202120202019
Accumulated other comprehensive income (loss)$22,508 $(35,445)$(2,905)
Year ended December 31,
(in thousands)20202019
Accumulated other comprehensive loss$(35,445)$(2,905)
105


As of December 31, 2021, the fair value of derivatives in a net liability position including accrued interest but excluding any adjustment for nonperformance risk related to these agreements was $11.9 million. As of December 31, 2020, the fair value of derivatives in a net liability position including accrued interest but excluding any adjustment for nonperformance risk related to these agreements was $38.9 million. As of December 31, 2019, the fair value of derivatives in a net liability position including accrued interest but excluding any adjustment for nonperformance risk related to these agreements was $4.1 million. As of December 31,2021 and 2020, there were 0no derivatives in a net asset position. As of December 31, 2019, the fair value of derivatives in a net asset position including accrued interest but excluding any adjustment for nonperformance risk related to these agreements was $1.0 million.
During the yearyears ended December 31, 2021, 2020 and 2019, the Company recorded a loss on the change in fair value of its interest rate swapscash flow hedges of $10.3 million, $6.7 million and $0.1 million, respectively, which was included in interest expense in the Company's consolidated statements of operations.
As of December 31, 20202021 and December 31, 2019,2020, the Company had not posted any collateral related to these agreements and was not in breach of any provisions of such agreements. If the Company had breached any of these provisions, it could have been required to settle its obligations under the agreements at their aggregate termination value of $40.2$11.9 million and $3.1$40.2 million as of December 31, 20202021 and December 31, 2019,2020, respectively.
7. Equity
Stockholders' Equity
On June 25, 2018, the Company completed its IPO and issued 32,500,000 shares of its common stock at an initial public offering price of $14.00 per share, pursuant to a registration statement on Form S-11 (File No. 333-225215), filed with the U.S. Securities and Exchange Commission (the “SEC”) under the Securities Act of 1933, as amended (the “Securities Act”).
Prior to the completion of the IPO, a number of formation transactions (the “Formation Transactions”) took place that were designed to facilitate the completion of the IPO. Among other things, on June 20, 2018, Essential Properties Realty Trust LLC (“EPRT LLC”) converted from a Delaware limited liability company into a Delaware limited partnership, changed its name to Essential Properties, L.P. and became the subsidiary through which the Company holds substantially all of its assets and conducts its operations. Prior to the completion of the Formation Transactions, EPRT LLC was a wholly owned subsidiary of EPRT Holdings LLC (“EPRT Holdings” and, together with EPRT LLC, the “Predecessor”), and EPRT Holdings received 17,913,592 units of limited partnership interest in the Operating Partnership (“OP Units”) in connection with EPRT LLC’s conversion into a Delaware limited partnership. Essential Properties OP G.P., LLC, a wholly owned subsidiary of the Company, became the sole general partner of the Operating Partnership. The Formation Transactions were accounted for as a reorganization of entities under common control in the consolidated financial statements and the assets and liabilities of the Predecessor were recorded by the Company at their historical carrying amounts.
Concurrently with the completion of the IPO, the Company received an additional $125.0 million investment from an affiliate of Eldridge Industries, LLC (“Eldridge”) in private placements (the “Concurrent Private Placement”) of 7,785,611 shares of its common stock and 1,142,960 OP Units at a price per share/unit of $14.00. The issuance and sale of the shares and OP Units in the Concurrent Private Placement were made pursuant to private placement purchase agreements and there were 0 underwriting discounts or commissions associated with the sales.
As part of the IPO, the underwriters of the IPO were granted an option to purchase up to an additional 4,875,000 shares of the Company’s common stock at the IPO price of $14.00 per share, less underwriting discounts and commissions. On July 20, 2018, the underwriters of the IPO exercised this option in part, and on July 24, 2018, the Company issued an additional 2,772,191 shares of common stock. The net proceeds to the Company from the IPO (including the purchase of additional shares pursuant to the underwriters’ option) and the Concurrent Private Placement, after deducting underwriting discounts and commissions and other expenses, were $583.7 million.
102


On June 25, 2018, the Company issued 691,290 shares of restrictedcommon stock to certain of its directors, executive officers and other employees under the Equity Incentive Plan. See Note 9—Equity Based Compensation for additional information.
OnIn March 18, 2019, the Company completed a follow-on offering of 14,030,000 shares of its common stock, including 1,830,000 shares of common stock purchased by the underwriters pursuant to an option to purchase additional shares, at an offering price of $17.50 per share, pursuant to a registration statement on Form S-11 (File Nos. 333-230188 and 333-230252) filed with the SEC under the Securities Act of 1933, as amended (the “Securities Act”). Net proceeds from this follow-on offering, after deducting underwriting discounts and commissions and other expenses, were $234.6 million.
OnIn July 22, 2019, EPRT Holdings LLC ("EPRT Holdings") and Security Benefit Life Insurance Company (together, the “Selling Stockholders”), affiliates of Eldridge Industries, LLC ("Eldridge"), completed a secondary public offering (the “Secondary Offering”) of 26,288,316 shares of the Company’s common stock, including 3,428,910 shares of common stock purchased by underwriters pursuant to an option to purchase additional shares. Prior to completion of the Secondary Offering, the Selling Stockholders exchanged 18,502,705 OP Unitsunits of limited partner interest in the Operating Partnership ("OP Units") for a like number of shares of the Company’s common stock. The Company did not receive any proceeds from this transaction.
OnIn January 14, 2020, the Company completed a follow-on offering of 7,935,000 shares its common stock, including 1,035,000 shares of common stock purchased by the underwriters pursuant to an option to purchase additional shares, at an offering price of $25.20 per share. Net proceeds from this follow-on offering, after deducting underwriting discounts and commissions and other expenses, were $191.5 million.
OnIn September 22, 2020, the Company completed a follow-on offering of 10,120,000 shares its common stock, including 1,320,000 shares of common stock purchased by the underwriters pursuant to an option to purchase additional shares, at an offering price of $19.00 per share. Net proceeds from this follow-on offering, after deducting underwriting discounts and commissions and other expenses, were $184.1 million.
In April 2021, the Company completed a follow-on offering of 8,222,500 shares of its common stock, including 1,072,500 shares of common stock purchased by the underwriters pursuant to an option to purchase additional shares, at a public offering price of $23.50 per share. Net proceeds from this follow-on offering, after deducting underwriting discounts and commissions and other expenses, were $185.1 million.
At the Market Program
In June 2020,July 2021, the Company established a new at the market common equity offering program, pursuant to which it can publicly offer and sell, from time to time, shares of its common stock with an aggregate gross sales price of up to $250$350 million (the “2020“2021 ATM Program”). In connection with establishing the 20202021 ATM Program, the Company terminated its prior at the market program, which it established in August 2019June 2020 (the “2019“2020 ATM Program”)., and no additional stock can be issued thereunder. Pursuant to the 2020 ATM Program, the Company could publicly offer and sell shares of its common stock with an aggregate gross sales price of up to $250 million and, prior to its termination, the Company issued common stock with an aggregate gross sales price of $166.8 million thereunder. The Company's initial ATM program was established in August 2019 (the “2019 ATM Program”) and was terminated
106


in June 2020. Pursuant to the 2019 ATM Program, the Company could publicly offer and sell shares of its common stock with an aggregate gross sales price of up to $200 million and, prior to its termination, the Company issued common stock with an aggregate gross sales price of $184.4 million thereunder.
As of December 31, 2020,2021, the Company issued common stock with an aggregate gross sales price of $79.3$188.5 million under the 20202021 ATM Program and could issue additional common stock with an aggregate gross sales price of up to $170.7$161.5 million under the 20202021 ATM Program. As the context requires, the 2021 ATM Program, 2020 ATM Program and the 2019 ATM Program are referred to herein as the “ATM Program."
103


The following table details information related to activity under the ATM Program for each period presented:
Year ended December 31,
(in thousands, except share and per share data)20202019
Shares of common stock sold4,499,057 7,432,986 
Weighted average sale price per share$19.02 $23.97 
Gross proceeds$85,559 $178,161 
Net proceeds$84,104 $175,147 
Year ended December 31,
(in thousands, except share and per share data)202120202019
Shares of common stock sold10,005,890 4,499,057 7,432,986 
Weighted average sale price per share$27.58 $19.02 $23.97 
Gross proceeds$275,972 $85,559 $178,161 
Net proceeds$271,949 $84,104 $175,147 
Dividends on Common Stock
During the years ended December 31, 2021, 2020 and 2019, and the period from June 25, 2018 to December 31, 2018, the Company's board of directors declared the following quarterly cash dividends on common stock: 
Date DeclaredDate DeclaredRecord DateDate PaidDividend per Share of
Common Stock
Total Dividend (dollars in thousands)Date DeclaredRecord DateDate PaidDividend per Share of
Common Stock
Total Dividend (dollars in thousands)
December 3, 2021December 3, 2021December 31, 2021January 13, 2022$0.26 $32,466 
September 2, 2021September 2, 2021September 30, 2021October 14, 2021$0.25 $30,397 
May 27, 2021May 27, 2021June 30, 2021July 15, 2021$0.25 $29,559 
March 5, 2021March 5, 2021March 31, 2021April 15, 2021$0.24 $26,265 
December 3, 2020December 3, 2020December 31, 2020January 15, 2021$0.24 $25,570 December 3, 2020December 31, 2020January 15, 2021$0.24 $25,570 
September 4, 2020September 4, 2020September 30, 2020October 15, 2020$0.23 $24,115 September 4, 2020September 30, 2020October 15, 2020$0.23 $24,115 
June 11, 2020June 11, 2020June 30, 2020July 15, 2020$0.23 $21,419 June 11, 2020June 30, 2020July 15, 2020$0.23 $21,419 
March 18, 2020March 18, 2020March 31, 2020April 15, 2020$0.23 $21,168 March 18, 2020March 31, 2020April 15, 2020$0.23 $21,168 
December 6, 2019December 6, 2019December 31, 2019January 15, 2020$0.23 $19,268 December 6, 2019December 31, 2019January 15, 2020$0.23 $19,268 
September 6, 2019September 6, 2019September 30, 2019October 15, 2019$0.22 $17,531 September 6, 2019September 30, 2019October 15, 2019$0.22 $17,531 
June 5, 2019June 5, 2019June 28, 2019July 15, 2019$0.22 $12,725 June 5, 2019June 28, 2019July 15, 2019$0.22 $12,725 
March 7, 2019March 7, 2019March 29, 2019April 16, 2019$0.21 $12,143 March 7, 2019March 29, 2019April 16, 2019$0.21 $12,143 
December 7, 2018December 31, 2018January 14, 2019$0.21 $9,187 
August 29, 2018September 28, 2018October 12, 2018$0.224 $9,800 
The Company has determined that, during the years ended December 31, 2021, 2020 and 2019, approximately 69.4%, 59.0% and the period from June 25, 2018 to December 31, 2018, approximately 59.0%, 58.8%, and 58.9%, respectively, of the distributions it paid represented taxable income and 41.0%30.6%41.2%41.0% and 41.1%41.2%, respectively, of the distributions it paid represented return of capital for federal income tax purposes.
Members' Equity
EPRT LLC was initially capitalized in 2017 by SCF Funding LLC, Stonebriar Holdings LLC and certain members of EPRT LLC's management and board of managers through direct and indirect capital contributions.
On December 31, 2017, EPRT LLC reorganized (the "EPRT LLC Reorganization") and the holders of interests in EPRT LLC contributed all of their interests in EPRT Holdings, in exchange for interests in EPRT Holdings with the same rights as the interests they held in EPRT LLC. As of such date, EPRT LLC became a wholly owned subsidiary of EPRT Holdings.
On January 31, 2018, Stonebriar Holdings LLC made a $50.0 million direct equity contribution to EPRT Holdings. EPRT Holdings used these proceeds to repay $50.0 million of outstanding principal on the Warehouse Notes.
8. Non-controlling Interests
Essential Properties OP G.P., LLC, a wholly owned subsidiary of the Company, is the sole general partner of the Operating Partnership and holds a 1.0% general partner interest in the Operating Partnership. The Company contributes the net proceeds from issuing shares of common stock to the Operating Partnership in exchange for a number of OP Units equal to the number of shares of common stock issued.
Prior to completion of the Secondary Offering, the Selling Stockholders exchanged 18,502,705 OP Units of the Operating Partnership for a like number of shares of the Company's common stock. Concurrently, EPRT Holdings, one of the Selling Stockholders, distributed the remaining 553,847 OP Units it held to former members of EPRT Holdings (the "Non-controlling OP Unit Holders"). The Selling Stockholders thereafter sold all of the shares of
104


common stock that they owned through the Secondary Offering and accordingly no longer owned shares of the Company's common stock or held OP Units following the completion of the Secondary Offering.
107


As of December 31, 2021, the Company held 124,649,053 OP Units, representing a 99.6% limited partner interest in the Operating Partnership. As of the same date, the Non-controlling OP Unit Holders held 553,847 OP Units in the aggregate, representing a 0.4% limited partner interest in the Operating Partnership. As of December 31, 2020, the Company held 106,361,524 OP Units, representing a 99.5% limited partner interest in the Operating Partnership. As of the same date, the Non-controlling OP Unit Holders held 553,847 OP Units in the aggregate, representing a 0.5% limited partner interest in the Operating Partnership. As of December 31, 2019, the Company held 83,761,151 OP Units, representing a 98.3% limited partner interest in the Operating Partnership. As of the same date, the Non-controlling OP Unit Holders held 553,847 OP Units in the aggregate, representing a 0.7% limited partner interest in the Operating Partnership. The OP Units held by EPRT Holdings and Eldridge prior to the completion of the Secondary Offering and the OP Units held by the Non-controlling OP Unit Holders are presented as non-controlling interests in the Company's consolidated financial statements.
A holder of OP Units has the right to distributions per unit equal to dividends per share paid on the Company's common stock and has the right to redeem OP Units for cash or, at the Company's election, shares of the Company's common stock on a 1-for-one basis, provided, however, that such OP Units must have been outstanding for at least one year. Distributions to OP Unit holders are declared and paid concurrently with the Company's cash dividends to common stockholders. See Note 7—Equity for details.
9. Equity Based Compensation
Equity Incentive Plan
In 2018, the Company adopted an equity incentive plan (the “Equity Incentive Plan”), which provides for the grant of incentive stock options, nonqualified stock options, stock appreciation rights, restricted stock, restricted stock units, other stock awards, performance awards and LTIP units. Officers, employees, non-employee directors, consultants, independent contractors and agents who provide services to the Company or to any subsidiary of the Company are eligible to receive such awards. A maximum of 3,550,000 shares may be issued under the Equity Incentive Plan, subject to certain conditions.
The following table presents information about the Company's restricted stock awards ("RSAs"), restricted stock units ("RSUs"), Class B Units and Class D Units during the years ended December 31, 2021, 2020 2019 and 2018:2019:
Restricted Stock AwardsRestricted Stock UnitsClass B UnitsClass D Units
SharesWtd. Avg. Grant Date Fair ValueUnitsWtd. Avg. Grant Date Fair Value
Unvested, January 1, 2018$$6,940 2,400 
Granted691,290 13.68 
Vested(1,710)(600)
Forfeited
Unvested, December 31, 2018691,290 $13.68 $5,230 1,800 
Unvested, January 1, 2019691,290 $13.68 $5,230 1,800 
Granted46,368 14.12 100,814 22.80 
Vested(244,957)13.69 (5,230)(1,800)
Forfeited
Unvested, December 31, 2019492,701 $13.72 100,814 $22.80 
Unvested, January 1, 2020492,701 $13.72 100,814 $22.80 
Granted3,658 15.68 269,017 24.99 
Vested(255,761)13.73 (42,658)21.00 
Forfeited(5,571)
Unvested, December 31, 2020240,598 $13.73 321,602 $25.27 
105


Restricted Stock AwardsRestricted Stock UnitsClass B UnitsClass D Units
SharesWtd. Avg. Grant Date Fair ValueUnitsWtd. Avg. Grant Date Fair Value
Unvested, January 1, 2019691,290 $13.68 — $— 5,230 1,800 
Granted46,368 14.12 100,814 22.80 — — 
Vested(244,957)13.69 — — (5,230)(1,800)
Forfeited— — — — — — 
Unvested, December 31, 2019492,701 $13.72 100,814 $22.80 — — 
Unvested, January 1, 2020492,701 $13.72 100,814 $22.80 — — 
Granted3,658 15.68 269,017 24.99 — — 
Vested(255,761)13.73 (42,658)21.00 — — 
Forfeited— — (5,571)— — — 
Unvested, December 31, 2020240,598 $13.73 321,602 $25.27 — — 
Unvested, January 1, 2021240,598 $13.73 321,602 $25.27 — — 
Granted— — 213,686 31.78 — — 
Vested(221,694)13.70 (72,879)18.83 — — 
Forfeited— — (7,717)23.52 — — 
Unvested, December 31, 202118,904 $14.12 454,692 $29.39 — — 
Restricted Stock Awards
On June 25, 2018, an aggregate of 691,290 shares of unvested restricted common stock awards ("RSAs")RSAs were issued to the Company's directors, executive officers and other employees under the Equity Incentive Plan. These RSAs vestvested over periods ranging
108


from one year to three years from the date of grant, subject to the individual recipient's continued provision of service to the Company through the applicable vesting dates.
In January 2019, RSAs relating to an aggregate of 46,368 shares of unvested RSAsrestricted common stock were issuedgranted to the Company's executive officers, other employees and an external consultant under the Equity Incentive Plan. These RSAs vest over periods ranging from one year to four years from the date of grant, subject to the individual recipient's continued provision of service to the Company through the applicable vesting dates. In June 2020, additional RSAs relating to an additionalaggregate of 3,658 RSAsshares of unvested restricted common stock were issuedgranted to certain members of the Company's board of directors which vested immediately upon grant. The Company estimates the grant date fair value of RSAs granted under the Equity Incentive Plan using the average market price of the Company's common stock on the date of grant.
The following table presents information about the Company's RSAs for the periods presented: 
Year ended December 31,Year ended December 31,
(in thousands)(in thousands)202020192018(in thousands)202120202019
Compensation cost recognized in general and administrative expenseCompensation cost recognized in general and administrative expense$3,405 $3,394 $1,692 Compensation cost recognized in general and administrative expense$1,548 $3,405 $3,394 
Dividends declared on unvested RSAs and charged directly to distributions in excess of cumulative earningsDividends declared on unvested RSAs and charged directly to distributions in excess of cumulative earnings279 486 300 Dividends declared on unvested RSAs and charged directly to distributions in excess of cumulative earnings70 279 486 
Fair value of shares vested during the periodFair value of shares vested during the period3,512 3,354 Fair value of shares vested during the period3,037 3,512 3,354 
The following table presents information about the Company's RSAs as of the dates presented: 
December 31,December 31,
(Dollars in thousands)(Dollars in thousands)20202019(Dollars in thousands)20212020
Total unrecognized compensation costTotal unrecognized compensation cost$1,678 $5,026 Total unrecognized compensation cost$130 $1,678 
Weighted average period over which compensation cost will be recognized (in years)Weighted average period over which compensation cost will be recognized (in years)0.71.6Weighted average period over which compensation cost will be recognized (in years)1.00.7
Restricted Stock Units
In January 2019 and 2020 and February 2021, the Company issued target grants of 119,085, 84,684, and 84,684126,353 performance-based RSUs, respectively, to certain of the Company's executive officersemployees under the Equity Incentive Plan. Of these awards, 75% are non-vested RSUs for which vesting percentages and the ultimate number of units vesting will be calculated based on the total shareholder return ("TSR") of the Company's common stock as compared to the TSR of peer companies identified in the grant agreements. The payout schedule can produce vesting percentages ranging from 0% to 250%. TSR will be calculated based upon the average closing price for the 20-trading day period ending December 31, 2021 (for the 2019 grants) or, December 31, 2022 (for the 2020 grants) or December 31, 2023 (for the 2021 grants), divided by the average closing price for the 20-trading day period ended January 1, 2019 (for the 2019 grants) or, January 1, 2020 (for the 2020 grants) or January 1, 2021 (for the 2021 grants). The target number of units is based on achieving a TSR equal to the 50th percentile of the peer group. The Company recorded expense on these TSR RSUs based on achieving the target.
The grant date fair value of the TSR RSUs was measured using a Monte Carlo simulation model based on the following assumptions:
JanuaryGrant Year
20202019202120202019
VolatilityVolatility20 %18 %Volatility55%20%18%
Risk free rateRisk free rate1.61 %2.57 %Risk free rate0.20%1.61%2.57%
The remaining 25% of these performance-based RSUs vest based on the Compensation Committee's subjective evaluation of the individual recipient's achievement of certain strategic objectives. In May 2020, the Compensation Committee evaluated and subjectively awarded 7,596 of these RSUs to a former executive officer of the Company, which vested immediately. During the year ended December 31, 2020, the Company recorded $0.1 million of compensation expense related to the subjective RSUs awarded to this former executive. As of December 31, 2020,2021, the Compensation Committee had not identified specific performance targets relating to the
106


individual recipients' achievement of strategic objectives for the remainder of the subjective awards. As such, these awards do not have either a service inception or a grant date for
109


GAAP accounting purposes and the Company recorded 0no compensation cost with respect to this portion of the performance-based RSUs during the years ended December 31, 2021, 2020 and 2019.
In June 2019 and 2020, the Company issued 11,500 and 26,817 RSUs, respectively, to the Company's independent directors. These awards vestvested in full on the earlier of one year from the grant date or the first annual meeting of stockholders that occurs after the grant date, subject to the individual recipient's continued provision of service to the Company through the applicable vesting date. The Company estimated the grant date fair value of these RSUs using the average market price of the Company's common stock on the date of grant.
Additionally, duringDuring the year ended December 31, 2020, the Company issued an aggregate 157,943 RSUs to the Company’s executive officers, other employees and directors under the Equity Incentive Plan. These awards vest over a period of up to four years from the date of grant, subject to the individual recipient’s continued provision of service to the Company through the applicable vesting dates.
During the year ended December 31, 2021, the Company issued an aggregate 118,921 RSUs to the Company’s executive officers, other employees and directors under the Equity Incentive Plan. These awards vest over a period of up to four years from the date of grant, subject to the individual recipient’s continued provision of service to the Company through the applicable vesting dates.
A portion of the RSUs that vested in 2021 were net share settled such that the Company withheld shares with a value equal to the relevant employee's income and employment tax obligations with respect to the vesting and remitted a cash payment to the appropriate taxing authorities.
The following table presents information about the Company's RSUs for the periods presented:
Year ended December 31,
(in thousands)20202019
Compensation cost recognized in general and administrative expense$2,672 $714 
Dividend equivalents declared and charged directly to distributions in excess of cumulative earnings125 
Fair value of units vested during the period896 
Year ended December 31,
(in thousands)202120202019
Compensation cost recognized in general and administrative expense$4,135 $2,672 $714 
Dividend equivalents declared and charged directly to distributions in excess of cumulative earnings241 125 
Fair value of units vested during the period1,372 896 — 
The following table presents information about the Company's RSUs as of the datedates presented:
December 31,December 31,
(Dollars in thousands)(Dollars in thousands)20202019(Dollars in thousands)20212020
Total unrecognized compensation costTotal unrecognized compensation cost$5,261 $1,584 Total unrecognized compensation cost$7,735 $5,261 
Weighted average period over which compensation cost will be recognized (in years)Weighted average period over which compensation cost will be recognized (in years)2.42.4Weighted average period over which compensation cost will be recognized (in years)2.32.4
Unit-Based Compensation
In 2017, the Company's predecessor approved and issued unvested Class B and Class D units equity interests to members of EPRT Management,the Company's management team, the predecessor's board of managers and external unitholders. Following the completion of formation transactions prior to the Formation Transactions,Company's IPO, the Class B and Class D unit holders continued to hold vested and unvested interests in EPRT Holdings and, indirectly, the OP Units held by EPRT Holdings.
On July 22, 2019, in conjunction with the completion of the Secondary Offering, 3,520 previously unvested Class B units and 1,200 previously unvested Class D units in EPRT Holdings automatically vested in accordance with the terms of the grant agreements, which represented all of the remaining outstanding unvested Class B and Class D units. Due to this accelerated vesting, the Company recorded all remaining unrecognized compensation cost on the Class B and Class D units to general and administrative expenses in its consolidated statements of operations during the year ended December 31, 2019.
110


The following table presents information about the Class B and Class D units for the periods presented: 
Year ended December 31, Year ended December 31,
(in thousands)(in thousands)202020192018(in thousands)202120202019
Compensation cost recognized in general and administrative expenseCompensation cost recognized in general and administrative expense$$2,162 $747 Compensation cost recognized in general and administrative expense$— $— $2,162 
Fair value of units vested during the periodFair value of units vested during the period2,283 718 Fair value of units vested during the period— — 2,283 
10. Net Income Per Share
The Company computes net income per share pursuant to the guidance in the FASB ASC Topic 260, Earnings Per Share. The guidance requires the classification of the Company’s unvested restricted
107


common stock and units, which contain rights to receive non-forfeitable dividends or dividend equivalents, as participating securities requiring the two-class method of computing net income per share. Diluted net income per share of common stock further considers the effect of potentially dilutive shares of common stock outstanding during the period, including the assumed vesting of restricted share units with a market-based or service-based vesting condition, where dilutive. The OP Units held by non-controlling interests represent potentially dilutive securities as the OP Units may be redeemed for cash or, at the Company’s election, exchanged for shares of the Company’s common stock on a one-for-one1-for-one basis.
The following is a reconciliation of the numerator and denominator used in the computation of basic and diluted net income per share (dollars in thousands):
Year ended December 31,Period from
June 25, 2018 to
December 31, 2018
Year ended December 31,
(dollar amounts in thousands)(dollar amounts in thousands)20202019(dollar amounts in thousands)202120202019
Numerator for basic and diluted earnings per share:Numerator for basic and diluted earnings per share:Numerator for basic and diluted earnings per share:
Net incomeNet income$42,528 $48,025 $16,329 Net income$96,211 $42,528 $48,025 
Less: net income attributable to non-controlling interestsLess: net income attributable to non-controlling interests(255)(6,181)(5,001)Less: net income attributable to non-controlling interests(486)(255)(6,181)
Less: net income allocated to unvested restricted common stock and RSUsLess: net income allocated to unvested restricted common stock and RSUs(404)(493)(300)Less: net income allocated to unvested restricted common stock and RSUs(311)(404)(493)
Net income available for common stockholders: basicNet income available for common stockholders: basic41,869 41,351 11,028 Net income available for common stockholders: basic95,414 41,869 41,351 
Net income attributable to non-controlling interestsNet income attributable to non-controlling interests255 6,181 5,001 Net income attributable to non-controlling interests486 255 6,181 
Net income available for common stockholders: dilutedNet income available for common stockholders: diluted$42,124 $47,532 $16,029 Net income available for common stockholders: diluted$95,900 $42,124 $47,532 
Denominator for basic and diluted earnings per share:Denominator for basic and diluted earnings per share:Denominator for basic and diluted earnings per share:
Weighted average common shares outstandingWeighted average common shares outstanding95,664,071 64,714,087 43,325,968 Weighted average common shares outstanding116,479,322 95,664,071 64,714,087 
Less: weighted average number of shares of unvested restricted common stockLess: weighted average number of shares of unvested restricted common stock(353,036)(610,029)(691,290)Less: weighted average number of shares of unvested restricted common stock(121,263)(353,036)(610,029)
Weighted average shares outstanding used in basic net income per shareWeighted average shares outstanding used in basic net income per share95,311,035 64,104,058 42,634,678 Weighted average shares outstanding used in basic net income per share116,358,059 95,311,035 64,104,058 
Effects of dilutive securities: (1)Effects of dilutive securities: (1)Effects of dilutive securities: (1)
OP UnitsOP Units553,847 10,793,700 19,056,552 OP Units553,847 553,847 10,793,700 
Unvested restricted common stock and RSUsUnvested restricted common stock and RSUs332,823 412,138 74,727 Unvested restricted common stock and RSUs554,432 332,823 412,138 
Weighted average shares outstanding used in diluted net income per shareWeighted average shares outstanding used in diluted net income per share96,197,705 75,309,896 61,765,957 Weighted average shares outstanding used in diluted net income per share117,466,338 96,197,705 75,309,896 

(1)For the year ended December 31, 2020, excludes the impact of 124,295 unvested restricted stock units, respectively, as the effect would have been antidilutive.
11. Commitments and Contingencies
As of December 31, 2020,2021, the Company had remaining future commitments, under mortgage notes, reimbursement obligations or similar arrangements, to fund $16.3$64.5 million to its tenants for development, construction and renovation costs related to properties leased from the Company.
111


Litigation and Regulatory Matters
In the ordinary course of business, the Company may become subject to litigation, claims and regulatory matters. There are no material legal or regulatory proceedings pending or known to be contemplated against the Company or its properties.
Environmental Matters
In connection with the ownership of real estate, the Company may be liable for costs and damages related to environmental matters. As of December 31, 2020,2021, the Company had not been notified by any governmental authority of any non-compliance, liability or other claim, and is not aware of any other environmental condition that it believes will have a material adverse effect on the Company's business, financial condition, results of operations or liquidity.
108


Defined Contribution Retirement Plan
The Company has a defined contribution retirement savings plan qualified under Section 401(a) of the Code (the "401(k) Plan"). The 401(k) Plan is available to all of the Company's full-time employees. The Company provides a matching contribution in cash equal to 100% of the first 5% of eligible compensation contributed by participants which vests immediately. During
The following table presents the matching contributions made by the Company for the years ended December 31, 2021, 2020 2019 and 2018, the Company made matching contributions of $0.2 million, $0.2 million and $0.1 million, respectively.2019:
Year ended December 31,
(in thousands)202120202019
401(k) matching contributions$205 $165 $150 
Employment Agreements
The Company has employment agreements with its executive officers. These employment agreements have an initial term of four years, with automatic one-year extensions unless notice of non-renewal is provided by either party. These agreements provide for initial annual base salaries and an annual performance bonus. If an executive officer's employment terminates under certain circumstances, the Company would be liable for any annual performance bonus awarded for the year prior to termination, to the extent unpaid, continued payments equal to 12 months of base salary, monthly reimbursement for 12 months of COBRA premiums, and under certain situations, a pro rata bonus for the year of termination.
12. Fair Value Measurements
GAAP establishes a hierarchy of valuation techniques based on the observability of inputs used in measuring financial instruments at fair value. GAAP establishes market-based or observable inputs as the preferred source of values, followed by valuation models using management assumptions in the absence of market inputs.  
The determination of where an asset or liability falls in the hierarchy requires significant judgment and considers factors specific to the asset or liability. In instances where the determination of the fair value measurement is based on inputs from different levels of the fair value hierarchy, the level in the fair value hierarchy within which the entire fair value measurement falls is based on the lowest level input that is significant to the fair value measurement in its entirety. The Company evaluates its hierarchy disclosures regularly and, depending on various factors, it is possible that an asset or liability may be classified differently from period to period. However, the Company expects that changes in classifications between levels will be rare.
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 presented at their fair value on the consolidated balance sheet. The fair values of financial instruments are estimates based upon market conditions and perceived risks at December 31, 20202021 and 2019.2020. These estimates require management's judgment and may not be indicative of the future fair values of the assets and liabilities.
112


Financial assets and liabilities for which the carrying values approximate their fair values include cash and cash equivalents, restricted cash, accounts receivable included within prepaid expenses and other assets, dividends payable and accrued liabilities and other payables. Generally, these assets and liabilities are short term in duration and their carrying value approximates fair value on the consolidated balance sheets.
The estimated fair values of the Company's fixed‑rate loans receivable have been derived based on primarily unobservable market 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 3 within the fair value hierarchy. The Company believes the carrying value of its fixed-rate loans receivable approximates fair value as of December 31, 20202021 and 2019.2020.
The estimated fair values of the Company's borrowings under the Revolving Credit Facility, the April 2019 Term Loan and the November 2019 Term Loan have been derived based on primarily unobservable market 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 3 within the fair value hierarchy. The Company believes the carrying value of its borrowings under the Revolving Credit Facility, the April 2019 Term Loan and the November 2019 Term Loan as of December 31, 20202021 and 20192020 approximate fair value.
The estimated fair value of the Company's indebtedness under its senior unsecured notes has been based primarily on quoted prices in active markets that the Company has the ability to access at the measurement date. The measurement is classified as Level 1 within the fair value hierarchy. As of December 31, 2021, the Company's senior unsecured notes had an aggregate carrying value of $400.0 million (excluding the net deferred financing cost of $4.5 million and net discount of $0.8 million) and an estimated fair value of $400.6 million.
The estimated fair values of the Company's secured borrowings have been derived based on primarily unobservable market 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
109


Level 3 within the fair value hierarchy. As of December 31, 2021, the Company's had no secured borrowings. As of December 31, 2020, the Company's secured borrowings had an aggregate carrying value of $173.2 million (excluding net deferred financing costs of $2.2 million) and an estimated fair value of $176.4 million. As of December 31, 2019, the Company's secured borrowings had an aggregate carrying value of $239.1 million (excluding net deferred financing costs of $3.8 million) and an estimated fair value of 247.1 million.
The Company measures its derivative financial instruments at fair value on a recurring basis. The fair values of the Company's derivative financial instruments were determined using widely accepted valuation techniques, including discounted cash flow analysis on the expected cash flows of the derivative financial instrument. This analysis reflected the contractual terms of the derivative, including the period to maturity, and used observable market-based inputs, including interest rate market data and implied volatilities in such interest rates. While it was determined that the majority of the inputs used to value the derivatives fall within Level 2 of the fair value hierarchy under authoritative accounting guidance, the credit valuation adjustments associated with the derivatives also utilized Level 3 inputs, such as estimates of current credit spreads to evaluate the likelihood of default. However, as of December 31, 2021 and 2020, the significance of the impact of the credit valuation adjustments on the overall valuation of the derivative financial instruments was assessed and it was determined that these adjustments were not significant to the overall valuation of the derivative financial instruments. As a result, it was determined that the derivative financial instruments in their entirety should be classified in Level 2 of the fair value hierarchy. As of December 31, 20202021 and 2019,2020, the Company estimated the fair value of its interest rate swap contracts to be aan $11.8 million liability and $38.9 million and $2.9 million,liability, respectively.
113


The Company measures its real estate investments at fair value on a nonrecurring basis. The fair values of these real estate investments were determined using the following input levels as of the dates presented: 
 Net
Carrying
 Fair Value Measurements Using Fair
Value Hierarchy
(in thousands)ValueFair ValueLevel 1Level 2Level 3
December 31, 2020     
Non-financial assets:     
Long-lived assets$4,754 $4,754 $$$4,754 
December 31, 2019
Non-financial assets:
Long-lived assets$3,864 $3,864 $$$3,864 
Long-Lived Assets
The Company reviews its investments in real estate when events or circumstances change indicating that the carrying amount of an asset may not be recoverable. In the evaluation of an investment in real estate for impairment, many factors are considered, including estimated current and expected operating cash flows from the asset during the projected holding period, costs necessary to extend the life or improve the asset, expected capitalization rates, projected stabilized net operating income, selling costs, and the ability to hold and dispose of the asset in the ordinary course of business.
Quantitative information about Level 3 fair value measurements as of December 31, 2020 is as follows:
(dollar amounts in thousands)Fair ValueValuation TechniquesSignificant Unobservable
Inputs
Non-financial assets:    
Long-lived assets:    
Restaurant - Family Dining - Inverness, FL$598 Sales comparison
approach
Binding sales contract$598 
Restaurant - Family Dining - Nashville, GA598 Sales comparison
approach
Binding sales contract598 
Restaurant - Family Dining - Barnesville, GA300 Sales comparison
approach
Non-binding sales contract300 
Vacant - Augusta, GA25 Sales comparison
approach
Non-binding sales contract25 
Pet Care Services - Arvada, CO3,233 Sales comparison
approach
Comparable sales prices3,233 
110


The fair values of impaired real estate were determined by using the following information, depending on availability, in order of preference: i) signed purchase and sale agreements or letters of intent; ii) recently quoted bid or ask prices; iii) estimates of future cash flows, which consider, among other things, contractual and forecasted rental revenues, leasing assumptions, terminal capitalization rates, discount rates and expenses based upon market conditions; or iv) expectations for the use of the real estate. Based on these inputs, the Company determined that its valuation of the impaired real estate falls within Level 3 of the fair value hierarchy.
 Net
Carrying
 Fair Value Measurements Using Fair
Value Hierarchy
(in thousands)ValueFair ValueLevel 1Level 2Level 3
December 31, 2021     
Non-financial assets:     
Long-lived assets$— $— $— $— $— 
December 31, 2020
Non-financial assets:
Long-lived assets$4,754 $4,754 $— $— $4,754 
13. Related-Party Transactions
During the yearsyear ended December 31, 2019, and 2018, an affiliate of Eldridge provided certain treasury and information technology services to the Company. The Company incurred a de minimis amount of expense for these services during the yearsyear ended December 31, 2019, and 2018, which is included in general and administrative expense in the Company’s consolidated statements of operations. No such services were provided to the Company by Eldridge during the yearyears ended December 31, 2020.
During the year ended December 31, 2018, the Company issued2021 and repaid short-term notes to affiliates of Eldridge. See Note 5—Long Term Debt for additional information.2020.
In May 2019, the Company repurchased a portion of its Class A Series 2016-1 Notes with a face value of $200 million for $201.4 million from an affiliate of Eldridge. See Note 5—Long Term Debt for additional information.
14. Quarterly Results (Unaudited)
Presented below is a summary of unaudited quarterly financial information for the years ended December 31, 2020 and 2019. All adjustments (consisting of only normal recurring accruals) necessary for a fair presentation of the interim periods presented are included. The calculation of basic and diluted per share amounts for each quarter is based on the weighted average shares outstanding for that period; consequently, the sum of the quarters may not necessarily be equal to the full year basic and diluted net income per share.
Three months ended
(in thousands, except per share data)March 31June 30September 30December 31
2020:
Total revenues$41,487 $38,503 $42,908 $41,111 
Net income14,043 10,444 12,334 5,707 
Net income attributable to non-controlling interests84 63 74 34 
Net income per share of common stock—basic and diluted0.15 0.11 0.13 0.05
Dividends declared per common share0.23 0.23 0.23 0.24 
2019:
Total revenues$31,107 $32,755 $36,291 $39,204 
Net income8,722 10,571 14,106 14,626 
Net income attributable to non-controlling interests2,595 2,620 861 105 
Net income per share of common stock—basic and diluted0.13 0.14 0.18 0.18
Dividends declared per common share0.21 0.22 0.22 0.23 
15. Subsequent Events
The Company has evaluated all events and transactions that occurred after December 31, 20202021 through the filing of this Annual Report on Form 10-K and determined that there have been no events that have occurred that would require adjustment to disclosures in the consolidated financial statements except as disclosed below.
Employment Agreement
In January 2022, the Company entered into an amended and restated employment agreement (the “Amended and Restated Employment Agreement”) with its President and Chief Executive Officer (the "Executive Officer"), effective as of January 1, 2022.
The Amended and Restated Employment Agreement provides for an initial term of five years (through December 31, 2026) with automatic one-year extension periods absent prior written notice electing not to extend the agreement. Among other things, the Amended and Restated Employment Agreement provides for an annual base salary, annual performance bonus to be paid by the Company to the Executive Officer and the Executive Officer will continue to be eligible to participate in the Company’s annual long-term incentive program. In addition, the Amended and Restated Employment Agreement provides for a one-time retention equity award to be issued to the Executive Officer. See the Equity Awards section below for further details.
Equity Awards
In connection with the Amended and Restated Employment Agreement, in January 2022 the Company issued: (i) 34,686 shares of unvested RSUs to the Executive Officer under the Equity Incentive Plan which vest in 50% increments on each of the four-year and five-year anniversary of the grant date, subject to the Executive Officer's continued service through the applicable vesting date and (ii) 69,372 performance-based RSUs (at target) to the Executive Officer under the Equity Incentive Plan, with vesting based on the Company’s adjusted funds from operations performance over a four-year performance period, and the opportunity to earn up to 200% payout of the target award based on such performance. To the extent the performance goals are achieved, these performance-based RSUs will vest in 50% increments on each of the four-year and five-year anniversary of the grant date, subject to the Executive Officer's continued service through the applicable vesting date.
114


In January and February 2021,2022, the Company issued an aggregate of 102,15670,889 shares of unvested RSUs to the Company’s executive officers and other employees under the Equity Incentive Plan. These awards vest over a period of up to four years from the date of grant, subject to the individual recipient’s continued provision of service to the Company through the applicable vesting dates.
111


In February 2021,2022, the Company issued an aggregate of 126,35366,333 performance-based RSUs to the Company's executive officers under the Equity Incentive Plan. These are non-vested share awards and 75% of the award shall vest based on the Company's TSR as compared to the TSR of 10 peer companies and 25% of the award shall vest based on the compensation committee's subjective evaluation of the achievement of strategic objectives deemed relevant by the committee. The performance schedule can produce vesting percentages ranging from 0% to 250%. TSR will be calculated based upon the average closing price for the 20-trading day period ending January 1,December 31, 2021, divided by the average closing price for the 20-trading day period ending December 31, 2023.2024.
Credit Facility Amendment
In February 2022, the Company entered into an amendment to the Amended Credit Agreement, dated April 12, 2019, and, pursuant to such amendment, among other things, the availability of extensions of credit under the Revolving Credit Facility was increased to $600.0 million, the accordion feature was increased to $600.0 million, the borrowing base limitation on borrowings thereunder was removed, the applicable margin with respect to borrowings under the Revolving Credit Facility was reduced and the LIBOR reference rate was replaced with reference to the Adjusted Term SOFR rate, consistent with market practice.
Subsequent Acquisition and Disposition Activity
Subsequent to December 31, 2020,2021, the Company acquired 2129 real estate properties with an aggregate investment (including acquisition costs) of $51.9$128.3 million and invested $1.4$4.3 million in new and ongoing construction in progress and reimbursements to tenants for development, construction and renovation costs. In addition, the Company invested $4.0 million in mortgage loans receivable subsequent to December 31, 2021.
Subsequent to December 31, 2020,2021, the Company sold or transferred its investment in 114 real estate properties for an aggregate gross sales price of $14.1$7.0 million and incurred $0.7 millionapproximately $20,000 of disposition costs related to these transactions.
112115


Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure.
None.
Item 9A. Controls and Procedures.
Disclosure Controls and Procedures
Disclosure controls and procedures are controls and other procedures that are designed to ensure that information we are required to disclose in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the SEC's rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is accumulated and communicated to management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.
As of the end of the period covered by this Annual Report on Form 10-K, our management evaluated, under the supervision and with the participation of our Chief Executive Officer and Chief Financial Officer,  the effectiveness 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 this evaluation, our Chief Executive Officer and Chief Financial Officer concluded that, as of the end of the period covered by this Annual Report on Form 10-K, our disclosure controls and procedures were effective in providing reasonable assurance of compliance.
Management's Report on Internal Control over Financial Reporting
Our management is responsible for establishing and maintaining adequate internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act). Our internal control system was designed 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 in the United States. Due to inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness of the internal control over financial reporting to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with policies and procedures may deteriorate. Our management, under the supervision and with the participation of our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of our internal control over financial reporting as of the end of the period covered by this Annual Report on Form 10-K based on the framework in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations (2013 Framework) (COSO). Based on such evaluation, our management concluded that our internal control over financial reporting was effective as of the end of the period covered by this Annual Report on Form 10-K.
The effectiveness of our internal control over financial reporting as of December 31, 20202021 has been audited by Ernst & YoungGrant Thornton LLP, an independent registered public accounting firm, as stated in their report which is presented in this Annual Report on Form 10-K.
Changes in Internal Control Over Financial Reporting
There have not been any changes in our internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during our most recent fiscal quarter that materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
116


Item 9B. Other Information.
None.On February 10, 2022, through our Operating Partnership, we entered into an amendment to our Amended and Restated Credit Agreement with Wells Fargo Bank, National Association, as Administrative Agent, Barclays Bank PLC, as Existing Agent, and the lenders party thereto, relating to our Revolving Credit Facility and our April 2019 Term Loan. Among other things, the amendment provides for revolving loans of up to $600.0 million, with a scheduled maturity of the Revolving Credit Facility of February 10, 2026. The $200.0 million April 2019 Term Loan matures on April 12, 2024. The Revolving Credit Facility and the April 2019 Term Loan initially bear interest at an annual rate of applicable Adjusted Term SOFR plus an applicable margin. For more information about this amendment, see “ "Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations—Description of Certain Debt.”
Item 9C. Disclosure Regarding Foreign Jurisdictions that Prevent Inspections.
Not applicable.
113117


PART III
Item 10. Directors, Executive Officers and Corporate Governance
The information concerning our directors and executive officers required by Item 10 will be included in the Proxy Statement to be filed relating to our 2021 Annual Meeting of Stockholders and is incorporated herein by reference.
Item 11. Executive Compensation.
The information concerning our executive compensation required by Item 11 will be included in the Proxy Statement to be filed relating to our 2021 Annual Meeting of Stockholders and is incorporated herein by reference.
Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters.
The information concerning our security ownership of certain beneficial owners and management and related stockholder matters (including equity compensation plan information) required by Item 12 will be included in the Proxy Statement to be filed relating to our 2021 Annual Meeting of Stockholders and is incorporated herein by reference.
Item 13. Certain Relationships and Related Transactions, and Director Independence.
The information concerning certain relationships, related transactions and director independence required by Item 13 will be included in the Proxy Statement to be filed relating to our 2021 Annual Meeting of Stockholders and is incorporated herein by reference.
Item 14. Principal Accounting Fees and Services.
The information concerning our principal accounting fees and services required by Item 14 will be included in the Proxy Statement to be filed relating to our 2021 Annual Meeting of Stockholders and is incorporated herein by reference.
114118


PART IV

Item 15. Exhibits, Financial Statement Schedules.
(a)(1) and (2) The following financial statements and financial statement schedules are filed as part of this Annual Report on Form 10-K.
Financial Statements. (see Item 8)
ReportReports of Independent Registered Public Accounting FirmFirms
Consolidated Balance Sheets as of December 31, 20202021 and 20192020
Consolidated Statements of Operations for the years ended December 31, 2021, 2020 2019 and 20182019
Consolidated Statements of Comprehensive Income for the years ended December 31, 2021, 2020 2019 and 20182019
Consolidated Statements of Stockholders'/Members' Equity for the years ended December 31, 2021, 2020 2019 and 20182019
Consolidated Statements of Cash Flows for the years ended December 31, 2021, 2020 2019 and 20182019
Notes to Consolidated Financial Statements
Financial Statement Schedules. (see schedules beginning on page F-1) 
Schedule III - Real Estate and Accumulated Depreciation
Schedule IV - Mortgage Loans on Real Estate
All other schedules are omitted since the required information is not present or is not present in amounts sufficient to require submission of the schedule, or because the information required is included in the consolidated financial statements and notes thereto.
(b)Exhibits. The following exhibits are included or incorporated by reference in this Annual Report on Form 10-K (and are numbered in accordance with Item 601 of Regulation S-K).
115119


Exhibit
Number
Description
Articles of Amendment and Restatement of Essential Properties Realty Trust, Inc., dated as of June 19, 2018 (Incorporated by reference to Exhibit 3.1 to the Company's Annual Report on Form 10-K filed on February 28, 2019)
Certificate of Correction to the Articles of Amendment and Restatement of Essential Properties Realty Trust, Inc., dated as of February 27, 2019 (Incorporated by reference to Exhibit 3.2 to the Company's Annual Report on Form 10-K filed on February 28, 2019)
Certificate of Notice, dated August 8, 2019 (Incorporated by reference to Exhibit 3.1 to the Company's Current Report on Form 8-K filed on August 8, 2019)
Certificate of Notice, dated February 28, 2020 (Incorporated by reference to Exhibit 3.4 to the Company's Annual Report on Form 10-K filed on March 2, 2020
Amended and Restated Bylaws of Essential Properties Realty Trust, Inc. (Incorporated by reference to Exhibit 3.1 to the Company's Current Report on Form 8-K filed on November 16, 2020)
Form of Common Stock Certificate (Incorporated by reference to Exhibit 4.1 to the Company's Registration Statement on Form S-11 filed on May 25, 2018)
Description of the Company's Common Stock, $0.01 par value (Incorporated by reference to Exhibit 4.4 to the Company’s Annual Report on Form 10-K filed on February 23, 2021)
Amended and Restated Master 4.3
Indenture, dated as of July 11, 2017,June 28, 2021, among SCF RC Funding I LLC, SCF RC Funding II LLCEssential Properties, L.P., Essential Properties Realty Trust, Inc. and SCF RC Funding III LLC, each a Delaware limited liability company, collectivelyU.S. Bank National Association, as issuers,trustee, including the form of the Guarantee (Incorporated by reference to Exhibit 4.1 to the Company’s Current Report on Form 8-K filed on June 28, 2021).
First Supplemental Indenture, dated as of June 28, 2021, among Essential Properties, L.P., Essential Properties Realty Trust, Inc. and Citibank, N.A.,U.S. Bank National Association, as indenture trustee, relating to Net-Lease Mortgageincluding the form of the Notes (Incorporated by reference to Exhibit 4.2 to the Company's Registration StatementCompany’s Current Report on Form S-118-K filed on May 25, 2018)
4.3Series 2017-1 Indenture Supplement dated as of July 11, 2017, among SCF RC Funding I LLC, SCF RC Funding II LLC, SCF RC Funding III LLC and Citibank, N.A., as indenture trustee (Incorporated by reference to Exhibit 4.4 to the Company's Registration Statement on Form S-11 filed on May 25, 2018)June 28, 2021)
Description of the Company's Common Stock, $0.01 par value
10.1Agreement of Limited Partnership of Essential Properties, L.P. (Incorporated by reference to Exhibit 10.1 to the Company's Current Report on Form 8-K filed on June 26, 2018)
Amended and Restated Credit Agreement, dated as of April 12, 2019, among the Company, the Operating Partnership, the several lenders from time to time parties thereto, Barclays Bank PLC, as administrative agent, and Citigroup Global Markets Inc. and Bank of America, N.A., as co-syndication agents (Incorporated by reference to Exhibit 10.1 to the Company's Current Report on Form 8-K filed on April 18, 2019)
First Amendment to Amended and Restated Credit Agreement, dated November 22, 2019, among the Company, the Operating Partnership, Barclays Bank PLC, as administrative agent, and the lenders party thereto (Incorporated by reference to Exhibit 10.2 to the Company's Current Report on Form 8-K filed on November 27, 2019)
10.410.4*
Second Amendment to Amended and Restated Credit Agreement, dated February 10, 2022, among the Company, the Operating Partnership, Wells Fargo Bank, National Association, as administrative agent, Barclays Bank PLC, as existing agent, and the lenders party thereto
Credit Agreement, dated as of November 26, 2019, among the Company, the Operating Partnership, the several lenders from time to time parties thereto, Capital One, National Association, as administrative agent, Suntrust Robinson Humphrey, Inc. and Mizuho Bank Ltd., as co-syndication agents, and Chemical Bank, a division of TCF National Bank, as documentation agent (Incorporated by reference to Exhibit 10.1 to the Company's Current Report on Form 8-K filed on November 27, 2019)
Amended and Restated Property Management and ServicingEmployment Agreement, datedeffective as of July 11, 2017, among SCF RC Funding I LLC, SCF RC Funding II LLCJanuary 1, 2022, by and SCF RC Funding III LLC, each a Delaware limited liability company, collectively as issuers, SCF Realty Capital LLC, a Delaware limited liability company, as property manager and special servicer, and Midland Loan Services, a division of PNC Bank, National Association, as back-up manager and Citibank, N.A., as indenture trustee (Incorporated by reference to Exhibit 10.14 to the Company's Registration Statement on Form S-11 filed on May 25, 2018)
10.6†Employment Agreement between Essential Properties Realty Trust, Inc. and Peter M. Mavoides effective as of June 25, 2018 (Incorporated by reference to Exhibit 10.1510.1 to the Company's Current Report on Form 8-K filed on June 26, 2018)January 6, 2022)
10.7†10.7
Employment Agreement between Essential Properties Realty Trust, Inc. and Gregg A. Seibert, effective as of June 25, 2018 (Incorporated by reference to Exhibit 10.16 to the Company's Current Report on Form 8-K filed on June 26, 2018)
10.8†10.8
Essential Properties Realty Trust, Inc. 2018 Incentive Award Plan, effective as of June 19, 2018 (Incorporated by reference to Exhibit 10.18 to the Company’s Current Report on Form 8-K filed on June 26, 2018)
10.9†10.9
Employment Agreement between Essential Properties Realty Trust, Inc. and Mark E. Patten, effective as of August 10, 2020 (Incorporated by reference to Exhibit 10.1 to the Company's Current Report on Form 8-K filed on July 7, 2020)
116120


Exhibit
Number
Description
10.1010.10
Form of Indemnification Agreement between Essential Properties Realty Trust, Inc. and each of its directors and executive officers (Incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed on July 7, 2020)
Letter from Ernst & Young LLP (Incorporated by reference to Exhibit 16.1 to the Company’s Current Report on Form 8-K filed on March 30, 2021).
Subsidiaries of the Company
List of Guarantors and Subsidiary Issuers of Guaranteed Securities
Consent of Independent Registered Public Accounting Firm.Grant Thornton LLP
Consent of Ernst & Young LLP
Power of Attorney (set forth on the signature page to this Annual Report on Form 10-K)
Certification of Principal Executive Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
Certification of Principal Financial Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
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
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
101.INS*XBRL Instance Document
101.SCH*XBRL Taxonomy Extension Schema Document
101.CAL*XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF*XBRL Taxonomy Extension Definition Linkbase Document
101.LAB*XBRL Taxonomy Extension Label Linkbase Document
101.PRE*XBRL Taxonomy Extension Presentation Linkbase Document
104*Cover Page Interactive Data File (embedded within the Inline XBRL document)
 
*Filed herewith.
**Furnished herewith.
Indicates management contract or compensatory plan.
Item 16. Form 10-K Summary
None
117121


SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) 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.
 
  ESSENTIAL PROPERTIES REALTY TRUST, INC.
       
Date:February 23, 202116, 2022By:/s/ Peter M. Mavoides
   Peter M. Mavoides
   President and Chief Executive Officer
   (Principal Executive Officer)
POWER OF ATTORNEY
KNOW ALL PERSONS BY THESE PRESENTS, that each person whose signature appears below does hereby constitute and appoint Peter M. Mavoides and Mark E. Patten, and each of them singly, his or her true and lawful attorneys with full power to them, and each of them singly, to sign for each of the undersigned and in his or her name in the capacities indicated below, any and all amendments to this Annual Report on Form 10-K, and generally to do all such things in our names and in our capacities as officers and directors to enable Essential Properties Realty Trust, Inc. to comply with the provisions of the Securities Exchange Act of 1934, as amended, and all requirements of the Securities and Exchange Commission in connection therewith.
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.
 
118122


Name Title Date
     
/s/ Peter M. Mavoides Director, President and Chief Executive Officer February 23, 202116, 2022
Peter M. Mavoides (Principal Executive Officer)  
     
/s/ Mark E. Patten Executive Vice President, Treasurer and Chief Financial Officer Treasurer and Executive Vice President February 23, 202116, 2022
Mark E. Patten (Principal Financial Officer)  
     
/s/ Timothy J. Earnshaw  Senior Vice President and Chief Accounting Officer and Senior Vice President February 23, 202116, 2022
Timothy J. Earnshaw (Principal Accounting Officer)  
     
/s/ Paul T. Bossidy Director February 23, 202116, 2022
Paul T. Bossidy    
     
/s/ Joyce DeLucca Director February 23, 202116, 2022
Joyce DeLucca    
     
/s/ Scott A. Estes Director February 23, 202116, 2022
Scott A. Estes    
     
/s/ Lawrence J. Minich Director February 23, 202116, 2022
Lawrence J. Minich    
     
/s/ Heather Leed Neary Director February 23, 202116, 2022
Heather Leed Neary    
     
/s/ Stephen D. Sautel Director February 23, 202116, 2022
Stephen D. Sautel    
     
/s/ Janaki Sivanesan Director February 23, 202116, 2022
Janaki Sivanesan    

119123


ESSENTIAL PROPERTIES REALTY TRUST, INC. AND ESSENTIAL PROPERTIES REALTY TRUST, INC. PREDECESSOR
Schedule III - Real Estate and Accumulated Depreciation
As of December 31, 20202021
(Dollar amounts in thousands)
Description(a)Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
 Gross Amount at
December 31, 2020(b)(c)
Accumulated Depreciation
(d)(e)
Year ConstructedDate AcquiredDescription(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
 
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year ConstructedDate Acquired
Tenant IndustryTenant IndustryCityStateLand & ImprovementsBuilding & ImprovementsLand & Improvements Building & Improvements Land & ImprovementsBuilding & ImprovementsTotalTenant IndustryCityStateLand & ImprovementsBuilding & ImprovementsLand & Improvements Building & Improvements Land & ImprovementsBuilding & ImprovementsTotal
Restaurants - Quick ServiceRestaurants - Quick ServiceAlexander CityAL{f}$184 $242 $ $ $184 $242 $426 $44 19876/16/2016Restaurants - Quick ServiceAlexander CityAL$184 $242 $—  $—  $184 $242 $426 $54 19876/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceZanesvilleOH{f}397 277   397 277 674 43 19886/16/2016Restaurants - Quick ServiceZanesvilleOH397 277 —  —  397 277 674 53 19886/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceBellevilleIL{f}314 369   314 369 683 61 19886/16/2016Restaurants - Quick ServiceBellevilleIL314 369 —  —  314 369 683 75 19886/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceGrand RapidsMI{f}177 346   177 346 523 59 19896/16/2016Restaurants - Quick ServiceGrand RapidsMI177 346 —  —  177 346 523 72 19896/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServicePetalumaCA467 533   467 533 1,000 90 19926/16/2016Restaurants - Quick ServicePetalumaCA467 533 —  —  467 533 1,000 109 19926/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceClarkesvilleGA178   178 178 6/16/2016Restaurants - Quick ServiceClarkesvilleGA178 — —  —  178 — 178 — 19926/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServicePhiladelphiaPA485 626   485 626 1,111 109 19806/16/2016Restaurants - Quick ServicePhiladelphiaPA485 626 —  —  485 626 1,111 133 19806/16/2016
Other ServicesOther ServicesNashvilleTN332 106   332 106 438 35 19926/16/2016Other ServicesNashvilleTN332 106 —  —  332 106 438 43 19926/16/2016
Restaurants - Quick ServiceRuskinFL{f}641   641 641 19936/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceBrownsvilleTX561 474   561 474 1,035 85 19956/16/2016Restaurants - Quick ServiceRuskinFL641 — —  —  641 — 641 — 19936/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceWacoTX633 382 (39)(g)(21)(g)594 361 955 63 19916/16/2016Restaurants - Quick ServiceBrownsvilleTX561 474 —  —  561 474 1,035 104 19956/16/2016
Restaurants - Family DiningRestaurants - Family DiningPalantineIL{f}926 354  926 354 1,280 81 19906/16/2016Restaurants - Family DiningPalantineIL926 354 — —  926 354 1,280 99 19906/16/2016
Restaurants - Family DiningRestaurants - Family DiningLaGrangeIL{f}446 851 682  446 1,533 1,979 125 19906/16/2016Restaurants - Family DiningLaGrangeIL446 851 — 751  446 1,602 2,048 167 19906/16/2016
Restaurants - Family DiningRestaurants - Family DiningJacksonvilleFL{f}1,086 957 (620)(g)(536)(g)466 421 887 210 19976/16/2016Restaurants - Family DiningJacksonvilleFL1,086 957 (620)(f)(386)(f)466 571 1,037 257 19976/16/2016
Restaurants - Casual DiningRestaurants - Casual DiningCorpus ChristiTX1,160   1,160 1,160 20156/16/2016Restaurants - Casual DiningCorpus ChristiTX1,160 — —  —  1,160 — 1,160 — 20156/16/2016
Restaurants - Casual DiningRestaurants - Casual DiningCentennialCO{f}1,593 3,400   1,593 3,400 4,993 428 19936/16/2016Restaurants - Casual DiningCentennialCO1,593 3,400 —  —  1,593 3,400 4,993 523 19936/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceRedfordMI468 567   468 567 1,035 94 19986/16/2016Restaurants - Quick ServiceRedfordMI468 567 —  —  468 567 1,035 115 19986/16/2016
Other ServicesOther ServicesLandrumSC{f}214 87   214 87 301 24 19926/16/2016Other ServicesLandrumSC214 87 —  —  214 87 301 29 19926/16/2016
Restaurants - Family DiningRestaurants - Family DiningVirginia BeachVA90 192   90 192 282 150 19976/16/2016Restaurants - Family DiningVirginia BeachVA90 192 —  —  90 192 282 220 19976/16/2016
Restaurants - Casual DiningRestaurants - Casual DiningThomasvilleGA903 233  600  903 833 1,736 109 19996/16/2016Restaurants - Casual DiningThomasvilleGA903 233 —  600  903 833 1,736 166 19996/16/2016
Restaurants - Casual DiningRestaurants - Casual DiningGrapevineTX1,385 977   1,385 977 2,362 168 19996/16/2016Restaurants - Casual DiningGrapevineTX1,385 977 —  —  1,385 977 2,362 205 19996/16/2016
Restaurants - Family DiningRestaurants - Family DiningPlanoTX207 424   207 424 631 320 19986/16/2016Restaurants - Family DiningPlanoTX207 424 —  —  207 424 631 466 19986/16/2016
Restaurants - Family DiningRestaurants - Family DiningCoon RapidsMN{f}635 856   635 856 1,491 145 19916/16/2016Restaurants - Family DiningCoon RapidsMN635 856 —  —  635 856 1,491 177 19916/16/2016
Restaurants - Family DiningRestaurants - Family DiningMankatoMN{f}700 585   700 585 1,285 125 19926/16/2016Restaurants - Family DiningMankatoMN700 585 —  —  700 585 1,285 152 19926/16/2016
Restaurants - Casual DiningRestaurants - Casual DiningOmahaNE{f}465 1,184 (203)(g)(498)(g)262 686 948 146 19796/16/2016Restaurants - Casual DiningOmahaNE465 1,184 (203)(f)(498)(f)262 686 948 166 19796/16/2016
Restaurants - Family DiningRestaurants - Family DiningMerrillvilleIN{f}797 322   797 322 1,119 53 19776/16/2016Restaurants - Family DiningMerrillvilleIN797 322 —  125  797 447 1,244 68 19776/16/2016
Restaurants - Family DiningRestaurants - Family DiningGreen BayWI549 373   549 373 922 89 19776/16/2016Restaurants - Family DiningAppletonWI441 590 —  —  441 590 1,031 138 19776/16/2016
Restaurants - Family DiningRestaurants - Family DiningAppletonWI441 590   441 590 1,031 113 19776/16/2016Restaurants - Family DiningSt. JosephMO559 371 —  —  559 371 930 99 19786/16/2016
Restaurants - Family DiningRestaurants - Family DiningSt. JosephMO559 371   559 371 930 81 19786/16/2016Restaurants - Family DiningGladstoneMO479 783 —  —  479 783 1,262 155 19796/16/2016
Restaurants - Family DiningRestaurants - Family DiningGladstoneMO479 783   479 783 1,262 127 19796/16/2016Restaurants - Family DiningBrainerdMN761 547 —  —  761 547 1,308 127 19906/16/2016
Restaurants - Family DiningRestaurants - Family DiningBrainerdMN761 547   761 547 1,308 104 19906/16/2016Restaurants - Family DiningCedar RapidsIA804 563 —  —  804 563 1,367 126 19946/16/2016
Restaurants - Family DiningRestaurants - Family DiningCedar RapidsIA804 563   804 563 1,367 103 19946/16/2016Restaurants - Family DiningBrooklyn ParkMN725 693 —  —  725 693 1,418 160 19976/16/2016
Restaurants - Family DiningBrooklyn ParkMN725 693   725 693 1,418 131 19976/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServicePontiacMI{f}316 423   316 423 739 79 20036/16/2016Restaurants - Quick ServicePontiacMI316 423 —  —  316 423 739 96 20036/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceTroyMI674   674 674 6/16/2016Restaurants - Quick ServiceTroyMI674 — —  —  674 — 674 — 19846/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceClayNY{f}129 413 1,654   1,783 413 2,196 504 19916/16/2016Restaurants - Quick ServiceClayNY129 413 1,654  —  1,783 413 2,196 542 19916/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceBunaTX152 138   152 138 290 27 19766/16/2016Restaurants - Quick ServiceBunaTX152 138 —  —  152 138 290 33 19766/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceCarthageTX111 239   111 239 350 41 19756/16/2016Restaurants - Quick ServiceCarthageTX111 239 —  —  111 239 350 50 19756/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceDaytonTX195 174 — — 195 174 369 38 19696/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceDibollTX92 177 — 092 177 269 38 19906/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceHuntingtonTX120 180 — — 120 180 300 49 19806/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceHuntsvilleTX120 290 — — 120 290 410 54 19856/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceJasperTX111 209 — — 111 209 320 43 19926/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceKountzeTX120 290 — — 120 290 410 54 19956/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceRuskTX129 142 — — 129 142 271 37 19896/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceSour LakeTX204 114 — — 204 114 318 33 19786/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceVernonCT155 208 — — 155 208 363 86 19836/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceBattle CreekMI114 690 — — 114 690 804 120 19696/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceClioMI350 889 — — 350 889 1,239 164 19916/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceCharlotteMI190 722 — — 190 722 912 124 19916/16/2016
F-1


Description(a)Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2020(b)(c)
Accumulated Depreciation
(d)(e)
Year ConstructedDate AcquiredDescription(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year ConstructedDate Acquired
Tenant IndustryTenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
TotalTenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Restaurants - Quick ServiceDaytonTX$195 $174 $$$195 $174 $369 $31 19696/16/2016
Restaurants - Quick ServiceDibollTX92 177 092 177 269 31 19906/16/2016
Restaurants - Quick ServiceHuntingtonTX120 180 120 180 300 40 19806/16/2016
Restaurants - Quick ServiceHuntsvilleTX120 290 120 290 410 44 19856/16/2016
Restaurants - Quick ServiceJasperTX111 209 111 209 320 35 19926/16/2016
Restaurants - Quick ServiceKountzeTX120 290 120 290 410 44 19956/16/2016
Restaurants - Quick ServiceRuskTX129 142 129 142 271 30 19896/16/2016
Restaurants - Quick ServiceSour LakeTX204 114 204 114 318 27 19786/16/2016
Restaurants - Quick ServiceVernonCT155 208 155 208 363 70 19836/16/2016
Restaurants - Quick ServiceBattle CreekMI{f}114 690 114 690 804 98 19696/16/2016
Restaurants - Quick ServiceMt ClemensMI{f}019896/16/2016
Restaurants - Quick ServiceClioMI{f}350 889 350 889 1,239 135 19916/16/2016
Restaurants - Quick ServiceCharlotteMI{f}190 722 190 722 912 101 19916/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceSt. JohnsMI{f}218 403 218 403 621 77 19916/16/2016Restaurants - Quick ServiceSt. JohnsMI$218 $403 $— $— $218 $403 $621 $94 19916/16/2016
Automotive ServiceAutomotive ServiceBurnsvilleMN734 309 180 25 914 334 1,248 80 19736/16/2016Automotive ServiceBurnsvilleMN734 309 180 25 914 334 1,248 111 19736/16/2016
Restaurants - Family DiningRestaurants - Family DiningAlbert LeaMN337 463 337 463 800 95 19756/16/2016Restaurants - Family DiningAlbert LeaMN337 463 — — 337 463 800 115 19756/16/2016
Restaurants - Family DiningRestaurants - Family DiningCrystalMN821 178 821 178 999 56 19756/16/2016Restaurants - Family DiningCrystalMN821 178 — — 821 178 999 69 19756/16/2016
Restaurants - Casual DiningRestaurants - Casual DiningWest MonroeLA{f}343 94 343 94 437 25 19886/16/2016Restaurants - Casual DiningWest MonroeLA343 94 — — 343 94 437 31 19886/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceGreenfieldWI{f}556 789 556 789 1,345 126 19836/16/2016Restaurants - Quick ServiceGreenfieldWI556 789 — — 556 789 1,345 154 19836/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceRedfordMI479 479 479 6/16/2016Restaurants - Quick ServiceRedfordMI479 — — — 479 — 479 — 19816/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceBridgeportMI309 619 309 619 928 113 19896/16/2016Restaurants - Quick ServiceBridgeportMI309 619 — — 309 619 928 139 19896/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceBirminghamAL{f}261 780 261 780 1,041 111 20006/16/2016Restaurants - Quick ServiceBirminghamAL261 780 — — 261 780 1,041 136 20006/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceOneontaAL{f}220 485 220 485 705 72 19936/16/2016Restaurants - Quick ServiceOneontaAL220 485 — — 220 485 705 88 19936/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceUnion CityGA{f}416 746 416 746 1,162 110 19766/16/2016Restaurants - Quick ServiceUnion CityGA416 746 — — 416 746 1,162 135 19766/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceMariettaGA{f}214 618 214 618 832 87 19796/16/2016Restaurants - Quick ServiceMariettaGA214 618 — — 214 618 832 107 19796/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceVicksburgMS{f}203 627 203 627 830 88 19796/16/2016Restaurants - Quick ServiceVicksburgMS203 627 — — 203 627 830 108 19796/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceRiverdaleGA{f}309 584 309 584 893 86 19786/16/2016Restaurants - Quick ServiceRiverdaleGA309 584 — — 309 584 893 105 19786/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceSnellvilleGA{f}242 484 242 484 726 75 19816/16/2016Restaurants - Quick ServiceSnellvilleGA242 484 — — 242 484 726 92 19816/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceTrussvilleAL{f}243 480 243 480 723 72 19966/16/2016Restaurants - Quick ServiceTrussvilleAL243 480 — — 243 480 723 88 19966/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceForest ParkGA{f}233 341 233 341 574 50 19886/16/2016Restaurants - Quick ServiceForest ParkGA233 341 — — 233 341 574 61 19886/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceDecaturGA{f}239 714 239 714 953 101 19826/16/2016Restaurants - Quick ServiceDecaturGA239 714 — — 239 714 953 123 19826/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceMonroeGA{f}302 733 302 733 1,035 106 19856/16/2016Restaurants - Quick ServiceMonroeGA302 733 — — 302 733 1,035 130 19856/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceDecaturGA{f}292 463 292 463 755 64 19836/16/2016Restaurants - Quick ServiceDecaturGA292 463 — — 292 463 755 78 19836/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceColumbiaSC{f}241 461 241 461 702 75 19816/16/2016Restaurants - Quick ServiceColumbiaSC241 461 — — 241 461 702 92 19816/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceDecaturGA{f}302 721 302 721 1,023 105 19866/16/2016Restaurants - Quick ServiceDecaturGA302 721 — — 302 721 1,023 128 19866/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceConyersGA{f}330 767 330 767 1,097 113 19826/16/2016Restaurants - Quick ServiceConyersGA330 767 — — 330 767 1,097 138 19826/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceStockbridgeGA{f}396 771 396 771 1,167 107 19756/16/2016Restaurants - Quick ServiceStockbridgeGA396 771 — — 396 771 1,167 131 19756/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceLawrencevilleGA{f}306 550 306 550 856 88 19886/16/2016Restaurants - Quick ServiceLawrencevilleGA306 550 — — 306 550 856 107 19886/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceLithoniaGA{f}290 606 290 606 896 86 19796/16/2016Restaurants - Quick ServiceLithoniaGA290 606 — — 290 606 896 105 19796/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceTuckerGA{f}339 586 339 586 925 87 19766/16/2016Restaurants - Quick ServiceTuckerGA339 586 — — 339 586 925 106 19766/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceCovingtonGA{f}379 722 379 722 1,101 108 19796/16/2016Restaurants - Quick ServiceCovingtonGA379 722 — — 379 722 1,101 132 19796/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceColumbusGA{f}174 442 174 442 616 65 19876/16/2016Restaurants - Quick ServiceColumbusGA174 442 — — 174 442 616 79 19876/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceTupeloMS{f}731 329 731 329 1,060 60 20006/16/2016Restaurants - Quick ServiceTupeloMS731 329 — — 731 329 1,060 73 20006/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceNew AlbanyMS{f}295 346 295 346 641 54 19936/16/2016Restaurants - Quick ServiceNew AlbanyMS295 346 — — 295 346 641 65 19936/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceParkersburgWV{f}185 570 185 570 755 85 19766/16/2016Restaurants - Quick ServiceParkersburgWV185 570 — — 185 570 755 104 19766/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceAshlandKY{f}279 858 279 858 1,137 129 19796/16/2016Restaurants - Quick ServiceAshlandKY279 858 — — 279 858 1,137 157 19796/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceHuntingtonWV{f}223 539 223 539 762 81 19796/16/2016Restaurants - Quick ServiceHuntingtonWV223 539 — — 223 539 762 99 19796/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceNorth Little RockAR190 450 — — 190 450 640 90 19786/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceJacksonMS400 348 — — 400 348 748 69 19816/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceMadisonTN281 458 — — 281 458 739 81 19886/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceLittle RockAR169 48 — 15 169 63 232 27 19796/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceHurricaneWV238 485 — — 238 485 723 88 19816/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceParkersburgWV261 513 — — 261 513 774 99 19826/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceChattanoogaTN407 465 — — 407 465 872 89 19836/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceKnoxvilleTN352 347 — — 352 347 699 66 19816/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceJacksonvilleNC284 152 — 948 284 1,100 1,384 39 19866/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceKnoxvilleTN394 271 — — 394 271 665 55 19826/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceForestdaleAL241 613 — — 241 613 854 109 19756/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceLouisvilleKY319 238 — 815 319 1,053 1,372 54 19886/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceFestusMO195 802 — — 195 802 997 139 19796/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceJacksonvilleFL330 542 — — 330 542 872 103 19766/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceJacksonvilleFL220 701 — — 220 701 921 132 19796/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceWinter GardenFL326 383 — — 326 383 709 77 19876/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceSanfordFL350 375 — — 350 375 725 84 19866/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceLebanonTN311 736 — — 311 736 1,047 155 19746/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServicePrattvilleAL551 524 — — 551 524 1,075 101 19786/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceCalhounGA346 673 — — 346 673 1,019 125 19796/16/2016
F-2


Description(a)Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2020(b)(c)
Accumulated Depreciation
(d)(e)
Year ConstructedDate
Acquired
Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year ConstructedDate
Acquired
Tenant IndustryTenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
TotalTenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Restaurants - Quick ServiceRestaurants - Quick ServiceNorth Little RockAR{f}$190 $450 $$$190 $450 $640 74 19786/16/2016Restaurants - Quick ServiceMabletonGA$152 $366 $— $— $152 $366 $518 $72 19776/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceJacksonMS{f}400 348 0400 348 748 56 19816/16/2016Restaurants - Quick ServiceBrunswickGA532 137 (55)(f)— 477 137 614 37 19956/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceMadisonTN{f}281 458 281 458 739 66 19886/16/2016Restaurants - Quick ServiceSummervilleSC215 720 — — 215 720 935 134 19786/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceLittle RockAR{f}169 48 15 169 63 232 21 19796/16/2016Restaurants - Quick ServiceThomastonGA193 364 — — 193 364 557 75 19876/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceHurricaneWV{f}238 485 238 485 723 72 19816/16/2016Restaurants - Quick ServiceSmyrnaGA392 311 — — 392 311 703 64 19816/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceParkersburgWV{f}261 513 261 513 774 81 19826/16/2016Restaurants - Quick ServiceSmyrnaTN221 556 — — 221 556 777 101 19826/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceChattanoogaTN{f}407 465 407 465 872 72 19836/16/2016Restaurants - Quick ServiceTullahomaTN226 701 — — 226 701 927 135 19756/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceKnoxvilleTN{f}352 347 352 347 699 54 19816/16/2016Restaurants - Quick ServiceShelbyvilleTN323 456 — — 323 456 779 87 19766/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceJacksonvilleNC284 152 932 284 1,084 1,368 32 19866/16/2016Restaurants - Quick ServiceDallasGA260 832 — — 260 832 1,092 161 19856/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceKnoxvilleTN{f}394 271 394 271 665 45 19826/16/2016Restaurants - Quick ServiceNorth CharlestonSC121 459 — — 121 459 580 84 19906/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceForestdaleAL{f}241 613 241 613 854 90 19756/16/2016Restaurants - Quick ServiceLaGrangeGA207 562 — — 207 562 769 105 19856/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceLouisvilleKY319 238 815 319 1,053 1,372 44 19886/16/2016Restaurants - Quick ServiceCullmanAL260 723 — — 260 723 983 139 19996/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceFestusMO{f}195 802 195 802 997 114 19796/16/2016Restaurants - Quick ServiceBatesvilleMS125 551 — — 125 551 676 101 19926/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceJacksonvilleFL{f}330 542 330 542 872 85 19766/16/2016Restaurants - Quick ServicePhenix CityAL273 665 — — 273 665 938 135 19796/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceJacksonvilleFL{f}220 701 220 701 921 108 19796/16/2016Restaurants - Quick ServiceMontgomeryAL333 349 — — 333 349 682 72 19866/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceWinter GardenFL{f}326 383 326 383 709 63 19876/16/2016Restaurants - Quick ServiceStarkeFL240 468 — — 240 468 708 95 19806/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceSanfordFL{f}350 375 350 375 725 69 19866/16/2016Restaurants - Quick ServiceMadisonvilleKY302 426 — — 302 426 728 84 19766/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceLebanonTN{f}311 736 311 736 1,047 127 19746/16/2016Restaurants - Quick ServiceMariettaOH175 506 — — 175 506 681 91 19796/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServicePrattvilleAL{f}551 524 551 524 1,075 82 19786/16/2016Restaurants - Quick ServiceHueytownAL133 711 — — 133 711 844 130 19796/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceCalhounGA{f}346 673 346 673 1,019 102 19796/16/2016Restaurants - Quick ServiceGallipolisOH247 722 — — 247 722 969 138 19796/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceMabletonGA{f}152 366 152 366 518 59 19776/16/2016Restaurants - Quick ServiceValdostaGA236 545 — — 236 545 781 100 19806/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceBrunswickGA{f}532 137 532 137 669 30 19956/16/2016Restaurants - Quick ServiceDouglasGA243 557 — — 243 557 800 102 19796/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceSummervilleSC{f}215 720 215 720 935 109 19786/16/2016Restaurants - Quick ServiceFayettevilleGA300 506 — — 300 506 806 95 19846/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceThomastonGA{f}193 364 193 364 557 62 19876/16/2016Restaurants - Quick ServiceTroyAL183 520 — — 183 520 703 97 19856/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceSmyrnaGA{f}392 311 392 311 703 53 19816/16/2016Restaurants - Quick ServiceWetumpkaAL273 416 — — 273 416 689 83 19866/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceSmyrnaTN{f}221 556 221 556 777 82 19826/16/2016Restaurants - Quick ServiceSt. AlbansWV154 491 — — 154 491 645 89 19756/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceTullahomaTN{f}226 701 226 701 927 110 19756/16/2016Restaurants - Quick ServiceHuntingtonWV233 540 — — 233 540 773 99 19926/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceShelbyvilleTN{f}323 456 323 456 779 72 19766/16/2016Restaurants - Quick ServiceNewburghNY913 738 — — 913 738 1,651 190 19756/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceDallasGA{f}260 832 260 832 1,092 132 19856/16/2016Restaurants - Quick ServiceEriePA444 562 — — 444 562 1,006 139 19776/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceNorth CharlestonSC{f}121 459 121 459 580 69 19906/16/2016Restaurants - Quick ServiceDicksonTN292 79 — 29 292 108 400 31 19776/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceLaGrangeGA{f}207 562 207 562 769 86 19856/16/2016Restaurants - Quick ServiceSouth DaytonaFL416 668 — — 416 668 1,084 135 19846/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceCullmanAL{f}260 723 260 723 983 114 19996/16/2016Restaurants - Quick ServiceMilfordNH409 355 — — 409 355 764 84 19936/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceBatesvilleMS{f}125 551 125 551 676 83 19926/16/2016Restaurants - Quick ServicePortlandOR252 131 — — 252 131 383 35 20156/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServicePhenix CityAL{f}273 665 273 665 938 110 19796/16/2016Restaurants - Quick ServiceSuperiorCO370 434 — 0370 434 804 88 20026/16/2016
Restaurants - Casual DiningRestaurants - Casual DiningFond du LacWI521 1,197 (222)(f)(425)(f)299 772 1,071 152 19966/16/2016
Restaurants - Casual DiningRestaurants - Casual DiningAlexandriaLA837 889 — — 837 889 1,726 231 19946/16/2016
Medical / DentalMedical / DentalHurstTX1,462 1,493 — 300 1,462 1,793 3,255 338 19976/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceMontgomeryAL{f}333 349 333 349 682 59 19866/16/2016Restaurants - Quick ServiceJacksonvilleFL872 354 — — 872 354 1,226 70 20066/16/2016
Restaurants - Casual DiningRestaurants - Casual DiningFleming IslandFL586 355 — — 586 355 941 66 20066/16/2016
Restaurants - Casual DiningRestaurants - Casual DiningPort St. LucieFL930 1,510 — — 930 1,510 2,440 297 19886/16/2016
Restaurants - Casual DiningRestaurants - Casual DiningWaycrossGA861 1,700 — — 861 1,700 2,561 309 19946/16/2016
Restaurants - Casual DiningRestaurants - Casual DiningKingslandGA602 1,256 — — 602 1,256 1,858 243 19956/16/2016
Restaurants - Casual DiningRestaurants - Casual DiningJacksonvilleFL821 1,215 — (524)(f)821 691 1,512 256 19956/16/2016
Restaurants - Casual DiningRestaurants - Casual DiningNorth Fort MyersFL1,060 1,817 — — 1,060 1,817 2,877 320 19946/16/2016
Restaurants - Casual DiningRestaurants - Casual DiningCape CoralFL741 1,692 — — 741 1,692 2,433 307 19966/16/2016
Restaurants - Casual DiningRestaurants - Casual DiningPanama City BeachFL750 959 — — 750 959 1,709 192 19996/16/2016
Restaurants - Casual DiningRestaurants - Casual DiningDothanAL577 1,144 — — 577 1,144 1,721 214 19936/16/2016
Restaurants - Casual DiningRestaurants - Casual DiningAlbanyGA731 1,249 — — 731 1,249 1,980 225 19916/16/2016
Restaurants - Casual DiningRestaurants - Casual DiningPanama CityFL539 1,389 — — 539 1,389 1,928 234 19916/16/2016
Restaurants - Casual DiningRestaurants - Casual DiningValdostaGA626 957 — — 626 957 1,583 192 19946/16/2016
Restaurants - Casual DiningRestaurants - Casual DiningGainesvilleFL193 1,930 — — 193 1,930 2,123 294 19946/16/2016
Restaurants - Casual DiningRestaurants - Casual DiningPanama CityFL673 1,044 50 — 723 1,044 1,767 260 19996/16/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceStarkeFL{f}240 468 240 468 708 78 19806/16/2016Restaurants - Quick ServiceWarner RobinsGA130 174 — 908 130 1,082 1,212 45 19756/16/2016
Restaurants - Quick ServiceMadisonvilleKY{f}302 426 302 426 728 69 19766/16/2016
Restaurants - Quick ServiceMariettaOH{f}175 506 175 506 681 75 19796/16/2016
Restaurants - Quick ServiceHueytownAL{f}133 711 133 711 844 106 19796/16/2016
Restaurants - Quick ServiceGallipolisOH{f}247 722 247 722 969 113 19796/16/2016
Restaurants - Quick ServiceValdostaGA{f}236 545 236 545 781 81 19806/16/2016
Restaurants - Quick ServiceDouglasGA{f}243 557 243 557 800 83 19796/16/2016
Restaurants - Quick ServiceFayettevilleGA{f}300 506 300 506 806 78 19846/16/2016
Restaurants - Quick ServiceTroyAL{f}183 520 183 520 703 79 19856/16/2016
Restaurants - Quick ServiceWetumpkaAL{f}273 416 273 416 689 68 19866/16/2016
Restaurants - Quick ServiceSt. AlbansWV{f}154 491 154 491 645 73 19756/16/2016
Restaurants - Quick ServiceHuntingtonWV{f}233 540 233 540 773 81 19926/16/2016
Restaurants - Quick ServiceNewburghNY{f}913 738 913 738 1,651 155 19756/16/2016
Restaurants - Quick ServiceEriePA{f}444 562 444 562 1,006 114 19776/16/2016
Restaurants - Quick ServiceDicksonTN{f}292 79 29 292 108 400 23 19776/16/2016
Restaurants - Quick ServiceSouth DaytonaFL{f}416 668 416 668 1,084 110 19846/16/2016
Restaurants - Quick ServiceMilfordNH{f}409 355 409 355 764 69 19936/16/2016

F-3


Description(a)Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2020(b)(c)
Accumulated Depreciation
(d)(e)
Year ConstructedDate AcquiredDescription(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year ConstructedDate Acquired
Tenant IndustryTenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
TotalTenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Restaurants - Quick ServicePortlandOR{f}$252 $131 $252 $131 $383 $29 20156/16/2016
Restaurants - Quick ServiceSuperiorCO{f}370 434 0370 434 804 72 20026/16/2016
Restaurants - Casual DiningFond du LacWI{f}521 1,197 (222)(g)(459)(g)299 739 1,037 135 19966/16/2016
Restaurants - Casual DiningAlexandriaLA837 889 837 889 1,726 189 19946/16/2016
Medical / DentalHurstTX1,462 1,493 300 1,462 1,793 3,255 267 19976/16/2016
Restaurants - Quick ServiceJacksonvilleFL{f}872 354 872 354 1,226 57 20066/16/2016
Restaurants - Casual DiningFleming IslandFL{f}586 355 586 355 941 54 20066/16/2016
Restaurants - Casual DiningPort St. LucieFL{f}930 1,510 930 1,510 2,440 243 19886/16/2016
Restaurants - Casual DiningWaycrossGA{f}861 1,700 861 1,700 2,561 253 19946/16/2016
Restaurants - Casual DiningKingslandGA{f}602 1,256 602 1,256 1,858 199 19956/16/2016
Restaurants - Casual DiningJacksonvilleFL{f}821 1,215 30 821 1,245 2,066 212 19956/16/2016
Restaurants - Casual DiningNorth Fort MyersFL{f}1,060 1,817 1,060 1,817 2,877 262 19946/16/2016
Restaurants - Casual DiningCape CoralFL{f}741 1,692 741 1,692 2,433 251 19966/16/2016
Restaurants - Casual DiningPanama City BeachFL{f}750 959 750 959 1,709 157 19996/16/2016
Restaurants - Casual DiningDothanAL{f}577 1,144 577 1,144 1,721 175 19936/16/2016
Restaurants - Casual DiningAlbanyGA{f}731 1,249 731 1,249 1,980 184 19916/16/2016
Restaurants - Casual DiningPanama CityFL{f}539 1,389 539 1,389 1,928 191 19916/16/2016
Restaurants - Casual DiningValdostaGA{f}626 957 626 957 1,583 157 19946/16/2016
Restaurants - Casual DiningGainesvilleFL{f}193 1,930 193 1,930 2,123 241 19946/16/2016
Restaurants - Casual DiningPanama CityFL{f}673 1,044 50 723 1,044 1,767 211 19996/16/2016
Restaurants - Family DiningLeesburgFL808 720 808 720 1,528 168 20076/16/2016
N/ASan AntonioTX105 105 105 6/16/2016
Restaurants - Quick ServiceAugustaGA{f}272 26 (221)(g)(26)(g)51 51 27 6/16/2016
Restaurants - Quick ServiceWarner RobinsGA{f}130 174 443 130 617 747 37 19756/16/2016
Automotive ServiceAutomotive ServiceSpringTX805 1,577 805 1,577 2,382 234 20138/4/2016Automotive ServiceSpringTX$805 $1,577 $— $— $805 $1,577 $2,382 $287 20138/4/2016
Home FurnishingsHome FurnishingsFriscoTX2,224 4,779 2,224 4,779 7,003 568 20068/19/2016Home FurnishingsFriscoTX2,224 4,779 — — 2,224 4,779 7,003 699 20068/19/2016
Convenience StoresConvenience StoresBinghamtonNY273 1,008 273 1,008 1,281 174 19708/22/2016Convenience StoresBinghamtonNY273 1,008 — — 273 1,008 1,281 214 19708/22/2016
Convenience StoresConvenience StoresWindsorNY272 1,101 272 1,101 1,373 190 19808/22/2016Convenience StoresWindsorNY272 1,101 — — 272 1,101 1,373 234 19808/22/2016
Convenience StoresConvenience StoresGreeneNY557 1,974 557 1,974 2,531 340 19898/22/2016Convenience StoresGreeneNY557 1,974 — — 557 1,974 2,531 419 19898/22/2016
Convenience StoresConvenience StoresAftonNY348 1,303 348 1,303 1,651 224 19948/22/2016Convenience StoresAftonNY348 1,303 — — 348 1,303 1,651 276 19948/22/2016
Convenience StoresConvenience StoresLansingNY861 3,034 861 3,034 3,895 523 20108/22/2016Convenience StoresLansingNY861 3,034 — — 861 3,034 3,895 643 20108/22/2016
Convenience StoresConvenience StoresFreevilleNY524 1,457 524 1,457 1,981 251 19948/22/2016Convenience StoresFreevilleNY524 1,457 — — 524 1,457 1,981 309 19948/22/2016
Convenience StoresConvenience StoresMarathonNY520 2,127 520 2,127 2,647 366 19958/22/2016Convenience StoresMarathonNY520 2,127 — — 520 2,127 2,647 451 19958/22/2016
Convenience StoresConvenience StoresNew HartfordNY301 863 301 863 1,164 149 19958/22/2016Convenience StoresNew HartfordNY301 863 — — 301 863 1,164 183 19958/22/2016
Convenience StoresConvenience StoresChadwicksNY213 784 213 784 997 135 19878/22/2016Convenience StoresChadwicksNY213 784 — — 213 784 997 166 19878/22/2016
Convenience StoresConvenience StoresLibertyNY219 811 219 811 1,030 140 20048/22/2016Convenience StoresLibertyNY219 811 — — 219 811 1,030 172 20048/22/2016
Convenience StoresConvenience StoresEarlvilleNY258 985 258 985 1,243 170 19978/22/2016Convenience StoresEarlvilleNY258 985 — — 258 985 1,243 209 19978/22/2016
Convenience StoresConvenience StoresVestalNY324 1,285 324 1,285 1,609 222 19968/22/2016Convenience StoresVestalNY324 1,285 — — 324 1,285 1,609 273 19968/22/2016
Convenience StoresConvenience StoresDelhiNY275 1,066 275 1,066 1,341 184 19928/22/2016Convenience StoresDelhiNY275 1,066 — — 275 1,066 1,341 226 19928/22/2016
Convenience StoresConvenience StoresFranklinNY423 774 423 774 1,197 133 19988/22/2016Convenience StoresFranklinNY423 774 — — 423 774 1,197 164 19988/22/2016
Convenience StoresConvenience StoresEndicottNY188 576 188 576 764 99 19958/22/2016Convenience StoresEndicottNY188 576 — — 188 576 764 122 19958/22/2016
Convenience StoresConvenience StoresDavenportNY324 1,194 324 1,194 1,518 206 19938/22/2016Convenience StoresDavenportNY324 1,194 — — 324 1,194 1,518 254 19938/22/2016
Restaurants - Family DiningRestaurants - Family DiningSalemNH131 232 131 232 363 196 19989/16/2016Restaurants - Family DiningSalemNH131 232 — — 131 232 363 289 19989/16/2016
Other ServicesOther ServicesAnnistonAL{f}312 176 312 176 488 44 19929/16/2016Other ServicesAnnistonAL312 176 — — 312 176 488 55 19929/16/2016
Early Childhood EducationEarly Childhood EducationCummingGA876 2,357 876 2,357 3,233 316 20019/30/2016Early Childhood EducationCummingGA876 2,357 — — 876 2,357 3,233 390 20019/30/2016
Early Childhood EducationEarly Childhood EducationSuwaneeGA922 2,108 — — 922 2,108 3,030 349 20099/30/2016
Medical / DentalMedical / DentalFort WorthTX1,617 — 99 4,187 1,716 4,187 5,903 478 201710/12/2016
Car WashesCar WashesAcworthGA1,346 2,615 — — 1,346 2,615 3,961 421 200610/17/2016
Car WashesCar WashesDouglasvilleGA1,974 2,882 — — 1,974 2,882 4,856 464 200610/17/2016
Car WashesCar WashesHiramGA1,376 2,947 — — 1,376 2,947 4,323 475 200410/17/2016
Car WashesCar WashesMariettaGA1,302 2,136 — — 1,302 2,136 3,438 344 200210/17/2016
Medical / DentalMedical / DentalPort CharlotteFL1,820 2,072 — — 1,820 2,072 3,892 370 200010/20/2016
Automotive ServiceAutomotive ServiceLackawannaNY231 232 — — 231 232 463 40 198710/28/2016
Automotive ServiceAutomotive ServiceCheektowagaNY367 509 — — 367 509 876 88 197810/28/2016
Automotive ServiceAutomotive ServiceAmherstNY410 606 — — 410 606 1,016 105 199810/28/2016
Automotive ServiceAutomotive ServiceNiagara FallsNY615 1,025 — — 615 1,025 1,640 178 198510/28/2016
Automotive ServiceAutomotive ServiceWilliamsvilleNY419 1,302 — — 419 1,302 1,721 226 198810/28/2016
Automotive ServiceAutomotive ServiceDunkirkNY255 187 — — 255 187 442 33 198010/28/2016
Car WashesCar WashesTucsonAZ1,048 2,190 — — 1,048 2,190 3,238 347 201011/9/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceBurlingtonIA444 1,171 — — 444 1,171 1,615 217 197611/15/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceCedar RapidsIA436 1,179 — — 436 1,179 1,615 219 199111/15/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceFort MadisonIA304 1,284 — — 304 1,284 1,588 238 198711/15/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceWaterlooIA344 846 — — 344 846 1,190 157 198211/15/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceNebraska CityNE363 748 — — 363 748 1,111 139 201411/15/2016
Restaurants - Quick ServiceRestaurants - Quick ServicePlattsmouthNE304 1,302 — — 304 1,302 1,606 241 199911/15/2016
Restaurants - Quick ServiceRestaurants - Quick ServiceRed OakIA254 1,010 — — 254 1,010 1,264 187 200011/15/2016
Movie TheatresMovie TheatresFlorenceAL1,519 6,294 117 — 1,636 6,294 7,930 1,048 201512/19/2016
Restaurants - Casual DiningRestaurants - Casual DiningGardendaleAL589 1,984 — — 589 1,984 2,573 313 200512/29/2016
Restaurants - Casual DiningRestaurants - Casual DiningJasperAL468 2,144 — — 468 2,144 2,612 318 200512/29/2016
Restaurants - Casual DiningRestaurants - Casual DiningHomewoodAL808 1,233 — — 808 1,233 2,041 209 197612/29/2016
Medical / DentalMedical / DentalStevensonAL191 466 — — 191 466 657 85 199012/30/2016
Medical / DentalMedical / DentalTucsonAZ323 780 —  —  323 780 1,103 108 196712/30/2016
Medical / DentalMedical / DentalMiamiFL485 982 —  —  485 982 1,467 130 198112/30/2016
Medical / DentalMedical / DentalSarasotaFL323 557 —  —  323 557 880 87 197312/30/2016
Medical / DentalMedical / DentalSarasotaFL485 446 —  —  485 446 931 80 200112/30/2016
Medical / DentalMedical / DentalDaltonGA323 406 —  —  323 406 729 91 196012/30/2016
Medical / DentalMedical / DentalAltonIL252 568 —  —  252 568 820 108 200112/30/2016
Medical / DentalMedical / DentalQuincyIL272 608 —  —  272 608 880 113 200112/30/2016
F-4


Description(a)Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
 Gross Amount at
December 31, 2020(b)(c)
Accumulated Depreciation
(d)(e)
Year ConstructedDate AcquiredDescription(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
 
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year ConstructedDate Acquired
Tenant IndustryTenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
 Building &
Improvements
 Land &
Improvements
Building &
Improvements
TotalTenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
 Building &
Improvements
 Land &
Improvements
Building &
Improvements
Total
Early Childhood EducationSuwaneeGA$922 $2,108 $ $ $922 $2,108 $3,030 $283 20099/30/2016
Medical / DentalFort WorthTX1,617 99 4,187 1,716 4,187 5,903 361 201710/12/2016
Car WashesAcworthGA{f}1,346 2,615   1,346 2,615 3,961 340 200610/17/2016
Car WashesDouglasvilleGA{f}1,974 2,882   1,974 2,882 4,856 374 200610/17/2016
Car WashesHiramGA{f}1,376 2,947   1,376 2,947 4,323 383 200410/17/2016
Car WashesMariettaGA{f}1,302 2,136   1,302 2,136 3,438 277 200210/17/2016
Medical / DentalPort CharlotteFL{f}1,820 2,072   1,820 2,072 3,892 299 200010/20/2016
Automotive ServiceLackawannaNY231 232   231 232 463 33 198710/28/2016
Automotive ServiceCheektowagaNY367 509   367 509 876 71 197810/28/2016
Automotive ServiceAmherstNY410 606   410 606 1,016 85 199810/28/2016
Automotive ServiceNiagara FallsNY615 1,025   615 1,025 1,640 144 198510/28/2016
Automotive ServiceWilliamsvilleNY419 1,302   419 1,302 1,721 182 198810/28/2016
Automotive ServiceDunkirkNY255 187   255 187 442 26 198010/28/2016
Car WashesTucsonAZ1,048 2,190   1,048 2,190 3,238 279 201011/9/2016
Restaurants - Quick ServiceBurlingtonIA{f}444 1,171   444 1,171 1,615 174 197611/15/2016
Restaurants - Quick ServiceCedar RapidsIA{f}436 1,179   436 1,179 1,615 176 199111/15/2016
Restaurants - Quick ServiceFort MadisonIA{f}304 1,284   304 1,284 1,588 191 198711/15/2016
Restaurants - Quick ServiceWaterlooIA{f}344 846   344 846 1,190 126 198211/15/2016
Restaurants - Quick ServiceNebraska CityNE{f}363 748   363 748 1,111 111 201411/15/2016
Restaurants - Quick ServicePlattsmouthNE{f}304 1,302   304 1,302 1,606 194 199911/15/2016
Restaurants - Quick ServiceRed OakIA{f}254 1,010   254 1,010 1,264 150 200011/15/2016
Movie TheatresFlorenceAL{f}1,519 6,294 117   1,636 6,294 7,930 834 201512/19/2016
Restaurants - Casual DiningGardendaleAL{f}589 1,984   589 1,984 2,573 250 200512/29/2016
Restaurants - Casual DiningJasperAL{f}468 2,144   468 2,144 2,612 254 200512/29/2016
Restaurants - Casual DiningHomewoodAL{f}808 1,233   808 1,233 2,041 167 197612/29/2016
Medical / DentalStevensonAL{f}191 466   191 466 657 68 199012/30/2016
Medical / DentalTucsonAZ{f}323 780   323 780 1,103 86 196712/30/2016
Medical / DentalMiamiFL{f}485 982   485 982 1,467 104 198112/30/2016
Medical / DentalSarasotaFL{f}323 557   323 557 880 69 197312/30/2016
Medical / DentalSarasotaFL{f}485 446   485 446 931 64 200112/30/2016
Medical / DentalDaltonGA{f}323 406   323 406 729 73 196012/30/2016
Medical / DentalAltonIL{f}252 568   252 568 820 87 200112/30/2016
Medical / DentalQuincyIL{f}272 608   272 608 880 91 200112/30/2016
Medical / DentalMedical / DentalClarksvilleIN{f}657 1,033   657 1,033 1,690 144 199412/30/2016Medical / DentalClarksvilleIN$657 $1,033 $—  $—  $657 $1,033 $1,690 $180 199412/30/2016
Medical / DentalMedical / DentalTerre HauteIN{f}292 325   292 325 617 54 199812/30/2016Medical / DentalTerre HauteIN292 325 —  —  292 325 617 68 199812/30/2016
Medical / DentalMedical / DentalBrewsterMA{f}60 578   60 578 638 61 198612/30/2016Medical / DentalBrewsterMA60 578 —  —  60 578 638 76 198612/30/2016
Medical / DentalMedical / DentalKansas CityMO{f}333 568   333 568 901 84 197912/30/2016Medical / DentalKansas CityMO333 568 —  —  333 568 901 105 197912/30/2016
Medical / DentalMedical / DentalLaurelMS{f}100 1,033   100 1,033 1,133 114 197012/30/2016Medical / DentalLaurelMS100 1,033 —  —  100 1,033 1,133 143 197012/30/2016
Medical / DentalMedical / DentalPicayuneMS{f}70 517   70 517 587 60 197712/30/2016Medical / DentalPicayuneMS70 517 —  —  70 517 587 75 197712/30/2016
Medical / DentalMedical / DentalRochesterNH{f}181 426   181 426 607 56 195812/30/2016Medical / DentalRochesterNH181 426 —  —  181 426 607 70 195812/30/2016
Medical / DentalMedical / DentalCanandaiguaNY{f}70 527   70 527 597 58 200912/30/2016Medical / DentalCanandaiguaNY70 527 —  —  70 527 597 73 200912/30/2016
Medical / DentalMedical / DentalAndersonSC{f}211 487   211 487 698 57 194812/30/2016Medical / DentalAndersonSC211 487 —  —  211 487 698 71 194812/30/2016
Medical / DentalMedical / DentalCamdenSC{f}211 537   211 537 748 73 198512/30/2016Medical / DentalCamdenSC211 537 —  —  211 537 748 91 198512/30/2016
Medical / DentalMedical / DentalColumbiaSC{f}211 426   211 426 637 56 198612/30/2016Medical / DentalColumbiaSC211 426 —  —  211 426 637 70 198612/30/2016
Medical / DentalMedical / DentalAustinTX{f}242 375   242 375 617 57 197012/30/2016Medical / DentalAustinTX242 375 —  —  242 375 617 71 197012/30/2016
Medical / DentalMedical / DentalRichmondTX{f}495 446   495 446 941 77 198212/30/2016Medical / DentalRichmondTX495 446 —  —  495 446 941 96 198212/30/2016
Medical / DentalMedical / DentalTerrell HillsTX{f}282 588   282 588 870 70 200212/30/2016Medical / DentalTerrell HillsTX282 588 —  —  282 588 870 87 200212/30/2016
Health and FitnessHealth and FitnessWest Valley CityUT1,936 4,210   1,936 4,210 6,146 482 198412/30/2016Health and FitnessWest Valley CityUT1,936 4,210 —  —  1,936 4,210 6,146 603 198412/30/2016
Medical / DentalMedical / DentalRock SpringsWY{f}620 2,550   620 2,550 3,170 299 20011/17/2017Medical / DentalRock SpringsWY620 2,550 —  —  620 2,550 3,170 375 20011/17/2017
Car WashesCar WashesConyersGA1,136 4,332 — — 1,136 4,332 5,468 691 20131/24/2017
Car WashesCar WashesCovingtonGA824 3,759 — — 824 3,759 4,583 621 20111/24/2017
Movie TheatresMovie TheatresNorth Myrtle BeachSC1,465 7,081 — — 1,465 7,081 8,546 921 20061/31/2017
Medical / DentalMedical / DentalBridgetonMO199 578 — — 199 578 777 85 19822/9/2017
Medical / DentalMedical / DentalMokenaIL237 303 — — 237 303 540 77 20082/9/2017
Medical / DentalMedical / DentalLexingtonKY199 474 — — 199 474 673 79 20142/9/2017
Medical / DentalMedical / DentalIslip TerraceNY313 436 — — 313 436 749 68 19862/9/2017
Early Childhood EducationEarly Childhood EducationAlpharettaGA1,595 4,177 — — 1,595 4,177 5,772 655 20162/28/2017
Home FurnishingsHome FurnishingsWestlandMI1,858 14,560 43 1,543 1,901 16,103 18,004 1,923 19873/1/2017
Home FurnishingsHome FurnishingsAnn ArborMI2,096 13,399 25 2,035 2,121 15,434 17,555 1,728 19923/1/2017
Equipment Rental and SalesEquipment Rental and SalesMuskegonMI1,113 6,436 — 825 1,113 7,261 8,374 861 19873/1/2017
Home FurnishingsHome FurnishingsBattle CreekMI1,212 7,904 (519)(f)(3,244)(f)693 4,660 5,353 998 19963/1/2017
Automotive ServiceAutomotive ServiceProsperTX1,161 2,534 — — 1,161 2,534 3,695 382 20103/8/2017
Restaurants - Quick ServiceRestaurants - Quick ServiceCedartownGA258 812 — — 258 812 1,070 122 19873/9/2017
Restaurants - Quick ServiceRestaurants - Quick ServiceForsythGA464 808 — — 464 808 1,272 121 19893/9/2017
Automotive ServiceAutomotive ServiceNew FreedomPA904 872 — — 904 872 1,776 155 19973/28/2017
Car WashesCar WashesHuntingtownMD984 1,857 — — 984 1,857 2,841 288 19983/28/2017
Automotive ServiceAutomotive ServiceGambrillsMD2,461 6,139 — — 2,461 6,139 8,600 806 20093/28/2017
Convenience StoresConvenience StoresTylerTX404 1,433 — — 404 1,433 1,837 271 19803/30/2017
Early Childhood EducationEarly Childhood EducationSan AntonioTX928 3,312 — — 928 3,312 4,240 445 20164/25/2017
Medical / DentalMedical / DentalPaysonAZ548 1,944 — — 548 1,944 2,492 256 19884/28/2017
Medical / DentalMedical / DentalBrownsvilleTX1,626 — 982 7,743 2,608 7,743 10,351 843 20185/5/2017
Medical / DentalMedical / DentalBaytownTX286 1,790 — — 286 1,790 2,076 225 20085/18/2017
Car WashesCar WashesLas CrucesNM510 2,290 — — 510 2,290 2,800 327 20085/24/2017
Car WashesCar WashesLas CrucesNM570 2,187 — — 570 2,187 2,757 312 20105/24/2017
Building MaterialsBuilding MaterialsColumbia StationOH1,078 1,437 —  —  1,078 1,437 2,515 233 19616/1/2017
Building MaterialsBuilding MaterialsMaumeeOH733 1,238 —  —  733 1,238 1,971 201 19636/1/2017
Building MaterialsBuilding MaterialsTroyOH403 693 —  —  403 693 1,096 113 19916/1/2017
Building MaterialsBuilding MaterialsJacksonOH288 211 —  —  288 211 499 35 19956/1/2017
Building MaterialsBuilding MaterialsLancasterOH376 833 —  —  376 833 1,209 136 19956/1/2017
Building MaterialsBuilding MaterialsPortsmouthOH133 160 —  —  133 160 293 26 19966/1/2017
Building MaterialsBuilding MaterialsRadcliffKY414 200 —  —  414 200 614 33 19846/1/2017
Building MaterialsBuilding MaterialsGainesvilleFL934 638 —  —  934 638 1,572 104 20036/1/2017
Building MaterialsBuilding MaterialsCartersvilleGA1,313 1,743 —  —  1,313 1,743 3,056 283 20036/1/2017
Building MaterialsBuilding MaterialsDouglasvilleGA1,026 2,421 —  —  1,026 2,421 3,447 393 20046/1/2017
Building MaterialsBuilding MaterialsEl PasoTX901 177 —  —  901 177 1,078 29 19846/1/2017
Building MaterialsBuilding MaterialsGarlandTX1,250 2,283 —  —  1,250 2,283 3,533 371 20016/1/2017
Building MaterialsBuilding MaterialsConroeTX2,150 631 — — 2,150 631 2,781 103 20026/1/2017
F-5


Description(a)Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
 Gross Amount at
December 31, 2020(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
 
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Tenant IndustryTenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
 Building &
Improvements
 Land &
Improvements
Building &
Improvements
TotalTenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
 Building &
Improvements
 Land &
Improvements
Building &
Improvements
Total
Car WashesConyersGA{f}$1,136 $4,332 $ $ $1,136 $4,332 $5,468 $551 20131/24/2017
Car WashesCovingtonGA{f}824 3,759  0 824 3,759 4,583 495 20111/24/2017
Movie TheatresNorth Myrtle BeachSC1,465 7,081   1,465 7,081 8,546 733 20061/31/2017
Medical / DentalBridgetonMO{f}199 578   199 578 777 68 19822/9/2017
Medical / DentalMokenaIL{f}237 303   237 303 540 61 20082/9/2017
Medical / DentalLexingtonKY{f}199 474   199 474 673 63 20142/9/2017
Medical / DentalIslip TerraceNY{f}313 436   313 436 749 54 19862/9/2017
Early Childhood EducationAlpharettaGA1,595 4,177   1,595 4,177 5,772 519 20162/28/2017
Home FurnishingsWestlandMI1,858 14,560  1,125  1,858 15,685 17,543 1,525 19873/1/2017
Home FurnishingsAnn ArborMI2,096 13,399  1,625  2,096 15,024 17,120 1,371 19923/1/2017
Home FurnishingsMuskegonMI1,113 6,436  125  1,113 6,561 7,674 675 19873/1/2017
Home FurnishingsBattle CreekMI1,212 7,904  125  1,212 8,029 9,241 852 19963/1/2017
Automotive ServiceFriscoTX1,279 1,314   1,279 1,314 2,593 177 20033/8/2017
Automotive ServiceGrapevineTX1,244 1,396   1,244 1,396 2,640 188 20013/8/2017
Automotive ServiceProsperTX1,161 2,534   1,161 2,534 3,695 303 20103/8/2017
Automotive ServiceSouthlakeTX657 997   657 997 1,654 126 20023/8/2017
Restaurants - Quick ServiceCedartownGA{f}258 812   258 812 1,070 97 19873/9/2017
Restaurants - Quick ServiceForsythGA{f}464 808   464 808 1,272 96 19893/9/2017
Convenience StoresTopekaKS603 1,584   603 1,584 2,187 241 20083/10/2017
Automotive ServiceNew FreedomPA{f}904 872   904 872 1,776 122 19973/28/2017
Car WashesHuntingtownMD{f}984 1,857   984 1,857 2,841 227 19983/28/2017
Automotive ServiceGambrillsMD{f}2,461 6,139   2,461 6,139 8,600 636 20093/28/2017
Convenience StoresTylerTX404 1,433   404 1,433 1,837 214 19803/30/2017
Early Childhood EducationSan AntonioTX928 3,312   928 3,312 4,240 350 20164/25/2017
Medical / DentalPaysonAZ548 1,944   548 1,944 2,492 201 19884/28/2017
Medical / DentalBrownsvilleTX1,626 982  7,743  2,608 7,743 10,351 584 20185/5/2017
Medical / DentalBaytownTX286 1,790   286 1,790 2,076 176 20085/18/2017
Car WashesLas CrucesNM510 2,290   510 2,290 2,800 256 20085/24/2017
Car WashesLas CrucesNM570 2,187   570 2,187 2,757 244 20105/24/2017
Restaurants - Quick ServiceInvernessFL020035/30/2017
Building MaterialsBuilding MaterialsColumbia StationOH{f}1,078 1,437   1,078 1,437 2,515 183 19616/1/2017Building MaterialsAmarilloTX$927 $655 $— $— $927 $655 $1,582 $107 20026/1/2017
Building MaterialsBuilding MaterialsMaumeeOH{f}733 1,238   733 1,238 1,971 157 19636/1/2017Building MaterialsGrand JunctionCO760 403 — — 760 403 1,163 66 19836/1/2017
Building MaterialsBuilding MaterialsTroyOH{f}403 693   403 693 1,096 88 19916/1/2017Building MaterialsMt. PleasantSC1,097 171 — — 1,097 171 1,268 28 19836/1/2017
Building MaterialsBuilding MaterialsJacksonOH{f}288 211   288 211 499 27 19956/1/2017Building MaterialsIrondaleAL546 227 — — 546 227 773 37 19756/1/2017
Building MaterialsBuilding MaterialsLancasterOH{f}376 833   376 833 1,209 106 19956/1/2017Building MaterialsBessemerAL1,514 3,413 — — 1,514 3,413 4,927 554 20026/1/2017
Building MaterialsPortsmouthOH{f}133 160   133 160 293 21 19966/1/2017
Building MaterialsRadcliffKY{f}414 200   414 200 614 26 19846/1/2017
Building MaterialsGainesvilleFL{f}934 638   934 638 1,572 81 20036/1/2017
Building MaterialsCartersvilleGA{f}1,313 1,743   1,313 1,743 3,056 221 20036/1/2017
Building MaterialsDouglasvilleGA{f}1,026 2,421   1,026 2,421 3,447 307 20046/1/2017
Building MaterialsEl PasoTX{f}901 177   901 177 1,078 23 19846/1/2017
Building MaterialsGarlandTX{f}1,250 2,283   1,250 2,283 3,533 290 20016/1/2017
Car WashesCar WashesFarmingtonNM634 4,945 — — 634 4,945 5,579 706 20056/6/2017
Car WashesCar WashesFarmingtonNM746 2,795 — — 746 2,795 3,541 399 20136/6/2017
Car WashesCar WashesPuebloCO898 5,103 — — 898 5,103 6,001 728 20086/6/2017
Restaurants - Quick ServiceRestaurants - Quick ServiceSopertonGA312 443 (56)(f)(55)(f)256 388 644 88 19926/6/2017
Movie TheatresMovie TheatresKenoshaWI3,159 3,755 116 — 3,275 3,755 7,030 646 19976/8/2017
EntertainmentEntertainmentVisaliaCA1,320 2,320 — — 1,320 2,320 3,640 364 19846/30/2017
Automotive ServiceAutomotive ServiceKnoxvilleTN518 695 — — 518 695 1,213 132 20087/21/2017
Automotive ServiceAutomotive ServiceForest ParkGA498 850 — — 498 850 1,348 146 19927/21/2017
Automotive ServiceAutomotive ServiceMartinezGA612 570 — — 612 570 1,182 124 19927/21/2017
Automotive ServiceAutomotive ServiceClarksvilleTN498 633 — — 498 633 1,131 116 19987/21/2017
Automotive ServiceAutomotive ServiceOcalaFL518 715 — 168 518 883 1,401 137 19897/21/2017
Automotive ServiceAutomotive ServiceOrlandoFL456 664 — 178 456 842 1,298 113 19897/21/2017
Medical / DentalMedical / DentalMontgomeryAL477 2,976 — — 477 2,976 3,453 369 20018/7/2017
Restaurants - Quick ServiceRestaurants - Quick ServiceAlgonaIA150 528 — — 150 528 678 82 19938/10/2017
Car WashesCar WashesBufordGA1,353 3,693 — — 1,353 3,693 5,046 553 20108/15/2017
Early Childhood EducationEarly Childhood EducationOrlandoFL1,175 4,362 — — 1,175 4,362 5,537 541 20108/25/2017
Automotive ServiceAutomotive ServiceGarden CityMI366 961 — — 366 961 1,327 138 19848/29/2017
Automotive ServiceAutomotive ServiceTroyMI794 1,389 — — 794 1,389 2,183 199 19748/29/2017
Automotive ServiceAutomotive ServiceBurtonMI188 1,180 — — 188 1,180 1,368 155 19558/29/2017
Medical / DentalMedical / DentalRound RockTX713 6,821 — — 713 6,821 7,534 790 20169/12/2017
Car WashesCar WashesLittle RockAR685 3,361 — — 685 3,361 4,046 401 19769/12/2017
Car WashesCar WashesBryantAR489 2,790 — — 489 2,790 3,279 328 19979/20/2017
Automotive ServiceAutomotive ServiceLongwoodFL887 1,263 — 177 887 1,440 2,327 215 20009/25/2017
Car WashesCar WashesAndersonSC793 4,031 — — 793 4,031 4,824 504 20089/26/2017
Car WashesCar WashesCorneliaGA470 2,670 — — 470 2,670 3,140 334 20019/26/2017
Car WashesCar WashesSouth CommerceGA607 3,072 — — 607 3,072 3,679 391 20169/26/2017
Car WashesCar WashesSenecaSC255 2,994 — — 255 2,994 3,249 352 20059/26/2017
Restaurants - Quick ServiceRestaurants - Quick ServiceEast BethelMN764 1,353 — — 764 1,353 2,117 308 19969/27/2017
Restaurants - Quick ServiceRestaurants - Quick ServiceIsantiMN1,167 1,859 — — 1,167 1,859 3,026 353 19899/27/2017
Convenience StoresConvenience StoresBrahamMN289 1,043 — — 289 1,043 1,332 164 19869/27/2017
Restaurants - Quick ServiceRestaurants - Quick ServiceGrantsburgWI640 1,673 — — 640 1,673 2,313 313 20059/27/2017
Health and FitnessHealth and FitnessHobbsNM938 1,503 — — 938 1,503 2,441 235 20169/28/2017
Health and FitnessHealth and FitnessFlorenceKY868 2,186 — — 868 2,186 3,054 297 19949/28/2017
Automotive ServiceAutomotive ServiceMagnoliaTX1,402 2,480 — — 1,402 2,480 3,882 406 20179/29/2017
Early Childhood EducationEarly Childhood EducationWinter GardenFL1,169 4,603 — — 1,169 4,603 5,772 597 20159/29/2017
Car WashesCar WashesRogersAR763 2,663 — — 763 2,663 3,426 342 20059/29/2017
Car WashesCar WashesShreveportLA460 2,615 — — 460 2,615 3,075 334 20179/29/2017
EntertainmentEntertainmentOrlandoFL2,290 4,377 — 4,500 2,290 8,877 11,167 672 20079/29/2017
Medical / DentalMedical / DentalNorth LimaOH112 926 — — 112 926 1,038 107 197610/5/2017
Medical / DentalMedical / DentalWest LafayetteIN122 397 — — 122 397 519 51 197610/5/2017
Medical / DentalMedical / DentalSalemOH92 468 — — 92 468 560 59 198510/5/2017
Medical / DentalMedical / DentalToledoOH448 1,750 — — 448 1,750 2,198 203 199510/5/2017
Medical / DentalMedical / DentalYoungstownOH275 702 — — 275 702 977 98 197110/5/2017
Medical / DentalMedical / DentalMadisonOH387 488 — — 387 488 875 69 195010/5/2017
Medical / DentalMedical / DentalYoungstownOH366 1,394 — — 366 1,394 1,760 186 199510/5/2017
Medical / DentalMedical / DentalPenn YanNY132 651 — — 132 651 783 87 198610/5/2017
Medical / DentalMedical / DentalKentOH173 610 — — 173 610 783 80 197010/5/2017
Convenience StoresConvenience StoresTylerTX706 511 — 950 706 1,461 2,167 198 199610/16/2017
EntertainmentEntertainmentHooverAL1,403 2,939 — — 1,403 2,939 4,342 401 201710/13/2017
F-6


Description(a)Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2020(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Tenant IndustryTenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
TotalTenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Building MaterialsConroeTX{f}$2,150 $631 $$$2,150 $631 $2,781 $80 20026/1/2017
Building MaterialsAmarilloTX{f}927 655 927 655 1,582 83 20026/1/2017
Building MaterialsGrand JunctionCO{f}760 403 760 403 1,163 51 19836/1/2017
Building MaterialsMt. PleasantSC{f}1,097 171 1,097 171 1,268 22 19836/1/2017
Building MaterialsIrondaleAL{f}546 227 546 227 773 29 19756/1/2017
Building MaterialsBessemerAL{f}1,514 3,413 1,514 3,413 4,927 433 20026/1/2017
Car WashesFarmingtonNM634 4,945 634 4,945 5,579 552 20056/6/2017
Car WashesFarmingtonNM746 2,795 746 2,795 3,541 312 20136/6/2017
Car WashesPuebloCO898 5,103 898 5,103 6,001 569 20086/6/2017
Restaurants - Quick ServiceNashvilleGA19916/6/2017
Restaurants - Quick ServiceSopertonGA312 443 312 443 755 71 19926/6/2017
Movie TheatresKenoshaWI3,159 3,755 116 3,275 3,755 7,030 500 19976/8/2017
EntertainmentVisaliaCA1,320 2,320 1,320 2,320 3,640 283 19846/30/2017
Automotive ServiceKnoxvilleTN{f}518 695 518 695 1,213 102 20087/21/2017
Automotive ServiceForest ParkGA{f}498 850 498 850 1,348 113 19927/21/2017
Automotive ServiceMartinezGA{f}612 570 612 570 1,182 96 19927/21/2017
Automotive ServiceClarksvilleTN{f}498 633 498 633 1,131 90 19987/21/2017
Automotive ServiceOcalaFL{f}518 715 518 715 1,233 106 19897/21/2017
Automotive ServiceOrlandoFL{f}456 664 456 664 1,120 88 19897/21/2017
Medical / DentalMontgomeryAL477 2,976 477 2,976 3,453 285 20018/7/2017
Restaurants - Quick ServiceAlgonaIA150 528 150 528 678 63 19938/10/2017
Car WashesBufordGA{f}1,353 3,693 1,353 3,693 5,046 426 20108/15/2017
Early Childhood EducationOrlandoFL1,175 4,362 1,175 4,362 5,537 416 20108/25/2017
Automotive ServiceGarden CityMI366 961 366 961 1,327 106 19848/29/2017
Automotive ServiceTroyMI794 1,389 794 1,389 2,183 153 19748/29/2017
Automotive ServiceBurtonMI188 1,180 188 1,180 1,368 120 19558/29/2017
Pet Care ServicesArvadaCO1,342 2,808 (564)(g)(58)(g)778 2,750 3,528 300 19829/5/2017
Medical / DentalRound RockTX{f}713 6,821 713 6,821 7,534 608 20169/12/2017
Car WashesLittle RockAR685 3,361 685 3,361 4,046 309 19769/12/2017
Car WashesBryantAR489 2,790 489 2,790 3,279 250 19979/20/2017
Automotive ServiceLongwoodFL{f}887 1,263 887 1,263 2,150 164 20009/25/2017
Car WashesAndersonSC793 4,031 793 4,031 4,824 385 20089/26/2017
Car WashesCorneliaGA470 2,670 470 2,670 3,140 256 20019/26/2017
Car WashesSouth CommerceGA607 3,072 607 3,072 3,679 299 20169/26/2017
Car WashesSenecaSC255 2,994 255 2,994 3,249 269 20059/26/2017
Restaurants - Quick ServiceEast BethelMN764 1,353 764 1,353 2,117 236 19969/27/2017
Restaurants - Quick ServiceIsantiMN1,167 1,859��1,167 1,859 3,026 270 19899/27/2017
Convenience StoresBrahamMN289 1,043 289 1,043 1,332 125 19869/27/2017
Restaurants - Quick ServiceGrantsburgWI640 1,673 640 1,673 2,313 239 20059/27/2017
Health and FitnessHobbsNM938 1,503 938 1,503 2,441 180 20169/28/2017
Health and FitnessFlorenceKY868 2,186 868 2,186 3,054 227 19949/28/2017
Automotive ServiceMagnoliaTX1,402 2,480 1,402 2,480 3,882 311 20179/29/2017
Early Childhood EducationWinter GardenFL1,169 4,603 1,169 4,603 5,772 457 20159/29/2017
Car WashesSpringdaleAR597 1,908 597 1,908 2,505 198 20099/29/2017
Car WashesRogersAR763 2,663 763 2,663 3,426 261 20059/29/2017
Car WashesShreveportLA460 2,615 460 2,615 3,075 255 20179/29/2017
Convenience StoresConvenience StoresJacksonvilleTX587 1,357 587 1,357 1,944 188 20129/29/2017Convenience StoresFarmingtonNM$332 $302 $— $— $332 $302 $634 $54 196611/8/2017
Convenience StoresConvenience StoresDaingerfieldTX269 1,135 798 269 1,933 2,202 125 19799/29/2017Convenience StoresFarmingtonNM342 604 — — 342 604 946 91 197211/8/2017
Convenience StoresConvenience StoresJacksonvilleTX368 916 807 368 1,723 2,091 126 19969/29/2017Convenience StoresFarmingtonNM372 886 — — 372 886 1,258 146 201311/8/2017
Convenience StoresConvenience StoresAztecNM322 685 — — 322 685 1,007 105 198211/8/2017
Convenience StoresConvenience StoresFarmingtonNM282 1,077 — — 282 1,077 1,359 163 198011/8/2017
Convenience StoresConvenience StoresFarmingtonNM503 815 — — 503 815 1,318 133 198011/8/2017
Convenience StoresConvenience StoresFarmingtonNM735 352 — — 735 352 1,087 71 198211/8/2017
Convenience StoresConvenience StoresIgnacioCO272 1,047 — — 272 1,047 1,319 151 198311/8/2017
Convenience StoresConvenience StoresFarmingtonNM332 775 — — 332 775 1,107 126 198511/8/2017
Convenience StoresConvenience StoresFarmingtonNM453 1,027 — — 453 1,027 1,480 180 199011/8/2017
Convenience StoresConvenience StoresKirtlandNM332 906 — — 332 906 1,238 139 198011/8/2017
Restaurants - Quick ServiceRestaurants - Quick ServiceGrayGA293 374 (55)(f)(43)(f)238 331 569 59 199211/10/2017
Restaurants - Quick ServiceRestaurants - Quick ServiceSandersvilleGA283 515 (53)(f)(69)(f)230 446 676 76 198911/10/2017
Restaurants - Quick ServiceRestaurants - Quick ServiceBarnesvilleGA243 414 (135)(f)(205)(f)108 209 317 59 199611/10/2017
Health and FitnessHealth and FitnessGreeleyCO1,484 4,491 — — 1,484 4,491 5,975 558 198911/16/2017
Restaurants - Quick ServiceRestaurants - Quick ServiceHutchinsonKS194 777 — — 194 777 971 108 197111/16/2017
Medical / DentalMedical / DentalTylerTX985 5,675 — — 985 5,675 6,660 688 199911/17/2017
Medical / DentalMedical / DentalLindaleTX394 1,429 — — 394 1,429 1,823 203 201311/17/2017
Convenience StoresConvenience StoresFarmingtonNM554 785 — — 554 785 1,339 157 199811/21/2017
Pet Care ServicesPet Care ServicesFranklinIN395 2,319 — — 395 2,319 2,714 285 200712/1/2017
Pet Care ServicesPet Care ServicesFayettevilleAR905 1,456 — — 905 1,456 2,361 203 197912/1/2017
Pet Care ServicesPet Care ServicesGreenwoodIN312 593 — — 312 593 905 78 195212/1/2017
Pet Care ServicesPet Care ServicesIndianapolisIN52 416 — — 52 416 468 48 195412/1/2017
Early Childhood EducationEarly Childhood EducationLansdowneVA2,167 2,982 — — 2,167 2,982 5,149 395 200612/4/2017
Early Childhood EducationEarly Childhood EducationOverland ParkKS1,189 4,062 — — 1,189 4,062 5,251 514 201712/8/2017
Restaurants - Casual DiningRestaurants - Casual DiningBossier CityLA976 2,347 — — 976 2,347 3,323 319 199312/15/2017
Restaurants - Casual DiningRestaurants - Casual DiningAugustaGA1,663 1,909 — — 1,663 1,909 3,572 248 198212/15/2017
Movie TheatresMovie TheatresDublinOH2,126 10,097 — — 2,126 10,097 12,223 1,168 199412/15/2017
Restaurants - Quick ServiceRestaurants - Quick ServiceDalevilleAL127 409 — — 127 409 536 54 198312/19/2017
Restaurants - Quick ServiceRestaurants - Quick ServiceRoanokeAL224 526 — — 224 526 750 76 199012/19/2017
Restaurants - Quick ServiceRestaurants - Quick ServiceJasperAL370 331 — — 370 331 701 65 200512/19/2017
Restaurants - Quick ServiceRestaurants - Quick ServiceAlexander CityAL263 506 — — 263 506 769 77 200412/19/2017
Restaurants - Quick ServiceRestaurants - Quick ServiceHeadlandAL273 370 — — 273 370 643 76 200712/19/2017
Restaurants - Quick ServiceRestaurants - Quick ServiceTallasseeAL195 302 — — 195 302 497 51 200812/19/2017
Restaurants - Quick ServiceRestaurants - Quick ServiceTalladegaAL88 273 — — 88 273 361 41 199912/19/2017
Restaurants - Quick ServiceRestaurants - Quick ServiceEnterpriseAL166 380 — — 166 380 546 56 197412/19/2017
Restaurants - Quick ServiceRestaurants - Quick ServiceValleyAL185 302 — — 185 302 487 49 200412/19/2017
Restaurants - Quick ServiceRestaurants - Quick ServiceSelmaAL175 409 — 150 175 559 734 59 199612/19/2017
Restaurants - Casual DiningRestaurants - Casual DiningLinthicumMD1,691 1,124 — — 1,691 1,124 2,815 196 200412/21/2017
Restaurants - Casual DiningRestaurants - Casual DiningPocomoke CityMD653 849 — — 653 849 1,502 164 200512/21/2017
Restaurants - Casual DiningRestaurants - Casual DiningD'IbervilleMS927 623 — — 927 623 1,550 106 200412/21/2017
Restaurants - Casual DiningRestaurants - Casual DiningClarksvilleTN861 736 — — 861 736 1,597 114 200312/21/2017
Restaurants - Casual DiningRestaurants - Casual DiningScrantonPA785 755 — 791 755 1,546 152 199512/21/2017
Restaurants - Casual DiningRestaurants - Casual DiningAlexander CityAL511 802 — — 511 802 1,313 124 200712/21/2017
Restaurants - Casual DiningRestaurants - Casual DiningColumbiaSC785 500 (338)(f)(179)(f)447 321 768 80 200312/21/2017
Restaurants - Casual DiningRestaurants - Casual DiningPalm CityFL672 727 (53)(f)(32)(f)619 695 1,314 113 200312/21/2017
Restaurants - Casual DiningRestaurants - Casual DiningSt RobertMO644 755 — — 644 755 1,399 109 200112/21/2017
Automotive ServiceAutomotive ServiceSpringTX721 932 — 300 721 1,232 1,953 218 201712/27/2017
Car WashesCar WashesBentonvilleAR1,306 2,437 — — 1,306 2,437 3,743 332 201712/28/2017
Health and FitnessHealth and FitnessAuburnAL1,104 2,411 — — 1,104 2,411 3,515 345 200712/29/2017
Health and FitnessHealth and FitnessColumbusGA2,175 2,540 — — 2,175 2,540 4,715 398 200512/29/2017
Early Childhood EducationEarly Childhood EducationSouthavenMS1,060 1,496 — 124 1,060 1,620 2,680 218 200212/29/2017
Restaurants - Quick ServiceRestaurants - Quick ServiceSaginawMI528 1,086 — — 528 1,086 1,614 157 20121/4/2018
Restaurants - Quick ServiceRestaurants - Quick ServiceGrand RapidsMI299 1,205 — — 299 1,205 1,504 161 20161/4/2018
F-7


Description(a)Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
 Gross Amount at
December 31, 2020(b)(c)
Accumulated Depreciation
(d)(e)
Year ConstructedDate
Acquired
Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year ConstructedDate Acquired
Tenant IndustryTenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
 Building &
Improvements
 Land &
Improvements
Building &
Improvements
TotalTenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
EntertainmentOrlandoFL2,290 4,377  4,242  2,290 8,619 10,909 428 20079/29/2017
Restaurants - Quick ServiceRestaurants - Quick ServiceGrand RapidsMI$349 $1,166 $— $— $349 $1,166 $1,515 $141 20131/4/2018
Health and FitnessHealth and FitnessWichitaKS2,594 — 326 4,812 2,920 4,812 7,732 491 20181/19/2018
Convenience StoresConvenience StoresBloomfieldNM221 784 — — 221 784 1,005 103 19801/24/2018
Early Childhood EducationEarly Childhood EducationTrumbullCT864 — 206 3,392 1,070 3,392 4,462 238 20181/31/2018
Restaurants - Casual DiningRestaurants - Casual DiningDavenportIA57 479 — — 57 479 536 52 19552/8/2018
Restaurants - Casual DiningRestaurants - Casual DiningBettendorfIA402 1,050 — — 402 1,050 1,452 123 19752/8/2018
Restaurants - Casual DiningRestaurants - Casual DiningKewaneeIL115 432 — — 115 432 547 55 19932/8/2018
Restaurants - Casual DiningRestaurants - Casual DiningDavenportIA459 1,304 — — 459 1,304 1,763 158 19902/8/2018
Restaurants - Casual DiningRestaurants - Casual DiningDavenportIA153 1,268 — — 153 1,268 1,421 139 19522/8/2018
Automotive ServiceAutomotive ServiceRosevilleMN489 1,602 — — 489 1,602 2,091 191 19712/16/2018
Automotive ServiceAutomotive ServiceWoodburyMN978 2,049 — — 978 2,049 3,027 253 20002/16/2018
GroceryGroceryBurlingtonNC762 1,300 — — 762 1,300 2,062 174 19922/16/2018
Health and FitnessHealth and FitnessAikenSC1,063 3,787 — — 1,063 3,787 4,850 436 19983/1/2018
Early Childhood EducationEarly Childhood EducationBurlingtonCT432 1,408 — — 432 1,408 1,840 185 20043/9/2018
Early Childhood EducationEarly Childhood EducationCantonCT730 761 — — 730 761 1,491 128 19793/9/2018
Early Childhood EducationEarly Childhood EducationFarmingtonCT278 1,459 — — 278 1,459 1,737 174 19853/9/2018
Early Childhood EducationEarly Childhood EducationDublinOH740 2,934 — — 740 2,934 3,674 349 20083/13/2018
Movie TheatresMovie TheatresShelbyNC1,826 2,798 — — 1,826 2,798 4,624 374 20043/22/2018
Health and FitnessHealth and FitnessTulsaOK2,856 — 88 4,329 2,944 4,329 7,273 370 20183/22/2018
Automotive ServiceAutomotive ServiceElk RiverMN433 898 — — 433 898 1,331 114 19963/29/2018
Early Childhood EducationEarly Childhood EducationSan AntonioTX482 1,496 — — 482 1,496 1,978 169 20073/29/2018
Pet Care ServicesPet Care ServicesCave CreekAZ1,789 2,540 — 1,405 1,789 3,945 5,734 310 20084/5/2018
Pet Care ServicesPet Care ServicesMaricopaAZ1,057 1,057 — 1,520 1,057 2,577 3,634 141 20084/5/2018
Early Childhood EducationEarly Childhood EducationByron CenterMI513 1,591 — — 513 1,591 2,104 216 20124/9/2018
Medical / DentalMedical / DentalNorth LimaOH112 926   112 926 1,038 82 197610/5/2017Medical / DentalRussellvilleAR710 1,297 — — 710 1,297 2,007 152 20154/20/2018
Medical / DentalWest LafayetteIN122 397   122 397 519 39 197610/5/2017
Medical / DentalSalemOH92 468   92 468 560 45 198510/5/2017
Medical / DentalToledoOH448 1,750   448 1,750 2,198 156 199510/5/2017
Medical / DentalPittsburghPA198310/5/2017
Medical / DentalYoungstownOH275 702   275 702 977 75 197110/5/2017
Medical / DentalMadisonOH387 488   387 488 875 53 195010/5/2017
Medical / DentalYoungstownOH366 1,394   366 1,394 1,760 142 199510/5/2017
Medical / DentalPenn YanNY132 651   132 651 783 66 198610/5/2017
Medical / DentalKentOH{f}173 610   173 610 783 61 197010/5/2017
Convenience StoresTylerTX706 511  950  706 1,461 2,167 124 199610/16/2017
EntertainmentHooverAL1,403 2,939   1,403 2,939 4,342 307 201710/13/2017
Car WashesCar WashesBel AirMD321 3,120 — — 321 3,120 3,441 365 20164/26/2018
Automotive ServiceAutomotive ServiceApexNC229 428 — — 229 428 657 57 20005/1/2018
Automotive ServiceAutomotive ServiceHolly SpringsNC308 1,283 — — 308 1,283 1,591 145 20035/1/2018
Automotive ServiceAutomotive ServiceFuquay VarinaNC487 318 — — 487 318 805 59 20085/1/2018
Movie TheatresMovie TheatresDecaturAL1,491 4,350 — — 1,491 4,350 5,841 556 20135/10/2018
Automotive ServiceAutomotive ServiceNorth CantonOH481 982 — — 481 982 1,463 119 19605/17/2018
Automotive ServiceAutomotive ServiceClinton TownshipMI1,179 688 — — 1,179 688 1,867 168 19835/17/2018
Automotive ServiceAutomotive ServiceBaltimoreMD206 1,709 — — 206 1,709 1,915 165 19525/17/2018
Convenience StoresConvenience StoresFarmingtonNM332 302   332 302 634 41 196611/8/2017Convenience StoresSartellMN988 607 — — 988 607 1,595 156 20135/17/2018
Convenience StoresConvenience StoresFarmingtonNM342 604   342 604 946 69 197211/8/2017Convenience StoresSt. AugustaMN473 1,111 — — 473 1,111 1,584 171 19785/17/2018
Convenience StoresConvenience StoresFarmingtonNM372 886   372 886 1,258 111 201311/8/2017Convenience StoresRiceMN782 1,461 14 104 796 1,565 2,361 275 20055/17/2018
Convenience StoresConvenience StoresAztecNM322 685   322 685 1,007 80 198211/8/2017Convenience StoresPine CityMN792 1,173 — — 792 1,173 1,965 226 19675/17/2018
Convenience StoresConvenience StoresFarmingtonNM282 1,077   282 1,077 1,359 124 198011/8/2017Convenience StoresCambridgeMN1,008 2,161 — — 1,008 2,161 3,169 357 20075/17/2018
Pet Care ServicesPet Care ServicesLakewood RanchFL442 — 1,054 2,677 1,496 2,677 4,173 331 20195/24/2018
Other ServicesOther ServicesErwinTN713 1,484 — — 713 1,484 2,197 173 19816/1/2018
Other ServicesOther ServicesSpartaNC713 1,942 — — 713 1,942 2,655 251 19736/1/2018
Other ServicesOther ServicesKingsportTN1,220 3,143 — — 1,220 3,143 4,363 419 19796/1/2018
Other ServicesOther ServicesClevelandTN673 1,083 — — 673 1,083 1,756 132 19756/1/2018
Other ServicesOther ServicesClevelandTN615 2,938 — — 615 2,938 3,553 289 19646/1/2018
Other ServicesOther ServicesCastlewoodVA1,259 1,786 — — 1,259 1,786 3,045 251 19916/1/2018
Other ServicesOther ServicesCovingtonGA849 3,309 — — 849 3,309 4,158 392 19916/1/2018
Other ServicesOther ServicesHarlemGA703 1,610 — — 703 1,610 2,313 191 18956/1/2018
Other ServicesOther ServicesLondonKY937 2,391 — — 937 2,391 3,328 305 19996/1/2018
Other ServicesOther ServicesElizabethtonTN254 517 — — 254 517 771 82 20106/1/2018
Other ServicesOther ServicesElizabethtonTN488 849 — — 488 849 1,337 102 19966/1/2018
Other ServicesOther ServicesMountain CityTN78 176 — — 78 176 254 21 19366/1/2018
Convenience StoresConvenience StoresFarmingtonNM503 815   503 815 1,318 101 198011/8/2017Convenience StoresMosineeWI260 509 — — 260 509 769 87 19946/15/2018
Convenience StoresConvenience StoresFarmingtonNM735 352   735 352 1,087 54 198211/8/2017Convenience StoresWausauWI311 372 — — 311 372 683 79 19956/15/2018
Convenience StoresConvenience StoresIgnacioCO272 1,047   272 1,047 1,319 115 198311/8/2017Convenience StoresWausauWI402 1,470 — — 402 1,470 1,872 182 19956/15/2018
Convenience StoresFarmingtonNM332 775   332 775 1,107 96 198511/8/2017
Convenience StoresFarmingtonNM453 1,027   453 1,027 1,480 137 199011/8/2017
Convenience StoresKirtlandNM332 906   332 906 1,238 106 198011/8/2017
Restaurants - Quick ServiceGrayGA293 374   293 374 667 47 199211/10/2017
Restaurants - Quick ServiceSandersvilleGA283 515   283 515 798 60 198911/10/2017
Restaurants - Quick ServiceBarnesvilleGA243 414 (113)(g)(192)(g)130 222 352 52 199611/10/2017
Health and FitnessGreeleyCO1,484 4,491   1,484 4,491 5,975 421 198911/16/2017
Restaurants - Quick ServiceHutchinsonKS{f}194 777   194 777 971 81 197111/16/2017
Medical / DentalTylerTX985 5,675   985 5,675 6,660 519 199911/17/2017
Medical / DentalLindaleTX394 1,429   394 1,429 1,823 153 201311/17/2017
Convenience StoresFarmingtonNM554 785   554 785 1,339 119 199811/21/2017
Pet Care ServicesFranklinIN395 2,319   395 2,319 2,714 215 200712/1/2017
Pet Care ServicesFayettevilleAR905 1,456   905 1,456 2,361 153 197912/1/2017
Pet Care ServicesGreenwoodIN312 593   312 593 905 59 195212/1/2017
Pet Care ServicesIndianapolisIN52 416   52 416 468 37 195412/1/2017
Early Childhood EducationLansdowneVA2,167 2,982   2,167 2,982 5,149 298 200612/4/2017
Early Childhood EducationOverland ParkKS1,189 4,062   1,189 4,062 5,251 388 201712/8/2017
Restaurants - Casual DiningBossier CityLA{f}976 2,347   976 2,347 3,323 241 199312/15/2017
Restaurants - Casual DiningAugustaGA1,663 1,909   1,663 1,909 3,572 187 198212/15/2017
Movie TheatresDublinOH2,126 10,097   2,126 10,097 12,223 882 199412/15/2017
Restaurants - Quick ServiceDalevilleAL127 409   127 409 536 41 198312/19/2017
Restaurants - Quick ServiceRoanokeAL224 526   224 526 750 57 199012/19/2017
Restaurants - Quick ServiceJasperAL370 331   370 331 701 49 200512/19/2017
Restaurants - Quick ServiceAlexander CityAL263 506   263 506 769 58 200412/19/2017
Restaurants - Quick ServiceHeadlandAL273 370   273 370 643 57 200712/19/2017
Restaurants - Quick ServiceTallasseeAL195 302   195 302 497 39 200812/19/2017
Restaurants - Quick ServiceTalladegaAL88 273   88 273 361 30 199912/19/2017
Restaurants - Quick ServiceEnterpriseAL166 380   166 380 546 42 197412/19/2017
F-8


Description(a)Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2020(b)(c)
Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Tenant IndustryTenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
TotalTenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Restaurants - Quick ServiceValleyAL185 302 185 302 487 37 200412/19/2017
Restaurants - Quick ServiceSelmaAL175 409 175 409 584 45 199612/19/2017
Restaurants - Casual DiningLinthcumMD1,691 1,124 1,691 1,124 2,815 147 200412/21/2017
Restaurants - Casual DiningPocomoke CityMD653 849 653 849 1,502 123 200512/21/2017
Restaurants - Casual DiningD'IbervilleMS927 623 927 623 1,550 79 200412/21/2017
Restaurants - Casual DiningClarksvilleTN861 736 861 736 1,597 86 200312/21/2017
Restaurants - Casual DiningScrantonPA785 755 785 755 1,540 114 199512/21/2017
Restaurants - Casual DiningAlexander CityAL511 802 511 802 1,313 93 200712/21/2017
Restaurants - Casual DiningColumbiaSC785 500 (338)(g)(208)(g)447 292 739 67 200312/21/2017
Restaurants - Casual DiningPalm CityFL672 727 (59)(61)613 666 1,279 86 200312/21/2017
Restaurants - Casual DiningSt RobertMO644 755 644 755 1,399 82 200112/21/2017
Restaurants - Quick ServiceJasperIN{f}226 931 226 931 1,157 91 199812/22/2017
Automotive ServiceSpringTX721 932 300 721 1,232 1,953 153 201712/27/2017
Car WashesBentonvilleAR201712/28/2017
Health and FitnessAuburnAL1,104 2,411 1,104 2,411 3,515 259 200712/29/2017
Health and FitnessColumbusGA2,175 2,540 2,175 2,540 4,715 298 200512/29/2017
Early Childhood EducationSouthavenMS1,060 1,496 124 1,060 1,620 2,680 158 200212/29/2017
Restaurants - Quick ServiceSaginawMI528 1,086 528 1,086 1,614 118 20121/4/2018
Restaurants - Quick ServiceGrand RapidsMI299 1,205 299 1,205 1,504 121 20161/4/2018
Restaurants - Quick ServiceGrand RapidsMI349 1,166 349 1,166 1,515 106 20131/4/2018
Health and FitnessWichitaKS2,594 326 4,812 2,920 4,812 7,732 346 20181/19/2018
Convenience StoresConvenience StoresWausauWI$502 $361 $— $— $502 $361 $863 $109 19896/15/2018
Convenience StoresConvenience StoresWausauWI412 445 — — 412 445 857 98 19916/15/2018
Convenience StoresConvenience StoresPrenticeWI1,164 753 — — 1,164 753 1,917 319 19896/15/2018
Convenience StoresConvenience StoresRothschildWI703 760 — — 703 760 1,463 157 19856/15/2018
Convenience StoresConvenience StoresPhillipsWI191 722 — — 191 722 913 101 19706/15/2018
Convenience StoresConvenience StoresPoundWI321 478 — — 321 478 799 113 19836/15/2018
Convenience StoresConvenience StoresGillettWI241 591 — — 241 591 832 104 19906/15/2018
Convenience StoresConvenience StoresTigertonWI954 1,014 — — 954 1,014 1,968 283 19986/15/2018
Convenience StoresConvenience StoresStevens PointWI1,054 522 — — 1,054 522 1,576 186 19936/15/2018
Convenience StoresConvenience StoresMerrillWI1,857 1,305 — — 1,857 1,305 3,162 431 19966/15/2018
Convenience StoresConvenience StoresTomahawkWI683 1,008 — — 683 1,008 1,691 229 19926/15/2018
Convenience StoresConvenience StoresMarathonWI261 1,244 — — 261 1,244 1,505 157 19876/15/2018
Convenience StoresConvenience StoresEdgarWI502 949 — — 502 949 1,451 176 19846/15/2018
Convenience StoresConvenience StoresPloverWI1,275 883 — — 1,275 883 2,158 214 20066/15/2018
Convenience StoresConvenience StoresHatleyWI783 851 — — 783 851 1,634 206 19976/15/2018
Convenience StoresConvenience StoresMinoquaWI371 412 — — 371 412 783 102 19846/15/2018
Convenience StoresConvenience StoresWittenbergWI1,405 1,305 — — 1,405 1,305 2,710 393 19996/15/2018
Convenience StoresConvenience StoresRudolphWI412 840 — — 412 840 1,252 147 19926/15/2018
Convenience StoresConvenience StoresMountainWI371 663 — — 371 663 1,034 136 19986/15/2018
Convenience StoresConvenience StoresPark FallsWI392 1,164 — — 392 1,164 1,556 181 19846/15/2018
Convenience StoresConvenience StoresBloomfieldNM221 784 221 784 1,005 77 19801/24/2018Convenience StoresWestonWI622 843 — — 622 843 1,465 167 19936/15/2018
Early Childhood EducationEarly Childhood EducationTrumbullCT864 206 3,392 1,070 3,392 4,462 140 20181/31/2018Early Childhood EducationSurpriseAZ1,546 1,736 — 21 1,546 1,757 3,303 207 20086/21/2018
Restaurants - Casual DiningDavenportIA{f}57 479 57 479 536 39 19552/8/2018
Restaurants - Casual DiningBettendorfIA{f}402 1,050 402 1,050 1,452 92 19752/8/2018
Restaurants - Casual DiningKewaneeIL115 432 115 432 547 41 19932/8/2018
Restaurants - Casual DiningDavenportIA459 1,304 459 1,304 1,763 118 19902/8/2018
Restaurants - Casual DiningDavenportIA153 1,268 153 1,268 1,421 104 19522/8/2018
Automotive ServiceRosevilleMN489 1,602 489 1,602 2,091 141 19712/16/2018
Automotive ServiceWoodburyMN978 2,049 978 2,049 3,027 187 20002/16/2018
GroceryBurlingtonNC762 1,300 762 1,300 2,062 128 19922/16/2018
Health and FitnessAikenSC1,063 3,787 1,063 3,787 4,850 322 19983/1/2018
Car WashesCar WashesFayettevilleAR676 2,404 — — 676 2,404 3,080 259 20186/21/2018
Early Childhood EducationEarly Childhood EducationBurlingtonCT432 1,408 432 1,408 1,840 137 20043/9/2018Early Childhood EducationMalvernPA701 2,084 — — 701 2,084 2,785 255 20066/28/2018
Early Childhood EducationEarly Childhood EducationCantonCT730 761 730 761 1,491 95 19793/9/2018Early Childhood EducationFrazerPA730 2,276 — — 730 2,276 3,006 267 19986/28/2018
Early Childhood EducationEarly Childhood EducationFarmingtonCT278 1,459 278 1,459 1,737 129 19853/9/2018Early Childhood EducationGlen MillsPA3,938 3,246 — — 3,938 3,246 7,184 525 19926/28/2018
Early Childhood EducationEarly Childhood EducationDublinOH740 2,934 740 2,934 3,674 256 20083/13/2018Early Childhood EducationErialNJ740 1,546 — — 740 1,546 2,286 172 20006/28/2018
Movie TheatresShelbyNC1,826 2,798 1,826 2,798 4,624 274 20043/22/2018
Early Childhood EducationEarly Childhood EducationExtonPA442 2,007 — — 442 2,007 2,449 217 20006/28/2018
Early Childhood EducationEarly Childhood EducationVoorheesNJ509 1,892 — — 509 1,892 2,401 215 20026/28/2018
Early Childhood EducationEarly Childhood EducationRoyersfordPA259 1,892 — — 259 1,892 2,151 195 20026/28/2018
Early Childhood EducationEarly Childhood EducationWest NorritonPA557 1,998 — — 557 1,998 2,555 220 20036/28/2018
Early Childhood EducationEarly Childhood EducationKing of PrussiaPA490 2,171 — — 490 2,171 2,661 224 20046/28/2018
Early Childhood EducationEarly Childhood EducationDowningtownPA605 2,219 — — 605 2,219 2,824 242 20076/28/2018
Early Childhood EducationEarly Childhood EducationCollegevillePA423 1,940 — — 423 1,940 2,363 206 20086/28/2018
Early Childhood EducationEarly Childhood EducationPhoenixvillePA1,431 4,466 — — 1,431 4,466 5,897 513 20106/28/2018
Early Childhood EducationEarly Childhood EducationBlue BellPA788 3,218 — — 788 3,218 4,006 334 19676/28/2018
Medical / DentalMedical / DentalMountain GroveMO113 527 — — 113 527 640 63 20126/28/2018
Medical / DentalMedical / DentalHarrisonAR144 835 — — 144 835 979 88 20066/28/2018
Medical / DentalMedical / DentalJonesboroAR329 1,021 — — 329 1,021 1,350 111 20056/28/2018
Medical / DentalMedical / DentalEl DoradoAR93 228 — — 93 228 321 25 20006/28/2018
Medical / DentalMedical / DentalBerryvilleAR62 120 — — 62 120 182 18 20006/28/2018
Medical / DentalMedical / DentalBatesvilleAR237 1,139 — — 237 1,139 1,376 131 20176/28/2018
Health and FitnessHealth and FitnessTulsaOK2,856 108 4,329 2,964 4,329 7,293 253 20183/22/2018Health and FitnessSalisburyMA1,169 14,584 1,331 2,846 2,500 17,430 19,930 1,422 20046/29/2018
Automotive ServiceElk RiverMN433 898 433 898 1,331 83 19963/29/2018
Early Childhood EducationSan AntonioTX482 1,496 482 1,496 1,978 124 20073/29/2018
Health and FitnessHealth and FitnessPeabodyMA3,497 6,523 — 90 3,497 6,613 10,110 653 20096/29/2018
Health and FitnessHealth and FitnessMethuenMA4,544 5,179 — — 4,544 5,179 9,723 624 20026/29/2018
Health and FitnessHealth and FitnessMoncks CornerSC978 1,439 — — 978 1,439 2,417 205 20026/29/2018
Medical / DentalMedical / DentalBrownsvilleTX172 1,683 — — 172 1,683 1,855 162 20087/13/2018
Pet Care ServicesPet Care ServicesCave CreekAZ1,789 2,540 1,405 1,789 3,945 5,734 227 20084/5/2018Pet Care ServicesMesaAZ1,329 1,531 — 55 1,329 1,586 2,915 172 19907/13/2018
Pet Care ServicesPet Care ServicesChandlerAZ1,775 3,033 — 55 1,775 3,088 4,863 339 20027/13/2018
Pet Care ServicesPet Care ServicesGreen ValleyAZ913 2,454 — 55 913 2,509 3,422 260 20157/13/2018
Restaurants - Quick ServiceRestaurants - Quick ServiceBrownsvilleKY297 1,024 — — 297 1,024 1,321 123 19907/18/2018
Car WashesCar WashesAthenGA1,011 2,536 — 600 1,011 3,136 4,147 371 20067/26/2018
Car WashesCar WashesWinderGA683 2,027 — — 683 2,027 2,710 255 20087/26/2018
Car WashesCar WashesDecaturGA703 3,031 — — 703 3,031 3,734 330 19677/26/2018
F-9


Description(a)Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2020(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Tenant IndustryTenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
TotalTenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Pet Care ServicesMaricopaAZ$1,057 $1,057 $$1,520 $1,057 $2,577 $3,634 $104 20084/5/2018
Early Childhood EducationByron CenterMI{f}513 1,591 513 1,591 2,104 159 20124/9/2018
Medical / DentalRussellvilleAR710 1,297 710 1,297 2,007 110 20154/20/2018
Car WashesCar WashesBel AirMD{f}321 3,120 321 3,120 3,441 266 20164/26/2018Car WashesDecaturGA$828 $2,029 $— $— $828 $2,029 $2,857 $259 20077/26/2018
Car WashesCar WashesDuluthGA1,261 2,187 — — 1,261 2,187 3,448 264 20067/26/2018
Restaurants - Quick ServiceRestaurants - Quick ServiceFort OglethorpeGA1,283 1,045 — — 1,283 1,045 2,328 120 20018/8/2018
Restaurants - Quick ServiceRestaurants - Quick ServiceRinggoldGA387 1,406 — — 387 1,406 1,793 167 20158/8/2018
Restaurants - Quick ServiceRestaurants - Quick ServiceChattanoogaTN— — — — — — — — 20098/8/2018
Restaurants - Quick ServiceRestaurants - Quick ServiceChattanoogaTN— — — — — — — — 20048/8/2018
Restaurants - Quick ServiceRestaurants - Quick ServiceChattanoogaTN1,497 1,161 — — 1,497 1,161 2,658 132 20128/8/2018
Restaurants - Quick ServiceRestaurants - Quick ServiceDaytonTN468 1,283 — — 468 1,283 1,751 156 20168/8/2018
Restaurants - Quick ServiceRestaurants - Quick ServiceOoltewahTN1,079 1,262 — — 1,079 1,262 2,341 141 20038/8/2018
Restaurants - Quick ServiceRestaurants - Quick ServiceSoddy DaisyTN— — — — — — — — 20068/8/2018
Automotive ServiceAutomotive ServiceApexNC{f}229 428 229 428 657 41 20005/1/2018Automotive ServiceOklahoma CityOK152 596 — — 152 596 748 67 19808/9/2018
Automotive ServiceAutomotive ServiceHolly SpringsNC{f}308 1,283 308 1,283 1,591 105 20035/1/2018Automotive ServiceMidwest CityOK253 495 — — 253 495 748 70 19958/9/2018
Automotive ServiceAutomotive ServiceFuquay VarinaNC{f}487 318 487 318 805 43 20085/1/2018Automotive ServiceDel CityOK364 384 — — 364 384 748 68 19858/9/2018
Movie TheatresDecaturAL1,491 4,350 1,491 4,350 5,841 405 20135/10/2018
Automotive ServiceAutomotive ServiceNorth CantonOH481 982 481 982 1,463 86 19605/17/2018Automotive ServiceMidwest CityOK172 526 — — 172 526 698 61 19808/9/2018
Automotive ServiceClinton TownshipMI1,179 688 1,179 688 1,867 121 19835/17/2018
Automotive ServiceBaltimoreMD206 1,709 206 1,709 1,915 119 19525/17/2018
Early Childhood EducationEarly Childhood EducationEden PrairieMN1,264 1,651 — — 1,264 1,651 2,915 226 19958/10/2018
Restaurants - Quick ServiceRestaurants - Quick ServiceBlythevilleAR— — — — — — — — 20078/22/2018
Restaurants - Quick ServiceRestaurants - Quick ServiceParagouldAR744 784 — — 744 784 1,528 95 20088/22/2018
Restaurants - Quick ServiceRestaurants - Quick ServiceVan BurenAR642 946 — — 642 946 1,588 113 20088/22/2018
Convenience StoresConvenience StoresSartellMN988 607 988 607 1,595 112 20135/17/2018Convenience StoresSeguinTX— — — — — — — — 19749/4/2018
Convenience StoresConvenience StoresSt. AugustaMN473 1,111 473 1,111 1,584 124 19785/17/2018Convenience StoresBurlesonTX— — — — — — — — 19859/4/2018
Convenience StoresConvenience StoresRiceMN782 1,461 14 104 796 1,565 2,361 194 20055/17/2018Convenience StoresWinfieldTX— — — — — — — — 19799/4/2018
Convenience StoresPine CityMN792 1,173 792 1,173 1,965 163 19675/17/2018
Convenience StoresCambridgeMN1,008 2,161 1,008 2,161 3,169 257 20075/17/2018
Automotive ServiceAutomotive ServicePontiacMI445 1,077 — — 445 1,077 1,522 136 19789/7/2018
Restaurants - Quick ServiceRestaurants - Quick ServiceSan AngeloTX161 806 — — 161 806 967 88 19789/12/2018
Health and FitnessHealth and FitnessSpringfieldOR2,024 2,468 — — 2,024 2,468 4,492 331 19999/13/2018
Health and FitnessHealth and FitnessEugeneOR1,046 2,986 — — 1,046 2,986 4,032 290 19809/13/2018
Early Childhood EducationEarly Childhood EducationAcworthGA{f}637 1,365 637 1,365 2,002 141 20005/18/2018Early Childhood EducationSan AntonioTX617 2,258 — — 617 2,258 2,875 237 20089/14/2018
Pet Care ServicesLakewood RanchFL442 1,054 2,677 1,496 2,677 4,173 194 20195/24/2018
Other ServicesBluff CityTN146 1,347 146 1,347 1,493 94 19496/1/2018
Other ServicesErwinTN713 1,484 713 1,484 2,197 125 19816/1/2018
Other ServicesSpartaNC713 1,942 713 1,942 2,655 181 19736/1/2018
Other ServicesKingsportTN1,220 3,143 1,220 3,143 4,363 302 19796/1/2018
Other ServicesClevelandTN673 1,083 673 1,083 1,756 95 19756/1/2018
Other ServicesClevelandTN615 2,938 615 2,938 3,553 209 19646/1/2018
Other ServicesCastlewoodVA1,259 1,786 1,259 1,786 3,045 181 19916/1/2018
Other ServicesCovingtonGA849 3,309 849 3,309 4,158 283 19916/1/2018
Other ServicesHarlemGA703 1,610 703 1,610 2,313 138 18956/1/2018
Other ServicesLondonKY937 2,391 937 2,391 3,328 220 19996/1/2018
Other ServicesElizabethtonTN254 517 254 517 771 59 20106/1/2018
Other ServicesElizabethtonTN488 849 488 849 1,337 74 19966/1/2018
Other ServicesMountain CityTN78 176 78 176 254 15 19366/1/2018
Early Childhood EducationEarly Childhood EducationColleyvilleTX695 1,022 — 423 695 1,445 2,140 122 19979/18/2018
Restaurants - Quick ServiceRestaurants - Quick ServiceMarionAR— — — — — — — — 20079/21/2018
EntertainmentEntertainmentMetairieLA1,323 2,143 — — 1,323 2,143 3,466 252 20169/21/2018
Restaurants - Quick ServiceRestaurants - Quick ServiceMontroseCO698 1,036 — — 698 1,036 1,734 128 20009/25/2018
Restaurants - Family DiningRestaurants - Family DiningAugustaGA825 894 — — 825 894 1,719 99 19689/25/2018
Restaurants - Family DiningRestaurants - Family DiningMaconGA648 992 — — 648 992 1,640 111 19839/25/2018
Restaurants - Family DiningRestaurants - Family DiningMaconGA923 972 — — 923 972 1,895 131 19729/25/2018
Restaurants - Quick ServiceRestaurants - Quick ServiceFairbanksAK438 1,524 — — 438 1,524 1,962 180 19719/27/2018
Restaurants - Quick ServiceRestaurants - Quick ServiceFairbanksAK687 1,633 177 692 1,810 2,502 201 20069/27/2018
Medical / DentalMedical / DentalAbileneTX336 1,959 — — 336 1,959 2,295 203 20069/27/2018
Automotive ServiceAutomotive ServiceBremenIN221 1,284 — — 221 1,284 1,505 124 19709/28/2018
Car WashesCar WashesSpringdaleAR1,405 3,139 — — 1,405 3,139 4,544 342 20189/28/2018
Restaurants - Quick ServiceRestaurants - Quick ServiceAndalusiaAL384 727 — — 384 727 1,111 89 19889/28/2018
Medical / DentalMedical / DentalForrest CityAR143 608 — — 143 608 751 68 20079/28/2018
Early Childhood EducationEarly Childhood EducationAshburnVA898 671 — — 898 671 1,569 81 20019/28/2018
Restaurants - Quick ServiceRestaurants - Quick ServiceNorth Richard HillsTX875 1,113 — — 875 1,113 1,988 151 20179/28/2018
Restaurants - Quick ServiceRestaurants - Quick ServiceGrapevineTX775 904 — — 775 904 1,679 126 20169/28/2018
Restaurants - Quick ServiceRestaurants - Quick ServiceSt AugustineFL917 1,964 — — 917 1,964 2,881 210 20109/28/2018
Early Childhood EducationEarly Childhood EducationFleming IslandFL872 2,523 — — 872 2,523 3,395 237 20069/28/2018
Restaurants - Quick ServiceRestaurants - Quick ServiceHot SpringsAR240 899 — — 240 899 1,139 91 197910/4/2018
Health and FitnessHealth and FitnessTucsonAZ4,227 — 140 4,264 4,367 4,264 8,631 239 201910/10/2018
Restaurants - Quick ServiceRestaurants - Quick ServiceCountrysideIL727 1,302 — — 727 1,302 2,029 138 201310/26/2018
Medical / DentalMedical / DentalMidlandTX298 1,760 — — 298 1,760 2,058 155 199310/31/2018
Convenience StoresConvenience StoresMosineeWI260 509 260 509 769 63 19946/15/2018Convenience StoresTucsonAZ977 827 — — 977 827 1,804 156 198511/7/2018
Convenience StoresConvenience StoresWausauWI311 372 311 372 683 57 19956/15/2018Convenience StoresPhoenixAZ1,037 429 — — 1,037 429 1,466 68 198711/7/2018
Convenience StoresConvenience StoresWausauWI402 1,470 402 1,470 1,872 131 19956/15/2018Convenience StoresCentraliaWA568 509 — — 568 509 1,077 91 197611/7/2018
Convenience StoresWausauWI502 361 502 361 863 79 19896/15/2018
Convenience StoresWausauWI412 445 412 445 857 70 19916/15/2018
Convenience StoresPrenticeWI1,164 753 1,164 753 1,917 230 19896/15/2018
Convenience StoresRothschildWI703 760 703 760 1,463 113 19856/15/2018
Convenience StoresPhillipsWI191 722 191 722 913 73 19706/15/2018
Convenience StoresPoundWI321 478 321 478 799 81 19836/15/2018
Convenience StoresGillettWI241 591 241 591 832 75 19906/15/2018
Convenience StoresTigertonWI954 1,014 954 1,014 1,968 204 19986/15/2018
Convenience StoresStevens PointWI1,054 522 1,054 522 1,576 134 19936/15/2018
Convenience StoresMerrillWI1,857 1,305 1,857 1,305 3,162 311 19966/15/2018
Convenience StoresTomahawkWI683 1,008 683 1,008 1,691 166 19926/15/2018
Convenience StoresMarathonWI261 1,244 261 1,244 1,505 113 19876/15/2018
Convenience StoresEdgarWI502 949 502 949 1,451 127 19846/15/2018
Convenience StoresPloverWI1,275 883 1,275 883 2,158 154 20066/15/2018
Convenience StoresHatleyWI783 851 783 851 1,634 149 19976/15/2018
Medical / DentalMedical / DentalMontgomeryAL454 1,528 — — 454 1,528 1,982 156 200411/7/2018
Medical / DentalMedical / DentalPrattvilleAL237 857 — — 237 857 1,094 86 201211/7/2018
F-10


Description(a)Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2020(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Tenant IndustryTenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
TotalTenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Convenience StoresConvenience StoresMinoquaWI$371 $412 $$$371 $412 $783 $73 19846/15/2018Convenience StoresDuncanvilleTX$— $— $— $— $— $— $— $— 198011/8/2018
Convenience StoresWittenbergWI1,405 1,305 1,405 1,305 2,710 283 19996/15/2018
Convenience StoresRudolphWI412 840 412 840 1,252 106 19926/15/2018
Convenience StoresMountainWI371 663 371 663 1,034 98 19986/15/2018
Convenience StoresPark FallsWI392 1,164 392 1,164 1,556 131 19846/15/2018
Convenience StoresWestonWI622 843 622 843 1,465 120 19936/15/2018
Early Childhood EducationSurpriseAZ1,546 1,736 21 1,546 1,757 3,303 148 20086/21/2018
Car WashesFayettevilleAR20186/21/2018
Restaurants - Quick ServiceRestaurants - Quick ServicePembrokeNY577 898 — — 577 898 1,475 133 201711/28/2018
Medical / DentalMedical / DentalFort WorthTX466 845 — — 466 845 1,311 92 199711/30/2018
Medical / DentalMedical / DentalArlingtonTX546 649 — — 546 649 1,195 81 199911/30/2018
Medical / DentalMedical / DentalBurlesonTX61 1,091 — — 61 1,091 1,152 85 194211/30/2018
Medical / DentalMedical / DentalDallasTX1,813 3,606 — — 1,813 3,606 5,419 314 197911/30/2018
Early Childhood EducationEarly Childhood EducationMalvernPA701 2,084 701 2,084 2,785 182 20066/28/2018Early Childhood EducationOlive BranchMS1,027 1,050 — — 1,027 1,050 2,077 160 200912/5/2018
Early Childhood EducationEarly Childhood EducationFrazerPA730 2,276 730 2,276 3,006 191 19986/28/2018Early Childhood EducationManchesterCT915 939 — 1,805 915 2,744 3,659 341 197712/7/2018
Early Childhood EducationEarly Childhood EducationGlen MillsPA3,938 3,246 3,938 3,246 7,184 375 19926/28/2018Early Childhood EducationMaconGA538 1,067 — — 538 1,067 1,605 130 200712/14/2018
Early Childhood EducationEarly Childhood EducationErialNJ740 1,546 740 1,546 2,286 123 20006/28/2018Early Childhood EducationMaconGA508 1,067 — — 508 1,067 1,575 115 200812/14/2018
EntertainmentEntertainmentAndoverMN898 1,208 — — 898 1,208 2,106 134 200512/12/2018
EntertainmentEntertainmentRochesterMN379 968 — — 379 968 1,347 89 195812/12/2018
EntertainmentEntertainmentSouth St. PaulMN1,008 928 — — 1,008 928 1,936 115 197812/12/2018
EntertainmentEntertainmentMounds ViewMN1,986 3,264 — — 1,986 3,264 5,250 344 196712/12/2018
EntertainmentEntertainmentSt. Paul ParkMN529 1,058 — — 529 1,058 1,587 117 195912/12/2018
EntertainmentEntertainmentOakdaleMN2,136 5,699 — — 2,136 5,699 7,835 548 200912/12/2018
EntertainmentEntertainmentMonticelloMN1,527 3,414 — — 1,527 3,414 4,941 411 200712/12/2018
EntertainmentEntertainmentSt. PaulMN1,218 1,407 — — 1,218 1,407 2,625 146 195512/12/2018
EntertainmentEntertainmentRamseyMN609 749 — — 609 749 1,358 119 198812/12/2018
Health and FitnessHealth and FitnessWinston SalemNC986 1,205 688 (f)(90)(f)1,674 1,115 2,789 96 197212/19/2018
Automotive ServiceAutomotive ServiceDentonTX1,278 1,582 — — 1,278 1,582 2,860 194 198212/20/2018
Car WashesCar WashesDubuqueIA990 2,121 — — 990 2,121 3,111 218 199212/20/2018
Car WashesCar WashesDavenportIA757 2,394 — — 757 2,394 3,151 237 199012/20/2018
Car WashesCar WashesRock IslandIL1,030 2,949 — — 1,030 2,949 3,979 293 199612/20/2018
Pet Care ServicesPet Care ServicesGeorgetownTX753 — 826 3,630 1,579 3,630 5,209 195 202012/21/2018
Pet Care ServicesPet Care ServicesMiddleburgFL803 — 1,842 2,384 2,645 2,384 5,029 350 202012/21/2018
Early Childhood EducationEarly Childhood EducationArlingtonTX1,296 3,239 — — 1,296 3,239 4,535 310 198912/27/2018
Home FurnishingsHome FurnishingsKansas CityMO273 4,683 — — 273 4,683 4,956 384 200712/28/2018
Restaurants - Casual DiningRestaurants - Casual DiningFlintMI619 274 — — 619 274 893 57 19751/2/2019
Restaurants - Casual DiningRestaurants - Casual DiningSaginawMI335 294 — — 335 294 629 51 19671/2/2019
Restaurants - Quick ServiceRestaurants - Quick ServiceAlexandriaLA271 953 — — 271 953 1,224 94 19851/10/2019
Restaurants - Quick ServiceRestaurants - Quick ServiceLeesvilleLA140 812 — — 140 812 952 79 19831/10/2019
Restaurants - Quick ServiceRestaurants - Quick ServiceGriffinGA923 1,103 — — 923 1,103 2,026 115 19831/10/2019
Car WashesCar WashesSpringdaleAR1,032 2,325 — — 1,032 2,325 3,357 246 20181/10/2019
EntertainmentEntertainmentNampaID886 2,768 — — 886 2,768 3,654 239 20081/17/2019
Medical / DentalMedical / DentalWest MemphisAR247 543 — — 247 543 790 61 20071/22/2019
Early Childhood EducationEarly Childhood EducationGilbertAZ1,074 — 632 3,641 1,706 3,641 5,347 233��20201/29/2019
Pet Care ServicesPet Care ServicesDenham SpringsLA485 701 — — 485 701 1,186 76 20071/31/2019
Medical / DentalMedical / DentalLittle RockAR770 1,562 — — 770 1,562 2,332 141 20041/31/2019
Medical / DentalMedical / DentalBryantAR460 1,519 — — 460 1,519 1,979 132 20141/31/2019
Restaurants - Quick ServiceRestaurants - Quick ServiceRustonLA544 1,399 — — 544 1,399 1,943 144 20162/14/2019
Restaurants - Quick ServiceRestaurants - Quick ServiceEl DoradoAR661 1,448 — — 661 1,448 2,109 157 20172/14/2019
Restaurants - Quick ServiceRestaurants - Quick ServicePercivalIA578 1,252 — — 578 1,252 1,830 143 20042/15/2019
Early Childhood EducationEarly Childhood EducationGarnerNC378 1,962 — — 378 1,962 2,340 166 20072/28/2019
Restaurants - Casual DiningRestaurants - Casual DiningWilderKY317 1,169 — — 317 1,169 1,486 98 20102/28/2019
Medical / DentalMedical / DentalMeridianMS886 5,947 — — 886 5,947 6,833 464 20063/8/2019
Health and FitnessHealth and FitnessAbileneTX1,326 2,478 — 144 1,326 2,622 3,948 264 19743/8/2019
Early Childhood EducationEarly Childhood EducationExtonPA442 2,007 442 2,007 2,449 155 20006/28/2018Early Childhood EducationSt. AugustineFL183 1,436 — — 183 1,436 1,619 119 20163/8/2019
Early Childhood EducationEarly Childhood EducationVoorheesNJ509 1,892 509 1,892 2,401 154 20026/28/2018Early Childhood EducationSt. AugustineFL611 2,149 — — 611 2,149 2,760 189 20063/8/2019
Early Childhood EducationEarly Childhood EducationRoyersfordPA259 1,892 259 1,892 2,151 139 20026/28/2018Early Childhood EducationSt. AugustineFL1,385 2,108 — — 1,385 2,108 3,493 225 19813/8/2019
Early Childhood EducationWest NorritonPA557 1,998 557 1,998 2,555 157 20036/28/2018
Early Childhood EducationKing of PrussiaPA490 2,171 490 2,171 2,661 160 20046/28/2018
Early Childhood EducationDowningtownPA605 2,219 605 2,219 2,824 173 20076/28/2018
Early Childhood EducationCollegevillePA423 1,940 423 1,940 2,363 147 20086/28/2018
Early Childhood EducationPhoenixvillePA1,431 4,466 1,431 4,466 5,897 366 20106/28/2018
Early Childhood EducationBlue BellPA788 3,218 788 3,218 4,006 238 19676/28/2018
Medical / DentalMountain GroveMO113 527 113 527 640 45 20126/28/2018
Medical / DentalHarrisonAR144 835 144 835 979 63 20066/28/2018
Medical / DentalJonesboroAR329 1,021 329 1,021 1,350 80 20056/28/2018
Medical / DentalEl DoradoAR93 228 93 228 321 18 20006/28/2018
Medical / DentalBerryvilleAR62 120 62 120 182 13 20006/28/2018
Medical / DentalBatesvilleAR237 1,139 237 1,139 1,376 94 20176/28/2018
Health and FitnessHealth and FitnessSalisburyMA1,169 14,584 1,331 2,843 2,500 17,427 19,927 959 20046/29/2018Health and FitnessLas VegasNV491 2,543 — — 491 2,543 3,034 208 19703/13/2019
Health and FitnessPeabodyMA3,497 6,523 3,497 6,523 10,020 466 20096/29/2018
Health and FitnessMethuenMA4,544 5,179 4,544 5,179 9,723 446 20026/29/2018
Health and FitnessMoncks CornerSC978 1,439 978 1,439 2,417 146 20026/29/2018
Medical / DentalBrownsvilleTX172 1,683 172 1,683 1,855 116 20087/13/2018
Automotive ServiceAutomotive ServiceSt. AugustaMN518 1,057 — — 518 1,057 1,575 123 19913/13/2019
Pet Care ServicesPet Care ServicesMesaAZ1,329 1,531 55 1,329 1,586 2,915 123 19907/13/2018Pet Care ServicesCarbondaleIL605 713 — — 605 713 1,318 96 19863/29/2019
Pet Care ServicesPet Care ServicesChandlerAZ1,775 3,033 55 1,775 3,088 4,863 242 20027/13/2018Pet Care ServicesEnergyIL313 254 — — 313 254 567 30 19953/29/2019
Pet Care ServicesGreen ValleyAZ913 2,454 55 913 2,509 3,422 186 20157/13/2018
Restaurants - Quick ServiceBrownsvilleKY297 1,024 297 1,024 1,321 87 19907/18/2018
Car WashesAthenGA1,011 2,536 600 1,011 3,136 4,147 250 20067/26/2018
Car WashesWinderGA683 2,027 683 2,027 2,710 180 20087/26/2018
Car WashesDecaturGA703 3,031 703 3,031 3,734 233 19677/26/2018
Car WashesDecaturGA828 2,029 828 2,029 2,857 183 20077/26/2018
Car WashesDuluthGA1,261 2,187 1,261 2,187 3,448 187 20067/26/2018
Restaurants - Quick ServiceFort OglethorpeGA1,283 1,045 1,283 1,045 2,328 85 20018/8/2018
Restaurants - Quick ServiceRinggoldGA387 1,406 387 1,406 1,793 118 20158/8/2018
Restaurants - Quick ServiceChattanoogaTN438 1,061 438 1,061 1,499 87 20098/8/2018
Restaurants - Quick ServiceChattanoogaTN876 1,255 876 1,255 2,131 107 20048/8/2018
Restaurants - Quick ServiceChattanoogaTN1,497 1,161 1,497 1,161 2,658 93 20128/8/2018
Restaurants - Quick ServiceDaytonTN468 1,283 468 1,283 1,751 111 20168/8/2018
Restaurants - Quick ServiceOoltewahTN1,079 1,262 1,079 1,262 2,341 99 20038/8/2018
Restaurants - Quick ServiceSoddy DaisyTN825 992 825 992 1,817 95 20068/8/2018
Automotive ServiceOklahoma CityOK152 596 152 596 748 48 19808/9/2018
F-11


Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2020(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Tenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Automotive ServiceMidwest CityOK$253 $495 $$$253 $495 $748 $50 19958/9/2018
Automotive ServiceDel CityOK364 384 364 384 748 48 19858/9/2018
Automotive ServiceMidwest CityOK172 526 172 526 698 43 19808/9/2018
Early Childhood EducationEden PrairieMN{f}1,264 1,651 1,264 1,651 2,915 146 19958/10/2018
Restaurants - Quick ServiceBlythevilleAR785 736 785 736 1,521 70 20078/22/2018
Restaurants - Quick ServiceParagouldAR744 784 744 784 1,528 67 20088/22/2018
Restaurants - Quick ServiceVan BurenAR642 946 642 946 1,588 79 20088/22/2018
Convenience StoresSeguinTX435 995 435 995 1,430 85 19749/4/2018
Convenience StoresBurlesonTX823 1,660 823 1,660 2,483 159 19859/4/2018
Convenience StoresWinfieldTX908 2,474 908 2,474 3,382 240 19799/4/2018
Automotive ServicePontiacMI445 1,077 445 1,077 1,522 95 19789/7/2018
Restaurants - Quick ServiceSan AngeloTX161 806 161 806 967 61 19789/12/2018
Health and FitnessSpringfieldOR{f}2,024 2,468 2,024 2,468 4,492 232 19999/13/2018
Health and FitnessEugeneOR{f}1,046 2,986 1,046 2,986 4,032 196 19809/13/2018
Early Childhood EducationSan AntonioTX617 2,258 617 2,258 2,875 166 20089/14/2018
Early Childhood EducationColleyvilleTX695 1,022 695 1,022 1,717 85 19979/18/2018
Restaurants - Quick ServiceMarionAR459 920 459 920 1,379 80 20079/21/2018
EntertainmentMetairieLA1,323 2,143 1,323 2,143 3,466 174 20169/21/2018
Restaurants - Quick ServiceMontroseCO698 1,036 698 1,036 1,734 89 20009/25/2018
Restaurants - Family DiningAugustaGA825 894 825 894 1,719 68 19689/25/2018
Restaurants - Family DiningMaconGA648 992 648 992 1,640 77 19839/25/2018
Restaurants - Family DiningMaconGA923 972 923 972 1,895 90 19729/25/2018
Restaurants - Quick ServiceFairbanksAK438 1,524 438 1,524 1,962 125 19719/27/2018
Restaurants - Quick ServiceFairbanksAK687 1,633 177 692 1,810 2,502 137 20069/27/2018
Medical / DentalAbileneTX336 1,959 336 1,959 2,295 132 20069/27/2018
Automotive ServiceBremenIN{f}221 1,284 221 1,284 1,505 86 19709/28/2018
Car WashesSpringdaleAR20189/28/2018
Restaurants - Quick ServiceAndalusiaAL384 727 384 727 1,111 61 19889/28/2018
Medical / DentalForrest CityAR143 608 143 608 751 47 20079/28/2018
Early Childhood EducationAshburnVA898 671 898 671 1,569 56 20019/28/2018
Restaurants - Quick ServiceNorth Richard HillsTX875 1,113 875 1,113 1,988 105 20179/28/2018
Restaurants - Quick ServiceGrapevineTX775 904 775 904 1,679 87 20169/28/2018
Restaurants - Quick ServiceSt AugustineFL917 1,964 917 1,964 2,881 146 20109/28/2018
Early Childhood EducationFleming IslandFL{f}872 2,523 872 2,523 3,395 164 20069/28/2018
Restaurants - Quick ServiceHot SpringsAR240 899 240 899 1,139 63 197910/4/2018
Health and FitnessTucsonAZ4,227 140 4,264 4,367 4,264 8,631 123 201910/10/2018
Restaurants - Quick ServiceCountrysideIL727 1,302 727 1,302 2,029 94 201310/26/2018
Medical / DentalMidlandTX298 1,760 298 1,760 2,058 106 199310/31/2018
Early Childhood EducationMcDonoughGA604 2,065 604 2,065 2,669 146 200211/2/2018
Convenience StoresTucsonAZ977 827 977 827 1,804 107 198511/7/2018
Convenience StoresPhoenixAZ1,037 429 1,037 429 1,466 47 198711/7/2018
Convenience StoresCentraliaWA568 509 568 509 1,077 62 197611/7/2018
Medical / DentalMontgomeryAL{f}454 1,528 454 1,528 1,982 107 200411/7/2018
Medical / DentalPrattvilleAL{f}237 857 237 857 1,094 59 201211/7/2018
Convenience StoresDuncanvilleTX469 538 469 538 1,007 57 198011/8/2018
Early Childhood EducationCantonGA504 2,079 504 2,079 2,583 146 200611/9/2018
Restaurants - Quick ServicePembrokeNY577 898 577 898 1,475 90 201711/28/2018
Medical / DentalFort WorthTX466 845 466 845 1,311 62 199711/30/2018
Medical / DentalArlingtonTX546 649 546 649 1,195 55 199911/30/2018
Medical / DentalBurlesonTX61 1,091 61 1,091 1,152 57 194211/30/2018
Medical / DentalDallasTX1,813 3,606 1,813 3,606 5,419 212 197911/30/2018
Early Childhood EducationOlive BranchMS1,027 1,050 1,027 1,050 2,077 108 200912/5/2018

Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Tenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Pet Care ServicesCreteNE$381 $332 $— $— $381 $332 $713 $59 19673/29/2019
Pet Care ServicesBallwinMO537 752 — — 537 752 1,289 74 19863/29/2019
Pet Care ServicesPea RidgeAR518 654 — — 518 654 1,172 72 19963/29/2019
Pet Care ServicesNormanOK225 283 — — 225 283 508 50 19933/29/2019
Pet Care ServicesMartinsvilleIN88 664 — — 88 664 752 51 19893/29/2019
Pet Care ServicesCarbondaleIL557 537 — — 557 537 1,094 86 19763/29/2019
Pet Care ServicesNashvilleIN146 703 — — 146 703 849 61 19703/29/2019
EntertainmentMonroevillePA823 2,028 — — 823 2,028 2,851 219 20163/29/2019
Early Childhood EducationStockbridgeGA645 1,345 — — 645 1,345 1,990 122 20043/29/2019
EntertainmentHuntersvilleNC4,087 9,719 — — 4,087 9,719 13,806 789 19963/29/2019
EntertainmentGreensboroNC2,593 8,381 — — 2,593 8,381 10,974 701 19883/29/2019
Medical / DentalTuscaloosaAL262 1,682 — — 262 1,682 1,944 129 19913/29/2019
Early Childhood EducationDuluthGA843 2,538 — 150 843 2,688 3,531 217 19943/29/2019
Medical / DentalIndianapolisIN509 3,504 — — 509 3,504 4,013 264 20163/29/2019
Medical / DentalFort WayneIN4,006 — 397 2,694 4,403 2,694 7,097 133 20203/29/2019
Restaurants - Quick ServiceWoodstockGA435 932 — — 435 932 1,367 81 19904/5/2019
Restaurants - Quick ServiceCommerceGA435 851 — — 435 851 1,286 74 19904/5/2019
Health and FitnessNormanOK730 2,937 — 559 730 3,496 4,226 305 20184/17/2019
Early Childhood EducationAlpharettaGA835 865 — 400 835 1,265 2,100 88 19994/30/2019
Early Childhood EducationJohns CreekGA1,137 744 — — 1,137 744 1,881 91 20044/30/2019
Medical / DentalTylerTX365 477 — — 365 477 842 37 19405/15/2019
Medical / DentalGroesbeckTX142 406 — — 142 406 548 33 20055/15/2019
Medical / DentalGreenvilleTX172 609 — — 172 609 781 52 19855/15/2019
Medical / DentalMarshallTX487 1,167 — — 487 1,167 1,654 87 19695/15/2019
Pet Care ServicesPrescottAZ223 1,277 — — 223 1,277 1,500 95 19905/24/2019
EntertainmentTrussvilleAL4,403 5,693 — — 4,403 5,693 10,096 494 20025/30/2019
Early Childhood EducationCoral SpringsFL1,939 2,639 — — 1,939 2,639 4,578 237 20045/31/2019
Convenience StoresNew LexingtonOH595 832 — — 595 832 1,427 110 19976/6/2019
Convenience StoresWaterfordPA467 383 — — 467 383 850 80 19966/6/2019
Convenience StoresCrestonOH596 630 — — 596 630 1,226 75 19976/6/2019
Convenience StoresAlexandriaKY425 502 — — 425 502 927 84 19986/6/2019
Convenience StoresRichmondKY1,132 357 — — 1,132 357 1,489 90 19986/6/2019
Convenience StoresCantonOH782 392 — — 782 392 1,174 94 19986/6/2019
Convenience StoresWoosterOH516 862 — — 516 862 1,378 114 19986/6/2019
Convenience StoresLouisvilleKY571 395 — — 571 395 966 75 19986/6/2019
Convenience StoresFairfieldOH426 305 — — 426 305 731 64 19996/6/2019
Convenience StoresNicholasvilleKY864 264 — — 864 264 1,128 63 19996/6/2019
Convenience StoresLouisvilleKY634 772 — — 634 772 1,406 98 19986/6/2019
Convenience StoresParisKY965 538 — — 965 538 1,503 91 19986/6/2019
Convenience StoresFairbornOH553 386 — — 553 386 939 73 19986/6/2019
Convenience StoresEastlakeOH804 861 — — 804 861 1,665 136 19986/6/2019
Convenience StoresBeavercreekOH1,066 574 — — 1,066 574 1,640 132 19996/6/2019
Convenience StoresMilfordOH675 738 — — 675 738 1,413 120 19986/6/2019
Convenience StoresLouisvilleKY883 402 — — 883 402 1,285 86 19986/6/2019
Convenience StoresWauseonOH722 381 — — 722 381 1,103 86 19986/6/2019
Convenience StoresMilanOH585 770 — — 585 770 1,355 123 19996/6/2019
Convenience StoresCantonOH565 767 — — 565 767 1,332 106 19996/6/2019
Convenience StoresMount SterlingKY721 383 — — 721 383 1,104 61 19986/6/2019
Convenience StoresLorainOH696 854 — — 696 854 1,550 143 19996/6/2019
Convenience StoresFairdaleKY683 711 — — 683 711 1,394 116 19996/6/2019
Convenience StoresSouth BloomfieldOH1,381 894 — — 1,381 894 2,275 234 19996/6/2019
Convenience StoresNewtownOH373 346 — — 373 346 719 55 19996/6/2019
Convenience StoresHudsonOH1,270 670 — — 1,270 670 1,940 161 19996/6/2019
Convenience StoresSeymourIN840 838 — — 840 838 1,678 149 19996/6/2019
F-12


Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
 Gross Amount at
December 31, 2020(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Tenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
 Building &
Improvements
 Land &
Improvements
Building &
Improvements
Total
Early Childhood EducationManchesterCT$915 $939 $ $1,805  $915 $2,744 $3,659 $128 197712/7/2018
Early Childhood EducationMaconGA{f}538 1,067   538 1,067 1,605 88 200712/14/2018
Early Childhood EducationMaconGA{f}508 1,067   508 1,067 1,575 78 200812/14/2018
EntertainmentAndoverMN898 1,208   898 1,208 2,106 91 200512/12/2018
EntertainmentRochesterMN379 968   379 968 1,347 60 195812/12/2018
EntertainmentSouth St. PaulMN1,008 928   1,008 928 1,936 78 197812/12/2018
EntertainmentMounds ViewMN1,986 3,264   1,986 3,264 5,250 233 196712/12/2018
EntertainmentSt. Paul ParkMN529 1,058   529 1,058 1,587 79 195912/12/2018
EntertainmentOakdaleMN2,136 5,699   2,136 5,699 7,835 371 200912/12/2018
EntertainmentMonticelloMN1,527 3,414   1,527 3,414 4,941 278 200712/12/2018
EntertainmentSt. PaulMN1,218 1,407   1,218 1,407 2,625 99 195512/12/2018
EntertainmentRamseyMN609 749   609 749 1,358 81 198812/12/2018
Health and FitnessWinston SalemNC986 1,205 (75)(g)(90)(g)911 1,115 2,026 62 197212/19/2018
Automotive ServiceDentonTX1,278 1,582   1,278 1,582 2,860 130 198212/20/2018
Car WashesDubuqueIA990 2,121   990 2,121 3,111 146 199212/20/2018
Car WashesDavenportIA757 2,394   757 2,394 3,151 158 199012/20/2018
Car WashesRock IslandIL1,030 2,949   1,030 2,949 3,979 195 199612/20/2018
Pet Care ServicesGeorgetownTX753 790  3,473  1,543 3,473 5,016 47 202012/21/2018
Pet Care ServicesMiddleburgFL803 1,842  2,384  2,645 2,384 5,029 167 202012/21/2018
Early Childhood EducationArlingtonTX1,296 3,239   1,296 3,239 4,535 207 198912/27/2018
Home FurnishingsKansas CityMO273 4,683   273 4,683 4,956 256 200712/28/2018
Restaurants - Casual DiningFlintMI619 274   619 274 893 38 19751/2/2019
Restaurants - Casual DiningSaginawMI335 294   335 294 629 34 19671/2/2019
Restaurants - Quick ServiceAlexandriaLA{f}271 953   271 953 1,224 63 19851/10/2019
Restaurants - Quick ServiceLeesvilleLA{f}140 812   140 812 952 53 19831/10/2019
Restaurants - Quick ServiceGriffinGA{f}923 1,103 —   923 1,103 2,026 77 19831/10/2019
Car WashesSpringdaleAR1,032 2,325 (1,032)(2,325)20181/10/2019
EntertainmentNampaID886 2,768   886 2,768 3,654 157 20081/17/2019
Medical / DentalWest MemphisAR247 543   247 543 790 40 20071/22/2019
Early Childhood EducationGilbertAZ1,074 632  3,641  1,706 3,641 5,347 100 20201/29/2019
Pet Care ServicesDenham SpringsLA485 701   485 701 1,186 50 20071/31/2019
Medical / DentalLittle RockAR770 1,562   770 1,562 2,332 93 20041/31/2019
Medical / DentalBryantAR460 1,519   460 1,519 1,979 87 20141/31/2019
Restaurants - Quick ServiceRustonLA544 1,399   544 1,399 1,943 95 20162/14/2019
Restaurants - Quick ServiceEl DoradoAR661 1,448   661 1,448 2,109 103 20172/14/2019
Restaurants - Quick ServicePercivalIA{f}578 1,252   578 1,252 1,830 94 20042/15/2019
Early Childhood EducationGarnerNC378 1,962   378 1,962 2,340 108 20072/28/2019
Restaurants - Casual DiningWilderKY317 1,169   317 1,169 1,486 64 20102/28/2019
Medical / DentalMeridianMS886 5,947   886 5,947 6,833 300 20063/8/2019
Health and FitnessAbileneTX1,326 2,478  144  1,326 2,622 3,948 168 19743/8/2019
Early Childhood EducationSt. AugustineFL183 1,436   183 1,436 1,619 77 20163/8/2019
Early Childhood EducationSt. AugustineFL611 2,149   611 2,149 2,760 122 20063/8/2019
Early Childhood EducationSt. AugustineFL1,385 2,108   1,385 2,108 3,493 145 19813/8/2019
Health and FitnessLas VegasNV{f}491 2,543   491 2,543 3,034 135 19703/13/2019
Automotive ServiceSt. AugustaMN{f}518 1,057 518 1,057 1,575 80 19913/13/2019



Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Tenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Convenience StoresPowellOH$841 $503 $— $— $841 $503 $1,344 $97 19966/6/2019
Convenience StoresAvonOH561 392 — — 561 392 953 59 19996/6/2019
Convenience StoresColumbusOH644 702 — — 644 702 1,346 121 19996/6/2019
Convenience StoresLouisvilleKY1,119 450 — — 1,119 450 1,569 104 19996/6/2019
Convenience StoresBedfordOH655 619 — — 655 619 1,274 98 19996/6/2019
Convenience StoresElizabethtownKY1,446 856 — — 1,446 856 2,302 166 19996/6/2019
Convenience StoresParmaOH884 903 — — 884 903 1,787 127 20016/6/2019
Restaurants - Casual DiningWarrenMI983 1,685 — — 983 1,685 2,668 171 19696/7/2019
Restaurants - Casual DiningDetroitMI572 923 — — 572 923 1,495 84 19486/7/2019
Restaurants - Casual DiningDearbornMI702 2,397 — — 702 2,397 3,099 176 19926/7/2019
Restaurants - Casual DiningFarmington HillsMI883 2,337 — — 883 2,337 3,220 200 19646/7/2019
Restaurants - Casual DiningLivoniaMI943 1,725 — — 943 1,725 2,668 162 19746/7/2019
Restaurants - Quick ServiceAlbionNY600 1,089 — — 600 1,089 1,689 99 19686/12/2019
Medical / DentalHuntsvilleTX277 503 — — 277 503 780 45 20036/13/2019
Medical / DentalLongviewTX257 452 — — 257 452 709 33 19986/13/2019
Convenience StoresDemingNM384 676 (177)(f)(315)(f)207 361 568 61 19906/21/2019
Restaurants - Casual DiningDanvilleIL553 1,619 — — 553 1,619 2,172 142 19916/26/2019
Restaurants - Casual DiningNew PhiladelphiaOH1,116 2,001 — — 1,116 2,001 3,117 166 19916/26/2019
Restaurants - Casual DiningBristolVA1,136 1,991 — — 1,136 1,991 3,127 162 20056/26/2019
Early Childhood EducationOlympiaWA377 1,569 — — 377 1,569 1,946 125 20026/27/2019
Early Childhood EducationTumwaterWA665 1,003 — — 665 1,003 1,668 76 19976/27/2019
Early Childhood EducationKlamath FallsOR447 1,202 — — 447 1,202 1,649 99 20106/27/2019
Early Childhood EducationGig HarborWA546 665 — — 546 665 1,211 55 19906/27/2019
Early Childhood EducationOlympiaWA477 566 — — 477 566 1,043 56 19846/27/2019
Early Childhood EducationTacomaWA427 1,410 — — 427 1,410 1,837 115 19876/27/2019
Early Childhood EducationOlympiaWA218 506 — — 218 506 724 47 19246/27/2019
Restaurants - Casual DiningCadillacMI41 1,627 — — 41 1,627 1,668 102 19066/27/2019
Restaurants - Casual DiningAldenMI102 671 — — 102 671 773 47 19526/27/2019
Medical / DentalHighlandAR182 1,060 — — 182 1,060 1,242 87 20086/27/2019
Restaurants - Family DiningKelsoWA804 1,846 — — 804 1,846 2,650 166 19826/27/2019
Restaurants - Family DiningPort OrchardWA983 2,015 — — 983 2,015 2,998 184 19996/27/2019
Restaurants - Family DiningMilwaukeeWI1,526 2,365 — — 1,526 2,365 3,891 229 20186/28/2019
Restaurants - Quick ServiceSissetonSD70 259 — — 70 259 329 25 19846/28/2019
Restaurants - Quick ServiceKnoxvilleIA199 528 — — 199 528 727 53 19726/28/2019
Restaurants - Quick ServiceCentervilleIA259 538 — — 259 538 797 57 19756/28/2019
Pet Care ServicesLancasterSC554 1,017 — — 554 1,017 1,571 91 19946/28/2019
Convenience StoresYumaCO430 990 — — 430 990 1,420 91 19776/28/2019
Car WashesSioux FallsSD757 2,519 — — 757 2,519 3,276 190 20066/28/2019
Car WashesSioux FallsSD627 1,852 — — 627 1,852 2,479 153 20156/28/2019
Car WashesSioux FallsSD1,225 2,678 — — 1,225 2,678 3,903 211 20176/28/2019
Car WashesSioux FallsSD1,484 2,768 — — 1,484 2,768 4,252 213 20176/28/2019
Medical / DentalAmarilloTX396 2,588 — — 396 2,588 2,984 178 19946/28/2019
Early Childhood EducationNashvilleTN1,326 1,945 — — 1,326 1,945 3,271 226 19967/5/2019
Early Childhood EducationMyrtle BeachSC319 532 — 635 319 1,167 1,486 56 19997/5/2019
Health and FitnessChampaignIL1,133 2,226 — 2,150 1,133 4,376 5,509 292 19867/11/2019
Convenience StoresMountain ViewAR438 2,678 — — 438 2,678 3,116 204 19997/16/2019
Convenience StoresMarshallAR856 2,011 — — 856 2,011 2,867 190 20127/16/2019
Restaurants - Quick ServiceCabotAR479 1,189 — — 479 1,189 1,668 101 20087/31/2019
Restaurants - Quick ServiceSearcyAR359 1,150 — — 359 1,150 1,509 92 20087/31/2019
Restaurants - Quick ServiceConwayAR528 1,045 — — 528 1,045 1,573 84 20097/31/2019
Medical / DentalAmarilloTX1,309 6,791 — — 1,309 6,791 8,100 461 19947/31/2019
Restaurants - Quick ServiceOwossoMI693 732 — — 693 732 1,425 66 19988/15/2019
Restaurants - Quick ServiceStevensvilleMI655 712 (145)(f)(154)(f)510 558 1,068 58 19818/15/2019
Early Childhood EducationSchaumburgIL866 — 590 3,394 1,456 3,394 4,850 52 20228/30/2019
F-13


Description(a)Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2020(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Tenant IndustryTenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
TotalTenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Pet Care ServicesCarbondaleIL$605 $713 $$$605 $713 $1,318 $61 19863/29/2019
Pet Care ServicesEnergyIL313 254 313 254 567 19 19953/29/2019
Pet Care ServicesCreteNE381 332 381 332 713 38 19673/29/2019
Pet Care ServicesBallwinMO537 752 537 752 1,289 47 19863/29/2019
Pet Care ServicesPea RidgeAR518 654 518 654 1,172 46 19963/29/2019
Pet Care ServicesNormanOK225 283 225 283 508 32 19933/29/2019
Pet Care ServicesMartinsvilleIN88 664 88 664 752 33 19893/29/2019
Pet Care ServicesCarbondaleIL557 537 557 537 1,094 55 19763/29/2019
Pet Care ServicesNashvilleIN146 703 146 703 849 39 19703/29/2019
EntertainmentMonroevillePA823 2,028 823 2,028 2,851 140 20163/29/2019
Early Childhood EducationStockbridgeGA645 1,345 645 1,345 1,990 78 20043/29/2019
EntertainmentHuntersvilleNC4,087 9,719 4,087 9,719 13,806 502 19963/29/2019
EntertainmentGreensboroNC2,593 8,381 2,593 8,381 10,974 446 19883/29/2019
Medical / DentalTuscaloosaAL262 1,682 262 1,682 1,944 82 19913/29/2019
Early Childhood EducationDuluthGA843 2,539 150 843 2,689 3,532 134 19943/29/2019
Medical / DentalIndianapolisIN509 3,504 509 3,504 4,013 168 20163/29/2019
Medical / DentalFort WayneIN4,006 397 2,694 4,403 2,694 7,097 38 20203/29/2019
Restaurants - Quick ServiceRestaurants - Quick ServiceCloverdaleIN$226 $288 $— $420 $226 $708 $934 $93 19969/3/2019
Restaurants - Quick ServiceRestaurants - Quick ServiceWoodstockGA{f}435 932 435 932 1,367 52 19904/5/2019Restaurants - Quick ServicePort HuronMI784 746 — — 784 746 1,530 66 19739/5/2019
Restaurants - Quick ServiceRestaurants - Quick ServiceCommerceGA{f}435 851 435 851 1,286 47 19904/5/2019Restaurants - Quick ServiceCedar SpringsMI671 1,369 — — 671 1,369 2,040 95 20009/5/2019
Health and FitnessHealth and FitnessNormanOK730 2,937 559 730 3,496 4,226 181 20184/17/2019Health and FitnessGainesvilleFL1,312 2,488 — 2,398 1,312 4,886 6,198 289 19839/6/2019
Convenience StoresAlpenaAR151 667 151 667 818 34 19704/19/2019
Convenience StoresGassvilleAR181 688 181 688 869 32 19954/19/2019
Convenience StoresMountain HomeAR242 747 242 747 989 44 19774/19/2019
Early Childhood EducationAlpharettaGA835 865 400 835 1,265 2,100 55 19994/30/2019
Early Childhood EducationJohns CreekGA1,137 744 1,137 744 1,881 57 20044/30/2019
Medical / DentalTylerTX365 477 365 477 842 24 19405/15/2019
Medical / DentalGroesbeckTX142 406 142 406 548 21 20055/15/2019
Medical / DentalGreenvilleTX172 609 172 609 781 32 19855/15/2019
Medical / DentalMarshallTX487 1,167 487 1,167 1,654 55 19695/15/2019
Restaurants - Quick ServiceRestaurants - Quick ServiceLouisvilleMS155 680 — — 155 680 835 53 20189/13/2019
Restaurants - Quick ServiceRestaurants - Quick ServiceMaconMS330 340 — — 330 340 670 35 19929/13/2019
Restaurants - Quick ServiceRestaurants - Quick ServiceRulevilleMS196 422 — — 196 422 618 44 20179/13/2019
Restaurants - Quick ServiceRestaurants - Quick ServiceQuitmanMS309 237 — — 309 237 546 33 19789/13/2019
Restaurants - Quick ServiceRestaurants - Quick ServicePhiladelphiaMS330 371 — — 330 371 701 51 20039/13/2019
Restaurants - Quick ServiceRestaurants - Quick ServicePrentissMS350 350 — — 350 350 700 42 19789/13/2019
Restaurants - Quick ServiceRestaurants - Quick ServiceAstonPA440 522 — — 440 522 962 55 19639/13/2019
Restaurants - Quick ServiceRestaurants - Quick ServiceEssexMD338 624 — — 338 624 962 54 20029/13/2019
Pet Care ServicesPet Care ServicesPrescottAZ223 1,277 223 1,277 1,500 58 19905/24/2019Pet Care ServicesKittrellNC303 394 — — 303 394 697 48 20149/19/2019
EntertainmentTrussvilleAL4,403 5,693 4,403 5,693 10,096 303 20025/30/2019
Early Childhood EducationCoral SpringsFL1,939 2,639 1,939 2,639 4,578 146 20045/31/2019
Convenience StoresConvenience StoresNew LexingtonOH595 832 595 832 1,427 67 19976/6/2019Convenience StoresGassvilleAR1,178 673 — — 1,178 673 1,851 163 19999/20/2019
Convenience StoresConvenience StoresWaterfordPA467 383 467 383 850 49 19966/6/2019Convenience StoresWest PlainsMO663 327 — — 663 327 990 96 19999/20/2019
Convenience StoresConvenience StoresCrestonOH596 630 596 630 1,226 46 19976/6/2019Convenience StoresBald KnobAR1,258 743 — — 1,258 743 2,001 207 20069/20/2019
Convenience StoresConvenience StoresAlexandriaKY425 502 425 502 927 51 19986/6/2019Convenience StoresWillow SpringsMO663 1,327 — — 663 1,327 1,990 161 20039/20/2019
Convenience StoresConvenience StoresRichmondKY1,132 357 1,132 357 1,489 55 19986/6/2019Convenience StoresMountain HomeAR852 396 — — 852 396 1,248 109 19999/20/2019
Convenience StoresConvenience StoresCantonOH782 392 782 392 1,174 58 19986/6/2019Convenience StoresCalico RockAR475 327 — — 475 327 802 78 19799/20/2019
Convenience StoresConvenience StoresWoosterOH516 862 516 862 1,378 70 19986/6/2019Convenience StoresAtkinsAR525 376 — — 525 376 901 68 19909/20/2019
Convenience StoresConvenience StoresLouisvilleKY571 395 571 395 966 46 19986/6/2019Convenience StoresRussellvilleAR426 455 — — 426 455 881 82 19919/20/2019
Convenience StoresConvenience StoresFairfieldOH426 305 426 305 731 40 19996/6/2019Convenience StoresRussellvilleAR525 396 — — 525 396 921 78 20009/20/2019
Convenience StoresConvenience StoresNicholasvilleKY864 264 864 264 1,128 39 19996/6/2019Convenience StoresHorseshoe BendAR376 327 — — 376 327 703 59 19999/20/2019
Convenience StoresConvenience StoresLouisvilleKY634 772 634 772 1,406 60 19986/6/2019Convenience StoresKoshkonongMO604 743 — — 604 743 1,347 112 19979/20/2019
Convenience StoresParisKY965 538 965 538 1,503 56 19986/6/2019
Convenience StoresFairbornOH553 386 553 386 939 45 19986/6/2019
Convenience StoresEastlakeOH804 861 804 861 1,665 84 19986/6/2019
Convenience StoresBeavercreekOH1,066 574 1,066 574 1,640 81 19996/6/2019
Convenience StoresMilfordOH675 738 675 738 1,413 73 19986/6/2019
Convenience StoresLouisvilleKY883 402 883 402 1,285 53 19986/6/2019
Convenience StoresWauseonOH722 381 722 381 1,103 53 19986/6/2019
Health and FitnessHealth and FitnessGreenvilleSC732 1,361 — — 732 1,361 2,093 91 19939/25/2019
Health and FitnessHealth and FitnessAndersonSC691 1,402 — — 691 1,402 2,093 99 19979/25/2019
Health and FitnessHealth and FitnessSpartanburgSC1,052 1,474 — — 1,052 1,474 2,526 108 20109/25/2019
Car WashesCar WashesDenverCO1,594 1,484 — — 1,594 1,484 3,078 128 20129/26/2019
Car WashesCar WashesAuroraCO703 1,504 — — 703 1,504 2,207 114 20089/26/2019
Car WashesCar WashesDenverCO1,103 1,805 — — 1,103 1,805 2,908 140 20149/26/2019
Car WashesCar WashesFort CollinsCO491 1,093 — — 491 1,093 1,584 84 20029/26/2019
Car WashesCar WashesThorntonCO582 1,795 — — 582 1,795 2,377 139 20189/26/2019
Restaurants - Family DiningRestaurants - Family DiningCheyenneWY739 1,569 — — 739 1,569 2,308 118 19829/27/2019
Early Childhood EducationEarly Childhood EducationFrankfortKY387 1,224 — — 387 1,224 1,611 89 20029/27/2019
Pet Care ServicesPet Care ServicesOnalaskaWI403 598 — — 403 598 1,001 52 20119/27/2019
Restaurants - Quick ServiceRestaurants - Quick ServiceJonesboroAR1,213 1,108 — — 1,213 1,108 2,321 89 20069/30/2019
Restaurants - Quick ServiceRestaurants - Quick ServiceBryantAR622 885 — — 622 885 1,507 66 20089/30/2019
Restaurants - Casual DiningRestaurants - Casual DiningWest ChesterOH878 1,088 — — 878 1,088 1,966 98 20049/30/2019
Early Childhood EducationEarly Childhood EducationLeawoodKS867 851 — — 867 851 1,718 90 20079/30/2019
GroceryGroceryClaremoreOK246 3,330 — — 246 3,330 3,576 208 19899/30/2019
Other ServicesOther ServicesLittle RockAR1,492 1,037 — — 1,492 1,037 2,529 54 19829/30/2019
Other ServicesOther ServicesConyersGA1,821 6,235 — — 1,821 6,235 8,056 321 19999/30/2019
Other ServicesOther ServicesLaVergneTN2,790 2,302 (51)(f)— 2,739 2,302 5,041 113 20189/30/2019
Other ServicesOther ServicesSeattleWA2,905 3,287 — — 2,905 3,287 6,192 145 19779/30/2019
Automotive ServiceAutomotive ServiceAlbanyGA410 421 — — 410 421 831 33 199410/1/2019
Automotive ServiceAutomotive ServiceBainridgeGA339 288 — — 339 288 627 23 199910/1/2019
Automotive ServiceAutomotive ServiceHinesvilleGA298 310 — — 298 310 608 24 199810/1/2019
Automotive ServiceAutomotive ServiceMaconGA154 287 — — 154 287 441 21 200010/1/2019
Automotive ServiceAutomotive ServicePerryGA133 447 — — 133 447 580 30 199610/1/2019
Automotive ServiceAutomotive ServiceValdostaGA215 274 — — 215 274 489 23 199610/1/2019
Automotive ServiceAutomotive ServicePratvilleAL451 636 — — 451 636 1,087 44 200310/1/2019
Automotive ServiceAutomotive ServiceMontgomeryAL318 246 — — 318 246 564 22 199110/1/2019
Pet Care ServicesPet Care ServicesMedfordOR192 324 — — 192 324 516 25 199010/4/2019
Medical / DentalMedical / DentalHorizon CityTX3,587 11,550 (632)(f)— 2,955 11,550 14,505 765 201710/10/2019
F-14


Description(a)Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2020(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Tenant IndustryTenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
TotalTenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Medical / DentalMedical / DentalEl PasoTX$121 $11,529 $— $— $121 $11,529 $11,650 $667 201910/10/2019
Convenience StoresConvenience StoresMilanOH$585 $770 $$$585 $770 $1,355 $76 19996/6/2019Convenience StoresHoustonTX631 662 — 81 631 743 1,374 61 200910/11/2019
Convenience StoresConvenience StoresCantonOH565 767 565 767 1,332 65 19996/6/2019Convenience StoresPasadenaTX869 2,152 — 81 869 2,233 3,102 182 201610/11/2019
Early Childhood EducationEarly Childhood EducationConwaySC201 — — — 201 — 201 — 10/17/2019
Convenience StoresConvenience StoresMount SterlingKY721 383 721 383 1,104 37 19986/6/2019Convenience StoresAvonMN673 1,204 — — 673 1,204 1,877 135 200410/17/2019
Convenience StoresLorainOH696 854 696 854 1,550 88 19996/6/2019
Convenience StoresFairdaleKY683 711 683 711 1,394 71 19996/6/2019
Convenience StoresSouth BloomfieldOH1,381 894 1,381 894 2,275 144 19996/6/2019
Convenience StoresNewtownOH373 346 373 346 719 34 19996/6/2019
Convenience StoresHudsonOH1,270 670 1,270 670 1,940 99 19996/6/2019
Convenience StoresSeymourIN840 838 840 838 1,678 92 19996/6/2019
Convenience StoresPowellOH841 503 841 503 1,344 60 19966/6/2019
Convenience StoresAvonOH561 392 561 392 953 37 19996/6/2019
Convenience StoresColumbusOH644 702 644 702 1,346 74 19996/6/2019
Convenience StoresLouisvilleKY1,119 450 1,119 450 1,569 64 19996/6/2019
Convenience StoresBedfordOH655 619 655 619 1,274 60 19996/6/2019
Convenience StoresElizabethtownKY1,446 856 1,446 856 2,302 102 19996/6/2019
Convenience StoresParmaOH884 903 884 903 1,787 78 20016/6/2019
Restaurants - Casual DiningWarrenMI983 1,685 983 1,685 2,668 105 19696/7/2019
Restaurants - Casual DiningDetroitMI572 923 572 923 1,495 52 19486/7/2019
Restaurants - Casual DiningDearbornMI702 2,397 702 2,397 3,099 108 19926/7/2019
Restaurants - Casual DiningFarmington HillsMI883 2,337 883 2,337 3,220 122 19646/7/2019
Restaurants - Casual DiningLivoniaMI943 1,725 943 1,725 2,668 99 19746/7/2019
Restaurants - Quick ServiceAlbionNY600 1,089 600 1,089 1,689 61 19686/12/2019
Car WashesCar WashesDavenportIA1,038 1,705 — — 1,038 1,705 2,743 154 200110/24/2019
Car WashesCar WashesMolineIL1,120 1,572 — — 1,120 1,572 2,692 135 199810/24/2019
Medical / DentalMedical / DentalHuntsvilleTX277 503 277 503 780 28 20036/13/2019Medical / DentalWest HelenaAR155 1,052 — — 155 1,052 1,207 68 200310/28/2019
Medical / DentalLongviewTX257 452 257 452 709 20 19986/13/2019
Convenience StoresDemingNM384 676 384 676 1,060 43 19906/21/2019
Restaurants - Casual DiningDanvilleIL{f}553 1,619 553 1,619 2,172 85 19916/26/2019
Restaurants - Casual DiningWoosterOH{f}955 1,720 955 1,720 2,675 86 19956/26/2019
Restaurants - Casual DiningNew PhiladelphiaOH1,116 2,001 1,116 2,001 3,117 100 19916/26/2019
Restaurants - Casual DiningBristolVA1,136 1,991 1,136 1,991 3,127 97 20056/26/2019
Other ServicesOther ServicesSpringfieldMO1,313 1,663 — — 1,313 1,663 2,976 81 200710/31/2019
Early Childhood EducationEarly Childhood EducationCharlotteNC860 1,657 — — 860 1,657 2,517 111 199611/1/2019
Pet Care ServicesPet Care ServicesBrandonFL134 876 — — 134 876 1,010 54 200311/1/2019
Pet Care ServicesPet Care ServicesGriffinGA196 495 — — 196 495 691 35 197911/1/2019
Pet Care ServicesPet Care ServicesIndianapolisIN165 453 — — 165 453 618 35 196711/1/2019
Pet Care ServicesPet Care ServicesWildwoodFL350 1,165 — — 350 1,165 1,515 86 200511/1/2019
Early Childhood EducationEarly Childhood EducationOlympiaWA377 1,569 377 1,569 1,946 75 20026/27/2019Early Childhood EducationTucsonAZ586 885 — — 586 885 1,471 66 196511/5/2019
Early Childhood EducationEarly Childhood EducationTumwaterWA665 1,003 665 1,003 1,668 46 19976/27/2019Early Childhood EducationTucsonAZ339 730 — — 339 730 1,069 47 197511/5/2019
Early Childhood EducationEarly Childhood EducationKlamath FallsOR447 1,202 447 1,202 1,649 59 20106/27/2019Early Childhood EducationTucsonAZ463 1,440 — — 463 1,440 1,903 95 198511/5/2019
Early Childhood EducationEarly Childhood EducationGig HarborWA546 665 546 665 1,211 33 19906/27/2019Early Childhood EducationTempeAZ494 586 — — 494 586 1,080 44 197111/5/2019
Early Childhood EducationEarly Childhood EducationOlympiaWA477 566 477 566 1,043 33 19846/27/2019Early Childhood EducationTucsonAZ401 453 — — 401 453 854 35 197111/5/2019
Early Childhood EducationEarly Childhood EducationTacomaWA427 1,410 427 1,410 1,837 69 19876/27/2019Early Childhood EducationTucsonAZ411 411 — — 411 411 822 31 193211/5/2019
Early Childhood EducationEarly Childhood EducationOlympiaWA218 506 218 506 724 28 19246/27/2019Early Childhood EducationTucsonAZ422 576 — — 422 576 998 36 198611/5/2019
Restaurants - Casual DiningCadillacMI41 1,627 41 1,627 1,668 61 19066/27/2019
Restaurants - Casual DiningAldenMI102 671 102 671 773 29 19526/27/2019
Medical / DentalHighlandAR{f}182 1,060 182 1,060 1,242 52 20086/27/2019
Restaurants - Family DiningKelsoWA804 1,846 804 1,846 2,650 99 19826/27/2019
Restaurants - Family DiningPort OrchardWA983 2,015 — 983 2,015 2,998 111 19996/27/2019
Restaurants - Family DiningMilwaukeeWI1,526 2,365 1,526 2,365 3,891 137 20186/28/2019
Early Childhood EducationEarly Childhood EducationTucsonAZ444 566 — — 444 566 1,010 38 195811/5/2019
Early Childhood EducationEarly Childhood EducationTucsonAZ370 288 — — 370 288 658 22 197611/5/2019
Convenience StoresConvenience StoresHoustonTX211 1,414 — 81 211 1,495 1,706 90 197511/14/2019
Convenience StoresConvenience StoresHoustonTX221 1,402 — 81 221 1,483 1,704 99 196511/14/2019
Convenience StoresConvenience StoresPrairie ViewTX241 1,178 — 81 241 1,259 1,500 90 198411/14/2019
Restaurants - Quick ServiceRestaurants - Quick ServiceSissetonSD70 259 70 259 329 15 19846/28/2019Restaurants - Quick ServiceLewisburgTN461 676 — — 461 676 1,137 75 201611/18/2019
Restaurants - Quick ServiceRestaurants - Quick ServiceKnoxvilleIA199 528 199 528 727 32 19726/28/2019Restaurants - Quick ServiceOdessaTX601 1,353 — — 601 1,353 1,954 114 201911/21/2019
Restaurants - Quick ServiceRestaurants - Quick ServiceCentervilleIA259 538 259 538 797 34 19756/28/2019Restaurants - Quick ServiceOdessaTX1,031 1,353 — — 1,031 1,353 2,384 117 201911/21/2019
Pet Care ServicesLancasterSC554 1,017 554 1,017 1,571 55 19946/28/2019
Other ServicesOther ServicesSalt Lake CityUT1,731 3,542 — — 1,731 3,542 5,273 207 197311/27/2019
Other ServicesOther ServicesSanfordFL1,498 1,859 — — 1,498 1,859 3,357 127 196411/27/2019
Convenience StoresConvenience StoresYumaCO{f}430 990 430 990 1,420 54 19776/28/2019Convenience StoresMosineeWI351 812 — — 351 812 1,163 79 197512/2/2019
Car WashesCar WashesSioux FallsSD757 2,519 757 2,519 3,276 114 20066/28/2019Car WashesOcalaFL1,383 2,644 — — 1,383 2,644 4,027 182 201912/10/2019
Car WashesCar WashesSioux FallsSD627 1,852 627 1,852 2,479 92 20156/28/2019Car WashesHampsteadNC1,129 2,644 — — 1,129 2,644 3,773 179 201912/10/2019
Medical / DentalMedical / DentalConyersGA393 2,078 — — 393 2,078 2,471 138 199612/12/2019
Medical / DentalMedical / DentalCovingtonGA373 1,816 — — 373 1,816 2,189 124 200412/12/2019
Automotive ServiceAutomotive ServiceFayettevilleGA347 746 — — 347 746 1,093 62 200612/13/2019
Early Childhood EducationEarly Childhood EducationBoulderCO742 801 — — 742 801 1,543 44 198812/13/2019
Restaurants - Quick ServiceRestaurants - Quick ServiceNorth ManchesterIN363 272 — 504 363 776 1,139 46 198712/17/2019
Restaurants - Quick ServiceRestaurants - Quick ServiceWinonaMS522 1,126 — — 522 1,126 1,648 82 201912/19/2019
Restaurants - Quick ServiceRestaurants - Quick ServiceHazlehurstMS522 1,269 — — 522 1,269 1,791 96 201912/19/2019
Restaurants - Quick ServiceRestaurants - Quick ServiceVicksburgMS553 1,238 — — 553 1,238 1,791 90 201912/19/2019
Restaurants - Quick ServiceRestaurants - Quick ServiceBlythevilleAR849 1,126 — — 849 1,126 1,975 94 201912/19/2019
Restaurants - Quick ServiceRestaurants - Quick ServiceWynneAR665 931 — — 665 931 1,596 84 201912/19/2019
Restaurants - Quick ServiceRestaurants - Quick ServiceSalemIN532 1,013 — — 532 1,013 1,545 90 201912/19/2019
Restaurants - Quick ServiceRestaurants - Quick ServiceAshland CityTN614 1,044 — — 614 1,044 1,658 82 201912/19/2019
Restaurants - Quick ServiceRestaurants - Quick ServiceShelbyvilleKY911 972 — — 911 972 1,883 85 201812/19/2019
Restaurants - Quick ServiceRestaurants - Quick ServiceWhitelandIN389 839 — — 389 839 1,228 67 200312/19/2019
Restaurants - Quick ServiceRestaurants - Quick ServiceBloomingtonIN225 665 — — 225 665 890 51 201812/23/2019
Restaurants - Quick ServiceRestaurants - Quick ServiceCheektowagaNY1,381 1,903 — — 1,381 1,903 3,284 142 200012/23/2019
Restaurants - Quick ServiceRestaurants - Quick ServiceMemphisTN880 921 — — 880 921 1,801 84 201912/23/2019
Restaurants - Quick ServiceRestaurants - Quick ServiceSomersetKY798 1,105 — — 798 1,105 1,903 93 201912/23/2019
Car WashesCar WashesSioux FallsSD1,225 2,678 1,225 2,678 3,903 127 20176/28/2019Car WashesSioux FallsSD1,075 3,384 — — 1,075 3,384 4,459 199 199212/19/2019
Car WashesCar WashesSioux FallsSD1,484 2,768 1,484 2,768 4,252 128 20176/28/2019Car WashesSioux FallsSD723 2,882 — — 723 2,882 3,605 101 198712/19/2019
Medical / DentalAmarilloTX396 2,588 396 2,588 2,984 107 19946/28/2019
F-15


Description(a)Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2020(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Tenant IndustryTenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
TotalTenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Car WashesCar WashesSioux CityIA$707 $— $285 $2,478 $992 $2,478 $3,470 $133 202012/19/2019
Car WashesCar WashesSouth Sioux CityNE303 — 294 2,569 597 2,569 3,166 91 202012/19/2019
Automotive ServiceAutomotive ServiceCrystal LakeIL265 1,103 — — 265 1,103 1,368 74 197412/20/2019
Car WashesCar WashesJonesboroAR1,217 4,776 — — 1,217 4,776 5,993 258 201912/20/2019
Medical / DentalMedical / DentalGrand BlancMI748 1,537 — — 748 1,537 2,285 95 200712/23/2019
Convenience StoresConvenience StoresRoscoeIL656 832 — — 656 832 1,488 99 199912/27/2019
Medical / DentalMedical / DentalArnoldMO417 823 — — 417 823 1,240 66 201512/30/2019
Medical / DentalMedical / DentalAllenTX397 2,230 — 0397 2,230 2,627 74 198312/31/2019
Medical / DentalMedical / DentalFlower MoundTX427 905 — — 427 905 1,332 57 199912/31/2019
Medical / DentalMedical / DentalPlanoTX376 1,698 — — 376 1,698 2,074 96 199812/31/2019
Automotive ServiceAutomotive ServiceHoustonTX292 513 — — 292 513 805 39 19861/30/2020
Automotive ServiceAutomotive ServicePasadenaTX252 705 — — 252 705 957 46 19711/30/2020
Early Childhood EducationEarly Childhood EducationNashvilleTN$1,326 $1,945 $$$1,326 $1,945 $3,271 $136 19967/5/2019Early Childhood EducationWestonMA3,200 2,423 — — 3,200 2,423 5,623 155 19902/7/2020
Early Childhood EducationMyrtle BeachSC319 532 386 319 918 1,237 34 19997/5/2019
Health and FitnessChampaignIL1,133 2,226 2,150 1,133 4,376 5,509 165 19867/11/2019
Convenience StoresFlippinAR518 269 113 518 382 900 39 20047/16/2019
Convenience StoresMountain HomeAR229 348 229 348 577 24 19607/16/2019
Convenience StoresMilanTN358 279 358 279 637 29 20037/16/2019
Convenience StoresWynneAR378 219 378 219 597 31 19927/16/2019
Convenience StoresMontain ViewAR438 2,678 438 2,678 3,116 120 19997/16/2019
Convenience StoresBull ShoalsAR319 259 319 259 578 26 19997/16/2019
Convenience StoresMarshallAR856 2,011 856 2,011 2,867 111 20127/16/2019
Convenience StoresMountain HomeAR368 378 45 368 423 791 35 19997/16/2019
Convenience StoresMidwayAR388 488 388 488 876 42 19957/16/2019
Convenience StoresWest PlainsMO159 368 159 368 527 23 20007/16/2019
Restaurants - Quick ServiceCabotAR479 1,189 479 1,189 1,668 59 20087/31/2019
Restaurants - Quick ServiceSearcyAR359 1,150 359 1,150 1,509 54 20087/31/2019
Restaurants - Quick ServiceConwayAR528 1,045 528 1,045 1,573 50 20097/31/2019
Medical / DentalAmarilloTX1,309 6,791 1,309 6,791 8,100 270 19947/31/2019
Restaurants - Quick ServiceOwossoMI693 732 693 732 1,425 39 19988/15/2019
Restaurants - Quick ServiceStevensvilleMI655 712 655 712 1,367 36 19818/15/2019
Early Childhood EducationSchaumburgIL866 866 866 8/30/2019
Restaurants - Quick ServiceCloverdaleIN226 288 420 226 708 934 49 19969/3/2019
Restaurants - Quick ServicePort HuronMI784 746 784 746 1,530 38 19739/5/2019
Restaurants - Quick ServiceCedar SpringsMI671 1,369 671 1,369 2,040 54 20009/5/2019
Health and FitnessGainesvilleFL1,312 2,488 2,398 1,312 4,886 6,198 154 19839/6/2019
GroceryGroceryTulsaOK713 2,098 — — 713 2,098 2,811 154 19913/24/2020
GroceryGroceryTulsaOK670 3,298 — — 670 3,298 3,968 205 19933/24/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceLouisvilleMS155 680 155 680 835 30 20189/13/2019Restaurants - Quick ServiceFall RiverMA592 744 — — 592 744 1,336 59 19841/15/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceMaconMS330 340 330 340 670 20 19929/13/2019Restaurants - Quick ServiceWorcesterMA532 905 — — 532 905 1,437 58 19651/15/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceRulevilleMS196 422 196 422 618 25 20179/13/2019Restaurants - Quick ServicePlainvilleMA602 548 — — 602 548 1,150 46 19841/15/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceQuitmanMS309 237 309 237 546 19 19789/13/2019Restaurants - Quick ServiceStoughtonMA552 615 — — 552 615 1,167 47 19831/15/2020
Restaurants - Quick ServiceRestaurants - Quick ServicePhiladelphiaMS330 371 330 371 701 29 20039/13/2019Restaurants - Quick ServiceFall RiverMA612 550 — — 612 550 1,162 52 19871/15/2020
Restaurants - Quick ServiceRestaurants - Quick ServicePrentissMS350 350 350 350 700 24 19789/13/2019Restaurants - Quick ServiceWorcesterMA402 811 — — 402 811 1,213 57 19651/15/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceAstonPA440 522 440 522 962 31 19639/13/2019Restaurants - Quick ServiceLeominsterMA512 461 — — 512 461 973 34 19801/15/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceEssexMD338 624 338 624 962 31 20029/13/2019Restaurants - Quick ServiceDorchesterMA743 313 — — 743 313 1,056 31 19841/15/2020
Pet Care ServicesKittrellNC{f}303 394 303 394 697 27 20149/19/2019
Convenience StoresGassvilleAR1,178 673 1,178 673 1,851 91 19999/20/2019
Convenience StoresWest PlainsMO663 327 663 327 990 53 19999/20/2019
Convenience StoresBald KnobAR1,258 743 1,258 743 2,001 115 20069/20/2019
Convenience StoresWillow SpringsMO663 1,327 663 1,327 1,990 90 20039/20/2019
Convenience StoresMountain HomeAR852 396 852 396 1,248 61 19999/20/2019
Convenience StoresCalico RockAR475 327 475 327 802 44 19799/20/2019
Convenience StoresAtkinsAR525 376 525 376 901 38 19909/20/2019
Convenience StoresRussellvilleAR426 455 426 455 881 46 19919/20/2019
Convenience StoresRussellvilleAR525 396 525 396 921 43 20009/20/2019
Convenience StoresHarrisburgAR446 842 446 842 1,288 55 20079/20/2019
Convenience StoresHorseshoe BendAR376 327 376 327 703 33 19999/20/2019
Convenience StoresKoshkonongMO604 743 604 743 1,347 62 19979/20/2019
Health and FitnessGreenvilleSC732 1,361 732 1,361 2,093 51 19939/25/2019
Health and FitnessAndersonSC691 1,402 691 1,402 2,093 55 19979/25/2019
Health and FitnessSpartanburgSC1,052 1,474 1,052 1,474 2,526 60 20109/25/2019
Restaurants - Quick ServiceRestaurants - Quick ServiceSudburyMA703 182 — — 703 182 885 23 19831/15/2020
Car WashesCar WashesManorTX1,074 3,270 — — 1,074 3,270 4,344 229 20191/21/2020
Early Childhood EducationEarly Childhood EducationCharlotteNC1,0211,198 — — 1,021 1,198 2,219 49 19878/17/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceLoudonTN668 1,091 — — 668 1,091 1,759 87 20202/26/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceSt. Mary'sPA8781,080 — — 878 1,080 1,958 88 20204/3/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceDyersburgTN675 959 — — 675 959 1,634 66 20071/30/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceMemphisTN1,3581,283 — — 1,358 1,283 2,641 82 20111/30/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceMemphisTN828 1,131 — — 828 1,131 1,959 71 20111/30/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceMemphisTN8011,198 — — 801 1,198 1,999 80 20001/30/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceMemphisTN984 1,202 — — 984 1,202 2,186 79 19941/30/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceSenatobiaMS8861,120 — — 886 1,120 2,006 73 20131/30/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceJacksonMS178 100 — 240 178 340 518 60 19851/29/2020
Car WashesCar WashesDenverCO1,594 1,484 1,594 1,484 3,078 71 20129/26/2019Car WashesArvadaCO5662,374 — — 566 2,374 2,940 147 20081/24/2020
Car WashesCar WashesAuroraCO703 1,504 703 1,504 2,207 63 20089/26/2019Car WashesGoldenCO1,031 1,566 — 400 1,031 1,966 2,997 112 20051/24/2020
Car WashesCar WashesSioux CityIA8861,855 — 500 886 2,355 3,241 129 20208/13/2020
Restaurants - Casual DiningRestaurants - Casual DiningFort WayneIN1,542 — — — 1,542 — 1,542 — 19991/7/2020
Early Childhood EducationEarly Childhood EducationNapervilleIL1,5644,638 — — 1,564 4,638 6,202 264 20092/21/2020
Early Childhood EducationEarly Childhood EducationNorthbrookIL1,080 5,347 — — 1,080 5,347 6,427 294 20142/24/2020
Medical / DentalMedical / DentalTylerTX4633,250 — — 463 3,250 3,713 202 20151/17/2020
Early Childhood EducationEarly Childhood EducationFranklinTN617 1,025 — — 617 1,025 1,642 51 19969/4/2020
Restaurants - Casual DiningRestaurants - Casual DiningGrand RapidsMI1,0551,754 — — 1,055 1,754 2,809 118 20031/29/2020
Medical / DentalMedical / DentalFlagstaffAZ1,446 1,856 — 1,913 1,446 3,769 5,215 107 19802/27/2020
Medical / DentalMedical / DentalPortlandOR1,4571,230 — — 1,457 1,230 2,687 87 19812/27/2020
Other ServicesOther ServicesWatsontownPA751 1,678 — — 751 1,678 2,429 139 19872/13/2020
Early Childhood EducationEarly Childhood EducationConcordNC1,2832,419 — — 1,283 2,419 3,702 111 20038/17/2020
Medical / DentalMedical / DentalDeLandFL909 4,404 — — 909 4,404 5,313 259 20043/9/2020
Automotive ServiceAutomotive ServiceKingNC408153 — — 408 153 561 16 19853/10/2020
Automotive ServiceAutomotive ServiceElkinNC337 286 — — 337 286 623 27 19973/10/2020
Automotive ServiceAutomotive ServiceYadkinvilleNC235347 — — 235 347 58224 20013/10/2020
Automotive ServiceAutomotive ServiceLancasterSC388 286 — — 388 286 674 23 20073/10/2020
Automotive ServiceAutomotive ServiceLenoirNC326235 — — 326 235 56121 19913/10/2020
F-16


Description(a)Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2020(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Tenant IndustryTenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
TotalTenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Automotive ServiceAutomotive ServiceHickoryNC$398 $132 $— $— $398 $132 $530 $15 19883/10/2020
Automotive ServiceAutomotive ServiceSt. AlbansWV235459 — — 235 459 69431 19873/10/2020
Automotive ServiceAutomotive ServiceHurricaneWV398 388 — — 398 388 786 31 19893/10/2020
Automotive ServiceAutomotive ServiceSouth BostonVA224734 — — 224 734 95846 19963/10/2020
Automotive ServiceAutomotive ServicePittsboroNC520 183 — — 520 183 703 19 20063/10/2020
Early Childhood EducationEarly Childhood EducationHartlandWI4623,390 — — 462 3,390 3,852 181 20003/6/2020
Early Childhood EducationEarly Childhood EducationMenomonee FallsWI976��3,464 — — 976 3,464 4,440 183 19783/6/2020
Early Childhood EducationEarly Childhood EducationMenomonee FallsWI1,3544,314 — — 1,354 4,314 5,668 235 20003/6/2020
Early Childhood EducationEarly Childhood EducationWaukeshaWI577 3,485 — — 577 3,485 4,062 183 19963/6/2020
Early Childhood EducationEarly Childhood EducationOconomowocWI8824,734 — — 882 4,734 5,616 248 20073/6/2020
Medical / DentalMedical / DentalLake CityFL1,046 2,450 — — 1,046 2,450 3,496 140 19743/4/2020
Early Childhood EducationEarly Childhood EducationWaterfordMI419783 — — 419 783 1,202 37 19979/18/2020
Early Childhood EducationEarly Childhood EducationTucsonAZ956 906 — — 956 906 1,862 64 20083/6/2020
Car WashesCar WashesDenverCO$1,103 $1,805 $$$1,103 $1,805 $2,908 $78 20149/26/2019Car WashesCasa GrandeAZ504 — 345 2,146 849 2,146 2,995 109 20202/6/2020
Car WashesFort CollinsCO491 1,093 491 1,093 1,584 47 20029/26/2019
Car WashesThorntonCO582 1,795 582 1,795 2,377 77 20189/26/2019
Early Childhood EducationEarly Childhood EducationMariettaGA1,799 3,234 — — 1,799 3,234 5,033 171 19973/6/2020
Early Childhood EducationEarly Childhood EducationAlpharettaGA1,621 3,148 — — 1,621 3,148 4,769 167 19953/6/2020
Automotive ServiceAutomotive ServiceArlingtonTX833 3,603 — — 833 3,603 4,436 218 20152/14/2020
Medical / DentalMedical / DentalOrangeTX337 3,293 — — 337 3,293 3,630 183 20152/21/2020
Automotive ServiceAutomotive ServiceLittle ElmTX647 1,006 — — 647 1,006 1,653 60 20073/6/2020
Automotive ServiceAutomotive ServiceMcKinneyTX1,016 807 — — 1,016 807 1,823 62 20103/6/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceWest DundeeIL523 539 — 1,100 523 1,639 2,162 63 20203/6/2020
Pet Care ServicesPet Care ServicesCatonsvilleMD586 1,881 16 34 602 1,915 2,517 87 19985/4/2020
Restaurants - Family DiningRestaurants - Family DiningCheyenneWY739 1,569 739 1,569 2,308 65 19829/27/2019Restaurants - Family DiningGreenvilleSC626 1,091 — — 626 1,091 1,717 77 19723/19/2020
Early Childhood EducationFrankfortKY387 1,224 387 1,224 1,611 50 20029/27/2019
Pet Care ServicesOnalaskaWI{f}403 598 403 598 1,001 29 20119/27/2019
Restaurants - Family DiningRestaurants - Family DiningCharlestonSC1,303 1,020 — — 1,303 1,020 2,323 69 19783/19/2020
Automotive ServiceAutomotive ServiceGilbertAZ370 2,108 — — 370 2,108 2,478 105 20194/30/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceJonesboroAR1,213 1,108 1,213 1,108 2,321 50 20069/30/2019Restaurants - Quick ServiceYazoo CityMS249 753 — — 249 753 1,002 38 19755/7/2020
Restaurants - Quick ServiceBryantAR622 885 622 885 1,507 37 20089/30/2019
Restaurants - Casual DiningWest ChesterOH878 1,088 878 1,088 1,966 54 20049/30/2019
Early Childhood EducationLeawoodKS{f}867 851 867 851 1,718 50 20079/30/2019
GroceryClaremoreOK{f}246 3,330 246 3,330 3,576 116 19899/30/2019
Other ServicesOther ServicesLittle RockAR1,492 1,037 1,492 1,037 2,529 30 19829/30/2019Other ServicesRichmond HillGA2,502 761 — — 2,502 761 3,263 88 20196/8/2020
Other ServicesOther ServicesConyersGA1,821 6,235 1,821 6,235 8,056 178 19999/30/2019Other ServicesCentennialCO3,003 2,972 1,021 3,008 3,993 7,001 305 20056/8/2020
Other ServicesOther ServicesLaVergneTN2,790 2,302 2,790 2,302 5,092 63 20189/30/2019Other ServicesJoplinMO991 941 — — 991 941 1,932 57 19976/8/2020
Other ServicesOther ServicesSeattleWA2,905 3,287 2,905 3,287 6,192 81 19779/30/2019Other ServicesKansas CityMO1,531 1,391 — — 1,531 1,391 2,922 144 20156/8/2020
Automotive ServiceAutomotive ServiceAlbanyGA410 421 410 421 831 19 199410/1/2019Automotive ServiceTempeAZ915 3,304 — — 915 3,304 4,219 165 19875/28/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceByramMS775 584 — 150 775 734 1,509 47 20036/8/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceBig SpringTX287 — — 1,500 287 1,500 1,787 44 20206/25/2020
Car WashesCar WashesFlagstaffAZ1,873 3,456 — — 1,873 3,456 5,329 173 20187/24/2020
Car WashesCar WashesPhoenixAZ2,204 2,634 — — 2,204 2,634 4,838 141 20187/24/2020
Car WashesCar WashesSun CityAZ1,613 2,134 — — 1,613 2,134 3,747 110 19887/24/2020
Car WashesCar WashesScottsdaleAZ3,666 2,093 — — 3,666 2,093 5,759 136 19947/24/2020
Car WashesCar WashesYumaAZ280 1,883 — — 280 1,883 2,163 99 20017/24/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceSpartaTN733 1,383 — — 733 1,383 2,116 72 19976/25/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceNewnanGA1,413 1,494 — — 1,413 1,494 2,907 87 19878/19/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceNewnanGA724 1,189 — — 724 1,189 1,913 65 20058/19/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceLawrencevilleGA1,122 1,363 — — 1,122 1,363 2,485 75 20058/19/2020
GroceryGroceryDexterMO813 697 — — 813 697 1,510 64 19989/30/2020
GroceryGroceryKennettMO427 1,688 — — 427 1,688 2,115 81 20139/30/2020
GroceryGroceryPark HillsMO653 1,819 — — 653 1,819 2,472 103 19709/30/2020
GroceryGroceryPiggottAR614 789 — — 614 789 1,403 60 19869/30/2020
GroceryGroceryPotosiMO371 1,569 — — 371 1,569 1,940 76 19709/30/2020
GroceryGroceryMaldenMO265 1,873 — — 265 1,873 2,138 77 19789/30/2020
GroceryGroceryMayflowerAR1,460 3,042 — — 1,460 3,042 4,502 179 20209/30/2020
Automotive ServiceAutomotive ServiceBainridgeGA339 288 339 288 627 13 199910/1/2019Automotive ServiceEast BrunswickNJ1,173 1,540 — — 1,173 1,540 2,713 74 19609/18/2020
Automotive ServiceAutomotive ServiceHinesvilleGA298 310 298 310 608 13 199810/1/2019Automotive ServiceWashingtonNJ388 1,969 — — 388 1,969 2,357 79 19699/18/2020
Automotive ServiceAutomotive ServiceMaconGA154 287 154 287 441 12 200010/1/2019Automotive ServicePrincetonNJ1,448 1,918 — — 1,448 1,918 3,366 87 19479/18/2020
Automotive ServiceAutomotive ServicePerryGA133 447 133 447 580 17 199610/1/2019Automotive ServiceLawrencevilleNJ632 1,999 — — 632 1,999 2,631 94 19609/18/2020
Automotive ServiceAutomotive ServiceValdostaGA215 274 215 274 489 13 199610/1/2019Automotive ServiceMadisonNJ1,714 1,306 — — 1,714 1,306 3,020 54 19509/18/2020
Automotive ServicePratvilleAL451 636 451 636 1,087 24 200310/1/2019
Automotive ServiceMontgomeryAL318 246 318 246 564 12 199110/1/2019
Pet Care ServicesMedfordOR{f}192 324 192 324 516 14 199010/4/2019
Medical / DentalHorizon CityTX3,587 11,550 3,587 11,550 15,137 425 201710/10/2019
Medical / DentalEl PasoTX121 11,529 121 11,529 11,650 371 201910/10/2019
Convenience StoresHoustonTX631 662 631 662 1,293 34 200910/11/2019
Convenience StoresPasadenaTX869 2,152 869 2,152 3,021 101 201610/11/2019
Early Childhood EducationConwaySC201 201 201 10/17/2019
Convenience StoresAvonMN673 1,204 673 1,204 1,877 73 200410/17/2019
Car WashesDavenportIA1,038 1,705 1,038 1,705 2,743 83 200110/24/2019
Car WashesMolineIL1,120 1,572 1,120 1,572 2,692 73 199810/24/2019
Medical / DentalWest HelenaAR155 1,052 155 1,052 1,207 37 200310/28/2019
Other ServicesSpringfieldMO1,313 1,663 1,313 1,663 2,976 44 200710/31/2019
Early Childhood EducationCharlotteNC860 1,657 860 1,657 2,517 59 199611/1/2019
Pet Care ServicesBrandonFL134 876 134 876 1,010 29 200311/1/2019
Pet Care ServicesGriffinGA196 495 196 495 691 19 197911/1/2019
Pet Care ServicesIndianapolisIN165 453 165 453 618 19 196711/1/2019
Pet Care ServicesWildwoodFL350 1,165 350 1,165 1,515 46 200511/1/2019
Early Childhood EducationTucsonAZ586 885 586 885 1,471 36 196511/5/2019
Early Childhood EducationTucsonAZ339 730 339 730 1,069 26 197511/5/2019
Early Childhood EducationTucsonAZ463 1,440 463 1,440 1,903 51 198511/5/2019
Early Childhood EducationTempeAZ494 586 494 586 1,080 24 197111/5/2019
Early Childhood EducationTucsonAZ401 453 401 453 854 19 197111/5/2019
Early Childhood EducationTucsonAZ411 411 411 411 822 17 193211/5/2019
Early Childhood EducationTucsonAZ422 576 422 576 998 19 198611/5/2019
Early Childhood EducationTucsonAZ444 566 444 566 1,010 21 195811/5/2019
Early Childhood EducationTucsonAZ370 288��370 288 658 12 197611/5/2019
F-17


Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2020(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Tenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Convenience StoresHoustonTX$211 $1,414 $$$211 $1,414 $1,625 $49 197511/14/2019
Convenience StoresHoustonTX221 1,402 221 1,402 1,623 54 196511/14/2019
Convenience StoresPrairie ViewTX241 1,178 241 1,178 1,419 49 198411/14/2019
Restaurants - Quick ServiceLewisburgTN{f}461 676 461 676 1,137 39 201611/18/2019
Restaurants - Quick ServiceOdessaTX601 1,353 601 1,353 1,954 60 201911/21/2019
Restaurants - Quick ServiceOdessaTX1,031 1,353 1,031 1,353 2,384 61 201911/21/2019
Other ServicesSalt Lake CityUT1,731 3,542 1,731 3,542 5,273 108 197311/27/2019
Other ServicesSanfordFL1,498 1,859 1,498 1,859 3,357 66 196411/27/2019
Convenience StoresMosineeWI351 812 351 812 1,163 41 197512/2/2019
Car WashesOcalaFL1,383 2,644 1,383 2,644 4,027 95 201912/10/2019
Car WashesHampsteadNC1,129 2,644 1,129 2,644 3,773 93 201912/10/2019
Medical / DentalConyersGA393 2,078 393 2,078 2,471 72 199612/12/2019
Medical / DentalCovingtonGA373 1,816 373 1,816 2,189 65 200412/12/2019
Automotive ServiceFayettevilleGA{f}347 746 347 746 1,093 32 200612/13/2019
Early Childhood EducationBoulderCO742 801 742 801 1,543 23 198812/13/2019
Restaurants - Quick ServiceColumbia CityIN312 171 515 312 686 998 19 197312/17/2019
Restaurants - Quick ServiceNorth ManchesterIN363 272 504 363 776 1,139 23 198712/17/2019
Restaurants - Quick ServiceWinonaMS522 1,126 522 1,126 1,648 43 201912/19/2019
Restaurants - Quick ServiceHazlehurstMS522 1,269 522 1,269 1,791 50 201912/19/2019
Restaurants - Quick ServiceVicksburgMS553 1,238 553 1,238 1,791 47 201912/19/2019
Restaurants - Quick ServiceBlythevilleAR849 1,126 849 1,126 1,975 49 201912/19/2019
Restaurants - Quick ServiceWynneAR665 931 665 931 1,596 44 201912/19/2019
Restaurants - Quick ServiceSalemIN{f}532 1,013 532 1,013 1,545 47 201912/19/2019
Restaurants - Quick ServiceAshland CityTN614 1,044 614 1,044 1,658 43 201912/19/2019
Restaurants - Quick ServiceShelbyvilleKY{f}911 972 911 972 1,883 44 201812/19/2019
Restaurants - Quick ServiceWhitelandIN{f}389 839 389 839 1,228 35 200312/19/2019
Restaurants - Quick ServiceBloomingtonIN225 665 225 665 890 26 201812/23/2019
Restaurants - Quick ServiceCheektowagaNY1,381 1,903 1,381 1,903 3,284 74 200012/23/2019
Restaurants - Quick ServiceMemphisTN880 921 880 921 1,801 44 201912/23/2019
Restaurants - Quick ServiceSomersetKY798 1,105 798 1,105 1,903 49 201912/23/2019
Car WashesSioux FallsSD1,075 3,384 1,075 3,384 4,459 100 199212/19/2019
Car WashesSioux FallsSD723 2,882 723 2,882 3,605 50 198712/19/2019
Car WashesSioux CityIA707 285 2,478 992 2,478 3,469 48 202012/19/2019
Car WashesSouth Sioux CityNE303 248 2,157 551 2,157 2,708 202012/19/2019
Automotive ServiceCrystal LakeIL265 1,103 265 1,103 1,368 37 197412/20/2019
Car WashesJonesboroAR1,217 4,776 1,217 4,776 5,993 129 201912/20/2019
Medical / DentalGrand BlancMI748 1,537 748 1,537 2,285 48 200712/23/2019
Convenience StoresRoscoeIL656 832 656 832 1,488 50 199912/27/2019
Medical / DentalArnoldMO{f}417 823 417 823 1,240 33 201512/30/2019
Medical / DentalAllenTX397 2,230 0397 2,230 2,627 39 198312/31/2019
Medical / DentalFlower MoundTX427 905 427 905 1,332 30 199912/31/2019
Medical / DentalPlanoTX376 1,698 376 1,698 2,074 50 199812/31/2019




Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Tenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Automotive ServiceChesterNJ$1,295 $1,550 $— $— $1,295 $1,550 $2,845 $77 19959/18/2020
Automotive ServiceManvilleNJ867 989 — — 867 989 1,856 46 19779/18/2020
Automotive ServiceNorth CaldwellNJ561 663 — — 561 663 1,224 43 19689/18/2020
Automotive ServiceKerhonksonNY938 2,805 — — 938 2,805 3,743 125 19829/18/2020
Automotive ServiceBethlehemPA602 1,642 — — 602 1,642 2,244 63 19689/18/2020
Automotive ServiceLanghornePA898 1,550 — — 898 1,550 2,448 91 19999/18/2020
Automotive ServiceQuakertownPA1,652 1,295 — — 1,652 1,295 2,947 74 20129/18/2020
Restaurants - Quick ServiceHattiesburgMS882 847 — — 882 847 1,729 50 20009/11/2020
Car WashesFort WorthTX1,475 2,747 — — 1,475 2,747 4,222 138 20208/31/2020
Car WashesWestminsterCO842 1,174 — — 842 1,174 2,016 50 20039/24/2020
Car WashesPalatkaFL914 2,490 — — 914 2,490 3,404 105 20209/30/2020
Car WashesFort Walton BeachFL1,526 2,490 — — 1,526 2,490 4,016 121 20209/30/2020
Restaurants - Quick ServiceGreenwoodSC273 652 — — 273 652 925 33 20149/24/2020
Medical / DentalFlintTX428 879 — — 428 879 1,307 44 20089/24/2020
Other ServicesAlabasterAL690 207 12 847 702 1,054 1,756 39 20039/29/2020
Other ServicesAlbuquerqueNM1,686 286 25 1,862 1,711 2,148 3,859 87 19709/29/2020
Other ServicesShreveportLA1,006 227 16 1,164 1,022 1,391 2,413 70 20129/29/2020
Automotive ServiceSkiatookOK324 2,695 — — 324 2,695 3,019 105 20059/30/2020
Automotive ServiceBartlesvilleOK118 2,853 — — 118 2,853 2,971 100 19679/30/2020
Automotive ServiceOwassoOK275 6,094 — — 275 6,094 6,369 215 20079/30/2020
Automotive ServiceBartlesvilleOK932 4,587 — — 932 4,587 5,519 195 20039/30/2020
Automotive ServiceBroken ArrowOK1,060 3,425 — — 1,060 3,425 4,485 132 20149/30/2020
Automotive ServiceTulsaOK1,226 1,374 — — 1,226 1,374 2,600 70 20199/30/2020
Automotive ServiceBartlesvilleOK177 599 — — 177 599 776 26 19809/30/2020
Medical / DentalTauntonMA201 1,289 — — 201 1,289 1,490 42 197210/1/2020
Medical / DentalPlymouthMA296 444 — — 296 444 740 23 200510/1/2020
Medical / DentalMiddleboroughMA296 475 — — 296 475 771 21 192510/1/2020
Car WashesPhenix CityAL1,111 2,722 — — 1,111 2,722 3,833 109 202010/5/2020
Medical / DentalPine BluffAR65 552 — 95 65 647 712 23 198310/9/2020
Early Childhood EducationJacksonMI379 1,046 — — 379 1,046 1,425 47 199010/14/2020
Early Childhood EducationJacksonMI170 614 — — 170 614 784 26 198710/14/2020
Medical / DentalValdostaGA262 1,726 — — 262 1,726 1,988 69 199610/15/2020
Medical / DentalValdostaGA214 1,351 — — 214 1,351 1,565 54 199010/15/2020
GroceryJacksonMO458 1,719 — — 458 1,719 2,177 75 199510/22/2020
GroceryMarble HillMO504 2,052 — — 504 2,052 2,556 90 199910/22/2020
Equipment Rental and SalesChathamNY987 1,317 — — 987 1,317 2,304 75 197410/22/2020
Equipment Rental and SalesClifton ParkNY551717— — 551 717 1,268 28 200010/22/2020
Equipment Rental and SalesGoshenNY732 1,191 — — 732 1,191 1,923 56 197410/22/2020
Equipment Rental and SalesFultonvilleNY1,775 858 — — 1,775 858 2,633 60 198010/22/2020
Equipment Rental and SalesLancasterMA1,285 2,089 — — 1,285 2,089 3,374 86 201210/22/2020
Equipment Rental and SalesGreenfieldMA304 815 167 — 471 815 1,286 39 197110/22/2020
Equipment Rental and SalesFarmingtonCT411 1,410 — — 411 1,410 1,821 57 200510/22/2020
Equipment Rental and SalesPembrokeNH318 785 — — 318 785 1,103 31 197810/22/2020
GroceryFarmingtonMO789 1,990 — — 789 1,990 2,779 104 200610/29/2020
GroceryFredericktownMO682 1,523 — — 682 1,523 2,205 92 200110/29/2020
Automotive ServiceByramNJ1,193 1,182 — — 1,193 1,182 2,375 61 199210/29/2020
Automotive ServiceWestfieldNJ1,904 1,606 — — 1,904 1,606 3,510 73 197010/29/2020
Automotive ServiceEast WindsorNJ1,599 1,634 — — 1,599 1,634 3,233 71 196510/29/2020
Automotive ServiceFordsNJ1,300 1,180 — — 1,300 1,180 2,480 57 197410/29/2020
Automotive ServiceJacksonNJ1,464 1,100 — — 1,464 1,100 2,564 56 199510/29/2020
Automotive ServiceWest BerlinNJ1,061 1,298 — — 1,061 1,298 2,359 64 199510/29/2020
Other ServicesZeelandMI2,086 5,386 — — 2,086 5,386 7,472 269 197311/2/2020
Other ServicesWyomingMI1,066 1,795 — — 1,066 1,795 2,861 101 202011/2/2020
Other ServicesWaterfordMI1,286 1,243 — — 1,286 1,243 2,529 89 199511/2/2020
F-18


Description(a)Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2020(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Tenant IndustryTenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
TotalTenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Other ServicesOther ServicesElkhartIN$544 $1,061 $— $— $544 $1,061 $1,605 $52 198911/2/2020
Other ServicesOther ServicesMishawakaIN527 558 — — 527 558 1,085 47 197911/2/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceFranklinIN670 1,609 — — 670 1,609 2,279 63 201711/12/2020
Car WashesCar WashesPrincetonTX1,030 2,986 — — 1,030 2,986 4,016 118 202011/16/2020
Automotive ServiceAutomotive ServicePoint PleasantNJ1,763 1,166 — — 1,763 1,166 2,929 52 197711/19/2020
Pet Care ServicesPet Care ServicesDouglasvilleGA640 748 — — 640 748 1,388 34 198911/24/2020
Pet Care ServicesPet Care ServicesAlpharettaGA766 822 — — 766 822 1,588 33 200711/24/2020
GroceryGroceryFayettevilleAR423 1,410 — — 423 1,410 1,833 69 199012/1/2020
Automotive ServiceAutomotive ServiceHoustonTX$292 $513 $$$292 $513 $805 $20 19861/30/2020Automotive ServiceFairmontWV232 539 — — 232 539 771 23 199712/2/2020
Automotive ServiceAutomotive ServicePasadenaTX252 705 252 705 957 23 19711/30/2020Automotive ServiceFairmontWV291 860 — — 291 860 1,151 33 199912/2/2020
Early Childhood EducationWestonMA3,200 2,423 3,200 2,423 5,623 74 19902/7/2020
GroceryTulsaOK713 2,098 713 2,098 2,811 70 19913/24/2020
GroceryTulsaOK670 3,298 670 3,298 3,968 93 19933/24/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceFall RiverMA592 744 592 744 1,336 30 19841/15/2020Restaurants - Quick ServiceRichardsonTX501 682 — — 501 682 1,183 35 197912/15/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceWorcesterMA532 905 532 905 1,437 29 19651/15/2020Restaurants - Quick ServiceArlingtonTX949 86 — — 949 86 1,035 10 197912/15/2020
Restaurants - Quick ServiceRestaurants - Quick ServicePlainvilleMA602 548 602 548 1,150 23 19841/15/2020Restaurants - Quick ServiceOklahoma CityOK553 1,032 — — 553 1,032 1,585 45 197912/15/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceStoughtonMA552 615 552 615 1,167 24 19831/15/2020Restaurants - Quick ServiceMooreOK605 1,152 — — 605 1,152 1,757 47 198312/15/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceFall RiverMA612 550 612 550 1,162 26 19871/15/2020Restaurants - Quick ServiceNormanOK303 709 — — 303 709 1,012 31 199212/15/2020
Restaurants - Quick ServiceWorcesterMA402 811 402 811 1,213 29 19651/15/2020
Restaurants - Quick ServiceLeominsterMA512 461 512 461 973 17 19801/15/2020
Restaurants - Quick ServiceDorchesterMA743 313 743 313 1,056 15 19841/15/2020
Restaurants - Quick ServiceSudburyMA703 182 703 182 885 12 19831/15/2020
Car WashesManorTX1,074 3,270 1,074 3,270 4,344 115 20191/21/2020
Early Childhood EducationCharlotteNC1,0211,198 1,021 1,198 2,219 14 19878/17/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceLoudonTN668 1,091 668 1,091 1,759 42 20202/26/2020Restaurants - Quick ServiceOwassoOK929 935 — — 929 935 1,864 41 198612/15/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceSt. Mary'sPA{f}8781,080 878 1,080 1,958 38 20204/3/2020Restaurants - Quick ServiceWacoTX553 548 — — 553 548 1,101 27 198712/15/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceDyersburgTN675 959 675 959 1,634 33 20071/30/2020Restaurants - Quick ServiceCarrolltonTX605 547 — — 605 547 1,152 32 199212/15/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceMemphisTN1,3581,283 1,358 1,283 2,641 41 20111/30/2020Restaurants - Quick ServiceRowlettTX553 665 — — 553 665 1,218 36 199912/15/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceMemphisTN828 1,131 828 1,131 1,959 36 20111/30/2020Restaurants - Quick ServiceMesquiteTX855 621 — — 855 621 1,476 40 199912/15/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceMemphisTN8011,198 801 1,198 1,999 40 20001/30/2020Restaurants - Quick ServiceGrand PrairieTX814 73 — — 814 73 887 15 199912/15/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceMemphisTN984 1,202 984 1,202 2,186 40 19941/30/2020Restaurants - Quick ServiceDallasTX845 286 — — 845 286 1,131 23 197712/15/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceSenatobiaMS8861,120 886 1,120 2,006 37 20131/30/2020Restaurants - Quick ServiceOklahoma CityOK542 985 — — 542 985 1,527 45 201012/15/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceJacksonMS178 100 240 178 340 518 30 19851/29/2020Restaurants - Quick ServiceKilgoreTX449 710 — — 449 710 1,159 32 197912/15/2020
Car WashesCar WashesArvadaCO5662,374 566 2,374 2,940 74 20081/24/2020Car WashesFort WorthTX1,590 2,724 — — 1,590 2,724 4,314 114 194212/18/2020
Car WashesCar WashesGoldenCO1,031 1,566 400 1,031 1,966 2,997 56 20051/24/2020Car WashesHudson OaksTX1,824 2,745 — — 1,824 2,745 4,569 92 194812/18/2020
Car WashesCar WashesSioux CityIA8861,855 500 886 2,355 3,241 33 20208/13/2020Car WashesGarlandTX1,303 2,287 — — 1,303 2,287 3,590 80 201212/18/2020
Restaurants - Casual DiningFort WayneIN1,542 1,542 1,542 19991/7/2020
Early Childhood EducationNapervilleIL1,5644,638 1,564 4,638 6,202 126 20092/21/2020
Early Childhood EducationNorthbrookIL1,080 5,347 1,080 5,347 6,427 141 20142/24/2020
Medical / DentalTylerTX4633,250 463 3,250 3,713 101 20151/17/2020
Early Childhood EducationFranklinTN{f}617 1,025 617 1,025 1,642 13 19969/4/2020
Restaurants - Casual DiningGrand RapidsMI1,0551,754 1,055 1,754 2,809 59 20031/29/2020
Medical / DentalFlagstaffAZ1,446 1,856 1,446 1,856 3,302 51 19802/27/2020
Medical / DentalPortlandOR1,4571,230 1,457 1,230 2,687 42 19812/27/2020
Other ServicesWatsontownPA751 1,678 751 1,678 2,429 67 19872/13/2020
Early Childhood EducationConcordNC1,2832,419 1,283 2,419 3,702 33 20038/17/2020
Car WashesCar WashesFort WorthTX1,907 3,129 — — 1,907 3,129 5,036 130 201312/18/2020
Car WashesCar WashesCrowleyTX1,571 2,873 — — 1,571 2,873 4,444 108 201612/18/2020
Car WashesCar WashesFlower MoundTX1,623 2,730 — — 1,623 2,730 4,353 114 201812/18/2020
Car WashesCar WashesFort WorthTX1,655 2,129 — — 1,655 2,129 3,784 94 201812/18/2020
Medical / DentalMedical / DentalDeLandFL909 4,404 909 4,404 5,313 118 20043/9/2020Medical / DentalNapervilleIL315 786 202 505 517 1,291 1,808 46 199812/21/2020
Automotive ServiceAutomotive ServiceKingNC408153 408 153 561 19853/10/2020Automotive ServiceWashington Court HouseOH550 1,061 — — 550 1,061 1,611 44 200412/21/2020
Automotive ServiceAutomotive ServiceElkinNC337 286 337 286 623 12 19973/10/2020Automotive ServiceCincinnatiOH448 911 — — 448 911 1,359 33 199112/21/2020
Automotive ServiceYadkinvilleNC235347 235 347 58211 20013/10/2020
Automotive ServiceLancasterSC388 286 388 286 674 11 20073/10/2020
Automotive ServiceLenoirNC326235 326 235 56110 19913/10/2020
Automotive ServiceHickoryNC398 132 398 132 530 19883/10/2020
Automotive ServiceSt. AlbansWV235459 235 459 69414 19873/10/2020
Automotive ServiceHurricaneWV398 388 398 388 786 14 19893/10/2020
Automotive ServiceSouth BostonVA224734 224 734 95821 19963/10/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceDothanAL459 1,431 — — 459 1,431 1,890 61 201912/22/2020
Restaurants - Quick ServiceRestaurants - Quick ServicePhiladelphiaMS373 1,540 — — 373 1,540 1,913 62 202012/22/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceAshfordAL410 1,338 — — 410 1,338 1,748 52 202012/22/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceNewtonMS471 1,316 — — 471 1,316 1,787 59 202012/22/2020
Car WashesCar WashesSlidellLA962 2,919 — — 962 2,919 3,881 120 201212/23/2020
Car WashesCar WashesGulfportMS666 973 — — 666 973 1,639 54 200812/23/2020
Car WashesCar WashesCarbondaleIL1,674 3,227 — — 1,674 3,227 4,901 132 201812/23/2020
Medical / DentalMedical / DentalArlingtonTX176 329 — — 176 329 505 12 198312/23/2020
Medical / DentalMedical / DentalAustinTX581 346 — — 581 346 927 11 196812/23/2020
Medical / DentalMedical / DentalFlorissantMO454 920 — 377 454 1,297 1,751 31 198712/23/2020
Medical / DentalMedical / DentalTempleTX145 854 — — 145 854 999 27 201512/23/2020
Medical / DentalMedical / DentalNorcrossGA652 981 — — 652 981 1,633 29 197512/23/2020
Medical / DentalMedical / DentalCarroltonTX1,534 1,073 — — 1,534 1,073 2,607 38 198312/23/2020
Car WashesCar WashesJacksonvilleNC915 1,436 — — 915 1,436 2,351 73 200312/29/2020
Other ServicesOther ServicesPensacolaFL1,187 3,344 — — 1,187 3,344 4,531 107 197012/29/2020
Medical / DentalMedical / DentalAmarilloTX221 990 — — 221 990 1,211 33 201812/29/2020
Medical / DentalMedical / DentalAmarilloTX369 2,186 — — 369 2,186 2,555 67 197812/29/2020
Medical / DentalMedical / DentalAmarilloTX468 848 — — 468 848 1,316 36 201512/29/2020
F-19


Description(a)Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2020(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Tenant IndustryTenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
TotalTenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Automotive ServicePittsboroNC$520 $183 $$$520 $183 $703 $20063/10/2020
Equipment Rental and SalesEquipment Rental and SalesMilfordNH$709 $407 $— $692 $709 $1,099 $1,808 $34 198212/30/2020
Equipment Rental and SalesEquipment Rental and SalesBeaumonTX1,314 2,728 — — 1,314 2,728 4,042 117 199112/31/2020
Equipment Rental and SalesEquipment Rental and SalesCibiloTX1,231 3,334 — — 1,231 3,334 4,565 112 198012/31/2020
Restaurants - Casual DiningRestaurants - Casual DiningSaginawMI1,047 744 — — 1,047 744 1,791 45 19961/8/2021
Medical / DentalMedical / DentalPickensSC678 3,123 — — 678 3,123 3,801 94 19781/14/2021
Medical / DentalMedical / DentalSimpsonvilleSC1,447 2,383 — — 1,447 2,383 3,830 90 19931/14/2021
Medical / DentalMedical / DentalGreenvilleSC1,073 1,570 — — 1,073 1,570 2,643 55 19681/14/2021
Early Childhood EducationEarly Childhood EducationLitchfield ParkAZ392 1,139 — — 392 1,139 1,531 39 20051/15/2021
Medical / DentalMedical / DentalChannahonIL601 3,178 — — 601 3,178 3,779 91 20061/21/2021
Medical / DentalMedical / DentalFranklin ParkIL408 1,037 — — 408 1,037 1,445 33 19821/21/2021
Medical / DentalMedical / DentalLockportIL468 950 — — 468 950 1,418 33 20011/21/2021
Medical / DentalMedical / DentalWilmingtonIL127 987 — — 127 987 1,114 29 19681/21/2021
Medical / DentalMedical / DentalAuroraIL526 2,040 — — 526 2,040 2,566 61 19741/21/2021
Medical / DentalMedical / DentalFranklin ParkIL41 194 — — 41 194 235 19671/21/2021
GroceryGroceryDoniphanMO698 2,006 — — 698 2,006 2,704 82 20051/22/2021
Restaurants - Quick ServiceRestaurants - Quick ServiceBremenGA553 616 — — 553 616 1,169 21 20072/1/2021
Medical / DentalMedical / DentalHarrahOK67 760 — — 67 760 827 20 19642/4/2021
Medical / DentalMedical / DentalShattuckOK143 1,087 — — 143 1,087 1,230 31 19822/4/2021
Medical / DentalMedical / DentalNobleOK553 1,872 — — 553 1,872 2,425 57 20112/4/2021
Medical / DentalMedical / DentalEdmondOK107 697 — — 107 697 804 18 20052/4/2021
Medical / DentalMedical / DentalSapulpaOK294 436 — — 294 436 730 22 20082/4/2021
Pet Care ServicesPet Care ServicesColumbiaSC331 643 — — 331 643 974 17 20182/5/2021
Medical / DentalMedical / DentalClermontFL1,415 12,340 — — 1,415 12,340 13,755 301 20192/18/2021
Restaurants - Quick ServiceRestaurants - Quick ServicePaducahKY1,215 1,255 — — 1,215 1,255 2,470 43 20202/18/2021
Early Childhood EducationEarly Childhood EducationHartlandWI4623,390 462 3,390 3,852 83 20003/6/2020Early Childhood EducationLorainOH681 861 463 683 1,324 2,007 34 20063/12/2021
Early Childhood EducationEarly Childhood EducationMenomonee FallsWI976 3,464 976 3,464 4,440 84 19783/6/2020Early Childhood EducationAvonOH730 1,358 427 732 1,785 2,517 48 20063/12/2021
Early Childhood EducationEarly Childhood EducationMenomonee FallsWI1,3544,314 1,354 4,314 5,668 107 20003/6/2020Early Childhood EducationBath Township, AkronOH1,357 2,965 477 1,361 3,442 4,803 86 19893/12/2021
Early Childhood EducationEarly Childhood EducationWaukeshaWI577 3,485 577 3,485 4,062 83 19963/6/2020Early Childhood EducationBrecksvilleOH1,352 1,357 416 1,357 1,773 3,130 71 20043/12/2021
Early Childhood EducationEarly Childhood EducationOconomowocWI8824,734 882 4,734 5,616 113 20073/6/2020Early Childhood EducationHudsonOH969 1,466 410 972 1,876 2,848 58 20033/12/2021
Medical / DentalLake CityFL1,046 2,450 1,046 2,450 3,496 64 19743/4/2020
Early Childhood EducationEarly Childhood EducationIndependenceOH1,683 1,910 424 1,688 2,334 4,022 91 20043/12/2021
Early Childhood EducationEarly Childhood EducationRocky RiverOH486 2,263 357 487 2,620 3,107 63 20013/12/2021
Early Childhood EducationEarly Childhood EducationShaker HeightsOH642 3,450 421 644 3,871 4,515 92 20173/12/2021
Early Childhood EducationEarly Childhood EducationSolonOH466 3,115 256 468 3,371 3,839 80 20093/12/2021
Early Childhood EducationEarly Childhood EducationWaterfordMI{f}419783 419 783 1,202 19979/18/2020Early Childhood EducationStrongsvilleOH1,386 1,875 581 1,390 2,456 3,846 58 20003/12/2021
Early Childhood EducationEarly Childhood EducationTucsonAZ956 906 956 906 1,862 29 20083/6/2020Early Childhood EducationWestlakeOH446 2,478 573 447 3,051 3,498 64 19923/12/2021
Car WashesCar WashesCasa GrandeAZ504 317 1,970 821 1,970 2,791 30 20202/6/2020Car WashesLongmontCO965 1,304 — 595 965 1,899 2,864 43 20063/18/2021
Early Childhood EducationEarly Childhood EducationMariettaGA1,799 3,234 1,799 3,234 5,033 78 19973/6/2020Early Childhood EducationNorth Las VegasNV1,311 1,724 — — 1,311 1,724 3,035 51 20063/19/2021
Early Childhood EducationEarly Childhood EducationAlpharettaGA1,621 3,148 1,621 3,148 4,769 76 19953/6/2020Early Childhood EducationNorth Las VegasNV1,169 1,726 — — 1,169 1,726 2,895 48 19983/19/2021
Automotive ServiceArlingtonTX833 3,603 833 3,603 4,436 104 20152/14/2020
Medical / DentalOrangeTX337 3,293 337 3,293 3,630 88 20152/21/2020
Automotive ServiceLittle ElmTX647 1,006 647 1,006 1,653 27 20073/6/2020
Automotive ServiceMcKinneyTX1,016 807 1,016 807 1,823 28 20103/6/2020
Restaurants - Quick ServiceWest DundeeIL523 539 771 523 1,310 1,833 22 20203/6/2020
Pet Care ServicesCatonsvilleMD586 1,881 16 34 602 1,915 2,517 35 19985/4/2020
Restaurants - Family DiningGreenvilleSC626 1,091 626 1,091 1,717 35 19723/19/2020
Restaurants - Family DiningCharlestonSC1,303 1,020 1,303 1,020 2,323 32 19783/19/2020
Automotive ServiceGilbertAZ{f}370 2,108 370 2,108 2,478 45 20194/30/2020
Restaurants - Quick ServiceYazoo CityMS{f}249 753 249 753 1,002 15 19755/7/2020
Other ServicesRichmond HillGA2,502 761 2,502 761 3,263 33 20196/8/2020
Other ServicesCentennialCO3,003 2,972 1,021 3,008 3,993 7,000 113 20056/8/2020
Other ServicesJoplinMO991 941 991 941 1,932 21 19976/8/2020
Other ServicesKansas CityMO1,531 1,391 — 1,531 1,391 2,922 53 20156/8/2020
Automotive ServiceTempeAZ{f}915 3,304 915 3,304 4,219 66 19875/28/2020
Restaurants - Quick ServiceByramMS{f}775 584 150 775 734 1,509 15 20036/8/2020
Restaurants - Quick ServiceBig SpringTX287 1,030 287 1,030 1,317 20206/25/2020
Car WashesFlagstaffAZ1,873 3,456 1,873 3,456 5,329 56 20187/24/2020
Car WashesPhoenixAZ2,204 2,634 2,204 2,634 4,838 47 20187/24/2020
Car WashesSun CityAZ1,613 2,134 1,613 2,134 3,747 37 19887/24/2020
Car WashesScottsdaleAZ3,666 2,093 3,666 2,093 5,759 45 19947/24/2020
Car WashesYumaAZ280 1,883 280 1,883 2,163 33 20017/24/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceSpartaTN733 1,383 733 1,383 2,116 27 19976/25/2020Restaurants - Quick ServiceWarrenOH636 2,136 — — 636 2,136 2,772 59 19643/19/2021
Restaurants - Quick ServiceRestaurants - Quick ServiceMcMinnvilleTN{f}711 569 200 911 569 1,480 14 20177/16/2020Restaurants - Quick ServiceEast LiverpoolOH300 1,683 — — 300 1,683 1,983 42 19783/19/2021
Restaurants - Quick ServiceRestaurants - Quick ServiceNewnanGA1,413 1,494 1,413 1,494 2,907 26 19878/19/2020Restaurants - Quick ServiceGirardOH635 2,499 — — 635 2,499 3,134 65 19933/19/2021
Restaurants - Quick ServiceNewnanGA724 1,189 724 1,189 1,913 19 20058/19/2020
Restaurants - Quick ServiceLawrencevilleGA1,122 1,363 1,122 1,363 2,485 22 20058/19/2020
GroceryDexterMO813 697 813 697 1,510 16 19989/30/2020
GroceryKennettMO{f}427 1,688 427 1,688 2,115 21 20139/30/2020
GroceryPark HillsMO653 1,819 653 1,819 2,472 26 19709/30/2020
GroceryPiggottAR614 789 614 789 1,403 15 19869/30/2020
GroceryPotosiMO371 1,569 371 1,569 1,940 19 19709/30/2020
Automotive ServiceAutomotive ServiceOxnardCA1,021 2,750 — — 1,021 2,750 3,771 64 19603/24/2021
Automotive ServiceAutomotive ServiceSanta MariaCA1,282 2,615 — — 1,282 2,615 3,897 63 19733/24/2021
Automotive ServiceAutomotive ServiceAtascaderoaCA1,247 1,350 — — 1,247 1,350 2,597 32 19913/24/2021
Automotive ServiceAutomotive ServiceGlendaleAZ2,152 1,717 — — 2,152 1,717 3,869 40 19803/26/2021
Early Childhood EducationEarly Childhood EducationFrankfortKY329 1,276 — — 329 1,276 1,605 37 20033/31/2021
Automotive ServiceAutomotive ServiceParkerCO1,030 2,107 — — 1,030 2,107 3,137 57 20083/31/2021
Automotive ServiceAutomotive ServiceThorntonCO1,171 2,002 — — 1,171 2,002 3,173 57 20033/31/2021
Automotive ServiceAutomotive ServiceMariettaGA1,675 1,461 — — 1,675 1,461 3,136 42 19973/31/2021
Automotive ServiceAutomotive ServiceKnoxvilleTN650 1,422 — — 650 1,422 2,072 37 20163/31/2021
Automotive ServiceAutomotive ServicePhoenixAZ1,035 1,992 — — 1,035 1,992 3,027 53 20173/31/2021
Automotive ServiceAutomotive ServiceScottsdaleAZ1,661 1,716 — — 1,661 1,716 3,377 46 19983/31/2021
Automotive ServiceAutomotive ServicePhoenixAZ553 1,085 — — 553 1,085 1,638 25 19623/31/2021
Medical / DentalMedical / DentalBrentwoodCA388 933 — — 388 933 1,321 27 20053/31/2021
F-20


Description(a)Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2020(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Tenant IndustryTenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
TotalTenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
GroceryMaldenMO{f}$265 $1,873 $$$265 $1,873 $2,138 $19 19789/30/2020
GroceryMayflowerAR1,460 3,042 1,460 3,042 4,502 45 20209/30/2020
Automotive ServiceEast BrunswickNJ1,173 1,540 1,173 1,540 2,713 19 19609/18/2020
Automotive ServiceWashingtonNJ388 1,969 388 1,969 2,357 20 19699/18/2020
Automotive ServicePrincetonNJ1,448 1,918 1,448 1,918 3,366 22 19479/18/2020
Automotive ServiceLawrencevilleNJ632 1,999 632 1,999 2,631 24 19609/18/2020
Automotive ServiceMadisonNJ1,714 1,306 1,714 1,306 3,020 14 19509/18/2020
Automotive ServiceChesterNJ1,295 1,550 1,295 1,550 2,845 20 19959/18/2020
Automotive ServiceManvilleNJ867 989 867 989 1,856 12 19779/18/2020
Automotive ServiceNorth CaldwellNJ561 663 561 663 1,224 11 19689/18/2020
Automotive ServiceKerhonksonNY938 2,805 938 2,805 3,743 31 19829/18/2020
Medical / DentalMedical / DentalChino HillsCA$752 $1,358 $— $— $752 $1,358 $2,110 $37 20073/31/2021
Medical / DentalMedical / DentalThousand OaksCA1,085 1,743 — — 1,085 1,743 2,828 53 20043/31/2021
Medical / DentalMedical / DentalFairfieldCT1,263 1,274 — — 1,263 1,274 2,537 51 20093/31/2021
Medical / DentalMedical / DentalMcLeanVA947 2,045 — — 947 2,045 2,992 49 20013/31/2021
Medical / DentalMedical / DentalCypressTX1,655 1,629 — — 1,655 1,629 3,284 69 20143/31/2021
Medical / DentalMedical / DentalFairfax StationVA546 755 — — 546 755 1,301 29 20093/31/2021
Medical / DentalMedical / DentalGranite BayCA772 1,264 — — 772 1,264 2,036 38 19893/31/2021
Medical / DentalMedical / DentalBrentwoodCA1,059 801 — — 1,059 801 1,860 25 20053/31/2021
Medical / DentalMedical / DentalStamfordCT626 401 — — 626 401 1,027 20 18403/31/2021
Medical / DentalMedical / DentalDripping SpringsTX779 1,111 — — 779 1,111 1,890 37 20033/31/2021
Medical / DentalMedical / DentalSan JacintoCA394 1,600 — — 394 1,600 1,994 46 19893/31/2021
Medical / DentalMedical / DentalEnumclawWA627 868 — — 627 868 1,495 46 19813/31/2021
Restaurants - Quick ServiceRestaurants - Quick ServicePensacolaFL208 750 — — 208 750 958 17 19824/2/2021
Restaurants - Quick ServiceRestaurants - Quick ServicePensacolaFL291 1,024 — — 291 1,024 1,315 26 19794/2/2021
Automotive ServiceAutomotive ServiceBethlehemPA602 1,642 602 1,642 2,244 16 19689/18/2020Automotive ServiceYumaAZ491 965 — — 491 965 1,456 31 19754/9/2021
Automotive ServiceAutomotive ServiceLanghornePA898 1,550 898 1,550 2,448 23 19999/18/2020Automotive ServiceSpringfieldMO463 769 — — 463 769 1,232 23 20024/9/2021
Automotive ServiceAutomotive ServiceQuakertownPA1,652 1,295 1,652 1,295 2,947 19 20129/18/2020Automotive ServiceSpringfieldMO303 790 — — 303 790 1,093 20 20034/9/2021
Restaurants - Quick ServiceRestaurants - Quick ServiceHattiesburgMS882 847 882 847 1,729 13 20009/11/2020Restaurants - Quick ServiceMcAllenTX1,931 1,358 — — 1,931 1,358 3,289 36 19994/9/2021
Car WashesFort WorthTX1,475 2,747 1,475 2,747 4,222 41 20208/31/2020
Car WashesWestminsterCO842 1,174 842 1,174 2,016 13 20039/24/2020
Car WashesPalatkaFL914 2,490 914 2,490 3,404 26 20209/30/2020
Car Washes1,526 2,490 1,526 2,490 4,016 30 20209/30/2020
Restaurants - Quick ServiceRestaurants - Quick ServiceLaredoTX1,544 841 — — 1,544 841 2,385 28 19934/9/2021
Restaurants - Quick ServiceRestaurants - Quick ServiceLaredoTX1,145 971 — — 1,145 971 2,116 26 20064/9/2021
Restaurants - Quick ServiceRestaurants - Quick ServiceLaredoTX2,061 2,193 — — 2,061 2,193 4,254 54 20084/9/2021
Restaurants - Quick ServiceRestaurants - Quick ServiceMcAllenTX1,190 1,030 — — 1,190 1,030 2,220 25 19954/9/2021
Restaurants - Quick ServiceRestaurants - Quick ServiceMcAllenTX1,998 2,051 — — 1,998 2,051 4,049 47 19924/9/2021
Restaurants - Quick ServiceRestaurants - Quick ServiceGreenwoodSC273 652 273 652 925 20149/24/2020Restaurants - Quick ServiceLaredoTX2,483 2,140 — — 2,483 2,140 4,623 54 19894/9/2021
Medical / DentalMedical / DentalFlintTX428 879 428 879 1,307 11 20089/24/2020Medical / DentalRussellvilleAR144 571 — 70 144 641 785 14 20004/13/2021
Other ServicesAlabasterAL690 207 12 847 702 1,054 1,756 10 20039/29/2020
Other ServicesAlbuquerqueNM1,686 286 25 1,862 1,711 2,148 3,859 22 19709/29/2020
Other ServicesShreveportLA1,006 227 16 1,164 1,022 1,391 2,412 18 20129/29/2020
GroceryGroceryConwayAR1,000 4,717 — — 1,000 4,717 5,717 113 20104/28/2021
Restaurants - Quick ServiceRestaurants - Quick ServiceCotullaTX1,693 973 — — 1,693 973 2,666 36 20084/29/2021
Restaurants - Quick ServiceRestaurants - Quick ServiceMissionTX1,739 1,831 — — 1,739 1,831 3,570 43 20104/29/2021
Medical / DentalMedical / DentalRollaMO180 338 — 100 180 438 618 10 19904/30/2021
Medical / DentalMedical / DentalCantonTX167 958 — — 167 958 1,125 22 20114/30/2021
Restaurants - Quick ServiceRestaurants - Quick ServiceNatchezMS270 445 — — 270 445 715 16 19814/30/2021
Car WashesCar WashesTulsaOK1,421 2,077 — — 1,421 2,077 3,498 60 20165/5/2021
Medical / DentalMedical / DentalPasadenaTX1,583 2,972 — — 1,583 2,972 4,555 67 19785/11/2021
Medical / DentalMedical / DentalFayettevilleNC443 1,367 — — 443 1,367 1,810 29 20175/20/2021
Medical / DentalMedical / DentalFayettevilleNC374 1,182 — — 374 1,182 1,556 23 19995/20/2021
Medical / DentalMedical / DentalFayettevilleNC173 774 — — 173 774 947 16 20045/20/2021
Medical / DentalMedical / DentalSpringlakeNC529 1,962 — — 529 1,962 2,491 40 20195/20/2021
Medical / DentalMedical / DentalCameronNC605 916 — — 605 916 1,521 24 20165/20/2021
Medical / DentalMedical / DentalPinehurstNC135 419 — — 135 419 554 19995/20/2021
Medical / DentalMedical / DentalJacksonvilleNC267 301 — — 267 301 568 19965/20/2021
Restaurants - Casual DiningRestaurants - Casual DiningToledoOH2,337 — — — 2,337 — 2,337 — 19885/20/2021
Automotive ServiceAutomotive ServiceSkiatookOK324 2,695 324 2,695 3,019 26 20059/30/2020Automotive ServiceLincolnNE1,177 479 — — 1,177 479 1,656 15 19955/24/2021
Automotive ServiceBartlesvilleOK118 2,853 118 2,853 2,971 25 19679/30/2020
Automotive ServiceOwassoOK275 6,094 275 6,094 6,369 54 20079/30/2020
Automotive ServiceBartlesvilleOK932 4,587 932 4,587 5,519 49 20039/30/2020
Automotive ServiceBroken ArrowOK1,060 3,425 1,060 3,425 4,485 33 20149/30/2020
GroceryGroceryConwayAR1,134 1,353 — — 1,134 1,353 2,487 35 19895/25/2021
GroceryGroceryRussellvilleAR1,072 1,629 — — 1,072 1,629 2,701 43 19895/25/2021
GroceryGroceryWaterfordWI1,443 3,234 — — 1,443 3,234 4,677 76 19965/25/2021
Early Childhood EducationEarly Childhood EducationWarrenvilleIL1,418 3,702 — — 1,418 3,702 5,120 65 20056/17/2021
Pet Care ServicesPet Care ServicesColliervilleTN418 609 — — 418 609 1,027 16 20186/17/2021
Automotive ServiceAutomotive ServiceTulsaOK1,226 1,374 1,226 1,374 2,600 18 20199/30/2020Automotive ServiceEdmondOK486 539 — — 486 539 1,025 13 20036/23/2021
Automotive ServiceAutomotive ServiceBartlesvilleOK177 599 177 599 776 19809/30/2020Automotive ServiceOklahoma CityOK428 599 — ��� 428 599 1,027 16 20036/23/2021
Medical / DentalMedical / DentalTauntonMA{f}201 1,289 201 1,289 1,490 197210/1/2020Medical / DentalToledoOH328 2,000 — — 328 2,000 2,328 33 20056/25/2021
Medical / DentalMedical / DentalPlymouthMA{f}296 444 296 444 740 200510/1/2020Medical / DentalToledoOH261 1,491 — — 261 1,491 1,752 25 19736/25/2021
Medical / DentalMedical / DentalMiddleboroughMA{f}296 475 296 475 771 192510/1/2020Medical / DentalRossfordOH220 1,207 — — 220 1,207 1,427 21 19846/25/2021
Car WashesPhenix CityAL1,111 2,722 1,111 2,722 3,833 22 202010/5/2020
Medical / DentalPine BluffAR65 552 95 65 647 712 198310/9/2020
Early Childhood EducationJacksonMI{f}379 1,046 379 1,046 1,425 10 199010/14/2020
Early Childhood EducationJacksonMI{f}170 614 170 614 784 198710/14/2020
Medical / DentalMedical / DentalValdostaGA262 1,726 262 1,726 1,988 14 199610/15/2020Medical / DentalToledoOH439 1,715 — — 439 1,715 2,154 32 19776/25/2021
Medical / DentalMedical / DentalValdostaGA214 1,351 214 1,351 1,565 11 199010/15/2020Medical / DentalWatervilleOH1,831 2,481 — — 1,831 2,481 4,312 56 20176/25/2021
GroceryJacksonMO458 1,719 458 1,719 2,177 15 199510/22/2020
GroceryMarble HillMO504 2,052 504 2,052 2,556 18 199910/22/2020
Equipment Rental and SalesChathamNY987 1,317 987 1,317 2,304 15 197410/22/2020
F-21


Description(a)Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2020(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Tenant IndustryTenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
TotalTenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Medical / DentalMedical / DentalToledoOH$566 $1,573 $— $— $566 $1,573 $2,139 $32 19936/25/2021
GroceryGroceryMarinetteWI729 1,938 — — 729 1,938 2,667 45 19876/29/2021
GroceryGroceryMenomineeMI1,224 6,189 — — 1,224 6,189 7,413 126 19696/29/2021
Medical / DentalMedical / DentalEl DoradoAR83 385 — 235 83 620 703 19506/30/2021
EntertainmentEntertainmentWindsor LocksCT887 7,538 — — 887 7,538 8,425 123 19606/30/2021
EntertainmentEntertainmentPortlandME2,052 4,924 — — 2,052 4,924 6,976 79 19896/30/2021
Early Childhood EducationEarly Childhood EducationRiverviewFL766 2,267 — — 766 2,267 3,033 40 20126/30/2021
Early Childhood EducationEarly Childhood EducationRiverviewFL1,563 1,457 — — 1,563 1,457 3,020 47 20156/30/2021
Restaurants - Quick ServiceRestaurants - Quick ServiceCharlestonMS319 228 — — 319 228 547 11 19966/30/2021
Restaurants - Quick ServiceRestaurants - Quick ServiceMarksMS305 147 — — 305 147 452 11 19806/30/2021
Restaurants - Quick ServiceRestaurants - Quick ServiceLaurelMS451 141 — — 451 141 592 12 19756/30/2021
Restaurants - Quick ServiceRestaurants - Quick ServiceVicksburgMS521 219 — — 521 219 740 18 19996/30/2021
Restaurants - Quick ServiceRestaurants - Quick ServiceBelzoniMS512 235 — — 512 235 747 20 20176/30/2021
Early Childhood EducationEarly Childhood EducationFairlawnOH798 3,638 — — 798 3,638 4,436 67 20126/30/2021
Early Childhood EducationEarly Childhood EducationStowOH836 2,328 — — 836 2,328 3,164 53 19946/30/2021
Early Childhood EducationEarly Childhood EducationHartvilleOH272 3,148 — — 272 3,148 3,420 51 19566/30/2021
Early Childhood EducationEarly Childhood EducationGreenOH389 2,244 — — 389 2,244 2,633 42 20006/30/2021
Early Childhood EducationEarly Childhood EducationMedinaOH603 2,520 — — 603 2,520 3,123 49 19966/30/2021
Early Childhood EducationEarly Childhood EducationWadsworthOH735 3,673 — — 735 3,673 4,408 72 20166/30/2021
Early Childhood EducationEarly Childhood EducationNorth LibertyIA636 2,199 — — 636 2,199 2,835 40 20056/30/2021
Restaurants - Quick ServiceRestaurants - Quick ServiceAltusOK798 932 — — 798 932 1,730 20 20177/1/2021
Restaurants - Quick ServiceRestaurants - Quick ServiceElk CityOK738 902 — — 738 902 1,640 17 20187/1/2021
Restaurants - Quick ServiceRestaurants - Quick ServiceWeatherfordOK799 902 — — 799 902 1,701 16 20187/1/2021
Health and FitnessHealth and FitnessSan AngeloTX2,135 — — — 2,135 — 2,135 — 19987/8/2021
EntertainmentEntertainmentVernonCT1,629 6,400 — — 1,629 6,400 8,029 88 20097/16/2021
Restaurants - Casual DiningRestaurants - Casual DiningWeymouthMA870 1,998 — — 870 1,998 2,868 39 20087/19/2021
Restaurants - Casual DiningRestaurants - Casual DiningCranstonRI830 1,171 — — 830 1,171 2,001 24 19967/19/2021
Restaurants - Casual DiningRestaurants - Casual DiningTauntonMA1,265 2,373 — — 1,265 2,373 3,638 42 19977/19/2021
Restaurants - Casual DiningRestaurants - Casual DiningLynnfieldMA1,630 848 — — 1,630 848 2,478 24 19997/19/2021
Restaurants - Casual DiningRestaurants - Casual DiningHaverhillMA1,245 1,703 — — 1,245 1,703 2,948 28 19857/19/2021
Restaurants - Casual DiningRestaurants - Casual DiningSalemNH1,978 2,127 — — 1,978 2,127 4,105 30 19747/19/2021
Restaurants - Casual DiningRestaurants - Casual DiningSalemMA939 898 — — 939 898 1,837 17 19957/19/2021
Restaurants - Casual DiningRestaurants - Casual DiningFitchburgMA1,060 2,211 — — 1,060 2,211 3,271 39 20007/19/2021
Restaurants - Casual DiningRestaurants - Casual DiningMashpeeMA1,352 1,501   1,352 1,501 2,853 30 19967/19/2021
Restaurants - Casual DiningRestaurants - Casual DiningYarmouthMA1,494 1,543 — — 1,494 1,543 3,037 32 19977/19/2021
Restaurants - Casual DiningRestaurants - Casual DiningBillericaMA1,262 258 — — 1,262 258 1,520 19967/19/2021
Restaurants - Casual DiningRestaurants - Casual DiningAuburnMA1,867 1,612 — — 1,867 1,612 3,479 41 19927/19/2021
Equipment Rental and SalesEquipment Rental and SalesClifton ParkNY$551$717$551 $717 $1,268 $200010/22/2020Equipment Rental and SalesEastonNY440 — — — 440 — 440 — 7/21/2021
Equipment Rental and SalesEquipment Rental and SalesGoshenNY732 1,191 732 1,191 1,923 11 197410/22/2020Equipment Rental and SalesEast WindsorCT674 — — — 674 — 674 — 7/21/2021
Equipment Rental and SalesFultonvilleNY1,775 858 1,775 858 2,633 12 198010/22/2020
Equipment Rental and SalesLancasterMA1,285 2,089 1,285 2,089 3,374 17 201210/22/2020
Equipment Rental and SalesGreenfieldMA304 815 304 815 1,119 197110/22/2020
Equipment Rental and SalesFarmingtonCT411 1,410 411 1,410 1,821 12 200510/22/2020
Equipment Rental and SalesPembrokeNH318 785 318 785 1,103 197810/22/2020
GroceryFarmingtonMO789 1,990 789 1,990 2,779 21 200610/29/2020
GroceryFredericktownMO682 1,523 682 1,523 2,205 19 200110/29/2020
Automotive ServiceByramNJ1,193 1,182 1,193 1,182 2,375 13 199210/29/2020
Automotive ServiceWestfieldNJ1,904 1,606 1,904 1,606 3,510 15 197010/29/2020
Automotive ServiceEast WindsorNJ1,599 1,634 1,599 1,634 3,233 15 196510/29/2020
Automotive ServiceFordsNJ1,300 1,180 1,300 1,180 2,480 12 197410/29/2020
Automotive ServiceJacksonNJ1,464 1,100 1,464 1,100 2,564 11 199510/29/2020
Automotive ServiceWest BerlinNJ1,061 1,298 1,061 1,298 2,359 13 199510/29/2020
Other ServicesZeelandMI2,086 5,386 2,086 5,386 7,472 39 197311/2/2020
Other ServicesWyomingMI1,066 1,795 1,066 1,795 2,861 15 202011/2/2020
Other ServicesWaterfordMI1,286 1,243 1,286 1,243 2,529 13 199511/2/2020
Other ServicesElkhartIN544 1,061 544 1,061 1,605 198911/2/2020
Other ServicesMishawakaIN527 558 527 558 1,085 197911/2/2020
Restaurants - Quick ServiceFranklinIN670 1,609 670 1,609 2,279 201711/12/2020
Car WashesPrincetonTX1,030 2,986 1,030 2,986 4,016 17 202011/16/2020
Automotive ServicePoint PleasantNJ1,763 1,166 1,763 1,166 2,929 197711/19/2020
Pet Care ServicesPet Care ServicesDouglasvilleGA{f}640 748 640 748 1,388 198911/24/2020Pet Care ServicesChicagoIL877 1,424 — — 877 1,424 2,301 19 19767/21/2021
Pet Care ServicesPet Care ServicesAlpharettaGA{f}766 822 766 822 1,588 200711/24/2020Pet Care ServicesMariettaGA943 574 — — 943 574 1,517 11 19977/29/2021
GroceryFayettevilleAR423 1,410 423 1,410 1,833 199012/1/2020
Automotive ServiceFairmontWV232 539 232 539 771 199712/2/2020
Pet Care ServicesPet Care ServicesMissouri CityTX511 1,057 — — 511 1,057 1,568 15 20058/3/2021
Early Childhood EducationEarly Childhood EducationShakopeeMN740 3,081 — — 740 3,081 3,821 38 20178/4/2021
Automotive ServiceAutomotive ServiceFairmontWV291 860 291 860 1,151 199912/2/2020Automotive ServiceGlendaleAZ1,847 1,974 — — 1,847 1,974 3,821 30 20208/10/2021
Restaurants - Quick ServiceRestaurants - Quick ServiceRichardsonTX501 682 501 682 1,183 197912/15/2020Restaurants - Quick ServiceWinchesterKY390 401 — — 390 401 791 19838/13/2021
Restaurants - Quick ServiceRestaurants - Quick ServiceArlingtonTX949 86 949 86 1,035 197912/15/2020Restaurants - Quick ServiceRadcliffKY235 412 — — 235 412 647 19878/13/2021
Restaurants - Quick ServiceRestaurants - Quick ServiceOklahoma CityOK553 1,032 553 1,032 1,585 197912/15/2020Restaurants - Quick ServiceMaysvilleKY254 410 — — 254 410 664 19858/13/2021
Restaurants - Quick ServiceRestaurants - Quick ServiceMooreOK605 1,152 605 1,152 1,757 198312/15/2020Restaurants - Quick ServicePortsmouthOH255 450 — — 255 450 705 19788/13/2021
Restaurants - Quick ServiceRestaurants - Quick ServiceNormanOK303 709 303 709 1,012 199212/15/2020Restaurants - Quick ServiceHillsboroOH327 670 — — 327 670 997 12 19848/13/2021
Restaurants - Quick ServiceRestaurants - Quick ServiceOwassoOK929 935 929 935 1,864 198612/15/2020Restaurants - Quick ServiceLondonKY184 683 — — 184 683 867 19888/13/2021
Restaurants - Quick ServiceRestaurants - Quick ServiceWacoTX553 548 553 548 1,101 198712/15/2020Restaurants - Quick ServiceBareaKY313 320 — — 313 320 633 19698/13/2021
Restaurants - Quick ServiceCarrolltonTX605 547 605 547 1,152 199212/15/2020
Restaurants - Quick ServiceRowlettTX553 665 553 665 1,218 199912/15/2020
Restaurants - Quick ServiceMesquiteTX855 621 855 621 1,476 199912/15/2020
Restaurants - Quick ServiceGrand PrairieTX814 73 814 73 887 199912/15/2020
Restaurants - Quick ServiceDallasTX845 286 845 286 1,131 197712/15/2020
Restaurants - Quick ServiceOklahoma CityOK542 985 542 985 1,527 201012/15/2020
Early Childhood EducationEarly Childhood EducationNew BernNC455 1,317 — — 455 1,317 1,772 18 20068/18/2021
Early Childhood EducationEarly Childhood EducationWilmingtonNC1,439 1,608 — — 1,439 1,608 3,047 23 20008/18/2021
Early Childhood EducationEarly Childhood EducationJacksonvilleNC834 2,066 — — 834 2,066 2,900 26 19898/18/2021
F-22


Description(a)Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2020(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Tenant IndustryTenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
TotalTenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Restaurants - Quick ServiceKilgoreTX$449 $710 $$$449 $710 $1,159 $197912/15/2020
Car WashesFort WorthTX1,590 2,724 1,590 2,724 4,314 194212/18/2020
Car WashesHudson OaksTX1,824 2,745 1,824 2,745 4,569 194812/18/2020
Car WashesGarlandTX1,303 2,287 1,303 2,287 3,590 201212/18/2020
Car WashesFort WorthTX1,907 3,129 1,907 3,129 5,036 10 201312/18/2020
Car WashesCrowleyTX1,571 2,873 1,571 2,873 4,444 201612/18/2020
Car WashesFlower MoundTX1,623 2,730 1,623 2,730 4,353 201812/18/2020
Car WashesFort WorthTX1,655 2,129 1,655 2,129 3,784 201812/18/2020
Medical / DentalNapervilleIL315 786 315 786 1,101 2��199812/21/2020
Early Childhood EducationEarly Childhood EducationMorehead CityNC$321 $1,512 $— $— $321 $1,512 $1,833 $18 19918/18/2021
Early Childhood EducationEarly Childhood EducationLelandNC1,487 1,811 — — 1,487 1,811 3,298 27 20068/18/2021
Early Childhood EducationEarly Childhood EducationNew BernNC2,046 2,865 — — 2,046 2,865 4,911 43 20188/18/2021
Early Childhood EducationEarly Childhood EducationJacksonvilleNC1,390 1,654 — — 1,390 1,654 3,044 23 20028/18/2021
Early Childhood EducationEarly Childhood EducationSwansboroNC1,184 1,918 — — 1,184 1,918 3,102 28 20098/18/2021
Early Childhood EducationEarly Childhood EducationMorehead CityNC342 764 — — 342 764 1,106 11 19858/18/2021
Early Childhood EducationEarly Childhood EducationHavelockNC283 1,058 — — 283 1,058 1,341 14 19868/18/2021
Early Childhood EducationEarly Childhood EducationJacksonvilleNC1,108 2,069 — — 1,108 2,069 3,177 31 20098/18/2021
Early Childhood EducationEarly Childhood EducationJacksonvilleNC1,144 2,423 — — 1,144 2,423 3,567 31 19908/18/2021
Early Childhood EducationEarly Childhood EducationBurgawNC373 1,417 — — 373 1,417 1,790 18 20058/18/2021
Automotive ServiceAutomotive ServiceWashington Court HouseOH550 1,061 550 1,061 1,611 200412/21/2020Automotive ServiceWichitaKS366 621 — — 366 621 987 19898/19/2021
Automotive ServiceAutomotive ServiceCincinnatiOH448 911 448 911 1,359 199112/21/2020Automotive ServiceWichitaKS520 581 — — 520 581 1,101 19958/19/2021
Restaurants - Quick ServiceDothanAL459 1,431 459 1,431 1,890 201912/22/2020
Restaurants - Quick ServicePhiladelphiaMS373 1,540 373 1,540 1,913 202012/22/2020
Restaurants - Quick ServiceAshfordAL410 1,338 410 1,338 1,748 202012/22/2020
Restaurants - Quick ServiceNewtonMS471 1,316 471 1,316 1,787 202012/22/2020
Automotive ServiceAutomotive ServiceWichitaKS165 461 — — 165 461 626 20188/19/2021
Automotive ServiceAutomotive ServiceWichitaKS495 537 — — 495 537 1,032 20188/19/2021
Automotive ServiceAutomotive ServiceWichitaKS314 978 — — 314 978 1,292 12 20188/19/2021
Automotive ServiceAutomotive ServiceWichitaKS412 648 — — 412 648 1,060 20188/19/2021
Automotive ServiceAutomotive ServiceWichitaKS736 540 — — 736 540 1,276 19818/19/2021
Automotive ServiceAutomotive ServiceEnidOK721 482 — — 721 482 1,203 10 19938/19/2021
Automotive ServiceAutomotive ServiceNormanOK445 478 — — 445 478 923 19958/19/2021
Automotive ServiceAutomotive ServiceWarr AcresOK425 584 — — 425 584 1,009 19868/19/2021
Automotive ServiceAutomotive ServiceNormanOK446 559 — — 446 559 1,005 19858/19/2021
Restaurants - Casual DiningRestaurants - Casual DiningSt. Peter'sMO2,435 — — — 2,435 — 2,435 — 8/20/2021
Equipment Rental and SalesEquipment Rental and SalesCliftonNY2,049 — — — 2,049 — 2,049 — 8/31/2021
Health and FitnessHealth and FitnessTallahasseeFL3,597 — — — 3,597 — 3,597 — 20009/1/2021
Car WashesCar WashesSlidellLA962 2,919 962 2,919 3,881 201212/23/2020Car WashesFort CollinsCO928 2,103 — — 928 2,103 3,031 21 20049/3/2021
Car WashesGulfportMS666 973 666 973 1,639 200812/23/2020
Car WashesCarbondaleIL1,674 3,227 1,674 3,227 4,901 10 201812/23/2020
Medical / DentalArlingtonTX176 329 176 329 505 198312/23/2020
Medical / DentalAustinTX581 346 581 346 927 196812/23/2020
Medical / DentalFlorissantMO454 920 454 920 1,374 198712/23/2020
Medical / DentalTempleTX145 854 145 854 999 201512/23/2020
Medical / DentalNorcrossGA652 981 652 981 1,633 197512/23/2020
Medical / DentalCarroltonTX1,534 1,073 1,534 1,073 2,607 198312/23/2020
Car WashesJacksonvilleNC915 1,436 915 1,436 2,351 200312/29/2020
Other ServicesPensacolaFL1,187 3,344 1,187 3,344 4,531 197012/29/2020
Medical / DentalAmarilloTX221 990 221 990 1,211 201812/29/2020
Medical / DentalAmarilloTX369 2,186 369 2,186 2,555 197812/29/2020
Equipment Rental and SalesEquipment Rental and SalesPlainfieldCT1,618 — — — 1,618 — 1,618 — 20059/3/2021
Early Childhood EducationEarly Childhood EducationFranklinTN828 728 — 200 828 928 1,756 10 19849/3/2021
Medical / DentalMedical / DentalAmarilloTX468 848 468 848 1,316 201512/29/2020Medical / DentalTexarkanaAR190 200 — 96 190 296 486 19809/8/2021
Equipment Rental and SalesEquipment Rental and SalesMilfordNH709 407 11 709 418 1,127 198212/30/2020Equipment Rental and SalesBaytownTX1,195 3,062 — — 1,195 3,062 4,257 34 20209/10/2021
Equipment Rental and SalesEquipment Rental and SalesBeaumonTX1,314 2,728 1,314 2,728 4,042 199112/31/2020Equipment Rental and SalesGrove CityOH1,303 2,194 — — 1,303 2,194 3,497 33 19969/10/2021
Equipment Rental and SalesEquipment Rental and SalesCibiloTX1,231 3,334 1,231 3,334 4,565 198012/31/2020Equipment Rental and SalesArdmoreOK1,820 1,505 — — 1,820 1,505 3,325 30 19979/10/2021
$733,562 $1,435,310 $7,680 $84,367 $741,242 $1,519,677 $2,260,919 $112,144 
Equipment Rental and SalesEquipment Rental and SalesTheodoreAL1,999 1,072 — — 1,999 1,072 3,071 35 20089/10/2021
Other ServicesOther ServicesTylerTX2,281 1,409 — — 2,281 1,409 3,690 37 20179/11/2021
Other ServicesOther ServicesColbertOK2,257 2,073 — — 2,257 2,073 4,330 37 20069/11/2021
Other ServicesOther ServicesDonnaTX4,739 4,071 — — 4,739 4,071 8,810 61 20199/11/2021
Other ServicesOther ServicesNacogdochesTX1,334 1,780 — — 1,334 1,780 3,114 31 20089/11/2021
Other ServicesOther ServicesLorenaTX1,773 3,381 — — 1,773 3,381 5,154 57 20219/11/2021
Restaurants - Casual DiningRestaurants - Casual DiningLee's SummitMO2,618 — — — 2,618 — 2,618 — 9/14/2021
GroceryGrocerySuamicoWI2,869 10,331 — — 2,869 10,331 13,200 100 20069/15/2021
GroceryGrocerySheboyganWI2,665 9,466 — — 2,665 9,466 12,131 88 20119/15/2021
Pet Care ServicesPet Care ServicesAustinTX1,027 — — — 1,027 — 1,027 — 9/24/2021
Medical / DentalMedical / DentalBrandonFL64 700 — — 64 700 764 20179/24/2021
Medical / DentalMedical / DentalTampaFL323 675 — — 323 675 998 19349/24/2021
Other ServicesOther ServicesCollege StationTX4,134 5,525 — — 4,134 5,525 9,659 71 20169/24/2021
Automotive ServiceAutomotive ServiceSangerTX483 1,446 — — 483 1,446 1,929 15 20059/27/2021
Early Childhood EducationEarly Childhood EducationWestervilleOH884 1,282 — 792 884 2,074 2,958 17 20069/28/2021
Early Childhood EducationEarly Childhood EducationWestervilleOH888 701 — 671 888 1,372 2,260 11 19809/28/2021
Early Childhood EducationEarly Childhood EducationColumbusOH323 838 — 367 323 1,205 1,528 19809/28/2021
Early Childhood EducationEarly Childhood EducationPowellOH788 1,883 — 1,385 788 3,268 4,056 21 19909/28/2021
Early Childhood EducationEarly Childhood EducationDublinOH1,494 2,005 — — 1,494 2,005 3,499 25 19859/28/2021
Early Childhood EducationEarly Childhood EducationMesaAZ442 93 — — 442 93 535 198010/1/2021
Restaurants - Quick ServiceRestaurants - Quick ServiceGreenvilleAL383 904 — — 383 904 1,287 198710/1/2021
Automotive ServiceAutomotive ServiceQueen CreekAZ927 1,031 — — 927 1,031 1,958 201910/4/2021
IndustrialIndustrialMartinsvilleVA679 3,839 — — 679 3,839 4,518 32 196410/7/2021
F-23


Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Tenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Equipment Rental and SalesOssipeeNH$415 $— $— $— $415 $— $415 $— 199610/7/2021
Early Childhood EducationLee's SummitMO389 738 — — 389 738 1,127 200110/8/2021
Automotive ServiceBolivarMO210 821 — — 210 821 1,031 199710/12/2021
Automotive ServiceMesaAZ969 3,182 — — 969 3,182 4,151 27 200110/14/2021
Medical / DentalMassillonOH260 1,028 — — 260 1,028 1,288 197310/14/2021
Medical / DentalCuyahoga FallsOH369 1,980 — — 369 1,980 2,349 15 196210/14/2021
Medical / DentalBucyrusOH45 633 — — 45 633 678 194410/14/2021
Automotive ServiceLawtonOK414 571 — — 414 571 985 199810/15/2021
Automotive ServiceLawtonOK312 286 — — 312 286 598 198410/15/2021
Automotive ServiceAdaOK281 195 — — 281 195 476 199910/15/2021
Medical / DentalCambridgeOH703 1,535 — — 703 1,535 2,238 15 199410/15/2021
Medical / DentalManchester CenterVT357 916 — — 357 916 1,273 198010/18/2021
Restaurants - Quick ServiceRoanoke RapidsNC496 — — — 496 — 496 — 10/21/2021
Medical / DentalDarlingtonSC1,001 2,041 — — 1,001 2,041 3,042 17 199810/21/2021
Pet Care ServicesHooverAL1,138 — — — 1,138 — 1,138 — 10/26/2021
Restaurants - Casual DiningSioux FallsSD1,922 2,475 — — 1,922 2,475 4,397 21 200010/29/2021
Restaurants - Casual DiningKansas CityMO1,634 1,526 — — 1,634 1,526 3,160 14 200510/29/2021
Medical / DentalSouthavenMS244 5,942 — — 244 5,942 6,186 38 199910/29/2021
Car WashesLimaOH897 4,035 — — 897 4,035 4,932 23 201311/2/2021
Car WashesLimaOH1,202 3,621 — — 1,202 3,621 4,823 24 201511/2/2021
Car WashesMiddletownOH1,003 3,856 — — 1,003 3,856 4,859 23 199011/2/2021
Car WashesFindlayOH1,520 3,368 — — 1,520 3,368 4,888 21 201511/2/2021
Car WashesBowling GreenOH1,238 3,610 — — 1,238 3,610 4,848 23 201711/2/2021
GroceryMenashaWI2,148 16,344 — — 2,148 16,344 18,492 82 201611/4/2021
Pet Care ServicesAtlantaGA791 728 — — 791 728 1,519 196811/4/2021
Pet Care ServicesGreensboroNC315 2,628 — — 315 2,628 2,943 13 201611/4/2021
Pet Care ServicesWinston-SalemNC636 1,399 — — 636 1,399 2,035 201111/4/2021
Pet Care ServicesCaryNC942 2,887 — — 942 2,887 3,829 19 200211/4/2021
Automotive ServiceEl PasoTX1,128 2,137 — — 1,128 2,137 3,265 11 198111/5/2021
Automotive ServiceEl PasoTX513 1,750 — — 513 1,750 2,263 201211/5/2021
Automotive ServiceEl PasoTX256 1,818 — — 256 1,818 2,074 197811/5/2021
Automotive ServiceEl PasoTX349 1,823 — — 349 1,823 2,172 198711/5/2021
Automotive ServiceAlamogordoNM175 641 — — 175 641 816 198911/5/2021
Automotive ServiceLas CrucesNM368 1,751 — — 368 1,751 2,119 199411/5/2021
Automotive ServiceEl PasoTX646 1,918 — — 646 1,918 2,564 200111/5/2021
Automotive ServiceEau ClaireWI267 1,849 — — 267 1,849 2,116 201711/10/2021
Automotive ServiceEau ClaireWI306 108 — — 306 108 414 198711/10/2021
Early Childhood EducationCiboloTX764 2,422 — — 764 2,422 3,186 13 201911/12/2021
Pet Care ServicesWinston-SalemNC150 1,477 — — 150 1,477 1,627 197011/17/2021
Restaurants - Quick ServiceBurbankIL498 682 — — 498 682 1,180 200011/17/2021
EntertainmentW. Des MoinesIA2,560 6,120 — — 2,560 6,120 8,680 36 201811/18/2021
Early Childhood EducationPurcellvilleVA1,632 3,403 — — 1,632 3,403 5,035 16 201811/18/2021
Early Childhood EducationMidlothianTX633 1,376 — 46 633 1,422 2,055 200911/23/2021
Early Childhood EducationMidlothianTX840 1,169 — 60 840 1,229 2,069 201711/23/2021
GroceryKenoshaWI3,663 13,806 — — 3,663 13,806 17,469 74 201611/30/2021
Automotive ServiceInglesideIL781 2,145 — — 781 2,145 2,926 199012/1/2021
Early Childhood EducationGarnerNC619 1,612 — — 619 1,612 2,231 200612/3/2021
Early Childhood EducationApexNC750 1,068 — — 750 1,068 1,818 200112/10/2021
Early Childhood EducationWilmingtonNC766 2,192 — — 766 2,192 2,958 199812/10/2021
Restaurants - Casual DiningOverland ParkKS2,441 325 — — 2,441 325 2,766 199112/15/2021
Early Childhood EducationExcelsior SpringsMO190 1,171 — — 190 1,171 1,361 198612/15/2021
Early Childhood EducationKearneyMO700 2,503 — — 700 2,503 3,203 200612/15/2021
Early Childhood EducationKansas CityMO385 1,254 — — 385 1,254 1,639 200912/15/2021
F-24


Description(a)EncumbrancesInitial Cost to CompanyCost Capitalized Subsequent
to Acquisition
Gross Amount at
December 31, 2021(b)(c)
Accumulated Depreciation
(d)(e)
Year
Constructed
Date
Acquired
Tenant IndustryCityStateLand &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Land &
Improvements
Building &
Improvements
Total
Early Childhood EducationParkvilleMO$507 $1,354 $— $— $507 $1,354 $1,861 $200412/15/2021
Early Childhood EducationPlatte CityMO194 929 — — 194 929 1,123 200512/15/2021
Early Childhood EducationVandaliaOH784 809 — — 784 809 1,593 199412/15/2021
Automotive ServiceClevelandMS313 664 — — 313 664 977 199012/17/2021
Automotive ServiceGreensvilleMS132 206 — — 132 206 338 199512/17/2021
Automotive ServiceGreensvilleMS209 111 — — 209 111 320 199012/17/2021
Automotive ServiceKosciuskoMS293 203 — — 293 203 496  N/A12/17/2021
Automotive ServiceNatchezMS982 1,931 — — 982 1,931 2,913 199012/17/2021
Early Childhood EducationGreensboroNC767 872 — 100 767 972 1,739 197412/17/2021
Pet Care ServicesRockledgeFL952 — — — 952 — 952 — 12/17/2021
Pet Care ServicesMissouri CityTX665 2,645 — — 665 2,645 3,310 200612/20/2021
Equipment Rental and SalesFort MyersFL1,459 435 — 865 1,459 1,300 2,759 197312/20/2021
Equipment Rental and SalesHialeah GardensFL5,406 4,302 — 1,057 5,406 5,359 10,765 11 198312/20/2021
Equipment Rental and SalesJacksonvilleFL959 336 — 733 959 1,069 2,028 199712/20/2021
Equipment Rental and SalesOrlandoFL4,313 872 — 1,370 4,313 2,242 6,555 197112/20/2021
Equipment Rental and SalesTampaFL1,612 3,784 — 1,070 1,612 4,854 6,466 11 197912/20/2021
IndustrialHuronSD1,250 2,950 — — 1,250 2,950 4,200 199212/21/2021
Medical / DentalMidlandTX607 3,356 — — 607 3,356 3,963 201512/28/2021
IndustrialMcGregorTX5,350 6,679 — — 5,350 6,679 12,029 46 200812/28/2021
Early Childhood EducationDe PereWI609 2,527 — — 609 2,527 3,136 200612/29/2021
Early Childhood EducationHowardWI539 2,481 — — 539 2,481 3,020 199212/29/2021
Automotive ServiceNorthglennCO1,110 1,676 — — 1,110 1,676 2,786 201412/30/2021
Automotive ServiceNorthglennCO784 2,067 — — 784 2,067 2,851 201612/30/2021
Medical / DentalKansas CityMO696 1,165 — 75 696 1,240 1,936 201212/30/2021
Medical / DentalRaymoreMO446 1,128 — 100 446 1,228 1,674 200412/30/2021
Automotive ServiceAuroraCO384 918 — — 384 918 1,302 198212/30/2021
Automotive ServiceAuroraCO802 1,816 — — 802 1,816 2,618 198412/30/2021
Medical / DentalGarden CityMI563 2,640 — — 563 2,640 3,203 197712/30/2021
Medical / DentalSouthfieldMI579 2,616 — — 579 2,616 3,195 196612/30/2021
Medical / DentalSouthgateMI514 2,646 — — 514 2,646 3,160 195312/30/2021
Automotive ServiceMahtomediMN1,026 1,994 — — 1,026 1,994 3,020 200012/31/2021
$994,659 $1,928,219 $9,495 $107,700 $1,004,154 $2,035,919 $3,040,073 $169,126 

(a)As of December 31, 2020,2021, the Company had investments in 1,1811,451 single-tenant real estate property locations including 1,0561,315 owned properties and 10 ground lease interests. All or a portion of 6 of the Company’s owned properties and 1 property subject to ground lease interests are subject to leases accounted for as direct financing leases and the portions relating to the direct financing leases are excluded from the table above. The Company owns 5 properties which are accounted for as a loan receivable, as the leases contain purchase options. Initial costs exclude intangible lease assets totaling $68.0$76.3 million.
(b)The aggregate cost for federal income tax purposes is $2.3$2.7 billion.
F-23F-25


(c)The following is a reconciliation of carrying value for land and improvements and building and improvements for the periods presented:
(in thousands) (in thousands) Year ended December 31, 2020Year ended December 31, 2019Year ended December 31, 2018(in thousands) Year ended December 31, 2021Year ended December 31, 2020Year ended December 31, 2019
Balance, beginning of periodBalance, beginning of period$1,812,961 $1,306,504 $866,762 Balance, beginning of period$2,260,919 $1,812,961 $1,306,504 
AdditionsAdditionsAdditions
AcquisitionsAcquisitions527,482 568,680 495,265 Acquisitions831,795 527,482 568,680 
ImprovementsImprovements28,889 3,283 1,689 Improvements9,459 28,889 3,283 
DeductionsDeductionsDeductions
Provisions for impairment of real estateProvisions for impairment of real estate(8,399)(1,527)(1,997)Provisions for impairment of real estate(6,120)(8,399)(1,527)
Real estate investments held for saleReal estate investments held for sale(17,058)(1,211)Real estate investments held for sale(15,434)(17,058)(1,211)
Cost of real estate soldCost of real estate sold(82,956)(62,768)(55,215)Cost of real estate sold(40,546)(82,956)(62,768)
Balance, end of periodBalance, end of period$2,260,919 $1,812,961 $1,306,504 Balance, end of period$3,040,073 $2,260,919 $1,812,961 
(d)The following is a reconciliation of accumulated depreciation for the periods presented:
(in thousands) (in thousands) Year ended December 31, 2020Year ended December 31, 2019Year ended December 31, 2018(in thousands) Year ended December 31, 2021Year ended December 31, 2020Year ended December 31, 2019
Balance, beginning of periodBalance, beginning of period$71,445 $37,904 $15,356 Balance, beginning of period$112,144 $71,445 $37,904 
AdditionsAdditionsAdditions
Depreciation expenseDepreciation expense51,736 36,354 24,854 Depreciation expense61,172 51,736 36,354 
DeductionsDeductionsDeductions
Accumulated depreciation associated with real estate soldAccumulated depreciation associated with real estate sold(11,037)(2,813)(2,306)Accumulated depreciation associated with real estate sold(4,190)(11,037)(2,813)
Balance, end of periodBalance, end of period$112,144 $71,445 $37,904 Balance, end of period$169,126 $112,144 $71,445 
(e)Depreciation is calculated using the straight-line method over the estimated useful lives of the properties, which is up to 40 years for buildings and improvements and 15 years for land improvements.
(f)Property is collateral for non-recourse debt obligations totaling $399.7 million issued under the Company’s Master Trust Funding Program.
(g)Amounts shown as reductions to cost capitalized subsequent to acquisition represent provisions recorded for impairment of real estate.estate or partial land dispositions.

See accompanying report of independent registered public accounting firm.


F-24
F-26


ESSENTIAL PROPERTIES REALTY TRUST, INC. AND ESSENTIAL PROPERTIES REALTY TRUST, INC. PREDECESSOR
Schedule IV - Mortgage Loans on Real Estate
As of December 31, 20202021
(Dollar amounts in thousands)
DescriptionInterest
rate
Final
Maturity
Date
Periodic
Payment
Terms
Final
Payment
Terms
Prior
Liens
Face
Amount of
Mortgages
Carrying
Amount of
Mortgages
Principal Amount
of Loans Subject
to Delinquent
Principal or Interest
First mortgage loans:        
Two Early Childhood Education Centers located in Florida8.80%5/8/2039Interest onlyBalloon - $12,000None$12,000 $11,893 None
Two Early Childhood Education Centers located in Florida8.53%7/15/2039Interest onlyBalloon - $7,300None7,300 7,231 None
Two Family Dining Restaurants located in Texas8.10%6/30/2059Principal + InterestFully amortizingNone6,096 6,046 None
Sixty-nine Quick Service Restaurants located in fifteen states8.16%8/31/2034Interest onlyBalloon - $28,000None28,000 27,997 None
One Early Childhood Education Center located in Florida8.42%2/29/2040Interest onlyBalloon - $5,300None5,300 5,255 None
Three Convenience Stores located in Minnesota8.30%12/10/2022Interest onlyBalloon - $2,324None2,324 2,317 None
One Family Dining Restaurant located in Georgia7.00%1/25/2023Interest onlyBalloon - $600None600 597 None
Seven Automotive Service Centers located in California6.89%3/31/2026Interest onlyBalloon - $14,165None14,165 14,163 None
Three Convenience Stores located in Minnesota, Iowa, and Wisconsin8.30%5/11/2023Interest onlyBalloon - $3,146None3,146 3,069 None
Two Casual Dining Restaurants located in Kentucky and Ohio6.87%5/31/2036Interest onlyBalloon - $2,520None2,520 2,520 None
Eighteen Casual Dining Restaurants located in 6 States7.51%5/31/2036Interest onlyBalloon - $30,806None30,806 30,635 None
Five Casual Dining Restaurants located in Kansas, Kentucky, and West Virginia7.51%5/31/2036Interest onlyBalloon - $9,679None9,679 9,547 None
Two Entertainment Centers located in Missouri7.85%6/30/2031Interest onlyBalloon - $13,000None13,000 12,999 None
Two Convenience Stores located in Iowa8.29%6/1/2023Interest onlyBalloon - $2,389None2,389 2,328 None
One Entertainment Center located in New Jersey5.94%9/30/2051Principal + InterestFully amortizingNone6,864 6,863 None
Two Indsutrial facilities located in California7.44%11/4/2036Interest onlyBalloon - $9,808None9,808 9,787 None
Five Car Washes located in Nevada7.30%12/31/2036Interest onlyBalloon - $25,714None25,714 25,712 None
One Car Wash located in Florida7.73%12/29/2036Interest onlyBalloon - $2,470None2,470 2,463 None
      $182,181 $181,419  
F-27


DescriptionInterest
rate
Final
Maturity
Date
Periodic
Payment
Terms
Final
Payment
Terms
Prior
Liens
Face
Amount of
Mortgages
Carrying
Amount of
Mortgages
Principal Amount
of Loans Subject
to Delinquent
Principal or Interest
First mortgage loans:        
Two Early Childhood Education Centers located in Florida8.80%5/8/2039Interest onlyBalloon - $12,000None$12,000 $11,782 None
Two Early Childhood Education Centers located in Florida8.53%7/15/2039Interest onlyBalloon - $7,300None7,300 7,160 None
Two Family Dining Restaurants located in Texas8.10%6/30/2059Principal + InterestFully amortizingNone6,114 6,009 None
Sixty-nine Quick Service Restaurants located in fifteen states8.16%8/31/2034Interest onlyBalloon - $28,000None28,000 27,997 None
Eighteen Car Washes located in six states8.05%12/31/2034Interest onlyBalloon - $37,105None37,105 37,027 None
One Early Childhood Education Centers located in Florida8.42%2/29/2040Interest onlyBalloon - $5,300None5,300 5,207 None
One Medical/Dental Center located in Texas7.00%4/21/2021Interest onlyBalloon - $860None860 860 None
Three Convenience Stores located in Minnesota8.30%12/10/2022Interest onlyBalloon - $2,323None2,323 2,199 None
Eight Car Washes located in three states7.30%12/31/2035Interest onlyBalloon - $18,638None18,638 18,575 None
Eleven Car Washes located in six states7.30%12/31/2035Interest onlyBalloon - $27,362None27,362 27,231 None
      $145,002 $144,048  
The following shows changes in carrying amounts of mortgage loans receivable during the years ended December 31, 2021, 2020 2019 and 20182019 (in thousands):
Year ended December 31, Year ended December 31,
202020192018 202120202019
Balance, beginning of periodBalance, beginning of period$87,029 $14,854 $Balance, beginning of period$144,048 $87,029 $14,854 
Additions:Additions:Additions:
New mortgage loansNew mortgage loans54,484 92,036 14,854 New mortgage loans137,356 54,484 92,036 
Subsequent funding on existing mortgage loansSubsequent funding on existing mortgage loans3,500 Subsequent funding on existing mortgage loans— 3,500— 
Deductions:Deductions:Deductions:
Collections of principalCollections of principal(11)(19,861)Collections of principal(100,179)(11)(19,861)
Provision for loan lossesProvision for loan losses(954)Provision for loan losses194 (954)— 
Balance, end of periodBalance, end of period$144,048 $87,029 $14,854 Balance, end of period$181,419 $144,048 $87,029 
 
See accompanying report of independent registered public accounting firm.
F-25F-28