EPRT 10-K Annual Report Dec. 31, 2019 | Alphaminr
ESSENTIAL PROPERTIES REALTY TRUST, INC.

EPRT 10-K Fiscal year ended Dec. 31, 2019

ESSENTIAL PROPERTIES REALTY TRUST, INC.
10-K 1 eprt-10k_20191231.htm 10-K eprt-10k_20191231.htm

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, 2019

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)

Maryland

82-4005693

(State or other jurisdiction of

incorporation or organization)

(I.R.S. Employer

Identification No.)

902 Carnegie Center Blvd., Suite 520

Princeton, New Jersey

08540

(Address of Principal Executive Offices)

(Zip Code)

Registrant’s 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

As of June 28, 2019 (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 $985.8 million based on the last reported sale price of $20.04 per share on the New York Stock Exchange on June 28, 2019.

The number of shares of registrant’s Common Stock outstanding as of March 2, 2020 was 91,949,849.

Documents Incorporated by Reference

Portions the Definitive Proxy Statement for the registrant’s 2020 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.

Business

2

Item 1A.

Risk Factors

11

Item 1B.

Unresolved Staff Comments

35

Item 2.

Properties

35

Item 3.

Legal Proceedings

39

Item 4.

Mine Safety Disclosures

39

PART II

Item 5.

Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities

40

Item 6.

Selected Financial Data

42

Item 7.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

44

Item 7A.

Quantitative and Qualitative Disclosures About Market Risk

65

Item 8.

Financial Statements and Supplementary Data

66

Item 9.

Changes in and Disagreements With Accountants on Accounting and Financial Disclosure

109

Item 9A.

Controls and Procedures

109

Item 9B.

Other Information

109

PART III

Item 10.

Directors, Executive Officers and Corporate Governance

111

Item 11.

Executive Compensation

111

Item 12.

Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

111

Item 13.

Certain Relationships and Related Transactions, and Director Independence

111

Item 14.

Principal Accounting Fees and Services

111

PART IV

Item 15.

Exhibits, Financial Statement Schedules

112

Item 16

Form 10-K Summary

114

i


PART I

In this Annual Report on Form 10-K, 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 annual 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 annual 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:

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”);

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

1


You are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date of this annual 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.

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 an investment strategy that focuses on properties leased to tenants in businesses such as restaurants (including quick service and casual and family dining), car washes, automotive services, medical services, convenience stores, entertainment, early childhood education and health and fitness. We believe that, in general, properties leased to tenants in these businesses are essential to the generation of the tenants’ sales and profits, that these businesses have favorable growth potential and that they are more insulated from e-commerce pressure than many others.

We were organized on January 12, 2018 as a Maryland corporation and qualified to be taxed as a REIT beginning with our taxable year ended December 31, 2018. As of December 31, 2019, 94.4% of our $151.2 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, 2019 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 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 strategically since commencing investment activities in June 2016. As of December 31, 2019, we had a portfolio of 1,000 properties, 897 of which were owned properties (eight being accounted for as direct financing leases or loans), 12 of which were ground lease interests (one building being accounted for as a direct financing lease), and 91 of which were collateral securing our investments in six loans receivable built on the following core attributes:

Diversified Portfolio. Our portfolio was 100% occupied by 205 tenants operating 265 different concepts (i.e., generally brands), in 16 industries across 44 states, with none of our tenants contributing more than 3.4% of our annualized base rent. Our goal is that, over time, no more than 5.0% of our annualized base rent will be derived from any single tenant or more than 1% from any single property.

Remaining Lease Term of 14.6 Years. Our leases had a weighted average remaining lease term of 14.6 years (based on annualized base rent), with only 6.8% of our annualized base rent attributable to leases expiring prior to January 1, 2025. Our properties 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. 60.3% of our annualized base rent was attributable to master leases.

Healthy Rent Coverage Ratio and Extensive Tenant Financial Reporting. 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.

Contractual Base Rent Escalation. 98.6% of our leases (based on annualized base rent) provided for increases in future base rent at a weighted average rate of 1.5% per year.

2


Differentiated Investment Approach. Our average investment per property was $2.0 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 December 31, 2019 ), 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.

2019 Financial and Operating Highlights

During the year ended December 31, 2019 , we had total investments of $686.8 million, including $592.2 million invested through 281 property acquisitions and $94.6 million invested in loans receivable secured by 94 properties.

As of December 31, 2019, our total gross investment in real estate totaled $2.0 billion, and we had total debt of $726.9 million.

For the year ended December 31, 2019 , we made distributions totaling $0.88 per share of common stock.

In March 2019, we completed a follow-on primary public offering (the “Follow-On Offering”) of 14,030,000 shares of common stock, including 1,830,000 shares of common stock purchased by the underwriters pursuant to an option to purchase additional shares, at a public offering price of $17.50 per share.

In April 2019, we entered into a restated credit agreement (the “Amended Credit Agreement”), restating the terms of our existing revolving credit facility to increase the maximum aggregate revolving credit commitments available to us to $400.0 million (the “Revolving Credit Facility”), and to permit the incurrence of $200.0 million of variable-rate long-term indebtedness through term loans (the “April 2019 Term Loan”).

In May 2019, we borrowed the entire $200.0 million available under our April 2019 Term Loan and used the proceeds to repurchase, in part, Series 2016-1 notes previously issued under our private conduit program (the “Master Trust Funding Program”). In November 2019, we cancelled the repurchased Series 2016-1 notes and voluntarily prepaid the remaining $70.4 million of Series 2016-1 notes (consisting of $53.2 million of Class A notes and $17.2 million of Class B notes) using borrowings under our Revolving Credit Facility.

In July 2019, affiliates of Eldridge Industries, LLC completed a secondary public offering of 26,288,316 shares of our common stock, including 3,428,910 shares of common stock purchased by the underwriters pursuant to an option to purchase additional shares. This resulted in a complete divestiture of their remaining equity investment in our Company.

In August 2019, we established an “at the market” common equity distribution program (“ATM Program”), through which we may, from time to time, publicly offer and sell shares of our common stock having an aggregate gross sales price of up to $200 million. Through December 31, 2019, we sold a total of 7,432,986 shares of our common stock under the ATM program for aggregate gross proceeds of $178.2 million.

In November 2019, we entered into a new term loan credit facility (the “November 2019 Term Loan”) which permits the incurrence of up to $430.0 million of variable-rate long-term indebtedness through term loans. In December 2019, we borrowed $250.0 million under the November 2019 Term Loan.

Our Target Market

We are an active investor in single-tenant, net leased real estate. Our target properties are generally freestanding commercial real estate facilities where a middle-market tenant conducts activities that are essential to the generation of its sales and profits. We believe that this market is underserved from a capital perspective and offers attractive investment opportunities.

Within this market, we emphasize investment in properties leased to tenants engaged in a targeted set of service-oriented or experience-based businesses, such as restaurants (including quick service and casual and family dining), car washes, automotive services, medical services, convenience stores, entertainment, early childhood education, and health and fitness because we believe these businesses are generally more insulated from e-commerce pressure than many

3


others. In addition, we believe that many of these businesses are favorably impacted by current macroeconomic trends that support consumer spending, such as generally declining unemployment and positive consumer sentiment.

We also 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 than 10 locations and less than $20 million in annual revenue. Although it is not our primary investment focus, we will opportunistically consider investments leased to large companies. While most of our targeted tenants are not rated by a nationally recognized statistical rating organization, we primarily seek to invest in properties leased to companies that we determine have attractive credit characteristics and stable operating histories.

Despite the market’s size, the market for single-tenant, net leased 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 small 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, which tend to be larger organizations, with the result that unrated, middle-market and small companies are relatively underserved and offer us an attractive investment opportunity.

Furthermore, we believe that there is strong demand for our net-lease solutions among middle-market and small owner-operators of 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 to financing their real estate with traditional mortgage or bank debt and their own equity.

Accordingly, 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 small companies that are generally unrated and have less access to efficient sources of long-term capital than larger, 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. Our properties are generally subject to long-term net leases that we believe provide us a stable base of revenue from which to grow our portfolio. As of December 31, 2019 , we had a portfolio of 1,000 properties, with annualized base rent of $151.2 million, which was selected by our management team in accordance with our focused investment strategy. Our portfolio is diversified with 205 tenants operating 265 different concepts across 44 states and 16 industries. None of our tenants contributed more than 3.4% of our annualized base rent as of December 31, 2019, and our strategy targets a scaled portfolio that, over time, derives no more than 5.0% of its 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 restaurants (including quick service and casual and family dining), car washes, automotive services, medical services, convenience stores, entertainment, early childhood education and health and fitness, which we believe are generally more insulated from e-commerce pressure than many others. As of December 31, 2019 , 94.4% of our annualized base rent was attributable to tenants operating service-oriented and experience-based businesses.

We believe that our portfolio’s diversity and recent underwriting decreases 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 increases the stability of our rental revenue.

4


Experienced and Proven Net Lease 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 refined investment strategy and for developing and implementing our investment sourcing, underwriting, closing and asset management functions, which we believe can support significant investment growth without a proportionate increase in our operating expenses. As of December 31, 2019, 81.4% of our portfolio’s annualized base rent was attributable to internally originated sale-leaseback transactions and 86.4% 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), exclusive of our investment in the GE Seed Portfolio. The “GE Seed Portfolio” refers to a portfolio of 262 net leased properties that we acquired on June 16, 2016 in our first investment from General Electric Capital Corporation for an aggregate purchase price of $279.8 million (including transaction costs). 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.

Growth Oriented Balance Sheet Supporting Scalable Infrastructure . As of December 31, 2019 , we had $735.1 million of gross debt outstanding, with a weighted average maturity of 5.2 years, and net debt of $713.8 million. For the three months ended December 31, 2019, our net income was $14.6 million, our Adjusted EBITDA re was $35.8 million, our Annualized Adjusted EBITDA re was $143.3 million and our ratio of net debt to Annualized Adjusted EBITDA re was 5.0x.

Net debt and Annualized Adjusted EBITDA re are non-GAAP financial measures. For definitions of net debt and Annualized Adjusted EBITDA re , 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.”

In April 2019, we entered into the Revolving Credit Facility, which is a four-year, senior unsecured revolving credit facility that allows for up to $400.0 million in principal borrowings and is available for general corporate purposes, including funding future acquisitions. As of December 31, 2019 , we had borrowed $46.0 million under the Revolving Credit Facility and had an available borrowing capacity of $354.0 million. Our borrowings under the Revolving Credit Facility bear interest at an annual rate of (i) applicable LIBOR plus an applicable margin between 1.25% and 1.85%; or (ii) the base rate (which rate is equal to the greatest of the prime rate, the federal funds effective rate plus 0.5% or LIBOR plus 1.0%) plus an applicable margin of between 0.25% and 0.85%.

Our $200 million April 2019 Term Loan has been fully funded and matures on April 12, 2024. Our borrowings under the April 2019 Term Loan bear interest at an annual rate of (i) applicable LIBOR plus an applicable margin between 1.20% and 1.75%; or (ii) the base rate (which rate is equal to the greatest of the prime rate, the federal funds effective rate plus 0.5% or LIBOR plus 1.0%) plus an applicable margin of between 0.20% and 0.75%.

Our November 2019 Term Loan provides for a loan of up to $430 million, and, as of December 31, 2019, we had borrowed $250 million of this amount. The November 2019 Term Loan matures on November 26, 2026. Our borrowings under the November 2019 Term Loan bear interest at an annual rate of (i) applicable LIBOR plus an applicable margin between 1.50% and 2.20%; or (ii) the base rate (which rate is equal to the greatest of the prime rate, the federal funds effective rate plus 0.5% or LIBOR plus 1.0%) plus an applicable margin of between 0.50% and 1.20%.

Our Master Trust Funding Program, under which we may, subject to applicable covenants, issue multiple series and classes of notes from time to time to institutional investors in the asset-backed securities market, has provided us with a significant amount of debt financing. As of December 31, 2019, we had Class A Notes and Class B Notes outstanding under our Master Trust Funding Program with an aggregate outstanding principal balance of $239.1 million and a weighted average annual interest rate of 4.17%. These notes were secured by a pool of 355 properties and the related leases as of December 31, 2019.

5


We are the property manager and servicer for the leases that are the collateral for the notes under our Master Trust Funding Program and, in that capacity, have discretion in managing the collateral pool. We believe that this discretion enhances our operational flexibility by enabling us to: issue additional notes in future series that reflect the increase in the value of properties or the entire collateral pool; substitute assets in the collateral pool (subject to meeting certain prescribed conditions and criteria); and sell underperforming assets and reinvest the proceeds in better performing properties, subject, in the case of substitutions and sales, to certain limitations unless the substitution or sale is credit- or risk-based. We also have the ability to add properties to the collateral pool between series issuances, thereby further increasing the pool’s size and diversity. By issuing investment grade-rated debt through the Master Trust Funding Program, we seek to lower our borrowing costs and, in turn, to be in a position to deliver more competitive financial terms to our tenants and attractive returns to our stockholders.

We also have 645 unencumbered properties that contribute $102.3 million of annualized base rent as of December 31, 2019. We seek 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 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 and 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 to source additional investments and become the capital provider of choice as our tenants’ businesses grow and their real estate needs increase.

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 these capabilities to improve our efficiency and processes to seek attractive risk-adjusted growth. While we expect that our general and administrative expenses will continue to rise as our portfolio grows, we expect that such expenses as a percentage of our portfolio will decrease over time due to efficiencies and economies of scale. During the years ended December 31, 2019, 2018 and 2017, we invested in properties with aggregate investment value of $686.6 million, $521.8 million and $535.4 million, respectively. With our smaller asset base relative to other institutional investors that focus on acquiring net leased real estate, we believe that superior growth can be achieved 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, 2019 :

Our leases had a weighted average remaining lease term (based on annualized base rent) of 14.6 years, with only 6.8% of our annualized base rent attributable to leases expiring prior to January 1, 2025;

Master leases contributed 60.3% of our annualized base rent;

Our portfolio’s weighted average rent coverage ratio was 2.9x , with leases contributing 72.6% 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 100% occupied;

6


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 1.5% of base rent; and

Leases contributing 93.5% 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, negotiate through lease renewals and proactively manage our portfolio to protect stockholder value. As of December 31, 2019, leases contributing 98.2% of our annualized base rent required tenants to provide us with specified unit-level financial information.

Our Business and Growth Strategies

Our 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 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 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 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 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 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 for 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 expeditiously 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, 2019, we sold 37 properties for net sales proceeds of $66.8 million. 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.

7


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, 2019 , exclusive of the GE Seed Portfolio, 81.4% of our portfolio’s annualized base rent was attributable to internally originated sale-leaseback transactions and 86. 4% 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. As of December 31, 2019 , exclusive of the GE Seed Portfolio, approximately 43.0% of our investments were sourced from operators and tenants who had previously consummated a transaction involving a member of our management team, and approximately 43.4% were sourced from participants in the net lease industry, such as brokers, intermediaries or financing sources, who had previously been involved with 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 long-standing relationships in the net lease industry provide us access to an ongoing pipeline of attractive investment opportunities.

As of February 28, 2020, we have entered into purchase and sale agreements for 29 properties with an aggregate purchase price of $65.5 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 unrated 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 intensive credit and real estate analysis, lease structuring and portfolio construction. We believe our capital solutions are attractive to middle-market companies due to their more limited financing options, as compared to larger, 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 restaurants (including quick service and casual and family dining), car washes, automotive services, medical services, convenience stores, entertainment, early childhood education, 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, 2019, our leases had a weighted average remaining lease term of 14.6 years (based on annualized base rent), with only 6.8% of our annualized base rent attributable to leases expiring prior to January 1, 2025, and 98.6% of our leases (based on annualized base rent) provided for increases in future base rent at a weighted average of 1.5% 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, 2019 , we had $735.1 million of gross debt outstanding and $713.8 million of net debt outstanding . Our net income for the three months ended December 31, 2019 was $14.6 million, our Adjusted EBITDA re was $35.8 million , our Annualized Adjusted EBITDA re was $143.3 million and our ratio of net debt to Annualized Adjusted EBITDA re was 5.0 x. We target a level of net debt that, over time, is generally less than six times our Annualized Adjusted EBITDA re . We have access to multiple sources of debt capital, including the investment grade-rated, asset-backed bond market, through our Master Trust Funding Program, and bank debt, through our revolving credit and term loan facilities.

8


Net debt and Annualized Adjusted EBITDA re 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 investors, including traded and non-traded public REITs, private equity investors and institutional investment funds, some of which have greater economies of scale, lower costs of capital, access to more 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 acquisition 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 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, 2019 , we had 27 full-time employees. Our staff is mostly comprised of professional employees engaged in origination, underwriting, closing, portfolio management, accounting, financial reporting and capital markets activities essential to our business.

Insurance

Our tenants are generally required to maintain liability and property insurance coverage for the properties they lease from us pursuant to triple-net leases. These 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, 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. See “Item 1A. Risk Factors—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 policies, we separately maintain commercial general liability coverage. 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.

Regulation

General. 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. 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.

Americans With Disabilities Act (“ADA”). Under Title III of the ADA, and rules promulgated thereunder, in order to protect individuals with disabilities, public accommodations must remove architectural and communication barriers that are structural in nature from existing places of public accommodation to the extent “readily achievable.” In addition, under the ADA, alterations to a place of public accommodation or a commercial facility are to be made so that, to the maximum extent feasible, such altered portions are readily accessible to and usable by disabled individuals. The “readily achievable” standard takes into account, among other factors, the financial resources of the affected site and the owner, lessor or other applicable person.

9


Compliance with the ADA, as well as other federal, state and local laws, may require modifications to properties we currently own or may purchase, or may restrict renovations of those properties. Failure to comply with these laws or regulations 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, and future legislation could impose additional obligations or restrictions on our properties. Although our tenants are generally responsible for all maintenance and repairs of the property pursuant to our lease, including compliance with the ADA and other similar laws or regulations, we could be held liable as the owner of the property for a failure of one of our tenants to comply with these laws or regulations.

Environmental Matters

Federal, state and local environmental laws and regulations regulate, and impose liability for, releases of hazardous or toxic substances into the environment. Under various of these laws and regulations, a current or 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 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, or 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 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 or other hazardous or toxic substances, air emissions, water discharges 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. 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 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 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.

10


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 , 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.

We electronically file with the Securities and Exchange Commission (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 affect our business and the results of our operation, some of which are beyond our control. Set forth below are the risks that we believe are material. You should carefully consider the following risks in evaluating us and our business. The occurrence of any of the following risks could materially and adversely impact our financial condition, results of operations, cash flows and liquidity, the market price of our common stock, and our ability to, among other things, satisfy our debt service obligations and to make distributions to our stockholders, which in turn could cause our stockholders to lose all or a part of their investment. Some statements in this report including statements in the following risk factors constitute forward-looking statements. Please refer to the section entitled “Special Note Regarding Forward-Looking Statements.”

11


Risks Related to Our Business and Properties

We are subject to risks related to commercial real estate ownership that could reduce the value of our properties.

Our core business is the ownership of real estate that is net leased on a long-term basis to middle-market companies operating service-oriented or experience-based businesses. Accordingly, our performance is subject to risks incident to the ownership of commercial real estate, including:

inability to collect rents from tenants due to financial hardship, including bankruptcy;

changes in local real estate conditions in the markets in which we operate, including the availability and demand for single-tenant restaurant and retail space;

changes in consumer trends and preferences that affect the demand for products and services offered by our tenants;

inability to re-lease or sell properties upon expiration or termination of existing leases;

environmental risks, including the potential presence of hazardous or toxic substances on our properties;

the subjectivity of real estate valuations and changes in such valuations over time;

the illiquid nature of real estate compared to most other financial assets;

changes in laws and governmental regulations, including those governing real estate usage and zoning;

changes in interest rates and the availability of financing; and

changes in the general economic and business climate, including any changes resulting from potential global health emergencies, such as COVID-19 (coronavirus).

The occurrence of any of the risks described above may cause our cash flows and the value of our real estate to decline, which could materially and adversely affect us.

Global market and economic conditions may materially and adversely affect us and the ability of our tenants to make rental payments to us pursuant to our leases.

Our results of operations are sensitive to changes in the overall economic conditions that impact our tenants’ financial condition and leasing practices. 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 our tenants. During periods of economic slowdown, rising interest rates and declining demand for real estate may result in a general decline in rents or an increased incidence of defaults under existing leases. A lack of demand for rental space could adversely affect our ability to maintain our current tenants and gain new tenants, which may affect our growth and profitability. Accordingly, a decline in economic conditions could materially and adversely affect us.

Our business is dependent upon our tenants successfully operating their businesses, and their failure to do so could materially and adversely affect us.

Generally, each of our properties is operated and occupied by a single tenant. Therefore, the success of our investments is materially dependent on the financial stability of our tenants. The success of any one of our tenants is dependent on 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. Our portfolio consists primarily of properties leased to single tenants that operate in multiple locations, which means we own numerous properties operated by the same tenant. To the extent we own, or finance numerous properties operated by and leased to one company, the general failure of that single tenant or a loss or significant decline in its business could materially and adversely affect us.

12


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 we own 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.

We primarily invest in properties leased to tenants engaged in a targeted set of service-oriented or experience-based businesses, and we believe these businesses are generally more insulated from e-commerce pressure than many others. While we believe this to be the case, businesses previously thought to be internet resistant, such as the retail grocery industry, have proven to be susceptible to competition from e-commerce. 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. 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 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.

Additionally, we believe that many of the businesses operated by our tenants are favorably impacted by current macroeconomic trends that support consumer spending, such as generally declining unemployment and positive consumer sentiment. Economic conditions are cyclical, and developments that discourage consumer spending, such as increasing unemployment, wage stagnation, decreases in the value of real estate and/or financial assets, inflation or increasing interest rates, could adversely affect our tenants, impair their ability to meet their lease obligations to us and materially and adversely affect us.

Single-tenant leases involve significant risks 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. We may also experience difficulty or a significant delay in re-leasing or selling such property. This risk is magnified in situations where we lease multiple properties to a single tenant under a master lease. A tenant failure or default under a master lease could reduce or eliminate rental revenue from multiple properties and reduce the value of such properties. Although the master lease structure may be beneficial to us because it restricts the ability of tenants to remove individual underperforming assets, there is no guarantee that a tenant will not default in its obligations to us or decline to renew its master lease upon expiration. 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.

Our portfolio has geographic market concentrations that make us especially susceptible to adverse developments in those geographic markets.

In addition to general, regional, national and international economic conditions, our operating performance is impacted by the economic conditions of the specific geographic markets in which we have concentrations of properties. Our business includes substantial holdings in the following states as of December 31, 2019 (based on annualized base rent):  Texas (13.2%), Georgia (9.9%), Florida (6.6%), Arkansas (5.8%) and Michigan (5.3%). In addition, a significant portion of our holdings as of that date (based on annualized rent) were located in the South (56.0%) and Midwest (25.7%) regions of the United States (as defined by the U.S. Census Bureau). This geographic concentration could adversely affect our operating performance if conditions become less favorable in any of the states or markets within such states in which we have a concentration of properties. We cannot guarantee that any of our markets will grow, not experience adverse developments or that underlying real estate fundamentals will be favorable to owners and operators of service-oriented or experience-based properties. Our operations may also be affected if competing properties are built in our markets. A downturn in the economy in the states or regions in which we have a concentration of properties, or markets within such states or regions, could adversely affect our tenants operating businesses in those states, impair their ability to pay rent to us and materially and adversely affect us.

13


We are subject to risks related to tenant concentration, and an adverse development with respect to a large tenant could materially and adversely affect us.

As of December 31, 2019, Captain D’s (Captain D’s, LLC), our largest tenant, contributed 3.4% of our annualized base rent. Additionally, we derived 2.8%, 2.5% and 2.5% of our annualized base rent as of December 31, 2019 from Mister Car Wash (Car Wash Partners, Inc.), Art Van Furniture (AVF Parent, LLC), and AMC (American Multi-Cinema, Inc.), respectively. As a result, our financial performance depends significantly on the revenues generated from these tenants and, in turn, the financial condition of these tenants. Additionally, as of December 31, 2019, our five largest tenants contributed 13.6% of our annualized base rent, and our ten largest tenants contributed 23.4% of our annualized base rent. Our strategy targets a scaled portfolio that generally, over time, derives no more than 5.0% of its annualized base from any single tenant or more than 1% from any single property. In the future, we may experience additional tenant and property concentrations. 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 or liquidity.

The vast majority of our properties are leased to unrated tenants whom we determine are creditworthy via our internal underwriting and credit analysis procedures. 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 whom we determine, through our internal underwriting and credit analysis, to be creditworthy. Substantially all of our tenants are required to provide corporate-level financial information to us periodically or, in some instances, at our request. This financial information generally includes balance sheet, income statement and cash flow statement data, or other financial and operating data, on an annual basis. Additionally, as of December 31, 2019, leases contributing 98.2% 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-financial information. To assist us in determining a tenant’s credit quality, we utilize RiskCalc. RiskCalc is a model for predicting private company defaults, based on Moody’s Analytics Credit Research Database. RiskCalc provides an estimated default frequency (“EDF”) and a “shadow rating” that we use, together with a lease’s property-level rent coverage ratio, to evaluate credit.

Our methods may not adequately assess the risk of an investment. An EDF score and shadow rating from RiskCalc are not the same as a published credit rating and lacks the extensive company participation that is typically involved when a rating agency publishes a rating; accordingly, an EDF score or a shadow rating may not be as indicative of creditworthiness as a rating published by Moody’s Investors Services, Inc. (“Moody’s”), S&P Global Ratings, a division of S&P Global, Inc. (“S&P”), or another nationally recognized statistical rating organization. An EDF is only an estimate of default probability based, in part, on assumptions incorporated into the product. 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 must 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.

Decreases in demand for restaurant and retail space or other industries may materially and adversely affect us.

As of December 31, 2019, leases representing approximately 23.4% and 3.9% of our annualized base rent were with tenants in the restaurant and retail industries, respectively. In the future we may acquire additional restaurant and retail properties. Accordingly, decreases in the demand for restaurant and/or retail spaces may have a greater adverse effect on us than if we had fewer investments in these industries. The market for restaurant and retail space has been, and could continue to be, adversely affected by weakness in the national, regional and local economies, the adverse financial condition of some large restaurant and retail companies, the ongoing consolidation in the restaurant and retail industries, the excess amount of restaurant and retail space in a number of markets and, in the case of the retail industry, increasing consumer purchases through the internet. To the extent that these conditions continue, they are likely to negatively affect market rents for restaurant and retail space and could materially and adversely affect us. Similarly, while our portfolio is diversified by industry, it is possible that adverse trends could affect multiple industries simultaneously and reduce or eliminate the benefits our industry diversification is intended to achieve.

14


As leases expire, we may be unable to renew leases, lease vacant space or re-lease space on favorable terms or at all.

Our results of operations depend on our ability to continue to strategically lease space in our properties, including renewing expiring leases, leasing vacant space and re-leasing space in properties where leases are expiring, optimizing our tenant mix or leasing properties on more economically favorable terms. As of December 31, 2019, leases representing approximately 0.5% of our annualized base rent will expire during 2020. As of December 31, 2019, exclusive of one vacant land parcel that we own, our occupancy was 100%. Current tenants may decline, or may not have the financial resources available, to renew current leases, and we cannot guarantee that leases that are renewed will have terms that are as economically favorable to us as the expiring lease terms. If tenants do not renew the leases as they expire, we will have to find new tenants to lease our properties and there is no guarantee that we will be able to find new tenants or that our properties will be re-leased at rental rates equal to or above the current average rental rates or that substantial rent abatements, tenant improvement allowances, early termination rights or below-market renewal options will not be offered to attract new tenants. We may experience significant costs in connection with re-leasing a significant number of our properties, which could materially and adversely affect us.

As we continue to acquire properties, we may decrease or fail to increase the diversity of our portfolio.

While we seek to maintain or increase our portfolio’s tenant, geographic and industry diversification with future acquisitions, it is possible that we may determine to consummate one or more acquisitions that actually decrease our portfolio’s diversity. If our portfolio becomes less diverse, our business will be more sensitive to the bankruptcy or insolvency of fewer tenants, to changes in trends affecting a particular industry and to a general economic downturn in a particular geographic area.

We have investments in industries that depend upon discretionary spending by consumers. A reduction in the willingness or ability of consumers to use their discretionary income in the businesses of our tenants and potential tenants could reduce the demand for our properties.

Most of our portfolio is leased to tenants operating service-oriented or experience-based businesses at our properties. Restaurants (including quick service and casual and family dining), car washes, medical services, home furnishings, convenience stores, automotive services, entertainment (including movie theaters), early childhood education and health and fitness represent the largest industries in our portfolio. Captain D’s, Mister Car Wash, Art Van Furniture, AMC Theaters, Circle K, Zips Car Wash, The Malvern School, R-Store, Vasa Fitness, and Boston Sports Club, represent the largest concepts in our portfolio. The success of most of these businesses depends on the willingness of consumers to use discretionary income to purchase their products or services. A downturn in the economy could cause consumers to reduce their discretionary spending, which may have a material adverse effect on our business, financial condition, results of operations or liquidity.

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, 2019, leases contributing 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% of base rent. Although many of our rent escalators increase rent at a fixed amount on fixed dates, approximately 5.5% of our rent escalators relate to an increase in the CPI over a specified period.

Therefore, 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.

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 costs 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.

15


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, 2019, tenants contributing 18.1% of our annualized base rent operated under franchise or license agreements. Generally, franchise agreements have terms that end earlier than the respective expiration dates of the related leases. 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.

The bankruptcy or insolvency of a tenant could result in the termination or modification of such tenant’s lease.

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. 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 unable to re-lease a terminated or rejected space or to re-lease it on comparable or more favorable terms. 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 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 significant capital expenditures.

The loss of a tenant, either through lease expiration or tenant bankruptcy or insolvency, may require us to spend significant amounts of capital to renovate the property before it is suitable for a new tenant and cause us to incur significant costs. Many of the leases we enter into or acquire are for properties that are specially suited to the particular business of our tenants. Because these properties have been designed or physically modified for a particular tenant, if the current 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 are required 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. These limitations may materially and adversely affect us.

Defaults by borrowers on mortgages we hold could lead to losses.

From time to time, we have made and may, in the future, assume a limited number of mortgage or other loans to extend financing to tenants at 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.

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. Foreclosure and other similar laws may limit our right to obtain a deficiency judgment against the defaulting party after a foreclosure or sale. The application of any of these principles may lead to a loss or delay in the payment on loans we hold. Further, 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. Any of such events could materially and adversely affect us.

16


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.

Our ability to expand through acquisitions requires us to identify and complete acquisitions or investment opportunities that are compatible with our growth strategy and to successfully integrate newly acquired properties into our portfolio. We continually evaluate investment opportunities and may acquire properties when strategic opportunities exist. Our ability to acquire properties on favorable terms and successfully operate them may be constrained by the following significant risks:

we face competition from other real estate investors, including REITs and institutional investment funds, some of which have greater economies of scale, lower costs of capital, access to more resources and greater name recognition than we do, and the ability to accept more risk than we can, including risks associated with paying higher acquisition prices;

we face competition from other potential acquirers which may significantly increase the purchase price for a 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 equity, adequate capital resources or other financing available to complete acquisitions;

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, and we may be unsuccessful in managing and leasing such properties in accordance with our expectations;

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 fail to obtain financing for an acquisition on favorable terms or at all;

we may spend more than budgeted amounts to make necessary improvements or renovations to acquired properties;

market conditions may result in higher than expected vacancy rates and lower than expected rental rates; or

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 not revealed in Phase I environmental reports or otherwise through due diligence, 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.

If any of these risks are realized, we may be materially and adversely affected.

We may not acquire the properties that we evaluate in our pipeline.

We generally maintain a pipeline of investment opportunities. Transactions may fail to close for a variety of reasons, including the discovery of previously unknown liabilities or other items uncovered during our diligence process. Similarly, we may never execute binding purchase agreements with respect to properties that are currently subject to non-binding letters of intent, and properties with respect to which we are negotiating may never lead to the execution of any letter of

17


intent. For many other reasons, we may not ultimately acquire the properties currently in our pipeline. Accordingly, you should not place undue reliance on the concept of a pipeline as we have referred to in this Annual Report.

Illiquidity of real estate investments could significantly impede our ability to respond to adverse changes in the performance of our properties and 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 in the financial condition or prospects of prospective purchasers, changes in national or international economic conditions and changes in laws, regulations or fiscal policies of the jurisdiction in which the property is located.

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, which may materially and adversely affect us.

We face significant competition for acquisitions, which may reduce the number of acquisitions we are able to complete and increase the costs of these acquisitions.

We face competition for acquisitions of real property from investors, including traded and non-traded public REITs, private equity investors and institutional investment funds, some of which have greater financial resources than we do, a greater ability to borrow funds to acquire properties and the ability to accept more risk than we can prudently manage. This competition may increase the demand for the types of properties in which we typically invest and, therefore, reduce the number of suitable investment opportunities available to us and increase the prices paid for such acquisition properties. This competition will increase if investments in real estate become more attractive relative to other types of investment. Accordingly, competition for the acquisition of real property could materially and adversely affect us.

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. Because of these distribution requirements, we may not be able to fund future capital needs, including any necessary acquisition financing, from operating cash flow. Consequently, we rely on third-party sources to fund our capital needs, including for funding acquisitions and refinancing indebtedness as it matures. We may not be able to obtain the financing on favorable terms or at all. Any additional debt we incur will increase our leverage and likelihood of default. Our access to third-party sources of debt and equity capital depends, in part, on:

general market conditions;

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 per share of our common stock.

18


If we cannot obtain capital from third-party sources, 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. Periods of volatility in the credit and capital markets negatively affect the amounts, sources and cost of capital available to us. If sufficient sources of third-party financing are not available to us on cost effective terms, we could be forced to limit our acquisition activity and/or to take other actions to fund our business activities and repayment of debt, such as selling assets. To the extent that we access capital at a higher cost (reflected in higher interest rates for debt financing or lower stock price for equity financing), our investment returns, earnings per share and cash flow could be adversely affected.

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, 2019, we were party to six interest rate swap agreements with third party financial institutions having an aggregate notional amount of $450.0 million that are designated as cash flow hedges and designed to effectively fix the LIBOR component of the interest rate on a portion of the debt outstanding under our term loans. While these transactions are designed to reduce interest rate risk, unanticipated changes in interest rates may result in poorer overall investment performance than if we had not engaged in any such hedging transactions. Interest rate hedging may fail to protect or could adversely affect us, because, among other things, it may not fully eliminate interest rate risk, it exposes us to counterparty and default risk that may result in greater losses or the loss of unrealized profits , and it creates additional expense, while any income it generates to offset losses may be limited by federal tax provisions applicable to REITs. Thus, hedging activity, while intended to limit losses, may materially and adversely affect our business, financial condition, liquidity, results of operations and ability to pay dividends to our stockholders .

A significant portion 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, 2019, we had 355 properties comprising $601.3 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 made on the debt of these entities. If our subsidiaries fail to make 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.

Loss of senior executives with long-standing business relationships could materially impair our ability to operate successfully.

Our continued success and our ability to manage anticipated future growth depend, in large part, upon the efforts of certain of our senior executives, including our President and Chief Executive Officer, Peter M. Mavoides, and Gregg A. Seibert, our Executive Vice President and Chief Operating Officer. Messrs. Mavoides and Seibert have extensive market knowledge and relationships and exercise substantial influence over our operational, financing, acquisition and disposition activity. Among the reasons that Messrs. Mavoides and Seibert are important to our success is that each has a national or regional industry reputation that attracts business and investment opportunities and assists us in negotiations with lenders, existing and potential tenants and industry personnel.

Many of our other executive personnel also have extensive experience and strong reputations in the real estate industry and have been important in setting our strategic direction, operating our business, 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 is important to the success of our business.

We cannot guarantee the continued employment of any of our management team, who may choose to leave our company for any number of reasons, such as other business opportunities, differing views on our strategic direction or other personal reasons. The loss of services of one or more members of our management team, or our inability to attract and retain highly qualified personnel, could adversely affect our business, diminish our investment opportunities and

19


weaken our relationships with lenders, business partners, existing and prospective tenants and industry personnel, which could materially and adversely affect us.

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. 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. Although we make efforts to maintain the security and integrity of our information systems, and we have implemented various measures to manage the risk of a security breach or disruption, 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. Even the best-protected information, networks, systems and facilities remain potentially vulnerable because the techniques used in such attempted security breaches evolve and generally are not recognized until launched against a target, and in some cases are designed to not be detected and, in fact, may not be detected. Accordingly, we may be unable to anticipate these techniques or to implement adequate security barriers or other preventative measures, and thus it is impossible for us to entirely mitigate this risk. A security breach or other significant disruption involving our information systems could disrupt the proper functioning of our networks and systems; result in 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.

In addition, we implemented a new enterprise resource planning system in 2019. We may experience difficulties with this system, which could result in disruptions to our accounting procedures or adversely affect our internal control over financial reporting. For example , inaccuracies in importing our electronic data into the new system and difficulties integrating the various components and processes of the system could occur and disrupt our financial reporting process or other business processes. Additionally, we may incur significant additional costs as we continue to refine the system’s functionality.

We are subject to litigation, which could materially and adversely affect us.

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. In the future, we may become subject to additional litigation. Some of these claims 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 adversely impact our business, financial condition, results of operations or liquidity. Certain litigation or the resolution of certain litigation may affect the availability or cost of some of our insurance coverage, which could materially and adversely impact us, expose us to increased risks that would be uninsured, and materially and adversely impact our ability to attract directors and officers.

Material weaknesses or a failure to maintain an effective system of internal control over financial reporting could prevent us from accurately reporting our financial results in a timely manner, which could materially and adversely affect us.

As a publicly traded company, we are required to report annual audited financial statements and quarterly unaudited interim financial statements prepared in accordance with GAAP. We rely on our internal control over financial reporting to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with GAAP. More broadly, effective internal control over financial reporting is a necessary component of our program to seek to prevent, and detect any, fraud and to operate successfully as a public company. There can be no guarantee that we will not identify material weaknesses in the future or that our internal control over financial reporting will be effective in accomplishing all of its objectives. Furthermore, as we grow, our business, and hence our internal control over financial reporting, will likely become more complex, and we may require significantly more resources to develop and maintain effective controls. Designing and implementing an effective system of internal control

20


over financial reporting 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 to timely effect any necessary improvements to such controls 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 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.

If we fail to implement and maintain effective disclosure controls and procedures, we may not be able to meet applicable reporting requirements or prevent or detect fraud, which could harm our reputation, cause investors to lose confidence in our reports, and materially and adversely affect us.

We are subject to the informational requirements of the Exchange Act and are required to file reports and other information with the SEC. As a publicly traded company, we are required to maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in the reports that we file with, or submit to, the SEC is recorded, processed, summarized and reported, within the time periods specified in the SEC’s rules and forms. They include controls and procedures designed to ensure that information required to be disclosed in reports filed with, or submitted to, the SEC is accumulated and communicated to management, including our principal executive and principal financial officers, to allow timely decisions regarding required disclosure. Effective disclosure controls and procedures are necessary for us to provide reliable reports, effectively prevent and detect fraud, and to operate successfully as a public company. Designing and implementing effective disclosure controls and procedures is a continuous effort that requires significant resources and devotion of time. We may discover deficiencies in our disclosure controls and procedures that may be difficult or time consuming to remediate in a timely manner. Any failure to maintain effective disclosure controls and procedures or to timely effect any necessary improvements thereto could cause us to fail to meet our reporting obligations (which could affect the listing of our common stock on the NYSE). Additionally, ineffective 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 reports filed with, or submitted to, the SEC, which would likely have a negative effect on the trading price of our common stock.

We will continue to incur significant expenses as a result of being a public company, which will negatively impact our financial performance.

We incur, and will continue to incur, significant legal, accounting, insurance and other expenses as a result of being a public company. The Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 (the “Dodd-Frank Act”) and the Sarbanes-Oxley Act of 2002 (the “Sarbanes-Oxley Act”) , as well as related rules implemented by the SEC and the NYSE, have required changes in corporate governance practices of public companies. As of December 31, 2019, we ceased to qualify as an “emerging growth company” under the Jumpstart Our Business Startups ( JOBS) Act of 2012, and as a result of the additional regulatory and other requirements, we will experience an increase in legal, accounting, insurance and certain other expenses. In addition, rules that the SEC is implementing or is required to implement pursuant to the Dodd-Frank Act are expected to require additional changes. Compliance with these and other similar laws, rules and regulations, including compliance with Section 404 of the Sarbanes-Oxley Act, may substantially increase our expenses, including our legal and accounting costs, and make some activities more time-consuming and costly. We also expect these laws, rules and regulations to make it more expensive for us to obtain director and officer liability insurance, and we may be required to accept reduced policy limits and coverage or incur substantially higher costs to obtain the same or similar coverage, which may make it more difficult for us to attract and retain qualified directors and officers.

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. 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. We may face liability regardless of:

our knowledge of the contamination;

21


the timing of the contamination;

the cause of the contamination; or

the party responsible for the contamination of the property.

There may be environmental liabilities associated with our properties of which we are unaware. We obtain Phase I environmental site assessments on all properties we finance or acquire. The Phase I environmental site assessments are limited in scope and therefore may not reveal all environmental conditions affecting a property. Therefore, there could be undiscovered environmental liabilities on the properties we own. Some of our properties use, or may have used in the past, underground tanks for the storage of petroleum-based products or waste products that could create a potential for release of hazardous substances or penalties if tanks do not comply with legal standards. 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. Some of our properties may contain asbestos-containing materials (“ACM”). Environmental laws govern the presence, maintenance and removal of ACM and such laws may impose fines, penalties, or other obligations for failure to comply with these requirements or expose us to third-party liability (e.g., liability for personal injury associated with exposure to asbestos). Environmental laws also apply to other activities that can occur on a property, such as storage of petroleum products or other hazardous toxic substances, air emissions, water discharges and exposure to lead-based paint. Such laws may impose fines and penalties for violations and may require permits or other governmental approvals to be obtained for the operation of a business involving such activities.

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. In addition, environmental laws may 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.

In addition, 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.

Our environmental liabilities may include property and natural resources damage, personal injury, investigation and clean-up costs, among other potential environmental liabilities. These costs could be substantial. Although we may obtain insurance for environmental liability for certain properties that are deemed to warrant coverage, our insurance may be insufficient to address any particular environmental situation and we may be unable to continue to obtain insurance for environmental matters, at a reasonable cost or at all, in the future. If our environmental liability insurance is inadequate, we may become subject to material losses for environmental liabilities. Our ability to receive the benefits of any environmental liability insurance policy will depend on the financial stability of our insurance company and the position it takes with respect to our insurance policies. If we were to become subject to significant environmental liabilities, we could be materially and adversely affected.

Our properties may contain or develop harmful mold, which could lead to liability for adverse health effects and costs of remediation.

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. Concern about indoor exposure to mold has been increasing, as exposure to mold may cause a variety of adverse health effects and symptoms, including allergic or other reactions. As a result, should our tenants or their employees or customers be exposed to mold at any of our properties we could be required to undertake a costly remediation program to contain or remove the mold from the affected property. In addition, exposure to mold by our tenants or others could subject us to liability if property damage or health concerns arise. If we were to become subject to significant mold-related liabilities, we could be materially and adversely affected.

22


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 and most carry limits at 100% of replacement cost. 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 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.

Natural disasters, terrorist attacks, other acts of violence or war, or other unexpected events could materially and adversely impact us.

Natural disasters, terrorist attacks, other acts of violence or war or other unexpected events could materially interrupt our business operations (or those of our tenants), cause consumer confidence and spending to decrease or result in increased volatility in the U.S. and worldwide financial markets and economy. They also could result in or prolong an economic recession in the United States. Any of these occurrences could materially and adversely affect us.

Compliance with the ADA and fire, safety and other regulations may require us to make unanticipated expenditures.

Our properties are subject to the ADA. Under the ADA, all public accommodations must meet federal requirements related to access and use by disabled persons. Compliance with the ADA requirements could require removal of access barriers and non-compliance could result in imposition of fines by the U.S. 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, 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 the provisions of the ADA.

In addition, we are required to operate our properties in compliance with fire and safety regulations, building codes and other land use regulations. We may be required to make substantial capital expenditures to comply with those requirements and may be required to obtain approvals from various authorities with respect to our properties, including prior to acquiring a property or when undertaking renovations of any of our existing properties. There can be no assurance that existing laws and regulatory policies will not adversely affect us or the timing or cost of any future acquisitions or renovations, or that additional regulations will not be adopted that increase such delays or result in additional costs. Additionally, failure to comply with any of these requirements could result in the imposition of fines by governmental authorities or awards of damages to private litigants. While we intend to only acquire properties that we believe are currently in substantial compliance with all regulatory requirements, these requirements may change and new requirements may be imposed which could require significant unanticipated expenditures by us.

23


Changes in accounting standards may materially and adversely affect us.

From time to time the Financial Accounting Standards Board (“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.

In the future, we may acquire properties through transactions where a party contributes such properties to our Operating Partnership in exchange for interests therein that are exchangeable for shares of our common stock, which could result in stockholder dilution and limit our ability to sell such properties.

In the future we may acquire properties through tax deferred contribution transactions in exchange for interests in our Operating Partnership that are exchangeable for shares of our common stock, which may result in stockholder dilution. 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 to sell an asset at a time, or on terms, that would be favorable absent such restrictions.

Risks Related to Our Indebtedness

As of December 31, 2019, we had $735.1 million principal balance 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, 2019, we had $735.1 million of indebtedness outstanding. This indebtedness consisted of $239.1 million aggregate principal amount of Class A Notes and Class B Notes issued under our Master Trust Funding Program, which allows us to issue multiple series of rated notes from time to time to institutional investors in the asset-backed securities market, $46.0 million of borrowings under our Revolving Credit Facility and $450.0 million of combined borrowings under the April 2019 Term Loan and the November 2019 Term Loan. Payments of principal and interest on indebtedness may leave us with insufficient cash resources to meet our cash needs or make the distributions to our common stockholders currently contemplated or necessary to continue to qualify as a REIT. Our level of 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 any hedge agreements we enter into, such agreements may not effectively hedge interest rate fluctuation risk, and, upon the expiration of any hedge agreements we enter into, we would 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;

24


we may default on our obligations, and 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 qualify 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.

Market conditions could adversely affect our ability to refinance existing indebtedness or obtain additional financing for growth on 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.

Changes to, or the elimination of, LIBOR may adversely affect interest expense related to borrowings under our Revolving Credit Facility, the April 2019 Term Loan and the November 2019 Term Loan.

We pay interest under our Revolving Credit Facility, our April 2019 Term Loan and our November 2019 Term Loan based on LIBOR.

In July 2017, the Financial Conduct Authority (“FCA”) that regulates LIBOR announced it intends to stop compelling banks to submit rates for the calculation of LIBOR after 2021. As a result, the Federal Reserve Board and the Federal Reserve Bank of New York organized the Alternative Reference Rates Committee which identified the Secured Overnight Financing Rate ("SOFR") as its preferred alternative to USD-LIBOR in derivatives and other financial contracts. The Company is not able to predict when LIBOR will cease to be available or when there will be sufficient liquidity in the SOFR markets. Any changes adopted by FCA or other governing bodies in the method used for determining LIBOR may result in a sudden or prolonged increase or decrease in reported LIBOR. If that were to occur, our interest payments could change. In addition, uncertainty about the extent and manner of future changes may result in interest rates and/or payments that are higher or lower than if LIBOR were to remain available in its current form.

It is likely that, over time, LIBOR will be replaced by SOFR. However, the manner and timing of this shift is currently unknown. SOFR is an overnight rate instead of a term rate, making SOFR an inexact replacement for LIBOR. Market participants are still considering how various types of financial instruments should react to a discontinuation of LIBOR. Switching existing financial instruments and hedging transactions from LIBOR to SOFR requires calculations of a spread. Industry organizations are attempting to structure the spread calculation in a manner that minimizes the possibility of value transfer between counterparties, borrowers, and lenders by virtue of the transition, but there is no assurance that the calculated spread will be fair and accurate. It is also possible that no transition will occur for many financial instruments, meaning that those instruments would continue to be subject to the weaknesses of the LIBOR calculation process.

25


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. The agreements that include these covenants govern, among other things, the Revolving Credit Facility, the April 2019 Term Loan, the November 2019 Term Loan and the Master Trust Funding Program. 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 pay distributions to our stockholders under certain circumstances, subject to certain exceptions relating to our qualification as a REIT under the 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—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.

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 $239.1 million as of December 31, 2019. As of December 31, 2019, we had pledged 355 properties, with a net investment amount of $601.3 million, as collateral under this program. As the equity owner of the subsidiaries included in our Master Trust Funding Program, we are only entitled to the excess cash flows from such subsidiaries 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 Program will be deposited into a reserve account to be used for payments on the net-lease mortgage notes 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 amortization of the notes. For the year ended December 31, 2019, the debt service coverage ratio was approximately 2.33x. If we fail to maintain the required debt service coverage ratios, the excess cash flows we receive from these subsidiaries would be reduced 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 taxation as a REIT. In addition, if the subsidiaries included in our Master Trust Funding Program are unable to repay the notes, including in connection with any acceleration of maturity, the pledged assets could be foreclosed upon and our equity in such assets eliminated.

26


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 transactions 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.

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.

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 EBITDA re . However, from time to time, our ratio of net debt to our Annualized Adjusted EBITDA re 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

27


become more highly leveraged, which could result in an increase in our debt service. Higher leverage also increases 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 require 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 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. Our directors and officers have duties to our company under applicable Maryland law in connection with the management of our company. At the same time, one of our wholly owned subsidiaries, Essential Properties General OP Holdings, LLC, as the general partner of our Operating Partnership, has fiduciary duties and obligations to our Operating Partnership and its limited partners under Delaware law and the partnership agreement of our Operating Partnership. The fiduciary duties and obligations of Essential Properties General OP Holdings, LLC, as general partner of our Operating Partnership, to our Operating Partnership and its limited partners may conflict with the duties of our directors and officers to our company and its stockholders.

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 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.

28


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.

As of December 31, 2019, we are no longer an “emerging growth company,” and, as a result, the reduced disclosure requirements applicable to “emerging growth companies” no longer apply, which will increase our costs as a result of, among other things, compliance requirements with Section 404 of the Sarbanes-Oxley Act and increased demands on management.

Because the aggregate worldwide market value of common stock held by our non-affiliate stockholders exceeded $700 million on June 28, 2019, we became a large accelerated filer as of December 31, 2019, and, accordingly, we no longer qualify as an emerging growth company. As such, we will incur significant additional expenses that we did not previously incur in complying with the Sarbanes-Oxley Act and rules implemented by the SEC. The cost of compliance with Section 404 requires us to incur substantial accounting expense and expend significant management time on compliance-related issues as we implement additional corporate governance practices and comply with reporting requirements. Moreover, if we or our independent registered public accounting firm identifies deficiencies in our internal control over financial reporting as material weaknesses, we may be required to make prospective or retroactive changes to our financial statements, consider other areas for further attention or improvement, or be unable to obtain the required attestation in a timely manner, if at all. In addition, the market price of our stock could decline and we could be subject to sanctions or investigations by the SEC or other regulatory authorities, which would require additional financial and management resources.

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 you 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.

29


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 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. As a partnership, our Operating Partnership will generally not be subject to federal income tax on its income. Instead, for federal income tax purposes, if our Operating Partnership is treated as a partnership, each of its partners, 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 status of our Operating Partnership or any other subsidiary partnership in which we own an interest as a disregarded entity or partnership for federal income tax purposes, 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.

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.  These borrowing needs could result from, among other things, differences in timing between the actual receipt of cash and recognition of income for federal income tax purposes, or the effect of non-deductible capital expenditures, the creation of reserves or required debt or amortization payments. These sources, however, may not be available on favorable terms or at all. Our access to third-party sources of capital depends on a number of factors, including the market’s perception of our growth potential, our debt level and creditworthiness, the market price of our common stock, and our then current and potential future earnings. 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.

30


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 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 applicable to “qualified dividends” 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, such characterization is a factual determination and 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 taxable REIT subsidiary (“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.

31


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.

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.

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. Changes made by the TCJA that could affect us and our stockholders include:

temporarily reducing individual U.S. federal income tax rates on ordinary income; the highest individual U.S. federal income tax rate was reduced from 39.6% to 37% for taxable years beginning after December 31, 2017 and before January 1, 2026;

permanently eliminating the progressive corporate tax rate structure, with a maximum corporate tax rate of 35%, and replacing it with a flat corporate tax rate of 21%;

permitting a deduction for certain pass-through business income, including dividends received by our stockholders from us that are not designated by us as capital gain dividends or qualified dividend income, which will generally allow individuals, trusts, and estates to deduct up to 20% of such amounts for taxable years beginning after December 31, 2017 and before January 1, 2026;

reducing the highest rate of withholding with respect to our distributions to non-U.S. stockholders that are treated as attributable to gains from the sale or exchange of U.S. real property interests from 35% to 21%;

limiting our deduction for net operating losses to 80% of REIT taxable income (prior to the application of the dividends paid deduction);

generally limiting the deduction for net business interest expense in excess of 30% of a business’s adjusted taxable income except for taxpayers that engage in certain real estate businesses and elect out of this rule (provided that such electing taxpayers must use an alternative depreciation system for certain property); and

eliminating the corporate alternative minimum tax.

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.

32


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 may be volatile. In addition, the NYSE, on which our common stock is listed, and other equity markets, have experienced significant price and volume fluctuations.  The market price of our common stock will fluctuate, and such fluctuations could be significant and frequent; accordingly, our common stockholders may experience a 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:

general market and economic conditions;

actual or anticipated variations in our quarterly operating results or distributions or our payment of distributions in shares of our common stock;

changes in our funds from operations (“FFO”), core FFO (“Core FFO”), adjusted FFO (“AFFO”) or earnings estimates;

difficulties or inability to access capital or extend or refinance existing debt;

changes in market valuations of similar companies;

publication of research reports about us or the real estate industry;

the general reputation of REITs and the attractiveness of their equity securities in comparison to other equity securities;

general stock and bond market conditions, including changes in interest rates on fixed income securities, that may lead prospective purchasers of our stock to demand a higher annual yield from future distributions;

a change in ratings issued by any analyst following us or any nationally recognized statistical rating organization;

additions or departures of key management personnel;

adverse market reaction to any additional debt we may incur in the future;

speculation in the press or investment community;

terrorist activity which may adversely affect the markets in which our securities trade, possibly increasing market volatility and causing further erosion of business and consumer confidence and spending;

failure to meet and to continue to maintain our qualification as a REIT;

strategic decisions by us or our competitors, such as acquisitions, divestments, spin-offs, joint ventures, strategic investments or changes in business strategy;

failure to satisfy listing requirements of the NYSE;

governmental regulatory action and changes in tax laws; and

the issuance of additional shares of our common stock or securities convertible into or exercisable or exchangeable therefor (such as units of limited partnership in our Operating Partnership (“OP Units”) that are exchangeable for our common stock), or the perception that such issuances might occur.

33


Many of the factors listed above are beyond our control. These factors may cause the market price of shares of our common stock to decline, regardless of our financial condition, results of operations, business or our prospects.

Furthermore, in recent years, the stock markets have experienced significant price and volume fluctuations. This volatility has had a significant impact on the market price of securities issued by many companies, including companies in our industry. The changes frequently appear to occur without regard to the operating performance of the affected companies. Hence, the price of our common stock could fluctuate based upon factors that have little or nothing to do with us in particular, and these fluctuations could materially reduce the price of our common stock.

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.

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, 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 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.

34


Sales of substantial amounts of our common stock in the public markets, or the perception that they 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, 2019, we had 83,761,151 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.

Additionally, we have an effective registration statement relating to up to 3,550,000 shares of our common stock or securities convertible into or exchangeable for shares of our common stock that may be issued pursuant to our 2018 Incentive Plan. As of December 31, 2019, 2,800,842 shares remain available for issuance under such plan.

Item 1B. Unresolved Staff Comments.

None.

Item 2. Properties.

Our Real Estate Investment Portfolio

As of December 31, 2019, we had a portfolio of 1,000 properties, including one undeveloped land parcel and 91 properties that secure our investments in mortgage loans receivable, that was diversified by tenant, industry and geography and had annualized base rent of $151.2 million Our 205 tenants operate 265 different concepts in 16 industries across 44 states. None of our tenants represented more than 3.4% of our annualized base rent at December 31, 2019, and our top ten largest tenants represented 23.4% of our annualized base rent as of that date.

Diversification by Tenant

As of December 31, 2019, our top ten tenants included ten different concepts: Captain D’s, Mister Car Wash, Art Van Furniture, AMC Theatres, Circle K, Zips Car Wash, Malvern School, R-Store, Vasa Fitness, and Boston Sports Club. Our 1,000 properties are operated by our 205 tenants. The following table details information about our tenants and the related concepts they operate as of December 31, 2019 (dollars in thousands):

Tenant (1)

Concept

Number of

Properties (2)

Annualized

Base Rent

% of

Annualized

Base Rent

Captain D's, LLC

Captain D's

74

$

5,094

3.4

%

Car Wash Partners, Inc.

Mister Car Wash

13

4,227

2.8

%

Avf Parent LLC

Art Van Furniture

4

3,817

2.5

%

American Multi-Cinema, Inc (3)

AMC

5

3,710

2.5

%

Mac's Convenience Stores, LLC (4)

Circle K

34

3,686

2.4

%

Zips Car Wash LLC

Zips Car Wash

12

3,220

2.1

%

Malvern School Properties, LP

The Malvern School

13

3,145

2.1

%

GPM Investments, LLC (5)

R-Store

26

2,956

2.0

%

Vasa Fitness LLC

Vasa Fitness

5

2,862

1.9

%

Town Sports International Holdings, Inc.

Boston Sports Clubs

3

2,708

1.8

%

Top 10 Subtotal

189

35,425

23.4

%

Other

810

115,802

76.6

%

Total

999

$

151,227

100.0

%

(1)

Represents tenant or guarantor.

35


(2)

Excludes one undeveloped land parcel.

(3)

Includes four properties leased to a subsidiary of AMC Entertainment Holdings, Inc.

(4)

Includes properties leased to a subsidiary of Alimentation Couche Tard Inc.

(5)

Includes one property leased to a subsidiary of GPM investments, LLC.

As of December 31, 2019 , our five largest tenants, who contributed 13.6% of our annualized base rent, had a rent coverage ratio of 3.3x, and our ten largest tenants, who contributed 23.4% of our annualized base rent, had a rent coverage ratio of 2.7x.

As of December 31, 2019, 93.5% 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, 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.

Diversification by Concept

Our tenants operate their businesses across 265 concepts (i.e., generally brands). The following table details those concepts as of December 31, 2019 (dollars in thousands):

Concept

Type of

Business

Annualized

Base Rent

% of

Annualized

Base Rent

Number of

Properties (1)

Building

(Sq. Ft.)

Captain D's

Service

$

6,089

4.0

%

85

220,365

Mister Car Wash

Service

4,227

2.8

%

13

54,621

Circle K

Service

4,020

2.7

%

36

139,799

Art Van Furniture

Retail

3,817

2.5

%

4

240,591

AMC

Experience

3,710

2.5

%

5

240,672

Zips Car Wash

Service

3,220

2.1

%

12

46,596

The Malvern School

Service

3,145

2.1

%

13

149,781

Applebee's

Service

2,932

1.9

%

17

87,989

Vasa Fitness

Experience

2,862

1.9

%

5

207,383

R-Store

Service

2,812

1.9

%

25

105,703

Top 10 Subtotal

36,834

24.4

%

215

1,493,500

Other

114,393

75.6

%

784

6,373,803

Total

$

151,227

100.0

%

999

7,867,303

(1)

Excludes one undeveloped land parcel.


36


Diversification by Industry

Our tenants’ business concepts are diversified across various industries. The following table summarizes those industries as of December 31, 2019 (dollars in thousands):

Tenant Industry

Type of

Business

Annualized

Base Rent

% of

Annualized

Base Rent

Number of

Properties (1)

Building

(Sq. Ft.)

Rent Per

Sq. Ft. (2)

Quick Service

Service

$

21,545

14.2

%

304

810,104

$

26.82

Car Washes

Service

18,946

12.5

%

82

382,429

49.31

Convenience Stores

Service

16,942

11.2

%

149

598,940

28.29

Early Childhood Education

Service

16,846

11.1

%

82

830,575

19.70

Medical / Dental

Service

16,029

10.6

%

95

594,299

26.11

Casual Dining

Service

8,785

5.8

%

61

369,841

23.75

Automotive Service

Service

7,286

4.8

%

62

382,394

19.05

Family Dining

Service

5,099

3.4

%

31

194,188

26.26

Other Services

Service

4,975

3.3

%

24

257,823

19.30

Pet Care Services

Service

4,861

3.2

%

32

201,540

19.94

Service Subtotal

121,314

80.2

%

922

4,622,133

25.87

Health and Fitness

Experience

9,971

6.6

%

25

953,487

9.82

Entertainment

Experience

7,072

4.7

%

18

647,483

10.92

Movie Theatres

Experience

4,341

2.9

%

6

293,206

14.81

Experience Subtotal

21,384

14.1

%

49

1,894,176

10.97

Home Furnishings

Retail

5,367

3.5

%

7

383,415

14.00

Grocery

Retail

467

0.3

%

2

70,623

6.61

Retail Subtotal

5,834

3.9

%

9

454,038

12.85

Building Materials

Other

2,695

1.8

%

19

896,956

3.01

Total

$

151,227

100.0

%

999

7,867,303

$

18.92

(1)

Excludes one undeveloped land parcel.

(2)

Excludes properties with no annualized base rent and properties under construction .

As of December 31, 2019 , our tenants operating service-oriented businesses had a weighted average rent coverage ratio of 2.9x, our tenants operating experience-based businesses had a weighted average rent coverage ratio of 2.1x, our tenants operating retail businesses had a weighted average rent coverage ratio of 3.0x and our tenants operating other types of businesses had a weighted average rent coverage ratio of 7.6x.

37


Diversification by Geography

Our 1,000 property locations are spread across 44 states. The following table details the geographical locations of our properties as of December 31, 2019 (dollars in thousands):

State

Annualized

Base Rent

% of

Annualized

Base Rent

Number of

Properties

Building

(Sq. Ft.)

Texas

$

20,009

13.2

%

124

1,065,570

Georgia

14,914

9.9

%

104

578,354

Florida

9,913

6.6

%

51

440,778

Arkansas

8,732

5.8

%

69

304,278

Michigan

8,058

5.3

%

42

455,967

Alabama

6,504

4.3

%

50

457,082

Ohio

7,299

4.8

%

58

569,040

Minnesota

5,660

3.7

%

31

442,872

Wisconsin

4,673

3.1

%

34

204,951

Pennsylvania

4,003

2.6

%

26

202,626

Tennessee

4,226

2.8

%

37

201,019

Arizona

4,607

3.0

%

23

138,856

South Carolina

3,726

2.5

%

24

233,227

North Carolina

4,110

2.7

%

15

263,697

New York

3,407

2.3

%

32

77,817

Colorado

3,390

2.2

%

22

182,461

Massachusetts

2,754

1.8

%

4

247,875

New Mexico

2,762

1.8

%

18

83,651

Kentucky

2,889

1.9

%

26

150,592

Iowa

2,660

1.8

%

21

119,173

Missouri

2,134

1.4

%

18

99,406

Louisiana

1,936

1.3

%

11

72,930

Indiana

2,294

1.5

%

21

95,467

Oklahoma

1,870

1.2

%

11

147,498

Mississippi

2,319

1.5

%

22

98,731

Illinois

2,323

1.5

%

18

134,573

Maryland

1,675

1.1

%

7

55,147

Kansas

1,632

1.1

%

7

103,977

Washington

1,515

1.0

%

10

77,293

South Dakota

1,677

1.1

%

7

41,472

Virginia

1,101

0.7

%

6

48,471

Connecticut

1,050

0.7

%

6

51,551

Oregon

890

0.6

%

5

114,239

West Virginia

785

0.5

%

15

67,117

Utah

911

0.6

%

2

67,659

Nebraska

482

0.3

%

7

17,776

New Jersey

420

0.3

%

3

19,091

Wyoming

420

0.3

%

2

14,001

California

386

0.3

%

3

30,870

Idaho

374

0.2

%

1

35,433

Alaska

306

0.2

%

2

6,630

Nevada

222

0.1

%

1

34,777

New Hampshire

140

0.1

%

3

9,914

Maine

72

0.0

%

1

3,395

Total

$

151,227

100.0

%

1,000

7,867,303

38


Lease Expirations

As of December 31, 2019 , the weighted average remaining term of our leases was 14.6 years (based on annualized base rent), with only 6.8% of our annualized base rent attributable to leases expiring prior to January 1, 2025. The following table sets forth our lease expirations for leases in place as of December 31, 2019 (dollars in thousands):

Lease Expiration Year (1)

Annualized

Base Rent

% of

Annualized

Base Rent

Number of

Properties (2)

Weighted

Average Rent

Coverage Ratio (3)

2020

$

703

0.5

%

7

2.1

x

2021

333

0.2

%

3

2.3

x

2022

773

0.5

%

5

3.7

x

2023

2,228

1.5

%

13

2.9

x

2024

6,264

4.1

%

61

3.6

x

2025

839

0.6

%

8

4.3

x

2026

2,395

1.6

%

14

2.6

x

2027

4,991

3.3

%

32

3.1

x

2028

2,875

1.9

%

17

2.9

x

2029

4,267

2.8

%

68

4.2

x

2030

4,423

2.9

%

42

3.7

x

2031

5,821

3.8

%

34

3.9

x

2032

12,249

8.1

%

67

3.2

x

2033

9,484

6.3

%

43

2.5

x

2034

25,480

16.8

%

208

3.1

x

2035

1,501

1.0

%

14

3.4

x

2036

2,697

1.8

%

22

2.2

x

2037

20,955

13.9

%

87

3.0

x

2038

17,806

11.8

%

95

2.1

x

2039

23,171

15.3

%

152

2.5

x

Thereafter (4)

1,972

1.3

%

7

2.3

x

Total/Weighted Average

$

151,227

100.0

%

999

2.9

x

(1)

Expiration year of contracts in place as of December 31, 2019, excluding any tenant option renewal periods that have not been exercised.

(2)

Excludes one undeveloped land parcel.

(3)

Weighted by annualized base rent.

Item 3. Legal Proceedings.

W e 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.

Item 4. Mine Safety Disclosures.

Not applicable.

39


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 25, 2020, there were 144 holders of record of the 91,949,849 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 intend to make quarterly 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 - Management’s Discussion and Analysis of Financial Condition and Results of Operations—Description of Certain Debt.”

We have determined that, for federal income tax purposes, approximately 58.8% of the distributions paid in 2019 represented taxable income and 41.2% represented a return of capital.

Issuer Purchases of Equity Securities

During the three months ended December 31, 2019, 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, 2019, 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.

40


Essential Properties Realty Trust, Inc.

Ticker / Index

6/21/2018

6/30/2018

9/30/2018

12/31/2018

3/31/2019

6/30/2019

9/30/2019

12/31/2019

EPRT

100.00

99.27

104.03

103.16

147.65

153.26

177.16

193.63

S&P 500

100.00

98.86

105.97

92.65

106.48

112.12

115.15

126.83

FNER

100.00

101.35

101.22

94.04

109.18

110.07

117.51

116.57

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 2020 Annual Meeting of Stockholders and is incorporated herein by reference.

Unregistered Sales of Equity Securities and Use of Proceeds

Not applicable.

41


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, 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.

Operating Data:

Year ended December 31,

Period from

March 30, 2016

(Commencement

of Operations) to

(In thousands, except per share data)

2019

2018

2017

December 31, 2016

Revenues:

Rental revenue

$

135,670

$

94,944

$

53,373

$

15,271

Interest income on loans and direct financing lease receivables

3,024

656

293

161

Other revenue

663

623

783

88

Total revenues

139,357

96,223

54,449

15,520

Expenses:

Interest

27,037

30,192

22,574

987

General and administrative

21,745

13,762

8,775

4,321

Property expenses

3,070

1,980

1,547

533

Depreciation and amortization

42,745

31,352

19,516

5,428

Provision for impairment of real estate

2,918

4,503

2,377

1,298

Total expenses

97,515

81,789

54,789

12,567

Other operating income:

Gain on dispositions of real estate, net

10,932

5,445

6,748

871

Income from operations

52,774

19,879

6,408

3,824

Other (loss)/income:

Loss on repurchase and retirement of secured borrowings

(5,240

)

Interest

794

930

49

3

Income before income tax expense

48,328

20,809

6,457

3,827

Income tax expense

303

195

161

77

Net income

48,025

20,614

6,296

3,750

Net income attributable to non-controlling interests

(6,181

)

(5,001

)

Net income attributable to stockholders

$

41,844

$

15,613

$

6,296

$

3,750

Year ended December 31, 2019

Period from June 25,

2018 to December 31,

2018

Basic net income per share

$

0.65

$

0.26

Diluted net income per share

0.63

0.26

Cash dividends declared per share

0.88

0.43

42


Consolidated Balance Sheet Data:

December 31,

(In thousands)

2019

2018

2017

2016

Total real estate investments, at cost

$

1,908,919

$

1,377,044

$

932,174

$

455,008

Total real estate investments, net

1,818,848

1,325,189

907,349

448,887

Net investments

1,912,243

1,342,694

914,247

452,546

Cash and cash equivalents

8,304

4,236

7,250

1,825

Restricted cash

13,015

12,003

12,180

10,097

Total assets

1,975,447

1,380,900

942,220

466,288

Secured borrowings, net of deferred financing costs

235,336

506,116

511,646

272,823

Unsecured term loans, net of deferred financing costs

445,586

Notes payable to related party

230,000

Revolving credit facility

46,000

34,000

Intangible lease liabilities, net

9,564

11,616

12,321

16,385

Total liabilities

773,334

569,859

760,818

291,638

Total stockholders'/members' equity

1,194,450

562,179

181,402

174,650

Non-controlling interests

7,663

248,862

Other Data:

Year ended December 31,

Period from

March 30, 2016

(Commencement

of Operations) to

(In thousands)

2019

2018

2017

December 31, 2016

FFO (1)

$

82,660

$

51,007

$

21,438

$

9,605

Core FFO (1)

$

90,648

$

51,007

$

21,438

$

9,605

AFFO (1)

$

86,251

$

48,442

$

20,337

$

8,579

EBITDA (1)

$

117,316

$

81,423

$

48,498

$

10,239

EBITDA re (1)

$

109,302

$

80,481

$

44,127

$

10,666

December 31,

(Dollar amounts in thousands)

2019

2018

2017

2016

Net debt (2)

$

713,784

$

532,881

$

733,511

$

278,609

Number of investment property locations

1,000

677

508

344

Occupancy

100.0

%

100.0

%

98.8

%

96.8

%

(1)

FFO, Core FFO, AFFO, EBITDA and EBITDA re 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 “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.”

43


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 Annual Report on Form 10-K, as well as the “Selected Financial Data” and “Business” sections of this Annual Report on Form 10-K. 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 Annual Report on Form 10-K 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 acquire 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’s sales and profits.

We were organized on January 12, 2018 as a Maryland corporation. We have 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 we believe that our current organization, operations and intended distributions has allowed and will continue to allow us to continue to so qualify.

On June 25, 2018, we completed the initial public offering (“IPO”) of our common stock. Our common stock is listed on the New York Stock Exchange under the ticker symbol “EPRT”.

We generally lease each of our properties to a single tenant on a triple-net long-term lease 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. As of December 31, 2019, we had a portfolio of 1,000 properties (inclusive of one undeveloped land parcel and ninety-one properties which secure our investments in mortgage loans receivable) that was diversified by tenant, industry, concept and geography, had annualized base rent of $151.2 million and was 100.0% occupied.

Substantially all our leases provide for periodic contractual rent escalations. As of December 31, 2019, leases contributing 98.6% of our annualized base rent provided for increases in future annual base rent, generally ranging from 1% to 4%, with a weighted average annual escalation equal to 1.5% of base rent. As of December 31, 2019, leases contributing 93.5% 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 as 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 any significant ongoing leasing activities on our properties. As of December 31, 2019, the weighted average remaining term of our leases was 14.6 years (based on annualized base rent), excluding renewal options that have not been exercised, with 6.8% of our annualized base rent attributable to leases expiring prior to January 1, 2025. Renewal options are exercisable at the option of our tenants upon expiration 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.

As of December 31, 2019, 60.3% of our annualized base rent was attributable to master leases, where we have leased multiple properties to a tenant under a master lease. Since properties are generally leased under a master lease on an “all or none” basis, 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.

44


Liquidity and Capital Resources

As of December 31, 2019, we had $1.9 billion of net investments in our investment portfolio, consisting of investments in 1,000 properties (inclusive of one undeveloped land parcel and 91 properties which secure our investments in mortgage loans receivable), with annualized base rent of $151.2 million. Substantially all of our cash from operations is generated by our investment portfolio.

Our short-term liquidity requirements consist primarily of funds necessary to pay for our operating expenses, including principal and interest payments on our outstanding indebtedness, and the general and administrative expenses of servicing our portfolio and operating our business. Since our occupancy level is high and substantially all of our leases are triple-net, our tenants are generally responsible for the maintenance, insurance and property taxes associated with the properties they lease from us. When a property becomes vacant through a tenant default or expiration of the lease term with no tenant renewal or re-leasing, we incur the property costs not paid by the tenant, as well as those property costs accruing during the time it takes to locate a substitute tenant or to sell the property. As of December 31, 2019, none of our properties were vacant, and all were subject to a lease (excluding one undeveloped land parcel), which represents a 100.0% occupancy rate. 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. From time to time, we may also sell properties that no longer meet our long-term investment objectives.

We intend to continue to grow through additional real estate investments. To accomplish this objective, we seek to acquire 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 those sales in new property acquisitions. Our short-term liquidity requirements also include the funding needs associated with 23 properties where we have agreed to provide construction financing or reimburse the tenant for certain development, construction and renovation costs in exchange for contractually-specified interest or rent that generally increases in proportion with our funding. As of December 31, 2019, we had agreed to provide construction financing or reimburse the tenant for certain development, construction and renovation costs in an aggregate amount of $78.7 million, and, as of the same date, we had funded $47.9 million of this commitment. We expect to fund the balance of such commitment by December 31, 2021.

Additionally, as of February 28, 2020, we were under contract to acquire 29 properties with an aggregate purchase price of $65.5 million, subject to completion of our due diligence procedures and customary closing conditions. We expect to meet our short-term liquidity requirements, including our investment in potential future acquisitions, primarily with cash and cash equivalents, net cash from operating activities and borrowings under the Revolving Credit Facility.

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, future financings, sale of common stock under our ATM Program, proceeds from select sales of our properties and other secured and unsecured borrowings (including potential issuances under the Master Trust Funding Program). 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 degree of leverage, our unencumbered asset base, borrowing restrictions imposed by our lenders, general market conditions for REITs, our operating performance, liquidity and 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.

An additional liquidity need is funding the distributions that are among the requirements for us to continue to qualify for taxation as a REIT. During the year ended December 31, 2019 , our board of directors declared total cash distributions of $0.88 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, 2019 , we paid $63.9 million of distributions to common stockholders and OP Unit holders, and a s of December 31, 2019 , we recorded $19.4 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

45


securities in public or private transactions. The availability and attractiveness of the terms of these potential sources of financing cannot be assured.

Generally, our debt capital is initially provided on a short-term, temporary basis through 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. By seeking to match the expected cash inflows from our long-term leases with the expected cash outflows for our long-term, we seek to “lock in,” for as long as is economically feasible, the expected positive difference between our scheduled cash inflows on the leases and the cash outflows on our debt obligations. In this way, we seek to reduce the risk that increases in interest rates would adversely impact our results of operations. 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 intend to target, over time, a level of net debt (which includes recourse and non-recourse borrowings and any outstanding preferred stock less unrestricted cash and cash held for the benefit of lenders) that is less than six times our annualized adjusted EBITDA re .

As of December 31, 2019, all of our long-term debt was fixed-rate debt or was effectively converted to a fixed-rate for the term of the debt and our weighted average debt maturity was 5.2 years. As we 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. Future sources of debt capital may also include term borrowings from insurance companies, banks and other sources, single-asset mortgage financing and CMBS borrowings, and 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 funding strategy. 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 the Revolving Credit Facility. Management believes that the cash generated by our operations, together with our cash and cash equivalents at  December 31, 2019, our borrowing availability under the Revolving Credit Facility and the November 2019 Term Loan 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.

Description of Certain Debt

Unsecured Revolving Credit Facility and April 2019 Term Loan

Through our Operating Partnership, we are party to an Amended Credit Agreement with a group of lenders, which provides for revolving loans of up to $400.0 million ( the “ Revolving Credit Facility”) and up to an additional $200.0 million in term loans ( the “ April 2019 Term Loan”). Under the Revolving Credit Facility, as of December 31, 2019, we had $46.0 million in outstanding borrowings and had $354.0 million of unused borrowing capacity .  Additionally, as of December 31, 2019, we had $200.0 million of principal borrowings outstanding under the April 2019 Term Loan.

The Revolving Credit Facility matures on April 12, 2023 , with an extension option of up to one year exercisable by the Operating Partnership, subject to certain conditions, and 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 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 S&P or Moody’s, the applicable margin will be a spread set according to the credit ratings provided by S&P and/or Moody’s. Each of the Revolving Credit Facility and the April 2019 Term Loan is freely pre-payable at any time and is mandatorily payable if borrowings exceed the borrowing base or the revolving 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 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 million.

46


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 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 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 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.

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. On December 9, 2019, we borrowed $250.0 million 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, 2020, they are subject to a two percent prepayment premium, and if repaid thereafter but 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 Operating Partnership may not re-borrow amounts paid down on the November 2019 Term Loan. The Operating Partnership is required to pay a ticking fee on any undrawn portion of the November 2019 Term Loan for the period from and including the 91st day after November 26, 2019 until the earlier of the date the initial term loans are fully drawn or May 26, 2020. 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 Program

SCF RC Funding I LLC, SCF RC Funding II LLC and SCF RC Funding III LLC (collectively, the “Master Trust Issuers”), all of which are indirect wholly-owned subsidiaries of the Operating Partnership, have issued net-lease mortgage notes payable (the “Notes”) with an aggregate outstanding gross principal balance of $239.1 million as of December 31, 2019. The Notes are secured by all assets owned by the Master Trust Issuers. We provide property management services with respect to the mortgaged properties owned by 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,

47


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).

Beginning 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”), with an aggregate outstanding principal balance of $239.1 million as of December 31, 2019. 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, 2019, we had pledged 355 properties, with a net investment amount of $601.3 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.

Absent a plan to issue additional long-term debt through 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 year ended December 31, 2019, excess cash flow from the Master Trust Funding Program, after payment of debt service and servicing and trustee expenses, totaled $8.6 million on cash collections of $14.6 million, which represents a debt service coverage ratio (as defined in the program documents) of 2.33x. 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 principal 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 4.17% as of December 31, 2019. 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. As of December 31, 2019, we were in material compliance with all such covenants.

48


As of December 31, 2019 , scheduled principal repayments on the Notes issued under the Master Trust Funding Program during 2020 were $3.9 million. We expect to meet these repayment requirements primarily through our net cash from operating activities.

Cash Flows

The following discussion of changes in cash flows includes the results of the Company and the Predecessor collectively for the periods presented. The term Predecessor refers to Essential Properties Realty Trust LLC, the predecessor of our Operating Partnership, and EPRT Holdings LLC, its parent prior to a series of transactions that took place to facilitate the IPO.

Comparison of the years ended December 31, 2019 and 2018

As of December 31, 2019, we had $8.3 million of cash and cash equivalents and $13.0 million of restricted cash as compared to $4.2 million and $12.0 million, respectively, as of December 31, 2018.

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, gain 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 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 loans and direct financing lease receivables .

Net cash provided by financing activities of $524.4 million during the year ended December 31, 2019 related to cash inflows of $411.6 million from the issuance of common stock in the Follow-On Offering and through 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 the Follow-On Offering and the ATM Program.

Cash Flows for the year ended December 31, 2018

During the year ended December 31, 2018, net cash provided by operating activities was $45.9 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 a net income adjusted for non-cash items of $48.3 million (net income of $20.6 million adjusted for non-cash items, including depreciation and amortization of tangible and intangible real estate assets, amortization of deferred financing costs, provision for impairment of real estate, gains on dispositions of investments, net, straight-line rent receivable, equity-based compensation and allowance for doubtful accounts, of $27.7 million). These cash inflows were partially offset by a decrease of $1.6 million in accrued liabilities and other payables and an increase of $0.8 million in prepaid expenses and other assets.

49


Net cash used in investing activities during the year ended December 31, 2018 was $461.9 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 $490.0 million to fund investments in real estate , including capital expenditures , $15.3 million to fund construction in progress, $14.9 million of investments in loans receivable, $1.7 million for capital expenditures subsequent to acquisition, $0.5 million paid to tenants as lease incentives and an increase of $1.7 million in deposits on prospective real estate investments. These cash outflows were partially offset by $60.4 million of proceeds from sales of investments, net of disposition costs, and $0.1 million of principal collections on our direct financing lease receivables.

Net cash provided by financing activities of $412.8 million during the year ended December 31, 2018 related to cash inflows of $464.2 million from the issuance of common stock in the IPO (inclusive of the shares issued pursuant to the partial exercise by the underwriters of their option to purchase additional shares), $109.0 million from a private placement of common stock that took place concurrently with the IPO, $16.0 million from a private placement of OP Units that took place concurrently with the IPO, $154.0 million from the issuance of notes payable to related parties, $34.0 million of borrowings under the Revolving Credit Facility and $50.0 million of capital contributions to the Predecessor. These cash inflows were partially offset by the payment of $5.5 million of IPO costs, $384.0 million of payments of principal on notes payable to related parties, $7.8 million of repayments of secured borrowing principal, payment of $3.1 million of deferred financing costs related to the Revolving Credit Facility and the payment of $14.1 million in dividends.

Off-Balance Sheet Arrangements

We had no off-balance sheet arrangements as of December 31, 2019.

Contractual Obligations

The following table provides information with respect to our commitments as of December 31, 2019:

Payment due by period

(in thousands)

Total

2020

2021-2022

2023-2024

Thereafter

Secured Borrowings—Principal

$

239,102

$

3,885

$

8,376

$

226,842

$

Secured Borrowings—Fixed Interest (1)

43,162

9,889

19,281

13,992

Unsecured Term Loans (2)

450,000

200,000

250,000

Revolving Credit Facility (3)

46,000

46,000

Tenant Construction Financing and Reimbursement Obligations (4)

30,830

30,830

Operating Lease Obligations (5)

18,560

1,409

2,651

1,795

12,705

Total

$

827,654

$

46,013

$

30,308

$

488,629

$

262,705

(1)

Includes interest payments on outstanding indebtedness issued under our Master Trust Funding Program through the anticipated repayment dates.

(2)

Borrowings under the April 2019 Term Loan and November 2019 Term Loan bear interest at an annual rate of applicable LIBOR plus an applicable margin.

(3)

Balances on the Revolving Credit Facility bear interest at an annual rate of applicable LIBOR plus an applicable margin. We also pay a facility fee on the total unused commitment amount of 0.15% or 0.25%, depending on our current unused commitment.

(4)

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.

(5)

Includes $5.5 million of 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.

50


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, 2019, 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 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 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.

We allocate 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.

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.

51


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 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 and comprehensive income 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.

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 values 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 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.

52


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 statement of operations and comprehensive income.

Loans Receivable

We hold our loans receivable for long-term investment. Loans receivable are carried at amortized cost, including related unamortized discounts or premiums, if any. We recognize 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.

We periodically evaluate 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 our allowance for loan losses. A loan is determined to be impaired when, in management’s judgment based on current information and events, it is probable that we will be unable to collect all amounts due according to the contractual terms of the loan agreement. Specific allowances for loan losses are provided for impaired loans on an individual loan basis in the amount by which the carrying value exceeds the estimated fair value of the underlying collateral less disposition costs.

Direct Financing Lease Receivables

Certain of our real estate investment transactions are accounted for as direct financing leases. We record 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 life of the related lease contracts so as to produce a constant rate of return on the net investment in the asset. Our 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.

If and when an investment in direct financing lease receivables is identified for impairment evaluation, we will apply the guidance in both the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 310, Receivables (“ASC 310”) and ASC 840, Leases (“ASC 840”). 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 we, as the lessor, will be unable to collect all rental payments associated with our investment in the direct financing lease receivable. Under ASC 840, we review 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, we determine 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 us as a loss in the period in which the estimate is changed.

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 consolidated statements of operations and comprehensive income, because recording an impairment loss results in an immediate negative adjustment to the consolidated statements of operations and comprehensive income.

Cash and Cash Equivalents

Cash and cash equivalents includes cash in the our bank accounts. We consider all cash balances and highly liquid investments with original maturities of three months or less to be cash and cash equivalents. We deposit cash with high quality financial institutions. These deposits are guaranteed by the Federal Deposit Insurance Corporation (“FDIC”) up to an insurance limit.

53


Restricted Cash

Restricted cash primarily consists of cash held with the trustee for our Master Trust Funding Program. This restricted cash is used to make principal and interest payments on our secured borrowings, to pay trust expenses and to acquire future real estate investments which will be pledged as collateral under the Master Trust Funding Program. See Note 6—Secured Borrowings to our financial statements for the year ended December 31, 2019, included elsewhere in this Annual Report on Form 10-K, for further discussion of our Master Trust Funding Program.

Adjustment to Rental Revenue for Tenant Credit/Allowance for Doubtful Accounts

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.

Deferred Financing Costs

Financing costs related to establishing our Revolving Credit Facility were deferred, 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 prepaid expenses and other assets, net on the consolidated balance sheets.

Financing costs related to the issuance of our secured borrowings under the Master Trust Funding Program, the April 2019 Term Loan and November 2019 Term Loan were deferred, 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 debt balance on the consolidated balance sheets.

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

54


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.

Fair Value Measurement

We estimate 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 we have 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 our 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

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 properties in our investment portfolio 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.

Gains and Losses on Dispositions of Real Estate

Through December 31, 2017, gains and losses on dispositions of real estate investments were recorded in accordance with ASC 360-20, Property, Plant and Equipment—Real Estate Sales, and include realized proceeds from real estate disposed of in the ordinary course of business, less their related net book value and less any costs incurred in association with the disposition.

On January 1, 2018, we adopted ASU 2017-05, “Other Income — Gains and Losses from the Derecognition of Nonfinancial Assets (Subtopic 610-20): Clarifying the Scope of Asset Derecognition Guidance and Accounting for Partial Sales of Nonfinancial Assets” (“ASU 2017-05”), using the modified retrospective transition method. As leasing is our primary activity, we determined that our sales of real estate, which are nonfinancial assets, are sold to noncustomers and fall within the scope of ASC 610-20. We recognize the full gain on the disposition of our real estate investments as we (i) have no controlling financial interest in the real estate and (ii) have no continuing interest or obligation with respect to the disposed real estate. We re-assessed and determined that there were no open contracts or partial sales and that the adoption of ASU 2017-05 (i) did not result in a cumulative adjustment as of January 1, 2018 and (ii) did not have any impact on our consolidated financial statements.

55


Income Taxes

We have elected and qualified to be taxed as a REIT under sections 856 through 860 of the Code, commencing with our 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, we will generally not be subject to U.S. federal entity-level income tax to the extent that we meet the organizational and operational requirements and our distributions equal or exceed REIT taxable income. For the period subsequent to the effective date of our intended REIT election, we intend to meet the organizational and operational requirements and expect distributions to exceed net taxable income. Accordingly, no provision has been made for U.S. federal income taxes. Even if we qualify for taxation as a REIT, we may be subject to state and local income and franchise taxes, and to federal income and excise tax on our undistributed income. Franchise taxes and federal excise taxes on our undistributed income, if any, are included in general and administrative expenses on the accompanying consolidated statements of operations and comprehensive income. Additionally, taxable income from our non-REIT activities managed through our taxable REIT subsidiary is subject to federal, state and local taxes.

From the Predecessor’s commencement of operations through January 31, 2017, the Predecessor and its subsidiaries included in the consolidated financial statements were treated as disregarded entities for U.S. federal and state income tax purposes, and, accordingly, the Predecessor was not subject to entity-level tax. Therefore, until the Predecessor’s issuance of Class A and Class C units on January 31, 2017, the Predecessor’s net income flowed through to SCF Funding LLC, its initial sole member, for federal income tax purposes. Following the issuance of Class A and Class C units, the Predecessor’s net income flowed through to Class A and Class C unitholders for federal income tax purposes. With regard to state income taxes, the Predecessor was a taxable entity only in certain states that tax all entities, including partnerships.

We analyze our tax filing positions in all of the U.S. federal, state and local tax jurisdictions where we are required to file income tax returns, as well as for all open tax years in such jurisdictions. We follow 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 we subsequently determine 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.

Equity-Based Compensation

In 2019 and 2018, we granted 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. In 2019, 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. In 2017, the Predecessor granted unit-based compensation awards to certain of its employees and managers, as well as non-employees, consisting of units that vest over a multi-year period, subject to the recipient’s continued service. We account for the restricted common stock, RSUs and unit-based compensation 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 using the straight-line method based on the terms of the individual grant.

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.

56


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, 2019.

As of December 31, 2019 , we concluded that seven entities to which we had provided mortgage loans were VIEs because the entities’ equity was not sufficient to finance their activities without additional subordinated financial support. However, we were not the primary beneficiary of the entities, because we did not have the power to direct the activities that most significantly impact the entities’ economic performance. As of December 31, 2019 , the carrying amount of our loans receivable with these entities was $60.5 million and our maximum exposure to loss in these entities is limited to the carrying amount of our investment. We had no liabilities associated with these VIEs as of December 31, 2019 .

Net Income per Share

Net income per share has been computed pursuant to the guidance in the FASB ASC Topic 260, Earnings Per Share . The guidance requires the classification of our unvested restricted common stock and units, which contain rights to receive non‑forfeitable dividends, 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 our election, exchanged for shares of our common stock on a one-for-one basis.

Recently Issued Accounting Pronouncements

In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842) (“ASU 2016-02”) to amend the accounting for leases. This standard requires lessees to classify leases as either finance or operating leases based on certain criteria and record a right-of-use asset and a lease liability for all leases with a term of greater than 12 months, regardless of their classification. The new standard requires lessors to account for leases using an approach that is substantially equivalent to the previous guidance for sales-type leases, direct financing leases and operating leases. The standard also eliminates current real estate-specific provisions and changes the guidance on sale-leaseback transactions, initial direct costs, lease modifications and lease executory costs for all entities. Certain changes to the guidance pertaining to sale-leaseback transactions may impact us. For example, the inclusion of a purchase option in the lease associated with a sale-leaseback transaction will now result in the lessor accounting for such transaction as a financing arrangement.

ASU 2016-02 was effective for us on January 1, 2019 and, in accordance with the provisions of ASU 2018-11, Leases (Topic 842), Targeted Improvements, was adopted by us using the modified retrospective approach as of the beginning of the period of adoption. There was no impact to retained earnings at the time of adoption and, therefore, no cumulative-effect adjustment was recorded. At the time of adoption, both lessees and lessors are permitted to make an election to apply a package of practical expedients available for implementation under the standard. We applied this package of practical expedients and, as such, at the time of adoption did not reassess the classification of existing lease contracts, whether existing or expired contracts contain a lease or whether a portion of initial direct costs for existing leases should have been expensed. In addition, we adopted the practical expedient provided in ASU 2018-11 that allows lessors to not separate non-lease components from the related lease components. We made this determination as the timing and pattern of transfer for the lease and non-lease components associated with our leases are the same and the lease components, if accounted for separately, would be classified as operating leases in accordance with ASC 842.

The accounting applied by a lessor is largely unchanged under ASU 2016-02; however, the standard requires that lessors expense, on an as-incurred basis, certain initial direct costs that are not incremental in obtaining a lease. Under the previous standards, certain of these costs were capitalizable. Although primarily a lessor, we are also a lessee under several ground lease arrangements and under our corporate office and office equipment leases. We completed our inventory and evaluation of these leases, calculated a right-of-use asset and a lease liability for the present value of the minimum lease payments and recognized an initial $4.8 million right-of-use asset and lease liability upon adoption on January 1, 2019. For a portion of our ground lease arrangements, the sublessees, or our tenants, are responsible for making payment directly to the ground lessors. Prior to the new standard such amounts were presented on a net basis; however, upon adoption of ASU 2016-02 the expense related to the ground lease obligations, along with the related sublease revenues, is presented on a gross basis in the consolidated statements of operations. ASU 2016-02 also requires additional disclosures within the notes accompanying the consolidated financial statements.

57


Substantially all of our lease contracts (under which we are the lessor) are “triple-net” leases, which means that our tenants are responsible for making payments to third parties for operating expenses such as property taxes and insurance costs associated with the properties we lease to them. Under the previous lease accounting guidance, these payments were excluded from rental revenue. In December 2018, the FASB issued ASU 2018-20 Leases (Topic 842), Narrow-Scope Improvements for Lessors. This update requires us to exclude from variable lease payments, and therefore revenue and expense, costs paid by our tenants directly to third parties (a net presentation). Costs paid by us and reimbursed by our tenants are included in rental revenue and property expenses (a gross presentation) in our consolidated statements of operations.

In June 2018, the FASB issued ASU 2018-07, Compensation – Stock Compensation (Topic 718): Improvements to Nonemployee Share-Based Payment Accounting (“ASU 2018-07”), which expands the scope of Topic 718 to include share-based payment transactions for acquiring goods and services from nonemployees, with the result of aligning the guidance on share-based payments to nonemployees with that for share-based payments to employees, with certain exceptions, and eliminating the need to re-value awards to nonemployees at each balance sheet date. ASU 2018-07 is effective for annual periods, and interim periods within those years, beginning after December 15, 2018, with early adoption permitted for companies who have previously adopted ASU 2017-09. We early adopted ASU 2018-07 effective July 1, 2018 for accounting for our liability-classified non-employee awards that had not vested as of that date. No adjustment to our retained earnings was required as a result of the adoption of ASU 2018-07.

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 the interest rate swaps that we entered into in 2019. As we did not have other derivatives outstanding at the time of adoption, no prior period adjustments were required. Pursuant to the provisions of 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 are currently evaluating the impact of adopting ASU 2018-13 on our related disclosures.

In February 2016, the FASB issued ASU 2016-13, Measurement of Credit Losses on Financial Instruments (“ASU 2016-13”) establishing ASC Topic 326, Financial Instruments - Credit Losses (“ASC 326”), as amended by subsequent ASUs on the topic. ASU 2016-13 changes how entities will account for credit losses for most financial assets and certain other instruments that are not measured at fair value through net income. The guidance replaces the current “incurred loss” model with an “expected loss” model that requires consideration of a broader range of information to estimate expected credit losses over the lifetime of the financial asset. ASU 2016-13 is effective for interim and annual reporting periods in fiscal years beginning after December 15, 2019. The adoption will not materially impact our consolidated financial statements with an adjustment to beginning retained earnings of less than 0.50% of our total loan portfolio. Additionally, the adoption had no material impact on our internal control framework.

Results of Operations

The following discussion includes the changes in the results of the Company’s and the Predecessor’s operations collectively for the years ended December 31, 2019 and 2018. A discussion of the changes in our results of operations for the years ended December 31, 2018 and 2017 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, 2018 and 2017” in our Annual Report on Form 10-K for the year ended December 31, 2018.

58


Comparison of the years ended December 31, 2019 and 2018

Year ended December 31,

(dollar amounts in thousands)

2019

2018

Change

%

Revenues:

Rental revenue

$

135,670

$

94,944

$

40,726

42.9

%

Interest income on loans and direct financing lease receivables

3,024

656

2,368

361.0

%

Other revenue, net

663

623

40

6.4

%

Total revenues

139,357

96,223

43,134

44.8

%

Expenses:

Interest

27,037

30,192

(3,155

)

-10.4

%

General and administrative

21,745

13,762

7,983

58.0

%

Property expenses

3,070

1,980

1,090

55.1

%

Depreciation and amortization

42,745

31,352

11,393

36.3

%

Provision for impairment of real estate

2,918

4,503

(1,585

)

-35.2

%

Total expenses

97,515

81,789

15,726

19.2

%

Other operating income:

Gain on dispositions of real estate, net

10,932

5,445

5,487

100.8

%

Income from operations

52,774

19,879

32,895

165.5

%

Other (loss)/income:

Loss on repurchase of secured borrowings

(5,240

)

(5,240

)

Interest

794

930

(136

)

-14.6

%

Income before income tax expense

48,328

20,809

27,519

132.2

%

Income tax expense

303

195

108

55.4

%

Net income

48,025

20,614

27,411

133.0

%

Net income attributable to non-controlling interests

(6,181

)

(5,001

)

(1,180

)

23.6

%

Net income attributable to stockholders and members

$

41,844

$

15,613

$

26,231

168.0

%

Revenues:

Rental revenue . Rental revenue increased by $40.7 million for the year ended December 31, 2019, as compared to the year ended December 31, 2018. The increase in revenues period over period was driven primarily by the growth in the size of our real estate investment portfolio, which generated additional rental revenues. Our real estate investment portfolio grew from 677 properties, representing $1.4 billion in net investments in real estate, as of December 31, 2018 to 1,000 properties, representing $1.9 billion in net investments in real estate, as of December 31, 2019. Our real estate investments were made throughout the periods presented and were not all outstanding for the entire period; accordingly, a significant portion of the increase in revenues between periods is related to recognizing revenue in 2019 on acquisitions that were made during 2018. A smaller component of the increase in revenues between periods is related to rent escalations recognized on our lease contracts; these rent increases can be a source of revenue growth.

Interest on loans and direct financing lease receivables. Interest on loans and direct financing lease receivables increased by $2.4 million during the year ended December 31, 2019,  as compared to the year ended December 31, 2018, primarily due to our investments in loans receivable beginning in 2018 and additional investments in loans receivable during 2019, which led to a higher average daily balance of loans receivable outstanding during year ended December 31, 2019.

Other revenue . Other revenue for the year ended December 31, 2019, increased by approximately $40,000, as compared to year ended December 31, 2018, primarily due to the receipt of lease termination fees from former tenants during the year ended December 31, 2019. No lease termination income was recorded during the year ended December 31, 2018 .

59


Expenses:

Interest expense . Interest expense decreased by $3.2 million for the year ended December 31, 2019, as compared to the year ended December 31, 2018. In May 2019, the Company borrowed the entire amount available under its April 2019 Term Loan and used the proceeds to repurchase Master Trust Funding notes with a face value of $200 million.

The repurchase and retirement of Master Trust Funding notes resulted in a decrease of $6.2 million in cash interest expense and a $0.8 million decrease of amortization of deferred financing costs for the year ended December 31, 2019. In May 2019, we repurchased $200 million of Series 2016-1 Notes and in November 2019, we canceled the repurchased Series 2016-1 Notes and repaid the remaining Series 2016-1 Notes that were outstanding. Repayment of notes payable to related parties in 2018 resulted in a decrease in cash interest expense of $4.6 million for year ended December 31, 2019, as compared to the year ended December 31, 2018. These decreases were partially offset by additional borrowings under the 2018 Credit Facility (as defined below) and the Revolving Credit Facility which resulted in additional interest expense of $2.6 million and unused facility fees of $0.3 million for the year ended December 31, 2019. Borrowing of funds under the April 2019 Term Loan and November 2019 Term Loan resulted in additional cash interest expense of $4.9 million during for the year ended December 31, 2019. In addition, amortization of deferred financing costs incurred for obtaining the 2018 Credit Facility, the Amended Credit Agreement and the November 2019 Term Loan resulted in additional expenses of $0.8 million, for the year ended December 31, 2019 as compared for year ended December 31, 2018.

General and administrative expenses. General and administrative expenses increased $8.0 million for the year ended December 31, 2019. as compared to the year ended December 31, 2018. This increase in general and administrative expenses was primarily due to the increased costs of operating as a public company in 2019 and operating our larger real estate portfolio, including increased equity-based compensation expense, legal fees and directors’ fees.

Property expenses . Property expenses increased by $1.1 million for the year ended December 31, 2019, as compared to the year ended December 31, 2018. The increase in property expenses was primarily due to reimbursable costs, insurance expenses and operational costs during the year ended December 31, 2019.

Depreciation and amortization expense . Depreciation and amortization expense increased by $11.4 million for the year ended December 31, 2019 as compared to the  year ended December 31, 2018. Depreciation and amortization expense increased in proportion to the increase in the size of our real estate portfolio.

Provision for impairment of real estate . Impairment charges on real estate investments were $2.9 million and $4.5 million, for the years ended December 31, 2019 and 2018, respectively. During the years ended December 31, 2019 and 2018, we recorded a provision for impairment of real estate at 8 and 20 of our real estate investments, respectively. 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.

Other operating income:

Gain on dispositions of real estate, net. Gain on dispositions of real estate, net, increased by $5.5 million for the year ended December 31, 2019, as compared to the year ended December 31, 2018. We disposed of 37 real estate properties during the year ended December 31, 2019, compared to 45 real estate properties during the year ended December 31, 2018.

Other income and expenses:

Loss on repurchase of secured borrowings. Loss on repurchase of secured borrowings of $5.2 million during the year ended December 31, 2019, relates to the repurchase by the Company of its Class A Series 2016-1 Notes with a face value of $200.0 million for $201.4 million. The repurchase was accounted for as a debt extinguishment and, accordingly, the Company recorded a loss on repurchase of $4.4 million, which includes the premium paid on the repurchase, 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. The Company wrote off $0.8 million related to the remaining unamortized deferred financing costs and included it in the loss related to the repurchase.

Interest income . Interest income decreased by $0.1 million for the year ended December 31, 2019, as compared to the year ended December 31, 2018. The decrease in interest income was primarily due to higher average daily cash

60


balances in our interest-bearing bank accounts for, the year ended December 31, 2018 because of funds we had on hand following our IPO in June 2018.

Income tax expense. Income tax expense increased by $0.1 million for the year ended December 31, 2019 , as compared to the year ended December 31, 2018. 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.

Comparison of the years ended December 31, 2018 and 2017

See our Annual Report on Form 10-K for the year ended December 31, 2018, “Item 7. Management Discussion and Analysis: Results of Operations” for the comparison discussion between the years ended December 31, 2018 and 2017.

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 (“EBITDA re ”), adjusted EBITDA re , annualized adjusted EBITDA re , 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. 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,

(in thousands)

2019

2018

2017

Net income

$

48,025

$

20,614

$

6,296

Depreciation and amortization of real estate

42,649

31,335

19,513

Provision for impairment of real estate

2,918

4,503

2,377

Gain on dispositions of real estate, net

(10,932

)

(5,445

)

(6,748

)

FFO attributable to stockholders and members and non-controlling interests

82,660

51,007

21,438

Other non-recurring expenses (1)

7,988

Core FFO attributable to stockholders and members and non-controlling interests

90,648

51,007

21,438

Adjustments:

Straight-line rental revenue, net

(12,215

)

(8,214

)

(4,254

)

Non-cash interest

2,738

2,798

1,884

Non-cash compensation expense

4,546

2,440

841

Other amortization and non-cash charges

824

579

670

Capitalized interest expense

(290

)

(225

)

(242

)

Transaction costs

57

AFFO attributable to stockholders and members and non-controlling interests

$

86,251

$

48,442

$

20,337

(1)

Includes non-recurring expenses of $2.4 million for costs and charges incurred in connection with the Eldridge secondary offering, our $5.2 million loss on repurchase and retirement 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 EBITDA re . We compute EBITDA re in accordance with the definition adopted by NAREIT. NAREIT defines EBITDA re as EBITDA (as defined above) excluding gains (or losses) from the sales of depreciable property and real estate impairment losses. We present EBITDA and EBITDA re 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 EBITDA re as measures of our operating performance and not as measures of liquidity.

EBITDA and EBITDA re 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 EBITDA re 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 EBITDA re attributable to stockholders and members and non-controlling interests:

Year ended December 31,

(in thousands)

2019

2018

2017

Net income

$

48,025

$

20,614

$

6,296

Depreciation and amortization

42,745

31,352

19,516

Interest expense

27,037

30,192

22,574

Interest income

(794

)

(930

)

(49

)

Income tax expense

303

195

161

EBITDA attributable to stockholders and members and non-controlling interests

117,316

81,423

48,498

Provision for impairment of real estate

2,918

4,503

2,377

Gain on dispositions of real estate, net

(10,932

)

(5,445

)

(6,748

)

EBITDA re attributable to stockholders and members and non-controlling interests

$

109,302

$

80,481

$

44,127

We further adjust EBITDA re for the most recently completed quarter i) based on an estimate calculated as if all 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 EBITDA re ”). We then annualize quarterly Adjusted EBITDA re by multiplying it by four (“Annualized Adjusted EBITDA re ”), 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 EBITDA re for future periods may be significantly less than our current Annualized Adjusted EBITDA re .

The following table reconciles net income (which is the most comparable GAAP measure) to Annualized Adjusted EBITDA re attributable to stockholders and non-controlling interests for the three months ended December 31, 2019 :

(in thousands)

Three months

ended

December 31,

2019

Net income

$

14,626

Depreciation and amortization

12,378

Interest expense

6,963

Interest income

(71

)

Income tax expense

94

EBITDA attributable to stockholders and members and non-controlling interests

33,990

Provision for impairment of real estate

997

Gain on dispositions of real estate, net

(2,695

)

EBITDA re attributable to stockholders and members and non-controlling interests

32,292

Adjustment for current quarter acquisition and disposition activity (1)

2,121

Adjustment to exclude other non-recurring expenses

1,428

Adjustment to exclude lease termination fees and certain percentage rent (2)

(19

)

Adjusted EBITDA re attributable to stockholders and members and non-controlling interests

$

35,822

Annualized Adjusted EBITDA re attributable to stockholders and members and non-controlling interests

$

143,288

(1)

Adjustment assumes all investments and dispositions of real estate investments made during the three months ended December 31, 2019 had occurred on October 1, 2019.

(2)

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.

63


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,

(in thousands)

2019

2018

Secured borrowings, net of deferred financing costs

$

235,336

$

506,116

Unsecured term loan, net of deferred financing costs

445,586

Revolving credit facility

46,000

34,000

Total debt

726,922

540,116

Deferred financing costs, net

8,181

9,004

Gross debt

735,103

549,120

Cash and cash equivalents

(8,304

)

(4,236

)

Restricted cash deposits held for the benefit of lenders

(13,015

)

(12,003

)

Net debt

$

713,784

$

532,881

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 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,

(in thousands)

2019

2018

2017

Net income

$

48,025

$

20,614

$

6,296

Interest expense

27,037

30,192

22,574

General and administrative expense

21,745

13,762

8,775

Depreciation and amortization

42,745

31,352

19,516

Loss on repurchase of secured borrowings

5,240

Provision for impairment of real estate

2,918

4,503

2,377

Interest income

(794

)

(930

)

(49

)

Income tax expense (benefit)

303

195

161

Gain on dispositions of real estate, net

(10,932

)

(5,445

)

(6,748

)

NOI attributable to stockholders and members and non-controlling interests

136,287

94,243

52,902

Straight-line rental revenue, net

(12,215

)

(8,214

)

(4,254

)

Other amortization and non-cash charges

815

500

670

Cash NOI attributable to stockholders and members and non-controlling interests

$

124,887

$

86,529

$

49,318

64


Item 7A. Quantitative and Qualitati ve 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, we 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. As of December 31, 2019, we had $239.1 million of principal outstanding under our Master Trust Funding Program, which bears interest at a weighted average fixed rate of 4.17% per annum as of such date and had $450.0 million  of combined principal outstanding on the April 2019 Term Loan and the November 2019 Term Loan. The variable interest rates in effect on our borrowings under the April 2019 Term Loan and November 2019 Term Loan as of December 31, 2019 were 3.00% and 3.22%,respectively.

We have fixed the interest rates on the term loan facilities’ variable-rates through the use of interest rate swap agreements. At December 31, 2019, our aggregate liability in the event of the early termination of our swaps was $3.1 million. At December 31, 2019, a 100-basis point increase of the interest rate on this facility would increase our related interest costs by approximately $31,000 per year and a 100-basis point decrease of the interest rate would decrease our related interest costs by approximately $31,000 per year.

Additionally, as of December 31, 2019, we had $46.0 million in borrowings outstanding under the Revolving Credit Facility , which bear interest at an annual rate equal to LIBOR plus a leverage-based credit spread of 1.30% as of such date. 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 $0.4 million as of December 31, 2019 .

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.

Fair Value of Fixed-Rate Indebtedness

The estimated fair value of our fixed-rate indebtedness under the Master Trust Funding Program is calculated based primarily on 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. During year ended December 31, 2019, we repurchased and retired an aggregate of $270.4 million of fixed-rate indebtedness issued under the Master Trust Funding Program. The following table discloses fair value information related to our fixed-rate indebtedness as of December 31, 2019:

(in thousands)

Carrying

Value (1)

Estimated

Fair Value

Secured borrowings under Master Trust Funding Program

$

239,102

$

247,057

(1)

Excludes net deferred financing costs of $3.8 million.

65


Item 8. Financial Statement s and Supplementary Data.

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 sheets of Essential Properties Realty Trust, Inc. as of December 31, 2019 and 2018, the related consolidated statements of operations, comprehensive income, stockholders’/members’ equity and cash flows, for each of the three years in the period ended December 31, 2019 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 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 as of December 31, 2019 and 2018, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2019, in conformity with U.S. generally accepted accounting principles.

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, 2019, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework) and our report dated March 2, 2020 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 for accounting for leases in 2019 due to the adoption of ASU No. 2016-02, Leases .

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.

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) relates 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.

66


Impairment of Long-Lived Assets

Description of the Matter

At December 31, 2019, the Company’s real estate investments totaled approximately $1.9 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, 2019, the Company recognized a $2.9 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 also assessed the historical accuracy of management’s estimates and 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.

Purchase Price Allocation for Acquired Real Estate Investments

Description of the Matter

During 2019, the Company acquired 281 properties for an aggregate purchase price of $598.1 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.

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 process to

67


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.

/s/ Ernst & Young LLP

We have served as the Company’s auditor since 2017.

New York, New York

March 2, 2020


68


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 over Financial Reporting

We have audited Essential Properties Realty Trust, Inc.’s internal control over financial reporting as of December 31, 2019, 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, 2019, 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, 2019 and 2018, the related consolidated statements of operations, comprehensive income, stockholders’/members’ equity and cash flows for each of the three years in the period ended December 31, 2019 of the Company and Essential Properties Realty Trust, Inc. Predecessor, and the related notes and financial statement schedules listed in the Index at Item 15(a) and our report dated March 2, 2020 expressed an unqualified opinion thereon.

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/ Ernst & Young LLP

New York, New York

March 2, 2020

69


ESSENTIAL PROPERTIES REALTY TRUST, INC. AND ESSENTIAL PROPERTIES REALTY TRUST, INC. PREDECESSOR

CONSOLIDATED FINANCIAL STATEMENTS

Consolidated Balance Sheets

(In thousands, except share and per share data)

December 31,

2019

2018

ASSETS

Investments:

Real estate investments, at cost:

Land and improvements

$

588,279

$

420,848

Building and improvements

1,224,682

885,656

Lease incentives

4,908

2,794

Construction in progress

12,128

1,325

Intangible lease assets

78,922

66,421

Total real estate investments, at cost

1,908,919

1,377,044

Less: accumulated depreciation and amortization

(90,071

)

(51,855

)

Total real estate investments, net

1,818,848

1,325,189

Loans and direct financing lease receivables, net

92,184

17,505

Real estate investments held for sale, net

1,211

Net investments

1,912,243

1,342,694

Cash and cash equivalents

8,304

4,236

Restricted cash

13,015

12,003

Straight-line rent receivable, net

25,926

14,255

Prepaid expenses and other assets, net

15,959

7,712

Total assets (1)

$

1,975,447

$

1,380,900

LIABILITIES AND EQUITY

Secured borrowings, net of deferred financing costs

$

235,336

$

506,116

Unsecured term loans, net of deferred financing costs

445,586

Revolving credit facility

46,000

34,000

Intangible lease liabilities, net

9,564

11,616

Dividend payable

19,395

13,189

Accrued liabilities and other payables

17,453

4,938

Total liabilities (1)

773,334

569,859

Commitments and contingencies (see Note 12)

Stockholders' equity:

Preferred stock, $0.01 par value; 150,000,000 authorized; none issued and outstanding as of December 31, 2019 and 2018

Common stock, $0.01 par value; 500,000,000 authorized; 83,761,151 and 43,749,092 issued and outstanding as of December 31, 2019 and 2018, respectively

838

431

Additional paid-in capital

1,223,043

569,407

Distributions in excess of cumulative earnings

(27,482

)

(7,659

)

Accumulated other comprehensive loss

(1,949

)

Total stockholders' equity

1,194,450

562,179

Non-controlling interests

7,663

248,862

Total equity

1,202,113

811,041

Total liabilities and equity

$

1,975,447

$

1,380,900

(1)

The consolidated balance sheets of Essential Properties Realty Trust, Inc. include assets and liabilities of consolidated variable interest entities (“VIEs”). See Notes 2 and 6. As of December 31, 2019 and 2018, all of the assets and liabilities of the Company were held by its operating partnership, a consolidated VIE, with the exception of $19.3 million and $9.2 million, respectively, of dividends payable.

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

70


ESSENTIAL PROPERTIES REALTY TRUST, INC. AND ESSENTIAL PROPERTIES REALTY TRUST, INC. PREDECESSOR

CONSOLIDATED FINANCIAL STATEMENTS

Consolidated Statements of Operations

(In thousands, except share and per share data)

Year ended December 31,

2019

2018

2017

Revenues:

Rental revenue

$

135,670

$

94,944

$

53,373

Interest on loans and direct financing lease receivables

3,024

656

293

Other revenue

663

623

783

Total revenues

139,357

96,223

54,449

Expenses:

Interest (including $4,603 and $3,478 to related parties during the years ended December 31, 2018 and 2017, respectively)

27,037

30,192

22,574

General and administrative

21,745

13,762

8,775

Property expenses

3,070

1,980

1,547

Depreciation and amortization

42,745

31,352

19,516

Provision for impairment of real estate

2,918

4,503

2,377

Total expenses

97,515

81,789

54,789

Other operating income:

Gain on dispositions of real estate, net

10,932

5,445

6,748

Income from operations

52,774

19,879

6,408

Other (loss)/income:

Loss on repurchase and retirement of secured borrowings

(5,240

)

Interest

794

930

49

Income before income tax expense

48,328

20,809

6,457

Income tax expense

303

195

161

Net income

48,025

20,614

6,296

Net income attributable to non-controlling interests

(6,181

)

(5,001

)

Net income attributable to stockholders and members

$

41,844

$

15,613

$

6,296

Year ended

December 31, 2019

Period from June 25,

2018 to December 31,

2018

Basic weighted average shares outstanding

64,104,058

42,634,678

Basic net income per share

$

0.65

$

0.26

Diluted weighted average shares outstanding

75,309,896

61,765,957

Diluted net income per share

$

0.63

$

0.26

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

71


ESSENTIAL PROPERTIES REALTY TRUST, INC. AND ESSENTIAL PROPERTIES REALTY TRUST, INC. PREDECESSOR

CONSOLIDATED FINANCIAL STATEMENTS

Consolidated Statements of Comprehensive Income

(In thousands)

Year ended December 31,

2019

2018

2017

Net income

$

48,025

$

20,614

$

6,296

Other comprehensive loss:

Unrealized loss on cash flow hedges

(2,799

)

Cash flow hedge gains reclassified to interest expense

(106

)

Total other comprehensive loss

(2,905

)

Comprehensive income

45,120

20,614

6,296

Net income attributable to non-controlling interests

(6,181

)

(5,001

)

Adjustment for cash flow hedge losses attributable to non-controlling interests

956

Comprehensive income attributable to stockholders and members

$

39,895

$

15,613

$

6,296

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

72


ESSENTIAL PROPERTIES REALTY TRUST, INC. AND ESSENTIAL PROPERTIES REALTY TRUST, INC. PREDECESSOR

CONSOLIDATED FINANCIAL STATEMENTS

Consolidated Statements of Stockholders’/Members’ Equity

(in thousands, except share data)

Common Stock

Number of

Shares

Par

Value

Additional

Paid-In

Capital

Distributions

in Excess of

Cumulative

Earnings

Accumulated

Other

Comprehensive

Income (Loss)

SCF

Funding

LLC

Class A

Units

Class B

Units

Class C

Units

Class D

Units

Total

Stockholders'

/ Members'

Equity

Non-

Controlling

Interests

Total

Equity

Balance at December 31, 2016

$

$

$

$

$

174,650

$

$

$

$

$

174,650

$

$

174,650

Contributions

17,308

83,700

101,008

101,008

Distributions

(101,222

)

(101,222

)

(101,222

)

Conversion of equity resulting from issuance of units

(90,823

)

90,823

Unit compensation expense

574

96

670

670

Net income

87

2,968

3,241

6,296

6,296

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, 2018

139,082

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 offering

35,272,191

353

493,458

493,811

493,811

Concurrent private placement of common stock

7,785,611

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 expense

691,290

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, 2018

43,749,092

431

569,407

(7,659

)

562,179

248,862

811,041

Common stock issuance

21,462,986

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 Offering

18,502,705

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

)

Share-based compensation expense

46,368

7

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, 2019

83,761,151

$

838

$

1,223,043

$

(27,482

)

$

(1,949

)

$

$

$

$

$

$

1,194,450

$

7,663

$

1,202,113

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

73


ESSENTIAL PROPERTIES REALTY TRUST, INC. AND ESSENTIAL PROPERTIES REALTY TRUST, INC. PREDECESSOR

CONSOLIDATED FINANCIAL STATEMENTS

Consolidated Statements of Cash Flows

(In thousands)

Year ended December 31,

2019

2018

2017

Cash flows from operating activities:

Net income

$

48,025

$

20,614

$

6,296

Adjustments to reconcile net income to net cash provided by operating activities:

Depreciation and amortization

42,745

31,352

19,516

Amortization of lease incentive

282

159

139

Amortization of above/below market leases and right of use assets, net

534

336

531

Amortization of deferred financing costs and other assets

2,815

2,798

1,884

Loss on repurchase and retirement of secured borrowings

5,240

Provision for impairment of real estate

2,918

4,503

2,377

Gain on dispositions of investments, net

(10,932

)

(5,445

)

(6,749

)

Straight-line rent receivable

(12,322

)

(8,812

)

(4,329

)

Equity-based compensation expense

6,238

2,440

841

Adjustment to rental revenue for tenant credit/allowance for doubtful accounts

593

385

148

Changes in other assets and liabilities:

Prepaid expenses and other assets

1,242

(767

)

(2,301

)

Accrued liabilities and other payables

1,190

(1,646

)

4,121

Net cash provided by operating activities

88,568

45,917

22,474

Cash flows from investing activities:

Proceeds from sales of investments, net

66,765

60,446

53,626

Principal collections on loans and direct financing lease receivables

9,519

74

79

Investments in loans receivable

(94,637

)

(14,854

)

Deposits for prospective real estate investments

530

(1,712

)

(251

)

Investment in real estate, including capital expenditures

(570,025

)

(490,040

)

(509,825

)

Investment in construction in progress

(17,858

)

(15,258

)

(7,737

)

Lease incentives paid

(2,133

)

(519

)

(275

)

Net cash used in investing activities

(607,839

)

(461,863

)

(464,383

)

Cash flows from financing activities:

Proceeds from issuance of notes payable to related parties

154,000

543,000

Payments of principal on notes payable to related parties

(384,000

)

(313,000

)

Proceeds from secured borrowings

248,100

Repurchase and repayment of secured borrowings

(279,123

)

(7,816

)

(5,597

)

Principal received on repurchased secured borrowings

1,707

Borrowings under term loan facilities

450,000

Borrowings under revolving credit facility

459,000

34,000

Repayments under revolving credit facility

(447,000

)

Deferred financing costs

(6,128

)

(3,065

)

(5,564

)

Capital contributions by members in Predecessor

50,000

83,700

Distributions paid to members by Predecessor

(101,222

)

Proceeds from issuance of common stock, net

411,635

464,182

Offering costs

(1,837

)

(5,478

)

Proceeds from concurrent private placement of OP Units

16,001

Proceeds from concurrent private placement of common stock

108,999

Dividends paid

(63,903

)

(14,068

)

Net cash provided by financing activities

524,351

412,755

449,417

Net increase (decrease) in cash and cash equivalents and restricted cash

5,080

(3,191

)

7,508

Cash and cash equivalents and restricted cash, beginning of period

16,239

19,430

11,922

Cash and cash equivalents and restricted cash, end of period

$

21,319

$

16,239

$

19,430

Reconciliation of cash and cash equivalents and restricted cash:

Cash and cash equivalents

$

8,304

$

4,236

$

7,250

Restricted cash

13,015

12,003

12,180

Cash and cash equivalents and restricted cash, end of period

$

21,319

$

16,239

$

19,430

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

74


ESSENTIAL PROPERTIES REALTY TRUST, INC. AND ESSENTIAL PROPERTIES REALTY TRUST, INC. PREDECESSOR

CONSOLIDATED FINANCIAL STATEMENTS

Consolidated Statements of Cash Flows (continued)

(In thousands)

Year ended December 31,

2019

2018

2017

Supplemental disclosure of cash flow information:

Cash paid for interest, net of amounts capitalized

$

29,485

$

27,901

$

20,439

Cash paid for income taxes

60

55

6

Non-cash investing and financing activities:

Reclassification from construction in progress upon project completion

$

7,055

$

18,009

$

4,618

Net settlement of proceeds on the purchase and sale of investments

4,960

Non-cash investments in real estate and loan receivable activity

10,439

Lease liabilities arising from the recognition of right of use assets

8,355

Unrealized losses on cash flow hedges

2,905

Non-cash equity contributions

17,308

Real estate investments acquired through direct equity investment

(17,308

)

Contribution of Predecessor equity in exchange for OP Units

236,130

Conversion of equity in Secondary Offering

237,795

Payable and accrued offering costs

66

Discounts and fees on capital raised through issuance of common stock

12,048

29,629

Payable and accrued deferred financing costs

126

Dividends declared

19,395

13,189

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

75


Notes to Consolidated Financial Statements

December 31, 2019

1. Organization

Essential Properties Realty Trust, Inc. (“EPRT Inc.” or 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. EPRT Inc. generally acquires 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.

EPRT Inc. was organized on January 12, 2018 as a Maryland corporation. It has 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.

On June 25, 2018, EPRT Inc. completed the initial public offering (“IPO”) of its common stock. The common stock of EPRT Inc. is listed on the New York Stock Exchange under the ticker symbol “EPRT”. See Note 8 – Equity for additional information.

2. Summary of Significant Accounting Policies

Basis of Accounting

The accompanying 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. In the opinion of management, all adjustments of a normal recurring nature necessary for a fair presentation have been included.

Reclassification

Certain amounts previously reported in the consolidated financial statements have been reclassified in the accompanying consolidated financial statements to conform to the current period’s presentation of gain on dispositions of real estate, net on the consolidated statement of operations and comprehensive income for the year ended December 31, 2017. The Company has presented gain on dispositions of real estate, net as a component of income from operations in order to present gains and losses on dispositions of properties in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (ASC) 360-10-45-5. This change in presentation was made for the prior periods as the SEC has eliminated Rule 3-15(a) of Regulation S-X, which previously had required the Company to present gains and losses on sale of properties outside of continuing operations in the Company’s consolidated statements of operations.

Additionally, certain amounts previously reported in the consolidated statements of operations have been reclassified to conform to the current period’s presentation of rental revenue (due to the adoption of the new lease accounting standard, as discussed further below), interest income and income tax expense.

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, 2019 and 2018, the Company held a 98.3% and 69.7% ownership interest in the Operating Partnership and the consolidated financial statements include the financial statements of the Operating Partnership as of these dates. See Note 8—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.

76


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”) 2017-01, 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 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 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.

77


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 and comprehensive income 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. During the years ended December 31, 2019, 2018 and 2017, the Company recorded $36.4 million, $24.8 million and $14.0 million, respectively, of depreciation on its real estate investments.

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 values 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 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 and comprehensive income.

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. 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.

The Company periodically evaluates the collectability of its loans receivable, including accrued interest, by analyzing the underlying property‑level economics and trends, collateral value and quality and other relevant factors in determining the adequacy of its allowance for loan losses. A loan is determined to be impaired when, in management’s judgment based on current information and events, it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement. Specific allowances for loan losses are provided for impaired loans on an individual loan basis in the amount by which the carrying value exceeds the estimated fair value of the underlying collateral less disposition costs. As of December 31, 2019 and 2018, the Company had no allowance for loan losses recorded in its consolidated financial statements.

78


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”), existing direct financing lease receivables will continue to be accounted for in the same manner, unless the underlying contracts are 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 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’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, 2019 and 2018, 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 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 the consolidated statements of operations. During the years ended December 31, 2019, 2018 and 2017, the Company recorded a provision for impairment of real estate of $2.9 million, $4.5 million and $2.4 million, respectively.

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, 2019 and 2018, the Company had deposits of $8.3 million and $4.2 million, respectively, of which and $8.1 million and $4.0 million, respectively, were in excess of the amount insured by the FDIC. Although the Company bears risk 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 held with the trustee for the Company’s Master Trust Funding Program (as defined in Note 6—Secured Borrowings). This restricted cash is used to make principal and interest payments on the Company’s secured borrowings, to pay trust expenses and to acquire future real estate investments which will be pledged as collateral under the Master Trust Funding Program. See Note 6—Secured Borrowings for further discussion.

79


Adjustment to Rental Revenue for Tenant Credit/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 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 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.

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.

As of December 31, 2018, the Company recorded an allowance for doubtful accounts of $0.2 million related to base rent receivable and recorded no allowance for doubtful accounts related to straight-line rent receivable. During the year ended December 31, 2019, the Company recognized an adjustment to rental revenue for tenant credit of $0.6 million.

Deferred Financing Costs

Financing costs related to establishing the Company’s 2018 Credit Facility and Revolving Credit Facility (as defined below) were deferred, 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 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 were deferred, 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 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.

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 these derivative instruments is recognized immediately in gains (losses) on derivative instruments in the consolidated statements of operations.

80


Fair Value Measurement

The Company estimates fair value of financial and non-financial assets and liabilities based on the framework established in fair value accounting guidance. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (an exit price). The hierarchy described below prioritizes inputs to the valuation techniques used in measuring the fair value of assets and liabilities. This hierarchy maximizes the use of observable inputs and minimizes the use of unobservable inputs by requiring the most observable inputs to be used when available. The hierarchy is broken down into three levels based on the reliability of inputs as follows:

Level 1—Quoted 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 takes into account 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.  During the years ended December 31, 2019, 2018 and 2017, the Company recorded contingent rent of $0.9 million, $1.1 million, and $1.1 million, respectively.

Organizational Costs

Costs related to the initial organization of the Company and its subsidiaries are expensed as they are incurred and are recorded within general and administrative expense in the Company’s consolidated statements of operations.

Offering Costs

In connection with the IPO, the Follow-On Offering, and its ATM Program, the Company incurred legal, accounting and other offering-related costs. Such costs have been deducted from the gross proceeds of each of the IPO, the Follow-On Offering and the ATM Program. As of December 31, 2019 and 2018, the Company had capitalized $49.0 million and $35.1 million, respectively, of such costs in the Company’s consolidated balance sheets. These costs are presented as a reduction of additional paid-in capital as of December 31, 2019 and December 31, 2018.

81


Legal, accounting and other offering-related costs incurred in connection with the Secondary Offering were expensed as incurred and are recorded within general and administrative expense in the Company’s consolidated statements of operations.

Gains and Losses on Dispositions of Real Estate

Through December 31, 2017, gains and losses on dispositions of real estate investments were recorded in accordance with ASC 360-20, Property, Plant and Equipment—Real Estate Sales , and include realized proceeds from real estate disposed of in the ordinary course of business, less their related net book value and less any costs incurred in association with the disposition.

On January 1, 2018, the Company adopted FASB ASU 2017-05, Other Income — Gains and Losses from the Derecognition of Nonfinancial Assets (Subtopic 610-20): Clarifying the Scope of Asset Derecognition Guidance and Accounting for Partial Sales of Nonfinancial Assets (“ASU 2017-05”), using the modified retrospective transition method. As leasing is the Company’s primary activity, the Company determined that its sales of real estate, which are nonfinancial assets, are sold to noncustomers and fall within the scope of ASC 610-20. The Company recognizes the full gain on the disposition of its real estate investments as the Company (i) has no controlling financial interest in the real estate and (ii) has no continuing interest or obligation with respect to the disposed real estate. The Company re-assessed and determined that there were no open contracts or partial sales and, that the adoption of ASU 2017-05 (i) did not result in a cumulative adjustment as of January 1, 2018 and (ii) did not have any impact on the Company’s consolidated financial statements.

Income Taxes

EPRT Inc. elected and qualified to be taxed as a REIT under sections 856 through 860 of the Internal Revenue Code of 1986, as amended, 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 net 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.

As of December 31, 2019 and 2018, the Company did not record any accruals for uncertain tax positions. The Company’s policy is to classify interest expense and penalties in general and administrative expense in the consolidated statements of operations. During the years ended December 31, 2019 and 2018, the Company did not record any interest or penalties, and there are no interest or penalties accrued at December 31, 2019 and 2018. The 2019, 2018, 2017 and 2016 taxable years remain open to examination by federal and state taxing jurisdictions to which the Company is subject.

Equity-Based Compensation

In 2019 and 2018, EPRT Inc. granted shares of restricted common stock and restricted share units (“RSUs”) to its directors, executive officers and other employees that vest over multiple periods, subject to the recipient’s continued service. In 2019, EPRT Inc. granted performance-based RSUs to its 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. In 2017, the Predecessor granted unit-based compensation awards to certain of its employees and managers, as well as non-employees, consisting of units that vest over a multi-year period, subject to the

82


recipient’s continued service. The Company accounts for the restricted common stock, RSUs and unit-based compensation 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.

The Company recognizes compensation expense for equity-based compensation using the straight-line method based on the terms of the individual grant.

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, the Company 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 sheet as of December 31, 2019 and December 31, 2018 .

As of December 31, 2018 , the Company concluded that an entity which it had provided a $5.7 million mortgage loan receivable was a VIE because the terms of the loan agreement limited the entity’s ability to absorb expected losses or the entity’s right to receive expected residual returns. However, the Company was not the primary beneficiary of the entity, because the Company did not have the power to direct the activities that most significantly impact the entity’s economic performance. As of December 31, 2018 , the carrying amount of the Company’s loan receivable with this entity was $5.7 million , and the Company’s maximum exposure to loss in this entity is limited to the carrying amount of its investment. The Company had no liabilities associated with this investment as of December 31, 2018. In March 2019, the borrowing entity under this mortgage loan settled the principal amount in full and the Company had no loan receivable from this entity as of December 31, 2019 .

As of December 31, 2019 , t he Company concluded that seven entities to which it had provided mortgage loans were VIEs, because the entities’ equity was not sufficient to finance their activities without additional subordinated financial support. However, the Company was not the primary beneficiary of the 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, 2019 , the carrying amount of the Company’s loans receivable with these entities was $60.5 million and 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, 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 one reportable segment.

Net Income per Share

Net income per share has been computed pursuant to the guidance in the FASB ASC Topic 260, Earnings Per Share . The guidance requires the classification of the Company’s unvested restricted common stock and units, which contain rights to receive non‑forfeitable dividends, 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-one basis.

83


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):

(dollar amounts in thousands)

Year Ended December 31,

2019

Period from

June 25, 2018 to

December 31, 2018

Numerator for basic and diluted earnings per share:

Net income

$

48,025

$

16,329

Less: net income attributable to non-controlling interests

(6,181

)

(5,001

)

Less: net income allocated to unvested restricted common stock and RSUs

(493

)

(300

)

Net income available for common stockholders: basic

41,351

11,028

Net income attributable to non-controlling interests

6,181

5,001

Net income available for common stockholders: diluted

$

47,532

$

16,029

Denominator for basic and diluted earnings per share:

Weighted average common shares outstanding

64,714,087

43,325,968

Less: weighted average number of shares of unvested restricted common stock

(610,029

)

(691,290

)

Weighted average shares outstanding used in basic net income per share

64,104,058

42,634,678

Effects of dilutive securities: (1)

OP Units

10,793,700

19,056,552

Unvested restricted common stock and RSUs

412,138

74,727

Weighted average shares outstanding used in diluted net income per share

75,309,896

61,765,957

(1)

Assumes the most dilutive issuance of potentially issuable shares between the two-class and treasury stock method unless the result would be anti-dilutive.

Recent Accounting Developments

In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842) (“ASU 2016-02”) to amend the accounting for leases. This standard requires lessees to classify leases as either finance or operating leases based on certain criteria and record a right-of-use asset and a lease liability for all leases with a term of greater than 12 months, regardless of their classification. The new standard requires lessors to account for leases using an approach that is substantially equivalent to the previous guidance for sales-type leases, direct financing leases and operating leases. The standard also eliminates current real estate-specific provisions and changes the guidance on sale-leaseback transactions, initial direct costs, lease modifications and lease executory costs for all entities. Certain changes to the guidance pertaining to sale-leaseback transactions may impact the Company. For example, the inclusion of a purchase option in the lease associated with a sale-leaseback transaction will now result in the lessor accounting for such transaction as a financing arrangement.

ASU 2016-02 was effective for the Company on January 1, 2019 and, in accordance with the provisions of ASU 2018-11, Leases (Topic 842), Targeted Improvements, was adopted by the Company using the modified retrospective approach as of the beginning of the period of adoption. There was no impact to retained earnings at the time of adoption and, therefore, no cumulative-effect adjustment was recorded. At the time of adoption, both lessees and lessors are permitted to make an election to apply a package of practical expedients available for implementation under the standard. The Company applied this package of practical expedients and, as such, at the time of adoption did not reassess the classification of existing lease contracts, whether existing or expired contracts contain a lease or whether a portion of initial direct costs for existing leases should have been expensed. In addition, the Company adopted the practical expedient provided in ASU 2018-11 that allows lessors to not separate non-lease components from the related lease components. The Company made this determination as the timing and pattern of transfer for the lease and non-lease components associated with its leases are the same and the lease components, if accounted for separately, would be classified as operating leases in accordance with ASC 842.

The accounting applied by a lessor is largely unchanged under ASU 2016-02; however, the standard requires that lessors expense, on an as-incurred basis, certain initial direct costs that are not incremental in obtaining a lease. Under the previous standards, certain of these costs were capitalizable. Although primarily a lessor, the Company is also a lessee under several ground lease arrangements and under its corporate office and office equipment leases. The Company completed its inventory and evaluation of these leases, calculated a right-of-use asset and a lease liability for the present value of the minimum lease payments and recognized an initial $4.8 million right-of-use asset and lease liability upon adoption on January 1, 2019. For a portion of the Company’s ground lease arrangements, the sublessees, or the Company’s tenants, are responsible for making payment directly to the ground lessors. Prior to the new standard such amounts were presented on a net basis; however, upon adoption of ASU 2016-02 the expense related to the ground lease obligations, along with the related sublease revenues, is presented on a gross basis in the consolidated statements

84


of operations. ASU 2016-02 also requires additional disclosures within the notes accompanying the consolidated financial statements.

Substantially all of the Company’s lease contracts (under which the Company is the lessor) are “triple-net” leases, which means that its tenants are responsible for making payments to third parties for operating expenses such as property taxes and insurance costs associated with the properties the Company leases to them. Under the previous lease accounting guidance, these payments were excluded from rental revenue. In December 2018, the FASB issued ASU 2018-20 Leases (Topic 842), Narrow-Scope Improvements for Lessors. This update requires the Company to exclude from variable lease payments, and therefore revenue and expense, costs paid by its tenants directly to third parties (a net presentation). Costs paid by the Company and reimbursed by its tenants are included in rental revenue and property expenses (a gross presentation) in the Company’s consolidated statements of operations.

In June 2018, the FASB issued ASU 2018-07, Compensation – Stock Compensation (Topic 718): Improvements to Nonemployee Share-Based Payment Accounting (“ASU 2018-07”), which expands the scope of Topic 718 to include share-based payment transactions for acquiring goods and services from nonemployees, with the result of aligning the guidance on share-based payments to nonemployees with that for share-based payments to employees, with certain exceptions, and eliminating the need to re-value awards to nonemployees at each balance sheet date. ASU 2018-07 is effective for annual periods, and interim periods within those years, beginning after December 15, 2018, with early adoption permitted for companies who have previously adopted ASU 2017-09. The Company early adopted ASU 2018-07 effective July 1, 2018 for accounting for its liability-classified non-employee awards that had not vested as of that date. No adjustment to the Company’s retained earnings was required as a result of the adoption of ASU 2018-07.

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 interest rate swaps, see Note 5. 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 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. The Company is currently evaluating the impact of adopting ASU 2018-13 on its related disclosures.

In February 2016, the FASB issued ASU 2016-13, Measurement of Credit Losses on Financial Instruments (“ASU 2016-13”) establishing ASC Topic 326, Financial Instruments - Credit Losses (“ASC 326”), as amended by subsequent ASUs on the topic. ASU 2016-13 changes how entities will account for credit losses for most financial assets and certain other instruments that are not measured at fair value through net income. The guidance replaces the current “incurred loss” model with an “expected loss” model that requires consideration of a broader range of information to estimate expected credit losses over the lifetime of the financial asset. ASU 2016-13 is effective for interim and annual reporting periods in fiscal years beginning after December 15, 2019. The adoption will not materially impact the Company’s consolidated financial statements with an adjustment to beginning retained earnings of less than 0.50% of our total loan portfolio.

3. Investments

As of December 31, 2019, the Company had investments in 1,000 properties, including eight developments in progress and one undeveloped land parcel. Of these 1,000 properties, 897 represented owned properties (of which eight were subject to leases accounted for as direct financing leases or loans), 12 represented ground lease interests (of which one building was subject to a lease accounted for as a direct financing lease) and 91 represented properties which secure the Company’s investments in six mortgage loans receivable. The Company’s gross investment portfolio totaled $2.0 billion as of December 31, 2019 and consisted of gross acquisition cost of real estate investments (including transaction costs) totaling $1.9 billion and loans and direct financing lease receivables, net, with an aggregate carrying amount of $92.2 million. As of December 31, 2019, 355 of these investments, comprising $601.3 million of net 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 (see Note 6—Secured Borrowings).

85


As of December 31, 2018, the Company had investments in 665 properties, including four developments in progress and one undeveloped land parcel, and three mortgage loans receivable secured by 12 additional properties. Of these 665 properties, 652 represented owned properties (of which five were subject to leases accounted for as direct financing leases) and 13 represented ground lease interests (of which one building was subject to a lease accounted for as a direct financing lease). The Company’s gross investment portfolio totaled $1.4 billion as of December 31, 2018 and consisted of gross acquisition cost of real estate investments (including transaction costs) totaling $1.4 billion and loans and direct financing lease receivables, net, with an aggregate carrying amount of $17.5 million. As of December 31, 2018, 347 of these investments comprising $609.2 million of net investments were assets of consolidated special purpose entity subsidiaries and were pledged as collateral under the non-recourse obligations of these special purpose entities (See Note 6—Secured Borrowings).

Acquisitions in 2019

During the year ended December 31, 2019, the Company did not have any acquisitions that represented more than 5% of the Company’s total investment activity as of December 31, 2019. The following table presents information about the Company’s acquisition activity during the year ended December 31, 2019:

(Dollar amounts in thousands)

Total

Investments

Ownership type

(1)

Number of properties acquired

281

Allocation of purchase price:

Land and improvements

$

191,311

Building and improvements

370,312

Construction in progress (2)

17,858

Intangible lease assets

18,802

Assets acquired

598,283

Intangible lease liabilities

(188

)

Liabilities assumed

(188

)

Purchase price (including acquisition costs)

$

598,095

(1)

During the year ended December 31, 2019, the Company acquired the fee interest in 279 properties and acquired two properties subject to ground lease arrangements.

(2)

Represents amounts incurred at and subsequent to acquisition and includes approximately $0.3 million of capitalized interest expense.

Acquisitions in 2018

During the year ended December 31, 2019, the Company did not complete any acquisitions that represented more than 5% of its total investment activity as of December 31, 2018. The following table presents information about the Company’s acquisition activity during the year ended December 31, 2018:

(Dollar amounts in thousands)

Total

Investments

Ownership type

(1)

Number of properties acquired

204

Allocation of purchase price:

Land and improvements

$

160,362

Building and improvements

316,894

Construction in progress (2)

15,258

Intangible lease assets

12,227

Assets acquired

504,741

Intangible lease liabilities

(1,132

)

Liabilities assumed

(1,132

)

Purchase price (including acquisition costs)

$

503,609

86


(1)

During the year ended December 31, 2018, the Company acquired the fee interest in 203 properties and acquired one property subject to a ground lease arrangement.

(2)

Represents amounts incurred at and subsequent to acquisition and includes $0.2 million of capitalized interest expense.

Gross Investment Activity

During the years ended December 31, 2019, 2018 and 2017, the Company had the following gross investment activity:

(Dollar amounts in thousands)

Number of

Investment

Locations

Dollar

Amount of

Investments

Gross investments, December 31, 2016

344

$

458,667

Acquisitions of and additions to real estate investments

212

535,394

Sales of investments in real estate and direct financing lease receivables

(47)

(51,120

)

Relinquishment of property at end of ground lease term

(1)

(542

)

Provisions for impairment of real estate (1)

(2,466

)

Principal collections on direct financing lease receivables

(79

)

Other

(782

)

Gross investments, December 31, 2017

508

$

939,072

Acquisitions of and additions to real estate investments

204

506,949

Sales of investments in real estate

(45)

(58,084

)

Relinquishment of properties at end of ground lease term

(2)

(853

)

Provisions for impairment of real estate (2)

(4,543

)

Investments in loans receivable (5)

12 (4)

14,854

Principal collections on direct financing lease receivables

(74

)

Other

(2,772

)

Gross investments, December 31, 2018

677

$

1,394,549

Acquisitions of and additions to real estate investments

281

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 (3)

(2,918

)

Investments in loans receivable

95

94,637

Principal collections on and settlements of loans and direct financing lease receivables (6)

(13)

(19,958

)

Other

(1,402

)

Gross investments, December 31, 2019

2,002,314

Less: Accumulated depreciation and amortization (7)

(90,071

)

Net investments, December 31, 2019

1,000

$

1,912,243

(1)

During the year ended December 31, 2017, the Company identified and recorded provisions for impairment at 6 vacant and 3 tenanted properties. The amount in the table above excludes $0.1 million related to intangible lease liabilities for these assets.

(2)

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 approximately $40,000 related to intangible lease liabilities for these assets.

(3)

During the year ended December 31, 2019, the Company identified and recorded provisions for impairment at 1 vacant and 7 tenanted properties.

(4)

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.

(5)

Includes $3.5 million of loan receivable made to the purchaser of one real estate property as of December 31, 2018.

(6)

During the year ended December 31, 2019, the Company acquired 11 properties that had secured three of its loans receivable for an aggregate purchase price of $12.9 million. These loans receivable had a carrying value of $11.6 million prior to their settlement.

(7)

Includes $71.6 million of accumulated depreciation as of December 31, 2019.

87


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 11—Leases for more information about the Company’s leases.

Loans and Direct Financing Lease Receivables

During the years ended December 31, 2019 and 2018, the Company has seven and four loan receivable outstanding, with an aggregate carrying amount of $89.6 million and $14.9 million, respectively. The Company had no loan receivable activity during the year ended December 31, 2017. The maximum amount of loss due to credit risk is our current principal balance of $89.6 million.

During the year ended December 31, 2019 the borrowers under four of the Company’s loans receivable, with carrying values of $2.4 million, $5.7 million, $3.5 million and $3.4 million, settled or repaid the loans in full. Additionally, the borrower under one of the Company’s loans receivable, with a maturity date in 2039, made a partial prepayment to the Company of $4.8 million during 2019. The Company also entered into seven arrangements accounted for as loans receivable during the year ended December 31, 2019 with an aggregate carrying value of $89.6 million as of December 31, 2019.

The Company’s loans receivable as of December 31, 2019 are summarized below (dollars in thousands):

Number of

Secured

Principal Balance Outstanding,

December 31,

Loan Type

Monthly Payment

Properties

Interest Rate

Maturity Date

2019

2018

Mortgage (1)(2)

Interest only

10.00

%

2021

$

$

2,376

Mortgage (1)

Interest only

7.55

%

2019

5,748

Mortgage (1)(2)

Interest only

5.25

%

2019

3,500

Mortgage (1)(2)

Interest only

2

8.80

%

2039

12,000

Mortgage (2)

Principal + Interest

2

8.10

%

2059

5,125

Mortgage (1)

Interest only

2

8.53

%

2039

7,300

Mortgage (1)

Interest only

69

8.16

%

2034

28,000

Mortgage (1)

Principal + Interest

18

8.05

%

2034

34,604

Development construction (2)(3)

Principal + Interest

8.00

%

2058

3,230

Leasehold interest (4)

Principal + Interest

(4)

10.69

%

2039

1,435

Leasehold interest (5)

Principal + Interest

1

2.25

%

2034

1,164

Net investment

$

89,628

$

14,854

(1 )

Loan requires monthly payments of interest only with a balloon payment due at maturity.

(2)

Loan allows for prepayments in whole or in part without penalty.

(3)

Loan was secured by a mortgage on the building and improvements at the development property. The Company provided periodic funding to the borrower under this arrangement as construction progressed.

(4)

This leasehold interest transaction is accounted for as a loan receivable, as the lease for two land parcels contains an option for the lessee to repurchase the leased assets in 2024 or 2025.

(5)

This leasehold interest transaction is accounted for as a loan receivable, as the lease for one property contains an

option for the lessee to repurchase the leased asset in 2034.

88


Scheduled principal payments due to be received under the Company’s loans receivable as of December 31, 2019 are as follows:

(in thousands)

Loans Receivable

2020

$

63

2021

77

2022

82

2023

87

2024

92

Thereafter

89,227

Total

$

89,628

As of December 31, 2019 and 2018, the Company had $2.6 million and $2.7 million 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)

2019

2018

Minimum lease payments receivable

$

3,866

$

4,198

Estimated unguaranteed residual value of leased assets

270

270

Unearned income from leased assets

(1,581

)

(1,817

)

Net investment

$

2,555

$

2,651

Scheduled future minimum non-cancelable base rental payments due to be received under the direct financing lease receivables as of December 31, 2019 are as follows:

(in thousands)

Future Minimum

Base Rental

Payments

2020

$

337

2021

340

2022

345

2023

347

2024

289

Thereafter

2,208

Total

$

3,866

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, 2019 and 2018.

(Dollar amounts in thousands)

Number of

Properties

Real Estate

Investments

Intangible Lease

Liabilities

Net Carrying

Value

Held for sale balance, December 31, 2017

3

$

4,173

$

(129

)

$

4,044

Transfers to held for sale classification

12

14,487

(256

)

14,231

Sales

(15

)

(18,660

)

385

(18,275

)

Transfers to held and used classification

Held for sale balance, December 31, 2018

Transfers to held for sale classification

5

$

7,450

$

7,450

Sales

(4

)

(6,239

)

(6,239

)

Transfers to held and used classification

Held for sale balance, December 31, 2019

1

$

1,211

$

$

1,211

89


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, 2019, 2018 or 2017 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,

State

2019

2018

2017

Texas

12.4%

12.5%

13.1%

Georgia

10.8%

11.5%

*

Florida

*

*

10.2%

*

State's rental revenue was not greater than 10% of total rental revenue for all portfolio properties during the period specified.

Intangible Assets and Liabilities

Intangible assets and liabilities consisted of the following as of the dates presented:

December 31, 2019

December 31, 2018

(in thousands)

Gross

Carrying

Amount

Accumulated

Amortization

Net

Carrying

Amount

Gross

Carrying

Amount

Accumulated

Amortization

Net

Carrying

Amount

Intangible assets:

In-place leases

$

64,828

$

14,195

$

50,633

$

50,317

$

9,498

$

40,819

Intangible market lease assets

14,094

4,228

9,866

16,104

4,144

11,960

Total intangible assets

$

78,922

$

18,423

$

60,499

$

66,421

$

13,642

$

52,779

Intangible market lease liabilities

$

12,054

$

2,490

$

9,564

$

14,894

$

3,278

$

11,616

The remaining weighted average amortization period for the Company’s intangible assets and liabilities as of December 31, 2019, by category and in total, were as follows:

Years Remaining

In-place leases

9.8

Intangible market lease assets

14.2

Total intangible assets

10.6

Intangible market lease liabilities

17.1

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)

2019

2018

2017

Amortization of in-place leases (1)

$

6,272

$

6,465

$

5,461

Amortization (accretion) of market lease intangibles, net (2)

866

780

1,071

Amortization (accretion) of above- and below-market ground lease intangibles, net (3)

(333

)

(443

)

(540

)

(1)

Reflected within depreciation and amortization expense.

(2)

Reflected within rental revenue.

(3)

Reflected within property expenses.

90


The following table provides the projected amortization of in-place lease assets to depreciation and amortization expense and net amortization of above- and below-market lease intangibles to rental revenue for the next five years:

(in thousands)

2020

2021

2022

2023

2024

In-place lease assets

$

6,377

$

6,164

$

6,013

$

5,578

$

4,781

Adjustment to amortization expense

$

6,377

$

6,164

$

6,013

$

5,578

$

4,781

Above-market lease assets

$

(829

)

$

(810

)

$

(809

)

$

(777

)

$

(744

)

Below-market lease liabilities

551

552

552

501

500

Net adjustment to rental revenue

$

(278

)

$

(258

)

$

(257

)

$

(276

)

$

(244

)

4. Credit Facilities

On June 25, 2018, the Company, through the Operating Partnership, entered into a revolving credit agreement with a group of lenders for a four-year, senior unsecured revolving credit facility (the “2018 Credit Facility”) with aggregate revolving credit commitments of $300.0 million.

The 2018 Credit Facility had a term of four years, with an extension option of up to one year exercisable by the Operating Partnership, subject to certain conditions, and initially bore interest at (i) an annual rate of applicable LIBOR, as defined therein, plus an applicable margin; or (ii) the prime rate plus an applicable margin. The 2018 Credit Facility provided an accordion feature to increase, subject to certain conditions, the maximum availability of the 2018 Credit Facility by up to an additional $200.0 million.

On April 12, 2019, the Company, through the Operating Partnership, entered into a restated credit agreement (the “Amended Credit Agreement”) with a group of lenders, amending and restating the terms of the 2018 Credit Facility to increase the maximum aggregate initial original principal amount of 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 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 loans were 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) 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.

91


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 also 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. 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.

The Company was in compliance with all financial covenants and was not in default of any other provisions under the Amended Credit Agreement and the 2018 Credit Facility as of December 31, 2019 and 2018, respectively.

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 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. On December 9, 2019, the Company borrowed $250.0 million 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 the Company’s 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 (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 two percent prepayment premium, and if repaid thereafter but 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 Operating Partnership may not re-borrow amounts paid down on the November 2019 Term Loan. The Operating Partnership is required to pay a ticking fee on any undrawn portion of the November 2019 Term Loan for the period from and including the 91st day after November 26, 2019 until the earlier of the date the initial term loans are fully drawn or May 26, 2020. 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. 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, 2019.

92


Revolving Credit Facility

The following table presents information about the Revolving Credit Facility and the 2018 Credit Facility for the years ended December 31, 2019 and 2018:

(in thousands)

2019

2018

Balance on January 1,

$

34,000

$

Borrowings

459,000

34,000

Repayments

(447,000

)

Balance on December 31,

$

46,000

$

34,000

Total deferred financing costs, net, of $3.5 million and $3.0 million related to the Revolving Credit Facility and the 2018 Credit Facility were included within prepaid expenses and other assets, net on the Company’s consolidated balance sheets as of December 31, 2019 and 2018, respectively. The Company recorded $1.1 million and $0.5 million, respectively, to interest expense during the years ended December 31, 2019 and 2018 related to amortization of these deferred financing costs .

Additionally, t he Company recorded $3.4 million and $0.4 million of interest expense on borrowings and unused facility fees during the year ended December 31, 2019 and 2018, respectively, related to the Revolving Credit Facility and the 2018 Credit Facility. The weighted average interest rate in effect on the Company’s borrowings under the Revolving Credit Facility and the 2018 Credit Facility as of December 31, 2019 and 2018 was 3.06% and 5.95%, respectively.

As of December 31, 2019 and 2018, the Company had $354.0 million and $266.0 million of unused borrowing capacity under the Revolving Credit Facility and the 2018 Credit Facility, respectively.

Term Loan Facilities

On May 14, 2019, the Company borrowed the entire $200.0 million available under the April 2019 Term Loan and used the entire proceeds to repurchase, in part, notes previously issued under its Master Trust Funding Program.  On December 9, 2019, the Company borrowed $250.0 million of the $430.0 million available under the November 2019 Term Loan and used the proceeds to voluntarily prepay $70.4 million of the Series 2016-1 Notes at par and to repay amounts outstanding under the Revolving Credit Facility. See Note 6—Secured Borrowings for additional information.

Total deferred financing costs, net, of $4.4 million related to the Company’s term loan facilities are included as a component of unsecured term loans, net of deferred financing costs on the Company’s consolidated balance sheet as of December 31, 2019. The Company recorded $0.2 million to interest expense during the year ended December 31, 2019 related to the amortization of these fees and direct costs of its term loan facilities.

During the year ended December 31, 2019, the Company recorded $5.1 million of cash interest expense, respectively, including delayed draw ticking fees, related to its term loan facilities. The variable interest rates in effect on the Company’s borrowings under the April 2019 Term Loan and November 2019 Term Loan as of December 31, 2019 were 3.00% and 3.22%, respectively. The Company fixed the interest rates on its term loan facilities’ variable-rate debt through the use of interest rate swap agreements. See Note 5—Derivative and Hedging Activities for additional information .

5. 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 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 statement 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 $0.9 million will be reclassified from other comprehensive income as an increase to interest expense. The Company does not have netting arrangements related to its derivatives.

93


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, 2019, there were no events of default related to the interest rate swaps.

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, 2019 (dollar amounts in thousands):

Derivatives

Designated as

Hedging Instruments

Fixed Rate Paid by

Company

Variable Rate Paid

by Bank

Effective Date

Maturity Date

Notional Value

(1)

Fair Value of

Asset/

(Liability) (2) (3)

Interest Rate Swap

2.06%

1 month LIBOR

5/14/2019

4/12/2024

$

100,000

$

(1,996

)

Interest Rate Swap

2.06%

1 month LIBOR

5/14/2019

4/12/2024

50,000

(999

)

Interest Rate Swap

2.07%

1 month LIBOR

5/14/2019

4/12/2024

50,000

(1,005

)

Interest Rate Swap

1.61%

1 month LIBOR

12/9/2019

11/26/2026

175,000

758

Interest Rate Swap

1.61%

1 month LIBOR

12/9/2019

11/26/2026

50,000

210

Interest Rate Swap

1.60%

1 month LIBOR

12/9/2019

11/26/2026

25,000

127

$

450,000

$

(2,905

)

(1)

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.

( 2 )

Derivatives in a liability position are included within accrued liabilities and other payables in the Company’s consolidated balance sheets totaling to $4.0 million.

(3)

Derivatives in an asset position are included within prepaid expenses and other assets in the Company’s consolidated balance sheets totaling to $1.1 million.

During the year ended December 31, 2019, the Company recorded a loss on the change in the fair value of its interest rate swaps of $0.1 million, which is included in interest expense in the Company’s consolidated statements of operations.

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.

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, 2019, the fair value of derivatives in a net asset position was including accrued interest but excluding any adjustment for nonperformance risk related to these agreements was $1.0 million.

As of December 31, 2019, 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 $3.1 million as of December 31, 2019.

6. Secured Borrowings

In the normal course of business, the Company transfers financial assets in various transactions with Special Purpose Entities (“SPE”) determined to be VIEs, which primarily consist of securitization trusts established for a limited purpose (the “Master Trust Funding Program”). These SPEs are formed for the purpose of securitization transactions in which the Company transfers assets to an SPE, which then issues to investors various forms of debt obligations supported by those assets. In these securitization transactions, the Company typically receives cash from the SPE as proceeds for the transferred assets and retains the rights and obligations to service the transferred assets in accordance with servicing guidelines. All debt obligations issued from the SPEs are non-recourse to the Company.

In accordance with the accounting guidance for asset transfers, the Company considers any ongoing involvement with transferred assets in determining whether the assets can be derecognized from the balance sheets. For transactions that do not meet the requirements for derecognition and remain on the consolidated balance sheets, the transferred assets may not be pledged or exchanged by the Company.

94


The Company evaluates its interest in certain entities to determine if these entities meet the definition of a VIE and whether the Company is 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 is the primary beneficiary of each of these entities.

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 two SPEs formed to hold assets and issue the secured borrowings associated with the securitization.

In July 2017, the Company issued its second 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”). Of these notes, $75.1 million of the Class A Notes and all of the Class B Notes were issued to an affiliate of Eldridge through underwriting agents. The Series 2017-1 Notes were issued by three SPEs formed to hold assets and issue the secured borrowings associated with the securitization.

Tenant rentals received on assets transferred to SPEs under the Master Trust Funding Program are sent to the trustee and used to pay monthly principal and interest payments.

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 of the Class B Notes required no monthly principal payments but required the full principal balance to be paid in November 2021.

The Series 2017-1 Notes mature in June 2047, but the terms of the Class A Notes require principal to be paid monthly through June 2024, with a balloon repayment at that time, and the terms of the Class B Notes require no monthly principal payments but require the full principal balance to be paid in June 2024. The Series 2017-1 Notes contain interest rate escalation provisions if these repayment schedules are not met.

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 may be subject to the payment of a make whole amount.

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. The Company accounted for the repurchase as a debt extinguishment and recorded a loss on repurchase of $4.4 million, including the write-off of unamortized deferred financing costs. On November 12, 2019, the Company cancelled all $200 million of these repurchased Class A Series 2016-1 Notes.

In November 2019, the Company voluntarily 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 accounted for this prepayment as a debt extinguishment and recorded a loss on retirement of $0.8 million due to the write-off of unamortized deferred financing costs.

As of December 31, 2019 and 2018, the Company had $239.1 million and $515.1 million, respectively, of combined principal outstanding under the notes issued through its Master Trust Funding Program.

Total deferred financing costs, net, of $3.8 million and $9.0 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, 2019 and 2018. The Company recorded $1.5 million, $2.3 million and $1.9 million to interest expense during the years ended December 31, 2019 , 2018 and 2017, respectively, related to the amortization of these deferred financing costs .

95


During the years ended December 31, 2019, 2018 and 2017, the Company recorded $16.3 million, $22.6 million and $17.4 million, respectively, of interest expense on borrowings under the Master Trust Funding Program. The Company’s secured borrowings issued under the Master Trust Funding Program bear interest at a weighted average interest rate of 4.17% as of December 31, 2019.

The following table summarizes the scheduled principal payments on the Company’s secured borrowings under the Master Trust Funding Program as of December 31, 2019:

(in thousands)

Future

Principal

Payments

2020

$

3,885

2021

4,083

2022

4,292

2023

4,512

2024

222,330

Total

$

239,102

The Company was not in default of any provisions under the Master Trust Funding Program a s of December 31, 2019 and 2018 .

7. 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. The Warehouse Notes accrued interest at a rate equal to LIBOR plus a spread of between 2.14% and 2.76% and matured within one year of the date of issuance. During the year ended December 31, 2017, the Company issued 33 short-term Warehouse Notes for a combined $523.0 million and separately issued one additional short-term note for $20.0 million payable to a different affiliate of Eldridge. The $20.0 million short-term note accrued interest at a rate of 8.0%. During the year ended December 31, 2017, the Company repaid 14 of the Warehouse Notes and the $20.0 million short-term note at or prior to maturity.

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 three 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 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 no amounts outstanding related to the Warehouse Notes as of December 31, 2019 and 2018.

The following table presents the activity related to the Company’s notes payable to related parties for the years ended December 31, 2019, 2018 and 2017:

(in thousands)

Warehouse

Notes

Other Short-

term Note

Total

Outstanding, January 1, 2017

$

$

$

Borrowings

523,000

20,000

543,000

Repayments

(293,000

)

(20,000

)

(313,000

)

Outstanding, December 31, 2017

230,000

230,000

Borrowings

154,000

154,000

Repayments

(384,000

)

(384,000

)

Outstanding, December 31, 2018

Borrowings

Repayments

Outstanding, December 31, 2019

$

$

$

During the years ended December 31, 2018 and 2017, the Company incurred $4.6 million and $3.5 million of interest expense related to these notes payable to related parties. No interest expense from notes payable to related parties was incurred during the year ended December 31, 2019.

96


8 . Equity

Stockholders’ Equity

On June 25, 2018, EPRT Inc. completed the 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. (the “Operating Partnership”) and became the subsidiary through which EPRT Inc. 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 EPRT Inc., 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 EPRT Inc. at their historical carrying amounts.

Concurrently with the completion of the IPO, EPRT Inc. 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 no 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 EPRT Inc.’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 EPRT Inc. 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.

On June 25, 2018, EPRT Inc. issued 691,290 shares of restricted common 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.

On March 18, 2019, EPRT Inc. completed a follow-on public offering (the “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. N et proceeds from the Follow-On Offering, after deducting underwriting discounts and commissions and other expenses, were $234.6 million.

On July 22, 2019, EPRT Holdings and Security Benefit Life Insurance Company (together, the “Selling Stockholders”), affiliates of 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 the underwriters pursuant to an option to purchase additional shares. 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. The Company did not receive any proceeds from this transaction.

At the Market Program

In August 2019, the Company established an “at the market” common equity distribution program (“ATM Program”), through which the Company may, from time to time, publicly offer and sell shares of its common stock having an aggregate gross sales price of up to $200 million.

During the year ended December 31, 2019, the Company sold 7,432,986 shares of its common stock under the ATM Program, at a weighted average price per share of $23.97, raising $178.2 million in gross proceeds. N et proceeds from selling shares under the ATM Program during the year ended December 31, 2019, after deducting sales agent fees and other expenses associated with establishing and maintaining the ATM Program, were $175.1 million.

97


Dividends on Common Stock

During the year ended December 31, 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 Declared

Record Date

Date Paid

Dividend per Share of

Common Stock

Total Dividend (dollars in thousands)

December 6, 2019

December 31, 2019

January 15, 2020

$

0.23

$

19,268

September 6, 2019

September 30, 2019

October 15, 2019

$

0.22

$

17,531

June 5, 2019

June 28, 2019

July 15, 2019

$

0.22

$

12,725

March 7, 2019

March 29, 2019

April 16, 2019

$

0.21

$

12,143

December 7, 2018

December 31, 2018

January 14, 2019

$

0.21

$

9,187

August 29, 2018

September 28, 2018

October 12, 2018

$

0.224

$

9,800

The Company has determined that, during the year ended December 31, 2019 and the period from June 25, 2018 to December 31, 2018, approximately 58.8 % and 58.9%, respectively, of the distributions it paid represented taxable income and  41.2 % and 41.1%, respectively, of the distributions it paid represented return of capital for federal income tax purposes.

Members’ Equity

EPRT LLC was capitalized by the SCF Funding LLC (the “Parent”) through direct and indirect capital contributions. In January 2017, the Parent made indirect capital contributions of $17.3 million. In these indirect capital contributions, the Parent made direct cash payments to sellers of real estate investments acquired by EPRT LLC.

On January 31, 2017, in exchange for Class A units of EPRT LLC, Stonebriar Holdings LLC (“Stonebriar Holdings”) made a direct equity contribution of $80.0 million and certain members of EPRT LLC’s management and board of managers made direct equity contributions of $3.7 million. Concurrently, EPRT LLC issued Class C units to the Parent in exchange for the Parent’s retention of an equity investment in EPRT LLC of $91.5 million. The Class A and Class C units were issued at $1,000 per unit and both classes contained liquidation preferences equal to the per unit value of $1,000 plus 8% per annum compounded quarterly.

Additionally, on January 31, 2017, EPRT LLC approved and issued unvested Class B units to members of EPRT Management and a member of EPRT LLC’s board of managers and approved and issued unvested Class D units to members of EPRT LLC’s board of managers and external unitholders. See Note 10 – Equity Based Compensation for additional information.

Pursuant to the EPRT LLC Operating Agreement, distributions to unitholders were to be made in the following order and priority:

First, to the holders of Class A and Class C units until each holder of these units has first received an amount equal to each class’ yield, as defined in the EPRT LLC Operating Agreement, and then until each holder of these units has received an amount equal to each class’ aggregate unreturned class contributions;

Next, to the holders of Class B and Class D units in an aggregate amount based on a return threshold defined in the EPRT LLC Operating Agreement for each class of units;

Then, to the holders of Class B and Class D units in an aggregate amount equal to each class’ unit percentage of distributions, as defined in the EPRT LLC Operating Agreement; and

Lastly, any remaining amounts to the holders of Class A and Class C units.

Pursuant to the EPRT LLC Operating Agreement, EPRT LLC’s net income or loss was allocated to the holders of the Class A, B, C and D units in a similar manner as the distribution allocation outlined above.

On December 31, 2017, EPRT LLC reorganized (the “EPRT LLC Reorganization”) and the holders of the Class A, Class B, Class C and Class D units contributed all of their interests in EPRT LLC to 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. Additionally, EPRT Holdings issued a new grant of 500 unvested Class B units to a member of EPRT LLC’s management on the same date.

98


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.

9. 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 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.

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. As of December 31, 2018, the Company held 43,749,092 OP Units, representing a 68.7% limited partner interest in the Operating Partnership. As of the same date, EPRT Holdings and Eldridge directly or indirectly held 17,913,592 and 1,142,960 OP Units, representing 28.5% and 1.8% limited partner interests in the Operating Partnership, respectively.

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 one-for-one basis, provided, however, that such OP Units must have been outstanding for at least one year. During the years ended December 31, 2019 and 2018, the Company declared total cash dividends of $0.88 and $0.434 per share of common stock, respectively. Distributions to OP Unit holders were declared and paid concurrently with the Company’s cash dividends to common stockholders.

10. Equity Based Compensation

2018 Incentive Plan

Effective immediately prior to the closing of the IPO, the Company adopted 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. On June 22, 2018, the Company registered 3,550,000 shares of common stock, reserved for issuance under the Equity Incentive Plan, pursuant to a registration statement on Form S-8 (File No. 333-225837), filed with the SEC under the Securities Act.

Restricted Stock Awards

On June 25, 2018, an aggregate of 691,290 shares of unvested restricted common stock awards (“RSAs”) were issued to the Company’s directors, executive officers and other employees under the Equity Incentive Plan. These RSAs vest over periods ranging from one 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, an aggregate of 46,368 shares of unvested RSAs were issued 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 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. The Company estimates the grant date fair value of the unvested RSAs granted under the Equity Incentive Plan using the average market price of the Company’s common stock on the date of grant.

99


The following table presents information about the Company’s RSAs for the periods presented:

Year ended December 31,

(in thousands)

2019

2018

Compensation cost recognized in general and administrative expense

$

3,394

$

1,692

Dividends declared on unvested RSAs and charged directly to distributions in excess of cumulative earnings

486

300

Fair value of shares vested during the period

3,354

The following table presents information about the Company’s RSAs as of the dates presented:

December 31,

(Dollars in thousands)

2019

2018

Total unrecognized compensation cost

$

5,026

$

7,764

Weighted average period over which compensation cost will be recognized (in years)

1.6

2.5

Restricted Stock Units

In January 2019 , the Compensation Committee of the Company’s board of directors approved target grants of 119,085 performance-based restricted stock units (“RSUs”) to the Company’s executive officers 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 11 peer companies. 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, divided by the average closing price for the 20-trading day period ended January 1, 2019. 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:

Volatility

18

%

Risk-free rate

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. As of December 31, 2019, t he Compensation Committee had not identified specific performance targets relating to the individual recipients’ achievement of strategic objectives . As such, these awards do not have either a service inception or a grant date for GAAP accounting purposes and the Company recorded no compensation cost with respect to this portion of the performance-based RSUs during the year ended December 31, 2019.

In June 2019, the Compensation Committee of the Company’s board of directors approved a grant of 11,500 RSUs to the Company’s independent directors. These awards vest 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.

The following table presents information about the Company’s RSUs for the period presented:

(in thousands)

Year ended

December 31, 2019

Compensation cost recognized in general and administrative expense

$

714

Dividend equivalents declared and charged directly to distributions in excess of cumulative earnings

8

Fair value of units vested during the period

100


The following table presents information about the Company’s RSUs as of the date presented:

(Dollars in thousands)

December 31, 2019

Total unrecognized compensation cost

$

1,584

Weighted average period over which compensation cost will be recognized (in years)

2.4

The following table presents information about the Company’s RSA and RSU activity during the years ended December 31, 2019 and 2018:

Restricted Stock Awards

Restricted Stock Units

Shares

Weighted

Average

Grant Date

Fair Value

Units

Weighted

Average

Grant Date

Fair Value

Unvested, January 1, 2018

Granted

691,290

13.68

Vested

Forfeited

Unvested, December 31, 2018

691,290

13.68

Granted

46,368

14.12

100,814

22.80

Vested

(244,957

)

13.69

Forfeited

Unvested, December 31, 2019

492,701

13.72

100,814

22.80

Unit-Based Compensation

On January 31, 2017, EPRT LLC approved the issuance of Class B and Class D units and issued 8,050 unvested Class B units to members of EPRT Management and a member of EPRT LLC’s board of managers and issued 3,000 unvested Class D units to members of EPRT LLC’s board of managers and external unitholders. The Class B and Class D units were scheduled to vest in five equal installments beginning on March 30, 2017 and continuing on each anniversary thereof through March 30, 2021.

On December 31, 2017, in the EPRT LLC Reorganization, the holders of Class B and Class D units contributed all of their interests in EPRT LLC to EPRT Holdings in exchange for interests in EPRT Holdings with the same rights as the interests they held in EPRT LLC. The EPRT LLC units were exchanged on a one-for-one basis for equivalent units in EPRT Holdings with the same vesting conditions, distribution rights, priority and income allocation rights, among others. Additionally, EPRT Holdings issued a new grant of 500 unvested Class B units to a member of EPRT Management on the same date. The Class B units granted on December 31, 2017 were scheduled to vest in five equal installments beginning on May 1, 2018 and continuing on each anniversary thereof through May 1, 2022.

Following the completion of the Formation Transactions, the Class B and Class D unitholders 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.

101


The following table presents information about the unvested Class B and Class D units during the years ended December 31, 2019 , 2018 and 2017 :

Class B Units

Class D Units

Total

Unvested, January 1, 2017

Granted

8,550

3,000

11,550

Vested

(1,610

)

(600

)

(2,210

)

Forfeited

Unvested, December 31, 2017

6,940

2,400

9,340

Granted

Vested

(1,710

)

(600

)

(2,310

)

Forfeited

Unvested, December 31, 2018

5,230

1,800

7,030

Granted

Vested

(5,230

)

(1,800

)

(7,030

)

Forfeited

Unvested, December 31, 2019

The Company estimated the grant date fair value of the unvested Class B and Class D awards granted to employees on January 31, 2017 and the fair value of the Class D awards granted to non-employees as of July 1, 2018 and December 31, 2017 using a Black-Scholes valuation model. Effective July 1, 2018, the Company adopted ASU 2018-07 (see Note 2 – Summary of Significant Accounting Policies) and did not subsequently remeasure the value of the unvested Class D awards granted to non-employees after this date. The Company's assumptions for expected volatility were based on daily historical volatility data related to market trading of publicly traded companies that invest in similar types of real estate as the Company, plus an adjustment to account for differences in the Company’s leverage compared to the publicly traded companies. The risk-free interest rate assumptions were determined by using U.S. treasury rates of the same period as the expected vesting term of each award. The marketability discounts were calculated using a Finnerty Model.

The Company determined that the grant date per unit fair value of the unvested Class B and Class D units granted on January 31, 2017 was $323.65 and  $152.16, respectively, and the grant date per unit fair value of the unvested Class B units granted on December 31, 2017 was $ 1,280.35. As of July 1, 2018, the Company determined that the per unit fair value of the Class D units granted to non-employees on January 31, 2017 was $79.09 .

The following table presents information about the Class B and Class D units for the periods presented:

Year ended December 31,

(in thousands)

2019

2018

2017

Compensation cost recognized in general and administrative expense

$

2,162

$

747

$

841

Fair value of units vested during the period

2,283

718

612

The following table presents information about the Class B and Class D units as of December 31, 2018. No Class B or Class D units remained outstanding as of December 31, 2019.

(Dollars in thousands)

Class B Units

Class D Units

Total unrecognized compensation cost

$

1,899

$

231

Liability on units granted to non-employees

33

Weighted average period over which compensation cost will be recognized (in years)

2

2.3

102


11 . Leases

As Lessor

The Company’s investment properties are leased to tenants under long-term operating leases that typically include one or more 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 they provide that the lessees are responsible for the payment of 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.

Under ASC 842, 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, 2019 were as follows:

(in thousands)

Future Minimum Base

Rental Receipts

2020

$

144,265

2021

145,663

2022

147,584

2023

148,604

2024

147,773

Thereafter

1,618,734

Total

$

2,352,623

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 during the year ended December 31, 2019 were as follows:

(in thousands)

Year Ended

December 31, 2019

Fixed lease revenues

$

134,879

Variable lease revenues (1)

2,282

Total lease revenues (2)

$

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. 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, 2019, the Company’s ROU assets and lease liabilities were $4.8 million and $7.5 million, respectively.

103


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 December 31, 2019 :

December 31, 2019

Weighted average remaining lease term (in years)

21.9

Weighted average discount rate

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 six 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 , and 2017. Upon adoption of ASC 842 on January 1, 2019 (see Note 2—Summary of Significant Accounting Policies), these 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 year ended December 31, 2019 .

The following table sets forth the details of rent expense for the year ended December 31, 2019 :

(in thousands)

Year Ended

December 31, 2019

Fixed rent expense

$

1,425

Variable rent expense

Total rent expense

$

1,425

During the years ended December 31, 2018 and 2017, the Company recorded $0.5 million and $0.7 million of ground rent expense within property expenses and recorded $0.2 million and $0.2 million, respectively, of rent expense related to its office and equipment leases within general and administrative expense in the Company’s consolidated statements of operations.

As of December 31, 2019, 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

Ground Leases

to be Paid by

the Company

Ground Leases

to be Paid

Directly by the

Company’s

Tenants

Total Future

Minimum

Base Rental

Payments

2020

$

763

$

646

$

1,409

2021

680

650

1,330

2022

669

652

1,321

2023

656

318

974

2024

556

265

821

Thereafter

538

12,167

12,705

Total

$

3,862

$

14,698

18,560

Present value discount

(11,038

)

Lease liabilities

$

7,522

104


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.

12. Commitments and Contingencies

As of December 31, 2019, the Company had remaining future commitments, under mortgage notes, reimbursement obligations or similar arrangements, to fund $30.8 million to its tenants for development, construction and renovation costs related to properties leased from the Company.

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, 2019, 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.

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 3% of eligible compensation contributed by participants and 50% of the next 2% of eligible compensation contributed by participants, which vests immediately. During the years ended December 31, 2019, 2018 and 2017, the Company made matching contributions of $0.2 million, $0.1 million and $0.1 million, respectively.

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.

13. 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

105


based upon market conditions and perceived risks at December 31, 2019 and 2018. These estimates require management’s judgment and may not be indicative of the future fair values of the assets and liabilities.

Financial assets and liabilities for which the carrying values approximate their fair values include cash and cash equivalents, restricted cash, accounts receivable included within prepaid expenses and other assets, notes payable to related party, 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.

The estimated fair values of the Company’s borrowings under the 2018 Credit Facility, 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, 2019 and the 2018 Credit Facility as of December 31, 2018 approximate fair value.

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 Level 3 within the fair value hierarchy. 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. As of December 31, 2018, the Company’s secured borrowings had an aggregate carrying value of $515.1 million (excluding net deferred financing costs of $9.0 million) and an estimated fair value of $520.6 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, 2019, 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, 2019, the Company estimated the fair value of its interest rate swap contracts to be a $2.9 million net liability.

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)

Value

Fair Value

Level 1

Level 2

Level 3

December 31, 2019

Non-financial assets:

Long-lived assets

$

3,864

$

3,864

$

$

$

3,864

December 31, 2018

Non-financial assets:

Long-lived assets

$

3,238

$

3,238

$

$

$

3,238

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

106


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, 2019 is as follows:

(dollar amounts in thousands)

Fair Value

Valuation Techniques

Significant Unobservable

Inputs

Non-financial assets:

Long-lived assets:

Casual Dining - Omaha, NE

$

864

Discounted cash flow approach

Terminal Value: 7.5%

Discount Rate: 7.5%

$

864

Health and Fitness - Winston Salem, NC

3,000

Sales comparison

approach

Non-binding sales contract

3,000

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.

14. Related-Party Transactions

During the years ended December 31, 2019, 2018 and 2017, an affiliate of Eldridge provided certain treasury and information technology services . Additionally, during the first three months of 2017, the Manager provided certain administrative services to the Company. The Manager charged the Company a flat monthly fee for its services based on the estimated cost incurred in the provision of the services, and the fee was reviewed by the Company’s management and determined to be reasonable. The Company incurred $0.1 million of expense for these services during the year ended December 31, 2017, and incurred a de minimis amount during the years ended December 31, 2019 and 2018 which is included in general and administrative expense in the Company’s consolidated statements of operations. The costs for the services provided by the affiliate of Eldridge and the Manager would likely be different if such services were provided by unrelated parties.

During the years ended December 31, 2018 and 2017, the Company issued and repaid short-term notes to affiliates of Eldridge. See Note 7 – Notes Payable to Related Parties for additional information.

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 6—Secured Borrowings for additional information.

107


15. Quarterly Results (Unaudited)

Presented below is a summary of unaudited quarterly financial information for the years ended December 31, 2019, 2018 and 2017. All adjustments (consisting of only normal recurring accruals) necessary for a fair presentation of the interim periods presented are included. As presented under the three months ended June 30, 2018 heading below, net income per share of common stock basic and diluted represents amounts for the period from June 25, 2018 to June 30, 2018, following the completion of the IPO. 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 31

June 30

September 30

December 31

2019:

Total revenues

$

31,107

$

32,755

$

36,291

$

39,204

Net income

8,722

10,571

14,106

14,626

Net income attributable to non-controlling interests

2,595

2,620

861

105

Net income per share of common stock — basic and diluted

0.13

0.14

0.18

0.20

0.18

Dividends declared per common share

0.21

0.22

0.22

0.23

2018:

Total revenues

$

20,167

$

21,664

$

25,742

$

28,650

Net income

1,109

3,499

7,707

8,299

Net income attributable to non-controlling interests

99

2,383

2,519

Net income per share of common stock — basic and diluted

0.01

0.12

0.13

Dividends declared per common share

0.22

0.21

16. Subsequent Events

The Company has evaluated all events and transactions that occurred after December 31, 2019 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.

In January 2020, the Company issued an aggregate of 84,684 performance-based restricted stock units (“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 total stockholder return (“TSR”) as compared to the TSR of 13 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 , 2020, divided by the average closing price for the 20- trading day period ending December 31, 2022.

Additionally, in January 2020, the Company issued an aggregate of 71,607 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 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 January 2020, the Company completed a follow-on offering of its common stock and issued 7,935,000 shares of common stock, including 1,035,000 shares of common stock to the underwriters pursuant to an option to purchase additional shares, at an offering price of $25.20 per share. In February 2020, the Company used a portion of the proceeds from this offering to retire $62.0 million of Series 2017-1 Class A Notes.

Subsequent to December 31, 2019, the Company acquired 36 real estate properties with an aggregate investment (including acquisition-related costs) of $85.5 million and invested $5.6 million in new and ongoing construction in progress and reimbursements to tenants for development, construction and renovation costs. In addition, the Company invested $5.3 million in loans receivable subsequent to December 31, 2019.

Subsequent to December 31, 2019, the Company sold or transferred its investment in 5 real estate properties for an aggregate gross sales price of $6.2 million and incurred $0.3 million of disposition costs related to these transactions.

108


Item 9. Changes in and Disagreements with Accou ntants 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, 2019 has been audited by Ernst & Young 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

During the fourth quarter of 2019, we implemented a new enterprise resource planning system (the “ERP System”) that affects many of our financial processes. The new ERP System is a significant component of our internal control over financial reporting. We believe that this system has improved the efficiency and effectiveness of our processes for recording and reporting financial and other business transactions, as well as our overall systems environment. Other than the ERP System implementation, there was no change in our internal control over financial reporting (as that term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the fourth fiscal quarter of the year to which this Annual Report on Form 10-K relates that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting. For a discussion of risks related to the implementation of our new ERP System , see “Item 1A. Risk Factors—Any material failure, weakness interruption or breach in security of our information systems could prevent us from effectively operating our business.”

Item 9B. Other Information.

On February 28, 2020, Essential Properties Realty Trust, Inc. filed a Certificate of Notice (the “Certificate of Notice”) relating to its charter with the State Department of Assessments and Taxation of Maryland. The Certificate of Notice states that the Stockholders Agreement, dated as of June 25, 2018, by and among Essential Properties Realty Trust, Inc.,

109


and parties named therein, terminated on July 22, 2019 in accordance with its terms. The Certificate of Notice is attached as Exhibit 3.4 to this Annual Report on Form 10-K and is incorporated by reference herein.

110


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 2020 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 2020 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 2020 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 2020 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 2020 Annual Meeting of Stockholders and is incorporated herein by reference.

111


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)

Report of Independent Registered Public Accounting Firm

Consolidated Balance Sheets as of December 31, 2019 and 2018

Consolidated Statements of Operations and Comprehensive Income for the years ended December 31, 2019, 2018 and 2017.

Consolidated Statements of Stockholders’/Members’ Equity for the years ended December 31, 2019, 2018 and 2017

Consolidated Statements of Cash Flows for the years ended December 31, 2019, 2018 and 2017

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).

Exhibit

Number

Description

3.1

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)

3.2

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)

3.3

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)

3.4 *

Certificate of Notice, dated February 28, 2020

3.5

Bylaws of Essential Properties Realty Trust, Inc. (Incorporated by reference to Exhibit 3.2 to the Company’s Current Report on Form 8-K filed on June 26, 2018)

4.1

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)

4.2

Amended and Restated Master Indenture dated as of July 11, 2017, among SCF RC Funding I LLC, SCF RC Funding II LLC and SCF RC Funding III LLC, each a Delaware limited liability company, collectively as issuers, and Citibank, N.A., as indenture trustee, relating to Net-Lease Mortgage Notes (Incorporated by reference to Exhibit 4.2 to the Company’s Registration Statement on Form S-11 filed on May 25, 2018)

4.3

Series 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)

4.4 *

Description of the Company’s Common Stock, $0.01 par value

10.1

Agreement 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)

10.2

Indemnification Agreement between Essential Properties Realty Trust, Inc. and Paul T. Bossidy, dated as of June 25, 2018 (Incorporated by reference to Exhibit 10.4 to the Company’s Current Report on Form 8-K filed on June 26, 2018)

10.3

Indemnification Agreement between Essential Properties Realty Trust, Inc. and Daniel P. Donlan, dated as of June 25, 2018 (Incorporated by reference to Exhibit 10.5 to the Company’s Current Report on Form 8-K filed on June 26, 2018)

10.4

Indemnification Agreement between Essential Properties Realty Trust, Inc. and Joyce DeLucca, dated as of June 25, 2018 (Incorporated by reference to Exhibit 10.6 to the Company’s Current Report on Form 8-K filed on June 26, 2018)

10.5

Indemnification Agreement between Essential Properties Realty Trust, Inc. and Scott A. Estes, dated as of June 25, 2018 (Incorporated by reference to Exhibit 10.7 to the Company’s Current Report on Form 8-K filed on June 26, 2018)

10.6

Indemnification Agreement between Essential Properties Realty Trust, Inc. and Hillary P. Hai, dated as of June 25, 2018 (Incorporated by reference to Exhibit 10.9 to the Company’s Current Report on Form 8-K filed on June 26, 2018)

10.7

Indemnification Agreement between Essential Properties Realty Trust, Inc. and Peter M. Mavoides, dated as of June 25, 2018 (Incorporated by reference to Exhibit 10.10 to the Company’s Current Report on Form 8-K filed on June 26, 2018)

10.8

Indemnification Agreement between Essential Properties Realty Trust, Inc. and Stephen D. Sautel, dated as of June 25, 2018 (Incorporated by reference to Exhibit 10.12 to the Company’s Current Report on Form 8-K filed on June 26, 2018)

10.9

Indemnification Agreement between Essential Properties Realty Trust, Inc. and Gregg A. Seibert, dated as of June 25, 2018 (Incorporated by reference to Exhibit 10.13 to the Company’s Current Report on Form 8-K filed on June 26, 2018)

10.10

Indemnification Agreement between Essential Properties Realty Trust, Inc. and Anthony K. Dobkin, dated as of September 3, 2019 (Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on September 3, 2019)

10.11

Indemnification Agreement between Essential Properties Realty Trust, Inc. and Lawrence J. Minich, dated as of January 24, 2020 (Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on January 27, 2020)

10.12

Indemnification Agreement between Essential Properties Realty Trust, Inc. and Heather Leed Neary, dated as of January 24, 2020 (Incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed on January 27, 2020)

10.13

Indemnification Agreement between Essential Properties Realty Trust, Inc. and Janaki Sivanesan, dated as of January 24, 2020 (Incorporated by reference to Exhibit 10.3 to the Company’s Current Report on Form 8-K filed on January 27, 2020)

10.14*

Indemnification Agreement between Essential Properties Realty Trust, Inc. and Timothy J. Earnshaw, dated as of January 24, 2020

10.15

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)

10.16

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)

10.17

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)

112


Exhibit

Number

Description

10.18

Amended and Restated Property Management and Servicing Agreement dated as of July 11, 2017, among SCF RC Funding I LLC, SCF RC Funding II LLC 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)

10.19

Employment Agreement between Essential Properties Realty Trust, Inc. and Peter M. Mavoides, effective as of June 25, 2018 (Incorporated by reference to Exhibit 10.15 to the Company’s Current Report on Form 8-K filed on June 26, 2018)

10.20

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)

10.21

Employment Agreement between Essential Properties Realty Trust, Inc. and Hillary P. Hai, effective as of June 25, 2018 (Incorporated by reference to Exhibit 10.17 to the Company’s Current Report on Form 8-K filed on June 26, 2018)

10.22

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)

21.1 *

Subsidiaries of the Company

23.1 *

Consent of Independent Registered Public Accounting Firm.

24.1*

Power of Attorney (set forth on the signature page to this Annual Report on Form 10-K)

31.1 *

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

31.2 *

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

32.1 **

Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

32.2 **

Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

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

*

Filed herewith.

**

Furnished herewith.

Indicates management contract or compensatory plan.

Item 16. Form 10-K Summary

None


113


SIGNAT URES

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: March 2, 2020

By:

/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 Hillary P. Hai, 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.

114


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.

Name

Title

Date

/s/ Peter M. Mavoides

Director, President and Chief Executive Officer

March 2, 2020

Peter M. Mavoides

(Principal Executive Officer)

/s/ Hillary P. Hai

Executive Vice President, Chief Financial Officer

March 2, 2020

Hillary P. Hai

(Principal Financial Officer)

/s/ Timothy J. Earnshaw

Chief Accounting Officer

March 2, 2020

Timothy J. Earnshaw

(Principal Accounting Officer)

/s/ Paul T. Bossidy

Director

March 2, 2020

Paul T. Bossidy

/s/ Joyce DeLucca

Director

March 2, 2020

Joyce DeLucca

/s/ Anthony K. Dobkin

Director

March 2, 2020

Anthony K. Dobkin

/s/ Scott A. Estes

Director

March 2, 2020

Scott A. Estes

/s/ Lawrence J. Minich

Director

March 2, 2020

Lawrence J. Minich

/s/ Heather Leed Neary

Director

March 2, 2020

Heather Leed Neary

/s/ Stephen D. Sautel

Director

March 2, 2020

Stephen D. Sautel

/s/ Janaki Sivanesan

Director

March 2, 2020

Janaki Sivanesan

115


ESSENTIAL PROPERTIES REALTY TRUST, INC. AND ESSENTIAL PROPERTIES R EALTY TRUST, INC. PREDECESSOR

Schedule III - Real Estate and Accumulated Depreciation

As of December 31, 2019

(Dollar amounts in thousands)

Description(a)

Initial Cost to Company

Cost Capitalized Subsequent

to Acquisition

Gross Amount at

December 31, 2019(b)(c)

Accumulated

Tenant Industry

City

State

Encumbrances

Land &

Improvements

Building &

Improvements

Land &

Improvements

Building &

Improvements

Land &

Improvements

Building &

Improvements

Total

Depreciation

(d)(e)

Year

Constructed

Date

Acquired

Restaurants - Quick Service

Alexander City

AL

{f}

$

184

$

242

$

$

$

184

$

242

$

426

$

34

1987

6/16/2016

Restaurants - Quick Service

Zanesville

OH

{f}

397

277

397

277

674

33

1988

6/16/2016

Restaurants - Quick Service

Belleville

IL

{f}

314

369

314

369

683

47

1988

6/16/2016

Restaurants - Quick Service

Grand Rapids

MI

{f}

177

346

177

346

523

45

1989

6/16/2016

Restaurants - Quick Service

Petaluma

CA

{f}

467

533

467

533

1,000

69

1992

6/16/2016

Restaurants - Quick Service

Clarkesville

GA

178

178

178

6/16/2016

Restaurants - Quick Service

Philadelphia

PA

485

626

485

626

1,111

84

1980

6/16/2016

Other Services

Nashville

TN

332

106

332

106

438

27

1992

6/16/2016

Restaurants - Quick Service

Ruskin

FL

{f}

641

641

641

1993

6/16/2016

Restaurants - Quick Service

Brownsville

TX

{f}

561

474

561

474

1,035

66

1995

6/16/2016

Restaurants - Quick Service

Waco

TX

{f}

633

382

633

382

1,015

49

1991

6/16/2016

Restaurants - Family Dining

Palantine

IL

{f}

926

354

926

354

1,280

63

1990

6/16/2016

Restaurants - Family Dining

LaGrange

IL

{f}

446

851

446

851

1,297

97

1990

6/16/2016

Restaurants - Family Dining

Jacksonville

FL

{f}

1,086

957

1,086

957

2,043

163

1997

6/16/2016

Restaurants - Casual Dining

Corpus Christi

TX

{f}

1,160

1,160

1,160

2015

6/16/2016

Restaurants - Casual Dining

Centennial

CO

{f}

1,593

3,400

1,593

3,400

4,993

333

1993

6/16/2016

Restaurants - Quick Service

Redford

MI

468

567

468

567

1,035

73

1998

6/16/2016

Other Services

Landrum

SC

{f}

214

87

214

87

301

18

1992

6/16/2016

Restaurants - Family Dining

Virginia Beach

VA

90

192

90

192

282

80

1997

6/16/2016

Restaurants - Casual Dining

Thomasville

GA

903

233

600

903

833

1,736

76

1999

6/16/2016

Restaurants - Casual Dining

Grapevine

TX

{f}

1,385

977

1,385

977

2,362

130

1999

6/16/2016

Restaurants - Family Dining

Plano

TX

207

424

207

424

631

173

1998

6/16/2016

Restaurants - Family Dining

Coon Rapids

MN

{f}

635

856

635

856

1,491

112

1991

6/16/2016

Restaurants - Family Dining

Mankato

MN

{f}

700

585

700

585

1,285

97

1992

6/16/2016

Restaurants - Casual Dining

Omaha

NE

{f}

465

1,184

(203

)

(g)

(498

)

(g)

262

686

948

126

1979

6/16/2016

Restaurants - Family Dining

Merrillville

IN

{f}

797

322

797

322

1,119

41

1977

6/16/2016

Restaurants - Family Dining

Blaine

MN

{f}

609

780

`

609

780

1,389

102

1978

6/16/2016

Restaurants - Family Dining

Green Bay

WI

{f}

549

373

549

373

922

69

1977

6/16/2016

Restaurants - Family Dining

Appleton

WI

{f}

441

590

441

590

1,031

87

1977

6/16/2016

Restaurants - Family Dining

Waterloo

IA

{f}

466

391

466

391

857

66

1978

6/16/2016

Restaurants - Family Dining

St. Joseph

MO

{f}

559

371

559

371

930

63

1978

6/16/2016

Restaurants - Family Dining

Gladstone

MO

{f}

479

783

479

783

1,262

99

1979

6/16/2016

Restaurants - Family Dining

Brainerd

MN

{f}

761

547

761

547

1,308

80

1990

6/16/2016

Restaurants - Family Dining

Cedar Rapids

IA

{f}

804

563

804

563

1,367

80

1994

6/16/2016

Restaurants - Family Dining

Brooklyn Park

MN

{f}

725

693

725

693

1,418

102

1997

6/16/2016

Restaurants - Quick Service

Pontiac

MI

{f}

316

423

316

423

739

61

2003

6/16/2016

Restaurants - Quick Service

Troy

MI

674

674

674

6/16/2016

Restaurants - Quick Service

The Woodlands

TX

{f}

2001

6/16/2016

Restaurants - Quick Service

Ellsworth

ME

37

51

37

51

88

69

1979

6/16/2016

Restaurants - Quick Service

Clay

NY

{f}

129

413

129

413

542

236

1991

6/16/2016

Restaurants - Quick Service

Buna

TX

{f}

152

138

152

138

290

21

1976

6/16/2016

Restaurants - Quick Service

Carthage

TX

{f}

111

239

111

239

350

32

1975

6/16/2016

116


Description(a)

Initial Cost to Company

Cost Capitalized Subsequent

to Acquisition

Gross Amount at

December 31, 2019(b)(c)

Accumulated

Tenant Industry

City

State

Encumbrances

Land &

Improvements

Building &

Improvements

Land &

Improvements

Building &

Improvements

Land &

Improvements

Building &

Improvements

Total

Depreciation

(d)(e)

Year

Constructed

Date

Acquired

Restaurants - Quick Service

Dayton

TX

{f}

$

195

$

174

$

$

$

195

$

174

$

369

$

24

1969

6/16/2016

Restaurants - Quick Service

Diboll

TX

{f}

92

177

92

177

269

24

1990

6/16/2016

Restaurants - Quick Service

Huntington

TX

{f}

120

180

120

180

300

31

1980

6/16/2016

Restaurants - Quick Service

Huntsville

TX

{f}

120

290

120

290

410

34

1985

6/16/2016

Restaurants - Quick Service

Jasper

TX

{f}

111

209

111

209

320

27

1992

6/16/2016

Restaurants - Quick Service

Kountze

TX

{f}

120

290

120

290

410

34

1995

6/16/2016

Restaurants - Quick Service

Rusk

TX

{f}

129

142

129

142

271

23

1989

6/16/2016

Restaurants - Quick Service

Sour Lake

TX

{f}

204

114

204

114

318

21

1978

6/16/2016

Restaurants - Quick Service

Vernon

CT

155

208

155

208

363

54

1983

6/16/2016

Restaurants - Quick Service

Battle Creek

MI

{f}

114

690

114

690

804

76

1969

6/16/2016

Restaurants - Quick Service

Mt Clemens

MI

{f}

446

394

446

394

840

74

1989

6/16/2016

Restaurants - Quick Service

Clio

MI

{f}

350

889

350

889

1,239

104

1991

6/16/2016

Restaurants - Quick Service

Charlotte

MI

{f}

190

722

190

722

912

79

1991

6/16/2016

Restaurants - Quick Service

St. Johns

MI

{f}

218

403

218

403

621

60

1991

6/16/2016

Automotive Service

Burnsville

MN

734

309

180

6

914

315

1,229

61

1973

6/16/2016

Restaurants - Family Dining

Albert Lea

MN

{f}

337

463

337

463

800

73

1975

6/16/2016

Restaurants - Family Dining

Crystal

MN

{f}

821

178

821

178

999

44

1975

6/16/2016

Restaurants - Casual Dining

West Monroe

LA

{f}

343

94

343

94

437

19

1988

6/16/2016

Restaurants - Quick Service

Greenfield

WI

{f}

556

789

556

789

1,345

98

1983

6/16/2016

Restaurants - Casual Dining

Desoto

TX

{f}

728

156

728

156

884

29

1985

6/16/2016

Restaurants - Quick Service

West Berlin

NJ

250

399

250

399

649

57

1992

6/16/2016

Restaurants - Quick Service

Redford

MI

479

479

-

479

6/16/2016

Restaurants - Quick Service

Bridgeport

MI

309

619

309

619

928

88

1989

6/16/2016

Restaurants - Quick Service

College Station

TX

{f}

383

569

383

569

952

63

1984

6/16/2016

Restaurants - Quick Service

Birmingham

AL

{f}

261

780

261

780

1,041

86

2000

6/16/2016

Restaurants - Quick Service

Oneonta

AL

{f}

220

485

220

485

705

56

1993

6/16/2016

Restaurants - Quick Service

Union City

GA

{f}

416

746

416

746

1,162

86

1976

6/16/2016

Restaurants - Quick Service

Marietta

GA

{f}

214

618

214

618

832

68

1979

6/16/2016

Restaurants - Quick Service

Vicksburg

MS

{f}

203

627

203

627

830

68

1979

6/16/2016

Restaurants - Quick Service

Riverdale

GA

{f}

309

584

309

584

893

67

1978

6/16/2016

Restaurants - Quick Service

Snellville

GA

{f}

242

484

242

484

726

58

1981

6/16/2016

Restaurants - Quick Service

Trussville

AL

{f}

243

480

243

480

723

56

1996

6/16/2016

Restaurants - Quick Service

Forest Park

GA

{f}

233

341

233

341

574

39

1988

6/16/2016

Restaurants - Quick Service

Decatur

GA

{f}

239

714

239

714

953

78

1982

6/16/2016

Restaurants - Quick Service

Monroe

GA

{f}

302

733

302

733

1,035

82

1985

6/16/2016

Restaurants - Quick Service

Decatur

GA

{f}

292

463

292

463

755

50

1983

6/16/2016

Restaurants - Quick Service

Columbia

SC

{f}

241

461

241

461

702

58

1981

6/16/2016

Restaurants - Quick Service

Decatur

GA

{f}

302

721

302

721

1,023

81

1986

6/16/2016

Restaurants - Quick Service

Conyers

GA

{f}

330

767

330

767

1,097

87

1982

6/16/2016

Restaurants - Quick Service

Stockbridge

GA

{f}

396

771

396

771

1,167

83

1975

6/16/2016

Restaurants - Quick Service

Lawrenceville

GA

{f}

306

550

306

550

856

68

1988

6/16/2016

Restaurants - Quick Service

Lithonia

GA

{f}

290

606

290

606

896

67

1979

6/16/2016

Restaurants - Quick Service

Tucker

GA

{f}

339

586

339

586

925

67

1976

6/16/2016

Restaurants - Quick Service

Covington

GA

{f}

379

722

379

722

1,101

84

1979

6/16/2016

Restaurants - Quick Service

Columbus

GA

{f}

174

442

174

442

616

50

1987

6/16/2016

Restaurants - Quick Service

Owensboro

KY

{f}

263

155

754

263

909

1,172

23

1986

6/16/2016

Restaurants - Quick Service

Tupelo

MS

{f}

731

329

731

329

1,060

46

2000

6/16/2016

Restaurants - Quick Service

New Albany

MS

{f}

295

346

295

346

641

41

1993

6/16/2016

Restaurants - Quick Service

Parkersburg

WV

{f}

185

570

185

570

755

66

1976

6/16/2016

Restaurants - Quick Service

Ashland

KY

{f}

279

858

279

858

1,137

100

1979

6/16/2016

Restaurants - Quick Service

Huntington

WV

{f}

223

539

223

539

762

63

1979

6/16/2016

F-1


Description(a)

Initial Cost to Company

Cost Capitalized Subsequent

to Acquisition

Gross Amount at

December 31, 2019(b)(c)

Accumulated

Tenant Industry

City

State

Encumbrances

Land &

Improvements

Building &

Improvements

Land &

Improvements

Building &

Improvements

Land &

Improvements

Building &

Improvements

Total

Depreciation

(d)(e)

Year

Constructed

Date

Acquired

Restaurants - Quick Service

North Little Rock

AR

{f}

$

190

$

450

$

$

$

190

$

450

$

640

$

57

1978

6/16/2016

Restaurants - Quick Service

Jackson

MS

{f}

400

348

400

348

748

43

1981

6/16/2016

Restaurants - Quick Service

Madison

TN

{f}

281

458

281

458

739

51

1988

6/16/2016

Restaurants - Quick Service

Little Rock

AR

{f}

169

48

15

169

63

232

16

1979

6/16/2016

Restaurants - Quick Service

Hurricane

WV

{f}

238

485

238

485

723

56

1981

6/16/2016

Restaurants - Quick Service

Parkersburg

WV

{f}

261

513

261

513

774

63

1982

6/16/2016

Restaurants - Quick Service

Chattanooga

TN

{f}

407

465

407

465

872

56

1983

6/16/2016

Restaurants - Quick Service

Knoxville

TN

{f}

352

347

352

347

699

41

1981

6/16/2016

Restaurants - Quick Service

Jacksonville

NC

{f}

284

152

878

284

1,030

1,314

24

1986

6/16/2016

Restaurants - Quick Service

Knoxville

TN

{f}

394

271

394

271

665

35

1982

6/16/2016

Restaurants - Quick Service

Forestdale

AL

{f}

241

613

241

613

854

69

1975

6/16/2016

Restaurants - Quick Service

Louisville

KY

{f}

319

238

739

319

977

1,296

34

1988

6/16/2016

Restaurants - Quick Service

Festus

MO

{f}

195

802

195

802

997

88

1979

6/16/2016

Restaurants - Quick Service

Jacksonville

FL

{f}

330

542

330

542

872

66

1976

6/16/2016

Restaurants - Quick Service

Jacksonville

FL

{f}

220

701

220

701

921

84

1979

6/16/2016

Restaurants - Quick Service

Winter Garden

FL

{f}

326

383

326

383

709

49

1987

6/16/2016

Restaurants - Quick Service

Sanford

FL

{f}

350

375

350

375

725

53

1986

6/16/2016

Restaurants - Quick Service

Lebanon

TN

{f}

311

736

311

736

1,047

98

1974

6/16/2016

Restaurants - Quick Service

Prattville

AL

{f}

551

524

551

524

1,075

64

1978

6/16/2016

Restaurants - Quick Service

Calhoun

GA

{f}

346

673

346

673

1,019

79

1979

6/16/2016

Restaurants - Quick Service

Mableton

GA

{f}

152

366

152

366

518

45

1977

6/16/2016

Restaurants - Quick Service

Brunswick

GA

{f}

532

137

532

137

669

23

1995

6/16/2016

Restaurants - Quick Service

Summerville

SC

{f}

215

720

215

720

935

85

1978

6/16/2016

Restaurants - Quick Service

Thomaston

GA

{f}

193

364

193

364

557

48

1987

6/16/2016

Restaurants - Quick Service

Smyrna

GA

{f}

392

311

392

311

703

41

1981

6/16/2016

Restaurants - Quick Service

Smyrna

TN

{f}

221

556

221

556

777

64

1982

6/16/2016

Restaurants - Quick Service

Tullahoma

TN

{f}

226

701

226

701

927

85

1975

6/16/2016

Restaurants - Quick Service

Shelbyville

TN

{f}

323

456

323

456

779

55

1976

6/16/2016

Restaurants - Quick Service

Dallas

GA

{f}

260

832

260

832

1,092

102

1985

6/16/2016

Restaurants - Quick Service

North Charleston

SC

{f}

121

459

121

459

580

53

1990

6/16/2016

Restaurants - Quick Service

LaGrange

GA

{f}

207

562

207

562

769

67

1985

6/16/2016

Restaurants - Quick Service

Cullman

AL

{f}

260

723

260

723

983

88

1999

6/16/2016

Restaurants - Quick Service

Batesville

MS

{f}

125

551

125

551

676

64

1992

6/16/2016

Restaurants - Quick Service

Phenix City

AL

{f}

273

665

273

665

938

85

1979

6/16/2016

Restaurants - Quick Service

Montgomery

AL

{f}

333

349

333

349

682

46

1986

6/16/2016

Restaurants - Quick Service

Starke

FL

{f}

240

468

240

468

708

60

1980

6/16/2016

Restaurants - Quick Service

Madisonville

KY

{f}

302

426

302

426

728

53

1976

6/16/2016

Restaurants - Quick Service

Marietta

OH

{f}

175

506

175

506

681

58

1979

6/16/2016

Restaurants - Quick Service

Hueytown

AL

{f}

133

711

133

711

844

82

1979

6/16/2016

Restaurants - Quick Service

Gallipolis

OH

{f}

247

722

247

722

969

88

1979

6/16/2016

Restaurants - Quick Service

Valdosta

GA

{f}

236

545

236

545

781

63

1980

6/16/2016

Restaurants - Quick Service

Douglas

GA

{f}

243

557

243

557

800

65

1979

6/16/2016

Restaurants - Quick Service

Fayetteville

GA

{f}

300

506

300

506

806

60

1984

6/16/2016

Restaurants - Quick Service

Troy

AL

{f}

183

520

183

520

703

61

1985

6/16/2016

Restaurants - Quick Service

Wetumpka

AL

{f}

273

416

273

416

689

52

1986

6/16/2016

Restaurants - Quick Service

St. Albans

WV

{f}

154

491

154

491

645

56

1975

6/16/2016

Restaurants - Quick Service

Huntington

WV

{f}

233

540

233

540

773

63

1992

6/16/2016

Restaurants - Quick Service

Newburgh

NY

{f}

913

738

913

738

1,651

121

1975

6/16/2016

Restaurants - Quick Service

Erie

PA

{f}

444

562

444

562

1,006

88

1977

6/16/2016

Restaurants - Quick Service

Dickson

TN

{f}

292

79

29

292

108

400

19

1977

6/16/2016

Restaurants - Quick Service

South Daytona

FL

{f}

416

668

416

668

1,084

86

1984

6/16/2016

Restaurants - Quick Service

Milford

NH

{f}

409

355

409

355

764

53

1993

6/16/2016

F-2


Description(a)

Initial Cost to Company

Cost Capitalized Subsequent

to Acquisition

Gross Amount at

December 31, 2019(b)(c)

Accumulated

Tenant Industry

City

State

Encumbrances

Land &

Improvements

Building &

Improvements

Land &

Improvements

Building &

Improvements

Land &

Improvements

Building &

Improvements

Total

Depreciation

(d)(e)

Year

Constructed

Date

Acquired

Restaurants - Quick Service

Portland

OR

{f}

$

252

$

131

$

$

$

252

$

131

$

383

$

22

2015

6/16/2016

Restaurants - Quick Service

Superior

CO

{f}

370

434

370

434

804

56

2002

6/16/2016

Restaurants - Casual Dining

Fond du Lac

WI

{f}

521

1,197

521

1,197

1,718

107

1996

6/16/2016

Restaurants - Casual Dining

Alexandria

LA

{f}

837

889

837

889

1,726

147

1994

6/16/2016

Medical / Dental

Hurst

TX

{f}

1,462

1,493

300

1,462

1,793

3,255

220

1997

6/16/2016

Restaurants - Quick Service

Jacksonville

FL

{f}

872

354

872

354

1,226

44

2006

6/16/2016

Restaurants - Casual Dining

Fleming Island

FL

{f}

586

355

586

355

941

42

2006

6/16/2016

Restaurants - Casual Dining

Port St. Lucie

FL

{f}

930

1,510

930

1,510

2,440

189

1988

6/16/2016

Restaurants - Casual Dining

Waycross

GA

{f}

861

1,700

861

1,700

2,561

196

1994

6/16/2016

Restaurants - Casual Dining

Kingsland

GA

{f}

602

1,256

602

1,256

1,858

155

1995

6/16/2016

Restaurants - Casual Dining

Jacksonville

FL

{f}

821

1,215

821

1,215

2,036

165

1995

6/16/2016

Restaurants - Casual Dining

North Fort Myers

FL

{f}

1,060

1,817

1,060

1,817

2,877

203

1994

6/16/2016

Restaurants - Casual Dining

Port Charlotte

FL

{f}

1,021

850

(95

)

(g)

(79

)

(g)

926

771

1,697

105

1995

6/16/2016

Restaurants - Casual Dining

Cape Coral

FL

{f}

741

1,692

741

1,692

2,433

195

1996

6/16/2016

Restaurants - Casual Dining

Panama City Beach

FL

{f}

750

959

750

959

1,709

122

1999

6/16/2016

Restaurants - Casual Dining

Dothan

AL

{f}

577

1,144

577

1,144

1,721

136

1993

6/16/2016

Restaurants - Casual Dining

Albany

GA

{f}

731

1,249

731

1,249

1,980

143

1991

6/16/2016

Restaurants - Casual Dining

Panama City

FL

{f}

539

1,389

539

1,389

1,928

148

1991

6/16/2016

Restaurants - Casual Dining

Valdosta

GA

{f}

626

957

626

957

1,583

122

1994

6/16/2016

Restaurants - Casual Dining

Gainesville

FL

{f}

193

1,930

193

1,930

2,123

187

1994

6/16/2016

Restaurants - Casual Dining

Panama City

FL

{f}

673

1,044

50

723

1,044

1,767

165

1999

6/16/2016

Restaurants - Casual Dining

Thomasville

GA

{f}

943

580

943

580

1,523

96

2002

6/16/2016

Restaurants - Family Dining

Leesburg

FL

{f}

808

720

808

720

1,528

130

2007

6/16/2016

N/A

San Antonio

TX

105

105

105

6/16/2016

Restaurants - Quick Service

Augusta

GA

{f}

272

26

(26

)

272

272

20

6/16/2016

Restaurants - Quick Service

Warner Robins

GA

{f}

130

174

130

174

304

28

1975

6/16/2016

Restaurants - Quick Service

Beloit

WI

{f}

144

1,134

144

1,134

1,278

115

1999

6/16/2016

Automotive Service

Spring

TX

{f}

805

1,577

805

1,577

2,382

181

2013

8/4/2016

Home Furnishings

Frisco

TX

{f}

2,224

4,779

2,224

4,779

7,003

436

2006

8/19/2016

Home Furnishings

Fort Worth

TX

{f}

1,348

7,847

1,348

7,847

9,195

717

2007

8/19/2016

Convenience Stores

Binghamton

NY

{f}

273

1,008

273

1,008

1,281

133

1970

8/22/2016

Convenience Stores

Windsor

NY

{f}

272

1,101

272

1,101

1,373

146

1980

8/22/2016

Convenience Stores

Greene

NY

{f}

557

1,974

557

1,974

2,531

261

1989

8/22/2016

Convenience Stores

Afton

NY

{f}

348

1,303

348

1,303

1,651

172

1994

8/22/2016

Convenience Stores

Lansing

NY

{f}

861

3,034

861

3,034

3,895

402

2010

8/22/2016

Convenience Stores

Freeville

NY

{f}

524

1,457

524

1,457

1,981

193

1994

8/22/2016

Convenience Stores

Marathon

NY

{f}

520

2,127

520

2,127

2,647

281

1995

8/22/2016

Convenience Stores

New Hartford

NY

{f}

301

863

301

863

1,164

114

1995

8/22/2016

Convenience Stores

Chadwicks

NY

{f}

213

784

213

784

997

104

1987

8/22/2016

Convenience Stores

Liberty

NY

{f}

219

811

219

811

1,030

107

2004

8/22/2016

Convenience Stores

Earlville

NY

{f}

258

985

258

985

1,243

130

1997

8/22/2016

Convenience Stores

Vestal

NY

{f}

324

1,285

324

1,285

1,609

170

1996

8/22/2016

Convenience Stores

Delhi

NY

{f}

275

1,066

275

1,066

1,341

141

1992

8/22/2016

Convenience Stores

Franklin

NY

{f}

423

774

423

774

1,197

102

1998

8/22/2016

Convenience Stores

Endicott

NY

{f}

188

576

188

576

764

76

1995

8/22/2016

Convenience Stores

Davenport

NY

{f}

324

1,194

324

1,194

1,518

158

1993

8/22/2016

Restaurants - Family Dining

Salem

NH

131

232

131

232

363

103

1998

9/16/2016

Restaurants - Quick Service

Mansfield

OH

91

112

(52

)

(g)

(69

)

(g)

39

43

82

65

1988

9/16/2016

Other Services

Anniston

AL

{f}

312

176

312

176

488

34

1992

9/16/2016

Early Childhood Education

Cumming

GA

{f}

876

2,357

876

2,357

3,233

241

2001

9/30/2016

F-3


Description(a)

Initial Cost to Company

Cost Capitalized Subsequent

to Acquisition

Gross Amount at

December 31, 2019(b)(c)

Accumulated

Tenant Industry

City

State

Encumbrances

Land &

Improvements

Building &

Improvements

Land &

Improvements

Building &

Improvements

Land &

Improvements

Building &

Improvements

Total

Depreciation

(d)(e)

Year

Constructed

Date

Acquired

Early Childhood Education

Suwanee

GA

{f}

$

922

$

2,108

$

$

$

922

$

2,108

$

3,030

$

216

2009

9/30/2016

Medical / Dental

Fort Worth

TX

1,617

99

(g)

4,185

(g)

1,716

4,185

5,901

244

2017

10/12/2016

Car Washes

Acworth

GA

{f}

1,346

2,615

1,346

2,615

3,961

258

2006

10/17/2016

Car Washes

Douglasville

GA

{f}

1,974

2,882

1,974

2,882

4,856

284

2006

10/17/2016

Car Washes

Hiram

GA

{f}

1,376

2,947

1,376

2,947

4,323

290

2004

10/17/2016

Car Washes

Marietta

GA

{f}

1,302

2,136

1,302

2,136

3,438

211

2002

10/17/2016

Medical / Dental

Port Charlotte

FL

{f}

1,820

2,072

1,820

2,072

3,892

227

2000

10/20/2016

Automotive Service

Lackawanna

NY

{f}

231

232

231

232

463

25

1987

10/28/2016

Automotive Service

Cheektowaga

NY

{f}

367

509

367

509

876

54

1978

10/28/2016

Automotive Service

Amherst

NY

{f}

410

606

410

606

1,016

64

1998

10/28/2016

Automotive Service

Niagara Falls

NY

{f}

615

1,025

615

1,025

1,640

109

1985

10/28/2016

Automotive Service

Williamsville

NY

{f}

419

1,302

419

1,302

1,721

138

1988

10/28/2016

Automotive Service

Dunkirk

NY

{f}

255

187

255

187

442

20

1980

10/28/2016

Car Washes

Tucson

AZ

{f}

1,048

2,190

1,048

2,190

3,238

210

2010

11/9/2016

Restaurants - Quick Service

Burlington

IA

{f}

444

1,171

444

1,171

1,615

131

1976

11/15/2016

Restaurants - Quick Service

Cedar Rapids

IA

{f}

436

1,179

436

1,179

1,615

132

1991

11/15/2016

Restaurants - Quick Service

Muscatine

IA

{f}

264

854

264

854

1,118

96

1993

11/15/2016

Restaurants - Quick Service

Fort Madison

IA

{f}

304

1,284

304

1,284

1,588

144

1987

11/15/2016

Restaurants - Quick Service

Waterloo

IA

{f}

344

846

344

846

1,190

95

1982

11/15/2016

Restaurants - Quick Service

Cedar Falls

IA

{f}

375

771

375

771

1,146

86

2004

11/15/2016

Restaurants - Quick Service

Nebraska City

NE

{f}

363

748

363

748

1,111

84

2014

11/15/2016

Restaurants - Quick Service

Plattsmouth

NE

{f}

304

1,302

304

1,302

1,606

146

1999

11/15/2016

Restaurants - Quick Service

Red Oak

IA

{f}

254

1,010

254

1,010

1,264

113

2000

11/15/2016

Movie Theatres

Florence

AL

{f}

1,519

6,294

117

1,636

6,294

7,930

629

2015

12/19/2016

Restaurants - Quick Service

Baden

PA

191

245

(133

)

(g)

(187

)

(g)

58

58

116

97

1962

12/28/2016

Restaurants - Casual Dining

Gardendale

AL

{f}

589

1,984

589

1,984

2,573

187

2005

12/29/2016

Restaurants - Casual Dining

Jasper

AL

{f}

468

2,144

468

2,144

2,612

190

2005

12/29/2016

Restaurants - Casual Dining

Homewood

AL

{f}

808

1,233

808

1,233

2,041

125

1976

12/29/2016

Medical / Dental

Stevenson

AL

{f}

191

466

191

466

657

51

1990

12/30/2016

Medical / Dental

Tucson

AZ

{f}

323

780

323

780

1,103

65

1967

12/30/2016

Medical / Dental

Miami

FL

{f}

485

982

485

982

1,467

78

1981

12/30/2016

Medical / Dental

Sarasota

FL

{f}

323

557

323

557

880

52

1973

12/30/2016

Medical / Dental

Sarasota

FL

{f}

485

446

485

446

931

48

2001

12/30/2016

Medical / Dental

Dalton

GA

{f}

323

406

323

406

729

55

1960

12/30/2016

Medical / Dental

Alton

IL

{f}

252

568

252

568

820

65

2001

12/30/2016

Medical / Dental

Quincy

IL

{f}

272

608

272

608

880

68

2001

12/30/2016

Medical / Dental

Clarksville

IN

{f}

657

1,033

657

1,033

1,690

108

1994

12/30/2016

Medical / Dental

Terre Haute

IN

{f}

292

325

292

325

617

40

1998

12/30/2016

Medical / Dental

Brewster

MA

{f}

60

578

60

578

638

45

1986

12/30/2016

Medical / Dental

Kansas City

MO

{f}

333

568

333

568

901

63

1979

12/30/2016

Medical / Dental

Laurel

MS

{f}

100

1,033

100

1,033

1,133

85

1970

12/30/2016

Medical / Dental

Picayune

MS

{f}

70

517

70

517

587

45

1977

12/30/2016

Medical / Dental

Rochester

NH

{f}

181

426

181

426

607

42

1958

12/30/2016

Medical / Dental

Canandaigua

NY

{f}

70

527

70

527

597

44

2009

12/30/2016

Medical / Dental

Anderson

SC

{f}

211

487

211

487

698

42

1948

12/30/2016

Medical / Dental

Camden

SC

{f}

211

537

211

537

748

54

1985

12/30/2016

Medical / Dental

Columbia

SC

{f}

211

426

211

426

637

42

1986

12/30/2016

Medical / Dental

Austin

TX

{f}

242

375

242

375

617

42

1970

12/30/2016

Medical / Dental

Richmond

TX

{f}

495

446

495

446

941

58

1982

12/30/2016

Medical / Dental

Terrell Hills

TX

{f}

282

588

282

588

870

52

2002

12/30/2016

Health and Fitness

West Valley City

UT

{f}

1,936

4,210

1,936

4,210

6,146

361

1984

12/30/2016

Medical / Dental

Rock Springs

WY

{f}

620

2,550

620

2,550

3,170

222

2001

1/17/2017

F-4


Description(a)

Initial Cost to Company

Cost Capitalized Subsequent

to Acquisition

Gross Amount at

December 31, 2019(b)(c)

Accumulated

Tenant Industry

City

State

Encumbrances

Land &

Improvements

Building &

Improvements

Land &

Improvements

Building &

Improvements

Land &

Improvements

Building &

Improvements

Total

Depreciation

(d)(e)

Year

Constructed

Date

Acquired

Car Washes

Conyers

GA

{f}

$

1,136

$

4,332

$

$

$

1,136

$

4,332

$

5,468

$

410

2013

1/24/2017

Car Washes

Covington

GA

{f}

824

3,759

824

3,759

4,583

368

2011

1/24/2017

Movie Theatres

North Myrtle Beach

SC

{f}

1,465

7,081

1,465

7,081

8,546

546

2006

1/31/2017

Medical / Dental

Bridgeton

MO

{f}

199

578

199

578

777

50

1982

2/9/2017

Medical / Dental

Mokena

IL

{f}

237

303

237

303

540

45

2008

2/9/2017

Medical / Dental

Lexington

KY

{f}

199

474

199

474

673

46

2014

2/9/2017

Medical / Dental

Islip Terrace

NY

{f}

313

436

313

436

749

40

1986

2/9/2017

Early Childhood Education

Alpharetta

GA

{f}

1,595

4,177

1,595

4,177

5,772

383

2016

2/28/2017

Home Furnishings

Westland

MI

{f}

1,858

14,560

1,858

14,560

16,418

1,127

1987

3/1/2017

Home Furnishings

Ann Arbor

MI

{f}

2,096

13,399

2,096

13,399

15,495

1,013

1992

3/1/2017

Home Furnishings

Muskegon

MI

{f}

1,113

6,436

1,113

6,436

7,549

499

1987

3/1/2017

Home Furnishings

Battle Creek

MI

{f}

1,212

7,904

1,212

7,904

9,116

629

1996

3/1/2017

Automotive Service

Frisco

TX

{f}

1,279

1,314

1,279

1,314

2,593

131

2003

3/8/2017

Automotive Service

Grapevine

TX

{f}

1,244

1,396

1,244

1,396

2,640

139

2001

3/8/2017

Automotive Service

Prosper

TX

{f}

1,161

2,534

1,161

2,534

3,695

224

2010

3/8/2017

Automotive Service

Southlakle

TX

{f}

657

997

657

997

1,654

93

2002

3/8/2017

Automotive Service

Lakeway

TX

{f}

774

1,678

774

1,678

2,452

145

1998

3/8/2017

Restaurants - Quick Service

Cedartown

GA

{f}

258

812

258

812

1,070

71

1987

3/9/2017

Restaurants - Quick Service

Forsyth

GA

{f}

464

808

464

808

1,272

71

1989

3/9/2017

Convenience Stores

Alpena

AR

{f}

252

703

252

703

955

79

1985

3/10/2017

Convenience Stores

Topeka

KS

{f}

603

1,584

603

1,584

2,187

178

2008

3/10/2017

Car Washes

Bossier City

LA

{f}

463

2,637

463

2,637

3,100

213

2010

3/22/2017

Car Washes

Shreveport

LA

{f}

836

2,812

836

2,812

3,648

239

2012

3/22/2017

Automotive Service

New Freedom

PA

{f}

904

872

904

872

1,776

89

1997

3/28/2017

Car Washes

Huntingtown

MD

{f}

984

1,857

984

1,857

2,841

166

1998

3/28/2017

Automotive Service

Gambrills

MD

{f}

2,461

6,139

2,461

6,139

8,600

466

2009

3/28/2017

Convenience Stores

Tyler

TX

{f}

404

1,433

404

1,433

1,837

156

1980

3/30/2017

Convenience Stores

Atlanta

TX

{f}

392

1,204

(13

)

(g)

(155

)

(g)

379

1,049

1,428

124

1995

3/30/2017

Early Childhood Education

Kernersville

NC

{f}

605

1,408

605

1,408

2,013

120

1997

4/3/2017

Early Childhood Education

San Antonio

TX

{f}

928

3,312

928

3,312

4,240

254

2016

4/25/2017

Medical / Dental

Payson

AZ

{f}

548

1,944

548

1,944

2,492

146

1988

4/28/2017

Medical / Dental

Brownsville

TX

1,626

982

7,743

2,608

7,743

10,351

324

2018

5/5/2017

Medical / Dental

Katy

TX

233

1,228

233

1,228

1,461

88

2012

5/18/2017

Medical / Dental

Baytown

TX

286

1,790

286

1,790

2,076

127

2008

5/18/2017

Car Washes

Las Cruces

NM

{f}

510

2,290

510

2,290

2,800

184

2008

5/24/2017

Car Washes

Las Cruces

NM

{f}

570

2,187

570

2,187

2,757

176

2010

5/24/2017

Restaurants - Quick Service

Inverness

FL

382

493

382

493

875

56

2003

5/30/2017

Building Materials

Columbia Station

OH

{f}

1,078

1,437

1,078

1,437

2,515

131

1961

6/1/2017

Building Materials

Maumee

OH

{f}

733

1,238

733

1,238

1,971

113

1963

6/1/2017

Building Materials

Troy

OH

{f}

403

693

403

693

1,096

63

1991

6/1/2017

Building Materials

Jackson

OH

{f}

288

211

288

211

499

19

1995

6/1/2017

Building Materials

Lancaster

OH

{f}

376

833

376

833

1,209

76

1995

6/1/2017

Building Materials

Portsmouth

OH

{f}

133

160

133

160

293

15

1996

6/1/2017

Building Materials

Bridgeport

WV

{f}

386

273

386

273

659

25

1978

6/1/2017

Building Materials

Radcliff

KY

{f}

414

200

414

200

614

18

1984

6/1/2017

Building Materials

Gainesville

FL

{f}

934

638

934

638

1,572

58

2003

6/1/2017

Building Materials

Cartersville

GA

{f}

1,313

1,743

1,313

1,743

3,056

159

2003

6/1/2017

Building Materials

Douglasville

GA

{f}

1,026

2,421

1,026

2,421

3,447

221

2004

6/1/2017

Building Materials

El Paso

TX

{f}

901

177

901

177

1,078

16

1984

6/1/2017

Building Materials

Garland

TX

{f}

1,250

2,283

1,250

2,283

3,533

209

2001

6/1/2017

F-5


Description(a)

Initial Cost to Company

Cost Capitalized Subsequent

to Acquisition

Gross Amount at

December 31, 2019(b)(c)

Accumulated

Tenant Industry

City

State

Encumbrances

Land &

Improvements

Building &

Improvements

Land &

Improvements

Building &

Improvements

Land &

Improvements

Building &

Improvements

Total

Depreciation

(d)(e)

Year

Constructed

Date

Acquired

Building Materials

Conroe

TX

{f}

$

2,150

$

631

$

$

$

2,150

$

631

$

2,781

$

58

2002

6/1/2017

Building Materials

Amarillo

TX

{f}

927

655

927

655

1,582

60

2002

6/1/2017

Building Materials

Grand Junction

CO

{f}

760

403

760

403

1,163

37

1983

6/1/2017

Building Materials

Mt. Pleasant

SC

{f}

1,097

171

1,097

171

1,268

16

1983

6/1/2017

Building Materials

Irondale

AL

{f}

546

227

546

227

773

21

1975

6/1/2017

Building Materials

Bessemer

AL

{f}

1,514

3,413

1,514

3,413

4,927

312

2002

6/1/2017

Car Washes

Farmington

NM

{f}

634

4,945

634

4,945

5,579

398

2005

6/6/2017

Car Washes

Farmington

NM

{f}

746

2,795

746

2,795

3,541

225

2013

6/6/2017

Car Washes

Pueblo

CO

{f}

898

5,103

898

5,103

6,001

410

2008

6/6/2017

Restaurants - Quick Service

Nashville

GA

181

513

181

513

694

49

1991

6/6/2017

Restaurants - Quick Service

Soperton

GA

312

443

312

443

755

51

1992

6/6/2017

Movie Theatres

Kenosha

WI

{f}

3,159

3,755

116

3,275

3,755

7,030

362

1997

6/8/2017

Entertainment

Visalia

CA

{f}

1,320

2,320

1,320

2,320

3,640

202

1984

6/30/2017

Automotive Service

Knoxville

TN

{f}

518

695

518

695

1,213

72

2008

7/21/2017

Automotive Service

Forest Park

GA

{f}

498

850

498

850

1,348

80

1992

7/21/2017

Automotive Service

Martinez

GA

{f}

612

570

612

570

1,182

68

1992

7/21/2017

Automotive Service

Clarksville

TN

{f}

498

633

498

633

1,131

63

1998

7/21/2017

Automotive Service

Ocala

FL

{f}

518

715

518

715

1,233

75

1989

7/21/2017

Automotive Service

Orlando

FL

{f}

456

664

456

664

1,120

62

1989

7/21/2017

Medical / Dental

Montgomery

AL

477

2,976

477

2,976

3,453

202

2001

8/7/2017

Restaurants - Quick Service

Algona

IA

150

528

150

528

678

45

1993

8/10/2017

Car Washes

Buford

GA

{f}

1,353

3,693

1,353

3,693

5,046

297

2010

8/15/2017

Early Childhood Education

Orlando

FL

1,175

4,362

1,175

4,362

5,537

291

2010

8/25/2017

Automotive Service

Garden City

MI

366

961

366

961

1,327

74

1984

8/29/2017

Automotive Service

Troy

MI

794

1,389

794

1,389

2,183

107

1974

8/29/2017

Automotive Service

Burton

MI

188

1,180

188

1,180

1,368

83

1955

8/29/2017

Pet Care Services

Arvada

CO

1,342

2,808

1,162

1,342

3,970

5,312

610

1982

9/5/2017

Medical / Dental

Round Rock

TX

713

6,821

713

6,821

7,534

425

2016

9/12/2017

Car Washes

Little Rock

AR

685

3,361

685

3,361

4,046

216

1976

9/12/2017

Car Washes

Bryant

AR

489

2,790

489

2,790

3,279

173

1997

9/20/2017

Automotive Service

Smyrna

GA

{f}

689

470

689

470

1,159

42

1997

9/25/2017

Automotive Service

Memphis

TN

{f}

417

1,294

417

1,294

1,711

87

1985

9/25/2017

Automotive Service

Longwood

FL

{f}

887

1,263

887

1,263

2,150

113

2000

9/25/2017

Car Washes

Anderson

SC

793

4,031

793

4,031

4,824

266

2008

9/26/2017

Car Washes

Cornelia

GA

470

2,670

470

2,670

3,140

177

2001

9/26/2017

Car Washes

South Commerce

GA

607

3,072

607

3,072

3,679

207

2016

9/26/2017

Car Washes

Seneca

SC

255

2,994

255

2,994

3,249

186

2005

9/26/2017

Car Washes

Greenville

SC

715

2,724

715

2,724

3,439

181

2005

9/26/2017

Restaurants - Quick Service

East Bethel

MN

764

1,353

764

1,353

2,117

163

1996

9/27/2017

Restaurants - Quick Service

Isanti

MN

1,167

1,859

1,167

1,859

3,026

187

1989

9/27/2017

Convenience Stores

Braham

MN

289

1,043

289

1,043

1,332

87

1986

9/27/2017

Restaurants - Quick Service

Grantsburg

WI

640

1,673

640

1,673

2,313

165

2005

9/27/2017

Health and Fitness

Hobbs

NM

938

1,503

938

1,503

2,441

124

2016

9/28/2017

Health and Fitness

Florence

KY

868

2,186

868

2,186

3,054

157

1994

9/28/2017

Automotive Service

Magnolia

TX

1,402

2,480

1,402

2,480

3,882

215

2017

9/29/2017

Early Childhood Education

Winter Garden

FL

1,169

4,603

1,169

4,603

5,772

316

2015

9/29/2017

Car Washes

Springdale

AR

597

1,908

597

1,908

2,505

137

2009

9/29/2017

Car Washes

Rogers

AR

763

2,663

763

2,663

3,426

181

2005

9/29/2017

Car Washes

Shreveport

LA

460

2,615

460

2,615

3,075

176

2017

9/29/2017

Convenience Stores

Jacksonville

TX

587

1,357

587

1,357

1,944

130

2012

9/29/2017

Convenience Stores

Daingerfield

TX

269

1,135

269

1,135

1,404

86

1979

9/29/2017

Convenience Stores

Jacksonville

TX

368

916

368

916

1,284

87

1996

9/29/2017

F-6


Description(a)

Initial Cost to Company

Cost Capitalized Subsequent

to Acquisition

Gross Amount at

December 31, 2019(b)(c)

Accumulated

Tenant Industry

City

State

Encumbrances

Land &

Improvements

Building &

Improvements

Land &

Improvements

Building &

Improvements

Land &

Improvements

Building &

Improvements

Total

Depreciation

(d)(e)

Year

Constructed

Date

Acquired

Convenience Stores

Kilgore

TX

$

269

$

1,103

$

(10

)

(g)

$

(41

)

(g)

$

259

$

1,062

$

1,321

$

86

1978

9/29/2017

Entertainment

Orlando

FL

2,290

4,377

2,290

4,377

6,667

296

2007

9/29/2017

Medical / Dental

North Lima

OH

112

926

112

926

1,038

57

1976

10/5/2017

Medical / Dental

Southfield

MI

193

1,536

193

1,536

1,729

94

1968

10/5/2017

Medical / Dental

West Lafayette

IN

122

397

122

397

519

27

1976

10/5/2017

Medical / Dental

Salem

OH

92

468

92

468

560

31

1985

10/5/2017

Medical / Dental

Toledo

OH

448

1,750

448

1,750

2,198

108

1995

10/5/2017

Medical / Dental

Pittsburgh

PA

112

1,221

112

1,221

1,333

72

1983

10/5/2017

Medical / Dental

Youngstown

OH

275

702

275

702

977

52

1971

10/5/2017

Medical / Dental

Madison

OH

387

488

387

488

875

37

1950

10/5/2017

Medical / Dental

Youngstown

OH

366

1,394

366

1,394

1,760

98

1995

10/5/2017

Medical / Dental

Penn Yan

NY

132

651

132

651

783

46

1986

10/5/2017

Medical / Dental

Kent

OH

{f}

173

610

173

610

783

42

1970

10/5/2017

Convenience Stores

Tyler

TX

706

511

950

706

1,461

2,167

76

1996

10/16/2017

Entertainment

Hoover

AL

1,403

2,939

1,403

2,939

4,342

212

2017

10/13/2017

Convenience Stores

Farmington

NM

332

302

332

302

634

28

1966

11/8/2017

Convenience Stores

Farmington

NM

342

604

342

604

946

47

1972

11/8/2017

Convenience Stores

Farmington

NM

372

886

372

886

1,258

76

2013

11/8/2017

Convenience Stores

Aztec

NM

322

685

322

685

1,007

55

1982

11/8/2017

Convenience Stores

Farmington

NM

282

1,077

282

1,077

1,359

85

1980

11/8/2017

Convenience Stores

Farmington

NM

503

815

503

815

1,318

69

1980

11/8/2017

Convenience Stores

Farmington

NM

735

352

735

352

1,087

37

1982

11/8/2017

Convenience Stores

Ignacio

CO

272

1,047

272

1,047

1,319

79

1983

11/8/2017

Convenience Stores

Farmington

NM

332

775

332

775

1,107

65

1985

11/8/2017

Convenience Stores

Farmington

NM

453

1,027

453

1,027

1,480

93

1990

11/8/2017

Convenience Stores

Kirtland

NM

332

906

332

906

1,238

72

1980

11/8/2017

Restaurants - Quick Service

Gray

GA

293

374

293

374

667

32

1992

11/10/2017

Restaurants - Quick Service

Sandersville

GA

283

515

283

515

798

41

1989

11/10/2017

Restaurants - Quick Service

Barnesville

GA

243

414

243

414

657

36

1996

11/10/2017

Health and Fitness

Greeley

CO

1,484

4,491

1,484

4,491

5,975

284

1989

11/16/2017

Restaurants - Quick Service

Hutchinson

KS

{f}

194

777

194

777

971

55

1971

11/16/2017

Medical / Dental

Tyler

TX

{f}

985

5,675

985

5,675

6,660

350

1999

11/17/2017

Medical / Dental

Lindale

TX

{f}

394

1,429

394

1,429

1,823

103

2013

11/17/2017

Convenience Stores

Farmington

NM

554

785

554

785

1,339

80

1998

11/21/2017

Pet Care Services

Franklin

IN

395

2,319

395

2,319

2,714

145

2007

12/1/2017

Pet Care Services

Fayetteville

AR

905

1,456

905

1,456

2,361

103

1979

12/1/2017

Pet Care Services

Greenwood

IN

312

593

312

593

905

40

1952

12/1/2017

Pet Care Services

Indianapolis

IN

52

416

52

416

468

25

1954

12/1/2017

Early Childhood Education

Lansdowne

VA

2,167

2,982

2,167

2,982

5,149

201

2006

12/4/2017

Early Childhood Education

Overland Park

KS

1,189

4,062

1,189

4,062

5,251

262

2017

12/8/2017

Restaurants - Casual Dining

Bossier City

LA

976

2,347

976

2,347

3,323

163

1993

12/15/2017

Restaurants - Casual Dining

Augusta

GA

1,663

1,909

1,663

1,909

3,572

126

1982

12/15/2017

Movie Theatres

Dublin

OH

2,126

10,097

2,126

10,097

12,223

596

1994

12/15/2017

Restaurants - Quick Service

Sylacauga

AL

166

351

166

351

517

25

1976

12/19/2017

Restaurants - Quick Service

Daleville

AL

127

409

127

409

536

27

1983

12/19/2017

Restaurants - Quick Service

Roanoke

AL

224

526

224

526

750

38

1990

12/19/2017

Restaurants - Quick Service

Jasper

AL

370

331

370

331

701

32

2005

12/19/2017

Restaurants - Quick Service

Alexander City

AL

263

506

263

506

769

38

2004

12/19/2017

Restaurants - Quick Service

Headland

AL

273

370

273

370

643

38

2007

12/19/2017

Restaurants - Quick Service

Tallassee

AL

195

302

195

302

497

25

2008

12/19/2017

Restaurants - Quick Service

Talladega

AL

88

273

88

273

361

20

1999

12/19/2017

Restaurants - Quick Service

Enterprise

AL

166

380

166

380

546

28

1974

12/19/2017

F-7


Description(a)

Initial Cost to Company

Cost Capitalized Subsequent

to Acquisition

Gross Amount at

December 31, 2019(b)(c)

Accumulated

Tenant Industry

City

State

Encumbrances

Land &

Improvements

Building &

Improvements

Land &

Improvements

Building &

Improvements

Land &

Improvements

Building &

Improvements

Total

Depreciation

(d)(e)

Year

Constructed

Date

Acquired

Restaurants - Quick Service

Childersburg

AL

$

195

$

302

$

$

$

195

$

302

$

497

$

22

1989

12/19/2017

Restaurants - Quick Service

Valley

AL

185

302

185

302

487

24

2004

12/19/2017

Restaurants - Quick Service

Selma

AL

175

409

175

409

584

30

1996

12/19/2017

Restaurants - Casual Dining

Linthcum

MD

1,691

1,124

1,691

1,124

2,815

98

2004

12/21/2017

Restaurants - Casual Dining

East Point

GA

1,153

831

1,153

831

1,984

69

2003

12/21/2017

Restaurants - Casual Dining

Pocomoke City

MD

653

849

653

849

1,502

82

2005

12/21/2017

Restaurants - Casual Dining

D'Iberville

MS

927

623

927

623

1,550

53

2004

12/21/2017

Restaurants - Casual Dining

Clarksville

TN

861

736

861

736

1,597

57

2003

12/21/2017

Restaurants - Casual Dining

Scranton

PA

785

755

785

755

1,540

76

1995

12/21/2017

Restaurants - Casual Dining

Alexander City

AL

511

802

511

802

1,313

62

2007

12/21/2017

Restaurants - Casual Dining

Columbia

SC

785

500

785

500

1,285

46

2003

12/21/2017

Restaurants - Casual Dining

Palm City

FL

672

727

672

727

1,399

58

2003

12/21/2017

Restaurants - Casual Dining

St Robert

MO

644

755

644

755

1,399

54

2001

12/21/2017

Restaurants - Casual Dining

Jasper

AL

766

292

766

292

1,058

31

1998

12/21/2017

Restaurants - Quick Service

Jasper

IN

{f}

226

931

226

931

1,157

60

1998

12/22/2017

Automotive Service

Spring

TX

{f}

721

932

300

721

1,232

1,953

107

2017

12/27/2017

Car Washes

Fayetteville

AR

567

1,377

567

1,377

1,944

95

2011

12/28/2017

Car Washes

Fayetteville

AR

597

1,675

597

1,675

2,272

117

1980

12/28/2017

Car Washes

Bentonville

AR

1,307

2,436

1,307

2,436

3,743

166

2017

12/28/2017

Car Washes

Stillwater

OK

320

924

320

924

1,244

57

2002

12/28/2017

Car Washes

Stillwater

OK

669

1,634

669

1,634

2,303

113

2006

12/28/2017

Car Washes

Stillwater

OK

825

750

825

750

1,575

70

2007

12/28/2017

Health and Fitness

Auburn

AL

1,104

2,411

1,104

2,411

3,515

172

2007

12/29/2017

Health and Fitness

Columbus

GA

2,175

2,540

2,175

2,540

4,715

199

2005

12/29/2017

Early Childhood Education

Southaven

MS

1,060

1,496

124

1,060

1,620

2,680

104

2002

12/29/2017

Restaurants - Quick Service

Saginaw

MI

528

1,086

528

1,086

1,614

78

2012

1/4/2018

Restaurants - Quick Service

Grand Rapids

MI

299

1,205

299

1,205

1,504

80

2016

1/4/2018

Restaurants - Quick Service

Grand Rapids

MI

349

1,166

349

1,166

1,515

70

2013

1/4/2018

Health and Fitness

Wichita

KS

2,594

326

4,812

2,920

4,812

7,732

201

2018

1/19/2018

Convenience Stores

Bloomfield

NM

221

784

221

784

1,005

50

1980

1/24/2018

Early Childhood Education

Trumbull

CT

864

206

3,392

1,070

3,392

4,462

41

2018

1/31/2018

Restaurants - Casual Dining

Davenport

IA

{f}

57

479

57

479

536

25

1955

2/8/2018

Restaurants - Casual Dining

Bettendorf

IA

{f}

402

1,050

402

1,050

1,452

60

1975

2/8/2018

Restaurants - Casual Dining

Kewanee

IL

115

432

115

432

547

27

1993

2/8/2018

Restaurants - Casual Dining

Davenport

IA

459

1,304

459

1,304

1,763

77

1990

2/8/2018

Restaurants - Casual Dining

Davenport

IA

153

1,268

153

1,268

1,421

68

1952

2/8/2018

Automotive Service

Roseville

MN

489

1,602

489

1,602

2,091

91

1971

2/16/2018

Automotive Service

Woodbury

MN

978

2,049

978

2,049

3,027

121

2000

2/16/2018

Grocery

Burlington

NC

762

1,300

762

1,300

2,062

83

1992

2/16/2018

Health and Fitness

Aiken

SC

1,063

3,787

1,063

3,787

4,850

208

1998

3/1/2018

Early Childhood Education

Burlington

CT

432

1,408

432

1,408

1,840

88

2004

3/9/2018

Early Childhood Education

Canton

CT

730

761

730

761

1,491

61

1979

3/9/2018

Early Childhood Education

Farmington

CT

278

1,459

278

1,459

1,737

83

1985

3/9/2018

Early Childhood Education

Dublin

OH

740

2,934

740

2,934

3,674

163

2008

3/13/2018

Movie Theatres

Shelby

NC

1,826

2,798

1,826

2,798

4,624

174

2004

3/22/2018

Health and Fitness

Tulsa

OK

2,856

108

4,329

2,964

4,329

7,293

135

2018

3/22/2018

Restaurants - Family Dining

Pittsburg

KS

{f}

465

792

465

792

1,257

51

2016

3/29/2018

Automotive Service

Elk River

MN

433

898

433

898

1,331

53

1996

3/29/2018

Early Childhood Education

San Antonio

TX

482

1,496

482

1,496

1,978

79

2007

3/29/2018

Pet Care Services

Cave Creek

AZ

1,789

2,540

867

1,789

3,407

5,196

145

2008

4/5/2018

F-8


Description(a)

Initial Cost to Company

Cost Capitalized Subsequent

to Acquisition

Gross Amount at

December 31, 2019(b)(c)

Accumulated

Tenant Industry

City

State

Encumbrances

Land &

Improvements

Building &

Improvements

Land &

Improvements

Building &

Improvements

Land &

Improvements

Building &

Improvements

Total

Depreciation

(d)(e)

Year

Constructed

Date

Acquired

Pet Care Services

Maricopa

AZ

$

1,057

$

1,057

$

$

969

$

1,057

$

2,026

$

3,083

$

66

2008

4/5/2018

Early Childhood Education

Byron Center

MI

{f}

513

1,591

513

1,591

2,104

101

2012

4/9/2018

Medical / Dental

Springfield

MO

660

1,326

660

1,326

1,986

76

2014

4/20/2018

Medical / Dental

Rogers

AR

{f}

599

1,229

599

1,229

1,828

73

2013

4/20/2018

Medical / Dental

Russellville

AR

710

1,297

710

1,297

2,007

69

2015

4/20/2018

Medical / Dental

Paris

TX

416

1,020

416

1,020

1,436

59

2013

4/20/2018

Car Washes

Bel Air

MD

{f}

321

3,120

321

3,120

3,441

166

2016

4/26/2018

Automotive Service

Apex

NC

{f}

229

428

229

428

657

26

2000

5/1/2018

Automotive Service

Holly Springs

NC

{f}

308

1,283

308

1,283

1,591

66

2003

5/1/2018

Automotive Service

Fuquay Varina

NC

{f}

487

318

487

318

805

27

2008

5/1/2018

Movie Theatres

Decatur

AL

1,491

4,350

1,491

4,350

5,841

253

2013

5/10/2018

Automotive Service

North Canton

OH

481

982

481

982

1,463

52

1960

5/17/2018

Automotive Service

Clinton Township

MI

1,179

688

1,179

688

1,867

74

1983

5/17/2018

Automotive Service

Baltimore

MD

206

1,709

206

1,709

1,915

73

1952

5/17/2018

Convenience Stores

Sartell

MN

988

607

988

607

1,595

69

2013

5/17/2018

Convenience Stores

St. Augusta

MN

473

1,111

473

1,111

1,584

75

1978

5/17/2018

Convenience Stores

Rice

MN

782

1,461

782

1,461

2,243

119

2005

5/17/2018

Convenience Stores

Pine City

MN

792

1,173

792

1,173

1,965

100

1967

5/17/2018

Convenience Stores

Cambridge

MN

1,008

2,161

1,008

2,161

3,169

157

2007

5/17/2018

Early Childhood Education

Acworth

GA

{f}

637

1,365

637

1,365

2,002

86

2000

5/18/2018

Pet Care Services

Lakewood Ranch

FL

442

1,054

2,677

1,496

2,677

4,173

56

2019

5/24/2018

Other Services

Bluff City

TN

146

1,347

146

1,347

1,493

57

1949

6/1/2018

Other Services

Erwin

TN

713

1,484

713

1,484

2,197

76

1981

6/1/2018

Other Services

Sparta

NC

713

1,942

713

1,942

2,655

111

1973

6/1/2018

Other Services

Kingsport

TN

1,220

3,143

1,220

3,143

4,363

185

1979

6/1/2018

Other Services

Cleveland

TN

673

1,083

673

1,083

1,756

58

1975

6/1/2018

Other Services

Cleveland

TN

615

2,938

615

2,938

3,553

128

1964

6/1/2018

Other Services

Castlewood

VA

1,259

1,786

1,259

1,786

3,045

111

1991

6/1/2018

Other Services

Covington

GA

849

3,309

849

3,309

4,158

173

1991

6/1/2018

Other Services

Harlem

GA

703

1,610

703

1,610

2,313

84

1895

6/1/2018

Other Services

London

KY

937

2,391

937

2,391

3,328

135

1999

6/1/2018

Other Services

Elizabethton

TN

254

517

254

517

771

36

2010

6/1/2018

Other Services

Elizabethton

TN

488

849

488

849

1,337

45

1996

6/1/2018

Other Services

Mountain City

TN

78

176

78

176

254

9

1936

6/1/2018

Convenience Stores

Mosinee

WI

260

509

260

509

769

38

1994

6/15/2018

Convenience Stores

Wausau

WI

311

372

311

372

683

35

1995

6/15/2018

Convenience Stores

Wausau

WI

402

1,470

402

1,470

1,872

80

1995

6/15/2018

Convenience Stores

Wausau

WI

502

361

502

361

863

48

1989

6/15/2018

Convenience Stores

Wausau

WI

412

445

412

445

857

43

1991

6/15/2018

Convenience Stores

Prentice

WI

1,164

753

1,164

753

1,917

141

1989

6/15/2018

Convenience Stores

Rothschild

WI

703

760

703

760

1,463

69

1985

6/15/2018

Convenience Stores

Phillips

WI

191

722

191

722

913

44

1970

6/15/2018

Convenience Stores

Pound

WI

321

478

321

478

799

50

1983

6/15/2018

Convenience Stores

Gillett

WI

241

591

241

591

832

46

1990

6/15/2018

Convenience Stores

Tigerton

WI

954

1,014

954

1,014

1,968

125

1998

6/15/2018

Convenience Stores

Stevens Point

WI

1,054

522

1,054

522

1,576

82

1993

6/15/2018

Convenience Stores

Merrill

WI

1,857

1,305

1,857

1,305

3,162

190

1996

6/15/2018

Convenience Stores

Tomahawk

WI

683

1,008

683

1,008

1,691

101

1992

6/15/2018

Convenience Stores

Marathon

WI

261

1,244

261

1,244

1,505

69

1987

6/15/2018

Convenience Stores

Edgar

WI

502

949

502

949

1,451

78

1984

6/15/2018

Convenience Stores

Plover

WI

1,275

883

1,275

883

2,158

94

2006

6/15/2018

Convenience Stores

Hatley

WI

783

851

783

851

1,634

91

1997

6/15/2018

F-9


Description(a)

Initial Cost to Company

Cost Capitalized Subsequent

to Acquisition

Gross Amount at

December 31, 2019(b)(c)

Accumulated

Tenant Industry

City

State

Encumbrances

Land &

Improvements

Building &

Improvements

Land &

Improvements

Building &

Improvements

Land &

Improvements

Building &

Improvements

Total

Depreciation

(d)(e)

Year

Constructed

Date

Acquired

Convenience Stores

Minoqua

WI

$

371

$

412

$

$

$

371

$

412

$

783

$

45

1984

6/15/2018

Convenience Stores

Wittenberg

WI

1,405

1,305

1,405

1,305

2,710

174

1999

6/15/2018

Convenience Stores

Rudolph

WI

412

840

412

840

1,252

65

1992

6/15/2018

Convenience Stores

Mountain

WI

371

663

371

663

1,034

60

1998

6/15/2018

Convenience Stores

Park Falls

WI

392

1,164

392

1,164

1,556

80

1984

6/15/2018

Convenience Stores

Weston

WI

622

843

622

843

1,465

74

1993

6/15/2018

Early Childhood Education

Surprise

AZ

1,546

1,736

21

1,546

1,757

3,303

89

2008

6/21/2018

Car Washes

Fayetteville

AR

675

2,405

675

2,405

3,080

111

2018

6/21/2018

Early Childhood Education

Malvern

PA

701

2,084

701

2,084

2,785

109

2006

6/28/2018

Early Childhood Education

Frazer

PA

730

2,276

730

2,276

3,006

114

1998

6/28/2018

Early Childhood Education

Glen Mills

PA

3,938

3,246

3,938

3,246

7,184

225

1992

6/28/2018

Early Childhood Education

Erial

NJ

740

1,546

740

1,546

2,286

73

2000

6/28/2018

Early Childhood Education

Exton

PA

442

2,007

442

2,007

2,449

93

2000

6/28/2018

Early Childhood Education

Voorhees

NJ

509

1,892

509

1,892

2,401

92

2002

6/28/2018

Early Childhood Education

Royersford

PA

259

1,892

259

1,892

2,151

83

2002

6/28/2018

Early Childhood Education

West Norriton

PA

557

1,998

557

1,998

2,555

94

2003

6/28/2018

Early Childhood Education

King of Prussia

PA

490

2,171

490

2,171

2,661

96

2004

6/28/2018

Early Childhood Education

Downingtown

PA

605

2,219

605

2,219

2,824

103

2007

6/28/2018

Early Childhood Education

Collegeville

PA

423

1,940

423

1,940

2,363

88

2008

6/28/2018

Early Childhood Education

Phoenixville

PA

1,431

4,466

1,431

4,466

5,897

219

2010

6/28/2018

Early Childhood Education

Blue Bell

PA

788

3,218

788

3,218

4,006

143

1967

6/28/2018

Medical / Dental

Mountain Grove

MO

113

527

113

527

640

27

2012

6/28/2018

Medical / Dental

Harrison

AR

144

835

144

835

979

37

2006

6/28/2018

Medical / Dental

Jonesboro

AR

329

1,021

329

1,021

1,350

48

2005

6/28/2018

Medical / Dental

El Dorado

AR

93

228

93

228

321

11

2000

6/28/2018

Medical / Dental

Berryville

AR

62

120

62

120

182

8

2000

6/28/2018

Medical / Dental

Batesville

AR

237

1,139

237

1,139

1,376

56

2017

6/28/2018

Health and Fitness

Salisbury

MA

1,169

14,584

1,169

14,584

15,753

566

2004

6/29/2018

Health and Fitness

Peabody

MA

3,497

6,523

3,497

6,523

10,020

279

2009

6/29/2018

Health and Fitness

Methuen

MA

4,544

5,179

4,544

5,179

9,723

267

2002

6/29/2018

Health and Fitness

Moncks Corner

SC

978

1,439

978

1,439

2,417

88

2002

6/29/2018

Medical / Dental

Brownsville

TX

172

1,683

172

1,683

1,855

69

2008

7/13/2018

Pet Care Services

Mesa

AZ

1,329

1,531

1,225

1,329

2,756

4,085

74

1990

7/13/2018

Pet Care Services

Chandler

AZ

1,775

3,033

1,200

1,775

4,233

6,008

145

2002

7/13/2018

Pet Care Services

Green Valley

AZ

913

2,454

920

913

3,374

4,287

111

2015

7/13/2018

Restaurants - Quick Service

Brownsville

KY

297

1,024

297

1,024

1,321

51

1990

7/18/2018

Car Washes

Athen

GA

1,011

2,536

600

1,011

3,136

4,147

164

2006

7/26/2018

Car Washes

Winder

GA

683

2,027

683

2,027

2,710

105

2008

7/26/2018

Car Washes

Decatur

GA

703

3,031

703

3,031

3,734

136

1967

7/26/2018

Car Washes

Decatur

GA

828

2,029

828

2,029

2,857

107

2007

7/26/2018

Car Washes

Duluth

GA

1,261

2,187

1,261

2,187

3,448

109

2006

7/26/2018

Restaurants - Quick Service

Fort Oglethorpe

GA

1,283

1,045

1,283

1,045

2,328

50

2001

8/8/2018

Restaurants - Quick Service

Ringgold

GA

387

1,406

387

1,406

1,793

69

2015

8/8/2018

Restaurants - Quick Service

Chattanooga

TN

438

1,061

438

1,061

1,499

51

2009

8/8/2018

Restaurants - Quick Service

Chattanooga

TN

876

1,255

876

1,255

2,131

63

2004

8/8/2018

Restaurants - Quick Service

Chattanooga

TN

1,497

1,161

1,497

1,161

2,658

55

2012

8/8/2018

Restaurants - Quick Service

Dayton

TN

468

1,283

468

1,283

1,751

65

2016

8/8/2018

Restaurants - Quick Service

Ooltewah

TN

1,079

1,262

1,079

1,262

2,341

58

2003

8/8/2018

Restaurants - Quick Service

Soddy Daisy

TN

825

992

825

992

1,817

55

2006

8/8/2018

Automotive Service

Oklahoma City

OK

152

596

152

596

748

28

1980

8/9/2018

F-10


Description(a)

Initial Cost to Company

Cost Capitalized Subsequent

to Acquisition

Gross Amount at

December 31, 2019(b)(c)

Accumulated

Tenant Industry

City

State

Encumbrances

Land &

Improvements

Building &

Improvements

Land &

Improvements

Building &

Improvements

Land &

Improvements

Building &

Improvements

Total

Depreciation

(d)(e)

Year

Constructed

Date

Acquired

Automotive Service

Midwest City

OK

$

253

$

495

$

$

$

253

$

495

$

748

$

29

1995

8/9/2018

Automotive Service

Del City

OK

364

384

364

384

748

28

1985

8/9/2018

Automotive Service

Midwest City

OK

172

526

172

526

698

25

1980

8/9/2018

Early Childhood Education

Eden Prairie

MN

{f}

1,264

1,651

1,264

1,651

2,915

106

1995

8/10/2018

Restaurants - Quick Service

Blytheville

AR

785

736

785

736

1,521

40

2007

8/22/2018

Restaurants - Quick Service

Paragould

AR

744

784

744

784

1,528

38

2008

8/22/2018

Restaurants - Quick Service

Van Buren

AR

642

946

642

946

1,588

45

2008

8/22/2018

Convenience Stores

Seguin

TX

435

995

435

995

1,430

48

1974

9/4/2018

Convenience Stores

Burleson

TX

823

1,660

823

1,660

2,483

91

1985

9/4/2018

Convenience Stores

Winfield

TX

908

2,474

908

2,474

3,382

137

1979

9/4/2018

Automotive Service

Pontiac

MI

445

1,077

445

1,077

1,522

54

1978

9/7/2018

Restaurants - Quick Service

San Angelo

TX

{f}

161

806

161

806

967

35

1978

9/12/2018

Health and Fitness

Springfield

OR

{f}

2,024

2,468

2,024

2,468

4,492

132

1999

9/13/2018

Health and Fitness

Eugene

OR

{f}

1,046

2,986

1,046

2,986

4,032

125

1980

9/13/2018

Early Childhood Education

San Antonio

TX

617

2,258

617

2,258

2,875

95

2008

9/14/2018

Early Childhood Education

Colleyville

TX

{f}

695

1,022

695

1,022

1,717

47

1997

9/18/2018

Restaurants - Quick Service

Marion

AR

459

920

459

920

1,379

44

2007

9/21/2018

Entertainment

Metairie

LA

1,323

2,143

1,323

2,143

3,466

97

2016

9/21/2018

Restaurants - Quick Service

Montrose

CO

698

1,036

698

1,036

1,734

49

2000

9/25/2018

Restaurants - Family Dining

Augusta

GA

825

894

825

894

1,719

38

1968

9/25/2018

Restaurants - Family Dining

Macon

GA

648

992

648

992

1,640

42

1983

9/25/2018

Restaurants - Family Dining

Macon

GA

923

972

923

972

1,895

50

1972

9/25/2018

Restaurants - Quick Service

Fairbanks

AK

438

1,524

438

1,524

1,962

69

1971

9/27/2018

Restaurants - Quick Service

Fairbanks

AK

687

1,633

687

1,633

2,320

75

2006

9/27/2018

Medical / Dental

Abilene

TX

336

1,959

336

1,959

2,295

76

2006

9/27/2018

Automotive Service

Bremen

IN

{f}

221

1,284

221

1,284

1,505

48

1970

9/28/2018

Car Washes

Springdale

AR

1,405

3,139

1,405

3,139

4,544

131

2018

9/28/2018

Restaurants - Quick Service

Andalusia

AL

384

727

384

727

1,111

34

1988

9/28/2018

Medical / Dental

Forrest City

AR

143

608

143

608

751

26

2007

9/28/2018

Early Childhood Education

Ashburn

VA

898

671

898

671

1,569

31

2001

9/28/2018

Restaurants - Quick Service

North Richard Hills

TX

875

1,113

875

1,113

1,988

58

2017

9/28/2018

Restaurants - Quick Service

Grapevine

TX

775

904

775

904

1,679

48

2016

9/28/2018

Restaurants - Quick Service

St Augustine

FL

917

1,964

917

1,964

2,881

81

2010

9/28/2018

Early Childhood Education

Fleming Island

FL

{f}

872

2,523

872

2,523

3,395

91

2006

9/28/2018

Restaurants - Quick Service

Hot Springs

AR

240

899

240

899

1,139

35

1979

10/4/2018

Health and Fitness

Tucson

AZ

4,227

114

3,466

4,341

3,466

7,807

8

2019

10/10/2018

Restaurants - Quick Service

Countryside

IL

727

1,302

727

1,302

2,029

51

2013

10/26/2018

Medical / Dental

Midland

TX

298

1,760

298

1,760

2,058

57

1993

10/31/2018

Early Childhood Education

McDonough

GA

604

2,065

604

2,065

2,669

78

2002

11/2/2018

Convenience Stores

Tucson

AZ

977

827

977

827

1,804

57

1985

11/7/2018

Convenience Stores

Phoenix

AZ

1,037

429

1,037

429

1,466

25

1987

11/7/2018

Convenience Stores

Centralia

WA

568

509

568

509

1,077

33

1976

11/7/2018

Medical / Dental

Montgomery

AL

{f}

454

1,528

454

1,528

1,982

57

2004

11/7/2018

Medical / Dental

Prattville

AL

{f}

237

857

237

857

1,094

31

2012

11/7/2018

Convenience Stores

Duncaville

TX

469

538

469

538

1,007

30

1980

11/8/2018

Early Childhood Education

Canton

GA

504

2,079

504

2,079

2,583

78

2006

11/9/2018

Restaurants - Quick Service

Pembroke

NY

577

898

577

898

1,475

47

2017

11/28/2018

Medical / Dental

Fort Worth

TX

466

845

466

845

1,311

32

1997

11/30/2018

Medical / Dental

Arlington

TX

546

649

546

649

1,195

28

1999

11/30/2018

Medical / Dental

Burleson

TX

61

1,091

61

1,091

1,152

30

1942

11/30/2018

Medical / Dental

Dallas

TX

1,813

3,606

1,813

3,606

5,419

110

1979

11/30/2018

Early Childhood Education

Olive Branch

MS

1,027

1,050

1,027

1,050

2,077

56

2009

12/5/2018

F-11


Description(a)

Initial Cost to Company

Cost Capitalized Subsequent

to Acquisition

Gross Amount at

December 31, 2019(b)(c)

Accumulated

Tenant Industry

City

State

Encumbrances

Land &

Improvements

Building &

Improvements

Land &

Improvements

Building &

Improvements

Land &

Improvements

Building &

Improvements

Total

Depreciation

(d)(e)

Year

Constructed

Date

Acquired

Early Childhood Education

Manchester

CT

$

915

$

939

$

$

568

$

915

$

1,507

$

2,422

$

35

1977

12/7/2018

Early Childhood Education

Macon

GA

{f}

538

1,067

538

1,067

1,605

45

2007

12/14/2018

Early Childhood Education

Macon

GA

{f}

508

1,067

508

1,067

1,575

40

2008

12/14/2018

Entertainment

Andover

MN

898

1,208

898

1,208

2,106

47

2005

12/12/2018

Entertainment

Rochester

MN

379

968

379

968

1,347

31

1958

12/12/2018

Entertainment

South St. Paul

MN

1,008

928

1,008

928

1,936

40

1978

12/12/2018

Entertainment

Mounds View

MN

1,986

3,264

1,986

3,264

5,250

121

1967

12/12/2018

Entertainment

St. Paul Park

MN

529

1,058

529

1,058

1,587

41

1959

12/12/2018

Entertainment

Oakdale

MN

2,136

5,699

2,136

5,699

7,835

193

2009

12/12/2018

Entertainment

Monticello

MN

1,527

3,414

1,527

3,414

4,941

144

2007

12/12/2018

Entertainment

St. Paul

MN

1,218

1,407

1,218

1,407

2,625

51

1955

12/12/2018

Entertainment

Ramsey

MN

609

749

609

749

1,358

42

1988

12/12/2018

Health and Fitness

Winston Salem

NC

986

1,205

(75

)

(g)

(90

)

(g)

911

1,115

2,026

36

1972

12/19/2018

Automotive Service

Denton

TX

{f}

1,278

1,582

1,278

1,582

2,860

65

1982

12/20/2018

Car Washes

Dubuque

IA

990

2,121

990

2,121

3,111

73

1992

12/20/2018

Car Washes

Davenport

IA

757

2,394

757

2,394

3,151

79

1990

12/20/2018

Car Washes

Rock Island

IL

1,030

2,949

1,030

2,949

3,979

97

1996

12/20/2018

Pet Care Services

Georgetown

TX

753

753

753

12/21/2018

Pet Care Services

Middleburg

FL

803

803

803

12/21/2018

Early Childhood Education

Arlington

TX

1,296

3,239

1,296

3,239

4,535

103

1989

12/27/2018

Home Furnishings

Kansas City

MO

273

4,683

273

4,683

4,956

128

2007

12/28/2018

Restaurants - Casual Dining

Flint

MI

619

274

619

274

893

19

1975

1/2/2019

Restaurants - Casual Dining

Saginaw

MI

335

294

335

294

629

17

1967

1/2/2019

Automotive Service

Ft. Lupton

CO

339

309

339

309

648

14

2006

1/7/2019

Automotive Service

Brighton

CO

226

1,024

226

1,024

1,250

30

1994

1/7/2019

Automotive Service

Longmont

CO

390

415

390

415

805

16

1985

1/7/2019

Automotive Service

Garden City

CO

134

544

134

544

678

18

1984

1/7/2019

Car Washes

Brighton

CO

205

156

205

156

361

7

1999

1/7/2019

Restaurants - Quick Service

Alexandria

LA

{f}

271

953

271

953

1,224

31

1985

1/10/2019

Restaurants - Quick Service

Leesville

LA

{f}

140

812

140

812

952

26

1983

1/10/2019

Restaurants - Quick Service

Griffin

GA

{f}

923

1,103

923

1,103

2,026

38

1983

1/10/2019

Car Washes

Springdale

AR

1,032

2,325

1,032

2,325

3,357

82

2018

1/10/2019

Entertainment

Nampa

ID

886

2,768

886

2,768

3,654

75

2008

1/17/2019

Medical / Dental

West Memphis

AR

247

543

247

543

790

19

2007

1/22/2019

Car Washes

Rogers

AR

550

2,200

550

2,200

2,750

69

2018

1/25/2019

Early Childhood Education

Gilbert

AZ

1,074

1,074

1,074

1/29/2019

Pet Care Services

Denham Springs

LA

485

701

485

701

1,186

24

2007

1/31/2019

Medical / Dental

Little Rock

AR

770

1,562

770

1,562

2,332

44

2004

1/31/2019

Medical / Dental

Bryant

AR

460

1,519

460

1,519

1,979

41

2014

1/31/2019

Restaurants - Quick Service

Ruston

LA

{f}

544

1,399

544

1,399

1,943

45

2016

2/14/2019

Restaurants - Quick Service

El Dorado

AR

{f}

661

1,448

661

1,448

2,109

49

2017

2/14/2019

Restaurants - Quick Service

Percival

IA

{f}

578

1,252

578

1,252

1,830

45

2004

2/15/2019

Early Childhood Education

Garner

NC

378

1,962

378

1,962

2,340

49

2007

2/28/2019

Restaurants - Casual Dining

Wilder

KY

317

1,169

317

1,169

1,486

29

2010

2/28/2019

Medical / Dental

Meridian

MS

886

5,947

886

5,947

6,833

136

2006

3/8/2019

Health and Fitness

Abilene

TX

1,326

2,478

144

1,326

2,622

3,948

77

1974

3/8/2019

Early Childhood Education

St. Augustine

FL

183

1,436

183

1,436

1,619

35

2016

3/8/2019

Early Childhood Education

St. Augustine

FL

611

2,149

611

2,149

2,760

56

2006

3/8/2019

Early Childhood Education

St. Augustine

FL

1,385

2,108

1,385

2,108

3,493

66

1981

3/8/2019

Automotive Service

Brighton

CO

551

569

551

569

1,120

19

2003

3/13/2019

Automotive Service

Thornton

CO

337

355

337

355

692

10

1980

3/13/2019

Health and Fitness

Las Vegas

NV

{f}

491

2,543

491

2,543

3,034

61

1970

3/13/2019

F-12


Description(a)

Initial Cost to Company

Cost Capitalized Subsequent

to Acquisition

Gross Amount at

December 31, 2019(b)(c)

Accumulated

Tenant Industry

City

State

Encumbrances

Land &

Improvements

Building &

Improvements

Land &

Improvements

Building &

Improvements

Land &

Improvements

Building &

Improvements

Total

Depreciation

(d)(e)

Year

Constructed

Date

Acquired

Automotive Service

St. Augusta

MN

{f}

$

518

$

1,057

$

$

$

518

$

1,057

$

1,575

$

36

1991

3/13/2019

Pet Care Services

Carbondale

IL

605

713

605

713

1,318

26

1986

3/29/2019

Pet Care Services

Energy

IL

313

254

313

254

567

8

1995

3/29/2019

Pet Care Services

Crete

NE

381

332

381

332

713

16

1967

3/29/2019

Pet Care Services

Ballwin

MO

537

752

537

752

1,289

20

1986

3/29/2019

Pet Care Services

Pea Ridge

AR

518

654

518

654

1,172

20

1996

3/29/2019

Pet Care Services

Norman

OK

225

283

225

283

508

14

1993

3/29/2019

Pet Care Services

Martinsville

IN

88

664

88

664

752

14

1989

3/29/2019

Pet Care Services

Carbondale

IL

557

537

557

537

1,094

23

1976

3/29/2019

Pet Care Services

Nashville

IN

146

703

146

703

849

17

1970

3/29/2019

Entertainment

Monroeville

PA

823

2,028

823

2,028

2,851

60

2016

3/29/2019

Early Childhood Education

Stockbridge

GA

645

1,345

645

1,345

1,990

33

2004

3/29/2019

Entertainment

Huntersville

NC

4,087

9,719

4,087

9,719

13,806

215

1996

3/29/2019

Entertainment

Greensboro

NC

2,593

8,381

2,593

8,381

10,974

191

1988

3/29/2019

Medical / Dental

Tuscaloosa

AL

262

1,682

262

1,682

1,944

35

1991

3/29/2019

Early Childhood Education

Duluth

GA

843

2,539

843

2,539

3,382

55

1994

3/29/2019

Medical / Dental

Indianapolis

IN

509

3,504

509

3,504

4,013

72

2016

3/29/2019

Medical / Dental

Fort Wayne

IN

4,006

4,006

4,006

3/29/2019

Restaurants - Quick Service

Woodstock

GA

{f}

435

932

435

932

1,367

22

1990

4/5/2019

Restaurants - Quick Service

Commerce

GA

{f}

435

851

435

851

1,286

20

1990

4/5/2019

Health and Fitness

Norman

OK

730

2,937

559

730

3,496

4,226

86

2018

4/17/2019

Convenience Stores

Alpena

AR

151

667

151

667

818

13

1970

4/19/2019

Convenience Stores

Mountain Home

AR

171

476

171

476

647

12

1988

4/19/2019

Convenience Stores

Gassville

AR

181

688

181

688

869

13

1995

4/19/2019

Convenience Stores

Mountain Home

AR

242

747

242

747

989

17

1977

4/19/2019

Early Childhood Education

Alpharetta

GA

835

865

400

835

1,265

2,100

22

1999

4/30/2019

Early Childhood Education

Johns Creek

GA

1,137

744

1,137

744

1,881

23

2004

4/30/2019

Medical / Dental

Tyler

TX

365

477

365

477

842

9

1940

5/15/2019

Medical / Dental

Groesbeck

TX

142

406

142

406

548

8

2005

5/15/2019

Medical / Dental

Greenville

TX

172

609

172

609

781

13

1985

5/15/2019

Medical / Dental

Marshall

TX

487

1,167

487

1,167

1,654

22

1969

5/15/2019

Pet Care Services

Prescott

AZ

223

1,277

223

1,277

1,500

21

1990

5/24/2019

Entertainment

Trussville

AL

4,403

5,693

4,403

5,693

10,096

111

2002

5/30/2019

Early Childhood Education

Coral Springs

FL

1,939

2,639

1,939

2,639

4,578

53

2004

5/31/2019

Convenience Stores

New Lexington

OH

595

832

595

832

1,427

25

1997

6/6/2019

Convenience Stores

Waterford

PA

467

383

467

383

850

18

1996

6/6/2019

Convenience Stores

Creston

OH

596

630

596

630

1,226

17

1997

6/6/2019

Convenience Stores

Alexandria

KY

425

502

425

502

927

19

1998

6/6/2019

Convenience Stores

Richmond

KY

1,132

357

1,132

357

1,489

20

1998

6/6/2019

Convenience Stores

Canton

OH

782

392

782

392

1,174

21

1998

6/6/2019

Convenience Stores

Wooster

OH

516

862

516

862

1,378

26

1998

6/6/2019

Convenience Stores

Louisville

KY

571

395

571

395

966

17

1998

6/6/2019

Convenience Stores

Fairfield

OH

426

305

426

305

731

14

1999

6/6/2019

Convenience Stores

Nicholasville

KY

864

264

864

264

1,128

14

1999

6/6/2019

Convenience Stores

Louisville

KY

634

772

634

772

1,406

22

1998

6/6/2019

Convenience Stores

Paris

KY

965

538

965

538

1,503

20

1998

6/6/2019

Convenience Stores

Fairborn

OH

553

386

553

386

939

16

1998

6/6/2019

Convenience Stores

Eastlake

OH

804

861

804

861

1,665

31

1998

6/6/2019

Convenience Stores

Beavercreek

OH

1,066

574

1,066

574

1,640

30

1999

6/6/2019

Convenience Stores

Milford

OH

675

738

675

738

1,413

27

1998

6/6/2019

Convenience Stores

Louisville

KY

883

402

883

402

1,285

19

1998

6/6/2019

Convenience Stores

Wauseon

OH

722

381

722

381

1,103

19

1998

6/6/2019

F-13


Description(a)

Initial Cost to Company

Cost Capitalized Subsequent

to Acquisition

Gross Amount at

December 31, 2019(b)(c)

Accumulated

Tenant Industry

City

State

Encumbrances

Land &

Improvements

Building &

Improvements

Land &

Improvements

Building &

Improvements

Land &

Improvements

Building &

Improvements

Total

Depreciation

(d)(e)

Year

Constructed

Date

Acquired

Convenience Stores

Milan

OH

$

585

$

770

$

$

$

585

$

770

$

1,355

$

28

1999

6/6/2019

Convenience Stores

Canton

OH

565

767

565

767

1,332

24

1999

6/6/2019

Convenience Stores

Mount Sterling

KY

721

383

721

383

1,104

14

1998

6/6/2019

Convenience Stores

Lorain

OH

696

854

696

854

1,550

32

1999

6/6/2019

Convenience Stores

Fairdale

KY

683

711

683

711

1,394

26

1999

6/6/2019

Convenience Stores

South Bloomfield

OH

1,381

894

1,381

894

2,275

53

1999

6/6/2019

Convenience Stores

Newtown

OH

373

346

373

346

719

12

1999

6/6/2019

Convenience Stores

Hudson

OH

1,270

670

1,270

670

1,940

36

1999

6/6/2019

Convenience Stores

Seymour

IN

840

838

840

838

1,678

34

1999

6/6/2019

Convenience Stores

Powell

OH

841

503

841

503

1,344

22

1996

6/6/2019

Convenience Stores

Avon

OH

561

392

561

392

953

13

1999

6/6/2019

Convenience Stores

Columbus

OH

644

702

644

702

1,346

27

1999

6/6/2019

Convenience Stores

Louisville

KY

1,119

450

1,119

450

1,569

24

1999

6/6/2019

Convenience Stores

Bedford

OH

655

619

655

619

1,274

22

1999

6/6/2019

Convenience Stores

Elizabethtown

KY

1,446

856

1,446

856

2,302

37

1999

6/6/2019

Convenience Stores

Parma

OH

884

903

884

903

1,787

29

2001

6/6/2019

Restaurants - Casual Dining

Warren

MI

983

1,685

983

1,685

2,668

39

1969

6/7/2019

Restaurants - Casual Dining

Detroit

MI

572

923

572

923

1,495

19

1948

6/7/2019

Restaurants - Casual Dining

Dearborn

MI

702

2,397

702

2,397

3,099

40

1992

6/7/2019

Restaurants - Casual Dining

Farmington Hills

MI

883

2,337

883

2,337

3,220

45

1964

6/7/2019

Restaurants - Casual Dining

Livonia

MI

943

1,725

943

1,725

2,668

36

1974

6/7/2019

Restaurants - Quick Service

Albion

NY

{f}

600

1,089

600

1,089

1,689

22

1968

6/12/2019

Medical / Dental

Huntsville

TX

277

503

277

503

780

10

2003

6/13/2019

Medical / Dental

Longview

TX

257

452

257

452

709

7

1998

6/13/2019

Convenience Stores

Deming

NM

384

676

384

676

1,060

14

1990

6/21/2019

Restaurants - Casual Dining

Danville

IL

{f}

553

1,619

553

1,619

2,172

28

1991

6/26/2019

Restaurants - Casual Dining

Wooster

OH

{f}

955

1,720

955

1,720

2,675

29

1995

6/26/2019

Restaurants - Casual Dining

New Philadelphia

OH

1,116

2,001

1,116

2,001

3,117

33

1991

6/26/2019

Restaurants - Casual Dining

Bristol

VA

1,136

1,991

1,136

1,991

3,127

32

2005

6/26/2019

Early Childhood Education

Olympia

WA

377

1,569

377

1,569

1,946

25

2002

6/27/2019

Early Childhood Education

Tumwater

WA

665

1,003

665

1,003

1,668

15

1997

6/27/2019

Early Childhood Education

Klamath Falls

OR

447

1,202

447

1,202

1,649

20

2010

6/27/2019

Early Childhood Education

Gig Harbor

WA

546

665

546

665

1,211

11

1990

6/27/2019

Early Childhood Education

Olympia

WA

477

566

477

566

1,043

11

1984

6/27/2019

Early Childhood Education

Tacoma

WA

427

1,410

427

1,410

1,837

23

1987

6/27/2019

Early Childhood Education

Olympia

WA

218

506

218

506

724

9

1924

6/27/2019

Restaurants - Casual Dining

Cadillac

MI

41

1,627

41

1,627

1,668

20

1906

6/27/2019

Restaurants - Casual Dining

Alden

MI

102

671

102

671

773

9

1952

6/27/2019

Medical / Dental

Highland

AR

{f}

182

1,060

182

1,060

1,242

17

2008

6/27/2019

Restaurants - Family Dining

Kelso

WA

804

1,846

804

1,846

2,650

33

1982

6/27/2019

Restaurants - Family Dining

Port Orchard

WA

983

2,015

983

2,015

2,998

37

1999

6/27/2019

Restaurants - Family Dining

Milwaukee

WI

1,526

2,365

1,526

2,365

3,891

46

2018

6/28/2019

Restaurants - Quick Service

Sisseton

SD

70

259

70

259

329

5

1984

6/28/2019

Restaurants - Quick Service

Knoxville

IA

199

528

199

528

727

11

1972

6/28/2019

Restaurants - Quick Service

Centerville

IA

259

538

259

538

797

11

1975

6/28/2019

Pet Care Services

Lancaster

SC

554

1,017

554

1,017

1,571

18

1994

6/28/2019

Convenience Stores

Yuma

CO

{f}

430

990

430

990

1,420

18

1977

6/28/2019

Car Washes

Sioux Falls

SD

757

2,519

757

2,519

3,276

38

2006

6/28/2019

Car Washes

Sioux Falls

SD

627

1,852

627

1,852

2,479

30

2015

6/28/2019

Car Washes

Sioux Falls

SD

1,225

2,678

1,225

2,678

3,903

42

2017

6/28/2019

Car Washes

Sioux Falls

SD

1,484

2,768

1,484

2,768

4,252

43

2017

6/28/2019

Medical / Dental

Amarillo

TX

{f}

396

2,588

396

2,588

2,984

35

1994

6/28/2019

F-14


Description(a)

Initial Cost to Company

Cost Capitalized Subsequent

to Acquisition

Gross Amount at

December 31, 2019(b)(c)

Accumulated

Tenant Industry

City

State

Encumbrances

Land &

Improvements

Building &

Improvements

Land &

Improvements

Building &

Improvements

Land &

Improvements

Building &

Improvements

Total

Depreciation

(d)(e)

Year

Constructed

Date

Acquired

Early Childhood Education

Nashville

TN

$

1,326

$

1,945

$

$

$

1,326

$

1,945

$

3,271

$

45

1996

7/5/2019

Early Childhood Education

Myrtle Beach

SC

319

532

36

319

568

887

11

1999

7/5/2019

Health and Fitness

Champaign

IL

1,133

2,226

2,150

1,133

4,376

5,509

50

1986

7/11/2019

Convenience Stores

Flippin

AR

518

269

518

269

787

11

2004

7/16/2019

Convenience Stores

Mountain Home

AR

229

348

229

348

577

7

1960

7/16/2019

Convenience Stores

Milan

TN

358

279

358

279

637

8

2003

7/16/2019

Convenience Stores

Wynne

AR

378

219

378

219

597

9

1992

7/16/2019

Convenience Stores

Montain View

AR

438

2,678

438

2,678

3,116

35

1999

7/16/2019

Convenience Stores

Bull Shoals

AR

319

259

319

259

578

8

1999

7/16/2019

Convenience Stores

Marshall

AR

856

2,011

856

2,011

2,867

33

2012

7/16/2019

Convenience Stores

Mountain Home

AR

368

378

368

378

746

10

1999

7/16/2019

Convenience Stores

Midway

AR

388

488

388

488

876

12

1995

7/16/2019

Convenience Stores

West Plains

MO

159

368

159

368

527

7

2000

7/16/2019

Restaurants - Quick Service

Cabot

AR

479

1,189

479

1,189

1,668

17

2008

7/31/2019

Restaurants - Quick Service

Searcy

AR

359

1,150

359

1,150

1,509

16

2008

7/31/2019

Restaurants - Quick Service

Conway

AR

528

1,045

528

1,045

1,573

14

2009

7/31/2019

Medical / Dental

Amarillo

TX

1,309

6,791

1,309

6,791

8,100

79

1994

7/31/2019

Restaurants - Quick Service

Owosso

MI

693

732

693

732

1,425

11

1998

8/15/2019

Restaurants - Quick Service

Stevensville

MI

655

712

655

712

1,367

11

1981

8/15/2019

Early Childhood Education

Schaumburg

IL

866

866

866

8/30/2019

Restaurants - Quick Service

Cloverdale

IN

226

288

341

226

629

855

5

1996

9/3/2019

Restaurants - Quick Service

Port Huron

MI

784

746

784

746

1,530

9

1973

9/5/2019

Restaurants - Quick Service

Cedar Springs

MI

671

1,369

671

1,369

2,040

14

2000

9/5/2019

Health and Fitness

Gainesville

FL

1,312

2,488

581

1,312

3,069

4,381

24

1983

9/6/2019

Restaurants - Quick Service

Louisville

MS

{f}

155

680

155

680

835

7

2018

9/13/2019

Restaurants - Quick Service

Macon

MS

{f}

330

340

330

340

670

5

1992

9/13/2019

Restaurants - Quick Service

Ruleville

MS

{f}

196

422

196

422

618

6

2017

9/13/2019

Restaurants - Quick Service

Quitman

MS

{f}

309

237

309

237

546

5

1978

9/13/2019

Restaurants - Quick Service

Philadelphia

MS

{f}

330

371

330

371

701

7

2003

9/13/2019

Restaurants - Quick Service

Prentiss

MS

{f}

350

350

350

350

700

6

1978

9/13/2019

Restaurants - Quick Service

Aston

PA

440

522

440

522

962

8

1963

9/13/2019

Restaurants - Quick Service

Essex

MD

338

624

338

624

962

8

2002

9/13/2019

Pet Care Services

Kittrell

NC

{f}

303

394

303

394

697

5

2014

9/19/2019

Convenience Stores

Gassville

AR

1,178

673

1,178

673

1,851

18

1999

9/20/2019

Convenience Stores

West Plains

MO

663

327

663

327

990

11

1999

9/20/2019

Convenience Stores

Bald Knob

AR

1,258

743

1,258

743

2,001

23

2006

9/20/2019

Convenience Stores

Willow Springs

MO

663

1,327

663

1,327

1,990

18

2003

9/20/2019

Convenience Stores

Mountain Home

AR

852

396

852

396

1,248

12

1999

9/20/2019

Convenience Stores

Jonesboro

AR

1,396

505

1,396

505

1,901

21

1998

9/20/2019

Convenience Stores

Calico Rock

AR

475

327

475

327

802

9

1979

9/20/2019

Convenience Stores

Wheatley

AR

733

535

733

535

1,268

14

1993

9/20/2019

Convenience Stores

Atkins

AR

525

376

525

376

901

7

1990

9/20/2019

Convenience Stores

Russellville

AR

426

455

426

455

881

9

1991

9/20/2019

Convenience Stores

Russellville

AR

525

396

525

396

921

9

2000

9/20/2019

Convenience Stores

Harrisburg

AR

446

842

446

842

1,288

11

2007

9/20/2019

Convenience Stores

Horseshoe Bend

AR

376

327

376

327

703

6

1999

9/20/2019

Convenience Stores

Koshkonong

MO

604

743

604

743

1,347

12

1997

9/20/2019

Health and Fitness

Greenville

SC

732

1,361

732

1,361

2,093

10

1993

9/25/2019

Health and Fitness

Anderson

SC

691

1,402

691

1,402

2,093

11

1997

9/25/2019

Health and Fitness

Spartanburg

SC

1,052

1,474

1,052

1,474

2,526

12

2010

9/25/2019

Car Washes

Denver

CO

1,594

1,484

1,594

1,484

3,078

14

2012

9/26/2019

Car Washes

Aurora

CO

703

1,504

703

1,504

2,207

13

2008

9/26/2019

F-15


Description(a)

Initial Cost to Company

Cost Capitalized Subsequent

to Acquisition

Gross Amount at

December 31, 2019(b)(c)

Accumulated

Tenant Industry

City

State

Encumbrances

Land &

Improvements

Building &

Improvements

Land &

Improvements

Building &

Improvements

Land &

Improvements

Building &

Improvements

Total

Depreciation

(d)(e)

Year

Constructed

Date

Acquired

Car Washes

Denver

CO

$

1,103

$

1,805

$

$

$

1,103

$

1,805

$

2,908

$

15

2014

9/26/2019

Car Washes

Fort Collins

CO

491

1,093

491

1,093

1,584

9

2002

9/26/2019

Car Washes

Thornton

CO

582

1,795

582

1,795

2,377

15

2018

9/26/2019

Restaurants - Family Dining

Cheyenne

WY

739

1,569

739

1,569

2,308

13

1982

9/27/2019

Early Childhood Education

Frankfort

KY

387

1,224

387

1,224

1,611

10

2002

9/27/2019

Pet Care Services

Onalaska

WI

{f}

403

598

403

598

1,001

6

2011

9/27/2019

Restaurants - Quick Service

Jonesboro

AR

1,213

1,108

1,213

1,108

2,321

10

2006

9/30/2019

Restaurants - Quick Service

Bryant

AR

622

885

622

885

1,507

7

2008

9/30/2019

Restaurants - Casual Dining

West Chester

OH

878

1,088

878

1,088

1,966

11

2004

9/30/2019

Early Childhood Education

Leawood

KS

{f}

867

851

867

851

1,718

10

2007

9/30/2019

Grocery

Claremore

OK

{f}

246

3,330

246

3,330

3,576

23

1989

9/30/2019

Other Services

Little Rock

AR

1,492

1,037

1,492

1,037

2,529

6

1982

9/30/2019

Other Services

Conyers

GA

1,821

6,235

1,821

6,235

8,056

36

1999

9/30/2019

Other Services

LaVergne

TN

2,790

2,302

2,790

2,302

5,092

13

2018

9/30/2019

Other Services

Seattle

WA

2,905

3,287

2,905

3,287

6,192

16

1977

9/30/2019

Automotive Service

Albany

GA

410

421

410

421

831

4

1994

10/1/2019

Automotive Service

Bainridge

GA

339

288

339

288

627

2

1999

10/1/2019

Automotive Service

Hinesville

GA

298

310

298

310

608

3

1998

10/1/2019

Automotive Service

Macon

GA

154

287

154

287

441

2

2000

10/1/2019

Automotive Service

Perry

GA

133

447

133

447

580

3

1996

10/1/2019

Automotive Service

Valdosta

GA

215

274

215

274

489

3

1996

10/1/2019

Automotive Service

Pratville

AL

451

636

451

636

1,087

5

2003

10/1/2019

Automotive Service

Montgomery

AL

318

246

318

246

564

2

1991

10/1/2019

Pet Care Services

Medford

OR

{f}

192

324

192

324

516

3

1990

10/4/2019

Medical / Dental

Horizon City

TX

3,587

11,550

3,587

11,550

15,137

85

2017

10/10/2019

Medical / Dental

El Paso

TX

121

11,529

121

11,529

11,650

74

2019

10/10/2019

Convenience Stores

Houston

TX

631

662

631

662

1,293

7

2009

10/11/2019

Convenience Stores

Pasadena

TX

869

2,152

869

2,152

3,021

20

2016

10/11/2019

Early Childhood Education

Conway

SC

201

-

201

201

10/17/2019

Convenience Stores

Avon

MN

673

1,204

673

1,204

1,877

10

2004

10/17/2019

Car Washes

Davenport

IA

1,038

1,705

1,038

1,705

2,743

12

2001

10/24/2019

Car Washes

Moline

IL

1,120

1,572

1,120

1,572

2,692

10

1998

10/24/2019

Medical / Dental

West Helena

AR

155

1,052

155

1,052

1,207

5

2003

10/28/2019

Other Services

Springfield

MO

1,313

1,663

1,313

1,663

2,976

6

2007

10/31/2019

Early Childhood Education

Charlotte

NC

860

1,657

860

1,657

2,517

8

1996

11/1/2019

Pet Care Services

Brandon

FL

134

876

134

876

1,010

4

2003

11/1/2019

Pet Care Services

Griffin

GA

196

495

196

495

691

3

1979

11/1/2019

Pet Care Services

Indianapolis

IN

165

453

165

453

618

3

1967

11/1/2019

Pet Care Services

Wildwood

FL

350

1,165

350

1,165

1,515

7

2005

11/1/2019

Early Childhood Education

Tucson

AZ

586

885

586

885

1,471

5

1965

11/5/2019

Early Childhood Education

Tucson

AZ

339

730

339

730

1,069

4

1975

11/5/2019

Early Childhood Education

Tucson

AZ

463

1,440

463

1,440

1,903

7

1985

11/5/2019

Early Childhood Education

Tempe

AZ

494

586

494

586

1,080

3

1971

11/5/2019

Early Childhood Education

Tucson

AZ

401

453

401

453

854

3

1971

11/5/2019

Early Childhood Education

Tucson

AZ

411

411

411

411

822

2

1932

11/5/2019

Early Childhood Education

Tucson

AZ

422

576

422

576

998

3

1986

11/5/2019

Early Childhood Education

Tucson

AZ

444

566

444

566

1,010

3

1958

11/5/2019

Early Childhood Education

Tucson

AZ

370

288

370

288

658

2

1976

11/5/2019

F-16


Description(a)

Initial Cost to Company

Cost Capitalized Subsequent

to Acquisition

Gross Amount at

December 31, 2019(b)(c)

Accumulated

Tenant Industry

City

State

Encumbrances

Land &

Improvements

Building &

Improvements

Land &

Improvements

Building &

Improvements

Land &

Improvements

Building &

Improvements

Total

Depreciation

(d)(e)

Year

Constructed

Date

Acquired

Convenience Stores

Houston

TX

$

211

$

1,414

$

$

$

211

$

1,414

$

1,625

7

1975

11/14/2019

Convenience Stores

Houston

TX

221

1,402

221

1,402

1,623

8

1965

11/14/2019

Convenience Stores

Prairie View

TX

241

1,178

241

1,178

1,419

7

1984

11/14/2019

Restaurants - Quick Service

Lewisburg

TN

{f}

461

676

461

676

1,137

3

2016

11/18/2019

Restaurants - Quick Service

Odessa

TX

601

1,353

601

1,353

1,954

5

2019

11/21/2019

Restaurants - Quick Service

Odessa

TX

1,031

1,353

1,031

1,353

2,384

5

2019

11/21/2019

Other Services

Salt Lake City

UT

1,731

3,542

1,731

3,542

5,273

8

1973

11/27/2019

Other Services

Sanford

FL

1,498

1,859

1,498

1,859

3,357

5

1964

11/27/2019

Convenience Stores

Mosinee

WI

351

812

351

812

1,163

3

1975

12/2/2019

Car Washes

Ocala

FL

1,383

2,644

1,383

2,644

4,027

7

2019

12/10/2019

Car Washes

Hampstead

NC

1,129

2,644

1,129

2,644

3,773

7

2019

12/10/2019

Medical / Dental

Conyers

GA

393

2,078

393

2,078

2,471

6

1996

12/12/2019

Medical / Dental

Covington

GA

373

1,816

373

1,816

2,189

5

2004

12/12/2019

Automotive Service

Fayetteville

GA

{f}

347

746

347

746

1,093

2

2006

12/13/2019

Early Childhood Education

Boulder

CO

742

801

742

801

1,543

2

1988

12/13/2019

Restaurants - Quick Service

Columbia City

IN

312

171

312

171

483

1973

12/17/2019

Restaurants - Quick Service

North Manchester

IN

363

272

363

272

635

1987

12/17/2019

Restaurants - Quick Service

Winona

MS

522

1,126

522

1,126

1,648

2019

12/19/2019

Restaurants - Quick Service

Hazlehurst

MS

522

1,269

522

1,269

1,791

2019

12/19/2019

Restaurants - Quick Service

Vicksburg

MS

553

1,238

553

1,238

1,791

2019

12/19/2019

Restaurants - Quick Service

Blytheville

AR

849

1,126

849

1,126

1,975

2019

12/19/2019

Restaurants - Quick Service

Wynne

AR

665

931

665

931

1,596

2019

12/19/2019

Restaurants - Quick Service

Salem

IN

532

1,013

532

1,013

1,545

2019

12/19/2019

Restaurants - Quick Service

Ashland City

TN

614

1,044

614

1,044

1,658

2019

12/19/2019

Restaurants - Quick Service

Shelbyville

KY

911

972

911

972

1,883

2018

12/19/2019

Restaurants - Quick Service

Whiteland

IN

389

839

389

839

1,228

2003

12/19/2019

Restaurants - Quick Service

Bloomington

IN

225

665

225

665

890

2018

12/23/2019

Restaurants - Quick Service

Cheektowaga

NY

1,381

1,903

1,381

1,903

3,284

2000

12/23/2019

Restaurants - Quick Service

Memphis

TN

880

921

880

921

1,801

2019

12/23/2019

Restaurants - Quick Service

Somerset

KY

798

1,105

798

1,105

1,903

2019

12/23/2019

Car Washes

Sioux Falls

SD

1,075

3,384

1,075

3,384

4,459

1992

12/19/2019

Car Washes

Sioux Falls

SD

723

2,882

723

2,882

3,605

1987

12/19/2019

Car Washes

Sioux City

IA

707

707

707

12/19/2019

Car Washes

South Sioux City

NE

303

303

303

12/19/2019

Automotive Service

Crystal Lake

IL

265

1,103

265

1,103

1,368

1974

12/20/2019

Car Washes

Jonesboro

AR

1,217

4,776

1,217

4,776

5,993

2019

12/20/2019

Medical / Dental

Grand Blanc

MI

748

1,537

748

1,537

2,285

2007

12/23/2019

Convenience Stores

Roscoe

IL

656

832

656

832

1,488

1999

12/27/2019

Medical / Dental

Arnold

MO

{f}

417

823

417

823

1,240

2015

12/30/2019

Medical / Dental

Allen

TX

397

2,230

397

2,230

2,627

1983

12/31/2019

Medical / Dental

Flower Mound

TX

427

905

427

905

1,332

1999

12/31/2019

Medical / Dental

Plano

TX

376

1,698

376

1,698

2,074

1998

12/31/2019

$

585,508

$

1,178,786

$

2,771

$

45,897

$

588,279

$

1,224,682

$

1,812,961

$

71,445

(a)

As of December 31, 2018, the Company had investments in 1,000 single-tenant real estate property locations including 906 owned properties and 12 ground lease interests. All or a portion of 5 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 three properties which are accounted for as a loan receivable, as the leases contain purchase options. Initial costs exclude intangible lease assets totaling $64.9 million.

(b)

The aggregate cost for federal income tax purposes is $1.9 billion.

F-17


(c)

The following is a reconciliation of carrying value for land and improvements and building and improvements for the periods presented:

Year ended December 31, 2019

Year ended December 31, 2018

Year ended December 31, 2017

Balance, beginning of period

$

1,306,504

$

866,762

$

396,193

Additions

Acquisitions

568,680

495,265

514,354

Improvements

3,283

1,689

4,666

Deductions

Provisions for impairment of real estate

(1,527

)

(1,997

)

(2,277

)

Real Estate Investments Held for Sale

(1,211

)

Cost of real estate sold

(62,768

)

(55,215

)

(46,174

)

Balance, end of period

$

1,812,961

$

1,306,504

$

866,762

(d)

The following is a reconciliation of accumulated depreciation for the periods presented:

Year ended December 31, 2019

Year ended December 31, 2018

Year ended December 31, 2017

Balance, beginning of period

$

37,904

$

15,356

$

2,903

Additions

Depreciation expense

36,354

24,854

14,045

Deductions

Accumulated depreciation associated with real estate sold

(2,813

)

(2,306

)

(1,592

)

Balance, end of period

$

71,445

$

37,904

$

15,356

(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 $239.1 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.

See accompanying report of independent registered public accounting firm.

F-18


ESSENTIAL PROPERTIES REALTY TRUST, INC. AND ESSENTIAL PROPERTIES REALTY TRUST, INC. PREDECESSOR

Schedule IV - Mortgage Loans on Real Estate

As of December 31, 2019

(Dollar amounts in thousands)

Description

Interest

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 Florida

8.80%

5/8/2039

Interest only

Balloon of $12,000

None

$

12,000

$

12,000

None

Two Early Childhood Education Centers located in Florida

8.53%

7/15/2039

Interest only

Balloon of $7,300

None

7,300

7,300

None

Two Family Dining Restaurants located in Texas

8.10%

6/30/2059

Principal + Interest

Fully amortizing

None

5,125

5,125

None

Sixty-nine Quick Service Restaurants located in fifteen states

8.16%

8/31/2034

Interest only

Balloon of $28,000

None

28,000

28,000

None

Eighteen Car Washes located in six states

8.05%

12/31/2034

Interest only

Balloon of $34,605

None

34,604

34,604

None

$

87,029

$

87,029

The following shows changes in carrying amounts of mortgage loans receivable during the years ended December 31, 2019 and 2018 and 2017 (in thousands):

Year ended December 31,

2019

2018

2017

Balance, beginning of period

$

14,854

$

$

Additions

New mortgage loans

92,036

14,854

Deductions

Collections of principal

(19,861

)

Balance, end of period

$

87,029

$

14,854

$

See accompanying report of independent registered public accounting firm.

F-19

TABLE OF CONTENTS
Part IItem 1. BusinessItem 1A. Risk FactorsItem 1B. Unresolved Staff CommentsItem 2. PropertiesItem 3. Legal ProceedingsItem 4. Mine Safety DisclosuresPart IIItem 5. Market For Registrant S Common Equity, Related Stockholder Matters and Issuer Purchases Of Equity SecuritiesItem 6. Selected Financial DataItem 6. SelectedItem 7. Management S Discussion and Analysis Of Financial Condition and Results Of OperationsItem 7. Management S Discussion and Analysis OfItem 7A. Quantitative and Qualitative Disclosures About Market RiskItem 7A. Quantitative and QualitatiItem 8. Financial Statements and Supplementary DataItem 8. Financial StatementItem 9. Changes in and Disagreements with Accountants on Accounting and Financial DisclosureItem 9. Changes in and Disagreements with AccouItem 9A. Controls and ProceduresItem 9B. Other InformationPart IIIItem 10. Directors, Executive Officers and Corporate GovernanceItem 11. Executive CompensationItem 12. Security Ownership Of Certain Beneficial Owners and Management and Related Stockholder MattersItem 13. Certain Relationships and Related Transactions, and Director IndependenceItem 14. Principal Accounting Fees and ServicesPart IVItem 15. Exhibits, Financial Statement SchedulesItem 16. Form 10-k Summary

Exhibits

3.1 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 Companys Annual Report on Form 10-K filed on February 28, 2019) 3.2 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 Companys Annual Report on Form 10-K filed on February 28, 2019) 3.3 Certificate of Notice, dated August 8, 2019 (Incorporated by reference to Exhibit 3.1 to the Companys Current Report on Form 8-K filed on August 8, 2019) 3.4* Certificate of Notice, dated February 28, 2020 3.5 Bylaws of Essential Properties Realty Trust, Inc. (Incorporated by reference to Exhibit 3.2 to the Companys Current Report on Form 8-K filed on June 26, 2018) 4.1 Form of Common Stock Certificate (Incorporated by reference to Exhibit 4.1 to the Companys Registration Statement on Form S-11 filed on May 25, 2018) 4.2 Amended and Restated Master Indenture dated as of July 11, 2017, among SCF RC Funding I LLC, SCF RC Funding II LLC and SCF RC Funding III LLC, each a Delaware limited liability company, collectively as issuers, and Citibank, N.A., as indenture trustee, relating to Net-Lease Mortgage Notes (Incorporated by reference to Exhibit 4.2 to the Companys Registration Statement on Form S-11 filed on May 25, 2018) 4.3 Series 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 Companys Registration Statement on Form S-11 filed on May 25, 2018) 10.1 Agreement of Limited Partnership of Essential Properties, L.P. (Incorporated by reference to Exhibit 10.1 to the Companys Current Report on Form 8-K filed on June 26, 2018) 10.2 Indemnification Agreement between Essential Properties Realty Trust, Inc. and Paul T. Bossidy, dated as of June 25, 2018 (Incorporated by reference to Exhibit 10.4 to the Companys Current Report on Form 8-K filed on June 26, 2018) 10.3 Indemnification Agreement between Essential Properties Realty Trust, Inc. and Daniel P. Donlan, dated as of June 25, 2018 (Incorporated by reference to Exhibit 10.5 to the Companys Current Report on Form 8-K filed on June 26, 2018) 10.4 Indemnification Agreement between Essential Properties Realty Trust, Inc. and Joyce DeLucca, dated as of June 25, 2018 (Incorporated by reference to Exhibit 10.6 to the Companys Current Report on Form 8-K filed on June 26, 2018) 10.5 Indemnification Agreement between Essential Properties Realty Trust, Inc. and Scott A. Estes, dated as of June 25, 2018 (Incorporated by reference to Exhibit 10.7 to the Companys Current Report on Form 8-K filed on June 26, 2018) 10.6 Indemnification Agreement between Essential Properties Realty Trust, Inc. and Hillary P. Hai, dated as of June 25, 2018 (Incorporated by reference to Exhibit 10.9 to the Companys Current Report on Form 8-K filed on June 26, 2018) 10.7 Indemnification Agreement between Essential Properties Realty Trust, Inc. and Peter M. Mavoides, dated as of June 25, 2018 (Incorporated by reference to Exhibit 10.10 to the Companys Current Report on Form 8-K filed on June 26, 2018) 10.8 Indemnification Agreement between Essential Properties Realty Trust, Inc. and Stephen D. Sautel, dated as of June 25, 2018 (Incorporated by reference to Exhibit 10.12 to the Companys Current Report on Form 8-K filed on June 26, 2018) 10.9 Indemnification Agreement between Essential Properties Realty Trust, Inc. and Gregg A. Seibert, dated as of June 25, 2018 (Incorporated by reference to Exhibit 10.13 to the Companys Current Report on Form 8-K filed on June 26, 2018) 10.10 Indemnification Agreement between Essential Properties Realty Trust, Inc. and Anthony K. Dobkin, dated as of September 3, 2019 (Incorporated by reference to Exhibit 10.1 to the Companys Current Report on Form 8-K filed on September 3, 2019) 10.11 Indemnification Agreement between Essential Properties Realty Trust, Inc. and Lawrence J. Minich, dated as of January 24, 2020 (Incorporated by reference to Exhibit 10.1 to the Companys Current Report on Form 8-K filed on January 27, 2020) 10.12 Indemnification Agreement between Essential Properties Realty Trust, Inc. and Heather Leed Neary, dated as of January 24, 2020 (Incorporated by reference to Exhibit 10.2 to the Companys Current Report on Form 8-K filed on January 27, 2020) 10.13 Indemnification Agreement between Essential Properties Realty Trust, Inc. and Janaki Sivanesan, dated as of January 24, 2020 (Incorporated by reference to Exhibit 10.3 to the Companys Current Report on Form 8-K filed on January 27, 2020) 10.14* Indemnification Agreement between Essential Properties Realty Trust, Inc. and Timothy J. Earnshaw, dated as of January 24, 2020 10.15 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 Companys Current Report on Form 8-K filed on April 18, 2019) 10.16 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 Companys Current Report on Form 8-K filed on November 27, 2019) 10.17 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 Companys Current Report on Form 8-K filed on November 27, 2019) 10.18 Amended and Restated Property Management and Servicing Agreement dated as of July 11, 2017, among SCF RC Funding I LLC, SCF RC Funding II LLC 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 Companys Registration Statement on Form S-11 filed on May 25, 2018) 10.19 Employment Agreement between Essential Properties Realty Trust, Inc. and Peter M. Mavoides, effective as of June 25, 2018 (Incorporated by reference to Exhibit 10.15 to the Companys Current Report on Form 8-K filed on June 26, 2018) 10.20 Employment Agreement between Essential Properties Realty Trust, Inc. and GreggA. Seibert, effective as of June 25, 2018 (Incorporated by reference to Exhibit 10.16 to the Companys Current Report on Form 8-K filed on June 26, 2018) 10.21 Employment Agreement between Essential Properties Realty Trust, Inc. and HillaryP. Hai, effective as of June 25, 2018 (Incorporated by reference to Exhibit 10.17 to the Companys Current Report on Form 8-K filed on June 26, 2018) 10.22 Essential Properties Realty Trust, Inc. 2018 Incentive Award Plan, effective as of June 19, 2018 (Incorporated by reference to Exhibit 10.18 to the Companys Current Report on Form 8-K filed on June 26, 2018) 21.1* Subsidiaries of the Company 23.1* Consent of Independent Registered Public Accounting Firm. 31.1* 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 31.2* 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 32.1** Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 32.2** Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002