Financial Statements

As Reported Financials

Source Document Currency Code (in thousands) 2015 Y 12/31/2017 USD 2016 Y 12/31/2018 USD 2017 Y 12/31/2018 USD 2018 Y 12/31/2018 USD 2019 Q1 YTD 3/31/2019 USD
Source Document Currency Code 2015 Y 12/31/2017 USD 2016 Y 12/31/2018 USD 2017 Y 12/31/2018 USD 2018 Y 12/31/2018 USD 2019 Q1 YTD 3/31/2019 USD

Cash flows from operating activities

Net income (323,492) (200,824) 32,378 (88,030) 70,971

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

Depreciation and amortization 866,549 806,548 745,499 659,948 139,394
Gain on real estate assets, net 65,582 (55,722) (61,536) (96,068) (10,831)
Impairments from held for sale 0 0 20,027 0 NA
Impairments 305,094 303,751 50,548 54,647 11,988
Equity-based compensation 14,500 10,728 16,751 13,314 2,872
Reserve for loan loss 15,300 NA NA NA NA
Equity in income of unconsolidated entities and gain on joint venture (2,361) 415 (2,726) (1,869) (500)
Distributions from unconsolidated entities 4,873 1,433 3,646 1,366 0
Loss (Gain) on investments (65) 0 (65) (4,092) 470
Loss (Gain) on derivative instruments 1,460 1,191 (2,976) (355) 34
(Gain) loss on extinguishment and forgiveness of debt, net (4,812) 771 (18,373) (5,360) NA
Non-cash restructuring expense NA NA NA NA 4,018
Changes in assets and liabilities
Investment in direct financing leases 2,035 3,976 2,097 2,078 409
Rent and tenant receivables, operating lease right-of-use and other assets, net (63,195) (52,626) (21,394) (34,096) (7,160)
Due from affiliates 25,489 (416) 1,163 0 NA
Assets held for sale classified as discontinued operations 0 0 13,812 (2,492) 0
Accounts payable and accrued expenses (999) (3,323) 10,742 1,688 (2,415)
Deferred rent, operating lease and other liabilities (45,934) (17,740) (395) 7,162 (15,216)
Due to affiliates (329) (214) 50 (66) 0
Liabilities related to discontinued operations 0 0 4,019 (13,861) 0
Net cash provided by operating activities 859,695 797,948 793,267 493,914 194,034

Cash flows from investing activities

Investments in real estate assets (36,319) (100,194) (699,004) (500,625) (81,065)
Capital expenditures and leasing costs (18,569) (16,568) (21,694) (22,291) (7,498)
Real estate developments (57,682) (17,411) (14,850) (9,221) (3,232)
Principal repayments received on investment securities and mortgage notes receivable 6,921 5,417 6,796 5,761 62
Investments in unconsolidated entities 0 (25,777) 0 (771) NA
Return of investment from unconsolidated entities 6,479 2,580 1,972 48 0
Proceeds from disposition of real estate and joint venture 1,009,107 1,000,700 445,525 502,289 60,496
Proceeds from disposition of discontinued operations NA 0 0 122,915 0
Investment in leasehold improvements and other assets (1,911) (2,259) (1,191) (841) (177)
Deposits for real estate assets (16,542) (17,856) (37,226) (13,412) (900)
Proceeds from sale of investments and other assets 392 0 400 46,966 8,199
Uses and refunds of deposits for real estate assets 48,702 13,305 36,111 17,267 1,240
Proceeds from the settlement of property-related insurance claims 839 0 355 1,434 32
Line of credit advances to Cole REITs (10,000) (10,300) (16,400) (2,200) 0
Line of credit repayments from Cole REITs 10,000 50,000 25,100 3,800 0
Net cash (used in) provided by investing activities 941,417 881,637 (274,106) 151,119 (22,843)

Cash flows from financing activities

Proceeds from mortgage notes payable 1,445 3,112 4,652 187 0
Payments on mortgage notes payable and other debt, including debt extinguishment costs (188,892) (337,022) (424,385) (137,887) (2,426)
Proceeds from credit facility 60,000 1,033,000 329,000 1,934,000 899,000
Payments on credit facility (1,784,000) (1,993,000) (645,107) (1,716,000) (207,000)
Proceeds from corporate bonds 0 1,000,000 600,000 546,304 NA
Payments on corporate bonds, including extinguishment costs 0 (1,311,203) 0 0 (750,000)
Repayment of convertible notes NA 0 0 (597,500) NA
Payments of deferred financing costs (2,436) (19,872) (9,575) (25,471) (172)
Repurchases of Common Stock under the Share Repurchase Programs 0 0 (518) (50,154) 0
Proceeds from 2016 term loan 0 300,000 0 0 NA
Repayment of 2016 term loan 0 (300,000) 0 0 NA
Repurchases of Common Stock to settle tax obligations (2,227) (4,652) (2,148) (2,326) (1,595)
Proceeds from the issuance of Common Stock, net of underwriters' discount 0 702,765 0 0 20,894
Payments of equity issuance costs 0 (280) 0 0 NA
Contributions from non-controlling interest holders 0 675 101 120 64
Distributions paid (235,494) (580,508) (608,615) (606,679) (152,314)
Net cash used in financing activities (2,151,604) (1,506,985) (756,595) (655,406) (193,549)
Net change in cash and cash equivalents and restricted cash (350,492) 172,600 (237,434) (10,373) (22,358)

Cash and cash equivalents and restricted cash, beginning of period

Cash and cash equivalents and restricted cash, beginning of period 479,362 128,870 301,470 64,036 53,663
Less - cash and cash equivalents of discontinued operations (5,850) (4,968) (2,973) (2,198) 0
Cash and cash equivalents and restricted cash from continuing operations, beginning of period 473,512 123,902 298,497 61,838 53,663

Cash and cash equivalents, and restricted cash, end of period

Cash and cash equivalents and restricted cash from continuing operations, end of period 128,870 301,470 64,036 53,663 31,305
Less - cash and cash equivalents of discontinued operations (4,968) (2,973) (2,198) 0 NA

Reconciliation of Cash and Cash Equivalents and Restricted Cash

Cash and cash equivalents at beginning of period 410,861 64,135 253,479 34,176 30,758
Restricted cash at beginning of period 62,651 59,767 45,018 27,662 22,905
Cash and cash equivalents and restricted cash at beginning of period 473,512 123,902 298,497 61,838 53,663
Cash and cash equivalents at end of period 64,135 253,479 34,176 30,758 12,788
Restricted cash at end of period 59,767 45,018 27,662 22,905 18,517
Cash and cash equivalents and restricted cash at end of period 123,902 298,497 61,838 53,663 31,305
Data shown on this page is extracted directly from the company’s documents. S&P makes every effort to line up fields, captions and headers that represent the same data over time, despite variations in how the company may report these items in different documents. In certain instances the variation in the company’s presentation over time may be too significant, potentially resulting in repeating and/or disordered items. Despite possible issues with the presentation, S&P, as always, stands by its commitment to the quality of the data.
Excel download Excel download Email page Email page PDF view PDF view Print view Print view Email Alert Email Alert Social Media Sharing Social Media Sharing