Four Corners Property Trust, Inc.FCPT
| Dec 31,
2015 | Dec 31,
2016 | Dec 31,
2017 | Dec 31,
2018 | Dec 31,
2019 | Dec 31,
2020 | Dec 31,
2021 | Dec 31,
2022 | Dec 31,
2023 | Dec 31,
2024 |
|---|
| Net income | - | 157 | 72 | 83 | 73 | 78 | 86 | 98 | 95 | 101 |
|---|
| Depreciation and amortization | 4 | 21 | 22 | 22 | 26 | 29 | 35 | 41 | 51 | 55 |
|---|
| Gain on disposal of land, building, and equipment | -0 | 17 | 11 | 15 | - | - | 0 | 8 | 2 | - |
|---|
| Non-cash revenue adjustments | - | - | - | - | 0 | 1 | 2 | 2 | 2 | 2 |
|---|
| Amortization of financing costs | 0 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 |
|---|
| Stock-based compensation expense | 0 | 2 | 3 | 4 | 4 | 3 | 4 | 5 | 6 | 7 |
|---|
| Deferred income taxes | 1 | -81 | -0 | - | - | - | -1 | -0 | -0 | -0 |
|---|
| Derivative assets and liabilities | - | - | - | - | - | - | - | - | - | 1 |
|---|
| Straight-line rent adjustment | - | - | - | - | - | - | 8 | 6 | 6 | 4 |
|---|
| Rent received in advance | - | - | - | -7 | 9 | 1 | -1 | 0 | 3 | -8 |
|---|
| Intangible assets (lease incentives) | - | - | - | - | - | 4 | 1 | -0 | 1 | 2 |
|---|
| Other assets and liabilities | -4 | 2 | -0 | 0 | 0 | 3 | -1 | -7 | -7 | 9 |
|---|
| Net cash provided by operating activities | 22 | 71 | 79 | 81 | 105 | 91 | 122 | 142 | 165 | 144 |
|---|
| Purchases of real estate investments | - | - | - | - | - | - | - | - | 341 | 273 |
|---|
| Proceeds from Sale of Productive Assets | - | - | 16 | 21 | - | - | 3 | 25 | 28 | - |
|---|
| Change in advance deposits in acquisition of real estate investments | - | - | 1 | -0 | 2 | -1 | -0 | -0 | -1 | -0 |
|---|
| Net cash used in investing activities | -1 | -59 | -85 | -247 | -207 | -229 | -265 | -271 | -313 | -273 |
|---|
| Net proceeds from ATM equity issuance | - | 1 | 32 | - | - | - | 117 | 142 | 153 | 216 |
|---|
| Proceeds from issuance of senior notes | - | - | 125 | 100 | - | 125 | 100 | 125 | 100 | - |
|---|
| Repayment of senior notes | - | - | - | - | - | - | - | - | - | 50 |
|---|
| Proceeds from term loan borrowing | - | - | - | - | - | - | - | 30 | - | 85 |
|---|
| Payment of deferred financing costs | 8 | - | 6 | 1 | - | 1 | 5 | 3 | 1 | 1 |
|---|
| Proceeds from Lines of Credit | - | - | 36 | 25 | 52 | 177 | 191 | 28 | 145 | 217 |
|---|
| Repayment of revolving credit facility | - | - | - | - | - | - | - | 64 | 129 | 228 |
|---|
| Payment of dividend to shareholders | - | 122 | 59 | 69 | 78 | 86 | 97 | 108 | 120 | 128 |
|---|
| Distribution to non-controlling interests | - | - | 1 | - | 0 | 0 | 0 | 0 | 0 | 0 |
|---|
| Redemption of non-controlling interests | - | - | - | - | 3 | 1 | - | - | - | - |
|---|
| Shares withheld for taxes upon vesting | - | - | - | 0 | 3 | 3 | 3 | 1 | 2 | 2 |
|---|
| Net cash provided by financing activities | 77 | -83 | 44 | 190 | 15 | 144 | 138 | 149 | 146 | 108 |
|---|
| Net (decrease) increase in cash and cash equivalents, including restricted cash | - | - | - | 24 | -88 | 6 | -5 | 20 | -2 | -21 |
|---|
| Interest paid | - | - | - | - | 26 | 23 | 23 | 31 | 49 | 59 |
|---|
| Taxes paid | - | 2 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 |
|---|
| Operating lease payments received (lessor) | - | - | - | - | 130 | 143 | 163 | 183 | 207 | 225 |
|---|
| Operating Lease, Payments | - | - | - | - | 0 | 1 | 1 | 1 | 1 | 1 |
|---|
| Change in fair value of derivative instruments | -0 | 1 | - | 1 | -10 | -14 | 13 | 40 | -17 | 2 |
|---|