Balance Sheet

Non-Current Liabilities	5.2B
Long-Term Debt	4.8B
Other Non-Current Liabilities	313.4m

Currency: USD

	Dec-2012	Dec-2013	Dec-2014	Dec-2015	Dec-2016	Dec-2017	Dec-2018	Dec-2019	Dec-2020	Dec-2021
Assets
Cash & Cash Equivalents	65	62	136	67	54	43	28	100	166	64
Cash Equivalents	65	62	136	67	54	43	28	100	166	64
PP&E Net	858	1 592	2 596	3 582	4 556	5 517	6 668	7 533	8 023	8 865
PP&E Gross	858	1 592	2 596	3 582	4 556	5 517	6 668	7 533	8 023	8 865
Accumulated Depreciation	12	42	99	184	299	427	586	740	940	1 159
Note Receivable	42	67	111	213	269	272	351	582	650	697
Long-Term Investments	0	9	0	0	0	17	0	0	22	25
Other Long-Term Assets	12	32	0	0	0	0	0	0	10	6
Other Assets	4	25	39	49	62	52	67	82	132	115
Total Assets	980 N/A	1 786 +82%	2 883 +61%	3 911 +36%	4 942 +26%	5 900 +19%	7 114 +21%	8 297 +17%	9 004 +9%	9 773 +9%
Liabilities
Accrued Liabilities	6	13	31	36	61	72	117	136	171	185
Short-Term Debt	0	0	0	0	0	0	0	0	0	0
Other Current Liabilities	7	0	13	38	46	60	73	84	96	105
Long-Term Debt	467	992	1 253	1 770	2 352	2 597	3 060	3 591	3 722	4 339
Other Liabilities	3	7	3	7	0	0	0	0	0	0
Total Liabilities	483 N/A	1 012 +110%	1 300 +28%	1 852 +42%	2 458 +33%	2 729 +11%	3 251 +19%	3 811 +17%	3 989 +5%	4 629 +16%
Equity
Common Stock	0	1	1	1	2	2	2	2	3	3
Retained Earnings	6	25	54	104	152	215	268	303	460	602
Additional Paid In Capital	504	798	1 636	2 162	2 632	3 381	4 129	4 788	5 476	5 746
Other Equity	1	0	0	0	1	3	0	2	3	2
Total Equity	497 N/A	774 +56%	1 583 +105%	2 060 +30%	2 483 +21%	3 171 +28%	3 864 +22%	4 485 +16%	5 016 +12%	5 144 +3%
Total Liabilities & Equity	980 N/A	1 786 +82%	2 883 +61%	3 911 +36%	4 942 +26%	5 900 +19%	7 114 +21%	8 297 +17%	9 004 +9%	9 773 +9%
Shares Outstanding
Common Shares Outstanding	111	111	115	141	159	194	221	240	266	274

STORE Capital Corp
NYSE:STOR