STORE CAPITAL LLC

Delisted

CIK 1538990fmd_16FS9FDJ8N46SHFMTEV0C1NJ8VFinance, Insurance and Real Estate · Real Estate Investment TrustsTemplate: Real estate

Coverage: Jan 01, 2013 to Sep 30, 2026, 52 periods

Income Statement · Annual · Millions · USD
Line item	FY2015	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2024	FY2025
Rental revenue	271	356	428	513	625	644	729	846	990	1,027
Total revenues	285	376	453	541	666	694	783	910	1,152	1,239
Provision for credit losses	0	0	2	3	0	–	–	–	–	–
Depreciation and amortization	89	120	150	182	222	243	266	308	588	591
Gain on sale of real estate	1	13	40	46	84	23	47	19	49	11
Total operating expenses	202	266	330	369	464	507	564	604	1,075	1,093
Impairment of real estate	1	2	12	5	19	22	22	16	24	25
Funds from operations (NAREIT definition, derived)	172	231	285	358	442	455	509	633	686	771
Interest expense	82	105	120	129	158	170	171	190	362	375
Income before taxes	83	124	162	218	286	213	269	329	126	157
Income tax expense	0	0	0	1	1	1	1	1	2	(10)
Net income from continuing operations	82	110	162	217	285	213	268	328	124	167
Net income	84	123	162	217	285	213	268	328	123	166