Four Corners Property Trust, Inc. (FCPT) 10-Year Financial Performance & Capital Metrics

FCPT • • REIT / Real Estate

Real EstateRetail REITsNet Lease Retail REITs

AboutFCPT, headquartered in Mill Valley, CA, is a real estate investment trust primarily engaged in the acquisition and leasing of restaurant properties. The Company seeks to grow its portfolio by acquiring additional real estate to lease, on a net basis, for use in the restaurant and retail industries.Show more

Revenue $294M +9.7%
FFO $173M +11.5%
FFO/Share 1.68 +1.9%
FFO Payout 0% -100.0%
FFO per Share 1.68 +1.9%
NOI Margin 95.39% +12.4%
FFO Margin 58.75% +1.6%
ROE 7.29% -1.7%
ROA 4.03% +2.4%
Debt/Assets 41.23% -4.3%
Net Debt/EBITDA 5.31 -5.0%
Book Value/Share 15.85 +2.8%

Technical Analysis

Key Insights

Based on financial data analysis

✓Strengths

✓FFO growing 11.5% TTM
✓High NOI margin of 95.4%

✗Weaknesses

No significant weaknesses identified

Price & Volume

Loading chart...

Growth Metrics

Revenue CAGR

10Y24.28%

5Y11.46%

3Y9.64%

TTM9.72%

Profit (Net Income) CAGR

10Y34.74%

5Y7.76%

3Y4.75%

TTM11.83%

EPS CAGR

10Y25.78%

5Y0.18%

3Y-3.15%

TTM2.8%

ROCE

10Y Avg6.52%

5Y Avg6.17%

3Y Avg5.95%

Latest5.88%

Peer Comparison

Net Lease Retail REITs

Name	Market Cap	Current Price	P/E Ratio	Revenue Growth 1Y	Net Margin	ROE	FCF Yield	Debt/Equity
NTSTNETSTREIT Corp.	1.73B	20.77	259.63	30%	0.1%	0.01%	6.32%
ORealty Income Corporation	62.58B	67.00	57.27	9.07%	18.41%	2.64%	6.38%
ADCAgree Realty Corporation	236.49M	80.48	45.47	16.42%	27.57%	3.23%	100%	0.47
GTYGetty Realty Corp.	1.9B	32.82	23.44	9.02%	34.75%	7.35%	6.7%	0.95
FCPTFour Corners Property Trust, Inc.	2.76B	25.52	23.41	9.72%	38.2%	6.89%	6.96%	0.74
NNNNNN REIT, Inc.	8.61B	45.32	21.89	6.55%	42.08%	8.84%	7.75%
PINEAlpine Income Property Trust, Inc.	291.53M	19.72	-89.64	15.9%	-5.3%	-0.99%	8.83%

Profit & Loss

	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024	Dec 2025
Revenue+	124.02M	133.21M	143.63M	160.23M	170.94M	199.38M	223.19M	250.61M	268.07M	294.13M
Revenue Growth %	270.69%	7.41%	7.83%	11.56%	6.68%	16.63%	11.95%	12.28%	6.97%	9.72%
Property Operating Expenses	17.85M	18.65M	19.01M	21.21M	19.59M	29.6M	35.81M	40.26M	40.6M	13.56M
Net Operating Income (NOI)+	-	-	-	-	-	-	-	-	-	-
NOI Margin %	-	-	-	-	-	-	-	-	-	-
Operating Expenses+	31.55M	34.07M	37.52M	40.25M	44.48M	52.48M	61.51M	73.41M	78.3M	116.71M
G&A Expenses	10.98M	12.26M	13.64M	13.93M	15.05M	17.65M	20.04M	22.68M	23.79M	26.84M
EBITDA+	108.4M	113.46M	142.13M	125.09M	136.31M	152.16M	167.34M	187.67M	203.69M	224.29M
EBITDA Margin %	-	-	-	-	-	-	-	-	-	-
Depreciation & Amortization+	48.62M	52.44M	55.04M	26.31M	29.43M	34.83M	41.47M	50.73M	54.51M	60.42M
D&A / Revenue %	-	-	-	-	-	-	-	-	-	-
Operating Income+	59.78M	61.02M	87.1M	98.78M	106.88M	117.33M	125.87M	136.94M	149.17M	163.86M
Operating Margin %	-	-	-	-	-	-	-	-	-	-
Interest Expense+	14.83M	19.47M	19.96M	26.52M	29.23M	32.55M	36.41M	44.61M	49.23M	51.87M
Interest Coverage	4.03x	3.13x	4.36x	3.73x	3.66x	3.60x	3.46x	3.07x	3.03x	3.16x
Non-Operating Income	-16.72M	-10.63M	-16.05M	-944K	-170K	-467K	-8.68M	-3.26M	-963K	-800K
Pretax Income+	76.5M	71.87M	83.19M	73.2M	77.81M	85.21M	98.14M	95.59M	100.9M	112.79M
Pretax Margin %	-	-	-	-	-	-	-	-	-	-
Income Tax+	-80.35M	-18K	262K	265K	247K	-534K	237K	130K	308K	303K
Effective Tax Rate %	-	-	-	-	-	-	-	-	-	-
Net Income+	156.81M	71.39M	82.4M	72.62M	77.33M	85.58M	97.77M	95.34M	100.47M	112.36M
Net Margin %	-	-	-	-	-	-	-	-	-	-
Net Income Growth %	2651.52%	-54.47%	15.41%	-11.87%	6.49%	10.67%	14.24%	-2.49%	5.38%	11.83%
Funds From Operations (FFO)+	-	-	-	-	-	-	-	-	-	-
FFO Margin %	-	-	-	-	-	-	-	-	-	-
FFO Growth %	2072.19%	-39.72%	10.98%	-28.02%	7.92%	12.78%	15.64%	4.9%	6.1%	11.49%
FFO per Share+	-	-	-	-	-	-	-	-	-	-
FFO Payout Ratio %	-	-	-	-	-	-	-	-	-	-
EPS (Diluted)+	2.63	1.18	1.28	1.06	1.08	1.11	1.20	1.07	1.07	1.09
EPS Growth %	2290.91%	-55.13%	8.47%	-17.19%	1.89%	2.78%	8.11%	-10.83%	0%	1.87%
EPS (Basic)	2.75	1.18	1.29	1.06	1.08	1.12	1.20	1.08	1.07	1.09
Diluted Shares Outstanding	59.57M	60.7M	64.39M	68.63M	71.61M	76.84M	81.81M	88.75M	94.06M	102.95M

Balance Sheet

	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024	Dec 2025
Total Assets+	937.15M	1.07B	1.34B	1.45B	1.67B	1.9B	2.2B	2.45B	2.65B	2.92B
Asset Growth %	0.83%	14.03%	25.68%	7.67%	15.36%	14.08%	15.53%	11.51%	8.21%	10.09%
Real Estate & Other Assets+	-2.4B	-2.6B	-3.11B	-591.21M	1.55B	56.09M	2.01B	2.21B	70.17M	-2.69B
PP&E (Net)	894.26M	966.11M	1.19B	3.81M	5.4M	4.92M	4.43M	3.92M	3.4M	0
Investment Securities	1000K	1000K	1000K	1000K	0	1000K	1000K	1000K	1000K	1000K
Total Current Assets+	26.64M	71.94M	96.82M	10.72M	19.34M	12.29M	40.13M	30.55M	10.52M	12.14M
Cash & Equivalents	26.64M	64.47M	92.04M	5.08M	11.06M	6.3M	26.3M	16.32M	4.08M	12.14M
Receivables	162K	383K	782K	380K	1000K	1000K	1000K	1000K	1000K	1000K
Other Current Assets	0	4.91M	1.2M	0	0	0	0	8.46M	0	-71.77M
Intangible Assets	1.77M	3.87M	19M	57.92M	96.29M	104.25M	106.21M	118.03M	123.61M	129.37M
Total Liabilities	467.03M	546.39M	644.13M	719.33M	823.68M	939.09M	1.06B	1.19B	1.2B	1.29B
Total Debt+	438.89M	515.54M	615.89M	674.34M	762.3M	885.15M	1B	1.12B	1.14B	1.2B
Net Debt	412.25M	451.07M	523.85M	669.26M	751.24M	878.85M	974.32M	1.1B	1.14B	1.19B
Long-Term Debt	438.89M	515.54M	615.89M	669.94M	753.88M	877.59M	995.48M	1.06B	1.14B	1.2B
Short-Term Borrowings	0	0	0	0	0	0	9K	50M	150.47M	0
Capital Lease Obligations	-10.59M	0	0	6.17M	8.42M	7.56M	6.59M	5.84M	5.1M	0
Total Current Liabilities+	14.52M	27.97M	24.25M	34.55M	38.18M	40.87M	47.18M	49.71M	53.28M	0
Accounts Payable	726K	1.05M	986K	799K	376K	550K	766K	1.26M	931K	0
Deferred Revenue	7.97M	8.29M	1.61M	10.46M	11.93M	11.31M	11.71M	14.31M	6.74M	17.94M
Other Liabilities	-5.14M	9.63M	2.28M	1.75M	11.27M	13.07M	11.03M	65.93M	5.96M	68.78M
Total Equity+	470.12M	522.27M	698.96M	726.74M	844.5M	963.89M	1.14B	1.26B	1.45B	1.63B
Equity Growth %	6.45%	11.09%	33.83%	3.97%	16.2%	14.14%	18.1%	10.68%	15.15%	12.49%
Shareholders Equity	465.02M	514.49M	691.1M	721.05M	841.44M	961.67M	1.14B	1.26B	1.45B	1.63B
Minority Interest	5.1M	7.78M	7.87M	5.69M	3.06M	2.22M	2.26M	2.21M	2.18M	2.11M
Common Stock	6K	6K	7K	7K	8K	8K	9K	9K	10K	11K
Additional Paid-in Capital	438.86M	473.69M	639.12M	686.18M	840.46M	958.74M	1.1B	1.26B	1.48B	1.71B
Retained Earnings	25.94M	36.32M	46.02M	38.4M	26.67M	12.75M	576K	-26.28M	-57.73M	-93.56M
Preferred Stock	25.94M	36.32M	46.02M	0	0	0	0	0	0	0
Return on Assets (ROA)	16.8%	7.12%	6.83%	5.21%	4.97%	4.79%	4.77%	4.1%	3.94%	4.03%
Return on Equity (ROE)	34.4%	14.39%	13.49%	10.19%	9.84%	9.46%	9.3%	7.95%	7.41%	7.29%
Debt / Assets	46.83%	48.24%	45.86%	46.63%	45.7%	46.51%	45.51%	45.62%	43.08%	41.23%
Debt / Equity	0.93x	0.99x	0.88x	0.93x	0.90x	0.92x	0.88x	0.89x	0.79x	0.74x
Net Debt / EBITDA	3.80x	3.98x	3.69x	5.35x	5.51x	5.78x	5.82x	5.87x	5.59x	5.31x
Book Value per Share	7.89	8.60	10.86	10.59	11.79	12.54	13.91	14.20	15.42	15.85

Cash Flow

	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024	Dec 2025
Cash from Operations+	70.94M	78.94M	80.88M	104.67M	91.46M	122.42M	142M	165.1M	144.1M	192.28M
Operating CF Growth %	227.01%	11.29%	2.45%	29.41%	-12.63%	33.85%	16%	16.27%	-12.72%	33.43%
Operating CF / Revenue %	-	-	-	-	-	-	-	-	-	-
Net Income	156.85M	71.89M	82.93M	72.94M	77.57M	85.75M	97.91M	95.46M	100.59M	112.49M
Depreciation & Amortization	20.58M	21.81M	22.35M	26.31M	29.43M	34.83M	41.47M	50.73M	54.51M	59.38M
Stock-Based Compensation	1.55M	2.68M	3.97M	3.6M	3.38M	3.95M	4.98M	6.27M	6.99M	8.85M
Other Non-Cash Items	-15.03M	-8.24M	1.83M	2.21M	3.43M	4.06M	-3.88M	2.03M	4.67M	11.79M
Working Capital Changes	-12.32M	-8.99M	-16.23M	-388K	-22.35M	-5.29M	1.65M	10.87M	-22.46M	0
Cash from Investing+	-59.32M	-85.32M	-247.05M	-207.35M	-229.07M	-264.92M	-270.9M	-312.79M	-272.92M	-325.25M
Acquisitions (Net)	76.18M	96.47M	0	0	-813K	0	0	0	0	0
Purchase of Investments	-76.18M	-97.42M	-268.27M	0	-230.53M	-268.39M	0	0	0	0
Sale of Investments	1000K	1000K	1000K	0	0	1000K	0	0	0	0
Other Investing	-150K	-4.91M	81K	-207.35M	2.27M	129K	-270.9M	-312.79M	-272.92M	-325.25M
Cash from Financing+	-83.05M	44.2M	190.03M	14.52M	143.6M	137.74M	148.9M	146.18M	108.11M	141.03M
Dividends Paid	-121.6M	-58.7M	-69.49M	-78.49M	-86.33M	-96.9M	-107.54M	-119.72M	-128.11M	0
Common Dividends	-121.6M	-58.7M	-69.49M	-78.49M	-86.33M	-96.9M	-107.54M	-119.72M	-128.11M	0
Debt Issuance (Net)	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K	0
Share Repurchases	0	0	-393K	0	0	0	0	0	0	0
Other Financing	0	-6.95M	-2.33M	-6.22M	-4.82M	-7.87M	-4.39M	-3.51M	-3.69M	141.03M
Net Change in Cash+	-71.43M	37.82M	23.87M	-88.16M	5.98M	-4.76M	20M	-1.51M	-20.7M	8.06M
Exchange Rate Effect	0	0	1K	0	0	0	0	0	0	0
Cash at Beginning	98.07M	26.64M	69.37M	93.24M	5.08M	11.06M	6.3M	26.3M	24.78M	4.08M
Cash at End	26.64M	64.47M	93.24M	5.08M	11.06M	6.3M	26.3M	24.78M	4.08M	12.14M
Free Cash Flow+	-12.32M	-16.17M	-166.16M	104.67M	91.46M	122.42M	142M	165.1M	144.1M	192.28M
FCF Growth %	-158.31%	-31.18%	-927.8%	162.99%	-12.63%	33.85%	16%	16.27%	-12.72%	33.43%
FCF / Revenue %	-	-	-	-	-	-	-	-	-	-

Key Ratios

Metric	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025
FFO per Share	3.45	2.04	2.13	1.44	1.49	1.57	1.7	1.65	1.65	1.68
FFO Payout Ratio	59.2%	47.4%	50.57%	79.34%	80.86%	80.48%	77.23%	81.96%	82.66%	0%
NOI Margin	85.6%	86%	86.76%	86.76%	88.54%	85.15%	83.96%	83.94%	84.86%	95.39%
Net Debt / EBITDA	3.80x	3.98x	3.69x	5.35x	5.51x	5.78x	5.82x	5.87x	5.59x	5.31x
Debt / Assets	46.83%	48.24%	45.86%	46.63%	45.7%	46.51%	45.51%	45.62%	43.08%	41.23%
Interest Coverage	4.03x	3.13x	4.36x	3.73x	3.66x	3.60x	3.46x	3.07x	3.03x	3.16x
Book Value / Share	7.89	8.6	10.86	10.59	11.79	12.54	13.91	14.2	15.42	15.85
Revenue Growth	270.69%	7.41%	7.83%	11.56%	6.68%	16.63%	11.95%	12.28%	6.97%	9.72%

US Stock Screener

...

Four Corners Property Trust, Inc. (FCPT) 10-Year Financial Performance & Capital Metrics

FCPT • • REIT / Real Estate

Real EstateRetail REITsNet Lease Retail REITs

Revenue $294M +9.7%
FFO $173M +11.5%
FFO/Share 1.68 +1.9%
FFO Payout 0% -100.0%
FFO per Share 1.68 +1.9%
NOI Margin 95.39% +12.4%
FFO Margin 58.75% +1.6%
ROE 7.29% -1.7%
ROA 4.03% +2.4%
Debt/Assets 41.23% -4.3%
Net Debt/EBITDA 5.31 -5.0%
Book Value/Share 15.85 +2.8%

Technical Analysis

Key Insights

Based on financial data analysis

✓Strengths

✓FFO growing 11.5% TTM
✓High NOI margin of 95.4%

✗Weaknesses

No significant weaknesses identified

Price & Volume

Loading chart...

Growth Metrics

Revenue CAGR

10Y24.28%

5Y11.46%

3Y9.64%

TTM9.72%

Profit (Net Income) CAGR

10Y34.74%

5Y7.76%

3Y4.75%

TTM11.83%

EPS CAGR

10Y25.78%

5Y0.18%

3Y-3.15%

TTM2.8%

ROCE

10Y Avg6.52%

5Y Avg6.17%

3Y Avg5.95%

Latest5.88%

Peer Comparison

Net Lease Retail REITs

Name	Market Cap	Current Price	P/E Ratio	Revenue Growth 1Y	Net Margin	ROE	FCF Yield	Debt/Equity
NTSTNETSTREIT Corp.	1.73B	20.77	259.63	30%	0.1%	0.01%	6.32%
ORealty Income Corporation	62.58B	67.00	57.27	9.07%	18.41%	2.64%	6.38%
ADCAgree Realty Corporation	236.49M	80.48	45.47	16.42%	27.57%	3.23%	100%	0.47
GTYGetty Realty Corp.	1.9B	32.82	23.44	9.02%	34.75%	7.35%	6.7%	0.95
FCPTFour Corners Property Trust, Inc.	2.76B	25.52	23.41	9.72%	38.2%	6.89%	6.96%	0.74
NNNNNN REIT, Inc.	8.61B	45.32	21.89	6.55%	42.08%	8.84%	7.75%
PINEAlpine Income Property Trust, Inc.	291.53M	19.72	-89.64	15.9%	-5.3%	-0.99%	8.83%

Profit & Loss

	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024	Dec 2025
Revenue+	124.02M	133.21M	143.63M	160.23M	170.94M	199.38M	223.19M	250.61M	268.07M	294.13M
Revenue Growth %	270.69%	7.41%	7.83%	11.56%	6.68%	16.63%	11.95%	12.28%	6.97%	9.72%
Property Operating Expenses	17.85M	18.65M	19.01M	21.21M	19.59M	29.6M	35.81M	40.26M	40.6M	13.56M
Net Operating Income (NOI)+	-	-	-	-	-	-	-	-	-	-
NOI Margin %	-	-	-	-	-	-	-	-	-	-
Operating Expenses+	31.55M	34.07M	37.52M	40.25M	44.48M	52.48M	61.51M	73.41M	78.3M	116.71M
G&A Expenses	10.98M	12.26M	13.64M	13.93M	15.05M	17.65M	20.04M	22.68M	23.79M	26.84M
EBITDA+	108.4M	113.46M	142.13M	125.09M	136.31M	152.16M	167.34M	187.67M	203.69M	224.29M
EBITDA Margin %	-	-	-	-	-	-	-	-	-	-
Depreciation & Amortization+	48.62M	52.44M	55.04M	26.31M	29.43M	34.83M	41.47M	50.73M	54.51M	60.42M
D&A / Revenue %	-	-	-	-	-	-	-	-	-	-
Operating Income+	59.78M	61.02M	87.1M	98.78M	106.88M	117.33M	125.87M	136.94M	149.17M	163.86M
Operating Margin %	-	-	-	-	-	-	-	-	-	-
Interest Expense+	14.83M	19.47M	19.96M	26.52M	29.23M	32.55M	36.41M	44.61M	49.23M	51.87M
Interest Coverage	4.03x	3.13x	4.36x	3.73x	3.66x	3.60x	3.46x	3.07x	3.03x	3.16x
Non-Operating Income	-16.72M	-10.63M	-16.05M	-944K	-170K	-467K	-8.68M	-3.26M	-963K	-800K
Pretax Income+	76.5M	71.87M	83.19M	73.2M	77.81M	85.21M	98.14M	95.59M	100.9M	112.79M
Pretax Margin %	-	-	-	-	-	-	-	-	-	-
Income Tax+	-80.35M	-18K	262K	265K	247K	-534K	237K	130K	308K	303K
Effective Tax Rate %	-	-	-	-	-	-	-	-	-	-
Net Income+	156.81M	71.39M	82.4M	72.62M	77.33M	85.58M	97.77M	95.34M	100.47M	112.36M
Net Margin %	-	-	-	-	-	-	-	-	-	-
Net Income Growth %	2651.52%	-54.47%	15.41%	-11.87%	6.49%	10.67%	14.24%	-2.49%	5.38%	11.83%
Funds From Operations (FFO)+	-	-	-	-	-	-	-	-	-	-
FFO Margin %	-	-	-	-	-	-	-	-	-	-
FFO Growth %	2072.19%	-39.72%	10.98%	-28.02%	7.92%	12.78%	15.64%	4.9%	6.1%	11.49%
FFO per Share+	-	-	-	-	-	-	-	-	-	-
FFO Payout Ratio %	-	-	-	-	-	-	-	-	-	-
EPS (Diluted)+	2.63	1.18	1.28	1.06	1.08	1.11	1.20	1.07	1.07	1.09
EPS Growth %	2290.91%	-55.13%	8.47%	-17.19%	1.89%	2.78%	8.11%	-10.83%	0%	1.87%
EPS (Basic)	2.75	1.18	1.29	1.06	1.08	1.12	1.20	1.08	1.07	1.09
Diluted Shares Outstanding	59.57M	60.7M	64.39M	68.63M	71.61M	76.84M	81.81M	88.75M	94.06M	102.95M

Balance Sheet

	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024	Dec 2025
Total Assets+	937.15M	1.07B	1.34B	1.45B	1.67B	1.9B	2.2B	2.45B	2.65B	2.92B
Asset Growth %	0.83%	14.03%	25.68%	7.67%	15.36%	14.08%	15.53%	11.51%	8.21%	10.09%
Real Estate & Other Assets+	-2.4B	-2.6B	-3.11B	-591.21M	1.55B	56.09M	2.01B	2.21B	70.17M	-2.69B
PP&E (Net)	894.26M	966.11M	1.19B	3.81M	5.4M	4.92M	4.43M	3.92M	3.4M	0
Investment Securities	1000K	1000K	1000K	1000K	0	1000K	1000K	1000K	1000K	1000K
Total Current Assets+	26.64M	71.94M	96.82M	10.72M	19.34M	12.29M	40.13M	30.55M	10.52M	12.14M
Cash & Equivalents	26.64M	64.47M	92.04M	5.08M	11.06M	6.3M	26.3M	16.32M	4.08M	12.14M
Receivables	162K	383K	782K	380K	1000K	1000K	1000K	1000K	1000K	1000K
Other Current Assets	0	4.91M	1.2M	0	0	0	0	8.46M	0	-71.77M
Intangible Assets	1.77M	3.87M	19M	57.92M	96.29M	104.25M	106.21M	118.03M	123.61M	129.37M
Total Liabilities	467.03M	546.39M	644.13M	719.33M	823.68M	939.09M	1.06B	1.19B	1.2B	1.29B
Total Debt+	438.89M	515.54M	615.89M	674.34M	762.3M	885.15M	1B	1.12B	1.14B	1.2B
Net Debt	412.25M	451.07M	523.85M	669.26M	751.24M	878.85M	974.32M	1.1B	1.14B	1.19B
Long-Term Debt	438.89M	515.54M	615.89M	669.94M	753.88M	877.59M	995.48M	1.06B	1.14B	1.2B
Short-Term Borrowings	0	0	0	0	0	0	9K	50M	150.47M	0
Capital Lease Obligations	-10.59M	0	0	6.17M	8.42M	7.56M	6.59M	5.84M	5.1M	0
Total Current Liabilities+	14.52M	27.97M	24.25M	34.55M	38.18M	40.87M	47.18M	49.71M	53.28M	0
Accounts Payable	726K	1.05M	986K	799K	376K	550K	766K	1.26M	931K	0
Deferred Revenue	7.97M	8.29M	1.61M	10.46M	11.93M	11.31M	11.71M	14.31M	6.74M	17.94M
Other Liabilities	-5.14M	9.63M	2.28M	1.75M	11.27M	13.07M	11.03M	65.93M	5.96M	68.78M
Total Equity+	470.12M	522.27M	698.96M	726.74M	844.5M	963.89M	1.14B	1.26B	1.45B	1.63B
Equity Growth %	6.45%	11.09%	33.83%	3.97%	16.2%	14.14%	18.1%	10.68%	15.15%	12.49%
Shareholders Equity	465.02M	514.49M	691.1M	721.05M	841.44M	961.67M	1.14B	1.26B	1.45B	1.63B
Minority Interest	5.1M	7.78M	7.87M	5.69M	3.06M	2.22M	2.26M	2.21M	2.18M	2.11M
Common Stock	6K	6K	7K	7K	8K	8K	9K	9K	10K	11K
Additional Paid-in Capital	438.86M	473.69M	639.12M	686.18M	840.46M	958.74M	1.1B	1.26B	1.48B	1.71B
Retained Earnings	25.94M	36.32M	46.02M	38.4M	26.67M	12.75M	576K	-26.28M	-57.73M	-93.56M
Preferred Stock	25.94M	36.32M	46.02M	0	0	0	0	0	0	0
Return on Assets (ROA)	16.8%	7.12%	6.83%	5.21%	4.97%	4.79%	4.77%	4.1%	3.94%	4.03%
Return on Equity (ROE)	34.4%	14.39%	13.49%	10.19%	9.84%	9.46%	9.3%	7.95%	7.41%	7.29%
Debt / Assets	46.83%	48.24%	45.86%	46.63%	45.7%	46.51%	45.51%	45.62%	43.08%	41.23%
Debt / Equity	0.93x	0.99x	0.88x	0.93x	0.90x	0.92x	0.88x	0.89x	0.79x	0.74x
Net Debt / EBITDA	3.80x	3.98x	3.69x	5.35x	5.51x	5.78x	5.82x	5.87x	5.59x	5.31x
Book Value per Share	7.89	8.60	10.86	10.59	11.79	12.54	13.91	14.20	15.42	15.85

Cash Flow

	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024	Dec 2025
Cash from Operations+	70.94M	78.94M	80.88M	104.67M	91.46M	122.42M	142M	165.1M	144.1M	192.28M
Operating CF Growth %	227.01%	11.29%	2.45%	29.41%	-12.63%	33.85%	16%	16.27%	-12.72%	33.43%
Operating CF / Revenue %	-	-	-	-	-	-	-	-	-	-
Net Income	156.85M	71.89M	82.93M	72.94M	77.57M	85.75M	97.91M	95.46M	100.59M	112.49M
Depreciation & Amortization	20.58M	21.81M	22.35M	26.31M	29.43M	34.83M	41.47M	50.73M	54.51M	59.38M
Stock-Based Compensation	1.55M	2.68M	3.97M	3.6M	3.38M	3.95M	4.98M	6.27M	6.99M	8.85M
Other Non-Cash Items	-15.03M	-8.24M	1.83M	2.21M	3.43M	4.06M	-3.88M	2.03M	4.67M	11.79M
Working Capital Changes	-12.32M	-8.99M	-16.23M	-388K	-22.35M	-5.29M	1.65M	10.87M	-22.46M	0
Cash from Investing+	-59.32M	-85.32M	-247.05M	-207.35M	-229.07M	-264.92M	-270.9M	-312.79M	-272.92M	-325.25M
Acquisitions (Net)	76.18M	96.47M	0	0	-813K	0	0	0	0	0
Purchase of Investments	-76.18M	-97.42M	-268.27M	0	-230.53M	-268.39M	0	0	0	0
Sale of Investments	1000K	1000K	1000K	0	0	1000K	0	0	0	0
Other Investing	-150K	-4.91M	81K	-207.35M	2.27M	129K	-270.9M	-312.79M	-272.92M	-325.25M
Cash from Financing+	-83.05M	44.2M	190.03M	14.52M	143.6M	137.74M	148.9M	146.18M	108.11M	141.03M
Dividends Paid	-121.6M	-58.7M	-69.49M	-78.49M	-86.33M	-96.9M	-107.54M	-119.72M	-128.11M	0
Common Dividends	-121.6M	-58.7M	-69.49M	-78.49M	-86.33M	-96.9M	-107.54M	-119.72M	-128.11M	0
Debt Issuance (Net)	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K	1000K	0
Share Repurchases	0	0	-393K	0	0	0	0	0	0	0
Other Financing	0	-6.95M	-2.33M	-6.22M	-4.82M	-7.87M	-4.39M	-3.51M	-3.69M	141.03M
Net Change in Cash+	-71.43M	37.82M	23.87M	-88.16M	5.98M	-4.76M	20M	-1.51M	-20.7M	8.06M
Exchange Rate Effect	0	0	1K	0	0	0	0	0	0	0
Cash at Beginning	98.07M	26.64M	69.37M	93.24M	5.08M	11.06M	6.3M	26.3M	24.78M	4.08M
Cash at End	26.64M	64.47M	93.24M	5.08M	11.06M	6.3M	26.3M	24.78M	4.08M	12.14M
Free Cash Flow+	-12.32M	-16.17M	-166.16M	104.67M	91.46M	122.42M	142M	165.1M	144.1M	192.28M
FCF Growth %	-158.31%	-31.18%	-927.8%	162.99%	-12.63%	33.85%	16%	16.27%	-12.72%	33.43%
FCF / Revenue %	-	-	-	-	-	-	-	-	-	-

Key Ratios

Metric	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025
FFO per Share	3.45	2.04	2.13	1.44	1.49	1.57	1.7	1.65	1.65	1.68
FFO Payout Ratio	59.2%	47.4%	50.57%	79.34%	80.86%	80.48%	77.23%	81.96%	82.66%	0%
NOI Margin	85.6%	86%	86.76%	86.76%	88.54%	85.15%	83.96%	83.94%	84.86%	95.39%
Net Debt / EBITDA	3.80x	3.98x	3.69x	5.35x	5.51x	5.78x	5.82x	5.87x	5.59x	5.31x
Debt / Assets	46.83%	48.24%	45.86%	46.63%	45.7%	46.51%	45.51%	45.62%	43.08%	41.23%
Interest Coverage	4.03x	3.13x	4.36x	3.73x	3.66x	3.60x	3.46x	3.07x	3.03x	3.16x
Book Value / Share	7.89	8.6	10.86	10.59	11.79	12.54	13.91	14.2	15.42	15.85
Revenue Growth	270.69%	7.41%	7.83%	11.56%	6.68%	16.63%	11.95%	12.28%	6.97%	9.72%

Four Corners Property Trust, Inc. (FCPT) 10-Year Financial Performance & Capital Metrics

Key Insights

✓Strengths

✗Weaknesses

Price & Volume

Growth Metrics

Revenue CAGR

Profit (Net Income) CAGR

EPS CAGR

ROCE

Peer Comparison

Compare FCPT vs Peers

vs O

vs NNN

Compare Top 5

Profit & Loss

Balance Sheet

Cash Flow

Key Ratios

Deep Dive Analysis

Valuation Overview

Total Return Calculator

Dividend History

Earnings History

Price History

Revenue History

Financial Ratios

Four Corners Property Trust, Inc. (FCPT) 10-Year Financial Performance & Capital Metrics

Key Insights

✓Strengths

✗Weaknesses

Price & Volume

Growth Metrics

Revenue CAGR

Profit (Net Income) CAGR

EPS CAGR

ROCE

Peer Comparison

Compare FCPT vs Peers

vs O

vs NNN

Compare Top 5

Profit & Loss

Balance Sheet

Cash Flow

Key Ratios

Deep Dive Analysis

Valuation Overview

Total Return Calculator

Dividend History

Earnings History

Price History

Revenue History

Financial Ratios