Raises 2024 Acquisition Guidance to
Approximately $850 Million
Capital Markets
Activities Drive Record Liquidity of Over $1.9
Billion
ROYAL
OAK, Mich., Oct. 22,
2024 /PRNewswire/ -- Agree Realty Corporation (NYSE:
ADC) (the "Company") today announced results for the quarter ended
September 30, 2024. All per share
amounts included herein are on a diluted per common share basis
unless otherwise stated.
Third Quarter 2024 Financial and Operating
Highlights:
- Invested approximately $237
million in 93 retail net lease properties
- Commenced eight development or Developer Funding Platform
("DFP") projects for total committed capital of approximately
$34 million
- Net Income per share attributable to common stockholders
increased 2.6% to $0.42
- Core Funds from Operations ("Core FFO") per share increased
2.2% to $1.01
- Adjusted Funds from Operations ("AFFO") per share increased
2.8% to $1.03
- Declared an October monthly dividend of $0.253 per common share, a 2.4% year-over-year
increase
- Sold 6.6 million shares of common stock via the forward
component of the Company's at-the-market equity ("ATM") program for
anticipated net proceeds of approximately $469 million
- Settled 2.9 million shares of outstanding forward equity for
net proceeds of approximately $176
million
- Over $1.9 billion of total
liquidity including availability on the revolving credit facility,
outstanding forward equity, and cash on hand
- Balance sheet well positioned at 3.6 times proforma net debt to
recurring EBITDA; 4.9 times excluding unsettled forward equity
Financial Results
Net Income Attributable to Common Stockholders
Net Income for the three months ended September 30, 2024 increased 7.2% to $42.5 million, compared to Net Income of
$39.7 million for the comparable
period in 2023. Net Income per share for the three months ended
September 30th increased
2.6% to $0.42, compared to Net Income
per share of $0.41 for the comparable
period in 2023.
Net Income for the nine months ended September 30, 2024 increased 16.8% to
$138.4 million, compared to Net
Income of $118.4 million for the
comparable period in 2023. Net Income per share for the nine months
ended September 30th
increased 8.6% to $1.37, compared to
Net Income per share of $1.26 for the
comparable period in 2023.
Core FFO
Core FFO for the three months ended September 30, 2024 increased 6.8% to $102.9 million, compared to Core FFO of
$96.4 million for the comparable
period in 2023. Core FFO per share for the three months ended
September 30th increased
2.2% to $1.01, compared to Core FFO
per share of $0.99 for the comparable
period in 2023.
Core FFO for the nine months ended September 30, 2024 increased 11.7% to
$309.1 million, compared to Core FFO
of $276.8 million for the comparable
period in 2023. Core FFO per share for the nine months ended
September 30th increased
3.8% to $3.05, compared to Core FFO
per share of $2.94 for the comparable
period in 2023.
AFFO
AFFO for the three months ended September
30, 2024 increased 7.4% to $104.8
million, compared to AFFO of $97.6
million for the comparable period in 2023. AFFO per share
for the three months ended September
30th increased 2.8% to $1.03, compared to AFFO per share of $1.00 for the comparable period in 2023.
AFFO for the nine months ended September
30, 2024 increased 12.5% to $313.3
million, compared to AFFO of $278.4
million for the comparable period in 2023. AFFO per share
for the nine months ended September
30th increased 4.6% to $3.10, compared to AFFO per share of $2.96 for the comparable period in 2023.
Dividend
In the third quarter, the Company declared monthly cash
dividends of $0.250 per common share
for each of July, August and September
2024. The monthly dividends declared during the third
quarter reflect an annualized dividend amount of $3.00 per common share, representing a 2.9%
increase over the annualized dividend amount of $2.916 per common share from the third quarter of
2023. The dividends represent payout ratios of approximately 74% of
Core FFO per share and 73% of AFFO per share, respectively.
For the nine months ended September 30,
2024, the Company declared monthly cash dividends totaling
$2.241 per common share, a 2.9%
increase over the dividends of $2.178
per common share declared for the comparable period in 2023. The
dividends represent payout ratios of approximately 73% of Core FFO
per share and 72% of AFFO per share, respectively.
Subsequent to quarter end, the Company declared an increased
monthly cash dividend of $0.253 per
common share for October 2024. The
monthly dividend reflects an annualized dividend amount of
$3.036 per common share, representing
a 2.4% increase over the annualized dividend amount of $2.964 per common share from the fourth quarter
of 2023. The October dividend is payable on November 14, 2024 to stockholders of record at
the close of business on October 31,
2024.
Additionally, subsequent to quarter end, the Company declared a
monthly cash dividend on its 4.25% Series A Cumulative Redeemable
Preferred Stock of $0.08854 per
depositary share, which is equivalent to $1.0625 per annum. The dividend is payable on
November 1, 2024 to stockholders of
record at the close of business on October
22, 2024.
Earnings Guidance
|
Prior 2024
Guidance(1)
|
Revised 2024
Guidance
|
|
|
|
AFFO per
share(2)
|
$4.11 to
$4.14
|
$4.12 to
$4.14
|
General and
administrative expenses (% of adjusted
revenue)(3)
|
5.7% to 6.0%
|
5.7% to 5.9%
|
Non-reimbursable real
estate expenses (% of adjusted revenue)(3)
|
1.0% to 1.5%
|
1.1% to 1.4%
|
Income and other tax
expense
|
$4 to $5
million
|
$4 to $4.75
million
|
Acquisition
volume
|
Approximately $700
million
|
Approximately $850
million
|
Disposition
volume
|
$60 to $100
million
|
$70 to $100
million
|
The Company's 2024 guidance is subject to risks and
uncertainties more fully described in this press release and in the
Company's filings with the Securities and Exchange
Commission.
(1) As issued on July 23, 2024.
(2) The Company
does not provide guidance with respect to the most directly
comparable GAAP financial measure or provide reconciliations to
GAAP from its forward-looking non-GAAP financial measure of AFFO
per share guidance due to the inherent difficulty of forecasting
the effect, timing and significance of certain amounts in the
reconciliation that would be required by Item 10(e)(1)(i)(B) of
Regulation S-K. Examples of these amounts include impairments of
assets, gains and losses from sales of assets, and depreciation and
amortization from new acquisitions or developments. In addition,
certain non-recurring items may also significantly affect net
income but are generally adjusted for in AFFO. Based on our
historical experience, the dollar amounts of these items could be
significant and could have a material impact on the Company's GAAP
results for the guidance period.
(3) Adjusted
revenue excludes the impact of the amortization of above and below
market lease intangibles.
CEO Comments
"We are very pleased with our year-to-date performance as we
have accelerated investment activity while strengthening our
balance sheet through proactive capital markets transactions," said
Joey Agree, President and Chief Executive Officer. "During the
quarter, we raised nearly $470
million of forward equity, contributing to record liquidity
of over $1.9 billion. Given the
continued strong performance of our portfolio and accelerating
investment activity across all three external growth platforms, we
are increasing full-year 2024 acquisition guidance to approximately
$850 million and raising the lower
end of our 2024 AFFO per share guidance to a range of $4.12 to $4.14."
Portfolio Update
As of September 30, 2024, the
Company's portfolio consisted of 2,271 properties located in 49
states and contained approximately 47.2 million square feet of
gross leasable area. At quarter end, the portfolio was 99.6%
leased, had a weighted-average remaining lease term of
approximately 7.9 years, and generated 67.5% of annualized base
rents from investment grade retail tenants.
Ground Lease Portfolio
As of September 30, 2024, the
Company's ground lease portfolio consisted of 223 leases located in
35 states and totaled approximately 6.1 million square feet of
gross leasable area. Properties ground leased to tenants
represented 10.9% of annualized base rents.
At quarter end, the ground lease portfolio was fully occupied,
had a weighted-average remaining lease term of approximately 9.8
years, and generated 87.3% of annualized base rents from investment
grade retail tenants.
Acquisitions
Total acquisition volume for the third quarter was approximately
$215.6 million and included 66
properties net leased to leading retailers operating in sectors
including general merchandise, warehouse clubs, home improvement,
auto parts, tire and auto service, and grocery stores. The
properties are located in 24 states and leased to tenants operating
in 17 sectors. The properties were acquired at a weighted-average
capitalization rate of 7.5% and had a weighted-average remaining
lease term of approximately 9.8 years. Approximately 60.3% of
annualized base rents acquired were generated from investment grade
retail tenants.
For the nine months ended September 30,
2024, total acquisition volume was approximately
$524.9 million. The 144 acquired
properties are located in 37 states and leased to tenants who
operate in 26 retail sectors. The properties were acquired at a
weighted-average capitalization rate of 7.6% and had a
weighted-average remaining lease term of approximately 9.2 years.
Approximately 60.8% of annualized base rents were generated from
investment grade retail tenants.
The Company's outlook for acquisition volume for the full year
2024 is being increased to approximately $850 million of high-quality retail net lease
properties, from approximately $700
million previously.
Dispositions
During the third quarter, the Company sold two properties for
gross proceeds of approximately $7.2
million. The dispositions were completed at a
weighted-average capitalization rate of 5.8%.
During the nine months ended September
30, 2024, the Company sold 18 properties for gross proceeds
of approximately $66.4 million. The
dispositions were completed at a weighted-average capitalization
rate of 6.3%.
The Company is increasing the lower end of its full-year 2024
disposition guidance range from $60
million to $70 million, while
maintaining the upper end of the range at $100 million.
Development and Developer Funding Platform
During the third quarter, the Company commenced eight
development or DFP projects, with total anticipated costs of
approximately $33.7 million.
Construction continued during the quarter on 13 projects with
anticipated costs totaling approximately $58.9 million. The Company completed six projects
during the quarter with total costs of approximately $19.0 million.
For the nine months ended September 30,
2024, the Company had 33 development or DFP projects
completed or under construction with anticipated total costs of
approximately $134.8 million. The
projects are leased to leading retailers including TJX Companies,
Burlington, Starbucks, 7-Eleven,
Gerber Collision, and Sunbelt Rentals.
The following table presents estimated costs for the Company's
active or completed development or DFP projects as of September 30, 2024:
|
|
|
Three Months
Ended
September 30,
2024
|
|
Nine Months
Ended
September 30,
2024
|
|
|
|
|
|
|
|
|
Number of
Projects
|
|
|
27
|
|
33
|
|
Costs Funded During Q3
2024
|
|
|
$21,231
|
|
$21,231
|
|
Costs Funded Prior to
Q3 2024
|
|
|
43,264
|
|
66,462
|
|
Remaining Funding
Costs
|
|
|
47,131
|
|
47,131
|
|
Anticipated Total
Project Costs
|
|
|
$111,626
|
|
$134,824
|
|
Development and DFP project costs are in thousands.
Any differences are the result of rounding. Costs Funded During
Q3 2024 exclude any costs associated with projects that were
completed in prior quarters. Remaining Funding Costs exclude any
costs associated with projects that were completed in Q3 2024.
Costs Funded Prior to Q3 2024 may include adjustments related to
completed projects to arrive at the correct Anticipated Total
Project Costs.
Leasing Activity and Expirations
During the third quarter, the Company executed new leases,
extensions or options on approximately 785,000 square feet of gross
leasable area throughout the existing portfolio. Notable new
leases, extensions or options included a 211,000-square foot
Walmart in Chillicothe, Ohio, and
a 70,000-square foot Marshalls & HomeGoods in Secaucus, New Jersey.
For the nine months ended September 30,
2024, the Company executed new leases, extensions or options
on approximately 1.5 million square feet of gross leasable area
throughout the existing portfolio.
As of September 30, 2024, the
Company's 2024 lease maturities represented less than 0.1% of
annualized base rents. The following table presents contractual
lease expirations within the Company's portfolio as of September 30, 2024, assuming no tenants exercise
renewal options:
Year
|
Leases
|
|
Annualized
Base Rent
(1)
|
|
Percent
of
Annualized
Base
Rent
|
|
Gross
Leasable
Area
|
|
Percent of
Gross
Leasable
Area
|
|
|
|
|
|
|
|
|
|
|
2024
|
3
|
|
$271
|
|
0.0 %
|
|
24
|
|
0.1 %
|
2025
|
51
|
|
10,019
|
|
1.7 %
|
|
977
|
|
2.1 %
|
2026
|
124
|
|
27,924
|
|
4.7 %
|
|
2,819
|
|
6.0 %
|
2027
|
164
|
|
36,927
|
|
6.2 %
|
|
3,460
|
|
7.4 %
|
2028
|
176
|
|
46,297
|
|
7.8 %
|
|
4,135
|
|
8.8 %
|
2029
|
201
|
|
64,092
|
|
10.8 %
|
|
6,214
|
|
13.2 %
|
2030
|
287
|
|
60,707
|
|
10.2 %
|
|
4,879
|
|
10.4 %
|
2031
|
190
|
|
44,758
|
|
7.5 %
|
|
3,286
|
|
7.0 %
|
2032
|
243
|
|
50,240
|
|
8.4 %
|
|
3,676
|
|
7.8 %
|
2033
|
208
|
|
47,274
|
|
7.9 %
|
|
3,734
|
|
7.9 %
|
Thereafter
|
803
|
|
207,559
|
|
34.8 %
|
|
13,818
|
|
29.3 %
|
Total
Portfolio
|
2,450
|
|
$596,068
|
|
100.0 %
|
|
47,022
|
|
100.0 %
|
The contractual lease expirations presented above exclude the
effect of replacement tenant leases that had been executed as of
September 30, 2024, but that had not
yet commenced. Annualized Base Rent and gross leasable area (square
feet) are in thousands; any differences are the result of
rounding.
(1) Annualized Base Rent represents the
annualized amount of contractual minimum rent required by tenant
lease agreements as of September 30,
2024, computed on a straight-line basis. Annualized Base
Rent is not, and is not intended to be, a presentation in
accordance with generally accepted accounting principles ("GAAP").
The Company believes annualized contractual minimum rent is useful
to management, investors, and other interested parties in analyzing
concentrations and leasing activity.
Top Tenants
The following table presents annualized base rents for all
tenants that represent 1.5% or greater of the Company's total
annualized base rent as of September 30,
2024:
Tenant
|
|
Annualized
Base Rent(1)
|
|
Percent
of
Annualized Base
Rent
|
|
|
|
|
|
Walmart
|
|
$37,707
|
|
6.3 %
|
Tractor
Supply
|
|
28,191
|
|
4.7 %
|
Dollar
General
|
|
27,591
|
|
4.6 %
|
Best Buy
|
|
20,382
|
|
3.4 %
|
TJX
Companies
|
|
19,067
|
|
3.2 %
|
CVS
|
|
18,836
|
|
3.2 %
|
Dollar Tree
|
|
18,236
|
|
3.1 %
|
Lowe's
|
|
17,877
|
|
3.0 %
|
Kroger
|
|
17,102
|
|
2.9 %
|
O'Reilly Auto
Parts
|
|
16,962
|
|
2.8 %
|
Hobby Lobby
|
|
16,434
|
|
2.8 %
|
Gerber
Collision
|
|
14,179
|
|
2.4 %
|
7-Eleven
|
|
13,831
|
|
2.3 %
|
Burlington
|
|
13,361
|
|
2.2 %
|
Sunbelt
Rentals
|
|
13,134
|
|
2.2 %
|
Sherwin-Williams
|
|
11,612
|
|
1.9 %
|
Wawa
|
|
9,916
|
|
1.7 %
|
Home Depot
|
|
9,591
|
|
1.6 %
|
Other(2)
|
|
272,059
|
|
45.7 %
|
Total
Portfolio
|
|
$596,068
|
|
100.0 %
|
Annualized Base Rent is in thousands; any differences are the
result of rounding.
(1) Refer to footnote 1 on
page 5 for the Company's definition of Annualized Base
Rent.
(2) Includes tenants generating less than
1.5% of Annualized Base Rent.
Retail Sectors
The following table presents annualized base rents for all the
Company's retail sectors as of September 30,
2024:
Sector
|
|
Annualized
Base Rent(1)
|
|
Percent of
Annualized
Base
Rent
|
|
|
|
|
|
Grocery
Stores
|
|
$56,066
|
|
9.4 %
|
Home
Improvement
|
|
55,305
|
|
9.3 %
|
Tire and Auto
Service
|
|
49,162
|
|
8.3 %
|
Convenience
Stores
|
|
46,077
|
|
7.7 %
|
Dollar
Stores
|
|
44,618
|
|
7.5 %
|
Off-Price
Retail
|
|
36,596
|
|
6.1 %
|
Auto Parts
|
|
33,966
|
|
5.7 %
|
General
Merchandise
|
|
33,151
|
|
5.6 %
|
Farm and Rural
Supply
|
|
29,963
|
|
5.0 %
|
Pharmacy
|
|
23,787
|
|
4.0 %
|
Consumer
Electronics
|
|
23,606
|
|
4.0 %
|
Crafts and
Novelties
|
|
18,752
|
|
3.1 %
|
Warehouse
Clubs
|
|
15,617
|
|
2.6 %
|
Discount
Stores
|
|
14,595
|
|
2.4 %
|
Health
Services
|
|
14,249
|
|
2.4 %
|
Equipment
Rental
|
|
14,190
|
|
2.4 %
|
Dealerships
|
|
12,429
|
|
2.1 %
|
Health and
Fitness
|
|
10,882
|
|
1.8 %
|
Restaurants - Quick
Service
|
|
10,800
|
|
1.8 %
|
Sporting
Goods
|
|
8,162
|
|
1.4 %
|
Specialty
Retail
|
|
7,172
|
|
1.2 %
|
Financial
Services
|
|
6,718
|
|
1.1 %
|
Restaurants - Casual
Dining
|
|
5,830
|
|
1.0 %
|
Theaters
|
|
3,854
|
|
0.7 %
|
Pet
Supplies
|
|
3,714
|
|
0.6 %
|
Home
Furnishings
|
|
3,672
|
|
0.6 %
|
Beauty and
Cosmetics
|
|
3,482
|
|
0.6 %
|
Shoes
|
|
3,421
|
|
0.6 %
|
Entertainment
Retail
|
|
2,323
|
|
0.4 %
|
Apparel
|
|
1,883
|
|
0.3 %
|
Miscellaneous
|
|
1,242
|
|
0.2 %
|
Office
Supplies
|
|
784
|
|
0.1 %
|
Total
Portfolio
|
|
$596,068
|
|
100.0 %
|
Annualized Base Rent is in thousands; any differences are the
result of rounding.
(1) Refer to footnote 1
on page 5 for the Company's definition of Annualized Base
Rent.
Geographic Diversification
The following table presents annualized base rents for all
states that represent 1.5% or greater of the Company's total
annualized base rent as of September 30,
2024:
State
|
|
Annualized
Base Rent(1)
|
|
Percent
of
Annualized Base
Rent
|
|
|
|
|
|
|
|
Texas
|
|
$41,336
|
|
6.9 %
|
|
Illinois
|
|
33,355
|
|
5.6 %
|
|
Florida
|
|
31,900
|
|
5.4 %
|
|
Ohio
|
|
31,791
|
|
5.3 %
|
|
North
Carolina
|
|
31,307
|
|
5.3 %
|
|
Michigan
|
|
30,269
|
|
5.1 %
|
|
New York
|
|
27,081
|
|
4.5 %
|
|
Pennsylvania
|
|
27,078
|
|
4.5 %
|
|
Georgia
|
|
24,209
|
|
4.1 %
|
|
California
|
|
23,850
|
|
4.0 %
|
|
New Jersey
|
|
23,811
|
|
4.0 %
|
|
Wisconsin
|
|
17,200
|
|
2.9 %
|
|
Missouri
|
|
17,031
|
|
2.9 %
|
|
Virginia
|
|
15,456
|
|
2.6 %
|
|
Louisiana
|
|
14,817
|
|
2.5 %
|
|
South
Carolina
|
|
14,763
|
|
2.5 %
|
|
Mississippi
|
|
14,162
|
|
2.4 %
|
|
Kansas
|
|
14,120
|
|
2.4 %
|
|
Minnesota
|
|
13,172
|
|
2.2 %
|
|
Connecticut
|
|
12,653
|
|
2.1 %
|
|
Tennessee
|
|
11,631
|
|
2.0 %
|
|
Massachusetts
|
|
11,351
|
|
1.9 %
|
|
Oklahoma
|
|
9,560
|
|
1.6 %
|
|
Indiana
|
|
9,436
|
|
1.6 %
|
|
Alabama
|
|
9,421
|
|
1.6 %
|
|
Kentucky
|
|
9,267
|
|
1.6 %
|
|
Other(2)
|
|
76,041
|
|
12.5 %
|
|
Total
Portfolio
|
|
$596,068
|
|
100.0 %
|
Annualized Base Rent is in thousands; any differences are the
result of rounding.
(1) Refer to footnote 1 on page 5 for
the Company's definition of Annualized Base Rent.
(2)
Includes states generating less than 1.5% of Annualized Base
Rent.
Capital Markets, Liquidity and Balance Sheet
Capital Markets
In August, the Company entered into a Fourth Amended and
Restated Revolving Credit Agreement to increase its senior
unsecured revolving credit facility (the "Credit Facility") to
$1.25 billion. The Credit Facility
includes an accordion option that allows the Company to request
additional lender commitments up to a total of $2.0 billion. The Credit Facility matures in
August 2028 with Company options to
extend the maturity date to August
2029. Based on the Company's current credit ratings and
leverage ratio, pricing on the Credit Facility is 82.5 basis points
over SOFR, down from 87.5 basis points under the prior revolving
credit facility.
During the third quarter, the Company entered into forward sale
agreements in connection with its ATM program to sell an aggregate
of 6.6 million shares of common stock for net proceeds of
$469.2 million. Additionally, the
Company settled 2.9 million shares under existing forward sale
agreements for net proceeds of $175.7 million.
The following table presents the Company's outstanding forward
equity offerings as of September 30,
2024:
Forward Equity
Offerings
|
|
Shares
Sold
|
|
Shares
Settled
|
|
Shares
Remaining
|
|
Net Proceeds
Received
|
|
Anticipated Net
Proceeds
Remaining
|
|
|
|
|
|
|
|
|
|
|
|
Q4 2023 ATM Forward
Offerings
|
|
3,833,871
|
|
800,000
|
|
3,033,871
|
|
$49,259,120
|
|
$186,048,802
|
Q1 2024 ATM Forward
Offerings
|
|
20,743
|
|
-
|
|
20,743
|
|
-
|
|
$1,273,219
|
Q2 2024 ATM Forward
Offerings
|
|
3,235,964
|
|
2,100,000
|
|
1,135,964
|
|
$126,448,980
|
|
$68,403,251
|
Q3 2024 ATM Forward
Offerings
|
|
6,602,317
|
|
-
|
|
6,602,317
|
|
-
|
|
$469,229,380
|
Total Forward Equity
Offerings
|
|
13,692,895
|
|
2,900,000
|
|
10,792,895
|
|
$175,708,100
|
|
$724,954,652
|
Liquidity
As of September 30, 2024, the
Company had total liquidity of over $1.9
billion, which includes $1.2
billion of availability under its Credit Facility,
$725.0 million of outstanding forward
equity, and $13.2 million of cash on
hand. The Company's $1.25 billion
Credit Facility includes an accordion option that allows the
Company to request additional lender commitments of up to a total
of $2.0 billion.
Balance Sheet
As of September 30, 2024, the
Company's net debt to recurring EBITDA was 4.9 times. The Company's
proforma net debt to recurring EBITDA was 3.6 times when deducting
the $725.0 million of anticipated net
proceeds from the outstanding forward equity offerings from the
Company's net debt of $2.7 billion as
of September 30, 2024. The Company's
fixed charge coverage ratio was 4.5 times at quarter end.
The Company's total debt to enterprise value was 25.3% as of
September 30, 2024. Enterprise value
is calculated as the sum of net debt, the liquidation value of the
Company's preferred stock, and the market value of the Company's
outstanding shares of common stock, assuming conversion of
Operating Partnership (or "OP") common units into common stock of
the Company.
For the three months and nine months ended September 30,
2024, the Company's fully diluted weighted-average shares
outstanding were 101.7 million and 100.9 million, respectively. The
basic weighted-average shares outstanding for the three and nine
months ended September 30, 2024 were
100.4 million and 100.3 million, respectively.
For the three and nine months ended September 30, 2024, the Company's fully diluted
weighted-average shares and units outstanding were 102.1 million
and 101.2 million, respectively. There were 100.7 million
basic weighted-average shares and units outstanding for both the
three and nine months ended September 30, 2024.
The Company's assets are held by, and its operations are
conducted through, the Operating Partnership, of which the Company
is the sole general partner. As of September
30, 2024, there were 347,619 Operating Partnership common
units outstanding, and the Company held a 99.7% common interest in
the Operating Partnership.
Conference Call/Webcast
The Company will host its quarterly analyst and investor
conference call on Wednesday, October 23,
2024 at 9:00 AM ET. To
participate in the conference call, please dial (800) 836-8184
approximately ten minutes before the call begins.
Additionally, a webcast of the conference call will be available
via the Company's website. To access the webcast, visit
www.agreerealty.com ten minutes prior to the start time of the
conference call and go to the Investors section of the
website. A replay of the conference call webcast will be
archived and available online through the Investors section of
www.agreerealty.com.
About Agree Realty Corporation
Agree Realty Corporation is a publicly traded real estate
investment trust that is
RETHINKING RETAIL through the acquisition
and development of properties net leased to industry-leading,
omni-channel retail tenants. As of September
30, 2024, the Company owned and operated a portfolio of
2,271 properties, located in 49 states and containing approximately
47.2 million square feet of gross leasable area. The
Company's common stock is listed on the New York Stock Exchange
under the symbol "ADC". For additional information on the
Company and RETHINKING RETAIL, please
visit www.agreerealty.com.
Forward-Looking Statements
This press release contains forward-looking
statements, including statements about projected financial
and operating results, within the meaning of Section
27A of the Securities Act of 1933, as amended (the "Securities
Act") and Section 21E of the Securities Exchange Act of 1934, as
amended (the "Exchange Act"). The Company intends such
forward-looking statements to be covered by the safe harbor
provisions for forward-looking statements contained in the Private
Securities Litigation Reform Act of 1995 and includes this
statement for purposes of complying with these safe harbor
provisions. Forward-looking statements are generally
identifiable by use of forward-looking terminology such as "may,",
"can", "will," "should," "potential," "intend," "expect," "seek,"
"anticipate," "estimate," "approximately," "believe," "could,"
"project," "predict," "forecast," "continue," "assume," "plan,"
"outlook" or other similar words or expressions. Forward-looking
statements, including our updated 2024 guidance, are based on
certain assumptions and can include future expectations, future
plans and strategies, financial and operating projections or other
forward-looking information. Although these forward-looking
statements are based on good faith beliefs, reasonable assumptions
and the Company's best judgment reflecting current information, you
should not rely on forward-looking statements since they involve
known and unknown risks, uncertainties and other factors which are,
in some cases, beyond the Company's control and which could
materially affect the Company's results of operations, financial
condition, cash flows, performance or future achievements or
events. Currently, some of the most significant factors, include
the potential adverse effect of ongoing worldwide economic
uncertainties and increased inflation and interest rates on the
financial condition, results of operations, cash flows and
performance of the Company and its tenants, the real estate market
and the global economy and financial markets. The extent to which
these conditions will impact the Company and its tenants will
depend on future developments, which are highly uncertain and
cannot be predicted with confidence. Moreover, investors are
cautioned to interpret many of the risks identified in the risk
factors discussed in the Company's Annual Report on Form 10-K and
subsequent quarterly reports filed with the Securities and Exchange
Commission (the "SEC"), as well as the risks set forth below, as
being heightened as a result of the ongoing and numerous adverse
impacts of the macroeconomic environment. Additional important
factors, among others, that may cause the Company's actual results
to vary include the general deterioration in national economic
conditions, weakening of real estate markets, decreases in the
availability of credit, increases in interest rates, adverse
changes in the retail industry, the Company's continuing ability to
qualify as a REIT and other factors discussed in the Company's
reports filed with the SEC. The forward-looking statements included
in this press release are made as of the date hereof.
Unless legally required, the Company disclaims any obligation to
update any forward-looking statements, whether as a result of new
information, future events, changes in the Company's expectations
or assumptions or otherwise.
For further information about the Company's business and
financial results, please refer to the "Management's Discussion and
Analysis of Financial Condition and Results of Operations" and
"Risk Factors" sections of the Company's SEC filings, including,
but not limited to, its Annual Report on Form 10-K and Quarterly
Reports on Form 10-Q, copies of which may be obtained at the
Investor Relations section of the Company's website at
www.agreerealty.com.
The Company defines the "weighted-average capitalization
rate" for acquisitions and dispositions as the sum of contractual
fixed annual rents computed on a straight-line basis over the
primary lease terms and anticipated annual net tenant recoveries,
divided by the purchase and sale prices for occupied
properties.
References to "Core FFO" and "AFFO" in this press release are
representative of Core FFO attributable to OP common unitholders
and AFFO attributable to OP common unitholders. Detailed
calculations for these measures are shown in the Reconciliation of
Net Income to FFO, Core FFO and Adjusted FFO table as "Core Funds
From Operations – OP Common Unitholders" and "Adjusted Funds from
Operations – OP Common Unitholders".
Agree Realty
Corporation
|
Consolidated Balance
Sheet
|
($ in thousands,
except share and per-share data)
|
(Unaudited)
|
|
September 30,
2024
|
|
December 31,
2023
|
Assets:
|
|
|
|
Real Estate
Investments:
|
|
|
|
Land
|
$
2,404,085
|
|
$
2,282,354
|
Buildings
|
5,197,392
|
|
4,861,692
|
Accumulated
depreciation
|
(526,443)
|
|
(433,958)
|
Property under
development
|
52,746
|
|
33,232
|
Net real estate
investments
|
7,127,780
|
|
6,743,320
|
Real estate held for
sale, net
|
13,611
|
|
3,642
|
Cash and cash
equivalents
|
13,237
|
|
10,907
|
Cash held in
escrows
|
-
|
|
3,617
|
Accounts receivable -
tenants, net
|
98,205
|
|
82,954
|
Lease Intangibles, net
of accumulated amortization of $434,540 and
$360,061 at September 30, 2024 and December 31, 2023,
respectively
|
837,865
|
|
854,088
|
Other assets,
net
|
93,505
|
|
76,308
|
Total
Assets
|
$
8,184,203
|
|
$
7,774,836
|
|
|
|
|
Liabilities:
|
|
|
|
Mortgage notes
payable, net
|
42,366
|
|
42,811
|
Unsecured term loan,
net
|
347,274
|
|
346,798
|
Senior unsecured
notes, net
|
2,236,948
|
|
1,794,312
|
Unsecured revolving
credit facility
|
49,000
|
|
227,000
|
Dividends and
distributions payable
|
26,587
|
|
25,534
|
Accounts payable,
accrued expenses, and other liabilities
|
142,196
|
|
101,401
|
Lease intangibles, net
of accumulated amortization of $44,857 and
$42,813 at September
30, 2024 and December 31, 2023, respectively
|
45,202
|
|
36,827
|
Total
Liabilities
|
$
2,889,573
|
|
$
2,574,683
|
|
|
|
|
Equity:
|
|
|
|
Preferred Stock, $.0001
par value per share, 4,000,000 shares authorized,
7,000 shares Series A outstanding, at stated liquidation value of
$25,000
per share, at September 30, 2024 and December 31, 2023
|
175,000
|
|
175,000
|
Common stock, $.0001
par value, 180,000,000 shares authorized,
103,522,677 and 100,519,355 shares issued and outstanding at
September 30, 2024 and December 31, 2023, respectively
|
10
|
|
10
|
Additional
paid-in-capital
|
5,534,978
|
|
5,354,120
|
Dividends in excess of
net income
|
(434,485)
|
|
(346,473)
|
Accumulated other
comprehensive income (loss)
|
18,459
|
|
16,554
|
Total Equity - Agree
Realty Corporation
|
$
5,293,962
|
|
$
5,199,211
|
Non-controlling
interest
|
668
|
|
942
|
Total
Equity
|
$
5,294,630
|
|
$
5,200,153
|
Total Liabilities
and Equity
|
$
8,184,203
|
|
$
7,774,836
|
|
|
|
|
Agree Realty Corporation
|
Consolidated Statements of Operations and
Comprehensive Income
|
($ in thousands, except share and per
share-data)
|
(Unaudited)
|
|
|
Three months ended
September 30,
|
|
Nine months ended
September 30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Revenues
|
|
|
|
|
|
|
|
Rental
Income
|
$ 154,292
|
|
$
136,774
|
|
$ 456,139
|
|
$
393,259
|
Other
|
40
|
|
38
|
|
222
|
|
71
|
Total Revenues
|
$
154,332
|
|
$
136,812
|
|
$
456,361
|
|
$
393,330
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
|
|
|
|
|
|
Real estate
taxes
|
$
11,935
|
|
$ 10,124
|
|
$
33,357
|
|
$ 29,429
|
Property operating
expenses
|
6,015
|
|
5,518
|
|
19,875
|
|
18,120
|
Land lease
expense
|
421
|
|
411
|
|
1,251
|
|
1,252
|
General and
administrative
|
9,114
|
|
8,844
|
|
28,336
|
|
26,087
|
Depreciation and
amortization
|
51,504
|
|
45,625
|
|
150,421
|
|
129,020
|
Provision for
impairment
|
2,694
|
|
3,195
|
|
7,224
|
|
4,510
|
Total Operating Expenses
|
$
81,683
|
|
$
73,717
|
|
$
240,464
|
|
$
208,418
|
|
|
|
|
|
|
|
|
Gain (loss) on sale of
assets, net
|
1,850
|
|
(20)
|
|
11,102
|
|
299
|
Gain (loss) on
involuntary conversion, net
|
(56)
|
|
-
|
|
(91)
|
|
-
|
|
|
|
|
|
|
|
|
Income from Operations
|
$
74,443
|
|
$
63,075
|
|
$
226,908
|
|
$
185,211
|
|
|
|
|
|
|
|
|
Other (Expense) Income
|
|
|
|
|
|
|
|
Interest expense,
net
|
$
(28,942)
|
|
$
(20,803)
|
|
$
(79,809)
|
|
$
(58,748)
|
Income and other tax
(expense) benefit
|
(1,077)
|
|
(709)
|
|
(3,231)
|
|
(2,201)
|
Other (expense)
income
|
104
|
|
94
|
|
587
|
|
184
|
|
|
|
|
|
|
|
|
Net Income
|
$
44,528
|
|
$
41,657
|
|
$
144,455
|
|
$
124,446
|
|
|
|
|
|
|
|
|
Less net income
attributable to non-controlling interest
|
153
|
|
135
|
|
497
|
|
442
|
|
|
|
|
|
|
|
|
Net Income Attributable to Agree Realty
Corporation
|
$
44,375
|
|
$
41,522
|
|
$
143,958
|
|
$
124,004
|
|
|
|
|
|
|
|
|
Less Series A
Preferred Stock Dividends
|
1,859
|
|
1,859
|
|
5,578
|
|
5,578
|
|
|
|
|
|
|
|
|
Net Income Attributable to Common
Stockholders
|
$
42,516
|
|
$
39,663
|
|
$
138,380
|
|
$
118,426
|
|
|
|
|
|
|
|
|
Net Income Per Share Attributable to Common
Stockholders
|
|
|
|
|
|
|
|
Basic
|
$
0.42
|
|
$
0.41
|
|
$
1.38
|
|
$
1.26
|
Diluted
|
$
0.42
|
|
$
0.41
|
|
$
1.37
|
|
$
1.26
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Comprehensive Income
|
|
|
|
|
|
|
|
Net Income
|
$
44,528
|
|
$ 41,657
|
|
$ 144,455
|
|
$
124,446
|
Amortization of
interest rate swaps
|
(739)
|
|
(631)
|
|
(2,043)
|
|
(1,889)
|
Change in fair value
and settlement of interest rate swaps
|
(11,760)
|
|
8,324
|
|
3,955
|
|
11,664
|
Total Comprehensive
Income (Loss)
|
32,029
|
|
49,350
|
|
146,367
|
|
134,221
|
Less comprehensive
income attributable to non-controlling interest
|
110
|
|
162
|
|
504
|
|
477
|
Comprehensive Income
Attributable to Agree Realty Corporation
|
$
31,919
|
|
$ 49,188
|
|
$ 145,863
|
|
$
133,744
|
|
|
|
|
|
|
|
|
Weighted Average Number
of Common Shares Outstanding - Basic
|
100,383,207
|
|
97,255,143
|
|
100,343,493
|
|
93,474,182
|
Weighted Average Number
of Common Shares Outstanding - Diluted
|
101,715,311
|
|
97,349,473
|
|
100,882,858
|
|
93,732,359
|
Agree Realty
Corporation
|
Reconciliation of
Net Income to FFO, Core FFO and Adjusted FFO
|
($ in thousands,
except share and per-share data)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
Three months
ended
September
30,
|
|
Nine months
ended
September
30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
Net Income
|
$
44,528
|
|
$ 41,657
|
|
$
144,455
|
|
$
124,446
|
Less Series A Preferred
Stock Dividends
|
1,859
|
|
1,859
|
|
5,578
|
|
5,578
|
Net Income attributable
to OP Common Unitholders
|
42,669
|
|
39,798
|
|
138,877
|
|
118,868
|
Depreciation of rental
real estate assets
|
33,941
|
|
29,769
|
|
99,438
|
|
84,498
|
Amortization of lease
intangibles - in-place leases and leasing costs
|
17,056
|
|
15,258
|
|
49,476
|
|
43,356
|
Provision for
impairment
|
2,694
|
|
3,195
|
|
7,224
|
|
4,510
|
(Gain) loss on sale or
involuntary conversion of assets, net
|
(1,794)
|
|
20
|
|
(11,011)
|
|
(299)
|
Funds from Operations -
OP Common Unitholders
|
$
94,566
|
|
$ 88,040
|
|
$
284,004
|
|
$
250,933
|
Amortization of above
(below) market lease intangibles, net and assumed mortgage debt
discount, net
|
8,377
|
|
8,377
|
|
25,137
|
|
25,866
|
Core Funds from
Operations - OP Common Unitholders
|
$
102,943
|
|
$ 96,417
|
|
$
309,141
|
|
$
276,799
|
Straight-line accrued
rent
|
(3,332)
|
|
(2,795)
|
|
(9,675)
|
|
(8,942)
|
Stock based
compensation expense
|
2,780
|
|
2,172
|
|
7,993
|
|
6,180
|
Amortization of
financing costs and original issue discounts
|
1,871
|
|
1,160
|
|
4,359
|
|
3,217
|
Non-real estate
depreciation
|
507
|
|
598
|
|
1,507
|
|
1,166
|
Adjusted Funds from
Operations - OP Common Unitholders
|
$ 104,768
|
|
$ 97,552
|
|
$
313,325
|
|
$
278,420
|
|
|
|
|
|
|
|
|
Funds from Operations
Per Common Share and OP Unit - Basic
|
$
0.94
|
|
$
0.90
|
|
$
2.82
|
|
$
2.67
|
Funds from Operations
Per Common Share and OP Unit - Diluted
|
$
0.93
|
|
$
0.90
|
|
$
2.81
|
|
$
2.67
|
|
|
|
|
|
|
|
|
Core Funds from
Operations Per Common Share and OP Unit - Basic
|
$
1.02
|
|
$
0.99
|
|
$
3.07
|
|
$
2.95
|
Core Funds from
Operations Per Common Share and OP Unit - Diluted
|
$
1.01
|
|
$
0.99
|
|
$
3.05
|
|
$
2.94
|
|
|
|
|
|
|
|
|
Adjusted Funds from
Operations Per Common Share and OP Unit - Basic
|
$
1.04
|
|
$
1.00
|
|
$
3.11
|
|
$
2.97
|
Adjusted Funds from
Operations Per Common Share and OP Unit - Diluted
|
$
1.03
|
|
$
1.00
|
|
$
3.10
|
|
$
2.96
|
|
|
|
|
|
|
|
|
Weighted Average Number
of Common Shares and OP Units Outstanding - Basic
|
100,730,826
|
|
97,602,762
|
|
100,691,112
|
|
93,821,801
|
Weighted Average Number
of Common Shares and OP Units Outstanding – Diluted
|
102,062,930
|
|
97,697,092
|
|
101,230,477
|
|
94,079,978
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional
supplemental disclosure
|
|
|
|
|
|
|
|
Scheduled principal
repayments
|
$
243
|
|
$
228
|
|
$
717
|
|
$
673
|
Capitalized
interest
|
425
|
|
466
|
|
1,126
|
|
1,669
|
Capitalized building
improvements
|
6,714
|
|
3,602
|
|
10,504
|
|
6,697
|
|
Non-GAAP Financial Measures
Funds from Operations ("FFO" or "Nareit FFO")
FFO is defined by the National Association of Real Estate
Investment Trusts, Inc. ("Nareit") to mean net income computed in
accordance with GAAP, excluding gains (or losses) from sales of
real estate assets and/or changes in control, plus real estate
related depreciation and amortization and any impairment charges on
depreciable real estate assets, and after adjustments for
unconsolidated partnerships and joint ventures. Historical cost
accounting for real estate assets in accordance with GAAP
implicitly assumes that the value of real estate assets diminishes
predictably over time. Since real estate values instead have
historically risen or fallen with market conditions, most real
estate industry investors consider FFO to be helpful in evaluating
a real estate company's operations. FFO should not be considered an
alternative to net income as the primary indicator of the Company's
operating performance, or as an alternative to cash flow as a
measure of liquidity. Further, while the Company adheres to the
Nareit definition of FFO, its presentation of FFO is not
necessarily comparable to similarly titled measures of other REITs
due to the fact that all REITs may not use the same definition.
Core Funds from Operations ("Core FFO")
The Company defines Core FFO as Nareit FFO with the addback of (i)
noncash amortization of acquisition purchase price related to
above- and below- market lease intangibles and discount on assumed
debt and (ii) certain infrequently occurring items that reduce or
increase net income in accordance with GAAP. Management believes
that its measure of Core FFO facilitates useful comparison of
performance to its peers who predominantly transact in
sale-leaseback transactions and are thereby not required by GAAP to
allocate purchase price to lease intangibles. Unlike many of its
peers, the Company has acquired the substantial majority of its
net-leased properties through acquisitions of properties from third
parties or in connection with the acquisitions of ground leases
from third parties. Core FFO should not be considered an
alternative to net income as the primary indicator of the Company's
operating performance, or as an alternative to cash flow as a
measure of liquidity. Further, the Company's presentation of Core
FFO is not necessarily comparable to similarly titled measures of
other REITs due to the fact that all REITs may not use the same
definition.
Adjusted Funds from Operations ("AFFO") AFFO is a
non-GAAP financial measure of operating performance used by many
companies in the REIT industry. AFFO further adjusts FFO and Core
FFO for certain non-cash items that reduce or increase net income
computed in accordance with GAAP. Management considers AFFO a
useful supplemental measure of the Company's performance, however,
AFFO should not be considered an alternative to net income as an
indication of its performance, or to cash flow as a measure of
liquidity or ability to make distributions. The Company's
computation of AFFO may differ from the methodology for calculating
AFFO used by other equity REITs, and therefore may not be
comparable to such other REITs.
Agree Realty
Corporation
|
Reconciliation of
Non-GAAP Financial Measures
|
($ in thousands,
except share and per-share data)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months
ended
September 30,
|
|
|
|
|
|
|
2024
|
|
|
|
|
|
|
|
Mortgage
notes payable, net
|
|
|
|
|
|
$
42,366
|
Unsecured term loan,
net
|
|
|
|
|
|
347,274
|
Senior unsecured
notes, net
|
|
|
|
|
|
2,236,948
|
Unsecured revolving
credit facility
|
|
49,000
|
Total Debt per the
Consolidated Balance Sheet
|
|
$
2,675,588
|
|
|
|
|
|
|
|
Unamortized debt
issuance costs and discounts, net
|
|
|
|
|
27,563
|
Total Debt
|
|
|
|
|
|
$
2,703,151
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
|
|
|
|
(13,237)
|
Net Debt
|
|
|
|
|
|
$
2,689,914
|
|
|
|
|
|
|
|
Anticipated Net
Proceeds from ATM Forward Offerings
|
|
$
(724,955)
|
Proforma Net
Debt
|
|
1,964,959
|
|
|
|
Net Income
|
|
$
44,528
|
Interest expense,
net
|
|
28,942
|
Income and other tax
expense
|
|
1,077
|
Depreciation of rental
real estate assets
|
|
33,941
|
Amortization of lease
intangibles - in-place leases and leasing costs
|
|
17,056
|
Non-real estate
depreciation
|
|
507
|
Provision for
impairment
|
|
2,694
|
(Gain) loss on sale or
involuntary conversion of assets, net
|
|
(1,794)
|
EBITDAre
|
|
$
126,951
|
|
|
|
Run-Rate Impact of
Investment, Disposition and Leasing Activity
|
|
$
2,446
|
Amortization of above
(below) market lease intangibles, net
|
|
8,294
|
Recurring
EBITDA
|
|
$
137,691
|
|
|
|
Annualized Recurring
EBITDA
|
|
$
550,764
|
|
|
|
Total Debt per the
Consolidated Balance Sheet to Annualized Net Income
|
15.2x
|
|
|
|
Net Debt to
Recurring EBITDA
|
|
4.9x
|
|
|
|
Proforma Net Debt
to Recurring EBITDA
|
|
3.6x
|
Non-GAAP Financial Measures
Total Debt and Net Debt
The Company defines Total Debt as debt per the consolidated balance
sheet excluding unamortized debt issuance costs, original issue
discounts and debt discounts. Net Debt is defined as Total Debt
less cash, cash equivalents and cash held in escrows. The Company
considers the non-GAAP measures of Total Debt and Net Debt to be
key supplemental measures of the Company's overall liquidity,
capital structure and leverage because they provide industry
analysts, lenders and investors useful information in understanding
our financial condition. The Company's calculation of Total Debt
and Net Debt may not be comparable to Total Debt and Net Debt
reported by other REITs that interpret the definitions differently
than the Company. The Company presents Net Debt on both an actual
and proforma basis, assuming the net proceeds of the Forward
Offerings (see below) are used to pay down debt. The Company
believes the proforma measure may be useful to investors in
understanding the potential effect of the Forward Offerings on the
Company's capital structure, its future borrowing capacity, and its
ability to service its debt.
Forward Offerings
The Company has 10,792,895 shares
remaining to be settled under the ATM Forward Offerings. Upon
settlement, the offerings are anticipated to raise net proceeds of
approximately $725.0 million based on
the applicable forward sale price as of September 30, 2024. The applicable forward sale
price varies depending on the offering. The Company is
contractually obligated to settle the offerings by certain dates
between January 2025 and October 2025.
EBITDAre
EBITDAre is defined by Nareit to mean net
income computed in accordance with GAAP, plus interest expense,
income tax expense, depreciation and amortization, any gains (or
losses) from sales of real estate assets and/or changes in control,
any impairment charges on depreciable real estate assets, and after
adjustments for unconsolidated partnerships and joint ventures. The
Company considers the non-GAAP measure of EBITDAre to be a key
supplemental measure of the Company's performance and should be
considered along with, but not as an alternative to, net income or
loss as a measure of the Company's operating performance. The
Company considers EBITDAre a key supplemental measure of the
Company's operating performance because it provides an additional
supplemental measure of the Company's performance and operating
cash flow that is widely known by industry analysts, lenders and
investors. The Company's calculation of EBITDAre may not be
comparable to EBITDAre reported by other REITs that interpret the
Nareit definition differently than the Company.
Recurring EBITDA
The Company defines Recurring EBITDA
as EBITDAre with the addback of noncash amortization of above- and
below- market lease intangibles, and after adjustments for the
run-rate impact of the Company's investment and disposition
activity for the period presented, as well as adjustments for
non-recurring benefits or expenses. The Company considers the
non-GAAP measure of Recurring EBITDA to be a key supplemental
measure of the Company's performance and should be considered along
with, but not as an alternative to, net income or loss as a measure
of the Company's operating performance. The Company considers
Recurring EBITDA a key supplemental measure of the Company's
operating performance because it represents the Company's earnings
run rate for the period presented and because it is widely followed
by industry analysts, lenders and investors. Our Recurring EBITDA
may not be comparable to Recurring EBITDA reported by other
companies that have a different interpretation of the definition of
Recurring EBITDA. Our ratio of net debt to Recurring EBITDA is used
by management as a measure of leverage and may be useful to
investors in understanding the Company's ability to service its
debt, as well as assess the borrowing capacity of the
Company. Our ratio of net debt to Recurring EBITDA is
calculated by taking annualized Recurring EBITDA and dividing it by
our net debt per the consolidated balance sheet.
Annualized Net Income
Represents net income for the
three months ended September 30,
2024, on an annualized basis.
Agree Realty
Corporation
|
Rental
Income
|
($ in thousands,
except share and per share-data)
|
(Unaudited)
|
|
Three months
ended
September
30,
|
|
Nine months
ended
September
30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
Rental Income
Source(1)
|
|
|
|
|
|
|
|
|
Minimum
rents(2)
|
$
143,143
|
|
$
127,756
|
|
$
421,122
|
|
$
364,462
|
|
Percentage
rents(2)
|
12
|
|
-
|
|
1,717
|
|
1,314
|
|
Operating cost
reimbursement(2)
|
16,099
|
|
14,516
|
|
48,511
|
|
44,156
|
|
Straight-line rental
adjustments(3)
|
3,332
|
|
2,795
|
|
9,675
|
|
8,942
|
|
Amortization of
(above) below market lease intangibles(4)
|
(8,294)
|
|
(8,293)
|
|
(24,886)
|
|
(25,615)
|
|
Total Rental
Income
|
$
154,292
|
|
$
136,774
|
|
$
456,139
|
|
$
393,259
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) The Company adopted Financial Accounting Standards Board
Accounting Standards Codification ("FASB ASC") 842 "Leases" using
the modified retrospective approach as of January 1, 2019. The Company adopted the
practical expedient in FASB ASC 842 that alleviates the requirement
to separately present lease and non-lease components of lease
contracts. As a result, all income earned pursuant to tenant leases
is reflected as one line, "Rental Income," in the consolidated
statement of operations. The purpose of this table is to
provide additional supplementary detail of Rental Income.
(2) Represents contractual rentals and/or reimbursements as
required by tenant lease agreements, recognized on an accrual basis
of accounting. The Company believes that the presentation of
contractual lease income is not, and is not intended to be, a
presentation in accordance with GAAP. The Company believes this
information is frequently used by management, investors, analysts
and other interested parties to evaluate the Company's
performance.
(3) Represents adjustments to recognize minimum rents on a
straight-line basis, consistent with the requirements of FASB ASC
842.
(4) In allocating the fair value of an acquired property, above-
and below-market lease intangibles are recorded based on the
present value of the difference between the contractual amounts to
be paid pursuant to the leases at the time of acquisition and the
Company's estimate of current market lease rates for the
property.
View original content to download
multimedia:https://www.prnewswire.com/news-releases/agree-realty-corporation-reports-third-quarter-2024-results-302283644.html
SOURCE AGREE REALTY CORPORATION