Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      Agree Realty Corporation Reports Third Quarter 2020 Results

      INVESTS A RECORD $471 MILLION; INCREASES ACQUISITION GUIDANCE TO $1.25 BILLION TO $1.35 BILLION

      Agree Realty Corporation

      News provided by

      Agree Realty Corporation

      Oct 19, 2020, 16:05 ET

      Share this article

      Share this article


      BLOOMFIELD HILLS, Mich., Oct. 19, 2020 /PRNewswire/ -- Agree Realty Corporation (NYSE: ADC) (the "Company") today announced results for the quarter ended September 30, 2020.  All per share amounts included herein are on a diluted per common share basis unless otherwise stated.

      Third Quarter 2020 Financial and Operating Highlights:

      • Invested a record $470.7 million in 97 retail net lease properties
      • 16.0% of annualized base rents acquired were derived from ground leased assets
      • Commenced three new development and Partner Capital Solutions ("PCS") projects
      • Net Income per share attributable to the Company decreased 19.8% to $0.39
      • Net Income attributable to the Company increased 3.3% to $21.3 million
      • Increased Core Funds from Operations ("Core FFO") per share 3.5% to $0.81
      • Increased Core FFO 33.2% to $44.5 million
      • Increased Adjusted Funds from Operations ("AFFO") per share 4.0% to $0.80
      • Increased AFFO 33.9% to $43.8 million
      • Declared a quarterly dividend of $0.60 per share, a 5.3% year-over-year increase
      • Completed inaugural public bond offering of $350.0 million of 2.90% senior unsecured notes due 2030
      • Sold 885,912 shares of common stock via the forward component of the Company's at-the-market equity ("ATM") program for anticipated net proceeds of $58.4 million
      • Settled 1,515,000 shares of the Company's outstanding April 2020 forward equity offering for net proceeds of approximately $88.0 million

      Financial Results

      Net Income

      Net Income attributable to the Company for the three months ended September 30, 2020 increased 3.3% to $21.3 million, compared to $20.6 million for the comparable period in 2019. Net Income per share attributable to the Company for the three months ended September 30, 2020 decreased 19.8% to $0.39, compared to $0.48 per share for the comparable period in 2019.

      Net Income attributable to the Company for the nine months ended September 30, 2020 increased 17.8% to $67.8 million, compared to $57.5 million for the comparable period in 2019.  Net Income per share attributable to the Company for the nine months ended September 30, 2020 decreased 6.3% to $1.32, compared to $1.41 per share for the comparable period in 2019.

      Core Funds from Operations

      Core FFO for the three months ended September 30, 2020 increased 33.2% to $44.5 million, compared to Core FFO of $33.4 million for the comparable period in 2019. Core FFO per share for the three months ended September 30, 2020 increased 3.5% to $0.81, compared to Core FFO per share of $0.78 for the comparable period in 2019.

      Core FFO for the nine months ended September 30, 2020 increased 32.2% to $122.9 million, compared to Core FFO of $92.9 million for the comparable period in 2019.  Core FFO per share for the nine months ended September 30, 2020 increased 5.2% to $2.39, compared to Core FFO per share of $2.27 for the comparable period in 2019.

      Adjusted Funds from Operations

      AFFO for the three months ended September 30, 2020 increased 33.9% to $43.8 million, compared to AFFO of $32.7 million for the comparable period in 2019.  AFFO per share for the three months ended September 30, 2020 increased 4.0% to $0.80, compared to AFFO per share of $0.77 for the comparable period in 2019.

      AFFO for the nine months ended September 30, 2020 increased 33.7% to $121.7 million, compared to AFFO of $91.0 million for the comparable period in 2019.  AFFO per share for the nine months ended September 30, 2020 increased 6.4% to $2.36, compared to AFFO per share of $2.22 for the comparable period in 2019.

      Dividend

      The Company paid a cash dividend of $0.60 per share on October 9, 2020 to stockholders of record on September 25, 2020, a 5.3% increase over the $0.570 quarterly dividend declared in the third quarter of 2019.  The quarterly dividend represents payout ratios of approximately 74% of Core FFO per share and 75% of AFFO per share, respectively.

      For the nine months ended September 30, 2020, the Company declared dividends of $1.785 per share, a 5.3% increase over the dividends of $1.695 per share declared for the comparable period in 2019. The dividends represent payout ratios of approximately 75% of Core FFO per share and 76% of AFFO per share, respectively.

      CEO Comments

      "We are extremely pleased with our record performance during the quarter as we deployed our war chest into a myriad of high-quality investment opportunities amidst the ongoing disruption caused by COVID-19," said Joey Agree, President and Chief Executive Officer. "Our rent collections of more than 97% during the third quarter, including 99% in September, are evidence of the stability of our best-in-class retail portfolio. Given our record year-to-date investment volume and strong pipeline, we are increasing our full-year acquisition guidance to a range of $1.25 billion to $1.35 billion.  While increasing our acquisition guidance, we remain committed to our rigorous underwriting standards and we will maintain balance sheet strength and flexibility."

      Portfolio Update

      As of September 30, 2020, the Company's growing portfolio consisted of 1,027 properties located in 45 states and totaled approximately 21.0 million square feet of gross leasable area. 

      The portfolio was approximately 99.8% leased, had a weighted-average remaining lease term of approximately 9.8 years, and generated 62.2% of annualized base rents from investment grade retail tenants or parent entities thereof.

      COVID-19 Rental Payment Update

      As of October 16, 2020, the Company received July, August and September rent payments from 96%, 97% and 99% of its portfolio, respectively. In the aggregate, the Company received third quarter rent payments from 97% of its portfolio. The Company has entered into deferral agreements representing 3% of July rents, 2% of August rents and less than 1% of September rents. In the aggregate, the Company entered into deferral agreements representing 2% of third quarter rents.   

      Ground Lease Portfolio

      During the quarter, the Company acquired five properties for an aggregate purchase price of approximately $83.4 million, each of which are ground leased to industry-leading tenants. Notable acquisitions included the Company's first Wegmans in Chapel Hill, North Carolina, a Walmart and Home Depot in Pittsfield, Massachusetts and a Home Depot in Paterson, New Jersey.

      As of September 30, 2020, the Company's ground lease portfolio consisted of 73 properties located in 25 states and totaled approximately 2.8 million square feet of gross leasable area. Properties ground leased to tenants increased to 8.8% of annualized base rents.

      The ground lease portfolio was fully occupied, had a weighted-average remaining lease term of approximately 11.6 years, and generated 91.3% of annualized base rents from investment grade retail tenants or parent entities thereof.

      Acquisitions

      Total acquisition volume for the third quarter of 2020 was approximately $458.3 million and included 91 properties net leased to leading retailers operating in sectors including off-price retail, home improvement, auto parts, general merchandise, dollar stores, convenience stores, grocery stores and tire and auto service.  The properties are located in 26 states and leased to tenants operating in 15 sectors. 

      The properties were acquired at a weighted-average capitalization rate of 6.4% and had a weighted-average remaining lease term of approximately 11.5 years. Approximately 72.1% of annualized base rents acquired were generated from investment grade retail tenants or parent entities thereof. Approximately 16.0% of annualized base rents acquired were derived from ground leased assets.

      For the nine months ended September 30, 2020, total acquisition volume was approximately $957.8 million.  The 217 acquired properties are located in 35 states and leased to 38 diverse tenants who operate in 18 retail sectors.  The properties were acquired at a weighted-average capitalization rate of 6.4% and had a weighted-average remaining lease term of approximately 11.2 years. Approximately 78.2% of annualized base rents were generated from investment grade retail tenants or parent entities thereof. Approximately 9.5% of annualized base rents acquired were derived from ground leased assets.

      The Company's outlook for total acquisition volume in 2020, which includes several significant assumptions, is being increased to a range of $1.25 billion to $1.35 billion from a previous range of $900 million to $1.1 billion.

      Dispositions

      During the third quarter, the Company sold two properties for gross proceeds of approximately $3.5 million. The dispositions were completed at a weighted-average capitalization rate of 5.6%. During the nine months ended September 30, 2020, the Company divested 16 properties for total gross proceeds of $47.6 million. The weighted-average capitalization rate of the dispositions was 7.0%.

      The Company's disposition guidance for 2020 remains between $50 million to $75 million.

      Development and Partner Capital Solutions  

      During the quarter, the Company commenced three new development and PCS projects, with total anticipated costs of approximately $10.1 million. The projects consist of the Company's first developments with O'Reilly Auto Parts, Grocery Outlet and Tire Discounters.

      Construction continued during the third quarter on the Company's second development with Harbor Freight Tools in Weslaco, Texas, which is expected to be completed in the fourth quarter of 2020.

      The Company completed two development and PCS projects during the quarter, including the Company's first development with TJ Maxx in Harlingen, Texas and a Burlington and Tractor Supply in Columbus, Ohio.

      For the nine months ended September 30, 2020, the Company had 10 development or PCS projects completed or under construction. Anticipated total costs are approximately $37.3 million and include the following projects:

      Tenant


      Location


      Lease
      Structure


      Lease
      Term


      Actual or
      A
      nticipated Rent
      Commencement


      Status












      ALDI


      Frankfort, KY


      Build-to-Suit


      10 years


      Q4 2019


      Complete

      Harbor Freight Tools


      Frankfort, KY


      Build-to-Suit


      10 years


      Q4 2019


      Complete

      Big Lots


      Frankfort, KY


      Build-to-Suit


      10 years


      Q1 2020


      Complete

      Tractor Supply


      Hart, MI


      Build-to-Suit


      10 years


      Q1 2020


      Complete

      Sunbelt Rentals


      Converse, TX


      Build-to-Suit


      10 years


      Q1 2020


      Complete

      Family Dollar


      Grayling, MI


      Build-to-Suit


      7 Years


      Q2 2020


      Complete

      TJ Maxx


      Harlingen, TX


      Build-to-Suit


      10 years


      Q3 2020


      Complete

      Burlington


      Columbus, OH


      Build-to-Suit


      10 years


      Q3 2020


      Complete

      Tractor Supply


      Columbus, OH


      Build-to-Suit


      10 years


      Q3 2020


      Complete

      Harbor Freight Tools


      Weslaco, TX


      Build-to-Suit


      15 Years


      Q4 2020


      Under Construction

      O'Reilly Auto Parts


      Mayflower, AR


      Build-to-Suit


      10 years


      Q4 2020


      Under Construction

      Tire Discounters


      Westerville, OH


      Build-to-Suit


      15 Years


      Q4 2020


      Under Construction

      Grocery Outlet


      Port Angeles, WA


      Build-to-Suit


      15 years


      Q2 2021


      Under Construction

      Leasing Activity and Expirations

      During the third quarter, the Company executed new leases, extensions or options on approximately 106,000 square feet of gross leasable area throughout the existing portfolio. Notable leasing activity in the quarter included new twenty-year leases on three Wawa convenience stores located in the Mid-Atlantic. The three leases were previously set to expire in 2021.  

      For the nine months ended September 30, 2020, the Company executed new leases, extensions or options on approximately 436,000 square feet of gross leasable area throughout the existing portfolio.

      As of September 30, 2020, the Company's 2020 lease maturities represented 0.2% of annualized base rents. The following table presents contractual lease expirations within the Company's portfolio as of September 30, 2020, 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











      2020

      4


      406


      0.2%


      73


      0.3%

      2021

      16


      2,519


      1.0%


      157


      0.7%

      2022

      18


      3,713


      1.4%


      340


      1.6%

      2023

      39


      7,729


      2.9%


      921


      4.4%

      2024

      39


      13,815


      5.2%


      1,596


      7.6%

      2025

      58


      14,196


      5.4%


      1,339


      6.4%

      2026

      78


      14,996


      5.7%


      1,519


      7.3%

      2027

      78


      17,387


      6.6%


      1,336


      6.4%

      2028

      78


      20,177


      7.6%


      1,727


      8.2%

      2029

      105


      31,367


      11.8%


      2,761


      13.2%

      Thereafter

      601


      138,494


      52.2%


      9,172


      43.9%

      Total Portfolio

      1,114


      $264,799


      100.0%


      20,941


      100.0%




      The contractual lease expirations presented above exclude the effect of replacement tenant leases that had been executed as of September 30, 2020 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, 2020, 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 Company added Kroger to its top tenants during the third quarter of 2020. As of September 30, 2020, Wawa is no longer among the Company's 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, 2020:

      Tenant


      Annualized
      Base Rent(1)


       Percent of

      Annualized Base Rent






      Walmart


      $19,643


      7.4%

      Dollar General


      12,310


      4.6%

      TJX Companies


      10,450


      3.9%

      Tractor Supply


      10,295


      3.9%

      Sherwin-Williams


      10,077


      3.8%

      Best Buy


      8,973


      3.4%

      O'Reilly Auto Parts


      7,959


      3.0%

      Hobby Lobby


      7,226


      2.7%

      Lowe's


      6,901


      2.6%

      Home Depot


      6,841


      2.6%

      TBC Corporation


      6,619


      2.5%

      Walgreens


      6,594


      2.5%

      Burlington


      6,240


      2.4%

      CVS


      5,530


      2.1%

      Dollar Tree


      5,168


      2.0%

      AutoZone


      5,098


      1.9%

      LA Fitness


      5,091


      1.9%

      Sunbelt Rentals


      4,735


      1.8%

      Kroger


      4,072


      1.5%

      Other(2)


      114,977


      43.5%

      Total Portfolio


      $264,799


      100.0%




      Annualized Base Rent is in thousands; any differences are the result of rounding.


      Bolded and italicized tenants represent additions for the three months ended September 30, 2020.

      (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 of the Company's retail sectors as of September 30, 2020:

      Sector


      Annualized
      Base Rent(1)


       Percent of
      Annualized

      Base Rent

      Q3 2020 Rent
      Payments
      Received(2)







      Home Improvement


      $27,044


      10.2%

      100%

      Grocery Stores


      21,131


      8.0%

      100%

      General Merchandise


      19,727


      7.4%

      100%

      Tire and Auto Service


      19,629


      7.4%

      98%

      Off-Price Retail


      18,902


      7.1%

      84%

      Dollar Stores


      16,269


      6.1%

      100%

      Convenience Stores


      16,216


      6.1%

      100%

      Auto Parts


      14,831


      5.6%

      100%

      Pharmacy


      12,944


      4.9%

      100%

      Farm and Rural Supply


      11,246


      4.2%

      100%

      Consumer Electronics


      10,555


      4.0%

      100%

      Crafts and Novelties


      9,430


      3.6%

      100%

      Health and Fitness


      7,499


      2.8%

      82%

      Home Furnishings


      5,485


      2.1%

      100%

      Restaurants - Quick Service


      5,286


      2.0%

      98%

      Health Services


      5,271


      2.0%

      100%

      Equipment Rental


      5,061


      1.9%

      100%

      Warehouse Clubs


      4,988


      1.9%

      100%

      Specialty Retail


      4,949


      1.9%

      90%

      Discount Stores


      4,353


      1.6%

      98%

      Dealerships


      4,273


      1.6%

      100%

      Theaters


      3,854


      1.5%

      81%

      Entertainment Retail


      3,117


      1.2%

      100%

      Pet Supplies


      2,597


      1.0%

      100%

      Restaurants - Casual Dining


      2,207


      0.8%

      88%

      Sporting Goods


      2,020


      0.8%

      100%

      Financial Services


      2,001


      0.8%

      100%

      Apparel


      1,271


      0.5%

      72%

      Shoes


      1,019


      0.4%

      82%

      Beauty and Cosmetics


      878


      0.3%

      100%

      Office Supplies


      659


      0.2%

      100%

      Miscellaneous


      87


      0.1%

      100%

      Total Portfolio


      $264,799


      100.0%

      97%




      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)

      Reflects the contractual rent paid as a percentage of the total contractual rent due for the three months ended September 30, 2020 for each respective sector. Beginning in 2020, the Company began providing supplemental disclosures due to the COVID-19 pandemic. "Contractual rent" for any period means the recurring cash amount charged to tenants, inclusive of monthly base rent and recurring operating cost reimbursements due pursuant to lease agreements, for such period. "Contractual rent" has not been adjusted for any rent relief granted and includes amounts charged to tenants in bankruptcy.

      Geographic Diversification

      The following table presents annualized base rents for all states that represent 2.5% or greater of the Company's total annualized base rent as of September 30, 2020:

      State


      Annualized
      Base Rent(1)


       Percent of

      Annualized Base Rent






      Michigan


      $19,248


      7.3%

      Texas


      18,632


      7.0%

      North Carolina


      14,811


      5.6%

      Florida


      14,784


      5.6%

      Ohio


      13,554


      5.1%

      Illinois


      13,546


      5.1%

      Pennsylvania


      11,931


      4.5%

      New Jersey


      10,570


      4.0%

      Georgia


      10,347


      3.9%

      New York


      9,653


      3.6%

      California


      9,081


      3.4%

      Wisconsin


      8,435


      3.2%

      Virginia


      8,001


      3.0%

      Missouri


      7,688


      2.9%

      Mississippi


      6,932


      2.6%

      Louisiana


      6,682


      2.5%

      Other(2)


      80,904


      30.7%

      Total Portfolio


      $264,799


      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 2.5% of Annualized Base Rent.

      Capital Markets and Balance Sheet

      Capital Markets

      During the second and third quarter of 2020, the Company entered into forward sale agreements for an aggregate of 7,795,438 shares of common stock. On September 28, 2020, the Company settled 1,515,000 shares under an existing forward sale agreement and received net proceeds of approximately $88.0 million.

      At quarter end, the Company had 6,280,438 shares remaining to be settled under existing forward sale agreements, which are anticipated to raise net proceeds of approximately $376.4 million after deducting fees and expenses and making certain other adjustments as provided in the forward sale agreement and equity distribution agreements.

      The following table presents the Company's outstanding forward equity offerings as of September 30, 2020:

      Forward Equity

      Offerings

       Shares
      Sold


       Shares
      Settled


       Shares
      Remaining


       Net
      Proceeds
      Received


       Anticipated
      Net
      Proceeds
      Remaining











      April 2020

      Forward Offering

      6,166,666


      1,515,000


      4,651,666


      $87,988,928


      $270,148,200

      Q2 2020 ATM

      Forward Offerings

      742,860


      -


      742,860


      -


      $47,826,682

      Q3 2020 ATM

      Forward Offerings

      885,912


      -


      885,912


      -


      $58,421,636

      Total Forward

      Equity Offerings

      7,795,438


      1,515,000


      6,280,438


      $87,988,928


      $376,396,518

      On August 17, 2020, the Company completed its inaugural public bond offering of $350.0 million of 2.90% senior unsecured notes due 2030 (the "Notes"). The public offering price for the Notes was 99.93% of the principal amount for an effective yield to maturity of 2.91%. The Notes are senior unsecured obligations of Agree Limited Partnership (the "Operating Partnership"), guaranteed by the Company and certain of their subsidiary guarantors.

      Balance Sheet

      As of September 30, 2020, the Company's net debt to recurring EBITDA was 4.7 times and its fixed charge coverage ratio was 4.8 times. The Company's proforma net debt to recurring EBITDA was 3.2 times when deducting the $376.4 million of anticipated net proceeds from the April 2020 Forward Offering and the ATM Forward Offerings from the Company's net debt of $1.1 billion as of September 30, 2020.

      The Company's total debt to enterprise value was 24.6% as of September 30, 2020.  Enterprise value is calculated as the sum of net debt and the market value of the Company's outstanding shares of common stock, assuming conversion of operating partnership units into common stock.

      For the three and nine months ended September 30, 2020, the Company's fully diluted weighted-average shares outstanding were 54.6 million and 51.2 million, respectively. The basic weighted-average shares outstanding for the three and nine months ended September 30, 2020 were 53.7 million and 50.6 million, respectively.

      For the three and nine months ended September 30, 2020, the Company's fully diluted weighted-average shares and units outstanding were 54.9 million and 51.5 million, respectively. The basic weighted-average shares and units outstanding for the three and nine months ended September 30, 2020 were 54.1 million and 51.0 million, respectively.

      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, 2020, there were 347,619 Operating Partnership units outstanding and the Company held a 99.4% interest in the Operating Partnership.

      Conference Call/Webcast

      The Company will host its quarterly analyst and investor conference call on Tuesday, October 20, 2020 at 9:00 AM ET.  To participate in the conference call, please dial (866) 363-3979 approximately ten minutes before the call begins. 

      Additionally, a webcast of the conference call will be available through 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 Invest section of the website.  A replay of the conference call webcast will be archived and available online through the Invest section of www.agreerealty.com.

      About Agree Realty Corporation

      Agree Realty Corporation is a publicly traded real estate investment trust primarily engaged in the acquisition and development of properties net leased to industry-leading retail tenants.  As of September 30, 2020, the Company owned and operated a portfolio of 1,027 properties, located in 45 states and containing approximately 21.0 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, 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," "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 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, one of the most significant factors, however, is the potential adverse effect of the current pandemic of the novel coronavirus, or COVID-19, 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 COVID-19 impacts the Company and its tenants will depend on future developments, which are highly uncertain and cannot be predicted with confidence, including the scope, severity and duration of the pandemic, the actions taken to contain the pandemic or mitigate its impact and the direct and indirect economic effects of the pandemic and containment measures, among others. 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 for the year ended December 31, 2019 and other filings with the Securities and Exchange Commission (the "SEC") including the Company's Quarterly Report on Form 10-Q for the period ended June 30, 2020, as well as the risks set forth below, as being heightened as a result of the ongoing and numerous adverse impacts of COVID-19. 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.

      Agree Realty Corporation

      Consolidated Balance Sheet

      ($ in thousands, except share and per-share data)

      (Unaudited)


      September 30, 2020


      December 31, 2019

      Assets:




      Real Estate Investments:




      Land  

      $                  981,476


      $                 735,991

      Buildings

      2,184,620


      1,600,293

      Accumulated depreciation

      (158,719)


      (127,748)

      Property under development 

      8,229


      10,056

      Net real estate investments

      3,015,606


      2,218,592

      Real estate held for sale, net

      -

      #

      3,750

      Cash and cash equivalents

      14,715


      15,603

      Cash held in escrows

      1,515


      26,554

      Accounts receivable - tenants

      39,309


      26,808

      Lease intangibles, net of accumulated amortization of $114,990 and $89,118 at September 30, 2020 and December 31, 2019, respectively

      422,373


      343,514

      Other assets, net

      54,096


      29,709

      Total Assets

      $               3,547,614


      $              2,664,530





      Liabilities:




      Mortgage notes payable, net

      $                    33,304


      $                   36,698

      Unsecured term loans, net

      237,765


      237,403

      Senior unsecured notes, net

      855,232


      509,198

      Unsecured revolving credit facility

      20,000


      89,000

      Dividends and distributions payable

      32,522


      25,014

      Accounts payable, accrued expenses and other liabilities

      67,871


      48,987

      Lease intangibles, net of accumulated amortization of $23,067 and $19,307 at September 30, 2020 and December 31, 2019, respectively

      35,533


      26,668

      Total Liabilities

      $               1,282,227


      $                 972,968





      Equity:




      Common stock, $.0001 par value, 90,000,000 shares authorized, 55,370,525 and 45,573,623 shares issued and outstanding at September 30, 2020 and December 31, 2019, respectively

      $                             6


      $                            5

      Preferred stock, $.0001 par value per share, 4,000,000 shares authorized

      -


      -

      Additional paid-in capital

      2,384,331


      1,752,912

      Dividends in excess of net income

      (80,627)


      (57,094)

      Accumulated other comprehensive income (loss)

      (40,140)


      (6,492)

      Total Equity - Agree Realty Corporation

      $               2,263,570


      $              1,689,331

      Non-controlling interest

      1,817


      2,231

      Total Equity

      $               2,265,387


      $              1,691,562

      Total Liabilities and Equity

      $               3,547,614


      $              2,664,530

      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,


      2020


      2019


      2020


      2019

      Revenues








      Rental Income

      $      63,701


      $       48,020


      $    176,960


      $    135,240

      Other

      109


      55


      193


      102

      Total Revenues

      $      63,810


      $       48,075


      $    177,153


      $    135,342









      Operating Expenses








      Real estate taxes

      $        5,516


      $         3,674


      $      15,058


      $      11,016

      Property operating expenses

      2,108


      1,598


      6,303


      4,832

      Land lease expense

      325


      354


      977


      922

      General and administrative

      4,756


      3,832


      13,999


      11,746

      Depreciation and amortization

      17,327


      11,897


      47,067


      32,597

      Provision for impairment

      2,868


      -


      3,996


      1,609

      Total Operating Expenses

      $      32,900


      $       21,355


      $      87,400


      $      62,722









      Income from Operations

      $      30,910


      $       26,720


      $      89,753


      $      72,620









      Other (Expense) Income








      Interest expense, net

      $     (10,158)


      $       (8,352)


      $     (28,307)


      $     (23,363)

      Gain (loss) on sale of assets, net

      970


      2,597


      7,567


      8,973

      Income tax (expense) benefit

      (306)


      (184)


      (826)


      (210)

      Other (expense) income

      -


      -


      23


      -









      Net Income

      $      21,416


      $       20,781


      $      68,210


      $      58,020









      Less Net Income Attributable to Non-Controlling Interest

      136


      170


      444


      498









      Net Income Attributable to Agree Realty Corporation

      $      21,280


      $       20,611


      $      67,766


      $      57,522









      Net Income Per Share Attributable to Agree Realty Corporation








      Basic

      $          0.39


      $           0.49


      $          1.33


      $          1.43

      Diluted

      $          0.39


      $           0.48


      $          1.32


      $          1.41

















      Other Comprehensive Income








      Net Income

      $      21,416


      $       20,781


      $      68,210


      $      58,020

      Changes in fair value of interest rate swaps

      24,555


      (7,418)


      (10,714)


      (14,617)

      Realized gain (loss) on settlement of interest rate swaps

      (23,135)


      -


      (23,169)


      802

      Total Comprehensive Income (Loss)

      22,836


      13,363


      34,327


      44,205

      Comprehensive Income Attributable to Non-Controlling Interest

      (152)


      (109)


      (187)


      (367)

      Comprehensive Income Attributable to Agree Realty Corporation

      $      22,684


      $       13,254


      $      34,140


      $      43,838









      Weighted Average Number of Common Shares Outstanding - Basic

      53,721,956


      41,832,457


      50,637,569


      39,992,703

      Weighted Average Number of Common Shares Outstanding - Diluted

      54,555,672


      42,318,042


      51,151,462


      40,625,441

      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,


      2020


      2019


      2020


      2019









      Net Income

      $      21,416


      $      20,781


      $      68,210


      $      58,020

      Depreciation of rental real estate assets

      12,669


      8,866


      34,387


      24,785

      Amortization of lease intangibles - in-place leases and leasing costs

      4,523


      2,965


      12,315


      7,618

      Provision for impairment

      2,868


      -


      3,996


      1,609

      (Gain) loss on sale of assets, net

      (970)


      (2,597)


      (7,567)


      (8,973)

      Funds from Operations

      $      40,506


      $      30,015


      $    111,341


      $      83,059

      Amortization of above (below) market lease intangibles, net

      3,964


      3,381


      11,552


      9,882

      Core Funds from Operations

      $      44,470


      $      33,396


      $    122,893


      $      92,941

      Straight-line accrued rent

      (2,294)


      (1,975)


      (5,614)


      (5,165)

      Deferred tax expense (benefit)

      -


      -


      -


      (475)

      Stock based compensation expense

      1,233


      1,033


      3,471


      2,972

      Amortization of financing costs

      223


      176


      560


      541

      Non-real estate depreciation

      135


      66


      365


      194

      Adjusted Funds from Operations

      $      43,767


      $      32,696


      $    121,675


      $      91,008









      Funds from Operations Per Share - Basic

      $          0.75


      $          0.71


      $          2.18


      $          2.06

      Funds from Operations Per Share - Diluted

      $          0.74


      $          0.70


      $          2.16


      $          2.03









      Core Funds from Operations Per Share - Basic

      $          0.82


      $          0.79


      $          2.41


      $          2.30

      Core Funds from Operations Per Share - Diluted

      $          0.81


      $          0.78


      $          2.39


      $          2.27









      Adjusted Funds from Operations Per Share - Basic

      $          0.81


      $          0.78


      $          2.39


      $          2.26

      Adjusted Funds from Operations Per Share - Diluted

      $          0.80


      $          0.77


      $          2.36


      $          2.22









      Weighted Average Number of Common Shares and Units Outstanding - Basic

      54,069,575


      42,180,076


      50,985,188


      40,340,322

      Weighted Average Number of Common Shares and Units Outstanding - Diluted

      54,903,291


      42,665,661


      51,499,081


      40,973,060

















      Additional supplemental disclosure








      Scheduled principal repayments

      $           236


      $           543


      $           699


      $        2,150

      Capitalized interest

      54


      118


      109


      321

      Capitalized building improvements

      973


      240


      3,248


      1,200

      Contractual rents subject to deferral(1)

      1,000


      -


      3,157


      -

      Uncollected contractual rents not subject to deferral(1)

      494


      -


      2,693


      -


      (1) Beginning in the second quarter of 2020, the Company began providing supplemental disclosures due to the COVID-19 pandemic. "Contractual rent" for any period means the recurring cash amount charged to tenants, inclusive of monthly base rent and recurring operating cost reimbursements due pursuant to lease agreements, for such period. "Contractual rents subject to deferral" are presented net of amounts repaid under deferral agreements. "Uncollected contractual rents not subject to deferral" as used within this table exclude rents that have been deemed uncollectible for purposes of ASC 842. Rents deemed uncollectible are excluded from the reported net income and funds from operations measures in the reconciliation above.


      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 noncash amortization of above- and below- market lease intangibles. Under Nareit's definition of FFO, lease intangibles created upon acquisition of a net lease must be amortized over the remaining term of the lease. The Company believes that by recognizing amortization charges for above- and below-market lease intangibles, the utility of FFO as a financial performance measure can be diminished. 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 and/or infrequently recurring 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 Net Debt to Recurring EBITDA

      ($ in thousands, except share and per-share data)

      (Unaudited)




      Three months ended
      September 30,


      2020



      Net Income

      $                      21,416

      Interest expense, net

      10,158

      Income tax expense

      306

      Depreciation of rental real estate assets

      12,669

      Amortization of lease intangibles - in-place leases and leasing costs

      4,523

      Non-real estate depreciation

      135

      Provision for impairment

      2,868

      (Gain) loss on sale of assets, net

      (970)

      EBITDAre

      $                      51,105



      Run-Rate Impact of Investment, Disposition and Leasing Activity

      $                        5,093

      Amortization of above (below) market lease intangibles, net

      3,964

      Recurring EBITDA

      $                      60,162



      Annualized Recurring EBITDA

      $                    240,648



      Total Debt

      $                 1,153,642

      Cash, cash equivalents and cash held in escrows

      (16,230)

      Net Debt

      $                 1,137,412



      Net Debt to Recurring EBITDA

      4.7x



      Net Debt

      $                 1,137,412

      Anticipated Net Proceeds from ATM Forward Offerings 

      (106,248)

      Anticipated Net Proceeds from April 2020 Forward Offering

      (270,148)

      Proforma Net Debt

      $                    761,016



      Proforma Net Debt to Recurring EBITDA

      3.2x





      Non-GAAP Financial Measures

      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. 

      Net Debt
      The Company defines Net Debt as total debt less cash, cash equivalents and cash held in escrows. The Company considers the non-GAAP measure of Net Debt to be a key supplemental measure of the Company's overall liquidity, capital structure and leverage. The Company considers Net Debt a key supplemental measure because it provides industry analysts, lenders and investors useful information in understanding our financial condition. The Company's calculation of Net Debt may not be comparable to Net Debt reported by other REITs that interpret the definition differently than the Company.  The Company presents Net Debt on both an actual and proforma basis, assuming the net proceeds of the ATM 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 ATM Forward Offerings on the Company's capital structure, its future borrowing capacity, and its ability to service its debt.

      ATM Forward Offerings and April 2020 Forward Offering
      The Company has 1,628,772 shares remaining to be settled under the ATM Forward Offerings. Upon settlement, the offerings are anticipated to raise net proceeds of approximately $106.2 million based on the applicable forward sale prices as of September 30, 2020. The applicable forward sale price varies depending on the offering. The Company is contractually obligated to settle the ATM Forward Offerings by certain dates between May 2021 and September 2021.  On April 20, 2020, the Company commenced an underwritten public offering of 6,166,666 shares of common stock in connection with a forward sale agreement at a public offering price of $60.00 per share. On September 28, 2020, the Company settled 1,515,000 shares and received net proceeds of approximately $88.0 million. The 4,651,666 shares remaining under the April 2020 Forward Offering are anticipated to raise net proceeds of approximately $270.1 million based on the applicable forward sale price as of September 30, 2020. The Company is contractually obligated to settle the offering in full by April 2021.

      Agree Realty Corporation

      Rental Income

      ($ in thousands, except share and per share-data)

      (Unaudited)










      Three months ended
      September 30,


      Nine months ended
      September 30,


      2020


      2019


      2020


      2019

      Rental Income Source(1)








      Minimum rents(2)

      $ 58,578


      $ 44,558


      $ 163,045


      $ 124,789

      Percentage rents(2)

      -


      -


      249


      287

      Operating cost reimbursement(2)

      6,793


      4,868


      19,604


      14,881

      Straight-line rental adjustments(3)

      2,294


      1,975


      5,614


      5,165

      Amortization of (above) below market lease intangibles(4)

      (3,964)


      (3,381)


      (11,552)


      (9,882)

      Total Rental Income

      $ 63,701


      $ 48,020


      $ 176,960


      $ 135,240



      (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.  Effective in 2019, the Company began classifying amortization of above- and below-market lease intangibles as a net reduction of rental income.

      SOURCE Agree Realty Corporation

      Modal title

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via [email protected] 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.