Annual Income Statements for Agree Realty
This table shows Agree Realty's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Agree Realty
This table shows Agree Realty's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
38 |
39 |
40 |
39 |
40 |
44 |
43 |
53 |
43 |
43 |
45 |
| Consolidated Net Income / (Loss) |
|
40 |
41 |
42 |
41 |
42 |
46 |
45 |
55 |
45 |
45 |
47 |
| Net Income / (Loss) Continuing Operations |
|
40 |
41 |
42 |
41 |
42 |
46 |
45 |
55 |
45 |
45 |
47 |
| Total Pre-Tax Income |
|
57 |
57 |
61 |
62 |
63 |
69 |
70 |
82 |
74 |
75 |
79 |
| Total Revenue |
|
113 |
117 |
127 |
130 |
137 |
146 |
152 |
160 |
156 |
161 |
170 |
| Net Interest Income / (Expense) |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Interest Expense |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Non-Interest Income |
|
113 |
117 |
127 |
130 |
137 |
146 |
152 |
160 |
156 |
161 |
170 |
| Net Realized & Unrealized Capital Gains on Investments |
|
3.00 |
0.01 |
0.00 |
0.32 |
-0.02 |
1.55 |
2.10 |
7.16 |
1.85 |
0.41 |
0.77 |
| Other Non-Interest Income |
|
110 |
117 |
127 |
130 |
137 |
144 |
149 |
153 |
154 |
161 |
169 |
| Total Non-Interest Expense |
|
56 |
59 |
66 |
69 |
74 |
77 |
81 |
78 |
82 |
86 |
91 |
| Net Occupancy & Equipment Expense |
|
4.56 |
5.01 |
6.78 |
5.82 |
5.52 |
6.84 |
7.37 |
6.49 |
6.02 |
6.47 |
8.38 |
| Other Operating Expenses |
|
16 |
16 |
19 |
19 |
19 |
20 |
21 |
21 |
22 |
23 |
23 |
| Depreciation Expense |
|
35 |
38 |
41 |
43 |
46 |
47 |
48 |
50 |
52 |
57 |
56 |
| Impairment Charge |
|
0.00 |
- |
0.00 |
1.32 |
3.20 |
2.67 |
4.53 |
0.00 |
2.69 |
- |
4.33 |
| Income Tax Expense |
|
0.72 |
0.72 |
0.78 |
0.71 |
0.71 |
0.71 |
1.15 |
1.00 |
1.08 |
1.08 |
0.83 |
| Other Gains / (Losses), net |
|
-17 |
-16 |
-18 |
-20 |
-21 |
-22 |
-24 |
-26 |
-29 |
-29 |
-31 |
| Preferred Stock Dividends Declared |
|
1.86 |
1.86 |
1.86 |
1.86 |
1.86 |
1.86 |
1.86 |
1.86 |
1.86 |
1.86 |
1.86 |
| Net Income / (Loss) Attributable to Noncontrolling Interest |
|
0.15 |
0.11 |
0.16 |
0.15 |
0.14 |
0.15 |
0.16 |
0.19 |
0.15 |
0.14 |
0.15 |
| Basic Earnings per Share |
|
$0.47 |
$0.44 |
$0.44 |
$0.42 |
$0.41 |
$0.43 |
$0.43 |
$0.53 |
$0.42 |
$0.41 |
$0.42 |
| Weighted Average Basic Shares Outstanding |
|
79.70M |
78.66M |
90.03M |
93.05M |
97.26M |
95.19M |
100.28M |
100.35M |
100.38M |
101.10M |
107.05M |
| Diluted Earnings per Share |
|
$0.46 |
$0.44 |
$0.44 |
$0.42 |
$0.41 |
$0.43 |
$0.43 |
$0.52 |
$0.42 |
$0.41 |
$0.42 |
| Weighted Average Diluted Shares Outstanding |
|
80.59M |
79.16M |
90.55M |
93.13M |
97.35M |
95.44M |
100.34M |
100.45M |
101.72M |
101.88M |
107.55M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
88.57M |
90.17M |
93.20M |
96.27M |
100.52M |
100.52M |
100.63M |
100.62M |
103.52M |
107.25M |
110.02M |
| Cash Dividends to Common per Share |
|
- |
- |
- |
$0.73 |
$0.73 |
- |
- |
$0.75 |
$0.75 |
- |
$0.76 |
Annual Cash Flow Statements for Agree Realty
This table details how cash moves in and out of Agree Realty's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
| Net Change in Cash & Equivalents |
|
-2.69 |
31 |
25 |
-4.81 |
-12 |
-34 |
37 |
-16 |
-14 |
-8.13 |
| Net Cash From Operating Activities |
|
45 |
62 |
82 |
93 |
127 |
143 |
246 |
362 |
392 |
432 |
| Net Cash From Continuing Operating Activities |
|
45 |
62 |
82 |
93 |
127 |
143 |
246 |
362 |
392 |
432 |
| Net Income / (Loss) Continuing Operations |
|
40 |
46 |
59 |
59 |
81 |
92 |
123 |
153 |
171 |
190 |
| Consolidated Net Income / (Loss) |
|
40 |
46 |
59 |
59 |
81 |
92 |
123 |
153 |
171 |
190 |
| Depreciation Expense |
|
12 |
15 |
27 |
33 |
46 |
67 |
96 |
134 |
176 |
207 |
| Amortization Expense |
|
5.65 |
8.85 |
6.07 |
12 |
15 |
17 |
27 |
37 |
38 |
40 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-9.96 |
-7.37 |
-12 |
-8.23 |
-8.54 |
-34 |
-2.08 |
17 |
1.52 |
-1.84 |
| Changes in Operating Assets and Liabilities, net |
|
-2.30 |
-0.82 |
2.48 |
-4.39 |
-7.62 |
-3.45 |
3.15 |
21 |
5.42 |
-2.57 |
| Net Cash From Investing Activities |
|
-203 |
-298 |
-319 |
-568 |
-668 |
-1,300 |
-1,387 |
-1,616 |
-1,275 |
-885 |
| Net Cash From Continuing Investing Activities |
|
-203 |
-298 |
-319 |
-568 |
-668 |
-1,300 |
-1,387 |
-1,616 |
-1,275 |
-885 |
| Purchase of Investment Securities |
|
-231 |
-326 |
-363 |
-634 |
-733 |
-1,348 |
-1,443 |
-1,661 |
-1,289 |
-980 |
| Sale and/or Maturity of Investments |
|
28 |
29 |
44 |
66 |
65 |
48 |
56 |
45 |
14 |
94 |
| Net Cash From Financing Activities |
|
155 |
267 |
262 |
470 |
529 |
1,123 |
1,178 |
1,238 |
869 |
445 |
| Net Cash From Continuing Financing Activities |
|
155 |
267 |
262 |
470 |
529 |
1,123 |
1,178 |
1,238 |
869 |
445 |
| Issuance of Debt |
|
261 |
372 |
100 |
230 |
195 |
1,093 |
1,235 |
1,333 |
1,581 |
1,517 |
| Issuance of Common Equity |
|
92 |
228 |
223 |
340 |
473 |
896 |
745 |
1,258 |
690 |
403 |
| Repayment of Debt |
|
-163 |
-288 |
-3.15 |
-28 |
-43 |
-744 |
-767 |
-1,119 |
-1,110 |
-1,148 |
| Repurchase of Common Equity |
|
0.00 |
-0.71 |
-1.11 |
-1.15 |
-1.41 |
-1.64 |
-1.81 |
-1.91 |
-2.68 |
-2.28 |
| Payment of Dividends |
|
-33 |
-42 |
-55 |
-68 |
-90 |
-116 |
-196 |
-228 |
-285 |
-311 |
| Other Financing Activities, Net |
|
-1.53 |
-3.21 |
-1.00 |
-2.56 |
-4.14 |
-4.74 |
-7.75 |
-3.68 |
-4.56 |
-13 |
| Cash Interest Paid |
|
12 |
14 |
17 |
23 |
30 |
38 |
56 |
59 |
87 |
124 |
| Cash Income Taxes Paid |
|
0.16 |
0.15 |
0.26 |
0.45 |
0.67 |
1.15 |
1.82 |
2.40 |
3.07 |
3.71 |
Quarterly Cash Flow Statements for Agree Realty
This table details how cash moves in and out of Agree Realty's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
| Net Change in Cash & Equivalents |
|
224 |
-223 |
-16 |
-0.69 |
-5.86 |
8.14 |
0.91 |
8.82 |
-11 |
-6.84 |
4.77 |
| Net Cash From Operating Activities |
|
119 |
93 |
94 |
90 |
110 |
98 |
103 |
97 |
140 |
91 |
127 |
| Net Cash From Continuing Operating Activities |
|
119 |
93 |
94 |
90 |
110 |
98 |
103 |
97 |
140 |
91 |
127 |
| Net Income / (Loss) Continuing Operations |
|
40 |
41 |
42 |
41 |
42 |
46 |
45 |
55 |
45 |
45 |
47 |
| Consolidated Net Income / (Loss) |
|
40 |
41 |
42 |
41 |
42 |
46 |
45 |
55 |
45 |
45 |
47 |
| Depreciation Expense |
|
35 |
38 |
41 |
43 |
46 |
47 |
48 |
50 |
52 |
57 |
56 |
| Amortization Expense |
|
9.43 |
9.60 |
9.72 |
9.82 |
9.54 |
8.75 |
9.56 |
9.68 |
10 |
10 |
10 |
| Non-Cash Adjustments to Reconcile Net Income |
|
24 |
-1.19 |
-1.21 |
-1.25 |
-0.60 |
4.58 |
-2.52 |
-7.86 |
1.95 |
6.59 |
2.68 |
| Changes in Operating Assets and Liabilities, net |
|
11 |
6.83 |
3.24 |
-4.10 |
10 |
-4.17 |
-1.91 |
-10 |
30 |
-20 |
11 |
| Net Cash From Investing Activities |
|
-362 |
-432 |
-331 |
-332 |
-420 |
-191 |
-126 |
-164 |
-247 |
-348 |
-381 |
| Net Cash From Continuing Investing Activities |
|
-362 |
-432 |
-331 |
-332 |
-420 |
-191 |
-126 |
-164 |
-247 |
-348 |
-381 |
| Purchase of Investment Securities |
|
-382 |
-433 |
-331 |
-335 |
-421 |
-202 |
-147 |
-200 |
-254 |
-379 |
-360 |
| Sale and/or Maturity of Investments |
|
20 |
0.99 |
0.00 |
3.07 |
0.20 |
11 |
21 |
36 |
6.89 |
31 |
2.38 |
| Other Investing Activities, net |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-23 |
| Net Cash From Financing Activities |
|
468 |
117 |
221 |
242 |
305 |
101 |
24 |
76 |
95 |
250 |
259 |
| Net Cash From Continuing Financing Activities |
|
468 |
117 |
223 |
240 |
305 |
101 |
24 |
76 |
95 |
250 |
259 |
| Issuance of Debt |
|
543 |
110 |
385 |
251 |
719 |
226 |
200 |
570 |
273 |
474 |
474 |
| Issuance of Common Equity |
|
601 |
106 |
195 |
205 |
290 |
-0.09 |
0.00 |
- |
175 |
228 |
183 |
| Repayment of Debt |
|
-615 |
-34 |
-289 |
-144 |
-628 |
-48 |
-97 |
-412 |
-267 |
-371 |
-310 |
| Repurchase of Common Equity |
|
-0.07 |
-0.03 |
-2.61 |
-0.01 |
-0.06 |
-0.01 |
-2.18 |
-0.01 |
-0.07 |
-0.02 |
-3.65 |
| Payment of Dividends |
|
-58 |
-65 |
-65 |
-72 |
-72 |
-76 |
-77 |
-77 |
-77 |
-80 |
-84 |
| Other Financing Activities, Net |
|
-2.87 |
-0.31 |
-0.28 |
-0.08 |
-3.89 |
-0.30 |
-0.29 |
-4.33 |
-8.13 |
-0.24 |
-0.50 |
| Cash Interest Paid |
|
17 |
13 |
7.04 |
40 |
0.78 |
40 |
12 |
44 |
6.52 |
61 |
12 |
| Cash Income Taxes Paid |
|
0.04 |
0.02 |
0.28 |
2.74 |
0.03 |
0.02 |
2.69 |
1.41 |
-0.40 |
0.02 |
0.76 |
Annual Balance Sheets for Agree Realty
This table presents Agree Realty's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
| Total Assets |
|
790 |
1,142 |
1,495 |
2,028 |
2,665 |
3,886 |
5,227 |
6,713 |
7,775 |
8,486 |
| Cash and Due from Banks |
|
2.71 |
33 |
51 |
54 |
16 |
6.14 |
43 |
28 |
11 |
6.40 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
699 |
950 |
1,214 |
1,661 |
2,219 |
3,304 |
4,367 |
5,741 |
6,743 |
7,418 |
| Intangible Assets |
|
77 |
140 |
195 |
280 |
344 |
474 |
672 |
799 |
854 |
865 |
| Other Assets |
|
9.99 |
16 |
32 |
33 |
87 |
102 |
145 |
145 |
167 |
197 |
| Total Liabilities & Shareholders' Equity |
|
790 |
1,142 |
1,495 |
2,028 |
2,665 |
3,886 |
5,227 |
6,713 |
7,775 |
8,486 |
| Total Liabilities |
|
336 |
456 |
583 |
790 |
973 |
1,360 |
1,808 |
2,083 |
2,575 |
2,976 |
| Short-Term Debt |
|
18 |
14 |
14 |
19 |
89 |
92 |
160 |
100 |
227 |
158 |
| Other Short-Term Payables |
|
13 |
18 |
27 |
42 |
74 |
106 |
87 |
106 |
127 |
144 |
| Long-Term Debt |
|
299 |
387 |
506 |
701 |
783 |
1,126 |
1,528 |
1,840 |
2,184 |
2,627 |
| Other Long-Term Liabilities |
|
5.84 |
35 |
33 |
27 |
27 |
36 |
33 |
37 |
37 |
46 |
| Commitments & Contingencies |
|
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
454 |
686 |
911 |
1,238 |
1,692 |
2,526 |
3,419 |
4,630 |
5,200 |
5,511 |
| Total Preferred & Common Equity |
|
451 |
683 |
909 |
1,236 |
1,689 |
2,524 |
3,418 |
4,629 |
5,199 |
5,510 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
175 |
175 |
175 |
175 |
| Total Common Equity |
|
451 |
683 |
909 |
1,236 |
1,689 |
2,524 |
3,243 |
4,454 |
5,024 |
5,335 |
| Common Stock |
|
483 |
712 |
936 |
1,278 |
1,753 |
2,652 |
3,396 |
4,659 |
5,354 |
5,766 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-3.13 |
-0.54 |
1.38 |
1.42 |
-6.49 |
-36 |
-5.50 |
24 |
17 |
40 |
| Other Equity Adjustments |
|
-28 |
-29 |
-29 |
-43 |
-57 |
-91 |
-147 |
-228 |
-346 |
-471 |
| Noncontrolling Interest |
|
2.50 |
2.53 |
2.53 |
2.41 |
2.23 |
1.76 |
1.63 |
1.39 |
0.94 |
0.62 |
Quarterly Balance Sheets for Agree Realty
This table presents Agree Realty's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
| Total Assets |
|
6,556 |
6,986 |
7,272 |
7,647 |
7,869 |
8,001 |
8,184 |
8,801 |
| Cash and Due from Banks |
|
250 |
12 |
8.07 |
6.38 |
6.31 |
9.64 |
13 |
7.92 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
5,391 |
6,012 |
6,274 |
6,614 |
6,821 |
6,953 |
7,128 |
7,697 |
| Intangible Assets |
|
763 |
804 |
826 |
849 |
841 |
838 |
838 |
897 |
| Other Assets |
|
151 |
159 |
164 |
177 |
200 |
201 |
205 |
199 |
| Total Liabilities & Shareholders' Equity |
|
6,556 |
6,986 |
7,272 |
7,647 |
7,869 |
8,001 |
8,184 |
8,801 |
| Total Liabilities |
|
2,007 |
2,189 |
2,294 |
2,402 |
2,689 |
2,838 |
2,890 |
3,156 |
| Short-Term Debt |
|
0.00 |
196 |
303 |
49 |
330 |
43 |
49 |
322 |
| Other Short-Term Payables |
|
107 |
116 |
112 |
132 |
138 |
132 |
169 |
158 |
| Long-Term Debt |
|
1,863 |
1,840 |
1,841 |
2,183 |
2,184 |
2,626 |
2,627 |
2,628 |
| Other Long-Term Liabilities |
|
37 |
36 |
38 |
37 |
37 |
37 |
45 |
47 |
| Commitments & Contingencies |
|
- |
- |
- |
- |
- |
- |
- |
0.00 |
| Total Equity & Noncontrolling Interests |
|
4,549 |
4,798 |
4,978 |
5,245 |
5,179 |
5,163 |
5,295 |
5,645 |
| Total Preferred & Common Equity |
|
4,547 |
4,797 |
4,977 |
5,244 |
5,179 |
5,162 |
5,294 |
5,644 |
| Preferred Stock |
|
175 |
175 |
175 |
175 |
175 |
175 |
175 |
175 |
| Total Common Equity |
|
4,372 |
4,622 |
4,802 |
5,069 |
5,004 |
4,987 |
5,119 |
5,469 |
| Common Stock |
|
4,551 |
4,853 |
5,060 |
5,352 |
5,354 |
5,357 |
5,535 |
5,948 |
| Accumulated Other Comprehensive Income / (Loss) |
|
24 |
23 |
26 |
33 |
27 |
31 |
18 |
29 |
| Other Equity Adjustments |
|
-203 |
-254 |
-284 |
-316 |
-378 |
-401 |
-434 |
-508 |
| Noncontrolling Interest |
|
1.53 |
1.30 |
1.21 |
1.11 |
0.88 |
0.82 |
0.67 |
0.47 |
Annual Metrics And Ratios for Agree Realty
This table displays calculated financial ratios and metrics derived from Agree Realty's official financial filings.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
30.63% |
30.82% |
21.84% |
22.96% |
46.43% |
27.79% |
38.08% |
22.83% |
23.94% |
16.55% |
| EBITDA Growth |
|
43.42% |
32.29% |
26.26% |
23.06% |
48.51% |
24.21% |
43.93% |
24.44% |
20.42% |
17.14% |
| EBIT Growth |
|
43.82% |
28.79% |
21.87% |
15.95% |
56.69% |
16.38% |
42.92% |
14.62% |
16.65% |
18.81% |
| NOPAT Growth |
|
43.82% |
28.41% |
21.79% |
15.55% |
57.07% |
15.98% |
42.27% |
14.56% |
16.84% |
18.47% |
| Net Income Growth |
|
110.24% |
15.18% |
28.37% |
0.01% |
37.36% |
13.88% |
33.60% |
24.54% |
11.44% |
11.31% |
| EPS Growth |
|
74.19% |
-8.80% |
5.58% |
-14.42% |
8.43% |
-9.84% |
2.30% |
2.81% |
-7.10% |
4.71% |
| Operating Cash Flow Growth |
|
27.84% |
38.17% |
33.15% |
13.44% |
35.88% |
12.82% |
72.30% |
47.02% |
8.14% |
10.31% |
| Free Cash Flow Firm Growth |
|
-53.74% |
-73.18% |
-6.52% |
-61.82% |
-7.78% |
-113.53% |
-12.00% |
-6.28% |
36.78% |
50.95% |
| Invested Capital Growth |
|
33.36% |
40.99% |
31.69% |
36.91% |
30.88% |
46.05% |
36.38% |
28.66% |
15.84% |
9.00% |
| Revenue Q/Q Growth |
|
7.42% |
7.20% |
1.08% |
8.80% |
16.12% |
5.35% |
4.33% |
5.68% |
5.72% |
2.52% |
| EBITDA Q/Q Growth |
|
6.66% |
8.61% |
5.53% |
5.31% |
17.88% |
3.85% |
5.06% |
6.30% |
4.50% |
3.15% |
| EBIT Q/Q Growth |
|
7.78% |
6.83% |
4.43% |
3.90% |
23.45% |
0.49% |
2.43% |
5.09% |
4.81% |
2.08% |
| NOPAT Q/Q Growth |
|
7.78% |
6.51% |
4.06% |
3.53% |
23.31% |
0.54% |
2.32% |
5.05% |
4.88% |
1.98% |
| Net Income Q/Q Growth |
|
5.87% |
12.20% |
6.84% |
-5.37% |
13.18% |
1.12% |
8.42% |
5.32% |
3.06% |
-0.38% |
| EPS Q/Q Growth |
|
1.89% |
6.49% |
0.97% |
-9.18% |
9.04% |
-5.43% |
1.14% |
0.00% |
-0.58% |
-1.11% |
| Operating Cash Flow Q/Q Growth |
|
1.56% |
9.91% |
15.64% |
2.17% |
7.80% |
10.80% |
3.46% |
9.97% |
1.25% |
-1.51% |
| Free Cash Flow Firm Q/Q Growth |
|
15.64% |
-13.43% |
-18.81% |
-47.92% |
23.37% |
-21.74% |
7.78% |
6.72% |
4.46% |
-93.23% |
| Invested Capital Q/Q Growth |
|
5.70% |
7.53% |
9.41% |
16.20% |
5.99% |
9.76% |
4.89% |
2.47% |
1.78% |
4.09% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
81.88% |
82.81% |
85.81% |
85.88% |
87.10% |
84.66% |
88.25% |
89.41% |
86.86% |
87.30% |
| EBIT Margin |
|
57.33% |
56.44% |
56.46% |
53.24% |
56.97% |
51.89% |
53.71% |
50.12% |
47.17% |
48.08% |
| Profit (Net Income) Margin |
|
56.83% |
50.04% |
52.72% |
42.88% |
40.22% |
35.85% |
34.68% |
35.17% |
31.62% |
30.20% |
| Tax Burden Percent |
|
99.13% |
88.65% |
93.38% |
80.54% |
70.60% |
69.08% |
64.58% |
70.17% |
67.04% |
62.81% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
0.00% |
0.30% |
0.36% |
0.71% |
0.47% |
0.82% |
1.26% |
1.31% |
1.14% |
1.42% |
| Return on Invested Capital (ROIC) |
|
5.95% |
5.55% |
4.98% |
4.28% |
5.03% |
4.19% |
4.24% |
3.69% |
3.55% |
3.75% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.82% |
3.96% |
4.13% |
2.07% |
0.88% |
0.35% |
-0.23% |
0.26% |
-0.17% |
-0.41% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.87% |
2.49% |
2.38% |
1.19% |
0.48% |
0.17% |
-0.11% |
0.12% |
-0.08% |
-0.20% |
| Return on Equity (ROE) |
|
9.82% |
8.04% |
7.36% |
5.47% |
5.51% |
4.36% |
4.13% |
3.80% |
3.47% |
3.54% |
| Cash Return on Invested Capital (CROIC) |
|
-22.64% |
-28.47% |
-22.37% |
-26.88% |
-21.72% |
-33.25% |
-26.54% |
-21.38% |
-11.13% |
-4.87% |
| Operating Return on Assets (OROA) |
|
5.80% |
5.35% |
4.78% |
4.14% |
4.88% |
4.06% |
4.18% |
3.65% |
3.51% |
3.72% |
| Return on Assets (ROA) |
|
5.75% |
4.74% |
4.46% |
3.34% |
3.44% |
2.81% |
2.70% |
2.56% |
2.35% |
2.33% |
| Return on Common Equity (ROCE) |
|
9.76% |
8.01% |
7.34% |
5.46% |
5.50% |
4.36% |
4.01% |
3.64% |
3.35% |
3.43% |
| Return on Equity Simple (ROE_SIMPLE) |
|
8.81% |
6.71% |
6.47% |
4.76% |
4.78% |
3.64% |
3.60% |
3.31% |
3.28% |
3.45% |
| Net Operating Profit after Tax (NOPAT) |
|
40 |
52 |
63 |
72 |
114 |
132 |
188 |
215 |
251 |
298 |
| NOPAT Margin |
|
57.33% |
56.28% |
56.26% |
52.87% |
56.71% |
51.47% |
53.03% |
49.46% |
46.63% |
47.40% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.13% |
1.59% |
0.86% |
2.21% |
4.16% |
3.83% |
4.47% |
3.43% |
3.72% |
4.16% |
| SG&A Expenses to Revenue |
|
3.39% |
3.43% |
3.24% |
4.12% |
3.36% |
3.52% |
3.95% |
4.27% |
4.63% |
4.19% |
| Operating Expenses to Revenue |
|
42.67% |
43.56% |
43.54% |
46.76% |
43.03% |
48.11% |
46.29% |
49.88% |
52.83% |
51.92% |
| Earnings before Interest and Taxes (EBIT) |
|
40 |
52 |
63 |
73 |
114 |
133 |
190 |
218 |
254 |
302 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
57 |
76 |
96 |
118 |
175 |
217 |
313 |
389 |
468 |
549 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.00 |
1.19 |
1.27 |
1.32 |
1.45 |
1.25 |
1.37 |
1.28 |
1.20 |
1.36 |
| Price to Tangible Book Value (P/TBV) |
|
1.21 |
1.50 |
1.61 |
1.70 |
1.83 |
1.54 |
1.73 |
1.56 |
1.44 |
1.63 |
| Price to Revenue (P/Rev) |
|
6.47 |
8.91 |
10.33 |
11.87 |
12.24 |
12.33 |
12.52 |
13.12 |
11.16 |
11.56 |
| Price to Earnings (P/E) |
|
11.59 |
18.07 |
19.82 |
27.99 |
30.69 |
34.62 |
36.93 |
39.38 |
37.05 |
39.99 |
| Dividend Yield |
|
7.70% |
5.67% |
5.14% |
4.56% |
3.94% |
4.21% |
4.10% |
4.35% |
4.87% |
4.27% |
| Earnings Yield |
|
8.63% |
5.54% |
5.04% |
3.57% |
3.26% |
2.89% |
2.71% |
2.54% |
2.70% |
2.50% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.00 |
1.09 |
1.13 |
1.17 |
1.29 |
1.17 |
1.23 |
1.19 |
1.13 |
1.23 |
| Enterprise Value to Revenue (EV/Rev) |
|
10.99 |
12.95 |
14.56 |
16.75 |
16.52 |
17.06 |
17.66 |
17.92 |
15.94 |
16.26 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
13.42 |
15.64 |
16.96 |
19.51 |
18.96 |
20.15 |
20.01 |
20.04 |
18.35 |
18.63 |
| Enterprise Value to EBIT (EV/EBIT) |
|
19.17 |
22.94 |
25.78 |
31.46 |
28.99 |
32.88 |
32.89 |
35.76 |
33.80 |
33.82 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
19.17 |
23.01 |
25.88 |
31.69 |
29.13 |
33.15 |
33.31 |
36.23 |
34.19 |
34.31 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
17.21 |
19.20 |
19.75 |
24.63 |
26.17 |
30.62 |
25.40 |
21.54 |
21.95 |
23.66 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.70 |
0.58 |
0.57 |
0.58 |
0.52 |
0.48 |
0.49 |
0.42 |
0.46 |
0.51 |
| Long-Term Debt to Equity |
|
0.66 |
0.56 |
0.55 |
0.57 |
0.46 |
0.45 |
0.45 |
0.40 |
0.42 |
0.48 |
| Financial Leverage |
|
0.67 |
0.63 |
0.58 |
0.58 |
0.54 |
0.50 |
0.49 |
0.45 |
0.44 |
0.49 |
| Leverage Ratio |
|
1.71 |
1.70 |
1.65 |
1.64 |
1.60 |
1.55 |
1.53 |
1.48 |
1.47 |
1.52 |
| Compound Leverage Factor |
|
1.71 |
1.70 |
1.65 |
1.64 |
1.60 |
1.55 |
1.53 |
1.48 |
1.47 |
1.52 |
| Debt to Total Capital |
|
41.13% |
36.90% |
36.31% |
36.78% |
34.02% |
32.54% |
33.05% |
29.53% |
31.68% |
33.58% |
| Short-Term Debt to Total Capital |
|
2.34% |
1.29% |
0.98% |
0.97% |
3.47% |
2.46% |
3.13% |
1.52% |
2.98% |
1.90% |
| Long-Term Debt to Total Capital |
|
38.80% |
35.61% |
35.34% |
35.81% |
30.55% |
30.08% |
29.91% |
28.00% |
28.69% |
31.67% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.43% |
2.66% |
2.30% |
2.11% |
| Noncontrolling Interests to Total Capital |
|
0.32% |
0.23% |
0.18% |
0.12% |
0.09% |
0.05% |
0.03% |
0.02% |
0.01% |
0.01% |
| Common Equity to Total Capital |
|
58.54% |
62.86% |
63.51% |
63.10% |
65.89% |
67.42% |
63.50% |
67.79% |
66.01% |
64.31% |
| Debt to EBITDA |
|
5.53 |
5.29 |
5.43 |
6.12 |
4.99 |
5.61 |
5.40 |
4.99 |
5.15 |
5.08 |
| Net Debt to EBITDA |
|
5.49 |
4.85 |
4.90 |
5.66 |
4.90 |
5.58 |
5.26 |
4.92 |
5.12 |
5.06 |
| Long-Term Debt to EBITDA |
|
5.22 |
5.11 |
5.28 |
5.96 |
4.48 |
5.19 |
4.89 |
4.73 |
4.66 |
4.79 |
| Debt to NOPAT |
|
7.90 |
7.78 |
8.28 |
9.94 |
7.66 |
9.23 |
8.98 |
9.01 |
9.59 |
9.35 |
| Net Debt to NOPAT |
|
7.83 |
7.14 |
7.47 |
9.19 |
7.52 |
9.18 |
8.75 |
8.88 |
9.54 |
9.33 |
| Long-Term Debt to NOPAT |
|
7.45 |
7.51 |
8.06 |
9.68 |
6.88 |
8.53 |
8.13 |
8.55 |
8.68 |
8.82 |
| Noncontrolling Interest Sharing Ratio |
|
0.61% |
0.44% |
0.32% |
0.23% |
0.16% |
0.09% |
3.00% |
4.39% |
3.58% |
3.28% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-153 |
-264 |
-282 |
-456 |
-491 |
-1,049 |
-1,175 |
-1,248 |
-789 |
-387 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.10 |
0.09 |
0.08 |
0.08 |
0.09 |
0.08 |
0.08 |
0.07 |
0.07 |
0.08 |
| Fixed Asset Turnover |
|
0.11 |
0.11 |
0.10 |
0.10 |
0.10 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
771 |
1,086 |
1,431 |
1,959 |
2,564 |
3,745 |
5,107 |
6,570 |
7,611 |
8,296 |
| Invested Capital Turnover |
|
0.10 |
0.10 |
0.09 |
0.08 |
0.09 |
0.08 |
0.08 |
0.07 |
0.08 |
0.08 |
| Increase / (Decrease) in Invested Capital |
|
193 |
316 |
344 |
528 |
605 |
1,181 |
1,362 |
1,463 |
1,041 |
685 |
| Enterprise Value (EV) |
|
769 |
1,185 |
1,623 |
2,297 |
3,316 |
4,377 |
6,257 |
7,798 |
8,597 |
10,223 |
| Market Capitalization |
|
452 |
815 |
1,152 |
1,628 |
2,457 |
3,163 |
4,436 |
5,710 |
6,022 |
7,268 |
| Book Value per Share |
|
$23.88 |
$28.38 |
$31.10 |
$35.85 |
$39.83 |
$45.59 |
$46.47 |
$50.29 |
$49.98 |
$51.54 |
| Tangible Book Value per Share |
|
$19.83 |
$22.57 |
$24.42 |
$27.72 |
$31.73 |
$37.04 |
$36.84 |
$41.26 |
$41.49 |
$43.18 |
| Total Capital |
|
771 |
1,086 |
1,431 |
1,959 |
2,564 |
3,745 |
5,107 |
6,570 |
7,611 |
8,296 |
| Total Debt |
|
317 |
401 |
520 |
720 |
872 |
1,218 |
1,688 |
1,940 |
2,411 |
2,785 |
| Total Long-Term Debt |
|
299 |
387 |
506 |
701 |
783 |
1,126 |
1,528 |
1,840 |
2,184 |
2,627 |
| Net Debt |
|
314 |
368 |
469 |
666 |
857 |
1,212 |
1,644 |
1,912 |
2,400 |
2,779 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
0.35 |
5.71 |
3.94 |
14 |
33 |
40 |
65 |
62 |
81 |
108 |
| Net Nonoperating Obligations (NNO) |
|
317 |
401 |
520 |
720 |
872 |
1,218 |
1,688 |
1,940 |
2,411 |
2,785 |
| Total Depreciation and Amortization (D&A) |
|
17 |
24 |
33 |
45 |
60 |
84 |
122 |
171 |
214 |
247 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$2.17 |
$1.97 |
$2.09 |
$1.80 |
$1.96 |
$1.76 |
$1.79 |
$1.84 |
$1.70 |
$1.79 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
18.00M |
22.87M |
27.63M |
32.07M |
40.58M |
51.84M |
66.80M |
78.66M |
95.19M |
101.10M |
| Adjusted Diluted Earnings per Share |
|
$2.16 |
$1.97 |
$2.08 |
$1.78 |
$1.93 |
$1.74 |
$1.78 |
$1.83 |
$1.70 |
$1.78 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
18.07M |
22.96M |
27.70M |
32.40M |
41.22M |
52.40M |
67.14M |
79.16M |
95.44M |
101.88M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
20.70M |
26.15M |
30.99M |
37.54M |
45.57M |
63.47M |
71.29M |
90.17M |
100.52M |
107.25M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
28 |
52 |
63 |
75 |
115 |
136 |
190 |
216 |
259 |
305 |
| Normalized NOPAT Margin |
|
40.13% |
56.28% |
56.26% |
54.54% |
57.50% |
53.06% |
53.57% |
49.69% |
47.94% |
48.53% |
| Pre Tax Income Margin |
|
57.33% |
56.44% |
56.46% |
53.24% |
56.97% |
51.89% |
53.71% |
50.12% |
47.17% |
48.08% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
82.97% |
91.84% |
93.80% |
115.03% |
111.76% |
126.25% |
159.37% |
148.82% |
167.18% |
163.85% |
| Augmented Payout Ratio |
|
82.97% |
93.39% |
95.69% |
116.98% |
113.50% |
128.03% |
160.84% |
150.07% |
168.75% |
165.05% |
Quarterly Metrics And Ratios for Agree Realty
This table displays calculated financial ratios and metrics derived from Agree Realty's official financial filings.
| Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
24.24% |
25.09% |
25.80% |
24.14% |
20.99% |
25.03% |
19.69% |
22.66% |
14.17% |
10.59% |
12.13% |
| EBITDA Growth |
|
24.23% |
28.15% |
24.95% |
22.24% |
16.03% |
19.23% |
15.92% |
24.43% |
15.19% |
13.41% |
12.58% |
| EBIT Growth |
|
13.98% |
22.50% |
18.78% |
17.75% |
10.05% |
20.32% |
16.51% |
33.00% |
18.02% |
8.90% |
11.63% |
| NOPAT Growth |
|
13.42% |
22.30% |
18.92% |
17.97% |
10.20% |
20.61% |
16.11% |
32.90% |
17.64% |
8.46% |
12.29% |
| Net Income Growth |
|
7.46% |
23.21% |
15.11% |
13.52% |
5.26% |
12.33% |
7.76% |
33.89% |
6.89% |
-1.57% |
4.74% |
| EPS Growth |
|
-11.54% |
0.00% |
-8.33% |
-6.67% |
-10.87% |
-2.27% |
-2.27% |
23.81% |
2.44% |
-4.65% |
-2.33% |
| Operating Cash Flow Growth |
|
74.73% |
54.40% |
53.21% |
1.06% |
-7.57% |
5.19% |
9.53% |
8.29% |
27.85% |
-6.75% |
27.74% |
| Free Cash Flow Firm Growth |
|
-5.61% |
-6.89% |
4.45% |
5.30% |
32.49% |
30.89% |
36.82% |
45.25% |
58.24% |
37.18% |
-4.16% |
| Invested Capital Growth |
|
31.69% |
28.66% |
23.73% |
20.46% |
16.62% |
15.84% |
12.58% |
9.97% |
6.59% |
9.00% |
11.71% |
| Revenue Q/Q Growth |
|
7.79% |
3.08% |
8.64% |
2.84% |
5.05% |
6.52% |
4.00% |
5.40% |
-2.22% |
3.18% |
5.46% |
| EBITDA Q/Q Growth |
|
9.07% |
3.04% |
5.60% |
3.00% |
3.53% |
5.88% |
2.67% |
10.57% |
-4.16% |
4.24% |
1.92% |
| EBIT Q/Q Growth |
|
9.50% |
0.31% |
5.24% |
1.85% |
2.35% |
9.67% |
1.91% |
16.27% |
-9.18% |
1.20% |
4.46% |
| NOPAT Q/Q Growth |
|
9.59% |
0.31% |
5.21% |
2.00% |
2.37% |
9.78% |
1.29% |
16.75% |
-9.38% |
1.22% |
4.86% |
| Net Income Q/Q Growth |
|
9.54% |
3.69% |
1.79% |
-1.82% |
1.57% |
10.67% |
-2.36% |
21.99% |
-18.91% |
1.91% |
3.90% |
| EPS Q/Q Growth |
|
2.22% |
-4.35% |
0.00% |
-4.55% |
-2.38% |
4.88% |
0.00% |
20.93% |
-19.23% |
-2.38% |
2.44% |
| Operating Cash Flow Q/Q Growth |
|
34.12% |
-21.61% |
1.07% |
-4.90% |
22.67% |
-10.79% |
5.24% |
-5.98% |
44.83% |
-34.93% |
38.58% |
| Free Cash Flow Firm Q/Q Growth |
|
-22.52% |
5.36% |
11.07% |
8.16% |
12.65% |
3.12% |
18.71% |
20.41% |
33.37% |
-45.73% |
-34.79% |
| Invested Capital Q/Q Growth |
|
8.45% |
2.47% |
4.02% |
4.21% |
5.00% |
1.78% |
1.09% |
1.79% |
1.77% |
4.09% |
3.60% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
90.12% |
90.09% |
87.57% |
87.70% |
86.43% |
85.91% |
84.81% |
88.96% |
87.20% |
88.10% |
85.15% |
| EBIT Margin |
|
50.69% |
49.33% |
47.79% |
47.33% |
46.11% |
47.47% |
46.52% |
51.32% |
47.66% |
46.75% |
46.31% |
| Profit (Net Income) Margin |
|
35.00% |
35.21% |
32.99% |
31.50% |
30.45% |
31.64% |
29.70% |
34.38% |
28.51% |
28.16% |
27.75% |
| Tax Burden Percent |
|
69.05% |
71.38% |
69.04% |
66.55% |
66.04% |
66.64% |
63.85% |
66.99% |
59.81% |
60.23% |
59.91% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
1.26% |
1.26% |
1.29% |
1.15% |
1.12% |
1.02% |
1.63% |
1.22% |
1.45% |
1.43% |
1.05% |
| Return on Invested Capital (ROIC) |
|
3.65% |
3.63% |
3.52% |
3.49% |
3.35% |
3.57% |
3.55% |
4.03% |
3.73% |
3.64% |
3.64% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.65% |
2.76% |
2.60% |
2.52% |
2.34% |
2.55% |
2.49% |
2.94% |
2.55% |
2.53% |
2.52% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1.14% |
1.25% |
1.19% |
1.15% |
0.98% |
1.13% |
1.13% |
1.40% |
1.19% |
1.23% |
1.27% |
| Return on Equity (ROE) |
|
4.79% |
4.88% |
4.71% |
4.64% |
4.33% |
4.70% |
4.69% |
5.42% |
4.92% |
4.87% |
4.91% |
| Cash Return on Invested Capital (CROIC) |
|
-23.72% |
-21.38% |
-17.57% |
-14.97% |
-11.89% |
-11.13% |
-8.24% |
-5.74% |
-2.59% |
-4.87% |
-7.30% |
| Operating Return on Assets (OROA) |
|
3.61% |
3.60% |
3.49% |
3.46% |
3.31% |
3.53% |
3.53% |
3.99% |
3.69% |
3.61% |
3.59% |
| Return on Assets (ROA) |
|
2.50% |
2.57% |
2.41% |
2.30% |
2.19% |
2.36% |
2.26% |
2.67% |
2.21% |
2.18% |
2.15% |
| Return on Common Equity (ROCE) |
|
4.58% |
4.66% |
4.51% |
4.46% |
4.17% |
4.53% |
4.52% |
5.23% |
4.75% |
4.71% |
4.75% |
| Return on Equity Simple (ROE_SIMPLE) |
|
3.20% |
0.00% |
3.30% |
3.28% |
3.16% |
0.00% |
3.36% |
3.64% |
3.60% |
0.00% |
3.40% |
| Net Operating Profit after Tax (NOPAT) |
|
57 |
57 |
60 |
61 |
62 |
68 |
69 |
81 |
73 |
74 |
78 |
| NOPAT Margin |
|
50.05% |
48.71% |
47.17% |
46.78% |
45.59% |
46.99% |
45.76% |
50.69% |
46.97% |
46.08% |
45.82% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.00% |
0.87% |
0.92% |
0.98% |
1.01% |
1.03% |
1.07% |
1.08% |
1.18% |
1.11% |
1.12% |
| SG&A Expenses to Revenue |
|
4.03% |
4.30% |
5.36% |
4.47% |
4.03% |
4.69% |
4.87% |
4.06% |
3.85% |
4.02% |
4.93% |
| Operating Expenses to Revenue |
|
49.31% |
50.67% |
52.21% |
52.67% |
53.89% |
52.53% |
53.48% |
48.68% |
52.34% |
53.25% |
53.69% |
| Earnings before Interest and Taxes (EBIT) |
|
57 |
57 |
61 |
62 |
63 |
69 |
70 |
82 |
74 |
75 |
79 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
102 |
105 |
111 |
114 |
118 |
125 |
129 |
142 |
136 |
142 |
145 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.13 |
1.28 |
1.25 |
1.20 |
1.00 |
1.20 |
1.13 |
1.25 |
1.48 |
1.36 |
1.51 |
| Price to Tangible Book Value (P/TBV) |
|
1.37 |
1.56 |
1.52 |
1.45 |
1.20 |
1.44 |
1.36 |
1.50 |
1.77 |
1.63 |
1.81 |
| Price to Revenue (P/Rev) |
|
12.03 |
13.12 |
12.57 |
11.87 |
9.93 |
11.16 |
10.01 |
10.46 |
12.36 |
11.56 |
12.80 |
| Price to Earnings (P/E) |
|
36.09 |
39.38 |
38.52 |
37.16 |
32.17 |
37.05 |
34.08 |
34.57 |
41.54 |
39.99 |
45.02 |
| Dividend Yield |
|
4.46% |
4.35% |
4.42% |
4.63% |
5.51% |
4.87% |
5.23% |
4.80% |
3.96% |
4.27% |
3.91% |
| Earnings Yield |
|
2.77% |
2.54% |
2.60% |
2.69% |
3.11% |
2.70% |
2.93% |
2.89% |
2.41% |
2.50% |
2.22% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.05 |
1.19 |
1.17 |
1.14 |
1.00 |
1.13 |
1.08 |
1.15 |
1.31 |
1.23 |
1.33 |
| Enterprise Value to Revenue (EV/Rev) |
|
16.37 |
17.92 |
17.35 |
16.63 |
14.64 |
15.94 |
14.77 |
15.23 |
16.99 |
16.26 |
17.61 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
18.42 |
20.04 |
19.45 |
18.72 |
16.66 |
18.35 |
17.14 |
17.60 |
19.58 |
18.63 |
20.17 |
| Enterprise Value to EBIT (EV/EBIT) |
|
32.49 |
35.76 |
35.14 |
34.13 |
30.77 |
33.80 |
31.52 |
31.77 |
35.19 |
33.82 |
36.71 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
32.91 |
36.23 |
35.59 |
34.56 |
31.14 |
34.19 |
31.92 |
32.17 |
35.66 |
34.31 |
37.19 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
20.47 |
21.54 |
20.26 |
20.43 |
19.31 |
21.95 |
20.80 |
22.17 |
23.75 |
23.66 |
24.80 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.41 |
0.42 |
0.42 |
0.43 |
0.43 |
0.46 |
0.49 |
0.52 |
0.51 |
0.51 |
0.52 |
| Long-Term Debt to Equity |
|
0.41 |
0.40 |
0.38 |
0.37 |
0.42 |
0.42 |
0.42 |
0.51 |
0.50 |
0.48 |
0.47 |
| Financial Leverage |
|
0.43 |
0.45 |
0.46 |
0.46 |
0.42 |
0.44 |
0.46 |
0.47 |
0.47 |
0.49 |
0.50 |
| Leverage Ratio |
|
1.46 |
1.48 |
1.49 |
1.49 |
1.45 |
1.47 |
1.49 |
1.51 |
1.50 |
1.52 |
1.54 |
| Compound Leverage Factor |
|
1.46 |
1.48 |
1.49 |
1.49 |
1.45 |
1.47 |
1.49 |
1.51 |
1.50 |
1.52 |
1.54 |
| Debt to Total Capital |
|
29.06% |
29.53% |
29.80% |
30.10% |
29.85% |
31.68% |
32.68% |
34.08% |
33.57% |
33.58% |
34.32% |
| Short-Term Debt to Total Capital |
|
0.00% |
1.52% |
2.87% |
4.25% |
0.66% |
2.98% |
4.29% |
0.55% |
0.61% |
1.90% |
3.75% |
| Long-Term Debt to Total Capital |
|
29.06% |
28.00% |
26.93% |
25.85% |
29.20% |
28.69% |
28.39% |
33.53% |
32.96% |
31.67% |
30.58% |
| Preferred Equity to Total Capital |
|
2.73% |
2.66% |
2.56% |
2.46% |
2.34% |
2.30% |
2.27% |
2.23% |
2.20% |
2.11% |
2.04% |
| Noncontrolling Interests to Total Capital |
|
0.02% |
0.02% |
0.02% |
0.02% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
| Common Equity to Total Capital |
|
68.19% |
67.79% |
67.62% |
67.42% |
67.79% |
66.01% |
65.03% |
63.68% |
64.23% |
64.31% |
63.64% |
| Debt to EBITDA |
|
5.09 |
4.99 |
4.95 |
4.96 |
4.98 |
5.15 |
5.17 |
5.19 |
5.03 |
5.08 |
5.22 |
| Net Debt to EBITDA |
|
4.41 |
4.92 |
4.92 |
4.94 |
4.97 |
5.12 |
5.16 |
5.17 |
5.00 |
5.06 |
5.21 |
| Long-Term Debt to EBITDA |
|
5.09 |
4.73 |
4.48 |
4.26 |
4.87 |
4.66 |
4.49 |
5.11 |
4.94 |
4.79 |
4.65 |
| Debt to NOPAT |
|
9.09 |
9.01 |
9.06 |
9.16 |
9.31 |
9.59 |
9.63 |
9.49 |
9.16 |
9.35 |
9.63 |
| Net Debt to NOPAT |
|
7.87 |
8.88 |
9.01 |
9.13 |
9.28 |
9.54 |
9.61 |
9.46 |
9.11 |
9.33 |
9.60 |
| Long-Term Debt to NOPAT |
|
9.09 |
8.55 |
8.19 |
7.87 |
9.11 |
8.68 |
8.37 |
9.34 |
8.99 |
8.82 |
8.58 |
| Noncontrolling Interest Sharing Ratio |
|
4.48% |
4.39% |
4.17% |
3.94% |
3.60% |
3.58% |
3.53% |
3.47% |
3.34% |
3.28% |
3.25% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-1,486 |
-1,407 |
-1,251 |
-1,149 |
-1,003 |
-972 |
-790 |
-629 |
-419 |
-611 |
-823 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
| Fixed Asset Turnover |
|
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
6,412 |
6,570 |
6,834 |
7,122 |
7,478 |
7,611 |
7,694 |
7,832 |
7,970 |
8,296 |
8,595 |
| Invested Capital Turnover |
|
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
| Increase / (Decrease) in Invested Capital |
|
1,543 |
1,463 |
1,311 |
1,210 |
1,066 |
1,041 |
860 |
710 |
492 |
685 |
901 |
| Enterprise Value (EV) |
|
6,742 |
7,798 |
7,999 |
8,087 |
7,468 |
8,597 |
8,334 |
9,045 |
10,418 |
10,223 |
11,396 |
| Market Capitalization |
|
4,953 |
5,710 |
5,798 |
5,775 |
5,066 |
6,022 |
5,650 |
6,210 |
7,580 |
7,268 |
8,279 |
| Book Value per Share |
|
$54.77 |
$50.29 |
$51.25 |
$51.52 |
$52.66 |
$49.98 |
$49.89 |
$49.56 |
$50.87 |
$51.54 |
$51.00 |
| Tangible Book Value per Share |
|
$45.20 |
$41.26 |
$42.34 |
$42.66 |
$43.84 |
$41.49 |
$41.51 |
$41.23 |
$42.55 |
$43.18 |
$42.63 |
| Total Capital |
|
6,412 |
6,570 |
6,834 |
7,122 |
7,478 |
7,611 |
7,694 |
7,832 |
7,970 |
8,296 |
8,595 |
| Total Debt |
|
1,863 |
1,940 |
2,036 |
2,144 |
2,232 |
2,411 |
2,514 |
2,669 |
2,676 |
2,785 |
2,950 |
| Total Long-Term Debt |
|
1,863 |
1,840 |
1,840 |
1,841 |
2,183 |
2,184 |
2,184 |
2,626 |
2,627 |
2,627 |
2,628 |
| Net Debt |
|
1,613 |
1,912 |
2,025 |
2,136 |
2,226 |
2,400 |
2,508 |
2,659 |
2,662 |
2,779 |
2,942 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
17 |
16 |
18 |
20 |
21 |
22 |
24 |
26 |
29 |
29 |
31 |
| Net Nonoperating Obligations (NNO) |
|
1,863 |
1,940 |
2,036 |
2,144 |
2,232 |
2,411 |
2,514 |
2,669 |
2,676 |
2,785 |
2,950 |
| Total Depreciation and Amortization (D&A) |
|
45 |
48 |
50 |
53 |
55 |
56 |
58 |
60 |
62 |
67 |
66 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.47 |
$0.44 |
$0.44 |
$0.42 |
$0.41 |
$0.43 |
$0.43 |
$0.53 |
$0.42 |
$0.41 |
$0.42 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
79.70M |
78.66M |
90.03M |
93.05M |
97.26M |
95.19M |
100.28M |
100.35M |
100.38M |
101.10M |
107.05M |
| Adjusted Diluted Earnings per Share |
|
$0.46 |
$0.44 |
$0.44 |
$0.42 |
$0.41 |
$0.43 |
$0.43 |
$0.52 |
$0.42 |
$0.41 |
$0.42 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
80.59M |
79.16M |
90.55M |
93.13M |
97.35M |
95.44M |
100.34M |
100.45M |
101.72M |
101.88M |
107.55M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
88.57M |
90.17M |
93.20M |
96.27M |
100.52M |
100.52M |
100.63M |
100.62M |
103.52M |
107.25M |
110.02M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
57 |
57 |
60 |
62 |
66 |
71 |
74 |
81 |
76 |
74 |
82 |
| Normalized NOPAT Margin |
|
50.05% |
48.71% |
47.17% |
47.78% |
47.90% |
48.80% |
48.70% |
50.69% |
48.67% |
46.08% |
48.35% |
| Pre Tax Income Margin |
|
50.69% |
49.33% |
47.79% |
47.33% |
46.11% |
47.47% |
46.52% |
51.32% |
47.66% |
46.75% |
46.31% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
145.44% |
148.82% |
152.86% |
159.01% |
165.74% |
167.18% |
170.60% |
160.84% |
161.03% |
163.85% |
165.76% |
| Augmented Payout Ratio |
|
146.75% |
150.07% |
154.61% |
160.67% |
167.37% |
168.75% |
171.90% |
162.04% |
162.23% |
165.05% |
167.71% |
Key Financial Trends
Agree Realty (NYSE: ADC) Financial Performance Overview:
Over the past four years through Q1 2025, Agree Realty has shown steady growth in revenues, net income, and equity, supported by ongoing acquisitions and investments in real estate assets. Below are the key trends and considerations for investors:
- Net income attributable to common shareholders has increased steadily from $39.1 million in Q4 2022 to $45.1 million in Q1 2025, signaling consistent profitability growth.
- Total revenue rose from approximately $116.5 million in Q4 2022 to $170 million in Q1 2025, driven primarily by growth in other non-interest income, reflecting expansion of property holdings and rental income.
- Operating cash flow has strengthened significantly, with net cash from continuing operating activities rising from ~$93 million in Q4 2022 to $127 million in Q1 2025, indicating strong core cash generation.
- Total assets increased from about $6.56 billion in Q3 2022 to $8.8 billion in Q1 2025, reflecting substantial capital investment in premises, equipment, and intangible assets.
- Equity has grown from approximately $4.55 billion in Q3 2022 to $5.64 billion in Q1 2025, supporting a strong capital base.
- Agree Realty has successfully raised capital through both common equity and debt issuance, fueling portfolio growth – for example, issuing $474 million debt and $183 million equity in Q1 2025.
- Depreciation and amortization expenses have increased over time, consistent with asset growth, impacting non-cash charges but well-covered by operating income.
- Impairment charges vary between quarters but remain relatively low compared to total assets and income, indicating minimal write-down risk.
- Other gains/(losses) net show consistent negative values around -$22 million to -$30 million, impacting pretax income; monitoring the causes of these losses is important.
- Cash interest paid has increased, reaching approximately $12.3 million in Q1 2025, implying rising finance costs with debt growth; though manageable, it impacts net earnings.
Summary for Retail Investors:
Agree Realty demonstrates robust growth in net income and revenues supported by strategic asset acquisition and expansion. Strong cash flow from operations and increased equity underpin financial stability, while debt levels have risen to fund growth. Watch out for persistent negative other gains/losses and increasing interest expense, which slightly weigh on profitability but currently remain controlled. Overall, Agree Realty’s financial trajectory shows positive momentum with well-managed risk factors suitable for investors looking for steady real estate income exposure.
10/25/25 04:39 PM ETAI Generated. May Contain Errors.