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) continues to demonstrate a solid financial position through the first quarter of 2025, building upon consistent performance trends observed in the last four years. Below are key insights and trends derived from the financial statements over this period:
- Net Income has grown moderately, with Q1 2025 showing $47.1 million, up from approximately $41.8 million in Q1 2023, illustrating steady profitability improvements.
- Total Revenue increased to $169.9 million in Q1 2025 from $126.6 million in Q1 2023, primarily driven by an increase in Other Non-Interest Income, signaling expanding operational income streams.
- Cash flow from operating activities remains strong, with $126.7 million in Q1 2025 compared to $94.2 million in Q1 2023, indicating solid cash generation capabilities from core business operations.
- Depreciation and amortization expenses have increased in line with asset growth, reflecting ongoing investment in property and equipment which supports future income.
- Issuance of debt and common equity increased significantly, with Q1 2025 seeing $474 million and $183 million respectively, suggesting enhanced capital raising for expansion or refinancing.
- Impairment charges appear periodically (e.g., $4.3 million in Q1 2025), indicating occasional asset write-downs which slightly offset earnings but have been relatively contained.
- Weighted average diluted shares have modestly increased from about 90 million in Q1 2023 to approximately 107.5 million in Q1 2025, reflecting some dilution likely from equity issuances.
- Other Gains / (Losses), net have been consistently negative, with a $30.7 million loss in Q1 2025, which suppressed pre-tax income and net income growth.
- Total non-interest expenses have increased considerably to $91.2 million in Q1 2025 from around $66.1 million in Q1 2023, which pressure margins despite growing revenues.
- While the company has been increasing debt issuance, its long-term debt rose to approximately $2.6 billion by Q1 2025 from about $1.8 billion in Q1 2023, implying higher leverage that investors should monitor.
Summary: Agree Realty has exhibited healthy revenue and net income growth over the past few years, supported by robust operating cash flows and strategic capital raises. However, elevated non-interest expenses and ongoing net losses on other gains, along with rising leverage, introduce some risks. Investors should watch for the company’s ability to manage expenses and service debt while fueling growth.
10/05/25 03:09 AM ETAI Generated. May Contain Errors.