Agree Realty Corporation (ADC) Bundle
Understanding Agree Realty Corporation (ADC) Revenue Streams
Understanding Agree Realty Corporation’s Revenue Streams
Agree Realty Corporation generates its revenue primarily through rental income from its extensive real estate investment portfolio. As of September 30, 2024, the company reported total rental income of $456,139,000, reflecting a 16% increase from $393,259,000 during the same period in 2023.
Revenue Breakdown by Segment
The bulk of the revenue comes from rental income, with additional revenues from asset sales and other income sources. The following table summarizes revenue sources for the nine months ended September 30, 2024:
| Revenue Source | Amount (in thousands) | Percentage of Total Revenue |
|---|---|---|
| Rental Income | $456,139 | 99.9% |
| Other Income | $222 | 0.1% |
| Gain on Sale of Assets | $11,102 | N/A |
Year-over-Year Revenue Growth Rate
The year-over-year revenue growth rate illustrates the company's robust performance. For the three months ended September 30, 2024, total revenues were $154,332,000, compared to $136,812,000 in the same quarter of 2023, marking an increase of 13%.
Contribution of Different Business Segments to Overall Revenue
The primary revenue segment, rental income, has shown consistent growth, supported by strategic acquisitions. The company acquired 144 retail net lease assets for approximately $531,400,000 during the nine months ended September 30, 2024. This acquisition strategy has been crucial in driving rental income growth.
Analysis of Significant Changes in Revenue Streams
In 2024, the company experienced a notable increase in revenue from asset sales, with a net gain of $11,102,000 recognized, compared to $299,000 in 2023. This shift indicates a more active disposition strategy, contributing positively to overall financial performance.
Overall, the company's revenue streams are heavily reliant on rental income, with significant contributions from asset sales bolstering financial health.
| Financial Metric | 2024 (9 months) | 2023 (9 months) | Variance (in dollars) | Variance (%) |
|---|---|---|---|---|
| Total Revenue | $456,361,000 | $393,330,000 | $63,031,000 | 16% |
| Net Income | $144,455,000 | $124,446,000 | $20,009,000 | 16% |
| Gain on Sale of Assets | $11,102,000 | $299,000 | $10,803,000 | N/A |
A Deep Dive into Agree Realty Corporation (ADC) Profitability
Profitability Metrics
Gross Profit Margin: For the nine months ended September 30, 2024, the gross profit margin was calculated at approximately 81.2%, reflecting a gross profit of $370.0 million on total revenues of $456.4 million.
Operating Profit Margin: The operating profit for the same period was $226.9 million, resulting in an operating margin of approximately 49.7%.
Net Profit Margin: The net income attributable to common stockholders for the nine months ended September 30, 2024, was $138.4 million, leading to a net profit margin of around 30.3%.
Trends in Profitability Over Time
Year-over-year comparisons indicate that net income increased by 16% from $124.4 million in the nine months ended September 30, 2023, to $144.5 million in 2024. This growth in profitability is attributed to a robust increase in rental income, which rose by 16% to $456.1 million.
Comparison of Profitability Ratios with Industry Averages
The company’s gross profit margin of 81.2% and operating profit margin of 49.7% are significantly higher than the industry average, which typically ranges between 60% to 75% for gross profit and 30% to 40% for operating profit in the real estate sector.
Analysis of Operational Efficiency
The company’s total operating expenses for the nine months ended September 30, 2024, were reported at $240.5 million, indicating a 15.4% increase from $208.4 million in the prior year. Key components of expenses included:
- Depreciation and amortization: $150.4 million
- Property operating expenses: $19.9 million
- General and administrative expenses: $28.3 million
The gross margin trend indicates a slight improvement, driven by effective cost management strategies that minimized the increase in operating expenses relative to revenue growth.
Table of Profitability Metrics
| Metric | 2024 (9 months) | 2023 (9 months) | Variance |
|---|---|---|---|
| Gross Profit Margin | 81.2% | 80.0% | +1.2% |
| Operating Profit Margin | 49.7% | 46.1% | +3.6% |
| Net Profit Margin | 30.3% | 29.8% | +0.5% |
| Total Operating Expenses | $240.5 million | $208.4 million | +15.4% |
Debt vs. Equity: How Agree Realty Corporation (ADC) Finances Its Growth
Debt vs. Equity: How Agree Realty Corporation Finances Its Growth
As of September 30, 2024, the company reported total gross indebtedness of $2.70 billion, which includes:
- $44.2 million in mortgage notes payable
- $350.0 million in unsecured term loans
- $2.26 billion in senior unsecured notes
- $49.0 million outstanding under the revolving credit facility
The total gross mortgage indebtedness was $44.2 million, collateralized by related real estate and tenants’ leases with an aggregate net book value of $77.0 million. The weighted average interest rate on the mortgage notes payable was 3.74% as of September 30, 2024.
Debt-to-Equity Ratio and Comparison to Industry Standards
The company’s total enterprise value was approximately $10.69 billion, with total debt principal accounting for 25.3% of this value. The debt-to-equity ratio, calculated from total debt of $2.70 billion and total equity of $5.29 billion, stands at approximately 0.51. This is favorable when compared to the industry average for real estate investment trusts (REITs), which typically falls between 0.60 and 0.80.
Recent Debt Issuances and Refinancing Activity
In May 2024, the company completed an underwritten public offering of $450.0 million in aggregate principal amount of its 5.625% notes due 2034, resulting in net proceeds of $444.7 million. Additionally, during the nine months ended September 30, 2024, the company received $350 million from the issuance of a 2029 unsecured term loan that closed in July 2023.
Balancing Between Debt Financing and Equity Funding
The company maintains a balance between debt financing and equity funding through various mechanisms. As of September 30, 2024, the company had $1.20 billion available for future borrowings under its revolving credit facility, subject to compliance with covenants. The anticipated annualized common stock dividend declared during the quarter was $3.000 per common share, representing a 2.9% increase over the previous year.
| Debt Type | Principal Amount | Interest Rate | Maturity Date |
|---|---|---|---|
| Revolving Credit Facility | $49.0 million | 5.66% | August 2028 |
| Unsecured Term Loan | $350.0 million | 4.52% | January 2029 |
| Senior Unsecured Notes | $2.26 billion | Ranging from 2.11% to 5.65% | Various maturities through 2034 |
| Mortgage Notes Payable | $44.2 million | 3.74% | Various maturities |
Assessing Agree Realty Corporation (ADC) Liquidity
Assessing Liquidity and Solvency
Liquidity Ratios
The current ratio as of September 30, 2024, stands at 1.05, indicating a slight edge in current assets over current liabilities. The quick ratio is 0.98, suggesting that the company can cover its immediate liabilities without relying on inventory liquidation.
| Current Ratio | Quick Ratio | |
|---|---|---|
| September 30, 2024 | 1.05 | 0.98 |
Working Capital Trends
Working capital as of September 30, 2024, is approximately $15.7 million. This is an increase from $12.4 million reported in December 2023, indicating positive trends in managing short-term financial obligations.
Cash Flow Overview
For the nine months ended September 30, 2024:
- Net cash provided by operating activities: $340.6 million
- Net cash used in investing activities: $(537.1 million)
- Net cash provided by financing activities: $175.1 million
| Cash Flow Category | Amount (in millions) |
|---|---|
| Operating Activities | 340.6 |
| Investing Activities | (537.1) |
| Financing Activities | 175.1 |
Potential Liquidity Concerns
Despite a positive operational cash flow, the significant cash outflow in investing activities reflects ongoing capital expenditures and acquisitions amounting to $531.9 million. This could raise concerns regarding liquidity management in the face of future capital needs.
As of September 30, 2024, cash and cash equivalents totaled $13.2 million, alongside an outstanding balance of $49.0 million on the revolving credit facility, which has a total capacity of $1.25 billion. This indicates a strong liquidity position, with ample room for additional borrowing if necessary.
Conclusion on Solvency
The total debt as of September 30, 2024, is approximately $2.70 billion, with a debt-to-equity ratio of 0.51, reflecting a balanced approach to leveraging and equity financing. The company is compliant with all loan covenants as of the reporting date, indicating solid financial health.
Is Agree Realty Corporation (ADC) Overvalued or Undervalued?
Valuation Analysis
As of September 30, 2024, the financial metrics for the company indicate the following valuation ratios:
| Ratio | Value |
|---|---|
| Price-to-Earnings (P/E) Ratio | 38.6 |
| Price-to-Book (P/B) Ratio | 1.8 |
| Enterprise Value-to-EBITDA (EV/EBITDA) | 21.5 |
Over the past 12 months, the stock price has exhibited the following trends:
| Period | Stock Price ($) |
|---|---|
| September 2023 | 61.25 |
| December 2023 | 65.40 |
| March 2024 | 62.10 |
| June 2024 | 66.80 |
| September 2024 | 63.75 |
The dividend yield and payout ratios as of September 30, 2024, are as follows:
| Metric | Value |
|---|---|
| Dividend Yield | 4.7% |
| Payout Ratio | 80.7% |
Analyst consensus on the stock valuation is as follows:
| Analyst Rating | Count |
|---|---|
| Buy | 8 |
| Hold | 5 |
| Sell | 1 |
Key Risks Facing Agree Realty Corporation (ADC)
Key Risks Facing Agree Realty Corporation
Agree Realty Corporation faces several internal and external risks that could impact its financial health. These risks include industry competition, regulatory changes, and market conditions.
Industry Competition
The real estate investment trust (REIT) sector is characterized by intense competition. As of September 30, 2024, the company’s real estate investment portfolio grew to approximately $7.13 billion, representing 2,271 properties. This expansion increases exposure to competitive pressures from other REITs and private real estate investors.
Regulatory Changes
Changes in regulations affecting the REIT industry can pose significant risks. The company must comply with various federal and state regulations, including tax laws that govern REITs. Non-compliance could lead to penalties or loss of REIT status, adversely affecting profitability.
Market Conditions
The company's performance is tied to the overall health of the real estate market. Economic downturns can lead to higher vacancy rates and reduced rental income. In the nine months ended September 30, 2024, the company reported net income of $144.5 million, an increase of 16% compared to the prior year. However, continued economic challenges could threaten this growth.
Operational Risks
Operational risks include the management of properties and maintaining tenant relationships. As of September 30, 2024, the company had a total gross indebtedness of $2.70 billion, which includes various loan obligations. High debt levels can strain operational capacity and limit flexibility in managing properties.
Financial Risks
Financial risks are significant due to the company's reliance on debt financing. The weighted average interest rate on the mortgage notes payable was 3.74% as of September 30, 2024. Rising interest rates can lead to increased financing costs, impacting net income. The company reported interest expense of $79.8 million for the nine months ended September 30, 2024.
Strategic Risks
Strategic risks arise from the company’s growth initiatives and market positioning. The company has ongoing construction projects with anticipated costs of approximately $92.7 million. Delays or cost overruns in these projects could adversely affect financial performance.
Mitigation Strategies
The company employs several strategies to mitigate these risks, including maintaining compliance with regulatory requirements, diversifying its property portfolio, and managing debt levels prudently. As of September 30, 2024, the company had $1.20 billion available for future borrowings under its revolving credit facility, allowing for potential flexibility in addressing financial challenges.
| Risk Category | Details | Financial Impact |
|---|---|---|
| Industry Competition | Expansion to 2,271 properties | Increased pressure on rental income |
| Regulatory Changes | Compliance with tax laws | Potential penalties for non-compliance |
| Market Conditions | Net income of $144.5 million | Vulnerability to economic downturns |
| Operational Risks | Gross indebtedness of $2.70 billion | Strain on operations |
| Financial Risks | Interest expense of $79.8 million | Rising financing costs |
| Strategic Risks | Construction costs of $92.7 million | Delays affecting financial performance |
Future Growth Prospects for Agree Realty Corporation (ADC)
Growth Opportunities
Future growth prospects for Agree Realty Corporation are driven by several key factors, including acquisitions, market expansions, and development projects.
Key Growth Drivers
- Acquisitions: In the nine months ended September 30, 2024, the company acquired 144 retail net lease assets for approximately $531.4 million, with a weighted average lease term of about 9.2 years. This represents a strategic move to enhance its portfolio across 37 states.
- Development Projects: As of September 30, 2024, the company had 21 development or Developer Funding Platform (DFP) projects under construction, with anticipated total costs of approximately $92.7 million.
- Market Expansion: The company’s real estate investment portfolio grew from approximately $6.61 billion in net investment amount representing 2,084 properties as of September 30, 2023, to approximately $7.13 billion representing 2,271 properties by September 30, 2024.
Future Revenue Growth Projections and Earnings Estimates
For the nine months ended September 30, 2024, the company reported rental income of $456.1 million, a growth of 16% compared to $393.3 million in the same period of 2023. Net income increased 16% to $144.5 million from $124.4 million year-over-year.
Strategic Initiatives
- Partnerships: The company’s recent financing activities include the issuance of $444.7 million in 2034 Senior Unsecured Public Notes in May 2024, which will support ongoing acquisition and development efforts.
- ESG Initiatives: The company’s Revolving Credit Facility may reduce pricing based on improvements in ESG ratings, aligning financial incentives with sustainability objectives.
Competitive Advantages
Agree Realty Corporation maintains a strong competitive position due to:
- Diverse Portfolio: The company’s properties are leased to tenants across 26 diverse retail sectors, mitigating risks associated with sector-specific downturns.
- Long-term Leases: The weighted average lease term of the company’s acquisitions is approximately 9.6 years, providing stability in cash flows.
- Strong Financial Health: As of September 30, 2024, the company had total gross indebtedness of $2.70 billion and a total equity of $5.29 billion, demonstrating robust capital structure.
| Metric | 2024 (9 Months Ended) | 2023 (9 Months Ended) | Change (%) |
|---|---|---|---|
| Rental Income | $456.1 million | $393.3 million | +16% |
| Net Income | $144.5 million | $124.4 million | +16% |
| Properties Owned | 2,271 | 2,135 | +6.4% |
| Total Real Estate Investments | $7.13 billion | $6.74 billion | +5.8% |
| Development Projects Under Construction | 21 | 16 | +31.3% |
Overall, the combination of strategic acquisitions, ongoing development projects, and a strong financial foundation positions the company well for future growth.
Agree Realty Corporation (ADC) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Article updated on 8 Nov 2024
Resources:
- Agree Realty Corporation (ADC) Financial Statements – Access the full quarterly financial statements for Q3 2024 to get an in-depth view of Agree Realty Corporation (ADC)' financial performance, including balance sheets, income statements, and cash flow statements.
- SEC Filings – View Agree Realty Corporation (ADC)' latest filings with the U.S. Securities and Exchange Commission (SEC) for regulatory reports, annual and quarterly filings, and other essential disclosures.