XML 33 R23.htm IDEA: XBRL DOCUMENT v3.22.1
Summary of Significant Accounting Policies (Tables)
3 Months Ended
Mar. 31, 2022
Summary of Significant Accounting Policies  
Schedule of real estate properties held-for-sale

Real estate held for sale consisted of the following as of March 31, 2022 and December 31, 2021 (presented in thousands):

    

March 31, 2022

    

December 31, 2021

Land

$

$

4,485

Lease intangibles - asset

1,213

 

 

5,698

Accumulated depreciation and amortization, net

 

 

(22)

Total Real Estate Held for Sale, net

$

$

5,676

Subsequent to quarter-end, a property that did not qualify as held for sale as of March 31, 2022 was sold at a price of $14.0 million, which approximated its carrying value.

Schedule of amortization of lease intangibles

The following schedule summarizes the Company’s amortization of lease intangibles for the three months ended March 31, 2022 and 2021 (presented in thousands):

Three Months Ended

    

    

March 31, 2022

    

March 31, 2021

Lease intangibles (in-place)

$

8,795

$

5,915

Lease intangibles (above-market)

 

9,636

 

6,401

Lease intangibles (below-market)

 

(1,458)

 

(1,645)

Total

$

16,973

$

10,671

Schedule of estimated future amortization of lease intangibles

The following schedule represents estimated future amortization of lease intangibles as of March 31, 2022 (presented in thousands):

2022

Year Ending December 31, 

    

(remaining)

    

2023

    

2024

    

2025

    

2026

    

Thereafter

    

Total

Lease intangibles (in-place)

$

29,842

  

$

37,665

  

$

35,021

  

$

32,596

  

$

30,157

$

156,469

  

$

321,750

Lease intangibles (above-market)

 

29,583

  

 

37,186

  

 

33,120

  

 

30,631

  

 

28,868

 

235,371

  

 

394,759

Lease intangibles (below-market)

 

(4,359)

 

(5,186)

 

(4,516)

 

(4,080)

 

(3,726)

 

(11,844)

 

(33,711)

Total

$

55,066

  

$

69,665

  

$

63,625

  

$

59,147

  

$

55,299

$

379,996

  

$

682,798

Schedule of cash, cash equivalents and cash held in escrow

Per the requirements of ASU 2016-18 (Topic 230, Statement of Cash Flows) the following table provides a reconciliation of cash and cash equivalents and cash held in escrow, both as reported within the Condensed Consolidated Balance Sheets, to the total of the cash and cash equivalents and cash held in escrow as reported within the Condensed Consolidated Statements of Cash Flows (presented in thousands):

    

March 31, 2022

    

December 31, 2021

Cash and cash equivalents

$

24,888

$

43,252

Cash held in escrow

 

878

 

1,998

Total of cash and cash equivalents and cash held in escrow

$

25,766

$

45,250

Schedule of reconciliation of basic and diluted net earnings per common share

The following is a reconciliation of the numerator and denominator used in the computation of basic and diluted net earnings per share of common stock for each of the periods presented (presented in thousands, except for share data):

Three Months Ended

    

    

March 31, 2022

    

March 31, 2021

Net income attributable to Agree Realty Corporation

$

36,113

$

30,112

Less: Series A preferred stock dividends

(1,859)

Net income attributable to common stockholders

34,254

30,112

Less: Income attributable to unvested restricted shares

(110)

(103)

Net income used in basic and diluted earnings per share

$

34,144

$

30,009

Weighted average number of common shares outstanding

  

71,471,247

  

63,048,905

Less: Unvested restricted stock

  

(242,317)

  

(220,008)

Weighted average number of common shares outstanding used in basic earnings per share

  

71,228,930

  

62,828,897

  

  

Weighted average number of common shares outstanding used in basic earnings per share

  

71,228,930

  

62,828,897

Effect of dilutive securities:

Share-based compensation

  

58,190

  

62,454

2020 ATM Forward Equity Offerings

49,009

2021 ATM Forward Equity Offerings

980

December 2021 Forward Offering

48,003

Weighted average number of common shares outstanding used in diluted earnings per share

  

71,336,103

  

62,940,360