XML 43 R27.htm IDEA: XBRL DOCUMENT v3.25.0.1
Summary of Significant Accounting Policies (Tables)
12 Months Ended
Dec. 31, 2024
Summary of Significant Accounting Policies  
Schedule of amortization of lease intangibles

The following schedule summarizes the Company’s amortization of lease intangibles for the years ended December 31, 2024, 2023 and 2022 (presented in thousands):

For the Year Ended December 31, 

    

2024

    

2023

    

2022

Lease intangibles (in-place)

$

66,544

$

58,396

$

43,553

Lease intangibles (above-market)

 

38,857

 

39,917

 

39,603

Lease intangibles (below-market)

 

(5,621)

 

(6,821)

 

(6,266)

Total

$

99,780

$

91,492

$

76,890

Schedule of estimated future amortization of lease intangibles

The following schedule represents estimated future amortization of lease intangibles as of December 31, 2024 (presented in thousands):

Year Ending December 31, 

    

2025

    

2026

    

2027

    

2028

    

2029

    

Thereafter

    

Total

Lease intangibles (in-place)

$

68,846

  

$

65,290

  

$

58,461

  

$

51,103

  

$

43,373

$

181,198

  

$

468,271

Lease intangibles (above-market)

 

38,536

  

 

36,789

  

 

34,194

  

 

30,684

  

 

27,529

 

228,934

  

 

396,666

Lease intangibles (below-market)

 

(5,533)

 

(5,179)

 

(4,830)

 

(4,011)

 

(3,393)

 

(23,303)

 

(46,249)

Total

$

101,849

  

$

96,900

  

$

87,825

  

$

77,776

  

$

67,509

$

386,829

  

$

818,688

Schedule of cash, cash equivalents and cash held in escrow

The following table provides a reconciliation of cash and cash equivalents and cash held in escrow, both as reported within the consolidated balance sheets, to the total of the cash and cash equivalents and cash held in escrow as reported within the consolidated statements of cash flows (presented in thousands):

    

December 31, 2024

    

December 31, 2023

Cash and cash equivalents

$

6,399

$

10,907

Cash held in escrow

 

 

3,617

Total of cash and cash equivalents and cash held in escrow

$

6,399

$

14,524

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):

Year Ended December 31, 

    

2024

    

2023

    

2022

Net income attributable to Agree Realty Corporation

$

189,197

$

169,959

$

152,437

Less: Series A preferred stock dividends

(7,437)

(7,437)

(7,437)

Net income attributable to common stockholders

181,760

162,522

145,000

Less: Income attributable to unvested restricted shares

(485)

(405)

(376)

Net income used in basic and diluted earnings per share

$

181,275

$

162,117

$

144,624

Weighted average number of common shares outstanding

101,366,693

  

95,431,468

  

78,885,063

Less: Unvested restricted shares

(267,441)

  

(240,059)

  

(225,730)

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

101,099,252

  

95,191,409

  

78,659,333

  

  

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

101,099,252

  

95,191,409

  

78,659,333

Effect of dilutive securities:

Share-based compensation

201,744

  

131,261

  

129,474

ATM Forward Equity Offerings

556,845

39,519

63,381

December 2021 Forward Equity Offering

89,963

May 2022 Forward Equity Offering

173,429

September 2022 Forward Equity Offering

75,223

48,806

October 2024 Forward Equity Offering

18,463

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

101,876,304

  

95,437,412

  

79,164,386

  

  

Operating Partnership Units ("OP Units")

347,619

  

347,619

  

347,619

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

102,223,923

  

95,785,031

  

79,512,005

Schedule of antidilutive securities excluded from computation of earnings per share

The following summarizes the number of restricted common stock and performance units that were anti-dilutive and not included in the computation of diluted earnings per share, for the respective periods.

Year Ended

December 31, 2024

        

December 31, 2023

        

December 31, 2022

Anti-dilutive share-based compensation

10

185

62