Revenue growth accelerated to 16.8% YoY in Q2 2026, reaching $205.1M, while NOI margins remained robust at 87.6%, but FFO per share growth of 6.6% lagged revenue growth, and EPS declined to $0.44, indicating a widening gap between cash earnings and GAAP net income.
Agree Realty Corporation (ADC) annual income statement — 30-year revenue, gross profit & net income history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Revenue | 779.62M | 718.4M | 617.1M | 537.5M | 429.81M | 339.32M | 248.57M | 187.48M | 137.12M | 111.52M | 91.53M | 69.97M | 53.56M | 43.52M | 34.62M | 30.26M | 27.42M | 34.4M | 35.65M | 34.47M | 32.91M | 31.58M | 28.94M | 26.22M | 23.06M | 22.19M | 22.55M | 21.9M | 19.8M | 18.4M | 16.29M |
| Revenue Growth % | 18.17% | 16.42% | 14.81% | 25.05% | 26.67% | 36.51% | 32.59% | 36.72% | 22.96% | 21.84% | 30.82% | 30.63% | 23.07% | 25.69% | 14.41% | 10.36% | -20.29% | -3.51% | 3.44% | 4.74% | 4.21% | 9.12% | 10.36% | 13.72% | 3.92% | -1.61% | 2.99% | 10.61% | 7.61% | 12.94% | 18.05% |
| Property Operating Expenses | 235.02M | 88.15M | 74.85M | 66.72M | 52.28M | 41.06M | 31.75M | 23.51M | 17.01M | 12.47M | 8.6M | 6.38M | 4.92M | 3.66M | 3.33M | 3.47M | 3.12M | 3.89M | 2.58M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Operating Income (NOI) | 544.6M | 630.25M | 542.25M | 470.78M | 377.53M | 298.26M | 216.82M | 163.97M | 120.11M | 99.05M | 82.93M | 63.59M | 48.64M | 39.86M | 31.3M | 26.79M | 24.3M | 30.51M | 33.07M | 34.47M | 32.91M | 31.58M | 28.94M | 26.22M | 23.06M | 22.19M | 22.55M | 21.9M | 19.8M | 18.4M | 16.29M |
| NOI Margin % | 69.85% | 87.73% | 87.87% | 87.59% | 87.84% | 87.9% | 87.23% | 87.46% | 87.59% | 88.82% | 90.61% | 90.88% | 90.82% | 91.6% | 90.39% | 88.54% | 88.62% | 88.69% | 92.77% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
| Operating Expenses | 167.67M | 289.86M | 240M | 216.39M | 159.45M | 107.99M | 83.68M | 49.57M | 47.1M | 36.09M | 31.27M | 23.47M | 20.75M | 14.44M | 11.92M | 11.46M | 15.5M | 9.92M | 11.61M | 13.79M | 13.09M | 13.37M | 11.32M | 11.23M | 7.44M | 7.09M | 7.85M | 8.34M | 7.42M | 6.84M | 6.21M |
| G&A Expenses | 45.39M | 44.06M | 37.23M | 34.79M | 30.12M | 25.46M | 20.79M | 15.57M | 12.16M | 9.95M | 8.02M | 6.99M | 6.63M | 5.95M | 5.68M | 5.66M | 5M | 5.42M | 4.36M | 4.46M | 4.02M | 4.19M | 2.85M | 2.28M | 2.01M | 1.81M | 1.56M | 1.42M | 1.17M | 1.11M | 1.1M |
| EBITDA | 657.27M | 616.12M | 542.47M | 463.76M | 384.99M | 310.28M | 215.78M | 173.6M | 116.7M | 94.71M | 75.07M | 56.6M | 38.99M | 34.16M | 26.88M | 22.49M | 15.03M | 26.59M | 27.02M | 25.88M | 24.81M | 23.15M | 17.83M | 19.81M | 19.84M | 19.32M | 18.76M | 17.36M | 15.88M | 14.76M | 13.11M |
| EBITDA Margin % | 84.31% | 85.76% | 87.91% | 86.28% | 89.57% | 91.44% | 86.81% | 92.6% | 85.11% | 84.93% | 82.02% | 80.9% | 72.81% | 78.5% | 77.63% | 74.33% | 54.79% | 77.29% | 75.78% | 75.08% | 75.39% | 73.31% | 61.6% | 75.56% | 86.04% | 87.08% | 83.19% | 79.26% | 80.21% | 80.22% | 80.47% |
| Depreciation & Amortization | 280.34M | 275.72M | 240.22M | 209.37M | 166.91M | 120.01M | 82.64M | 59.2M | 43.7M | 31.75M | 23.41M | 16.49M | 11.1M | 8.74M | 7.5M | 7.16M | 6.22M | 6M | 5.56M | 5.2M | 4.99M | 4.95M | 204.99K | 4.82M | 4.22M | 4.22M | 4.06M | 3.8M | 3.5M | 3.2M | 3.03M |
| D&A / Revenue % | 35.96% | 38.38% | 38.93% | 38.95% | 38.83% | 35.37% | 33.25% | 31.58% | 31.87% | 28.47% | 25.57% | 23.56% | 20.73% | 20.09% | 21.67% | 23.66% | 22.68% | 17.43% | 15.59% | 15.09% | 15.16% | 15.66% | 0.71% | 18.39% | 18.3% | 19.02% | 17.98% | 17.35% | 17.68% | 17.39% | 18.59% |
| Operating Income | 376.93M | 340.39M | 302.24M | 254.39M | 218.09M | 190.27M | 133.13M | 114.39M | 73.01M | 62.96M | 51.66M | 40.11M | 27.89M | 25.42M | 19.37M | 15.33M | 8.81M | 20.59M | 21.46M | 20.68M | 19.82M | 18.21M | 17.62M | 14.99M | 15.62M | 15.1M | 14.71M | 13.56M | 12.38M | 11.56M | 10.08M |
| Operating Margin % | 48.35% | 47.38% | 48.98% | 47.33% | 50.74% | 56.07% | 53.56% | 61.02% | 53.24% | 56.46% | 56.44% | 57.33% | 52.08% | 58.41% | 55.95% | 50.66% | 32.11% | 59.86% | 60.19% | 59.99% | 60.23% | 57.65% | 60.89% | 57.17% | 67.75% | 68.06% | 65.21% | 61.91% | 62.53% | 62.83% | 61.88% |
| Interest Expense | 4M | 134.61M | 108.9M | 81.12M | 63.44M | 50.38M | 40.1M | 33.09M | 24.87M | 18.14M | 15.34M | 12.3M | 8.59M | 6.47M | 5.13M | 4.73M | 4.71M | 4.63M | 5.18M | 4.9M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Coverage | - | 2.54x | 2.78x | 3.14x | 3.46x | 3.49x | 3.32x | 3.10x | 3.03x | 3.47x | 3.37x | 3.26x | 3.60x | 3.93x | 3.77x | 3.37x | 3.18x | 4.44x | 4.14x | 4.22x | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Income | 29.74M | -941K | -799K | -189K | -1.25M | 14.61M | -23K | 11.7M | -2.32M | 0 | 0 | 0 | -3.02M | 0 | 0 | -600K | -6.16M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.73M | -10.93M | -2.82M | -15.34M | -13.52M | -12.44M | 0 |
| Pretax Income | 262.71M | 206.72M | 194.14M | 173.46M | 155.9M | 125.28M | 93.06M | 81.3M | 59.31M | 59.02M | 45.95M | 39.76M | 18.78M | 18.94M | 14.24M | 13.74M | 5.34M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Pretax Margin % | 33.7% | 28.78% | 31.46% | 32.27% | 36.27% | 36.92% | 37.44% | 43.37% | 43.26% | 52.92% | 50.2% | 56.83% | 35.06% | 43.53% | 41.13% | 45.39% | 19.49% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Income Tax | 360K | 1.74M | 4.31M | 2.91M | 2.86M | 2.4M | 1.09M | 538K | 516K | 0 | 0 | 0 | 8.87M | -728.73K | -3.13M | 9.7M | 6.51M | -9.82M | -13.2M | 5.2M | 5.84M | 6.58M | 5M | 7.14M | 6.85M | 6.82M | 7.61M | 6.75M | 6.29M | 6.34M | 6.35M |
| Effective Tax Rate % | 0.14% | 0.84% | 2.22% | 1.68% | 1.83% | 1.92% | 1.17% | 0.66% | 0.87% | 0% | 0% | 0% | 47.26% | -3.85% | -21.95% | 70.59% | 121.76% | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 225.04M | 204.35M | 189.2M | 169.96M | 152.44M | 122.27M | 91.38M | 80.08M | 58.17M | 58.11M | 45.12M | 39.02M | 18.49M | 19.68M | 18.05M | 9.55M | 15.07M | 17.99M | 15.02M | 15.48M | 13.97M | 16.05M | 13.12M | 10.47M | 8.77M | 8.07M | 7.1M | 6.81M | 6.09M | 5.22M | 3.73M |
| Net Margin % | 28.87% | 28.45% | 30.66% | 31.62% | 35.47% | 36.03% | 36.76% | 42.71% | 42.42% | 52.11% | 49.29% | 55.77% | 34.52% | 45.21% | 52.13% | 31.56% | 54.94% | 52.31% | 42.12% | 44.92% | 42.46% | 50.82% | 45.35% | 39.93% | 38.04% | 36.35% | 31.47% | 31.08% | 30.74% | 28.37% | 22.92% |
| Net Income Growth % | 21.11% | 8.01% | 11.32% | 11.49% | 24.67% | 33.81% | 14.11% | 37.66% | 0.1% | 28.8% | 15.63% | 111.04% | -6.03% | 9.01% | 88.98% | -36.61% | -16.27% | 19.82% | -3.01% | 10.79% | -12.92% | 22.29% | 25.32% | 19.37% | 8.76% | 13.63% | 4.28% | 11.82% | 16.6% | 39.8% | 16.69% |
| Funds From Operations (FFO) | 505.38M | 480.07M | 429.42M | 379.33M | 319.34M | 242.29M | 174.02M | 139.28M | 101.87M | 89.86M | 68.53M | 55.5M | 29.59M | 28.42M | 25.55M | 16.71M | 21.29M | 23.99M | 20.57M | 20.68M | 18.96M | 20.99M | 13.33M | 15.29M | 12.99M | 12.29M | 11.15M | 10.61M | 9.59M | 8.42M | 6.76M |
| FFO Margin % | 64.82% | 66.83% | 69.59% | 70.57% | 74.3% | 71.4% | 70.01% | 74.29% | 74.29% | 80.58% | 74.87% | 79.33% | 55.25% | 65.3% | 73.8% | 55.22% | 77.63% | 69.74% | 57.71% | 60% | 57.63% | 66.48% | 46.05% | 58.32% | 56.34% | 55.37% | 49.45% | 48.43% | 48.42% | 45.76% | 41.51% |
| FFO Growth % | 57.67% | 11.8% | 13.2% | 18.78% | 31.8% | 39.23% | 24.94% | 36.73% | 13.36% | 31.14% | 23.46% | 87.57% | 4.13% | 11.21% | 52.91% | -21.5% | -11.27% | 16.61% | -0.52% | 9.06% | -9.67% | 57.51% | -12.86% | 17.72% | 5.73% | 10.16% | 5.16% | 10.64% | 13.85% | 24.51% | 16.6% |
| FFO per Share | 4.19 | 4.32 | 4.22 | 3.97 | 4.03 | 3.61 | 3.32 | 3.38 | 3.14 | 3.24 | 2.98 | 3.07 | 1.98 | 2.16 | 2.29 | 1.73 | 2.18 | 2.85 | 2.46 | 2.68 | 2.48 | 2.80 | 2.06 | 2.91 | 2.92 | 2.78 | 2.53 | 2.43 | 2.20 | 2.28 | 2.55 |
| FFO Payout Ratio % | 72.25% | 70.96% | 70.7% | 73.2% | 68.99% | 80.19% | 66.72% | 64.8% | 66.4% | 61.37% | 61.38% | 59.44% | 85.85% | 73.4% | 69.12% | 100.55% | 86.18% | 71.4% | 82.23% | 79.77% | 86.55% | 75.16% | 104.09% | 70.46% | 72.41% | 76.15% | 83.5% | 87.68% | 95.97% | 89.07% | 87.24% |
| EPS (Diluted) | 1.87 | 1.77 | 1.78 | 1.70 | 1.83 | 1.78 | 1.74 | 1.93 | 1.80 | 2.08 | 1.97 | 2.16 | 1.24 | 1.50 | 1.62 | 0.99 | 1.54 | 2.14 | 1.91 | 2.01 | 1.83 | 2.14 | 2.03 | 1.63 | 1.97 | 1.81 | 1.61 | 1.56 | 1.40 | 1.41 | 1.41 |
| EPS Growth % | 10.06% | -0.56% | 4.71% | -7.1% | 2.81% | 2.3% | -9.84% | 7.22% | -13.46% | 5.58% | -8.8% | 74.19% | -17.33% | -7.41% | 63.64% | -35.71% | -28.04% | 12.04% | -4.98% | 9.84% | -14.49% | 5.42% | 24.54% | -17.26% | 8.84% | 12.42% | 3.21% | 11.43% | -0.71% | 0% | 14.63% |
| EPS (Basic) | - | 1.77 | 1.79 | 1.70 | 1.84 | 1.79 | 1.76 | 1.96 | 1.81 | 2.09 | 1.97 | 2.17 | 1.24 | 1.51 | 1.63 | 0.99 | 1.54 | 2.20 | 1.91 | 2.02 | 1.84 | 2.15 | 2.03 | 1.63 | 1.99 | 1.81 | 1.61 | 1.56 | 1.40 | 1.41 | 1.41 |
| Diluted Shares Outstanding | 120.49M | 111.2M | 101.88M | 95.44M | 79.16M | 67.14M | 52.4M | 41.22M | 32.4M | 27.7M | 22.96M | 18.07M | 14.97M | 13.16M | 11.14M | 9.68M | 9.76M | 8.42M | 8.38M | 7.72M | 7.64M | 7.5M | 6.46M | 5.26M | 4.45M | 4.42M | 4.41M | 4.36M | 4.36M | 3.69M | 2.65M |
Quick answers to the most common questions about buying ADC stock.
For fiscal year 2025, Agree Realty Corporation (ADC) reported total revenue of $718.4M. This represents a 4309.7% increase compared to $16.3M in 1996.
Agree Realty Corporation (ADC) is profitable, generating $204.3M in net income for the fiscal year ending 2025 with a net profit margin of 28.4%.
Agree Realty Corporation (ADC) reported an operating income of $340.4M, resulting in an operating profit margin of 47.4%. This margin reflects the operational efficiency of the business before interest and taxes.
Agree Realty Corporation (ADC) generated $630.3M in gross profit for the year, representing a gross profit margin of 87.7%. This demonstrates the company's core pricing power and production efficiency.
Key Metrics
Top Statement Risk
EPS-AFFO divergence
Metrics are mathematically derived from official filings.
Accelerating Growth via Record Investment
ADC's revenue grew 16.8% YoY in Q2 2026, reaching $205.1M, driven by record H1 investment activity and a raised full-year guidance to $1.6B-$1.8B, as per recent SEC filings.
The revenue acceleration is not merely organic; it reflects a deliberate external growth strategy. With investment-grade tenants comprising over 65% of ABR, the new acquisitions appear to maintain credit quality while expanding the portfolio. The raised guidance suggests management's confidence in the acquisition pipeline, but investors should monitor whether the pace of investment can sustain FFO per share growth without diluting quality.
Stable High NOI Margins
NOI margin remained robust at 87.6% in Q2 2026, consistent with the trailing eight-quarter average of 87.7%, reflecting the triple-net lease structure's cost pass-throughs, as reported in financial statements.
The stability in NOI margins underscores the structural advantage of the NNN model, where tenants bear property-level expenses. However, the Q2 2026 NOI margin of 20.0% is an anomaly, likely due to a one-time item or data error; excluding that, margins are steady. This consistency suggests that ADC's profitability is insulated from inflationary pressures on operating costs, but the company's G&A ratio should be watched as the portfolio scales.
FFO Growth Outpaces EPS
FFO per share grew 6.6% YoY to $1.03 in Q2 2026, while EPS declined to $0.44, missing estimates, indicating a widening gap between cash earnings and GAAP net income, based on reported figures.
The divergence between FFO and EPS is critical. While FFO per share continues to grow, the EPS miss suggests elevated non-cash charges, likely from depreciation or straight-line rent adjustments. This may indicate that the quality of earnings is being masked by accounting distortions. Investors should focus on AFFO, which is negative in Q2 2026, to assess true cash generation, though the negative AFFO may be due to large non-cash adjustments or timing.
Depreciation Drag on GAAP Earnings
Depreciation charges appear to be a significant drag on GAAP net income, as evidenced by the $54.7M net income versus $124.3M FFO in Q2 2026, a gap of $69.6M, per company filings.
The large gap between FFO and net income highlights the distortion caused by real estate depreciation. While this is non-cash, it reduces reported EPS and may mislead investors who focus solely on GAAP metrics. The company's high investment activity likely increases depreciation charges, but this is not an economic cost if property values are maintained. However, the negative AFFO in Q2 2026 warrants investigation, as it may indicate that capital expenditures are exceeding cash flows, potentially pressuring the dividend.
Organic Growth Steady Amid Expansion
Same-store NOI growth appears stable, with revenue growth of 16.8% in Q2 2026 largely driven by acquisitions, while occupancy and rent spreads remain healthy, as per the latest earnings release.
The revenue growth is predominantly inorganic, given the record investment activity. However, the high retention rates and investment-grade tenant base suggest that same-store performance is resilient. The company's ability to maintain high occupancy and positive rent spreads on renewals is crucial for long-term cash flow stability. Investors should monitor same-store NOI metrics in the footnotes to isolate organic growth from acquisition-driven expansion.
Earnings Quality Under Scrutiny
The Q2 2026 EPS miss and negative AFFO of -$288.0M raise questions about earnings quality, despite raised AFFO guidance, suggesting possible non-cash adjustments or aggressive accounting, based on reported data.
The negative AFFO is a red flag that warrants deep investigation. While it may be due to large non-cash items like straight-line rent adjustments or derivative losses, it could also indicate that cash available for distribution is under pressure. The company's raised AFFO guidance contrasts with the reported negative AFFO, creating ambiguity. Investors should scrutinize the reconciliation between FFO and AFFO to understand the drivers and assess dividend safety.