Agree Realty
ADC
#2263
Rank
$8.68 B
Marketcap
$75.30
Share price
0.75%
Change (1 day)
5.94%
Change (1 year)

Agree Realty - 10-Q quarterly report FY


Text size:
UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549


FORM 10-Q




_X_ Quarterly Report Pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934

|_| For the quarterly period ended September 30, 1997

OR


|_| Transition Report Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934


For the transition period from _________ to _________

Commission File Number 1-12928



Agree Realty Corporation
- ------------------------------------------------------------------------------
(Exact name of registrant as specified in its charter)



Maryland 38-3148187
- -----------------------------------------------------------------------------
(State or other jurisdiction (I.R.S. Employer
of incorporation or organization) Identification No.)



31850 Northwestern Highway, Farmington Hills, Michigan 48334
- -----------------------------------------------------------------------------
(Address-of-principal-executive-offices) (Zip Code)



Registrant's telephone number, included area code: (248) 737-4190



Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days.



Yes No
|X| |_|


4,332,280 Shares of Common Stock, $.0001 par value, were outstanding as of
November 7, 1997


<TABLE>
<CAPTION>

Agree Realty Corporation


Form 10-Q

Index

- -----------------------------------------------------------------------------

<S> <C> <C>
Part I: Financial Information Page

Item 1. Interim Consolidated Financial Statements 3

Consolidated Balance Sheets as of September 30, 1997
and December 31, 1996. 4-5

Consolidated Statements of Operations for the nine
months ended September 30, 1997 and 1996. 6

Consolidated Statements of Operations for the three
months ended September 30, 1997 and 1996. 7


Consolidated Statement of Stockholders' Equity for
the nine months ended September 30, 1997. 8


Consolidated Statements of Cash Flows for the nine
months ended September 30, 1997 and 1996. 9


Notes to Consolidated Financial Statements 10

Item 2. Management's Discussion and Analysis of Financial Condition
and Results of Operations. 11-17

Part II: Other Information

Item 1. Legal Proceedings 18

Item 2. Changes in Securities 18

Item 3. Defaults Upon Senior Securities 18

Item 4. Submission of Matters to a Vote of Security Holders 18

Item 5. Other Information 18

Item 6. Exhibits and Reports on Form 8-K 18

Signatures 19
</TABLE>

2
Agree Realty Corporation

Part I: Financial Information
- -----------------------------------------------------------------------------

ITEM 1. INTERIM CONSOLIDATED FINANCIAL STATEMENTS




3
<TABLE>
<CAPTION>

Agree Realty Corporation

Consolidated Balance Sheets (Unaudited)

- -----------------------------------------------------------------------------



September 30, December 31,
1997 1996
------------- ------------
<S> <C> <C>
Assets
Real Estate Investments
Land $ 27,758,342 $ 25,183,667
Buildings 107,742,401 107,204,583
Property under development 515,081 85,993
------------- -------------

136,015,824 132,474,243
Less accumulated depreciation (19,364,174) (17,339,353)
------------- -------------
Net Real Estate Investments 116,651,650 115,134,890

Cash and Cash Equivalents 1,306,971 294,389

Accounts Receivable - Tenants 238,411 638,735

Restricted Asset - Cash Held in Escrow 313,523 266,771

Investments In and Advances To Unconsolidated Entities 1,953,483 1,820,605

Unamortized Deferred Expenses
Financing costs 2,112,594 2,398,377
Leasing costs 141,408 141,757

Other Assets 986,058 686,346
------------- -------------
$ 123,704,098 $ 121,381,870
============= =============


<FN>


See accompanying notes to consolidated financial statements.
</TABLE>

4
<TABLE>
<CAPTION>

Agree Realty Corporation

Consolidated Balance Sheets (Unaudited)

- -----------------------------------------------------------------------------





September 30, December 31,
1997 1996
------------- ------------
<S> <C> <C>
Liabilities and Stockholders' Equity

Mortgages Payable $ 51,040,578 $ 53,663,999

Construction Loans 1,701,406 10,616,936

Note Payable 6,865,459 23,616,382

Dividends and Distributions Payable 2,286,310 1,479,345

Accrued Interest Payable 242,737 354,988

Accounts Payable
Operating 224,721 691,981
Capital expenditures 183,373 596,794

Tenant Deposits 58,357 50,394
------------- -------------

Total Liabilities 62,602,941 91,070,819
------------- -------------

Minority Interest 5,681,828 5,869,014
------------- -------------


Stockholders' Equity
Common stock, $.0001 par value, 20,000,000
shares authorized, 4,332,280 and 2,649,475
shares issued and outstanding 433 265
Additional paid-in capital 62,577,294 30,060,908
Deficit (7,158,398) (5,619,136)
------------- -------------


Total Stockholders' Equity 55,419,329 24,442,037
------------- -------------


$ 123,704,098 $ 121,381,870
============= =============

<FN>

See accompanying notes to consolidated financial statements.
</TABLE>

5
<TABLE>
<CAPTION>


Agree Realty Corporation

Consolidated Statements of Operations (Unaudited)
- -----------------------------------------------------------------------------




Nine Months Ended Nine Months Ended
September 30, 1997 September 30, 1996
------------------ ------------------

<S> <C> <C>
Revenues
Rental income $ 12,057,757 $ 10,575,838
Operating cost reimbursement 1,409,491 1,273,309
Management fees and other 65,710 60,634
------------ ------------

Total Revenues 13,532,958 11,909,781
------------ ------------

Operating Expenses
Real estate taxes 959,230 886,643
Property operating expenses 728,549 698,130
Land lease payments 337,533 224,583
General and administrative 881,098 779,177
Depreciation and amortization 2,082,347 1,954,065
------------ ------------

Total Operating Expenses 4,988,757 4,542,598
------------ ------------

Income From Operations 8,544,201 7,367,183
------------ ------------

Other Income (Expense)
Interest expense, net (4,385,104) (4,510,656)
Gain on land sales 103,270 --
Development fee income 22,369 --
Equity in net income of unconsolidated entities 4,109 62,025
------------ -----------

Total Other Expense (4,255,356) (4,448,631)
------------ ------------

Income Before Minority Interest 4,288,845 2,918,552

Minority Interest (680,439) (566,491)
------------ ------------

Net Income $ 3,608,406 $ 2,352,061
============ ============

Earnings Per Share $ 1.04 $ .89
============ ============

Weighted Average Number of
Common Shares Outstanding 3,481,193 2,649,475
============ ============

<FN>

See accompanying notes to consolidated financial statements.
</TABLE>

6
<TABLE>
<CAPTION>

Agree Realty Corporation

Consolidated Statements of Operations (Unaudited)

- -----------------------------------------------------------------------------


Three Months Ended Three Months Ended
September 30, 1997 September 30, 1996
------------------ ------------------
<S> <C> <C>
Revenues
Rental income $ 4,029,933 $ 3,618,303
Operating cost reimbursement 452,646 377,313
Management fees and other 19,631 21,054
----------- -----------

Total Revenues 4,502,210 4,016,670
----------- -----------

Operating Expenses
Real estate taxes 328,397 300,938
Property operating expenses 199,234 191,099
Land lease payments 114,533 111,500
General and administrative 288,450 237,305
Depreciation and amortization 695,892 667,215
----------- -----------

Total Operating Expenses 1,626,506 1,508,057
----------- -----------

Income From Operations 2,875,704 2,508,613
----------- -----------

Other Income (Expense)
Interest expense, net (1,206,300) (1,575,053)
Equity in net income (loss) of unconsolidated entities 3,325 (89,023)
Development fee expense (906) --
---------- -----------

Total Other Expense (1,203,881) (1,664,076)
---------- -----------

Income Before Minority Interest 1,671,823 844,537

Minority Interest (214,580) (163,925)
---------- -----------

Net Income $ 1,457,243 $ 680,612
---------- -----------

Earnings Per Share $ .34 $ .26
---------- -----------

Weighted Average Number of
Common Shares Outstanding 4,332,280 2,649,475
---------- -----------

<FN>

See accompanying notes to consolidated financial statements.
</TABLE>

7
<TABLE>
<CAPTION>


Agree Realty Corporation

Consolidated Statement of Stockholders' Equity (Unaudited)

- -----------------------------------------------------------------------------



Common Stock Additional
--------------------- Paid-In
Shares Amount Capital Deficit
------ ------ ---------- -------
<S> <C> <C> <C> <C>
Balance, January 1, 1997 2,649,475 $ 265 $30,060,908 $(5,619,136)

Issuance of shares under the Stock Incentive Plan 28,955 3 618,910 --

Issuance of common stock 1,653,850 165 31,897,476 --

Dividends declared for the period January 1, 1997
to September 30, 1997 -- -- -- (5,147,668)

Net income for the period January 1, 1997 to
September 30, 1997 -- -- -- 3,608,406
--------- ----------- ----------- -----------

Balance, September 30, 1997 4,332,280 $ 433 $62,577,294 $(7,158,398)
========== ========== =========== ============
<FN>

See accompanying notes to consolidated financial statements.
</TABLE>

8
<TABLE>
<CAPTION>



Agree Realty Corporation

Consolidated Statements of Cash Flows (Unaudited)

- -----------------------------------------------------------------------------



Nine Months Ended Nine Months Ended
September 30, 1997 September 30, 1996
------------------ ------------------
<S> <C> <C>
Cash Flows From Operating Activities
Net income $ 3,608,406 $ 2,352,061
Adjustments to reconcile net income to net
cash provided by operating activities
Depreciation 2,027,901 1,882,695
Amortization 359,784 376,996
Equity in net income of unconsolidated entities (4,109) (62,025)
Minority interests 680,439 566,491
Gain on land sales (103,270) --
Decrease in accounts receivable 400,324 333,751
Increase in other assets (83,535) (33,913)
Decrease in accounts payable (467,260) (399,379)
Increase (decrease) in accrued interest (112,251) 155,342
Increase in tenant deposits 7,963 7,543
------------ ------------
Net Cash Provided By Operating Activities 6,314,392 5,179,562
------------ ------------
Cash Flows From Investing Activities
Acquisition of real estate investments (including
capitalized interest of $46,221 in 1997 and $64,109
in 1996) (3,461,445) (11,416,031)
Proceeds from sale of land 148,270 --
Investments in and advances to unconsolidated entities 121,447 (1,969,733)
------------ ------------
Cash Flows Used In Investing Activities (3,191,728) (13,385,764)
------------ ------------
Cash Flows From Financing Activities
Proceeds from issuance of common stock 31,897,641 --
Payment on line-of-credit (31,250,375) --
Line-of-credit proceeds 14,499,452 21,237,489
Payment of construction loans (8,915,530) (7,765,033)
Dividends and limited partners' distributions paid (5,208,328) (4,432,954)
Payments of mortgages payable (2,623,421) (227,327)
Net repayment of capital expenditure payables (413,421) (1,472,009)
Increase in escrow deposits (46,752) (46,387)
Payments of leasing costs (29,793) (52,224)
Payments for financing costs (19,555) (287,538)
------------ ------------
Net Cash Provided By (Used In) Financing Activities (2,110,082) 6,954,017
------------ ------------
Net Increase (Decrease) In Cash and Cash Equivalents 1,012,582 (1,252,185)
Cash and Cash Equivalents, beginning of period 294,389 1,283,672
------------ ------------

Cash and Cash Equivalents, end of period $ 1,306,971 $ 31,487
============ ============

Supplemental Disclosure of Cash Flow Information
Cash paid for interest (net of amounts capitalized) $ 4,235,205 $ 4,065,327
============ ============
Supplemental Disclosure of Non-Cash Transactions
Dividends and limited partners' distributions declared
and unpaid $ 2,286,310 $ 1,479,345
Shares issued under Stock Incentive Plan $ 618,913 $ 170,616
============ ============
<FN>

See accompanying notes to consolidated financial statements.
</TABLE>

9
Agree Realty Corporation

Notes to Consolidated Financial Statements
(Unaudited)

- -----------------------------------------------------------------------------



1. Basis of
Presentation The accompanying unaudited 1997 consolidated financial
statements have been prepared in accordance with
generally accepted accounting principles for interim
financial information and with the instructions to
Form 10-Q and Article 10 of Regulation S-X.
Accordingly, they do not include all of the
information and footnotes required by generally
accepted accounting principles for complete financial
statements. In the opinion of management, all
adjustments (consisting of normal recurring accruals)
considered necessary for a fair presentation have been
included. The consolidated balance sheet at December
31, 1996 has been derived from the audited
consolidated financial statements at that date.
Operating results for the nine months ended September
30, 1997 are not necessarily indicative of the results
that may be expected for the year ending December 31,
1997, or for any other interim period. For further
information, refer to the consolidated financial
statements and footnotes thereto included in the
Company's Annual Report for the year ended December
31, 1996.

2. Issuance of
Common Stock During May and June 1997, the Company sold 1,653,850
shares of common stock. The cash proceeds (net of
underwriting fees and related issuance costs) to the
Company from the stock issuance sales were
approximately $31.9 million, which was used to reduce
outstanding indebtedness.

3. Earnings Per
Share Earnings per share has been computed by dividing the
income by the weighted average number of common shares
outstanding.

10
Agree Realty Corporation

Part I

- -----------------------------------------------------------------------------



ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS
-----------------------------------------------------------

Overview

The Company was established to continue to operate and expand the retail
property business of the Agree Predecessors. The Company commenced its
operations on April 22, 1994 with the sale of 2,500,000 shares of common
stock. The net cash proceeds to the Company from the completion of the
initial public offering were approximately $45.4 million, which were used
primarily to reduce outstanding indebtedness, pay stock issuance costs and
establish a working capital reserve. On May 21, 1997, the Company completed
an offering of 1,625,000 shares of common stock at $20.625 per share; on June
18, 1997 the underwriters exercised their overallotment option for an
additional 28,850 shares at the same per share price (collectively, "the 1997
Offering"). The net proceeds from the 1997 Offering of approximately $31.9
million were used to repay amounts outstanding under the Company's credit
facility.

The assets of the Company are held by, and all operations are conducted
through, the Operating Partnership, in which the Company held an 87.16%
interest as of September 30, 1997 as the sole general partner. The Company is
operating so as to qualify as a real estate investment trust for federal
income tax purposes.

The following should be read in conjunction with the Unaudited Consolidated
Financial Statements of Agree Realty Corporation including the respective
notes thereto, all of which are included in this Form 10-Q.

Comparison of Nine Months Ended September 30, 1997 to Nine Months Ended
September 30, 1996

Rental income increased $1,482,000, or 14%, to $12,058,000 in 1997, compared
to $10,576,000 in 1996. The increase is primarily the result of the
development and acquisition of five properties in 1996.

Operating cost reimbursements, which represent additional rent required by
substantially all of the Company's leases to cover the tenants' proportionate
share of the property's operating expenses, increased $136,000, or 11%, to
$1,409,000 in 1997, compared to $1,273,000 in 1996. Operating cost
reimbursements increased due to the increase in real estate taxes and
property operating expenses from 1997 to 1996 as explained below.

11
Agree Realty Corporation

Part I

- -----------------------------------------------------------------------------


Management fees and other income remained relatively constant at $66,000 in
1997 versus $61,000 in 1996.

Real estate taxes increased $72,000, or 8%, to $959,000 in 1997 versus
$887,000 in 1996. The increase is the result of the addition of new
properties.

Property operating expenses (shopping center maintenance, insurance and
utilities) increased $31,000, or 4%, to $729,000 in 1997 versus $698,000 in
1996. The increase was the result of increased snow removal costs of $8,000;
an increase in shopping center maintenance costs of $30,000; a decrease in
utility costs of $4,000 and a decrease in insurance costs of $3,000 in 1997
versus 1996.

Land lease payments increased $113,000 to $338,000 in 1997 versus $225,000 in
1996 as a result of the acquisition of a ground lease of a single tenant
property in Aventura, Florida.

General and administrative expenses increased by $102,000, or 13%, to
$881,000 in 1997 versus $779,000 in 1996. The increase was primarily the
result of increases in compensation-related expenses of $71,000; increases in
state franchise and income taxes of $10,000 and increased expenses in
connection with the management of the Company's properties of $21,000.
General and administrative expenses as a percentage of rental income
decreased from 7.4% for 1996 to 7.3% for 1997.

Depreciation and amortization increased $128,000, or 7%, to $2,082,000 in
1997 versus $1,954,000 in 1996. This increase was the result of the
completion of five new properties in 1996.

Interest expense decreased $126,000, or 3%, to $4,385,000 in 1997, from
$4,511,000 in 1996. The decrease in interest expense was the result of the
Company using the proceeds of the 1997 Offering to reduced the Company's
indebtedness, during the quarter ended June 30, 1997.

Equity in net income of unconsolidated entities decreased $58,000 to $4,000
in 1997 versus $62,000 in 1996 as a result of additional expenses in 1997
related to certain of the seven properties held in joint ventures, in which
the Company holds interests ranging from 8% to 20%.

The Company received $22,000 of development fee income in 1997 in connection
with the completion of four Joint Venture Properties. There was no
development fee income in 1996.

12
Agree Realty Corporation

Part I

- -----------------------------------------------------------------------------


The Company recognized income of $103,000 on the sale of a parcel of land in
1997. There were no land sale gains in 1996.

The Company's income before minority interest increased $1,370,000 as a
result of the foregoing factors.

Comparison of Three Months Ended September 30, 1997 to Three Months Ended
September 30, 1996

Rental income increased $411,000, or 11%, to $4,030,000 in 1997, compared to
$3,619,000 in 1996. The increase is primarily the result of the development
and acquisition of three properties in 1996.

Operating cost reimbursements increased $75,000, or 20%, to $452,000 in 1997,
compared to $377,000 in 1996. Operating cost reimbursements increased due to
the increase in real estate taxes and property operating expenses from 1997
to 1996 as explained below.

Management fees and other income remained constant at $20,000 in 1997 versus
$21,000 in 1996.

Real estate taxes increased $27,000, or 9%, to $328,000 in 1997 versus
$301,000 in 1996. The increase is the result of the addition of new
properties.

Property operating expense (shopping center maintenance, insurance and
utilities) increased $8,000, or 4% to $199,000 in 1997 versus $191,000 in
1996. The increase was the result of an increase in shopping center
maintenance costs of $9,000 and a decrease in insurance costs of $1,000 in
1997 versus 1996.

Land lease payments increased $3,000 to $114,000 in 1997 versus $111,000 in
1996 as a result of an amendment to the terms of a ground lease for a
property located in Perrysburg, Ohio.

General and administrative expenses increased by $51,000, or 22%, to $288,000
in 1997 versus $237,000 in 1996. This increase was primarily the result of
increases in compensation-related expenses of $42,000 and increased expenses
in connection with the management of the Company's properties of $9,000.
General and administrative expenses as a percentage of rental income
increased from 6.6% for 1996 to 7.2% for 1997.

Depreciation and amortization increased $29,000, or 4%, to $696,000 in 1997
versus $667,000 in 1996. This increase was the result of the completion of
three new properties in 1996.

13
Agree Realty Corporation

Part I

- -----------------------------------------------------------------------------


Interest expense decreased $369,000, or 23%, to $1,206,000 in 1997, from
$1,575,000 in 1996. The decrease in interest expense was the result of the
Company's completion of the 1997 Offering during the quarter ended June 30,
1997.

Equity in net income of unconsolidated entities increased $92,000, to $3,000
in 1997 versus a loss of ($89,000) in 1996 as a result of additional expenses
in 1996 related to certain of the seven properties held in joint ventures, in
which the Company holds interests ranging from 8% to 20%.

The Company's income before minority interest increased $827,000 as a result
of the foregoing factors.

Funds from Operations

Management considers funds from operations ("FFO") to be a supplemental
measure of the Company's operating performance. FFO is defined by the
National Association of Real Estate Investments Trusts, Inc. ("NAREIT") to
mean net income (loss) before minority interest, computed in accordance with
generally accepted accounting principles ("GAAP"), excluding gains (losses)
from debt restructuring and sales of property, plus real estate related
depreciation and amortization (excluding amortization of financing costs),
and after adjustments for unconsolidated partnerships and joint ventures. FFO
does not represent cash generated from operating activities in accordance
with GAAP and is not necessarily indicative of cash available to fund cash
needs. FFO should not be considered as an alternative to net income as the
primary indicator of the Company's operating performance or as an alternative
to cash flow as a measure of liquidity.


14
Agree Realty Corporation

Part I

- -----------------------------------------------------------------------------


The following tables illustrate the calculation of FFO for the nine months
and three months ended September 30, 1997 and 1996:
<TABLE>
<CAPTION>

Nine Months Ended September 30, 1997 1996
- ------------------------------- ---- ----
<S> <C> <C>
Net income before minority interest $ 4,288,845 $ 2,918,552
Depreciation of real estate assets 2,008,722 1,874,126
Amortization of leasing costs 62,881 71,370
Amortization of stock awards 97,425 62,154
Depreciation of real estate assets held in unconsolidated entities 515,765 199,683
Gain on sale of assets (103,270) -
Development fee income (22,369) -
----------- -----------
Funds from Operations $ 6,847,999 $ 5,125,885
=========== ===========

Funds from Operations Per Share $ 1.66 $ 1.56
=========== ===========

Weighted Average Shares and OP Units Outstanding 4,119,152 3,287,434
=========== ===========
</TABLE>

FFO increased $1,722,000, or 34%, to $6,848,000. The increase in FFO is
primarily the result of the development and acquisition of five properties in
1996 and the completion of the 1997 Offering.

<TABLE>
<CAPTION>

Three Months Ended September 30, 1997 1996
- -------------------------------- ---- ----

<S> <C> <C>
Net income before minority interest $ 1,671,823 $ 844,537
Depreciation of real estate assets 670,273 639,568
Amortization of leasing costs 21,656 24,576
Amortization of stock awards 32,475 20,718
Depreciation of real estate assets held in unconsolidated entities 171,922 199,683
Development fee expense 906 -
----------- -----------

Funds from Operations $ 2,569,055 $ 1,729,082
=========== ===========

Funds from Operations Per Share $ .52 $ .53
=========== ===========

Weighted Average Shares and OP Units Outstanding 4,970,239 3,287,434
=========== ===========
</TABLE>

FFO increased $840,000, or 49%, to $2,569,000. The increase in FFO is
primarily the result of the development and acquisition of three properties
in 1996 and the completion of the 1997 Offering.

15
Agree Realty Corporation

Part I

- -----------------------------------------------------------------------------


Liquidity and Capital Resources

The Company's principal demands for liquidity are distributions to its
stockholders, debt repayment, development of new properties and future
property acquisitions.

During the quarter ended September 30, 1997 the Company declared a quarterly
dividend of $.46 per share. The dividend was paid on October 16, 1997 to
holders of record on September 30, 1997.

As of September 30, 1997, the Company had total mortgage indebtedness of
$51,040,578 with a weighted average interest rate of 7.55%. Future scheduled
annual maturities of mortgages payable for the years ended September 30, are
as follows: 1998 - $345,229; 1999 - $8,258,653; 2000 - $951,659; 2001 -
$1,027,078; 2002 - $1,108,655. This mortgage debt is all fixed rate debt.

In addition, the Operating Partnership has in place a $50 million Credit
Facility with a bank group headed by Michigan National Bank which is
guaranteed by the Company. The loan is for a three-year period ending on
August 7, 2000 and can be extended by the Company for an additional three
years. Advances under the Credit Facility bear interest within a range of
LIBOR plus 187.5 basis points to 250 basis points or the Bank's prime rate
less 12.5 basis points to plus 50 basis points, at the option of the Company,
based on certain factors such as debt to property value and debt service
coverage. The Credit Facility is used to fund property acquisitions and
development activities and is secured by all of the Company's existing
properties which are not otherwise encumbered and properties to be acquired
or developed. As of September 30, 1997, $6,865,459 was outstanding under the
Credit Facility.

The Company also has in place a $5 million line of credit which matures
September 21, 1998. The line bears interest at the bank's prime rate or 200
basis points in excess of the one-month LIBOR rate at the option of the
Company. The purpose of the loan is to provide working capital to the Company
and fund land options and start-up costs associated with new projects. As of
September 30, 1997, there were no amounts outstanding under the line of
credit.

The Company has received funding from an unaffiliated entity to fund
construction of certain of its properties. Advances under this agreement bear
no interest and are required to be repaid within sixty (60) days after the
date construction has been completed. The advances are secured by the
specific land and buildings being developed. As of September 30, 1997,
$1,701,406 was outstanding under this arrangement.

16
Agree Realty Corporation

Part I

- -----------------------------------------------------------------------------


The Company has two development projects under way which will add an
additional 30,000 square feet of retail space to the Company's portfolio. The
projects are expected to be completed during the fourth quarter of 1997 and
the second quarter of 1998. Management expects the development of these
retail projects to have a positive effect on cash generated by operating
activities and funds from operations. Additional Company funding required for
these projects is estimated to be $3,400,000 and will come from the Credit
Facility.

The Company intends to meet its short-term liquidity requirements, including
capital expenditures related to the leasing and improvement of the
properties, through its cash flow provided by operations and the
line-of-credit. Management believes that adequate cash flow will be available
to fund the Company's operations and pay dividends in accordance with REIT
requirements. The Company intends to maintain a ratio of total indebtedness
(including construction and acquisition financing) to Total Market
Capitalization of 65% or less. The Company plans to begin construction of
additional pre-leased developments and may acquire additional properties
which will initially be financed by the line of credit and the Credit
Facility. Management intends to periodically refinance short term
construction and acquisition financing with long-term debt and equity. Upon
the completion of such refinancing, the Company intends to lower its ratio of
total indebtedness to Total Market Capitalization to 50% or less.
Nevertheless, the Company may operate with debt levels which are in excess of
50% for extended periods of time prior to such refinancing.

Inflation

The Company's leases generally contain provisions designed to mitigate the
adverse impact of inflation on net income. These provisions include clauses
enabling the Company to pass through to tenants certain operating costs,
including real estate taxes, common area maintenance, utilities and
insurance, thereby reducing the Company's exposure to increases in costs and
operating expenses resulting from inflation. Certain of the Company's leases
contain clauses enabling the Company to receive percentage rents based on
tenants' gross sales, which generally increase as prices rise, and, in
certain cases, escalation clauses, which generally increase rental rates
during the terms of the leases. In addition, expiring tenant leases permit
the Company to seek increased rents upon re-lease at market rates if rents
are below the then existing market rates.

17
Agree Realty Corporation

Part II

- -----------------------------------------------------------------------------


Other Information

Item 1. Legal Proceedings
None


Item 2. Changes in Securities
None


Item 3. Defaults Upon Senior Securities
None


Item 4. Submission of Matters to a Vote of Security Holders
None


Item 5. Other Information
None


Item 6. Exhibits and Reports on Form 8-K

(a) Exhibits

3.1 Articles of Incorporation and Articles of Amendment of
the Company (incorporated by reference to Exhibit 3.1 to
the Company's Registration Statement on Form S-11
(Registration Statement No. 33-73858, as amended ("Agree
S-11"))


3.2 Bylaws of the Company (incorporated by reference to
Exhibit 3.3 to Agree S-11)


10.1 First amendment to $50 million line-of-credit agreement
dated August 7, 1997 among Agree Realty Corporation and
Michigan National Bank, as agent.


10.2 First amendment to $5 million business loan agreement
dated September 21, 1997 between Agree Limited
Partnership and Michigan National Bank.


27.1 Financial Data Schedule

(b) Reports on Form 8-K
None

18
Agree Realty Corporation

Signatures

- -----------------------------------------------------------------------------


Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has fully caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.


Agree Realty Corporation



/s/ RICHARD AGREE
- -------------------------------------
Richard Agree
President and Chief Executive Officer



/s/ KENNETH R. HOWE
- -------------------------------------
Kenneth R. Howe
Vice President - Finance and Secretary
(Principal Financial Officer)




Date: November 7, 1997


19