Agree Realty
ADC
#2257
Rank
$8.61 B
Marketcap
$74.74
Share price
-1.83%
Change (1 day)
5.15%
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, 1996

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: (810) 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| |_|


2,649,475 Shares of Common Stock, $.0001 par value, were outstanding as of
November 1, 1996
<TABLE>
<CAPTION>



Agree Realty Corporation
Form 10-Q

Index
- ------------------------------------------------------------------------------



Part I: Financial Information Page
<S> <C>
Item 1. Interim Consolidated Financial Statements 3

Consolidated Balance Sheets as of
September 30, 1996 and December 31, 1995. 4-5

Consolidated Statements of Operations for the
nine months ended September 30, 1996 and 1995. 6

Consolidated Statements of Operations for the
three months ended September 30, 1996 and 1995. 7

Consolidated Statement of Stockholders' Equity for
the nine months ended September 30, 1996. 8

Consolidated Statements of Cash Flows for
the nine months ended September 30, 1996 and 1995. 9-10


Notes to Consolidated Financial Statements 11-13
<CAPTION>
Item 2. Management's Discussion and Analysis of Financial Condition
and Results of Operations. 14-20
<CAPTION>
Part II: Other Information
<CAPTION>
<S> <C>
Item 1. Legal Proceedings 21

Item 2. Changes in Securities 21

Item 3. Defaults Upon Senior Securities 21

Item 4. Submission of Matters to a Vote of Security Holders 21

Item 5. Other Information 21

Item 6. Exhibits and Reports on Form 8-K 21

Signatures 22
</TABLE>

2
Agree Realty Corporation

Part I: Financial Information

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


ITEM 1. INTERIM CONSOLIDATED FINANCIAL STATEMENTS








3
Agree Realty Corporation

Consolidated Balance Sheets

- ------------------------------------------------------------------------------
<TABLE>
<CAPTION>


September 30, December 31,
1996 1995
------------- ------------
(Unaudited) (Audited)
Assets
<S> <C> <C>
Real Estate Investments
Land $ 25,241,168 $ 23,224,377
Buildings 102,775,695 94,955,086
Property under development 1,759,436 180,805
------------- -------------

129,776,299 118,360,268
Less accumulated depreciation (16,692,703) (14,792,193)
------------- -------------


Net Real Estate Investments 113,083,596 103,568,075

Cash and Cash Equivalents 31,487 1,283,672

Accounts Receivable - Tenants 292,529 626,280

Restricted Asset - Cash Held in Escrow 305,591 259,204

Investments In and Advances To
Unconsolidated Entities 2,031,758 --

Unamortized Deferred Expenses
Financing costs 2,495,577 2,513,665
Leasing costs 153,225 140,026

Other Assets 727,486 537,487
------------- -------------
$ 119,121,249 $ 108,928,409
============= =============


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

4
Agree Realty Corporation

Consolidated Balance Sheets
- ------------------------------------------------------------------------------
<TABLE>
<CAPTION>
September 30, December 31,
1996 1995
------------- ------------
(Unaudited) (Audited)
Liabilities and Stockholders' Equity


<S> <C> <C>
Mortgages Payable $ 53,743,198 $ 53,970,525


Construction Loans 9,838,752 17,603,785


Notes Payable 23,215,297 1,977,808


Dividends and Distributions Payable 1,479,345 1,474,265


Accrued Interest Payable 344,598 189,256


Accounts Payable
Operating 197,534 596,913
Capital expenditures 165,852 1,637,861


Tenant Deposits 61,020 53,477
------------- -------------


Total Liabilities 89,045,596 77,503,890
------------- -------------


Minority Interest 5,823,263 6,118,017
------------- -------------


Stockholders' Equity
Common stock, $.0001 par value, 20,000,000
shares authorized, 2,649,475 and 2,638,185
shares issued and outstanding 265 264
Additional paid-in capital 30,060,908 29,890,292
Deficit (5,808,783) (4,584,054)
------------- -------------

Total Stockholders' Equity 24,252,390 25,306,502
------------- -------------


$ 119,121,249 $ 108,928,409
============= =============

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

5
Agree Realty Corporation

Consolidated Statements of Operations (Unaudited)

- ------------------------------------------------------------------------------
<TABLE>
<CAPTION>



Nine Months Ended Nine Months Ended
September 30, 1996 September 30, 1995
------------------ ------------------



Revenues
<S> <C> <C>
Rental income $ 10,575,838 $ 8,808,499
Operating cost reimbursement 1,273,309 1,223,199
Management fees and other 60,634 55,588
------------ ------------
Total Revenues 11,909,781 10,087,286
------------ ------------


Operating Expenses
Real estate taxes 886,643 843,395
Property operating expenses 698,130 584,072
Land lease payments 224,583 42,000
General and administrative 779,177 700,367
Depreciation and amortization 1,954,065 1,720,157
------------ ------------
Total Operating Expenses 4,542,598 3,889,991
------------ ------------
Income From Operations 7,367,183 6,197,295
------------ ------------


Other Income (Expense)
Interest expense, net (4,510,656) (3,202,621)
Equity in net income of
unconsolidated entities 62,025 --
------------ ------------
Total Other Expense (4,448,631) (3,202,621)
------------ ------------
Income Before Minority Interest 2,918,552 2,994,674

Minority Interest (566,491) (583,063)
------------ ------------

Net Income $ 2,352,061 $ 2,411,611
============ ============
Earnings Per Share $ .89 $ .91
============ ============

Weighted Average Number of
Common Shares Outstanding 2,649,475 2,638,185
============ ============

<FN>
See accompanying notes to consolidated financial statements.

6
</TABLE>
Agree Realty Corporation

Consolidated Statements of Operations (Unaudited)

- ------------------------------------------------------------------------------
<TABLE>
<CAPTION>


Three Months Ended Three Months Ended
September 30, 1996 September 30, 1995
------------------ ------------------
Revenues
<S> <C> <C>
Rental income $ 3,618,303 $ 2,931,027
Operating cost reimbursement 377,313 411,103
Management fees and other 21,054 17,908
----------- -----------

Total Revenues 4,016,670 3,360,038
----------- -----------

Operating Expenses
Real estate taxes 300,938 279,145
Property operating expenses 191,099 178,614
Land lease payments 111,500 14,000
General and administrative 237,305 238,064
Depreciation and amortization 667,215 574,523
----------- -----------

Total Operating Expenses 1,508,057 1,284,346
----------- -----------
Income From Operations 2,508,613 2,075,692
----------- -----------

Other Expense
Interest expense, net (1,575,053) (1,071,293)
Equity in net loss of
unconsolidated entities (89,023) --
----------- -----------

Total Other Expense (1,664,076) (1,071,293)
----------- -----------

Income Before Minority Interest 844,537 1,004,399

Minority Interest (163,925) (195,556)
----------- -----------
Net Income $ 680,612 $ 808,843
=========== ===========

Earnings Per Share $ .26 $ .31
=========== ===========

Weighted Average Number of
Common Shares Outstanding 2,649,475 2,638,185
=========== ===========

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

7
Agree Realty Corporation

Consolidated Statement of Stockholders' Equity (Unaudited)

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

<TABLE>
<CAPTION>
Additional
Common Stock Paid-In
------------------- Capital Deficit
Shares Amount ----------- ------------
-------- ------
<S> <C> <C> <C> <C>
Balance, January 1, 1996 2,638,185 $ 264 $29,890,292 $(4,584,054)

Stock awards 11,290 1 170,616 --

Dividends declared for the period
January 1, 1996 to September 30, 1996,
$1.35 per share -- -- -- (3,576,790)

Net income for the period
January 1, 1996 to September 30, 1996 -- -- -- 2,352,061
--------- ----- ----------- -----------

Balance, September 30, 1996 2,649,475 $ 265 $30,060,908 $(5,808,783)
========= ===== =========== ===========

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

8
Agree Realty Corporation

Consolidated Statements of Cash Flows (Unaudited)

- ------------------------------------------------------------------------------
<TABLE>
<CAPTION>

Nine Months Ended Nine Months Ended
September 30, 1996 September 30, 1995
------------------ ------------------

<S> <C> <C>
Cash Flows From Operating Activities
Net income $ 2,352,061 $ 2,411,611
Adjustments to reconcile net income to net
cash provided by operating activities
Depreciation 1,882,695 1,645,745
Amortization 376,996 247,866
Equity in net income of unconsolidated entities (62,025) --
Minority interests 566,491 583,063
Decrease in accounts receivable 333,751 359,750
Increase in other assets (33,913) (252,786)
Decrease in accounts payable (399,379) (206,310)
Increase in accrued interest 155,342 5,620
Increase in tenant deposits 7,543 3,533
------------ ------------
Net Cash Provided By Operating Activities 5,179,562 4,798,092
------------ ------------

Cash Flows Used In Investing Activities
Acquisition of real estate investments (including
capitalized interest of $64,109 in 1996 and $59,752
in 1995) (11,416,031) (14,125,645)
Investment in and advances to unconsolidated entities (1,969,733) --
Proceeds from sale of marketable securities -- 300,188
------------ ------------

Net Cash Used In Investing Activities (13,385,764) (13,825,457)
------------ ------------


Cash Flows From Financing Activities
Line-of-credit proceeds 21,237,489 2,577,808
Payment of construction loans (7,765,033) --
Dividends and limited partners' distributions paid (4,432,954) (4,422,793)
Repayment of payables - capital expenditures (1,472,009) --
Payments for financing costs (287,538) (1,250)
Payments of mortgages payable (227,327) (208,044)
Payments of leasing costs (52,224) --
Increase in escrow deposits (46,387) (55,440)
Increase in payables - capital expenditures -- 11,145,252
------------ ------------

Net Cash Provided By Financing Activities 6,954,017 9,035,533
------------ ------------

Net Increase (Decrease) In Cash and Cash Equivalents (1,252,185) 8,168

Cash and Cash Equivalents, beginning of period 1,283,672 1,659,406
------------ ------------

Cash and Cash Equivalent, end of period $ 31,487 $ 1,667,574
============ ============

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

9
Agree Realty Corporation

Consolidated Statements of Cash Flows (Unaudited)
- ------------------------------------------------------------------------------
<TABLE>
<CAPTION>

Nine Months Ended Nine Months Ended
September 30, 1996 September 30, 1995
------------------ ------------------

<S> <C> <C>
Supplemental Disclosure of Cash Flow Information
Cash paid for interest $4,129,436 $3,160,786
========== ==========

Supplemental Disclosure of Non-Cash Transactions
Dividends and limited partners' distributions
declared and unpaid $1,479,345 $1,474,265
Shares issued under Restricted Stock Plan $ 170,616 $ --
========== ==========

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





10
1.   Basis of              The accompanying unaudited 1996 consolidated
Presentation 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, 1995 has been derived
from the audited consolidated financial statements
at that date. Operating results for the nine month
period ended September 30, 1996 are not necessarily
indicative of the results that may be expected for
the year ending December 31, 1996 or 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, 1995.


2. Summary of Investments in Unconsolidated Entities
Significant The Company uses the equity method of accounting
Accounting for investments in non- majority owned entities
Policies where the Company has the ability to exercise
significant influence over operating and financial
policies.

Earnings Per Share

The earnings per share amounts for 1996 and 1995
have been computed by dividing net income by the
weighted average number of common shares
outstanding.



3. Investments in During 1996, the Company acquired economic
and Advances interests, generally approximating 8-15%, in seven
to limited liability companies formed for the purpose
Unconsolidated of acquiring, developing and operating properties
Entities located in Ann Arbor, Michigan; Boynton Beach.
Florida; Tulsa, Oklahoma; Oklahoma City, Oklahoma;
Omaha, Nebraska; and Indianapolis, Indiana. The
Company accounts for these investments using the
equity method of accounting, whereby its initial
investment is recorded at cost, and the carrying
amount of the investment is (a) increased by the
Company's share of the investees'





11
Agree Realty Corporation

Notes to Consolidated Financial Statements
(Unaudited)

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

earnings (as defined in the limited liability
company agreements), and (b) reduced by
distributions paid from the investees to the
Company.


Combined summarized balance sheet and income
statement information for these seven
unconsolidated entities is as follows:


<TABLE>
<CAPTION>

September 30, 1996
-------------------------------------------------------

<S> <C>
Assets
Operating property $23,312,112
Property under development 8,022,477
-----------
Total Real Estate 31,334,589
Other Assets 1,865,095
-----------

$33,199,684
===========
Liabilities and Equity
Liabilities $ 181,590
Equity 33,018,094
-----------
$33,199,684
===========

<CAPTION>

Nine Months Ended
September 30, 1996
------------------
<S> <C>
Rental revenues $ 821,260
Expenses 199,683
---------
Net Income $ 621,577
=========

</TABLE>





12
Agree Realty Corporation

Notes to Consolidated Financial Statements
(Unaudited)

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


4. Lease
Commitments The Company has entered into certain land lease
agreements for three of its properties. As of
September 30, 1996, approximate future annual lease
commitments under these agreements are as follows:
<TABLE>
<CAPTION>
Year Ended September 30,
----------------------------------------------------------------------
<S> <C>
1997 $ 446,000
1998 446,000
1999 446,000
2000 472,000
2001 485,000
Thereafter 6,737,417
==========
</TABLE>
13
Agree Realty Corporation

Part I

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


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


Overview

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

Formation of the Company and Initial Public Offering

Agree Realty Corporation was established to continue the business of the Agree
Predecessors in operating and expanding the community shopping center
business. The Company effectively commenced its operations on April 22, 1994
with the sale of 2,500,000 shares of common stock at a price of $19.50 per
share. The net cash proceeds to the Company from the completion of this
initial public offering was approximately $45.4 million which was used
primarily to reduce outstanding indebtedness, pay stock issuance costs and
establish a working capital reserve.

The assets of the Company are held by, and all operations conducted through
the Operating Partnership. The Company is operating as a real estate
investment trust ("REIT") for federal income tax purposes.

Comparison of Nine Months Ended September 30, 1996 to Nine Months Ended
September 30, 1995

Rental income increased $1,768,000 or 20% to $10,576,000 in 1996, compared to
$8,808,000 in 1995. The increase was the result of development and acquisition
of seven properties.

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 $50,000 or 4% to
$1,273,000 in 1996, compared to $1,223,000 in 1995. Operating cost
reimbursements increased due to the increase in real estate taxes and property
operating expenses from 1996 to 1995 as explained below.


14
Agree Realty Corporation

Part I

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


Management fees and other income remained relatively constant at $61,000 in
1996 versus $56,000 in 1995.

Real estate taxes increased $43,000, or 5% to $887,000 in 1996 versus $844,000
in 1995. The increase is the result of general assessment increases relating
to the shopping center properties and the addition of several new properties.

Property operating expenses (shopping center maintenance, insurance and
utilities) increased $114,000, or 20% to $698,000 in 1996 versus $584,000 in
1995. The increase was the result of increased snow removal costs ($42,000) as
a result of heavy snows in northern Michigan and Wisconsin, shopping center
maintenance increased $85,000, insurance decreased $18,000 and utilities
increased $5,000 in 1996 versus 1995.

Land lease payments increased $183,000 to $225,000 in 1996 versus $42,000 in
1995 as a result of the acquisition of a single tenant property in Aventura,
Florida.

General and administrative expenses increased $79,000, or 11% to $779,000 in
1996 versus $700,000 in 1995. The increase was primarily the result of
compensation related expenses ($15,000) and other general increases ($64,000).
General and administrative expenses as a percentage of rental income,
decreased from 8.0% for 1995 and 7.4% for 1996.

Depreciation and amortization increased $234,000 or 14% to $1,954,000 in 1996
versus $1,720,000 in 1995. The increase is the result of the completion of
seven new properties in late 1995 and early 1996.

Interest expense increased $1,308,000 or 41%, to $4,511,000 in 1996, from
$3,203,000 in 1995. The increase in interest expense was the result of the
Company financing the development and acquisition of seven new properties
completed in late 1995 and early 1996.

Equity in net income of unconsolidated entities represents the Company's share
of the net income ($62,000) of seven joint ventures formed for the purpose of
acquiring and developing single tenant properties. These entities were not in
existence for the period ended September 30, 1995.

The Company's income before minority interest decreased $76,000 as a result of
the foregoing factors.




15
Agree Realty Corporation

Part I

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


Comparison of Three Months Ended September 30, 1996 to Three Months Ended
September 30, 1995

Rental income increased $687,000 or 23% to $3,618,000 in 1996, compared to
$2,931,000 in 1995. The increase was the result of $668,000 resulting from the
development and acquisition of seven new properties in 1996 and an increase of
$19,000 as a result of increased occupancy of the Company's shopping centers
properties.

Operating cost reimbursements decreased $34,000 or 8% to $377,000 in 1996,
compared to $411,000 in 1995. The decrease was primarily due to expenses for
shopping center parking lot repairs, that were incurred during the quarter,
and not reimbursed by certain tenants.

Management fees and other income remained relatively constant at $21,000 in
1996 versus $18,000 in 1995.

Real estate taxes increased $22,000, or 8% to $301,000 in 1996 versus $279,000
in 1995. The increase is the result of general assessment increases relating
to the shopping center properties and the addition of several new properties.

Property operating expense increased $12,000, or 7% to $191,000 in 1996 versus
$179,000 in 1995. The increase was the result of an increase in shopping
center maintenance ($18,000) and a decrease in insurance costs ($6,000).

Land lease payments increased $97,000 to $111,000 in 1996, versus $14,000 in
1995, as a result of the acquisition of a single tenant property in Aventura,
Florida.

General and administrative expenses remained relatively constant at $237,000
in 1996 versus $238,000 in 1995. General and administrative expenses, as a
percentage of rental income, decreased from 8.1% for 1995 and 6.6% for 1996.

Depreciation and amortization increased $93,000, or 16% to $667,000 in 1996
versus $574,000 in 1995. The increase is the result of the completion of seven
new properties in late 1995 and early 1996.

Interest expense increased $504,000, or 47% to $1,575,000 in 1996, from
$1,071,000 in 1995. The increase was the result of the Company financing the
development and acquisition of seven new properties completed in late 1995 and
early 1996.


16
Agree Realty Corporation

Part I

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


Equity in net loss of unconsolidated entities represents the Company's share
of the net loss ($89,000) of seven joint ventures formed for the purpose of
acquiring and developing seven new properties. These entities were not in
existence for the period ended September 30, 1995.

The Company's income before minority interest decreased $160,000 as a result
of the foregoing factors.

Funds from Operations

"Funds from operations" is defined by the National Association of Real Estate
Investment Trusts, Inc. ("NAREIT") to mean net income, computed in accordance
with generally accepted accounting principles, excluding gains (or losses)
from debt restructuring and sales of property, plus depreciation and
amortization, and after adjustments for unconsolidated partnerships and joint
ventures. On March 3, 1995, NAREIT adopted the NAREIT White Paper on Funds
From Operations (the "NAREIT White Paper") which provided additional guidance
on the calculation of funds from operations. As a result, the Company has
presented below the revised calculation of funds from operations ("New FFO")
and the calculation previously used ("Old FFO"):
<TABLE>
<CAPTION>

Three Months Ended September 30, 1996 1995
- -------------------------------------------------------------------------------
<S> <C> <C>
Net income before minority interest $ 844,537 $ 1,004,399
Depreciation of real estate assets 639,568 546,343
Amortization 45,294 38,114
Depreciation of real estate assets held in
unconsolidated entities 199,683 --
----------- -----------

New FFO 1,729,082 1,588,856
Amortization of deferred loan costs 109,718 57,974
Other depreciation and amortization 3,071 2,253
----------- -----------

Old FFO $ 1,841,871 $ 1,649,083
=========== ===========

New FFO per share $ .53 $ .48
=========== ===========

Old FFO per share $ .56 $ .50
=========== ===========

Weighted average shares outstanding 3,287,434 3,276,144
=========== ===========
</TABLE>



17
Agree Realty Corporation

Part I

- ------------------------------------------------------------------------------
<TABLE>
<CAPTION>



Nine Months Ended September 30, 1996 1995
- ----------------------------------------------------------------------


<S> <C> <C>
Net income before minority interest $2,918,552 $2,994,674
Depreciation of real estate assets 1,874,126 1,638,986
Amortization 133,524 110,973
Depreciation of real estate assets held in
unconsolidated entities 199,683 --
---------- ----------

New FFO 5,125,885 4,744,633
Amortization of deferred loan costs 305,626 173,454
Other depreciation and amortization 8,569 6,759
---------- ----------
Old FFO $5,440,080 $4,924,846
========== ==========

New FFO per share $ 1.56 $ 1.45
========== ==========
Old FFO per share $ 1.65 $ 1.50
========== ==========

Weighted average shares outstanding 3,287,434 3,276,144
========== ==========
</TABLE>

Liquidity and Capital Resources

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

During the quarter ended September 30, 1996, the Company declared a quarterly
dividend of $.45 per share. The dividend was paid on October 17, 1996 to
holders of record on September 30, 1996.

As of September 30, 1996, the Company had total mortgage indebtedness of
$53,743,198 with a weighted average interest rate of 7.61%. Future scheduled
annual maturities of mortgages payable for the years ended September 30, are
as follows: 1997 - $337,467; 1998 - $412,059; 1999 - $10,556,976; 2000 -
$951,659; 2001 - $1,027,078. The debt is all fixed rate debt with the
exception of $2,375,000 which bears interest at one half percent over the
prime rate.


18
Agree Realty Corporation

Part I

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


The Company has in place a $50 million line-of-credit facility (the "Credit
Facility") which is guaranteed by the Company. The loan is for a three year
period 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
200 basis points to 263 basis points or the bank's prime rate plus 37 basis
points to 75 basis points, at the option of the Company, based on certain
factors such as debt to capital value and debt service coverage. The Credit
Facility will be used to fund property acquisitions and development activities
and is secured by existing unencumbered properties and properties to be
acquired or developed. As of September 30, 1996, $20,746,937 was outstanding
under this facility.

The Company also has in place a $5 million dollar line-of-credit. The line
bears interest at the bank's prime rate or 225 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 to the Company and fund land options and start-up costs
associated with new projects. As of September 30, 1996, $2,468,360 is
outstanding under this line.

The Company has entered into an agreement to fund the construction of certain
retail 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, 1996 $9,838,752 was outstanding under
this agreement.

The Company has development activity under way which will add an additional
62,000 square feet of retail space to the Company's portfolio during 1996. In
September 1996, the Company completed development of a 25,000 square foot
property in Norman, Oklahoma. 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 $2.5 million 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
arrangement. Management believes that adequate cash flow will be available to
fund its operations and pay dividends in accordance with REIT requirements.
The Company may obtain additional funds for future development or acquisitions
through other borrowings or the issuance of additional shares of common stock.
The Company intends to incur additional debt in a manner consistent with its
policy of maintaining a long-term debt to total market capitalization ratio of
50% or less, provided that during the period when temporary construction or
acquisition financing is used in connection with the development or
acquisition of a property, the Company intends to maintain a ratio of total
debt (including construction an acquisition financing) to total market
capitalization of 65% or less.

19
Agree Realty Corporation

Part I

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


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.

20
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

10.1 Amended and Restated Business Loan Agreement

10.2 Addendum to Amended and Restated Business Loan Agreement

27 Financial Data Schedule

(b) Reports on Form 8-K
None


21
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 1, 1996


22