Exhibit 99.2
Tanger Factory Outlet Centers, Inc.
Supplemental Operating and Financial Data
June 30, 2011
1
Supplemental Operating and Financial Data for the
Quarter Ended 6/30/11
Notice
For a more detailed discussion of the factors that affect our operating results, interested parties should review the Tanger Factory Outlet Centers, Inc. Annual Report on Form 10-K for the fiscal year ended December 31, 2010.
This Supplemental Operating and Financial Data is not an offer to sell or a solicitation to buy any securities of the Company. Any offers to sell or solicitations to buy any securities of the Company shall be made only by means of a prospectus.
2
Supplemental Operating and Financial Data for the
Quarter Ended 6/30/11
Table of Contents
|
| | |
Section | |
| |
Portfolio Data: | |
| |
Geographic Diversification | 4 |
|
Property Summary - Occupancy at End of Each Period Shown | 5 |
|
Portfolio Occupancy at the End of Each Period | 7 |
|
Major Tenants | 8 |
|
Lease Expirations as of June 30, 2011 | 9 |
|
Leasing Activity | 10 |
|
| |
| |
Financial Data: | |
| |
Consolidated Balance Sheets | 11 |
|
Consolidated Statements of Operations | 12 |
|
FFO and FAD Analysis | 14 |
|
Unconsolidated Joint Venture Information | 15 |
|
Debt Outstanding Summary | 18 |
|
Future Scheduled Principal Payments | 19 |
|
Senior Unsecured Notes Financial Covenants | 19 |
|
| |
|
Investor Information | 20 |
|
3
Supplemental Operating and Financial Data for the
Quarter Ended 6/30/11
Geographic Diversification
|
| | | | | | | | |
As of June 30, 2011 |
| | | | | |
| | | | | |
State | # of Centers | | GLA | | % of GLA |
| | | | | |
South Carolina | 5 |
| | 1,563,508 |
| | 16 | % |
New York | 1 |
| | 729,475 |
| | 7 | % |
Georgia | 2 |
| | 665,780 |
| | 7 | % |
Pennsylvania | 2 |
| | 626,974 |
| | 6 | % |
Texas | 2 |
| | 619,729 |
| | 6 | % |
Delaware | 1 |
| | 568,900 |
| | 6 | % |
Alabama | 1 |
| | 557,228 |
| | 6 | % |
North Carolina | 3 |
| | 505,242 |
| | 5 | % |
Michigan | 2 |
| | 436,752 |
| | 4 | % |
Tennessee | 1 |
| | 419,038 |
| | 4 | % |
Ohio | 1 |
| | 410,016 |
| | 4 | % |
Missouri | 1 |
| | 302,922 |
| | 3 | % |
Utah | 1 |
| | 298,379 |
| | 3 | % |
Connecticut | 1 |
| | 291,051 |
| | 3 | % |
Louisiana | 1 |
| | 282,403 |
| | 3 | % |
Iowa | 1 |
| | 277,230 |
| | 3 | % |
Oregon | 1 |
| | 270,212 |
| | 3 | % |
Illinois | 1 |
| | 250,439 |
| | 3 | % |
New Hampshire | 1 |
| | 245,698 |
| | 2 | % |
Florida | 1 |
| | 198,950 |
| | 2 | % |
California | 1 |
| | 171,300 |
| | 2 | % |
Maine | 2 |
| | 84,313 |
| | 1 | % |
Total (1) | 33 |
| | 9,775,539 |
| | 100 | % |
| |
(1) | Excludes one 265,061 square foot center in Wisconsin Dells, WI, of which Tanger owns a 50% interest through a joint venture arrangement. Also, excludes one 653,780 square foot shopping center and one 29,253 square foot warehouse in Deer Park, NY of which Tanger owns a 33.3% interest through a joint venture arrangement. |
4
Supplemental Operating and Financial Data for the
Quarter Ended 6/30/11
Property Summary - Occupancy at End of Each Period Shown
Wholly-owned properties
|
| | | | | | | | | | | | | | | | | |
Location | Total GLA 6/30/11 | | % Occupied 6/30/11 | | % Occupied 3/31/11 | | % Occupied 12/31/10 | | % Occupied 9/30/10 | | % Occupied 6/30/10 |
Riverhead, NY | 729,475 |
| | 100 | % | | 98 | % | | 100 | % | | 100 | % | | 99 | % |
Rehoboth, DE | 568,900 |
| | 98 | % | | 99 | % | | 99 | % | | 99 | % | | 98 | % |
Foley, AL | 557,228 |
| | 98 | % | | 98 | % | | 99 | % | | 97 | % | | 97 | % |
San Marcos, TX | 441,929 |
| | 97 | % | | 95 | % | | 100 | % | | 100 | % | | 97 | % |
Myrtle Beach Hwy 501, SC | 424,247 |
| | 99 | % | | 92 | % | | 94 | % | | 93 | % | | 92 | % |
Sevierville, TN | 419,038 |
| | 100 | % | | 100 | % | | 100 | % | | 99 | % | | 99 | % |
Jeffersonville, OH | 410,016 |
| | 99 | % | | N/A |
| | N/A |
| | N/A |
| | N/A |
|
Myrtle Beach Hwy 17, SC | 403,161 |
| | 97 | % | | 96 | % | | 100 | % | | 99 | % | | 100 | % |
Washington, PA | 372,972 |
| | 99 | % | | 99 | % | | 99 | % | | 99 | % | | 95 | % |
Commerce II, GA | 370,512 |
| | 99 | % | | 99 | % | | 100 | % | | 100 | % | | 97 | % |
Charleston, SC | 352,315 |
| | 93 | % | | 92 | % | | 100 | % | | 99 | % | | 97 | % |
Howell, MI | 324,632 |
| | 98 | % | | 99 | % | | 98 | % | | 99 | % | | 95 | % |
Mebane, NC | 318,910 |
| | 100 | % | | 99 | % | | 100 | % | | N/A |
| | N/A |
|
Branson, MO | 302,922 |
| | 98 | % | | 98 | % | | 100 | % | | 100 | % | | 100 | % |
Park City, UT | 298,379 |
| | 100 | % | | 100 | % | | 100 | % | | 98 | % | | 99 | % |
Locust Grove, GA | 295,268 |
| | 99 | % | | 99 | % | | 99 | % | | 100 | % | | 99 | % |
Westbrook, CT | 291,051 |
| | 98 | % | | 92 | % | | 99 | % | | 99 | % | | 95 | % |
Gonzales, LA | 282,403 |
| | 99 | % | | 95 | % | | 100 | % | | 100 | % | | 99 | % |
Williamsburg, IA | 277,230 |
| | 97 | % | | 96 | % | | 93 | % | | 92 | % | | 89 | % |
Lincoln City, OR | 270,212 |
| | 98 | % | | 99 | % | | 100 | % | | 99 | % | | 99 | % |
Lancaster, PA | 254,002 |
| | 100 | % | | 98 | % | | 95 | % | | 100 | % | | 98 | % |
Tuscola, IL | 250,439 |
| | 87 | % | | 86 | % | | 85 | % | | 85 | % | | 83 | % |
Tilton, NH | 245,698 |
| | 100 | % | | 99 | % | | 100 | % | | 100 | % | | 100 | % |
Hilton Head II, SC | 206,586 |
| | 98 | % | | 98 | % | | 98 | % | | 98 | % | | 100 | % |
Fort Myers, FL | 198,950 |
| | 85 | % | | 90 | % | | 93 | % | | 88 | % | | 88 | % |
Terrell, TX | 177,800 |
| | 94 | % | | 94 | % | | 96 | % | | 96 | % | | 94 | % |
Hilton Head I, SC (3) | 177,199 |
| | 96 | % | | 82 | % | | N/A |
| | N/A |
| | N/A |
|
Barstow, CA | 171,300 |
| | 100 | % | | 100 | % | | 100 | % | | 100 | % | | 100 | % |
West Branch, MI | 112,120 |
| | 100 | % | | 98 | % | | 98 | % | | 98 | % | | 98 | % |
Blowing Rock, NC | 104,154 |
| | 100 | % | | 100 | % | | 100 | % | | 100 | % | | 100 | % |
Nags Head, NC | 82,178 |
| | 100 | % | | 95 | % | | 97 | % | | 100 | % | | 100 | % |
Kittery I, ME | 59,694 |
| | 93 | % | | 89 | % | | 100 | % | | 100 | % | | 100 | % |
Kittery II, ME | 24,619 |
| | 100 | % | | 100 | % | | 100 | % | | 100 | % | | 100 | % |
Commerce I, GA (4) | N/A |
| | N/A |
| | N/A |
| | N/A |
| | N/A |
| | 46 | % |
Total | 9,775,539 |
| | 98% (1) |
| | 97% (1) |
| | 98 | % | | 98 | % | | 97% (2) |
|
| | | | | | | | | | | |
Unconsolidated joint ventures | | | | | | | | | | |
Deer Park, NY (5) | 683,033 |
| | 88 | % | | 85 | % | | 86 | % | | 86 | % | | 84 | % |
Wisconsin Dells, WI | 265,061 |
| | 99 | % | | 98 | % | | 99 | % | | 99 | % | | 99 | % |
5
Supplemental Operating and Financial Data for the
Quarter Ended 6/30/11
| |
(1) | Excludes the occupancy rate at our Hilton Head I, South Carolina center which opened March 31, 2011 and has not yet stabilized. |
| |
(2) | Excludes the occupancy rate at our Commerce I, Georgia center which was held for sale as of June 30, 2010 and subsequently sold on July 7, 2010. |
| |
(3) | Center opened on March 31, 2011. |
| |
(4) | Center sold in July 2010. |
| |
(5) | Includes a 29,253 square foot warehouse adjacent to the shopping center. |
6
Supplemental Operating and Financial Data for the
Quarter Ended 6/30/11
| |
(1) | Excludes one 265,061 square foot center in Wisconsin Dells, WI, of which Tanger owns a 50% interest through a joint venture arrangement. Also, excludes one 653,780 square foot shopping center and one 29,253 square foot warehouse in Deer Park, NY of which Tanger owns a 33.3% interest through a joint venture arrangement. |
| |
(2) | Excludes the occupancy rate at our Hilton Head I, South Carolina center which opened during the first quarter of 2011 and has not yet stabilized. |
| |
(3) | Excludes the occupancy rate at our Commerce I, Georgia center which was held for sale as of June 30, 2010 and subsequently sold on July 7, 2010. |
| |
(4) | Excludes the occupancy rate at our Washington, Pennsylvania center which opened during the third quarter of 2008 and had not yet stabilized. |
7
Supplemental Operating and Financial Data for the
Quarter Ended 6/30/11
Major Tenants (1)
|
| | | | | | | | |
Ten Largest Tenants As of June 30, 2011 |
Tenant | # of Stores |
| | GLA |
| | % of Total GLA |
|
The Gap, Inc. | 76 |
| | 811,413 |
| | 8.3 | % |
Phillips-Van Heusen | 120 |
| | 616,768 |
| | 6.3 | % |
Dress Barn, Inc. | 57 |
| | 346,565 |
| | 3.6 | % |
Nike | 31 |
| | 344,857 |
| | 3.5 | % |
VF Outlet, Inc. | 30 |
| | 310,999 |
| | 3.2 | % |
Adidas | 37 |
| | 297,679 |
| | 3.1 | % |
Ann Taylor | 39 |
| | 277,814 |
| | 2.8 | % |
Polo Ralph Lauren | 27 |
| | 265,412 |
| | 2.7 | % |
Carter's | 54 |
| | 255,456 |
| | 2.6 | % |
Hanesbrands Direct, LLC | 40 |
| | 223,720 |
| | 2.3 | % |
Total of All Listed Above | 511 |
| | 3,750,683 |
| | 38.4 | % |
| |
(1) | Excludes one 265,061 square foot center in Wisconsin Dells, WI, of which Tanger owns a 50% interest through a joint venture arrangement. Also, excludes one 653,780 square foot shopping center and one 29,253 square foot warehouse in Deer Park, NY of which Tanger owns a 33.3% interest through a joint venture arrangement. |
8
Supplemental Operating and Financial Data for the
Quarter Ended 6/30/11
Lease Expirations as of June 30, 2011
(1) Excludes one 265,061 square foot center in Wisconsin Dells, WI, of which Tanger owns a 50% interest through a joint venture arrangement. Also, excludes one 653,780 square foot shopping center and one 29,253 square foot warehouse in Deer Park, NY of which Tanger owns a 33.3% interest through a joint venture arrangement.
9
Supplemental Operating and Financial Data for the
Quarter Ended 6/30/11
Leasing Activity (1) |
| | | | | | | | | | | | | | | | | | | |
| 3/31/2011 | | 6/30/2011 | | 9/30/2011 | | 12/31/2011 | | Year to Date | | Prior Year to Date |
Re-tenanted Space: | | | |
| | | | | | |
| | |
|
Number of leases | 96 |
| | 36 |
| |
| |
| | 132 |
| | 86 |
|
Gross leasable area | 336,269 |
| | 132,434 |
| |
| |
| | 468,703 |
| | 323,202 |
|
New initial base rent per square foot | $ | 25.90 |
| | $ | 27.36 |
| |
| |
| | $ | 26.31 |
| | $ | 21.56 |
|
Prior expiring base rent per square foot | $ | 19.27 |
| | $ | 19.12 |
| |
| |
| | $ | 19.23 |
| | $ | 19.26 |
|
Percent increase | 34.4 | % | | 43.1 | % | |
| |
| | 36.8 | % | | 12.0 | % |
| | | | | | | | | |
| | |
|
New straight line base rent per square foot | $ | 28.26 |
| | $ | 29.52 |
| |
| |
| | $ | 28.26 |
| | $ | 23.08 |
|
Prior straight line base rent per square foot | $ | 18.85 |
| | $ | 19.00 |
| |
| |
| | $ | 18.89 |
| | $ | 18.86 |
|
Percent increase | 49.9 | % | | 55.4 | % | |
| |
| | 51.5 | % | | 22.4 | % |
| | | | | | | | | |
| | |
|
Renewed Space: | | | | | | | | | |
| | |
|
Number of leases | 180 |
| | 61 |
| |
| |
| | 241 |
| | 208 |
|
Gross leasable area | 932,095 |
| | 259,556 |
| |
| |
| | 1,191,651 |
| | 898,723 |
|
New initial base rent per square foot | $ | 20.15 |
| | $ | 20.51 |
| |
| |
| | $ | 20.23 |
| | $ | 19.47 |
|
Prior expiring base rent per square foot | $ | 18.44 |
| | $ | 19.32 |
| |
| |
| | $ | 18.63 |
| | $ | 18.57 |
|
Percent increase | 9.3 | % | | 6.2 | % | |
| |
| | 8.6 | % | | 4.8 | % |
| | | | | | | | | |
| | |
|
New straight line base rent per square foot | $ | 20.73 |
| | $ | 21.28 |
| |
| |
| | $ | 20.85 |
| | $ | 19.98 |
|
Prior straight line base rent per square foot | $ | 17.88 |
| | $ | 19.13 |
| |
| |
| | $ | 18.15 |
| | $ | 18.37 |
|
Percent increase | 16.0 | % | | 11.3 | % | |
| |
| | 14.9 | % | | 8.7 | % |
| | | | | | | | | |
| | |
|
Total Re-tenanted and Renewed Space: | | | | | | | | | |
| | |
|
Number of leases | 276 |
| | 97 |
| |
| |
| | 373 |
| | 294 |
|
Gross leasable area | 1,268,364 |
| | 391,990 |
| |
| |
| | 1,660,354 |
| | 1,221,925 |
|
New initial base rent per square foot | $ | 21.67 |
| | $ | 22.83 |
| |
| |
| | $ | 21.94 |
| | $ | 20.02 |
|
Prior expiring base rent per square foot | $ | 18.66 |
| | $ | 19.25 |
| |
| |
| | $ | 18.8 |
| | $ | 18.75 |
|
Percent increase | 16.1 | % | | 18.6 | % | |
| |
| | 16.7 | % | | 6.8 | % |
| | | | | | | | | |
| | |
|
New straight line base rent per square foot | $ | 22.73 |
| | $ | 24.06 |
| |
| |
| | $ | 23.04 |
| | $ | 20.8 |
|
Prior straight line base rent per square foot | $ | 18.14 |
| | $ | 19.08 |
| |
| |
| | $ | 18.36 |
| | $ | 18.5 |
|
Percent increase | 25.3 | % | | 26.1 | % | |
| |
| | 25.5 | % | | 12.4 | % |
| |
(1) | Excludes one 265,061 square foot center in Wisconsin Dells, WI, of which Tanger owns a 50% interest through a joint venture arrangement. Also, excludes one 653,780 square foot shopping center and one 29,253 square foot warehouse in Deer Park, NY of which Tanger owns a 33.3% interest through a joint venture arrangement. |
10
Supplemental Operating and Financial Data for the
Quarter Ended 6/30/11
Consolidated Balance Sheets (dollars in thousands)
|
| | | | | | | | | | | | | | | | | | | |
| 6/30/2011 | | 3/31/2011 | | 12/31/2010 | | 9/30/2010 | | 6/30/2010 |
Assets | | | | | | | | | |
Rental property | | | |
| | |
| | |
| | |
|
Land | $ | 144,329 |
| | $ | 141,577 |
| | $ | 141,577 |
| | $ | 141,576 |
| | $ | 141,575 |
|
Buildings | 1,560,920 |
| | 1,441,260 |
| | 1,411,404 |
| | 1,353,171 |
| | 1,343,155 |
|
Construction in progress | 3,367 |
| | 2,590 |
| | 23,233 |
| | 58,952 |
| | 39,883 |
|
Total rental property | 1,708,616 |
| | 1,585,427 |
| | 1,576,214 |
| | 1,553,699 |
| | 1,524,613 |
|
Accumulated depreciation | (477,687 | ) | | (462,942 | ) | | (453,145 | ) | | (438,955 | ) | | (425,168 | ) |
Total rental property - net | 1,230,929 |
| | 1,122,485 |
| | 1,123,069 |
| | 1,114,744 |
| | 1,099,445 |
|
Cash and cash equivalents | 18,438 |
| | 731 |
| | 5,758 |
| | 2,835 |
| | 3,453 |
|
Rental property held for sale | — |
| | — |
| | 723 |
| | 424 |
| | 1,921 |
|
Investments in unconsolidated joint ventures | 4,592 |
| | 5,861 |
| | 6,386 |
| | 7,064 |
| | 7,570 |
|
Deferred lease and intangible costs, net | 51,573 |
| | 28,090 |
| | 29,317 |
| | 29,381 |
| | 30,966 |
|
Deferred debt origination costs, net | 6,783 |
| | 7,165 |
| | 7,593 |
| | 3,984 |
| | 4,158 |
|
Prepaids and other assets | 55,274 |
| | 53,912 |
| | 44,088 |
| | 39,127 |
| | 31,627 |
|
Total assets | $ | 1,367,589 |
| | $ | 1,218,244 |
| | $ | 1,216,934 |
| | $ | 1,197,559 |
| | $ | 1,179,140 |
|
Liabilities & equity | |
| | | | | | |
| | |
|
Liabilities | |
| | |
| | |
| | |
| | |
|
Debt | |
| | |
| | |
| | |
| | |
|
Senior, unsecured notes, net of discount | $ | 554,644 |
| | $ | 554,670 |
| | $ | 554,616 |
| | $ | 554,515 |
| | $ | 554,415 |
|
Senior, unsecured bridge loan | 150,000 |
| | — |
| | — |
| | — |
| | — |
|
Unsecured lines of credit | 182,000 |
| | 166,300 |
| | 160,000 |
| | 54,800 |
| | 50,800 |
|
Total debt | 886,644 |
| | 720,970 |
| | 714,616 |
| | 609,315 |
| | 605,215 |
|
Construction trade payables | 27,333 |
| | 30,984 |
| | 31,831 |
| | 31,051 |
| | 30,829 |
|
Accounts payable & accruals | 27,129 |
| | 33,503 |
| | 31,594 |
| | 40,060 |
| | 22,747 |
|
Other liabilities | 16,170 |
| | 16,409 |
| | 16,998 |
| | 17,084 |
| | 17,286 |
|
Total liabilities | 957,276 |
| | 801,866 |
| | 795,039 |
| | 697,510 |
| | 676,077 |
|
Equity | |
| | |
| | |
| | |
| | |
|
Tanger Factory Outlet Centers, Inc. equity | |
| | |
| | |
| | |
| | |
|
Preferred shares | — |
| | — |
| | — |
| | 75,000 |
| | 75,000 |
|
Common shares | 813 |
| | 813 |
| | 810 |
| | 810 |
| | 810 |
|
Paid in capital | 607,756 |
| | 606,121 |
| | 604,359 |
| | 600,408 |
| | 598,865 |
|
Accumulated distributions in excess of net income | (253,213 | ) | | (246,372 | ) | | (240,024 | ) | | (233,387 | ) | | (229,298 | ) |
Accum. other comprehensive income | 1,683 |
| | 1,754 |
| | 1,784 |
| | 1,828 |
| | 1,884 |
|
Total Tanger Factory Outlet Centers, Inc. equity | 357,039 |
| | 362,316 |
| | 366,929 |
| | 444,659 |
| | 447,261 |
|
Noncontrolling interest | 53,274 |
| | 54,062 |
| | 54,966 |
| | 55,390 |
| | 55,802 |
|
Total equity | 410,313 |
| | 416,378 |
| | 421,895 |
| | 500,049 |
| | 503,063 |
|
Total liabilities and equity | $ | 1,367,589 |
| | $ | 1,218,244 |
| | $ | 1,216,934 |
| | $ | 1,197,559 |
| | $ | 1,179,140 |
|
11
Supplemental Operating and Financial Data for the
Quarter Ended 6/30/11
Consolidated Statements of Operations (dollars and shares in thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | YTD |
| 6/30/11 | | 3/31/11 | | 12/31/10 | | 9/30/10 | | 6/30/10 | | 6/30/11 | | 6/30/10 |
Revenues | | | | | | | | | | | | | |
Base rentals | $ | 48,393 |
| | $ | 46,219 |
| | $ | 46,654 |
| | $ | 44,857 |
| | $ | 43,968 |
| | $ | 94,612 |
| | $ | 87,465 |
|
Percentage rentals | 1,137 |
| | 1,391 |
| | 3,651 |
| | 1,910 |
| | 1,048 |
| | 2,528 |
| | 2,353 |
|
Expense reimbursements | 20,616 |
| | 21,205 |
| | 22,540 |
| | 20,139 |
| | 18,429 |
| | 41,821 |
| | 37,948 |
|
Other income | 1,955 |
| | 1,924 |
| | 2,648 |
| | 2,567 |
| | 1,850 |
| | 3,879 |
| | 3,571 |
|
Total revenues | 72,101 |
| | 70,739 |
| | 75,493 |
| | 69,473 |
| | 65,295 |
| | 142,840 |
| | 131,337 |
|
Expenses | |
| | |
| | |
| | |
| | |
| | | | |
|
Property operating | 23,765 |
| | 24,108 |
| | 26,223 |
| | 22,567 |
| | 21,758 |
| | 47,873 |
| | 44,107 |
|
General & administrative | 7,185 |
| | 6,767 |
| | 6,721 |
| | 6,403 |
| | 5,963 |
| | 13,952 |
| | 11,429 |
|
Acquisition costs | 974 |
| | 567 |
| | 83 |
| | — |
| | — |
| | 1,541 |
| | — |
|
Abandoned development costs | — |
| | 158 |
| | — |
| | — |
| | 365 |
| | 158 |
| | 365 |
|
Impairment charge | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 735 |
|
Depreciation and amortization | 17,858 |
| | 17,965 |
| | 17,651 |
| | 16,805 |
| | 17,109 |
| | 35,823 |
| | 43,583 |
|
Total expenses | 49,782 |
| | 49,565 |
| | 50,678 |
| | 45,775 |
| | 45,195 |
| | 99,347 |
| | 100,219 |
|
Operating income | 22,319 |
| | 21,174 |
| | 24,815 |
| | 23,698 |
| | 20,100 |
| | 43,493 |
| | 31,118 |
|
Interest expense | (10,713 | ) | | (10,325 | ) | | (9,454 | ) | | (8,767 | ) | | (7,951 | ) | | (21,038 | ) | | (15,899 | ) |
Loss on early extinguishment of debt | — |
| | — |
| | — |
| | — |
| | (563 | ) | | — |
| | (563 | ) |
Loss on termination of derivatives | — |
| | — |
| | — |
| | — |
| | (6,142 | ) | | — |
| | (6,142 | ) |
Income before equity in losses of unconsolidated joint ventures | 11,606 |
| | 10,849 |
| | 15,361 |
| | 14,931 |
| | 5,444 |
| | 22,455 |
| | 8,514 |
|
Equity in losses of unconsolidated joint ventures | (764 | ) | | (32 | ) | | (270 | ) | | (75 | ) | | (51 | ) | | (796 | ) | | (119 | ) |
Income from continuing operations | 10,842 |
| | 10,817 |
| | 15,091 |
| | 14,856 |
| | 5,393 |
| | 21,659 |
| | 8,395 |
|
Discontinued operations | — |
| | — |
| | 5 |
| | (103 | ) | | (1 | ) | | — |
| | — |
|
Net income | 10,842 |
| | 10,817 |
| | 15,096 |
| | 14,753 |
| | 5,392 |
| | 21,659 |
| | 8,395 |
|
Noncontrolling interest | (1,420 | ) | | (1,419 | ) | | (1,507 | ) | | (1,754 | ) | | (524 | ) | | (2,839 | ) | | (734 | ) |
Net income attributable to the Company | 9,422 |
| | 9,398 |
| | 13,589 |
| | 12,999 |
| | 4,868 |
| | 18,820 |
| | 7,661 |
|
Less applicable preferred share dividends | — |
| | — |
| | (1,078 | ) | | (1,406 | ) | | (1,407 | ) | | — |
| | (2,813 | ) |
Less original issuance costs rleated to redeemed preferred shares | — |
| | — |
| | (2,539 | ) | | — |
| | — |
| | — |
| | — |
|
Allocation to participating securities | (165 | ) | | (192 | ) | | (144 | ) | | (142 | ) | | (143 | ) | | (357 | ) | | (312 | ) |
Net income available to common shareholders | $ | 9,257 |
| | $ | 9,206 |
| | $ | 9,828 |
| | $ | 11,451 |
| | $ | 3,318 |
| | $ | 18,463 |
| | $ | 4,536 |
|
| |
| | |
| | |
| | |
| | |
| | |
| | |
|
12
Supplemental Operating and Financial Data for the
Quarter Ended 6/30/11
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | YTD |
| 6/30/11 | | 3/31/11 | | 12/31/10 | | 9/30/10 | | 6/30/10 | | 6/30/11 | | 6/30/10 |
Basic earnings per common share: | | | | | | | | | | | | | |
Income from continuing operations | $ | 0.11 |
| | $ | 0.11 |
| | $ | 0.12 |
| | $ | 0.14 |
| | $ | 0.04 |
| | $ | 0.23 |
| | $ | 0.06 |
|
Discontinued operations | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Net income | $ | 0.11 |
| | $ | 0.11 |
| | $ | 0.12 |
| | $ | 0.14 |
| | $ | 0.04 |
| | $ | 0.23 |
| | $ | 0.06 |
|
Diluted earnings per common share: | |
| | |
| | |
| | |
| | |
| | | | |
|
Income from continuing operations | $ | 0.11 |
| | $ | 0.11 |
| | $ | 0.12 |
| | $ | 0.14 |
| | $ | 0.04 |
| | $ | 0.23 |
| | $ | 0.06 |
|
Discontinued operations | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Net income | $ | 0.11 |
| | $ | 0.11 |
| | $ | 0.12 |
| | $ | 0.14 |
| | $ | 0.04 |
| | $ | 0.23 |
| | $ | 0.06 |
|
Weighted average common shares: | |
| | |
| | |
| | |
| | |
| | | | |
|
Basic | 80,483 |
| | 80,353 |
| | 80,256 |
| | 80,225 |
| | 80,206 |
| | 80,418 |
| | 80,133 |
|
Diluted | 81,104 |
| | 80,552 |
| | 80,445 |
| | 80,402 |
| | 80,343 |
| | 81,039 |
| | 80,282 |
|
13
Supplemental Operating and Financial Data for the
Quarter Ended 6/30/11
FFO and FAD Analysis (dollars and shares in thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | YTD |
| 6/30/11 | | 3/31/11 | | 12/31/10 | | 9/30/10 | | 6/30/10 | | 6/30/11 | | 6/30/10 |
Funds from operations: | | | |
| | |
| | |
| | |
| | |
| | |
|
Net income | $ | 10,842 |
| | $ | 10,817 |
| | $ | 15,096 |
| | $ | 14,753 |
| | $ | 5,392 |
| | $ | 21,659 |
| | $ | 8,395 |
|
Adjusted for - | |
| | |
| | |
| | |
| | |
| | | | |
|
Depreciation and amortization uniquely significant to real estate - wholly-owned discontinued operations | — |
| | — |
| | — |
| | — |
| | 34 |
| | — |
| | 87 |
|
Depreciation and amortization uniquely significant to real estate - wholly-owned | 17,686 |
| | 17,807 |
| | 17,508 |
| | 16,675 |
| | 16,984 |
| | 35,493 |
| | 43,343 |
|
Depreciation and amortization uniquely significant to real estate - joint ventures | 1,336 |
| | 1,306 |
| | 1,312 |
| | 1,289 |
| | 1,280 |
| | 2,642 |
| | 2,545 |
|
Funds from operations | 29,864 |
| | 29,930 |
| | 33,916 |
| | 32,717 |
| | 23,690 |
| | 59,794 |
| | 54,370 |
|
Preferred share dividends | — |
| | — |
| | (1,078 | ) | | (1,406 | ) | | (1,407 | ) | | — |
| | (2,813 | ) |
Original issuance costs related to redeemed preferred shares | — |
| | — |
| | (2,539 | ) | | — |
| | — |
| | — |
| | — |
|
Allocation to participating securities | (264 | ) | | (310 | ) | | (242 | ) | | (247 | ) | | (177 | ) | | (572 | ) | | (442 | ) |
Funds from operations available to common shareholders | $ | 29,600 |
| | $ | 29,620 |
| | $ | 30,057 |
| | $ | 31,064 |
| | $ | 22,106 |
| | $ | 59,222 |
| | $ | 51,115 |
|
Funds from operations per share | $ | 0.32 |
| | $ | 0.32 |
| | $ | 0.32 |
| | $ | 0.34 |
| | $ | 0.24 |
| | $ | 0.64 |
| | $ | 0.55 |
|
Funds available for distribution to common shareholders: | | | |
| | |
| | |
| | |
| | | | |
Funds from operations | $ | 29,600 |
| | $ | 29,620 |
| | $ | 30,057 |
| | $ | 31,064 |
| | $ | 22,106 |
| | $ | 59,222 |
| | $ | 51,115 |
|
Adjusted for - | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Original issuance costs related to redeemed preferred shares | — |
| | — |
| | (2,539 | ) | | — |
| | — |
| | — |
| | — |
|
Corporate depreciation excluded above | 172 |
| | 158 |
| | 143 |
| | 130 |
| | 125 |
| | 330 |
| | 240 |
|
Amortization of finance costs | 482 |
| | 466 |
| | 370 |
| | 259 |
| | 315 |
| | 948 |
| | 657 |
|
Amortization of net debt discount (premium) | 22 |
| | 23 |
| | (372 | ) | | (21 | ) | | 4 |
| | 45 |
| | 218 |
|
Gain (loss) on early extinguishment of debt | — |
| | — |
| | — |
| | — |
| | 563 |
| | — |
| | 563 |
|
Loss on termination of derivatives | — |
| | — |
| | — |
| | — |
| | 6,142 |
| | — |
| | 6,142 |
|
Impairment charge | — |
| | — |
| | — |
| | — |
| | 111 |
| | — |
| | 735 |
|
Amortization of share-based compensation | 1,615 |
| | 1,798 |
| | 1,515 |
| | 1,437 |
| | 1,363 |
| | 3,413 |
| | 2,503 |
|
Straight line rent adjustment | (1,240 | ) | | (793 | ) | | (506 | ) | | (767 | ) | | (669 | ) | | (2,033 | ) | | (1,403 | ) |
Market rent adjustment | (202 | ) | | (155 | ) | | (374 | ) | | (195 | ) | | (216 | ) | | (357 | ) | | (381 | ) |
2nd generation tenant allowances | (2,979 | ) | | (2,443 | ) | | (5,145 | ) | | (4,797 | ) | | (1,328 | ) | | (5,422 | ) | | (3,049 | ) |
Capital improvements | (4,334 | ) | | (1,598 | ) | | (2,480 | ) | | (2,531 | ) | | (1,309 | ) | | (5,932 | ) | | (2,909 | ) |
Funds available for distribution | $ | 23,136 |
| | $ | 27,076 |
| | $ | 25,747 |
| | $ | 24,579 |
| | $ | 27,207 |
| | $ | 50,214 |
| | $ | 54,431 |
|
Funds available for distribution per share | $ | 0.25 |
| | $ | 0.29 |
| | $ | 0.28 |
| | $ | 0.27 |
| | $ | 0.29 |
| | $ | 0.54 |
| | $ | 0.59 |
|
Dividends paid per share | $ | 0.2000 |
| | $ | 0.1938 |
| | $ | 0.1938 |
| | $ | 0.1938 |
| | $ | 0.1938 |
| | $ | 0.3938 |
| | $ | 0.3850 |
|
FFO payout ratio | 63 | % | | 61 | % | | 61 | % | | 58 | % | | 81 | % | | 62 | % | | 70 | % |
FAD payout ratio | 80 | % | | 67 | % | | 69 | % | | 72 | % | | 67 | % | | 73 | % | | 65 | % |
Diluted weighted average common shs. | 93,237 |
| | 92,685 |
| | 92,578 |
| | 92,535 |
| | 92,476 |
| | 93,172 |
| | 92,415 |
|
14
Supplemental Operating and Financial Data for the
Quarter Ended 6/30/11
Unconsolidated Joint Venture Information - All
Summary Balance Sheets (dollars in thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | |
| 6/30/2011 | | 3/31/2011 | | 12/31/2010 | | 9/30/2010 | | 6/30/2010 | | Tanger's Share as of 6/30/11 |
Assets | | | | | | | | | | | |
Investment properties at cost - net | $ | 284,076 |
| | $ | 285,332 |
| | $ | 283,902 |
| | $ | 287,365 |
| | $ | 289,587 |
| | $ | 99,562 |
|
Cash and cash equivalents | 15,682 |
| | 14,697 |
| | 13,838 |
| | 10,966 |
| | 9,020 |
| | 5,880 |
|
Deferred lease costs, net | 2,877 |
| | 3,011 |
| | 2,563 |
| | 2,707 |
| | 2,862 |
| | 1,007 |
|
Deferred debt origination costs, net | 970 |
| | 1,172 |
| | 1,427 |
| | 1,681 |
| | 1,937 |
| | 343 |
|
Other assets | 8,555 |
| | 7,349 |
| | 6,291 |
| | 6,511 |
| | 6,697 |
| | 3,031 |
|
Total assets | $ | 312,160 |
| | $ | 311,561 |
| | $ | 308,021 |
| | $ | 309,230 |
| | $ | 310,103 |
| | $ | 109,823 |
|
| |
| | |
| | |
| | |
| | |
| | |
|
Liabilities & Owners' Equity | |
| | |
| | |
| | |
| | |
| | |
|
Mortgage payable | $ | 293,534 |
| | $ | 294,034 |
| | $ | 294,034 |
| | $ | 294,034 |
| | $ | 294,034 |
| | $ | 101,886 |
|
Construction trade payables | 6,034 |
| | 4,710 |
| | 341 |
| | 1,213 |
| | 878 |
| | 2,071 |
|
Accounts payable & other liabilities | 6,937 |
| | 4,281 |
| | 4,810 |
| | 3,729 |
| | 3,991 |
| | 2,498 |
|
Total liabilities | 306,505 |
| | 303,025 |
| | 299,185 |
| | 298,976 |
| | 298,903 |
| | 106,455 |
|
Owners' equity | 5,655 |
| | 8,536 |
| | 8,836 |
| | 10,254 |
| | 11,200 |
| | 3,368 |
|
Total liabilities & owners' equity | $ | 312,160 |
| | $ | 311,561 |
| | $ | 308,021 |
| | $ | 309,230 |
| | $ | 310,103 |
| | $ | 109,823 |
|
Summary Statements of Operations (dollars in thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | YTD |
| 6/30/11 | | 3/31/11 | | 12/31/10 | | 9/30/10 | | 6/30/10 | | 6/30/11 | | 6/30/10 |
Revenues | $ | 9,752 |
| | $ | 9,562 |
| | $ | 9,691 |
| | $ | 9,632 |
| | $ | 9,261 |
| | $ | 19,314 |
| | $ | 18,535 |
|
Expenses | |
| | |
| | |
| | |
| | |
| | | |
|
|
Property operating | 4,473 |
| | 4,101 |
| | 5,187 |
| | 4,575 |
| | 4,200 |
| | 8,574 |
| | 8,410 |
|
General & administrative | (131 | ) | | 187 |
| | (11 | ) | | 107 |
| | 72 |
| | 56 |
| | 359 |
|
Depreciation & amortization | 3,627 |
| | 3,611 |
| | 3,635 |
| | 3,567 |
| | 3,546 |
| | 7,238 |
| | 7,043 |
|
Total expenses | 7,969 |
| | 7,899 |
| | 8,811 |
| | 8,249 |
| | 7,818 |
| | 15,868 |
| | 15,812 |
|
Operating income | 1,783 |
| | 1,663 |
| | 880 |
| | 1,383 |
| | 1,443 |
| | 3,446 |
| | 2,723 |
|
Interest expense (1) | 4,126 |
| | 1,803 |
| | 1,785 |
| | 1,771 |
| | 1,717 |
| | 5,929 |
| | 3,391 |
|
Net loss | $ | (2,343 | ) | | $ | (140 | ) | | $ | (905 | ) | | $ | (388 | ) | | $ | (274 | ) | | $ | (2,483 | ) | | $ | (668 | ) |
Tanger's share of: | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Total revenues less property operating and general & administrative expenses ("NOI") | $ | 1,984 |
| | $ | 1,912 |
| | $ | 1,676 |
| | $ | 1,842 |
| | $ | 1,842 |
| | $ | 3,896 |
| | $ | 3,633 |
|
Net loss | $ | (764 | ) | | $ | (32 | ) | | $ | (270 | ) | | $ | (75 | ) | | $ | (51 | ) | | $ | (796 | ) | | $ | (119 | ) |
Depreciation (real estate related) | $ | 1,337 |
| | $ | 1,306 |
| | $ | 1,312 |
| | $ | 1,289 |
| | $ | 1,280 |
| | $ | 2,643 |
| | $ | 2,545 |
|
(1) For the three and six months ended June 30, 2011, includes the accrual of interest expense at a weighted average default interest rate of approximately 9.20% from May 17, 2011 to June 30, 2011.
15
Supplemental Operating and Financial Data for the
Quarter Ended 6/30/11
Unconsolidated Joint Venture Information - Wisconsin Dells
Summary Balance Sheets (dollars in thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | |
| 6/30/2011 | | 3/31/2011 | | 12/31/2010 | | 9/30/2010 | | 6/30/2010 | | Tanger's Share as of 6/30/11 |
Assets | | | | | | | | | | | |
Investment properties at cost - net | $ | 29,217 |
| | $ | 29,528 |
| | $ | 29,968 |
| | $ | 30,430 |
| | $ | 31,004 |
| | $ | 14,609 |
|
Cash and cash equivalents | 3,918 |
| | 4,095 |
| | 4,253 |
| | 3,901 |
| | 3,702 |
| | 1,959 |
|
Deferred lease costs, net | 288 |
| | 269 |
| | 210 |
| | 239 |
| | 286 |
| | 144 |
|
Deferred debt origination costs, net | 115 |
| | 134 |
| | 153 |
| | 172 |
| | 191 |
| | 58 |
|
Other assets | 714 |
| | 781 |
| | 723 |
| | 594 |
| | 602 |
| | 357 |
|
Total assets | $ | 34,252 |
| | $ | 34,807 |
| | $ | 35,307 |
| | $ | 35,336 |
| | $ | 35,785 |
| | $ | 17,127 |
|
| |
| | |
| | |
| | |
| | |
| | |
|
Liabilities & Owners' Equity | |
| | |
| | |
| | |
| | |
| | |
|
Mortgage payable | $ | 24,250 |
| | $ | 24,750 |
| | $ | 24,750 |
| | $ | 24,750 |
| | $ | 24,750 |
| | $ | 12,125 |
|
Construction trade payables | 358 |
| | 158 |
| | 106 |
| | — |
| | 46 |
| | 179 |
|
Accounts payable & other liabilities | 1,110 |
| | 954 |
| | 1,030 |
| | 734 |
| | 844 |
| | 556 |
|
Total liabilities | 25,718 |
| | 25,862 |
| | 25,886 |
| | 25,484 |
| | 25,640 |
| | 12,860 |
|
Owners' equity | 8,534 |
| | 8,945 |
| | 9,421 |
| | 9,852 |
| | 10,145 |
| | 4,267 |
|
Total liabilities & owners' equity | $ | 34,252 |
| | $ | 34,807 |
| | $ | 35,307 |
| | $ | 35,336 |
| | $ | 35,785 |
| | $ | 17,127 |
|
Summary Statements of Operations (dollars in thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | YTD |
| 6/30/11 | | 3/31/11 | | 12/31/10 | | 9/30/10 | | 6/30/10 | | 6/30/11 | | 6/30/10 |
Revenues | $ | 1,798 |
| | $ | 1,801 |
| | $ | 1,793 |
| | $ | 1,822 |
| | $ | 1,715 |
| | $ | 3,599 |
| | $ | 3,638 |
|
Expenses | |
| | |
| | |
| | |
| | |
| |
|
| | |
|
Property operating | 758 |
| | 805 |
| | 770 |
| | 665 |
| | 643 |
| | 1,563 |
| | 1,359 |
|
General & administrative | 1 |
| | 22 |
| | 5 |
| | 2 |
| | 3 |
| | 23 |
| | 12 |
|
Depreciation & amortization | 631 |
| | 626 |
| | 619 |
| | 618 |
| | 615 |
| | 1,257 |
| | 1,228 |
|
Total expenses | 1,390 |
| | 1,453 |
| | 1,394 |
| | 1,285 |
| | 1,261 |
| | 2,843 |
| | 2,599 |
|
Operating income | 408 |
| | 348 |
| | 399 |
| | 537 |
| | 454 |
| | 756 |
| | 1,039 |
|
Interest expense | 218 |
| | 225 |
| | 229 |
| | 230 |
| | 227 |
| | 443 |
| | 452 |
|
Net income | $ | 190 |
| | $ | 123 |
| | $ | 170 |
| | $ | 307 |
| | $ | 227 |
| | $ | 313 |
| | $ | 587 |
|
Tanger's share of: | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Total revenues less property operating and general & administrative expenses ("NOI") | $ | 519 |
| | $ | 487 |
| | $ | 509 |
| | $ | 578 |
| | $ | 534 |
| | $ | 1,066 |
| | $ | 1,133 |
|
Net income | $ | 103 |
| | $ | 70 |
| | $ | 92 |
| | $ | 163 |
| | $ | 124 |
| | $ | 173 |
| | $ | 312 |
|
Depreciation (real estate related) | $ | 307 |
| | $ | 304 |
| | $ | 302 |
| | $ | 300 |
| | $ | 297 |
| | $ | 611 |
| | $ | 595 |
|
16
Supplemental Operating and Financial Data for the
Quarter Ended 6/30/11
Unconsolidated Joint Venture Information - Deer Park
Summary Balance Sheets (dollars in thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | |
| 6/30/2011 | | 3/31/2011 | | 12/31/2010 | | 9/30/2010 | | 6/30/2010 | | Tanger's Share as of 6/30/11 |
Assets | | | | | | | | | | | |
Investment properties at cost - net | $ | 254,859 |
| | $ | 255,804 |
| | $ | 253,934 |
| | $ | 256,935 |
| | $ | 258,583 |
| | $ | 84,953 |
|
Cash and cash equivalents | 11,764 |
| | 10,552 |
| | 9,585 |
| | 7,065 |
| | 5,318 |
| | 3,921 |
|
Deferred lease costs, net | 2,589 |
| | 2,742 |
| | 2,352 |
| | 2,468 |
| | 2,576 |
| | 863 |
|
Deferred debt origination costs, net | 855 |
| | 1,038 |
| | 1,275 |
| | 1,509 |
| | 1,746 |
| | 285 |
|
Prepaids and other assets | 7,477 |
| | 6,318 |
| | 5,568 |
| | 5,917 |
| | 6,095 |
| | 2,492 |
|
Total assets | $ | 277,544 |
| | $ | 276,454 |
| | $ | 272,714 |
| | $ | 273,894 |
| | $ | 274,318 |
| | $ | 92,514 |
|
| |
| | |
| | |
| | |
| | |
| | |
|
Liabilities & Owners' Equity | |
| | |
| | |
| | |
| | |
| | |
|
Mortgage payable | $ | 269,284 |
| | $ | 269,284 |
| | $ | 269,284 |
| | $ | 269,284 |
| | $ | 269,284 |
| | $ | 89,761 |
|
Construction trade payables | 5,676 |
| | 4,552 |
| | 235 |
| | 1,213 |
| | 832 |
| | 1,892 |
|
Accounts payable & other liabilities | 5,827 |
| | 3,277 |
| | 3,780 |
| | 2,995 |
| | 3,147 |
| | 1,942 |
|
Total liabilities | 280,787 |
| | 277,113 |
| | 273,299 |
| | 273,492 |
| | 273,263 |
| | 93,595 |
|
Owners' equity | (3,243 | ) | | (659 | ) | | (585 | ) | | 402 |
| | 1,055 |
| | (1,081 | ) |
Total liabilities & owners' equity | $ | 277,544 |
| | $ | 276,454 |
| | $ | 272,714 |
| | $ | 273,894 |
| | $ | 274,318 |
| | $ | 92,514 |
|
Summary Statements of Operations (dollars in thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | YTD |
| 6/30/11 | | 3/31/11 | | 12/31/10 | | 9/30/10 | | 6/30/10 | | 6/30/11 | | 6/30/10 |
Revenues | $ | 7,954 |
| | $ | 7,761 |
| | $ | 7,898 |
| | $ | 7,810 |
| | $ | 7,546 |
| | $ | 15,715 |
| | $ | 14,897 |
|
Expenses | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Property operating | 3,715 |
| | 3,296 |
| | 4,417 |
| | 3,910 |
| | 3,557 |
| | 7,011 |
| | 7,051 |
|
General & administrative | (82 | ) | | 115 |
| | (16 | ) | | 105 |
| | 69 |
| | 33 |
| | 347 |
|
Depreciation & amortization | 2,996 |
| | 2,985 |
| | 3,016 |
| | 2,949 |
| | 2,931 |
| | 5,981 |
| | 5,815 |
|
Total expenses | 6,629 |
| | 6,396 |
| | 7,417 |
| | 6,964 |
| | 6,557 |
| | 13,025 |
| | 13,213 |
|
Operating income | 1,325 |
| | 1,365 |
| | 481 |
| | 846 |
| | 989 |
| | 2,690 |
| | 1,684 |
|
Interest expense | 3,908 |
| | 1,578 |
| | 1,556 |
| | 1,541 |
| | 1,490 |
| | 5,486 |
| | 2,939 |
|
Net loss | $ | (2,583 | ) | | $ | (213 | ) | | $ | (1,075 | ) | | $ | (695 | ) | | $ | (501 | ) | | $ | (2,796 | ) | | $ | (1,255 | ) |
Tanger's share of: | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Total revenues less property operating and general & administrative expenses ("NOI") | $ | 1,440 |
| | $ | 1,450 |
| | $ | 1,167 |
| | $ | 1,264 |
| | $ | 1,308 |
| | $ | 2,890 |
| | $ | 2,500 |
|
Net loss | $ | (894 | ) | | $ | (77 | ) | | $ | (364 | ) | | $ | (238 | ) | | $ | (172 | ) | | $ | (971 | ) | | $ | (430 | ) |
Depreciation (real estate related) | $ | 1,031 |
| | $ | 1,001 |
| | $ | 1,012 |
| | $ | 989 |
| | $ | 983 |
| | $ | 2,032 |
| | $ | 1,950 |
|
17
Supplemental Operating and Financial Data for the
Quarter Ended 6/30/11
Debt Outstanding Summary (dollars in thousands)
|
| | | | | | | | |
As of June 30, 2011 |
| Principal Balance | | Interest Rate | | Maturity Date |
Unsecured debt: | |
| | | | |
Unsecured bridge loan (1) | $ | 150,000 |
| | Libor + 1.60% |
| | 9/26/2011 |
Unsecured lines of credit (2) | 182,000 |
| | Libor + 1.90% |
| | 11/29/2013 |
2015 Senior unsecured notes | 250,000 |
| | 6.15 | % | | 11/15/2015 |
2026 Senior unsecured exchangeable notes (3) | 7,030 |
| | 3.75 | % | | 8/18/2011 |
2020 Senior unsecured notes | 300,000 |
| | 6.125 | % | | 6/1/2020 |
Net debt discounts | (2,386 | ) | | |
| | |
Total consolidated debt | $ | 886,644 |
| | |
| | |
Tanger's share of unconsolidated JV debt: | |
| | |
| | |
Wisconsin Dells | 12,375 |
| | Libor + 3.00% |
| | 12/18/2012 |
Deer Park (4) | 89,761 |
| | Libor + 1.375 - 3.50% |
| | 5/17/2011 |
Total Tanger's share of unconsolidated JV debt | $ | 102,136 |
| | |
| | |
| |
(1) | The Company has entered into a senior unsecured bridge loan with Wells Fargo Bank, N.A. Maturity of the interim loan occurs on September 26, 2011. However, at its discretion, the Company may extend the maturity to June 22, 2012 by exercising each of its three ninety day extension options. There is a fee of $75,000 associated with the exercise of each extension option. |
| |
(2) | The Company has an unsecured, syndicated credit line with a borrowing capacity totaling $385.0 million and a separate cash management line of credit with a borrowing capacity of $15.0 million with one of the participants in the syndication. Both lines expire on November 29, 2013. Facility fees of 40 basis points annually are charged in arrears based on the amount of the commitment. |
| |
(3) | On January 1, 2009, the Company retrospectively adopted new guidance related to the accounting for convertible debt instruments that may be settled in cash upon conversion (including partial cash settlement). This new guidance required us to bifurcate the notes into debt and equity components based on the fair value of the notes independent of the conversion feature as of the date of issuance in August 2006. As a result of this adoption, the bonds were recorded with a debt discount based on a market interest rate of 6.11%. At June 30, 2011, the unamortized discount on the remaining $7.0 million in exchangeable notes totaled $20,000. In July 2011, the Company exercised its option to redeem the notes by issuing a redemption notice on July 18, 2011 for all outstanding notes on August 18, 2011, the five year anniversary of the issuance of the notes. Noteholders have until August 16, 2011 to exercise their exchange rights. |
| |
(4) | In May 2007, the joint venture entered into a four-year, interest-only construction loan facility with a one-year maturity extension option. On the initial maturity date of May 17, 2011, the joint venture did not qualify for the one-year extension option under the loan. Subsequently, the joint venture has been accruing interest expense at the default rate of approximately 9.2%, compared to the stated rate of approximately 1.7% based on current LIBOR and prime rates. As of June 30, 2011, the outstanding principal balances of the senior and mezzanine loans were $252.0 million and $15.0 million, respectively, and $17.0 million was available for funding of additional construction draw requests under the senior loan facility. In February 2009, the joint venture entered into an interest rate cap agreement on a nominal amount of $240.0 million which became effective June 1, 2009. The derivative contract puts a cap of 4% on the LIBOR index and expires on April 1, 2011. In June 2008, the joint venture entered into an interest-only mortgage loan agreement for a warehouse adjacent to the property with an interest rate of LIBOR plus 185 basis points and a initial maturity of May 17, 2011. The joint venture did not qualify for the one year extension option under this loan. As of June 30, 2011, the outstanding principal balance under the warehouse mortgage was $2.3 million. The joint venture partners continue to work with the administrative agent bank of the lender group to negotiate new financing terms for the properties. |
18
Supplemental Operating and Financial Data for the
Quarter Ended 6/30/11
Future Scheduled Principal Payments (dollars in thousands)
|
| | | | | | | | | | | |
As of June 30, 2011 |
Year | Tanger Consolidated Payments | | Tanger's Share of Unconsolidated JV Payments | | Total Scheduled Payments |
2011 (1) | $ | 157,030 |
| | $ | 89,761 |
| | $ | 246,791 |
|
2012 | — |
| | 12,375 |
| | 12,375 |
|
2013 | 182,000 |
| | — |
| | 182,000 |
|
2014 | — |
| | — |
| | — |
|
2015 | 250,000 |
| | — |
| | 250,000 |
|
2016 | — |
| | — |
| | — |
|
2017 | — |
| | — |
| | — |
|
2018 | — |
| | — |
| | — |
|
2019 | — |
| | — |
| | — |
|
2020 & thereafter | 300,000 |
| | — |
| | 300,000 |
|
| $ | 889,030 |
| | $ | 102,136 |
| | $ | 991,166 |
|
Net Discount on Debt | (2,386 | ) | | — |
| | (2,386 | ) |
| $ | 886,644 |
| | $ | 102,136 |
| | $ | 988,780 |
|
Senior Unsecured Notes Financial Covenants (2)
|
| | | | | | |
As of June 30, 2011 |
| Required | | Actual | | Compliance |
Total Consolidated Debt to Adjusted Total Assets | <60% | | 47 | % | | Yes |
Total Secured Debt to Adjusted Total Assets | <40% | | — | % | | Yes |
Total Unencumbered Assets to Unsecured Debt | >135% | | 213 | % | | Yes |
Consolidated Income Available for Debt Service to Annual Debt Service Charge | >1.5 | | 4.4 |
| | Yes |
| |
(1) | Included in this amount is $7.0 million which represents our exchangeable, senior unsecured notes issued in August 2006. In July 2011, the Company issued a redemption notice on July 18, 2011 for redemption of all outstanding notes on August 18, 2011, the five year anniversary of the issuance of the notes. Noteholders have until August 16, 2011 to exercise their exchange rights. |
| |
(2) | For a complete listing of all Debt Covenants related to the Company's Senior Unsecured Notes, as well as definitions of the above terms, please refer to the Company's filings with the Securities and Exchange Commission. |
19
Supplemental Operating and Financial Data for the
Quarter Ended 6/30/11
Investor Information
Tanger Outlet Centers welcomes any questions or comments from shareholders, analysts, investment managers, media and prospective investors. Please address all inquiries to our Investor Relations Department.
|
| |
Tanger Factory Outlet Centers, Inc. |
Investor Relations |
Phone: | (336) 834-6892 |
Fax: | (336) 297-0931 |
e-mail: | tangermail@tangeroutlet.com |
Mail: | Tanger Factory Outlet Centers, Inc. |
| 3200 Northline Avenue |
| Suite 360 |
| Greensboro, NC 27408 |
20
Supplemental Operating and Financial Data for the
Quarter Ended 6/30/11