-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, VMeFYph0x0EdT9CvIXVDnbXeD23Xq+A4Xf3QGpWKOZtFvtcWe118DCzrvdb5TPZf mNm0ztYROVELhp3+vMaxeQ== 0000899715-08-000089.txt : 20080729 0000899715-08-000089.hdr.sgml : 20080729 20080729163700 ACCESSION NUMBER: 0000899715-08-000089 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20080630 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Regulation FD Disclosure ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20080729 DATE AS OF CHANGE: 20080729 FILER: COMPANY DATA: COMPANY CONFORMED NAME: TANGER FACTORY OUTLET CENTERS INC CENTRAL INDEX KEY: 0000899715 STANDARD INDUSTRIAL CLASSIFICATION: REAL ESTATE INVESTMENT TRUSTS [6798] IRS NUMBER: 561815473 STATE OF INCORPORATION: NC FISCAL YEAR END: 1030 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-11986 FILM NUMBER: 08976224 BUSINESS ADDRESS: STREET 1: 3200 NORTHLINE AVENUE SUITE 360 CITY: GREENSBORO STATE: NC ZIP: 27408 BUSINESS PHONE: 3362923010 MAIL ADDRESS: STREET 1: 3200 NORTHLINE AVENUE SUITE 360 CITY: GREENSBORO STATE: NC ZIP: 27408 8-K 1 tfoc8k06302008.htm TFOC 8-K tfoc8k06302008.htm

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

___________

FORM 8-K

Current Report Pursuant to Section 13 or 15(d) of
The Securities Exchange Act of 1934


Date of Report (date of earliest event reported):  July 29, 2008


TANGER FACTORY OUTLET CENTERS, INC.
 
_________________________________________
(Exact name of registrant as specified in its charter)


                           
             North Carolina
(State or other jurisdiction of Incorporation)
 
1-11986
(Commission File Number)
 
                56-1815473                
(I.R.S. Employer Identification Number)


             3200 Northline Avenue, Greensboro, North Carolina 27408             
(Address of principal executive offices) (Zip Code)
                           (336) 292-3010                                
(Registrants’ telephone number, including area code)
 
                           N/A                                
(former name or former address, if changed since last report)
 
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 Soliciting material pursuant to Rule 14a-12 under the Exchange

 
 Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 
 Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))


 
 

 


 
Item 2.02                      Results of Operations and Financial Condition
 
On July 29, 2008, Tanger Factory Outlet Centers, Inc. (the “Company”) issued a press release announcing its results of operations and financial condition as of and for the quarter ended June 30, 2008.  A copy of the Company’s press release is furnished as Exhibit 99.1 to this report on Form 8-K.  The information contained in this report on Form 8-K, including Exhibit 99.1, shall not be deemed “filed” with the Securities and Exchange Commission nor incorporated by reference in any registration statement filed by the Company under the Securities Act of 1933, as amended, unless specified otherwise.
 
Item 7.01                      Regulation FD Disclosure
 
On July 29, 2008, the Company made publicly available certain supplemental operating and financial information for the quarter ended June 30, 2008.  This supplemental operating and financial information is attached to this current report as exhibit 99.2.  The information contained in this report on Form 8-K, including Exhibit 99.2, shall not be deemed “filed” with the Securities and Exchange Commission nor incorporated by reference in any registration statement filed by the Company under the Securities Act of 1933, as amended, unless specified otherwise.
 
Item 9.01                      Financial Statements and Exhibits
 
(c) Exhibits

The following exhibits are included with this Report:

Exhibit 99.1
Press release announcing the results of operations and financial condition of the Company as of and for the quarter ended June 30, 2008.

Exhibit 99.2
Supplemental operating and financial information of the Company as of and for the quarter ended June 30, 2008.


SIGNATURES

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

Dated:  July 29, 2008

TANGER FACTORY OUTLET CENTERS, INC.

By:           /s/ Frank C. Marchisello Jr.
Frank C. Marchisello, Jr.
Executive Vice President, Chief Financial Officer & Secretary

 
 

 


_____________________________________________________________________________________________

EXHIBIT INDEX

 
Exhibit No.
 


99.1  
 Press release announcing the results of operations and financial condition of the Company as of and for the quarter ended June 30, 2008.

  99.2  
 Supplemental operating and financial information of the Company as of and for the quarter ended June 30, 2008.





EX-99.1 2 tfoc8k06302008ex99-1.htm EXHIBIT 99.1 tfoc8k06302008ex99-1.htm

Tanger Factory Outlet Centers, Inc.

News Release

For Release:IMMEDIATE RELEASE
Contact:Frank C. Marchisello, Jr.
(336) 834-6834

TANGER REPORTS SECOND QUARTER 2008 RESULTS
Adjusted Funds From Operations Increase 10.2%

Greensboro, NC, July 29, 2008, Tanger Factory Outlet Centers, Inc. (NYSE:SKT) today reported funds from operations available to common shareholders (“FFO”), a widely accepted measure of REIT performance, for the three months ended June 30, 2008 of $15.1 million, or $0.40 per share, as compared to FFO of $22.1 million, or $0.59 per share, for the three months ended June 30, 2007.  For the six months ended June 30, 2008, FFO was $37.9 million, or $1.01 per share, as compared to FFO of $43.5 million, or $1.16 per share, for the six months ended June 30, 2007.

FFO for the three and six months ended June 30, 2008 was impacted by a previously announced $8.9 million charge relating to the settlement of  $200 million in 10 year US Treasury locks, as well as a $406,000 prepayment premium associated with the early extinguishment of debt.  Excluding these two non-recurring charges, FFO for the second quarter and six months ended June 30, 2008 would have been $0.65 and $1.26 per share respectively, representing an increase of 10.2% for the three months ended June 30, 2008 and an increase of 8.6% for the six months ended June 30, 2008.

Net income available to common shareholders for the six months ended June 30, 2008 was $5.4 million or $0.17 per share, as compared to net income available to common shareholders of $6.9 million, or $0.22 per share, for the six months ended June 30, 2007.  For the three months ended June 30, 2008, the company reported a net loss available to common shareholders of $119,000, or zero earnings per share, compared to net income of $5.0 million, or $0.16 per share, for the second quarter of 2007.  Net income available to common shareholders for the three months and six months ended June 30, 2008 was also impacted by the non-recurring charges described above.

Net income and FFO per share amounts above are on a diluted basis.  FFO is a supplemental non-GAAP financial measure used as a standard in the real estate industry to measure and compare the operating performance of real estate companies.  A complete reconciliation containing adjustments from GAAP net income to FFO is included in this press release.

Second Quarter Highlights

 
·  
Closed on a $235.0 million unsecured three year term loan with a rate of 160 basis points over LIBOR
 
·  
Repaid last remaining mortgage loan with a principal balance of $170.7 million
 
·  
19.8% average increase in base rental rates on 184,000 square feet of signed renewals during the second quarter of 2008, 18.3% increase year to date compared to 13.6% year to date in 2007
 
·  
46.1% average increase in base rental rates on 124,000 square feet of re-leased space during the second quarter of 2008, 43.1% increase year to date compared to 40.1% year to date in 2007
 
·  
96.2% occupancy rate for wholly-owned properties, up 1.0% from March 31, 2008
 
·  
$340 per square foot in reported same-space tenant sales for the rolling twelve months ended June 30, 2008
 
·  
3.9% increase in same center net operating income, 4.8% increase year to date
 

·  
34.8% debt-to-total market capitalization ratio, compared to 31.7% last year
 
·  
3.56 times interest coverage ratio for the three months ended June 30, 2008 compared to 3.24 times last year
 

Stanley K. Tanger, Chairman of the Board and Chief Executive Officer, commented, “Our results for the second quarter of 2008 were outstanding.  Our adjusted funds from operations per share increased 10.2%, while same center net operating income increased almost 4% during the second quarter”.

Portfolio Operating Results

During the second quarter of 2008, Tanger executed 79 leases, totaling 308,000 square feet within its wholly-owned properties.  Lease renewals during the second quarter of 2008 accounted for 184,000 square feet and generated a 19.8% increase in average base rental rates on a straight-line basis. Base rental increases on re-tenanted space during the second quarter averaged 46.1% on a straight-line basis and accounted for the remaining 124,000 square feet.  For the first six months of 2008, 984,000 square feet of renewals generated an 18.3% increase in average straight-line base rental rates, and represented approximately 73% of the square feet originally scheduled to expire during 2008.  Re-tenanted space during the first six months totaled 403,000 square feet and generated a 43.1% increase in average base rental rates on a straight-line basis.

Same center net operating income increased 3.9% for the second quarter of 2008 compared to an increase of 2.3% during the second quarter of 2007 and increased 4.8% for the first six months of 2008 compared to 2.7% for the first six months of 2007.  Reported tenant comparable sales per square foot for the rolling twelve months ended June 30, 2008 were $340 per square foot, up less than one percent compared to the twelve months ended June 30, 2007.  Sales for the three months ended June 30, 2008 were down 3.8% and were impacted by the shift in the Easter holiday season to the first quarter, the general weakness in the U.S. economy, as well as severe weather and flooding in the Midwestern United States during the second quarter of the year.

Investment and Other Activities

Tanger continues the development, construction and leasing of two previously announced sites located in Washington County, south of Pittsburgh, Pennsylvania and in Deer Park (Long Island), New York.  The first phase of the Washington County center will total 370,000 square feet, with leases for approximately 81% of the first phase signed and an additional 5% under negotiation or out for signature.  The grand opening of this center is scheduled to occur on August 29, 2008.  The Washington County center is wholly owned by Tanger.

The company currently expects the Deer Park center will contain over 800,000 square feet upon final build-out.  Site work and construction continues on an initial phase of approximately 682,000 square feet.  The company has approximately 69% of the space in the initial phase signed and an additional 9% under negotiation or out for signature.  A grand opening celebration is currently scheduled for October 23, 2008.   The Deer Park property is owned through a joint venture of which Tanger and two venture partners each own a one-third interest.

Tanger has entered into purchase options on new development sites located in Mebane, North Carolina; Port St. Lucie, Florida; Irving, Texas and most recently in Phoenix, Arizona.  Tenant interest in these new locations remains high and Tanger is continuing with its predevelopment work at all four locations.

 
 

 

Financing Activities and Balance Sheet Summary

On June 11, 2008, Tanger closed on a $235.0 million unsecured three year term loan facility.  The facility bears interest at a spread over LIBOR of 160 basis points, with the spread adjusting over time, based upon the debt ratings of the company.  Tanger currently maintains investment grade ratings with Moody’s Investors Service (Baa3 stable) and Standard and Poor’s Ratings Services (BBB- positive).

In conjunction with the closing of the unsecured term loan facility discussed above, we settled interest rate lock protection agreements which were intended to fix the US Treasury index at an average rate of 4.62% for an aggregate amount of $200 million of new debt for 10 years from July 2008.  We originally entered into these agreements in 2005 in anticipation of a public debt offering during 2008, based on the 10 year US Treasury rate.  Upon the closing of the LIBOR based unsecured term loan facility, we determined the likelihood of such a US Treasury based debt offering to be not probable.  The settlement of the interest rate lock protection agreements, at a total cost of $8.9 million, was reflected as a loss on settlement of US treasury rate locks in our consolidated statements of operations and funds from operations.

On June 26, 2008 the company used proceeds from the term loan to repay its only remaining mortgage loan with a principal balance of approximately $170.7 million two weeks ahead of its optional prepayment date.  The $406,000 prepayment premium resulted from the lender’s requirement that interest be paid through the optional prepayment date of July 10, 2008.  As a result of the repayment of this mortgage, Tanger’s entire portfolio of wholly-owned properties is now unencumbered.  The remaining proceeds of approximately $62.8 million, net of closing costs, were applied against amounts outstanding on the company’s unsecured lines of credit and to settle the interest rate lock protection agreements discussed above.

On July 9, 2008, Tanger entered into an interest rate swap agreement, which effectively changes the floating rate of interest on $118.0 million of the unsecured three year term loan facility to a fixed rate of 5.21%.  The interest rate swap agreement expires on April 1, 2011.

As of June 30, 2008, Tanger had $762.1 million of debt outstanding, equating to a 34.8% debt-to-total market capitalization ratio.  Taking into consideration the interest rate swap transaction discussed above, as of June 30, 2008, 67.8% of Tanger’s debt was at fixed interest rates and the company had $128.3 million outstanding on its $325.0 million in available unsecured lines of credit.  During the second quarter of 2008, Tanger continued to maintain a strong interest coverage ratio of 3.56 times, compared to 3.24 times during the second quarter of last year.

2008 FFO Per Share Guidance

Based on current market conditions and the strength and stability of its core portfolio, the company currently believes its net income for 2008, excluding gains or losses on the sale of real estate, will be between $0.65 and $0.71 per share and its FFO for 2008 will be between $2.40 and $2.46 per share.  The company’s earnings estimates do not include the impact of any potential gains on the sale of land parcels or the impact of any potential sales or acquisitions of properties.  The following table provides the reconciliation of estimated diluted net income available to common shareholders per share to estimated diluted FFO per share:
For the twelve months ended December 31, 2008:
   
 
Low Range
High Range
Estimated diluted net income per share
$0.65
$0.71
Minority interest, gain/loss on the sale of real estate,
   
 
depreciation and amortization uniquely
   
 
significant to real estate including minority interest
   
 
share and our share of joint ventures
  1.75
  1.75
Estimated diluted FFO per share
$2.40
$2.46





 

Second Quarter Conference Call

Tanger will host a conference call to discuss its second quarter results for analysts, investors and other interested parties on Wednesday, July 30, 2008, at 10:00 A.M. eastern time.  To access the conference call, listeners should dial 1-877-277-5113 and request to be connected to the Tanger Factory Outlet Centers Second Quarter Financial Results call.  Alternatively, the call will be web cast by CCBN and can be accessed at Tanger Factory Outlet Centers, Inc.'s web site at http://www.tangeroutlet.com/investorrelations/news/ under the News Releases section.

A telephone replay of the call will be available from July 30, 2008 starting at 11:00 A.M. Eastern Time through August 12, 2008, by dialing 1-800-642-1687 (conference ID # 54104198).  Additionally, an online archive of the broadcast will also be available through August 12, 2008.

About Tanger Factory Outlet Centers

Tanger Factory Outlet Centers, Inc.(NYSE:SKT), a fully integrated, self-administered and self-managed publicly traded REIT, presently owns and operates 29 outlet centers in 21 states coast to coast, totaling approximately 8.5 million square feet of gross leasable area.  Tanger also operates two outlet centers containing approximately 667,000 square feet in which it owns a 50% interest.  Tanger is filing a Form 8-K with the Securities and Exchange Commission that includes a supplemental information package for the quarter ended June 30, 2008. For more information on Tanger Outlet Centers, visit the company’s web site at www.tangeroutlet.com.

Estimates of future net income per share and FFO per share are by definition, and certain other matters discussed in this press release regarding our re-merchandising strategy, the renewal and re-tenanting of space, tenant sales and sales trends, interest rates, funds from operations, the development of new centers, and coverage of the current dividend may be forward-looking statements within the meaning of the federal securities laws.  These forward-looking statements are subject to risks and uncertainties.  Actual results could differ materially from those projected due to various factors including, but not limited to, the risks associated with general economic and local real estate conditions, the availability and cost of capital, the company’s ability to lease its properties, the company’s inability to collect rent due to the bankruptcy or insolvency of tenants or otherwise, and competition.  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, 2007.

 
 

 

TANGER FACTORY OUTLET CENTERS, INC AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
         
   
Three months ended
 
Six months ended
   
June 30,
 
June 30,
   
2008
 
2007
 
2008
 
2007
   
(unaudited)
 
(unaudited)
 
(unaudited)
 
(unaudited)
 
REVENUES
                                 
 
Base rentals (a)
 
$
38,623
   
$
36,318
   
$
75,855
   
$
71,407
   
 
Percentage rentals
   
1,120
     
1,662
     
2,298
     
3,129
   
 
Expense reimbursements
   
15,692
     
15,764
     
33,170
     
30,777
   
 
Other income
   
1,570
     
1,590
     
2,958
     
3,088
   
   
Total revenues
   
57,005
     
55,334
     
114,281
     
108,401
   
                                   
EXPENSES
                                 
 
Property operating
   
17,525
     
17,822
     
36,744
     
34,735
   
 
General and administrative
   
5,677
     
4,903
     
10,948
     
9,180
   
 
Depreciation and amortization
   
14,690
     
15,490
     
30,273
     
33,929
   
   
Total expenses
   
37,892
     
38,215
     
77,965
     
77,844
   
Operating income
   
19,113
     
17,119
     
36,316
     
30,557
   
Interest expense (b)
   
9,496
     
10,072
     
19,044
     
20,128
   
Loss on settlement of US treasury rate locks
   
8,910
     
---
     
8,910
     
---
   
Income before equity in earnings of
                                 
 
unconsolidated joint ventures, minority
                                 
 
Interest and discontinued operations
   
707
     
7,047
     
8,362
     
10,429
   
Equity in earnings of unconsolidated joint ventures
   
558
     
334
     
952
     
569
   
Minority interest in operating partnership
   
23
     
(982
)
   
(1,065
)
   
(1,346
)
 
Income from continuing operations
   
1,288
     
6,399
     
8,249
     
9,652
   
Discontinued operations, net of minority interest (c)
   
---
     
26
     
---
     
54
   
Net income
   
1,288
     
6,425
     
8,249
     
9,706
   
Preferred share dividends
   
(1,407
)
   
(1,407
)
   
(2,813
)
   
(2,813
)
 
Net income (loss) available to common
                                 
 
shareholders
 
$
(119
)
 
$
5,018
   
$
5,436
   
$
6,893
   
                                   
Basic earnings per common share:
                                 
 
Income (loss) from continuing operations
 
$
---
   
$
.16
   
$
.18
   
$
.22
   
  
Net income (loss)
 
$
---
   
$
.16
   
$
.18
   
$
.22
   
                                   
Diluted earnings per common share:
                                 
 
Income (loss) from continuing operations
 
$
---
   
$
.16
   
$
.17
   
$
.22
   
 
Net income (loss)
 
$
---
   
$
.16
   
$
.17
   
$
.22
   
                                   
Funds from operations available to
                                 
 
common shareholders (FFO)
 
$
15,117
   
$
22,146
   
$
37,920
   
$
43,457
   
FFO per common share – diluted
 
$
.40
   
$
.59
   
$
1.01
   
$
1.16
   
                                   
Summary of discontinued operations (c)
                                 
 
Income from discontinued operations
 
$
---
   
$
31
   
$
---
   
$
65
   
 
Minority interest in discontinued operations
   
---
     
(5
)
   
---
     
(11
)
 
Discontinued operations, net of minority interest
 
$
---
   
$
26
   
$
---
   
$
54
   
   
(a) Includes straight-line rent and market rent adjustments of $1,283 and $1,077 for the three months ended and $1,967 and $2,158 for the six months ended June 30, 2008 and 2007, respectively.
 
(b) Includes prepayment premium of $406 for the three and six months ended June 30, 2008 related to the repayment of our only remaining mortgage which had a principle balance of $170.7 million.
 
(c) In accordance with SFAS No. 144 “Accounting for the Impairment or Disposal of Long Lived Assets”, the results of operations for properties disposed of in which we have no significant continuing involvement have been reported above as discontinued operations for all periods presented.
 

 
 

 

TANGER FACTORY OUTLET CENTERS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(in thousands, except share data)
                         
   
June 30,
 
December 31,
 
   
2008
 
2007
 
   
(Unaudited)
 
(Unaudited)
 
ASSETS:
                 
 
Rental property
                 
   
Land
 
$
130,077
   
$
130,075
   
   
Buildings, improvements and fixtures
   
1,130,536
     
1,104,459
   
   
Construction in progress
   
90,430
     
52,603
   
     
1,351,043
     
1,287,137
   
   
Accumulated depreciation
   
(333,995
)
   
(312,638
)
 
   
Rental property, net
   
1,017,048
     
974,499
   
 
Cash and cash equivalents
   
1,088
     
2,412
   
 
Investments in unconsolidated joint ventures
   
11,667
     
10,695
   
 
Deferred charges, net
   
41,821
     
44,804
   
 
Other assets
   
28,097
     
27,870
   
 
Total assets
 
 $
1,099,721
   
 $
1,060,280
   
 
LIABILITIES, MINORITY INTEREST AND SHAREHOLDERS’ EQUITY:
Liabilities
                 
 
Debt
                 
 
Senior, unsecured notes (net of discount of $721 and
                 
 
$759, respectively)
 
$
398,779
   
$
498,741
   
 
Unsecured term loan
   
235,000
     
---
   
 
Mortgages payable (including a debt premium of
                 
 
$0 and $1,046, respectively)
   
---
     
173,724
   
 
Unsecured lines of credit
   
128,300
     
33,880
   
 
Total debt
   
762,079
     
706,345
   
Construction trade payables
   
28,393
     
23,813
   
Accounts payable and accrued expenses
   
34,831
     
47,185
   
 
Total liabilities
   
825,303
     
777,343
   
                   
Commitments
                 
Minority interest in operating partnership
   
32,102
     
33,733
   
                   
Shareholders’ equity
                 
 
Preferred shares, 7.5% Class C, liquidation preference $25 per
                 
 
share, 8,000,000 shares authorized, 3,000,000
                 
 
shares issued and outstanding at June 30, 2008
                 
 
and December 31, 2007
   
75,000
     
75,000
   
 
Common shares, $.01 par value, 150,000,000 shares authorized,
                 
 
31,619,721 and 31,329,241 shares issued and outstanding
                 
 
at June 30, 2008 and December 31, 2007, respectively
   
316
     
313
   
 
Paid in capital
   
355,733
     
351,817
   
 
Distributions in excess of earnings
   
(189,458
)
   
(171,625
)
 
 
Accumulated other comprehensive income (loss)
   
725
     
(6,301
)
 
 
Total shareholders’ equity
   
242,316
     
249,204
   
 
Total liabilities, minority interest and shareholders’
                 
   
equity
 
$
1,099,721
   
$
1,060,280
   
                   

 
 

 

TANGER FACTORY OUTLET CENTERS, INC. AND SUBSIDIARIES
SUPPLEMENTAL INFORMATION
(in thousands, except per share, state and center information)
         
   
Three months ended
 
Six months ended
   
June 30,
 
June 30,
   
2008
 
2007
 
2008
 
2007
   
(unaudited)
 
(unaudited)
 
(unaudited)
 
(unaudited)
 
FUNDS FROM OPERATIONS (a)
                                 
 
Net income
 
$
1,288
   
$
6,425
   
$
8,249
   
$
9,706
   
 
Adjusted for:
                                 
 
Minority interest in operating partnership
   
(23
)
   
982
     
1,065
     
1,346
   
 
Minority interest, depreciation and amortization
                                 
 
attributable to discontinued operations
   
---
     
54
     
---
     
108
   
 
Depreciation and amortization uniquely significant to
                                 
 
real estate – consolidated
   
14,608
     
15,412
     
30,116
     
33,776
   
 
Depreciation and amortization uniquely significant to
                                 
 
real estate – unconsolidated joint ventures
   
651
     
680
     
1,303
     
1,334
   
 
Funds from operations (FFO)
   
16,524
     
23,553
     
40,733
     
46,270
   
 
Preferred share dividends
   
(1,407
)
   
(1,407
)
   
(2,813
)
   
(2,813
)
 
 
Funds from operations available to common
                                 
 
shareholders
 
$
15,117
   
$
22,146
   
$
37,920
   
$
43,457
   
 
Funds from operations available to common
                                 
 
shareholders per share - diluted
 
$
.40
   
$
.59
   
$
1.01
   
$
1.16
   
                                   
WEIGHTED AVERAGE SHARES
                                 
 
Basic weighted average common shares
   
31,068
     
30,824
     
31,024
     
30,784
   
 
Effect of exchangeable notes
   
223
     
381
     
223
     
381
   
 
Effect of outstanding options
   
155
     
215
     
162
     
231
   
 
Effect of unvested restricted share awards
   
102
     
127
     
120
     
141
   
 
Diluted weighted average common shares (for earnings
                                 
 
per share computations)
   
31,548
     
31,547
     
31,529
     
31,537
   
 
Convertible operating partnership units (b)
   
6,067
     
6,067
     
6,067
     
6,067
   
 
Diluted weighted average common shares (for funds
                                 
 
From operations per share computations)
   
37,615
     
37,614
     
37,596
     
37,604
   
                                   
OTHER INFORMATION
                                 
Gross leasable area open at end of period -
                                 
Wholly owned
   
8,453
     
8,354
     
8,453
     
8,354
   
Partially owned – unconsolidated
   
667
     
667
     
667
     
667
   
Managed
   
---
     
229
     
---
     
229
   
                                   
Outlet centers in operation -
                                 
Wholly owned
   
29
     
30
     
29
     
30
   
Partially owned – unconsolidated
   
2
     
2
     
2
     
2
   
Managed
   
---
     
2
     
---
     
2
   
                                   
States operated in at end of period (c)
   
21
     
21
     
21
     
21
   
Occupancy at end of period (c) (d)
   
96.2
%
   
96.6
%
   
96.2
%
   
96.6
%
 
                                   


 
 

 


(a) FFO is a non-GAAP financial measure.  The most directly comparable GAAP measure is net income (loss), to which it is reconciled.  We believe that for a clear understanding of our operating results, FFO should be considered along with net income as presented elsewhere in this report.  FFO is presented because it is a widely accepted financial indicator used by certain investors and analysts to analyze and compare one equity REIT with another on the basis of operating performance.  FFO is generally defined as net income (loss), computed in accordance with generally accepted accounting principles, before extraordinary items and gains (losses) on sale or disposal of depreciable operating properties, plus depreciation and amortization uniquely significant to real estate and after adjustments for unconsolidated partnerships and joint ventures.  We caution that the calculation of FFO may vary from entity to entity and as such the presentation of FFO by us may not be comparable to other similarly titled measures of other reporting companies.  FFO does not represent net income or cash flow from operations as defined by accounting principles generally accepted in the United States of America and should not be considered an alternative to net income as an indication of operating performance or to cash flows from operations as a measure of liquidity.  FFO is not necessarily indicative of cash flows available to fund dividends to shareholders and other cash needs.
 
(b) The convertible operating partnership units (minority interest in operating partnership) are not dilutive on earnings per share computed in accordance with generally accepted accounting principles.
 
(c) Excludes Myrtle Beach, South Carolina Hwy 17 and Wisconsin Dells, Wisconsin properties which are operated by us through 50% ownership joint ventures.
 
(d) Excludes our wholly-owned, non-stabilized center in Charleston, South Carolina for the 2007 period.
 


 
 
 

EX-99.2 3 tfoc8k06302008ex99-2.htm EXHIBIT 99.2 tfoc8k06302008ex99-2.htm
 


Tanger Factory Outlet Centers, Inc.


Supplemental Operating and Financial Data

June 30, 2008







 
 

 

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, 2007.

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.



 
 

 

Table of Contents


Section

Portfolio Data:

 
Geographic Diversification
     
4
 
Property Summary – Occupancy at End of Each Period Shown (1)
     
5
 
Portfolio Occupancy at the End of Each Period (1)
     
6
 
Major Tenants (1)
     
7
 
Lease Expirations as of June 30, 2008
     
8
 
Leasing Activity (1)
     
9


Financial Data:

 
Consolidated Balance Sheets
     
10
 
Consolidated Statements of Operations
     
11
 
FFO and FAD Analysis
     
12
 
Unconsolidated Joint Venture Information
     
13
 
Debt Outstanding Summary
     
17
 
Senior Unsecured Notes Financial Covenants
     
17
 
Future Scheduled Principal Payments
     
18
         
Investor Information
     
19
     



 
 

 

Geographic Diversification


As of June 30, 2008
 
State
 
# of Centers
 
GLA
 
% of GLA
South Carolina
3
1,171,826
14%
Georgia
3
826,643
10%
New York
1
729,315
9%
Texas
2
620,310
7%
Delaware
1
568,869
7%
Alabama
1
557,185
7%
Michigan
2
436,751
5%
Tennessee
1
419,038
5%
Missouri
1
302,992
4%
Utah
1
300,891
4%
Connecticut
1
291,051
3%
Louisiana
1
282,403
3%
Iowa
1
277,230
3%
Oregon
1
270,280
3%
Illinois
1
256,514
3%
Pennsylvania
1
255,152
3%
New Hampshire
1
245,563
3%
Florida
1
198,950
2%
North Carolina
2
186,413
2%
California
1
171,300
2%
Maine
2
84,313
1%
Total (1)
29
8,452,989
100%
 
 
(1)  
Excludes one 402,013 square foot center in Myrtle Beach, SC and one 264,929 square foot center in Wisconsin Dells, WI, of which Tanger owns 50% interest in through joint venture arrangements.
 

 
Property Summary – Occupancy at End of Each Period Shown

Wholly-owned properties
 
Location
 
Total GLA
6/30/08
%    
Occupied
6/30/08
%    
Occupied
3/31/08
%      
Occupied
12/31/07
%       
Occupied
9/30/07
%     
Occupied
6/30/07
Riverhead, NY
729,315
99%
94%
100%
98%
99%
Rehoboth, DE
568,869
99%
97%
99%
98%
99%
Foley, AL
557,185
93%
94%
97%
99%
98%
San Marcos, TX
442,510
97%
96%
99%
99%
99%
Myrtle Beach Hwy 501, SC
426,417
96%
94%
94%
96%
97%
Sevierville, TN
419,038
100%
99%
100%
99%
99%
Hilton Head, SC
393,094
88%
87%
89%
87%
88%
Charleston, SC
352,315
95%
94%
95%
94%
93%
Commerce II, GA
347,025
98%
98%
100%
98%
96%
Howell, MI
324,631
97%
93%
100%
99%
99%
Branson, MO
302,992
98%
93%
100%
100%
100%
Park City, UT
300,891
92%
93%
100%
100%
100%
Locust Grove, GA
293,868
100%
96%
99%
100%
95%
Westbrook, CT
291,051
99%
98%
100%
99%
94%
Gonzales, LA
282,403
100%
99%
100%
100%
100%
Williamsburg, IA
277,230
99%
99%
99%
99%
98%
Lincoln City, OR
270,280
99%
98%
100%
99%
96%
Tuscola, IL
256,514
82%
84%
80%
77%
72%
Lancaster, PA
255,152
98%
100%
100%
100%
99%
Tilton, NH
245,563
100%
100%
100%
100%
99%
Fort Myers, FL
198,950
93%
98%
94%
96%
96%
Commerce I, GA
185,750
72%
76%
91%
90%
90%
Terrell, TX
177,800
100%
100%
100%
100%
100%
Barstow, CA
171,300
99%
100%
97%
100%
100%
West Branch, MI
112,120
100%
100%
100%
100%
100%
Blowing Rock, NC
104,235
100%
98%
100%
98%
99%
Nags Head, NC
82,178
100%
100%
100%
100%
100%
Kittery I, ME
59,694
100%
100%
100%
95%
100%
Kittery II, ME
24,619
100%
94%
94%
94%
94%
Boaz, AL
n/a
n/a
n/a
n/a
98%
96%
Total
8,452,989
   96%
   95%
   98%
   97% (1)
   97% (1)

Unconsolidated joint ventures
Myrtle Beach Hwy 17, SC
402,013
99%
100%
100%
99%
100%
Wisconsin Dells, WI
264,929
100%
100%
100%
100%
100%




(1)  
Excludes the occupancy rate at our Charleston, South Carolina center which opened during the third quarter of 2006 and had not yet stabilized.

 
 

 

Portfolio Occupancy at the End of Each Period (1)
 
 


 
06/08
03/08
12/07
09/07
06/07
03/07
12/06
09/06
06/06
96%
95%
98%
97%
97%
95%
98%
96%
96%



(1)  
Excludes one 402,013 square foot center in Myrtle Beach, SC and one 264,929 square foot center in Wisconsin Dells, WI, of which Tanger owns 50% interest in through joint venture arrangements.

(2)  
Excludes the occupancy rate at our Charleston, South Carolina center which opened during the third quarter of 2006 and had not yet stabilized.
 
 
 

Major Tenants (1)
 
                                             Ten Largest Tenants As of June 30, 2008
 
Tenant
# of  
Stores
 
GLA
% of    
Total GLA
The Gap, Inc.
65
693,941
8.2%
Phillips-Van Heusen
94
432,843
5.1%
Nike
23
287,028
3.4%
Liz Claiborne
32
250,704
3.0%
VF Factory Outlet
30
273,286
3.2%
Adidas
32
265,676
3.1%
Dress Barn, Inc.
36
238,352
2.8%
Carter’s
44
216,221
2.6%
Polo Ralph Lauren
22
188,728
2.3%
Jones Retail Corporation
66
185,129
2.2%
Total of All Listed Above
444
3,031,908
35.9%


 
(1)  
Excludes one 402,013 square foot center in Myrtle Beach, SC and one 264,929 square foot center in Wisconsin Dells, WI, of which Tanger owns 50% interest in through joint venture arrangements.


 
 
Lease Expirations as of June 30, 2008

 

Percentage of Total Gross Leasable Area (1)



3.00%
17.00%
17.00%
19.00%
16.00%
14.00%
3.00%
2.00%
2.00%
3.00%
4.00%
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018+




Percentage of Total Annualized Base Rent (1)




2.00%
15.00%
18.00%
17.00%
17.00%
15.00%
3.00%
2.00%
2.00%
3.00%
6.00%
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018+






(1)
Excludes one 402,013 square foot center in Myrtle Beach, SC and one 264,929 square foot center in Wisconsin Dells, WI, of which Tanger owns 50% interest in through joint venture arrangements.
 
 

 
Leasing Activity (1)
 
 
 
 
03/31/08
 
 
 
06/30/08
 
 
 
09/30/08
 
 
 
12/31/08
 
 
Year to
Date  
 
Prior 
Year to
Date  
Re-tenanted Space:
           
    Number of leases
73
29
   
102
120
    Gross leasable area
279,014
124,254
   
403,268
429,162
    New initial base rent per square foot
$23.03
$26.20
   
$24.01
$22.01
    Prior expiring base rent per square foot
$17.67
$19.13
   
$18.12
$16.88
    Percent increase
30.4%
36.9%
   
32.5%
30.4%
             
    New straight line base rent per square foot
$24.41
$27.62
   
$25.40
$23.14
    Prior straight line base rent per square foot
$17.23
$18.90
   
$17.75
$16.52
    Percent increase
41.7%
46.1%
   
43.1%
40.1%
             
Renewed Space:
           
    Number of leases
166
50
   
216
218
    Gross leasable area
800,197
184,007
   
984,204
1,019,869
    New initial base rent per square foot
$19.37
$20.05
   
$19.50
$17.68
    Prior expiring base rent per square foot
$16.94
$17.50
   
$17.05
$16.04
    Percent increase
14.3%
14.6%
   
14.4%
10.2%
             
   New straight line base rent per square foot
$20.04
$20.57
   
$20.14
$18.02
    Prior straight line base rent per square foot
$16.99
$17.17
   
$17.03
$15.87
    Percent increase
17.9%
19.8%
   
18.3%
13.6%
             
Total Re-tenanted and Renewed Space:
           
    Number of leases
239
79
   
318
338
    Gross leasable area
1,079,211
308,261
   
1,387,472
1,449,031
    New initial base rent per square foot
$20.32
$22.53
   
$20.81
$18.96
    Prior expiring base rent per square foot
$17.13
$18.16
   
$17.36
$16.29
    Percent increase
18.6%
24.1%
   
19.9%
16.4%
             
    New straight line base rent per square foot
$21.17
$23.41
   
$21.67
$19.53
    Prior straight line base rent per square foot
$17.05
$17.87
   
$17.24
$16.06
    Percent increase
24.1%
31.0%
   
25.7%
21.6%


 
(1)  
Excludes one 402,013 square foot center in Myrtle Beach, SC and one 264,929 square foot center in Wisconsin Dells, WI, of which Tanger owns 50% interest in through joint venture arrangements.
 

Consolidated Balance Sheets (dollars in thousands)
 
     
 6/30/08
               
    3/31/08     
   
12/31/07
   
      9/30/07     
   
      6/30/07   
 
 
Assets
                         
   Rental property
                         
       Land
 
     $
130,077   $ 130,077     $ 130,075     $ 129,921     $ 130,138  
       Buildings
    1,130,536       1,127,956       1,104,459       1,074,310       1,074,260  
       Construction in progress
    90,430       53,036       52,603       61,364       39,728  
   Total rental property
    1,351,043       1,311,069       1,287,137       1,265,595       1,244,126  
       Accumulated depreciation
    (333,995 )     (323,520 )     (312,638 )     (302,411 )     (296,319 )
   Total rental property – net
    1,017,048       987,549       974,499       963,184       947,807  
   Cash & cash equivalents
    1,088       2,302       2,412       2,434       1,223  
   Assets held for sale
    --       --       --       2,052       --  
   Investments in unconsolidated joint ventures
    11,667       9,193       10,695       11,908       14,324  
   Deferred charges – net
    41,821       42,302       44,804       47,306       49,795  
   Other assets
    28,097       31,698       27,870       26,563       28,904  
Total assets
 
 
1,099,721     $ 1,073,044     $ 1,060,280     $ 1,053,447     $ 1,042,053  
Liabilities, minority interest & shareholders’ equity
                                   
  Liabilities
                                         
    Debt
                                         
       Senior, unsecured notes, net of discount
  $ 398,779     $ 398,760     $ 498,741     $ 498,722     $ 498,704  
       Unsecured term loan
    235,000       ---       ---       ---       ---  
       Mortgages payable, including premium
    ---       172,121       173,724       175,312       176,850  
       Unsecured lines of credit
    128,300       156,900       33,880       23,300       7,900  
    Total debt
    762,079       727,781       706,345       697,334       683,454  
    Construction trade payables
    28,393       23,780       23,813       27,943       27,840  
    Accounts payable & accruals
    34,831       54,203       47,185       35,237       26,656  
  Total liabilities
    825,303       805,764       777,343       760,514       737,950  
  Minority interest in operating partnership
    32,102       31,019       33,733       35,366       37,191  
  Shareholders’ equity
                                         
    Preferred shares
    75,000       75,000       75,000       75,000       75,000  
    Common shares
    316       315       313       313       313  
    Paid in capital
    355,733       353,237       351,817       350,701       349,599  
    Distributions in excess of net income
    (189,458 )     (177,353 )     (171,625 )     (169,419 )     (165,139 )
    Accum. other comprehensive income (loss)
    725       (14,938 )     (6,301 )     972       7,139  
  Total shareholders’ equity
    242,316       236,261       249,204       257,567       266,912  
Total liabilities, minority interest & shareholders’ equity
  $ 1,099,721     $ 1,073,044     $ 1,060,280     $ 1,053,447     $ 1,042,053  
 


Consolidated Statements of Operations (dollars and shares in thousands)

 
Three Months Ended
YTD
 
06/08
03/08
12/07
09/07
06/07
06/08
06/07
Revenues
             
   Base rentals
  $    38,623
  $    37,232
  $    38,210
  $    37,207
  $    36,318
  $    75,855
  $    71,407
   Percentage rentals
          1,120
          1,178
          3,323
          2,305
          1,662
          2,298
          3,129
   Expense reimbursements
        15,692
        17,478
        18,482
        16,719
        15,764
        33,170
        30,777
   Other income
          1,570
          1,388
          1,963
          2,155
          1,590
          2,958
          3,088
      Total revenues
        57,005
        57,276
        61,978
        58,386
        55,334
      114,281
      108,401
Expenses
             
   Property operating
        17,525
        19,219
        20,490
        19,158
        17,822
        36,744
        34,735
   General & administrative
          5,677
          5,271
          4,911
          4,916
          4,903
        10,948
          9,180
   Depreciation & amortization
        14,690
        15,583
        14,940
        14,941
        15,490
        30,273
        33,929
      Total expenses
        37,892
        40,073
        40,341
        39,015
        38,215
        77,965
        77,844
Operating income
        19,113
        17,203
        21,637
        19,371
        17,119
        36,316
        30,557
   Interest expense
          9,496
          9,548
          9,851
        10,087
        10,072
        19,044
        20,128
   Loss on settlement of US treasury rate locks
     8,910
---
---
---
---
     8,910
---
Income before equity in earnings of
   unconsolidated joint ventures, minority
   interest and discontinued operations
 
 
             707
 
 
          7,655
 
 
        11,786
 
 
          9,284
 
 
          7,047
 
 
         8,362
 
 
        10,429
Equity in earnings of unconsolidated
   joint ventures
 
             558
 
             394
 
             443
 
              461
 
            334
 
            952
 
            569
Minority interest in operating partnership
               23
          (1,088)
          (1,778)
          (1,370)
            (982)
         (1,065)
        (1,346)
Income from continuing operations
          1,288
           6,961
        10,451
           8,375
          6,399
          8,249
          9,652
Discontinued operations (1)
               ---
               ---
               22
               22
               26
              ---
               54
Net income
          1,288
          6,961
        10,473
          8,397
          6,425
          8,249
          9,706
Less applicable preferred share dividends
         (1,407)
         (1,406)
        (1,406)
        (1,406)
         (1,407)
         (2,813)
         (2,813)
Net income (loss) available to common
   Shareholders
 
$         (119)
 
$       5,555
 
$      9,067
 
$      6,991
 
$      5,018
 
$        5,436
 
$        6,893
Basic earnings per common share:
             
   Income (loss) from continuing operations
$        ---
$        .18
$        .29
$        .23
$        .16
$        .18
$           .22
   Net income (loss)
$        ---
$        .18
$        .29
$        .23
$        .16
$        .18
$           .22
Diluted earnings per common share:
             
   Income (loss) from continuing operations
$        ---
$        .18
$        .29
$        .22
$        .16
$        .17
$          .22
   Net income (loss)
$        ---
$        .18
$        .29
$        .22
$        .16
$        .17
$          .22
Weighted average common shares:
             
   Basic
      31,068
      30,979
      30,867
      30,847
      30,824
      31,024
       30,784
   Diluted
      31,548
      31,336
      31,725
      31,400
      31,547
      31,529
       31,537
 

(1)  
In accordance with SFAS No. 144 “Accounting for the Impairment or Disposal of Long Lived Assets”, the results of operations for properties sold for which we have no significant continuing involvement, including any gain or loss on such sales, and properties classified as assets held for sale, have been reported above as discontinued operations for both the current and prior periods presented.

 
 

 

FFO and FAD Analysis (dollars and shares in thousands)
   
                 Three Months Ended
   
YTD
 
      06/08       03/08       12/07       09/07       06/07       06/08       06/07  
Funds from operations:
                                                       
   Net income
  $ 1,288     $ 6,961     $ 10,473     $ 8,397     $ 6,425     $ 8,249     $ 9,706  
   Adjusted for -
                                                       
      Minority interest in operating
        partnership
    (23 )      1,088        1,778        1,370        982        1,065        1,346  
      Minority interest, depreciation
        and amortization in
        discontinued operations
       --          --          5          52          54          --          108  
      Depreciation and amortization
        uniquely significant to real estate –
       wholly owned
       14,608          15,508          14,865          14,865          15,412          30,116          33,776  
      Depreciation and amortization
        uniquely significant to real estate –
        joint ventures
       651          652          626          651          680          1,303          1,334  
      (Gain) on sale of real estate
    --       --       (6 )     --       --       --       --  
      Preferred share dividends
    (1,407 )     (1,406 )     (1,406 )     (1,406 )     (1,407 )     (2,813 )     (2,813 )
Funds from operations
  $ 15,117     $ 22,803     $ 26,335     $ 23,929     $ 22,146     $ 37,920     $ 43,457  
                                                         
Funds from operations per share
  $ .40     $ .61     $ .70     $ .64     $ .59     $ 1.01     $ 1.16  
Funds available for distribution:
                                                       
   Funds from operations
  $ 15,117     $ 22,803     $ 26,335     $ 23,929     $ 22,146     $ 37,920     $ 43,457  
   Adjusted For -
                                                       
      Corporate depreciation
          excluded above
     82        75        75        76        78        157        153  
      Amortization of finance costs
    371       379       430       473       417       750       835  
      Loss on termination of US treasury
           lock derivatives
    8,910       --       --       --       --       8,910       --  
      Amortization of share compensation
    1,396       1,224       1,103       1,067       1,057       2,620       1,889  
      Straight line rent adjustment
    (1,085 )     (789 )     (562 )     (753 )     (839 )     (1,874 )     (1,553 )
      Market rent adjustment
    (198 )     105       (270 )     (277 )     (236 )     (93 )     (600 )
      Market rate interest adjustment
    (438 )     (608 )     (609 )     (605 )     (597 )     (1,046 )     (1,182 )
      2nd generation tenant allowances
    (2,701 )     (4,177 )     (4,247 )     (3,268 )     (5,314 )     (6,878 )     (11,361 )
      Capital improvements
    (9,500 )     (2,549 )     (3,076 )     (579 )     (2,188 )     (12,049 )     (4,068 )
Funds available for distribution
  $ 11,954     $ 16,463     $ 19,179     $ 20,063     $ 14,524     $ 28,417     $ 27,570  
Funds available for distribution
   per share
  $ .32     $ .44     $ .51     $ .54     $ .39     $ .76     $ .73  
Dividends paid per share
  $ .38     $ .36     $ .36     $ .36     $ .36     $ .74     $ .70  
                                                         
FFO payout ratio
    95 %     59 %     51 %     56 %     61 %     73 %     60 %
FAD payout ratio
    119 %     82 %     71 %     67 %     92 %     97 %     96 %
Diluted weighted average common shs.
    37,615       37,403       37,792       37,467       37,614       37,596       37,604  


 
 

 

Unconsolidated Joint Venture Information – All
Summary Balance Sheets (dollars in thousands)
 
 
 
6/30/08
 
 
3/31/08
 
 
12/31/07
 
 
9/30/07
 
 
6/30/07
 
                  Tanger’s
               Share as of
                  6/30/08
Assets
             
   Investment properties at cost – net
$73,033
$70,541
$71,022
$72,200
$73,272
 
$35,946
   Construction in progress
181,246
134,756
103,568
81,638
55,487
 
60,415
   Cash and cash equivalents
3,896
2,708
2,282
4,109
4,899
 
1,640
   Deferred charges – net
6,184
2,157
2,092
2,746
2,733
 
$2,275
   Other assets
7,894
8,613
8,425
9,305
8,843
 
3,143
Total assets
$272,253
$218,775
$187,389
$169,998
$145,234
 
$103,419
               
Liabilities & Owners’ Equity
             
    Mortgage payable
$215,028
$173,249
$148,321
$128,886
$112,292
 
$81,851
    Construction trade payables
28,129
20,736
13,052
14,128
1,423
 
9,534
    Accounts payable & other liabilities
7,117
9,281
6,377
3,915
1,571
 
2,765
Total liabilities
250,274
203,266
167,750
146,929
115,286
 
94,150
Owners’ equity
21,979
15,509
19,639
23,069
29,948
 
9,269
Total liabilities & owners’ equity
$272,253
$218,775
$187,389
$169,998
$145,234
 
$103,419

Summary Statements of Operations (dollars in thousands)

 
                    Three Months Ended
                      YTD
 
06/08
03/08
12/07
09/07
06/07
06/08
06/07
Revenues
$5,031
$4,757
$5,049
$4,949
$4,780
$9,788
$9,416
Expenses
             
   Property operating
1,720
1,802
1,891
1,643
1,596
3,522
3,360
   General & administrative
79
19
29
60
117
98
159
   Depreciation & amortization
1,344
1,345
1,354
1,353
1,409
2,689
2,766
     Total expenses
3,143
3,166
3,274
3,056
3,122
6,309
6,825
Operating income
1,888
1,591
1,775
1,893
1,658
3,479
3,131
   Interest expense
820
840
987
1,025
1,061
1,660
2,117
Net income
$1,068
$751
$788
$868
$597
$1,819
$1,014
Tanger’s share of:
             
       Total revenues less property
       operating and general &
       administrative expenses (“NOI”)
 
 
$1,617
 
 
$1,466
 
 
$1,563
 
 
$1,625
 
 
$1,544
 
 
$3,083
 
 
$2,961
       Net income
$558
$394
$443
$461
$334
$952
$569
       Depreciation (real estate related)
$651
$652
$626
$651
$680
$1,303
$1,334

 
 

 

Unconsolidated Joint Venture Information – Myrtle Beach Hwy 17
Summary Balance Sheets (dollars in thousands)
 
 
 
6/30/08
 
 
3/31/08
 
 
12/31/07
 
 
9/30/07
 
 
6/30/07
 
               Tanger’s
            Share as of
                6/30/08
Assets
             
   Investment properties at cost – net
$34,644
$34,985
$34,909
$35,541
$36,136
 
$17,322
   Cash and cash equivalents
1,369
1,036
1,265
1,501
1,826
 
685
   Deferred charges – net
644
724
799
896
986
 
322
   Other assets
2,335
2,264
2,229
2,243
2,256
 
1,168
Total assets
$38,992
$39,009
$39,202
$40,181
$41,204
 
$19,497
               
Liabilities & Owners’ Equity
             
    Mortgage payable
$35,800
$35,800
$35,800
$35,800
$35,800
 
$17,900
    Construction trade payables
944
732
277
426
1,005
 
472
    Accounts payable & other liabilities
1,626
2,272
1,491
841
319
 
814
Total liabilities
38,370
38,804
37,568
37,067
37,124
 
19,186
Owners’ equity
622
205
1,634
3,114
4,080
 
311
Total liabilities & owners’ equity
$38,992
$39,009
$39,202
$40,181
$41,204
 
$19,497

Summary Statements of Operations (dollars in thousands)

 
                                 Three Months Ended
                   YTD
 
06/08
03/08
12/07
09/07
06/07
06/08
06/07
Revenues
$3,194
$2,888
$3,033
$3,208
$2,997
$6,082
$5,764
Expenses
             
   Property operating
1,101
1,090
1,135
1,174
1,054
2,191
2,123
   General & administrative
27
7
2
3
22
34
28
   Depreciation & amortization
733
739
751
753
817
1,472
1,624
     Total expenses
1,861
1,836
1,888
1,930
1,893
3,697
3,775
Operating income
1,333
1,052
1,145
1,278
1,104
2,385
1,989
   Interest expense
543
501
559
566
555
1,044
1,106
Net income
$790
$551
$586
$712
$549
$1,341
$883
Tanger’s share of:
             
       Total revenues less property
       operating and general &
       administrative expenses (“NOI”)
 
 
$1,033
 
 
$896
 
 
$948
 
 
$1,014
 
 
$961
 
 
$1,929
 
 
$1,807
       Net income
$406
$285
$334
$371
$289
$691
$470
       Depreciation (real estate related)
$356
$360
$335
$361
$394
$716
$784

 
 

 

Unconsolidated Joint Venture Information – Wisconsin Dells
Summary Balance Sheets (dollars in thousands)
 
 
 
06/30/08
 
 
03/31/08
 
 
12/31/07
 
 
09/30/07
 
 
06/30/07
 
              Tanger’s
              Share as of
              06/30/08
Assets
             
   Investment properties at cost - net
$34,965
$35,556
$36,113
$36,659
$37,136
 
$17,483
   Cash and cash equivalents
676
277
525
396
720
 
338
   Deferred charges – net
640
706
771
836
898
 
320
   Other assets
731
860
792
506
494
 
366
Total assets
$37,012
$37,399
$38,201
$38,397
$39,248
 
$18,507
               
Liabilities & Owners’ Equity
             
    Mortgage payable
$25,250
$25,250
$25,250
$25,250
$25,250
 
$12,625
    Construction trade payables
--
158
186
206
418
 
--
    Accounts payable & other liabilities
727
591
874
517
607
 
364
Total liabilities
25,977
25,999
26,310
25,973
26,275
 
12,989
Owners’ equity
11,035
11,400
11,891
12,424
12,973
 
5,518
Total liabilities & owners’ equity
$37,012
$37,399
$38,201
$38,397
$39,248
 
$18,507

Summary Statements of Operations (dollars in thousands)

 
Three Months Ended
YTD
 
06/08
03/08
12/07
09/07
06/07
06/08
06/07
Revenues
$1,795
$1,848
$1,977
$1,704
$1,777
$3,643
$3,633
Expenses
             
   Property operating
615
712
756
469
542
1,327
1,237
   General & administrative
6
3
3
5
26
9
36
   Depreciation & amortization
607
606
603
600
592
1,213
1,142
     Total expenses
1,228
1,321
1,362
1,074
1,160
2,549
2,415
Operating income
567
527
615
630
617
1,094
1,218
   Interest expense
271
339
428
459
506
610
1,011
Net income
$296
$188
$187
$171
$111
$484
$207
Tanger’s share of:
             
       Total revenues less property
       operating and general &
       administrative expenses (“NOI”)
 
 
$587
 
 
$567
 
 
$609
 
 
$614
 
 
$605
 
 
$1,154
 
 
$1,180
       Net income
$158
$105
$105
$95
$67
$263
$125
       Depreciation (real estate related)
      $294
      $292
      $291
      $290
      $285
    $586
      $550

 
 

 

Unconsolidated Joint Venture Information – Deer Park
Summary Balance Sheets (dollars in thousands)
 
 
 
06/30/08
 
 
03/31/08
 
 
12/31/07
 
 
09/30/07
 
 
06/30/07
 
             Tanger’s
            Share as of
             06/30/08
Assets
             
   Investment properties at cost - net
$   3,424
--
--
--
--
 
$  1,141
   Construction in progress
181,246
$134,756
$103,568
$81,638
$55,487
 
60,415
   Cash and cash equivalents
1,851
1,395
492
2,212
2,353
 
617
   Deferred charges – net
4,900
727
522
1,014
849
 
1,633
   Other assets
4,828
5,489
5,404
6,556
6,093
 
1,609
Total assets
$196,249
$142,367
$109,986
$91,420
$64,782
 
 $65,415
               
Liabilities & Owners’ Equity
             
    Mortgage payable
$153,978
$112,199
$87,271
$67,836
$51,242
 
$51,326
    Construction trade payables
27,185
19,846
12,589
13,496
--
 
9,062
    Accounts payable & other liabilities
4,764
6,418
4,012
2,557
645
 
1,587
Total liabilities
185,927
138,463
103,872
83,889
51,887
 
61,975
Owners’ equity
10,322
3,904
6,114
7,531
12,895
 
3,440
Total liabilities & owners’ equity
$196,249
$142,367
$109,986
$91,420
$64,782
 
$65,415

Summary Statements of Operations (dollars in thousands)

 
                      Three Months Ended
             YTD
 
06/08
03/08
12/07
09/07
06/07
06/08
03/07
Revenues
$42
$21
$39
$37
$6
$63
$19
Expenses
             
   Property operating
4
--
--
--
--
4
--
   General & administrative
46
9
24
52
69
55
95
   Depreciation & amortization
4
--
--
--
--
4
--
     Total expenses
54
9
24
52
69
63
95
Operating income
(12)
12
15
(15)
(63)
--
(76)
   Interest expense
6
--
--
--
--
6
--
Net income (loss)
$(18)
$12
$15
$(15)
$(63)
$(6)
$(76)
Tanger’s share of:
             
       Total revenues less property
       operating and general &
       administrative expenses (“NOI”)
 
 
$(2)
 
 
$4
 
 
$5
 
 
$(5)
 
 
$(21)
 
 
$   2
 
 
$(25)
       Net income (loss)
$(6)
$4
$5
$(5)
$(21)
$(2)
$(25)
       Depreciation (real estate related)
       $   1
          $--
          $ --
       $  --
       $  --
       $   1
         $--

 
 

 

Debt Outstanding Summary (dollars in thousands)



       As of June 30, 2008
 
           Principal
               Balance
Interest
Rate
Maturity
Date
       
Unsecured debt
     
   Unsecured term loan credit facility (1)
$235,000
Libor + 1.60%
6/10/11
   Unsecured credit facilities
128,300
Libor + 0.75%
06/30/11
   2015 Senior unsecured notes
250,000
6.15%
11/15/15
   2026 Senior unsecured exchangeable notes
149,500
3.75%
8/15/26
Net discount, senior unsecured notes
(721)
   
Total debt
$762,079
   
Senior Unsecured Notes Financial Covenants (2)

             As of June 30, 2008
 
Required
Actual
Compliance
Total Consolidated Debt to Adjusted Total Assets
60%
  53%
Yes
Total Secured Debt to Adjusted Total Assets
40%
  ---%
Yes
Total Unencumbered Assets to Unsecured Debt
135%
190%
Yes
Consolidated Income Available for Debt Service to                      
Annual Debt Service Charge
 
2.00
 
3.63
 
Yes

(1)  
In July 2008, we entered into an interest rate swap agreement with Wells Fargo Bank, N.A. for a notional amount of $118.0 million.  The purpose of the swap was to fix the interest rate on a portion of the $235.0 million outstanding under the term loan facility completed in June 2008.  The swap fixed the one month LIBOR rate at 3.605%.  This swap combined with the current spread of 160 basis points on the term loan facility fixes our interest rate on $118.0 million of variable rate debt at 5.205% until April 1, 2011.

(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.

 
 

 

Future Scheduled Principal Payments (dollars in thousands)

                As of June 30, 2008
 
 
Year
Scheduled  
Amortization
Payments  
 
Balloon 
Payments
Total    
Scheduled
Payments
2008
$  --
$              --
$           --
2009
--
--
--
2010
--
--
--
2011
--
363,300
363,300
2012
--
--
--
2013
--
--
--
2014
--
--
--
2015
--
250,000
250,000
2016
--
--
--
2017 & thereafter
--
149,500 (1)
149,500
 
$ --
$    762,800
$762,800
   Net Discount on Debt
 
(721)
     
$762,079


(1) Represents our exchangeable, senior unsecured notes issued in August 2006.  On and after August 18, 2011, holders may exchange their notes for cash in an amount equal to the lesser of the exchange value and the aggregate principal amount of the notes to be exchanged, and, at our option, Company common shares, cash or a combination thereof for any excess.  Note holders may exchange their notes prior to August 18, 2011 only upon the occurrence of specified events.  In addition, on August 18, 2011, August 15, 2016 or August 15, 2021, note holders may require us to repurchase the notes for an amount equal to the principal amount of the notes plus any accrued and unpaid interest thereon.

 

 
 

 

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) 292-6825
Fax:      (336) 297-0931
e-mail:   tangermail@tangeroutlet.com
Mail:     Tanger Factory Outlet Centers, Inc.
              3200 Northline Avenue
              Suite 360
              Greensboro, NC  27408




-----END PRIVACY-ENHANCED MESSAGE-----