North Carolina | 1-11986 | 56-1815473 | ||||||||
(State or other jurisdiction of Incorporation) | (Commission File Number) | (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) |
Exhibit 99.1 | Press release announcing the results of operations and financial condition of the Company as of and for the quarter ended March 31, 2017. |
Exhibit 99.2 | Supplemental operating and financial information of the Company as of and for the quarter ended March 31, 2017. |
Exhibit No. | ||
99.1 | Press release announcing the results of operations and financial condition of the Company as of and for the quarter ended March 31, 2017. | |
99.2 | Supplemental operating and financial information of the Company as of and for the quarter ended March 31, 2017. | |
• | Raised regular quarterly common share cash dividend on April 6, 2017 by 5.4% on an annualized basis to $1.37 per share, marking the 24th consecutive year of increased dividends |
• | Net income available to common shareholders was $0.23 per share, or $22.0 million, compared to $0.28 per share, or $26.9 million, for the first quarter of 2016. During the first quarter of 2016, net income available to common shareholders was positively impacted by a $0.05 per share, or $4.9 million, gain on the sale of an outlet center. |
• | Funds from operations ("FFO") available to common shareholders increased 5.5% to $0.58 per share, or $57.7 million, from $0.55 per share, or $54.7 million, for the first quarter of 2016. |
• | Adjusted funds from operations ("AFFO") available to common shareholders, which excludes certain items that we do not consider indicative of our ongoing operating performance, increased 3.6% to $0.58 per share, or $58.3 million, from $0.56 per share, or $55.8 million, for the first quarter of 2016. |
• | Same center net operating income ("Same Center NOI") increased for the 54th consecutive quarter |
• | FFO, AFFO, and Same Center NOI, which do not include the gain that positively impacted 2016 net income, are widely accepted supplemental non-GAAP financial measures used in the real estate industry to measure and compare the operating performance of real estate companies. A complete definition of Same Center NOI and complete reconciliations containing adjustments from GAAP net income to FFO, AFFO and Same Center NOI are included in this release. Net income, FFO and AFFO per share are on a diluted basis. |
• | Blended average base rental rates increased 8.4% on 206 leases totaling approximately 1,014,000 square feet renewed or released throughout the consolidated portfolio during the first quarter |
• | Excluding seven leases with an average suite size of approximately 19,700 square feet, blended average base rental rates increased 13.8% on 199 leases totaling approximately 876,000 square feet renewed or released throughout the consolidated portfolio during the first quarter |
• | Consolidated portfolio occupancy rate was 96.2% on March 31, 2017, compared to 96.6% on March 31, 2016 |
• | Average tenant sales productivity for the consolidated portfolio was $380 per square foot for the twelve months ended March 31, 2017, compared to $401 per square foot for the twelve months ended March 31, 2016 |
• | Same center tenant sales performance for the twelve months ended March 31, 2017 decreased 3.5% for the consolidated portfolio, and decreased 2.4% for the overall portfolio, compared to the twelve months ended March 31, 2016 |
• | Excluding seven centers undergoing major re-merchandising projects, portfolio net operating income ("Portfolio NOI") increased 13.9% during the first quarter |
• | Including these centers, Portfolio NOI for the consolidated portfolio increased 10.9% during the first quarter |
• | Excluding seven centers undergoing major re-merchandising projects, Same Center NOI for the consolidated portfolio increased 2.5% during the first quarter |
• | Including these centers, Same Center NOI for the consolidated portfolio increased 1.0% during the first quarter, marking the 54th consecutive quarter of Same Center NOI growth |
• | Lease termination fees, which are excluded from Same Center NOI and Portfolio NOI, in the consolidated portfolio for the first quarter of 2017 and 2016 totaled $1.2 million and $0.6 million, respectively. In addition, |
• | Lancaster, Pennsylvania - a 123,000 square foot expansion scheduled to open in September 2017 |
• | Fort Worth, Texas - a new 352,000 square foot outlet center scheduled to open in late October 2017 |
• | Combined, these projects represent a total investment of approximately $137.9 million with an expected weighted average stabilized yield of approximately 9.3% |
• | As of March 31, 2017, $89.7 million of the Company's expected net capital requirement remained to be funded |
• | Raised common dividend for the 24th consecutive year on April 6, 2017 |
• | Debt-to-total market capitalization ratio was 34% |
• | Total outstanding floating rate debt was $202 million, representing less than 12% of total debt outstanding, or about 4% of total enterprise value |
• | Unused capacity was $448 million under the Company's $520 million unsecured lines of credit |
• | Weighted average interest rate was 3.72% |
• | Weighted average term to maturity was approximately 5.7 years |
• | Approximately 92% of the Company's consolidated square footage was unencumbered by mortgages |
• | Interest coverage ratio was 4.22 times for the first quarter of 2017, compared to 4.12 times for the first quarter of 2016 |
For the year ended December 31, 2017: | |||
Low Range | High Range | ||
Estimated diluted net income per share | $1.04 | $1.09 | |
Noncontrolling interest, depreciation and amortization | |||
of real estate assets including noncontrolling interest | |||
share and our share of unconsolidated joint ventures | 1.36 | 1.36 | |
Estimated diluted FFO per share | $2.40 | $2.45 | |
AFFO adjustments per share | 0.00 | 0.00 | |
Estimated diluted AFFO per share | $2.40 | $2.45 |
• | The primary drivers of the current Same Center NOI growth expectations is attributable to delayed store openings expectations and incremental unexpected store closings relative to the Company's previous forecast. Currently the Company expects average occupancy for the full year to be approximately 96%, compared to actual 2016 average occupancy of 97%. |
• | To a lesser extent, lease modifications and reduced percentage rents are now reflected in Tanger's current forecast. |
• | These factors are partially offset by approximately $1 million in incremental operating expense savings not reflected in the Company's previous forecast. |
• | Average general and administrative expense of between $11.2 million and $11.7 million per quarter |
• | 2017 weighted average diluted common shares of approximately 95.7 million for net income and 100.7 million for FFO and AFFO per share |
• | Does not include the impact of any financing activity, the sale of any outparcels, properties or joint ventures interests, or the acquisition of any properties or joint venture partner interests |
Three months ended | ||||||||
March 31, | ||||||||
2017 | 2016 | |||||||
Revenues: | ||||||||
Base rentals (a) | $ | 80,330 | $ | 72,623 | ||||
Percentage rentals | 1,855 | 2,150 | ||||||
Expense reimbursements | 36,598 | 33,242 | ||||||
Management, leasing and other services | 579 | 1,121 | ||||||
Other income | 2,006 | 1,669 | ||||||
Total revenues | 121,368 | 110,805 | ||||||
Expenses: | ||||||||
Property operating | 40,387 | 37,874 | ||||||
General and administrative | 11,412 | 11,565 | ||||||
Abandoned pre-development costs | 627 | — | ||||||
Depreciation and amortization | 31,294 | 26,567 | ||||||
Total expenses | 83,720 | 76,006 | ||||||
Operating income | 37,648 | 34,799 | ||||||
Other income (expense): | ||||||||
Interest expense | (16,487 | ) | (14,884 | ) | ||||
Gain on sale of assets and interests in unconsolidated entities | — | 4,887 | ||||||
Other non-operating income (expense) | 35 | 316 | ||||||
Income before equity in earnings of unconsolidated joint ventures | 21,196 | 25,118 | ||||||
Equity in earnings of unconsolidated joint ventures | 2,318 | 3,499 | ||||||
Net income | 23,514 | 28,617 | ||||||
Noncontrolling interests in Operating Partnership | (1,178 | ) | (1,444 | ) | ||||
Noncontrolling interests in other consolidated partnerships | — | (23 | ) | |||||
Net income attributable to Tanger Factory Outlet Centers, Inc. | 22,336 | 27,150 | ||||||
Allocation of earnings to participating securities | (295 | ) | (294 | ) | ||||
Net income available to common shareholders of Tanger Factory Outlet Centers, Inc. | $ | 22,041 | $ | 26,856 | ||||
Basic earnings per common share: | ||||||||
Net income | $ | 0.23 | $ | 0.28 | ||||
Diluted earnings per common share: | ||||||||
Net income | $ | 0.23 | $ | 0.28 |
a. | Includes straight-line rent and market rent adjustments of $1,098 and $1,058 for the three months ended March 31, 2017 and 2016, respectively. |
March 31, | December 31, | ||||||
2017 | 2016 | ||||||
Assets | |||||||
Rental property: | |||||||
Land | $ | 272,153 | $ | 272,153 | |||
Buildings, improvements and fixtures | 2,667,087 | 2,647,477 | |||||
Construction in progress | 65,461 | 46,277 | |||||
3,004,701 | 2,965,907 | ||||||
Accumulated depreciation | (839,843 | ) | (814,583 | ) | |||
Total rental property, net | 2,164,858 | 2,151,324 | |||||
Cash and cash equivalents | 7,225 | 12,222 | |||||
Investments in unconsolidated joint ventures | 127,901 | 128,104 | |||||
Deferred lease costs and other intangibles, net | 146,965 | 151,579 | |||||
Prepaids and other assets | 92,821 | 82,985 | |||||
Total assets | $ | 2,539,770 | $ | 2,526,214 | |||
Liabilities and Equity | |||||||
Liabilities | |||||||
Debt: | |||||||
Senior, unsecured notes, net | $ | 1,135,806 | $ | 1,135,309 | |||
Unsecured term loans, net | 322,575 | 322,410 | |||||
Mortgages payable, net | 171,458 | 172,145 | |||||
Unsecured lines of credit, net | 69,622 | 58,002 | |||||
Total debt | 1,699,461 | 1,687,866 | |||||
Accounts payable and accrued expenses | 82,772 | 78,143 | |||||
Other liabilities | 59,534 | 54,764 | |||||
Total liabilities | 1,841,767 | 1,820,773 | |||||
Commitments and contingencies | |||||||
Equity | |||||||
Tanger Factory Outlet Centers, Inc.: | |||||||
Common shares, $.01 par value, 300,000,000 shares authorized, 96,456,117 and 96,095,891 shares issued and outstanding at March 31, 2017 and December 31, 2016, respectively | 965 | 961 | |||||
Paid in capital | 821,509 | 820,251 | |||||
Accumulated distributions in excess of net income | (132,571 | ) | (122,701 | ) | |||
Accumulated other comprehensive loss | (26,632 | ) | (28,295 | ) | |||
Equity attributable to Tanger Factory Outlet Centers, Inc. | 663,271 | 670,216 | |||||
Equity attributable to noncontrolling interests: | |||||||
Noncontrolling interests in Operating Partnership | 34,573 | 35,066 | |||||
Noncontrolling interests in other consolidated partnerships | 159 | 159 | |||||
Total equity | 698,003 | 705,441 | |||||
Total liabilities and equity | $ | 2,539,770 | $ | 2,526,214 |
March 31, | ||||||
2017 | 2016 | |||||
Gross leasable area open at end of period (in thousands)- | ||||||
Consolidated | 12,710 | 11,527 | ||||
Partially owned - unconsolidated | 2,373 | 2,779 | ||||
Outlet centers in operation at end of period - | ||||||
Consolidated | 36 | 33 | ||||
Partially owned - unconsolidated | 8 | 9 | ||||
States operated in at end of period (1) | 22 | 20 | ||||
Occupancy at end of period (1), (2) | 96.2 | % | 96.6 | % |
(1) | Excludes the centers in which we have ownership interests but are held in unconsolidated joint ventures. |
(2) | Excludes the occupancy rate at our Daytona Beach outlet center which opened during the fourth quarter of 2016 and has not yet stabilized. |
• | FFO does not reflect our cash expenditures, or future requirements, for capital expenditures or contractual commitments; |
• | FFO does not reflect changes in, or cash requirements for, our working capital needs; |
• | Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and FFO does not reflect any cash requirements for such replacements; |
• | FFO, which includes discontinued operations, may not be indicative of our ongoing operations; and |
• | Other companies in our industry may calculate FFO differently than we do, limiting its usefulness as a comparative measure. |
• | AFFO does not reflect our cash expenditures, or future requirements, for capital expenditures or contractual commitments; |
• | AFFO does not reflect changes in, or cash requirements for, our working capital needs; |
• | Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and AFFO does not reflect any cash requirements for such replacements; |
• | AFFO does not reflect the impact of certain cash charges resulting from matters we consider not to be indicative of our ongoing operations; and |
• | Other companies in our industry may calculate AFFO differently than we do, limiting its usefulness as a comparative measure. |
Three months ended | ||||||||
March 31, | ||||||||
2017 | 2016 | |||||||
Net income | $ | 23,514 | $ | 28,617 | ||||
Adjusted for: | ||||||||
Depreciation and amortization of real estate assets - consolidated | 30,855 | 26,205 | ||||||
Depreciation and amortization of real estate assets - unconsolidated joint ventures | 3,838 | 5,339 | ||||||
Gain on sale of assets and interests in unconsolidated entities | — | (4,887 | ) | |||||
FFO | 58,207 | 55,274 | ||||||
FFO attributable to noncontrolling interests in other consolidated partnerships | — | (47 | ) | |||||
Allocation of earnings to participating securities | (512 | ) | (569 | ) | ||||
FFO available to common shareholders (1) | $ | 57,695 | $ | 54,658 | ||||
As further adjusted for: | ||||||||
Director compensation upon termination of service (2) | — | 293 | ||||||
Abandoned pre-development costs | 627 | — | ||||||
Write-off of debt discount due to repayment of debt prior to maturity (3) | — | 882 | ||||||
Impact of above adjustments to the allocation of earnings to participating securities | (5 | ) | (12 | ) | ||||
AFFO available to common shareholders (1) | $ | 58,317 | $ | 55,821 | ||||
FFO available to common shareholders per share - diluted (1) | $ | 0.58 | $ | 0.55 | ||||
AFFO available to common shareholders per share - diluted (1) | $ | 0.58 | $ | 0.56 | ||||
Weighted Average Shares | ||||||||
Basic weighted average common shares | 95,245 | 94,944 | ||||||
Effect of outstanding options and restricted common shares | 66 | 59 | ||||||
Diluted weighted average common shares (for earnings per share computations) | 95,311 | 95,003 | ||||||
Exchangeable operating partnership units | 5,028 | 5,053 | ||||||
Diluted weighted average common shares (for FFO and AFFO per share computations) (1) | 100,339 | 100,056 |
(1) | Assumes the Class A common limited partnership units of the Operating Partnership held by the noncontrolling interests are exchanged for common shares of the Company. Each Class A common limited partnership unit is exchangeable for one of the Company's common shares, subject to certain limitations to preserve the Company's REIT status. |
(2) | For the three months ended March 31, 2016, represent the accelerated vesting of restricted shares due to the death of a director in February 2016. |
(3) | Due to the January 28, 2016 early repayment of the $150 million mortgage secured by the Deer Park, New York property, which was scheduled to mature August 30, 2018. |
Three months ended | ||||||||
March 31, | ||||||||
2017 | 2016 | |||||||
Net income | $ | 23,514 | $ | 28,617 | ||||
Adjusted to exclude: | ||||||||
Equity in earnings of unconsolidated joint ventures | (2,318 | ) | (3,499 | ) | ||||
Interest expense | 16,487 | 14,884 | ||||||
Gain on sale of assets and interests in unconsolidated entities | — | (4,887 | ) | |||||
Other non-operating (income) expense | (35 | ) | (316 | ) | ||||
Depreciation and amortization | 31,294 | 26,567 | ||||||
Other non-property (income) expenses | 311 | (97 | ) | |||||
Abandoned pre-development costs | 627 | — | ||||||
Corporate general and administrative expenses | 11,277 | 11,465 | ||||||
Non-cash adjustments (1) | (963 | ) | (924 | ) | ||||
Termination rents | (1,184 | ) | (555 | ) | ||||
Portfolio NOI | 79,010 | 71,255 | ||||||
Non-same center NOI (2) | (9,195 | ) | (2,140 | ) | ||||
Same Center NOI | $ | 69,815 | $ | 69,115 |
(1) | Non-cash items include straight-line rent, net above and below market rent amortization and gains or losses on outparcel sales. |
(2) | Excluded from Same Center NOI: |
Outlet centers opened: | Outlet centers sold: | Outlet centers acquired: | Expansions: | ||||||
Daytona Beach | November 2016 | Fort Myers | January 2016 | Glendale (Westgate) | June 2016 | Lancaster (under construction) | |||
Savannah | August 2016 |
Section | |
Portfolio Data: | |
Geographic Diversification | |
Property Summary - Occupancy at End of Each Period Shown | |
Portfolio Occupancy at the End of Each Period | |
Average Tenant Sales Per Square Foot by Outlet Center Ranking | |
Major Tenants | |
Lease Expirations as of March 31, 2017 | |
Leasing Activity | |
Development Summary | |
Financial Data: | |
Consolidated Balance Sheets | |
Consolidated Statements of Operations | |
Unconsolidated Joint Venture Information | |
Debt Outstanding Summary | |
Future Scheduled Principal Payments | |
Senior Unsecured Notes Financial Covenants | |
Non-GAAP Supplemental Measures: | |
Non-GAAP Definitions | |
FFO and FAD Analysis | |
Portfolio NOI and Same Center NOI | |
Pro Rata Balance Sheet Information | |
Pro Rata Statement of Operations Information | |
Investor Information |
As of March 31, 2017 | ||||||||
State | # of Centers | GLA | % of GLA | |||||
South Carolina | 5 | 1,598,790 | 13 | % | ||||
New York | 2 | 1,478,780 | 12 | % | ||||
Georgia | 3 | 1,121,567 | 9 | % | ||||
Pennsylvania | 3 | 849,873 | 7 | % | ||||
Michigan | 2 | 671,539 | 5 | % | ||||
Texas | 2 | 649,616 | 5 | % | ||||
Connecticut | 2 | 601,512 | 5 | % | ||||
Delaware | 1 | 557,404 | 4 | % | ||||
Alabama | 1 | 556,677 | 4 | % | ||||
North Carolina | 3 | 505,123 | 4 | % | ||||
New Jersey | 1 | 489,706 | 4 | % | ||||
Tennessee | 1 | 448,335 | 4 | % | ||||
Ohio | 1 | 411,845 | 3 | % | ||||
Arizona | 1 | 407,673 | 3 | % | ||||
Florida | 1 | 349,402 | 3 | % | ||||
Missouri | 1 | 329,861 | 3 | % | ||||
Louisiana | 1 | 321,066 | 2 | % | ||||
Mississippi | 1 | 320,337 | 2 | % | ||||
Utah | 1 | 319,661 | 2 | % | ||||
Iowa | 1 | 276,331 | 2 | % | ||||
New Hampshire | 1 | 245,698 | 2 | % | ||||
Maryland | 1 | 198,800 | 2 | % | ||||
Total | 36 | 12,709,596 | 100 | % |
# of Centers | GLA | Ownership % | ||||||
Charlotte, NC | 1 | 397,844 | 50.00 | % | ||||
Columbus, OH | 1 | 355,220 | 50.00 | % | ||||
Texas City, TX | 1 | 352,705 | 50.00 | % | ||||
Ottawa, ON | 1 | 341,211 | 50.00 | % | ||||
National Harbor, MD | 1 | 341,156 | 50.00 | % | ||||
Cookstown, ON | 1 | 307,779 | 50.00 | % | ||||
Bromont, QC | 1 | 161,307 | 50.00 | % | ||||
Saint-Sauveur, QC | 1 | 115,771 | 50.00 | % | ||||
Total | 8 | 2,372,993 |
Consolidated properties | ||||||||||||||||||
Location | Total GLA 3/31/17 | % Occupied 3/31/17 | % Occupied 12/31/16 | % Occupied 9/30/16 | % Occupied 6/30/16 | % Occupied 3/31/16 | ||||||||||||
Deer Park, NY | 749,074 | 96 | % | 97 | % | 97 | % | 96 | % | 96 | % | |||||||
Riverhead, NY | 729,706 | 98 | % | 99 | % | 99 | % | 99 | % | 99 | % | |||||||
Rehoboth Beach, DE | 557,404 | 98 | % | 99 | % | 99 | % | 100 | % | 99 | % | |||||||
Foley, AL | 556,677 | 99 | % | 99 | % | 97 | % | 96 | % | 94 | % | |||||||
Atlantic City, NJ | 489,706 | 89 | % | 90 | % | 90 | % | 92 | % | 91 | % | |||||||
San Marcos, TX | 471,816 | 96 | % | 98 | % | 97 | % | 98 | % | 98 | % | |||||||
Sevierville, TN | 448,335 | 100 | % | 100 | % | 100 | % | 99 | % | 100 | % | |||||||
Savannah, GA | 429,089 | 97 | % | 99 | % | 99 | % | N/A | N/A | |||||||||
Myrtle Beach Hwy 501, SC | 425,247 | 95 | % | 98 | % | 97 | % | 97 | % | 96 | % | |||||||
Jeffersonville, OH | 411,845 | 89 | % | 96 | % | 96 | % | 98 | % | 98 | % | |||||||
Glendale, AZ (Westgate) | 407,673 | 96 | % | 100 | % | 99 | % | 97 | % | N/A | ||||||||
Myrtle Beach Hwy 17, SC | 403,192 | 97 | % | 98 | % | 99 | % | 100 | % | 98 | % | |||||||
Charleston, SC | 382,117 | 97 | % | 97 | % | 98 | % | 98 | % | 98 | % | |||||||
Pittsburgh, PA | 372,958 | 99 | % | 99 | % | 100 | % | 100 | % | 100 | % | |||||||
Commerce, GA | 371,408 | 97 | % | 100 | % | 99 | % | 99 | % | 94 | % | |||||||
Grand Rapids, MI | 357,080 | 95 | % | 97 | % | 96 | % | 94 | % | 94 | % | |||||||
Daytona Beach, FL | 349,402 | 96 | % | 94 | % | N/A | N/A | N/A | ||||||||||
Branson, MO | 329,861 | 100 | % | 100 | % | 99 | % | 100 | % | 100 | % | |||||||
Locust Grove, GA | 321,070 | 98 | % | 100 | % | 100 | % | 100 | % | 100 | % | |||||||
Gonzales, LA | 321,066 | 100 | % | 99 | % | 99 | % | 98 | % | 98 | % | |||||||
Southaven, MS | 320,337 | 96 | % | 97 | % | 96 | % | 96 | % | 97 | % | |||||||
Park City, UT | 319,661 | 97 | % | 100 | % | 98 | % | 97 | % | 98 | % | |||||||
Mebane, NC | 318,910 | 98 | % | 100 | % | 100 | % | 97 | % | 98 | % | |||||||
Howell, MI | 314,459 | 90 | % | 94 | % | 92 | % | 92 | % | 92 | % | |||||||
Mashantucket, CT (Foxwoods) | 311,614 | 94 | % | 96 | % | 96 | % | 96 | % | 96 | % | |||||||
Westbrook, CT | 289,898 | 90 | % | 86 | % | 87 | % | 87 | % | 92 | % | |||||||
Williamsburg, IA | 276,331 | 98 | % | 99 | % | 99 | % | 97 | % | 95 | % | |||||||
Hershey, PA | 247,500 | 99 | % | 100 | % | 100 | % | 100 | % | 99 | % | |||||||
Tilton, NH | 245,698 | 96 | % | 99 | % | 100 | % | 97 | % | 97 | % | |||||||
Lancaster, PA | 229,415 | 95 | % | 98 | % | 96 | % | 97 | % | 97 | % | |||||||
Hilton Head II, SC | 206,564 | 100 | % | 100 | % | 98 | % | 94 | % | 95 | % | |||||||
Ocean City, MD | 198,800 | 82 | % | 80 | % | 77 | % | 81 | % | 79 | % | |||||||
Hilton Head I, SC | 181,670 | 100 | % | 100 | % | 100 | % | 97 | % | 97 | % | |||||||
Terrell, TX | 177,800 | 96 | % | 98 | % | 98 | % | 98 | % | 98 | % | |||||||
Blowing Rock, NC | 104,052 | 98 | % | 98 | % | 98 | % | 99 | % | 100 | % | |||||||
Nags Head, NC | 82,161 | 96 | % | 96 | % | 100 | % | 100 | % | 97 | % | |||||||
Total | 12,709,596 | 96 | % | (1) | 98 | % | (2) | 97 | % | (3) | 97 | % | (4) | 97 | % | (4) |
(1) | Excludes the occupancy rate at our Daytona Beach outlet center which opened during the fourth quarter of 2016 and has not yet stabilized. |
(2) | Excludes the occupancy rate of centers not yet stabilized (our Foxwoods, Southaven, and Daytona centers, which opened during the second quarter of 2015, fourth quarter of 2015, and fourth quarter of 2016, respectively). |
(3) | Excludes the occupancy rate of centers not yet stabilized (our Foxwoods, and Southaven centers, which opened during the second quarter and fourth quarter of 2015, respectively). |
(4) | Excludes the occupancy rate of centers not yet stabilized (Foxwoods, Grand Rapids and Southaven centers which opened during the second, third and fourth quarters of 2015, respectively). |
Unconsolidated joint venture properties | ||||||||||||||||||
Location | Total GLA 3/31/17 | % Occupied 3/31/17 | % Occupied 12/31/16 | % Occupied 9/30/16 | % Occupied 6/30/16 | % Occupied 3/31/16 | ||||||||||||
Charlotte, NC | 397,844 | 97 | % | 98 | % | 97 | % | 97 | % | 98 | % | |||||||
Columbus, OH | 355,220 | 95 | % | 98 | % | 96 | % | 95 | % | N/A | ||||||||
Texas City, TX (Galveston/Houston) | 352,705 | 97 | % | 99 | % | 99 | % | 99 | % | 97 | % | |||||||
Ottawa, ON | 341,211 | 96 | % | 99 | % | 98 | % | 95 | % | 95 | % | |||||||
National Harbor, MD | 341,156 | 96 | % | 99 | % | 99 | % | 98 | % | 99 | % | |||||||
Cookstown, ON | 307,779 | 97 | % | 99 | % | 99 | % | 99 | % | 99 | % | |||||||
Bromont, QC | 161,307 | 69 | % | 69 | % | 72 | % | 72 | % | 74 | % | |||||||
Saint-Sauveur, QC | 115,771 | 93 | % | 97 | % | 94 | % | 97 | % | 97 | % | |||||||
Savannah, GA (1) | N/A | N/A | N/A | N/A | 99 | % | 99 | % | ||||||||||
Glendale, AZ (Westgate) (2) | N/A | N/A | N/A | N/A | N/A | 96 | % | |||||||||||
Total | 2,372,993 | 94 | % | (3) | 96 | % | (3) | 96 | % | (3) | 96 | % | (3) | 96 | % |
(1) | The Company acquired our partners' interest in the Savannah outlet center in August 2016. The center is now reported above in the section labeled consolidated properties. |
(2) | The Company acquired our partners' interest in the Westgate outlet center in June 2016. The center is now reported above in the section labeled consolidated properties. |
(3) | Excludes the occupancy rate at our Columbus center which opened in June 2016 and has not yet stabilized. |
12 Months | Period End | Sq Ft | % of | % of Portfolio | |||||||||
Ranking (2) | SPSF | Occupancy | (thousands) | Square Feet | NOI (3) | ||||||||
Consolidated Centers | |||||||||||||
Centers 1 - 5 | $ | 518 | 98 | % | 2,803 | 23 | % | 30 | % | ||||
Centers 6 - 10 | $ | 430 | 97 | % | 1,691 | 14 | % | 16 | % | ||||
Centers 11 - 15 | $ | 388 | 99 | % | 1,215 | 10 | % | 9 | % | ||||
Centers 16 - 20 | $ | 351 | 95 | % | 2,011 | 16 | % | 17 | % | ||||
Centers 21 - 25 | $ | 323 | 96 | % | 1,932 | 16 | % | 13 | % | ||||
Centers 26 - 30 | $ | 284 | 95 | % | 1,661 | 13 | % | 10 | % | ||||
Centers 31 - 35 | $ | 254 | 93 | % | 1,047 | 8 | % | 5 | % | ||||
Cumulative | Cumulative | Cumulative | Cumulative | Cumulative % of | |||||||||
12 Months | Period End | Sq Ft | % of | Portfolio | |||||||||
Ranking (2) | SPSF | Occupancy | (thousands) | Square Feet | NOI (3) | ||||||||
Consolidated Centers | |||||||||||||
Centers 1 - 5 | $ | 518 | 98 | % | 2,803 | 23 | % | 30 | % | ||||
Centers 1 - 10 | $ | 482 | 98 | % | 4,494 | 37 | % | 46 | % | ||||
Centers 1 - 15 | $ | 461 | 98 | % | 5,709 | 47 | % | 55 | % | ||||
Centers 1 - 20 | $ | 431 | 97 | % | 7,720 | 63 | % | 72 | % | ||||
Centers 1 - 25 | $ | 410 | 97 | % | 9,652 | 79 | % | 85 | % | ||||
Centers 1 - 30 | $ | 391 | 97 | % | 11,313 | 92 | % | 95 | % | ||||
Centers 1 - 35 | $ | 380 | 96 | % | 12,360 | 100 | % | 100 | % | ||||
Unconsolidated centers (4) | $ | 435 | 97 | % | 1,092 | n/a | n/a | ||||||
(1) | Sales are based on reports for the trailing 12 months by retailers which have occupied outlet center stores for a minimum of 12 months. Sales per square foot are based on all stores less than 20,000 square feet in size. Centers are ranked by sales per square foot for the twelve months ended March 31, 2017. Excludes outlet centers in Columbus, Ohio (opened in the second quarter of 2016) and Daytona Beach, Florida (opened in the fourth quarter of 2016), which have been open for less than 12 full calendar months. | ||||||||||||
(2) | Outlet centers included in each ranking group above are as follows (in alphabetical order): | ||||||||||||
Centers 1 - 5: | Deer Park, NY | Mebane, NC | Rehoboth Beach, DE | Riverhead, NY | Sevierville, TN | ||||||||
Centers 6 - 10: | Branson, MO | Glendale (Westgate), AZ | Lancaster, PA | Locust Grove, GA | Myrtle Beach 17, SC | ||||||||
Centers 11 - 15: | Charleston, SC | Gonzales, LA | Hershey, PA | Hilton Head I, SC | Nags Head, NC | ||||||||
Centers 16 - 20: | Atlantic City, NJ | Grand Rapids, MI | Park City, UT | Pittsburgh, PA | San Marcos, TX | ||||||||
Centers 21 - 25: | Foley, AL | Foxwoods (Mashantucket), CT | Howell, MI | Savannah, GA | Southaven (Memphis), MS | ||||||||
Centers 26 - 30: | Commerce, GA | Hilton Head II, SC | Jeffersonville, OH | Myrtle Beach 501, SC | Tilton, NH | ||||||||
Centers 31 - 35: | Blowing Rock, NC | Ocean City, MD | Terrell, TX | Westbrook, CT | Williamsburg, IA | ||||||||
(3) | Based on the Company’s forecast of 2017 Portfolio NOI (see Non-GAAP Definitions). The Company’s forecast is based on management’s estimates as of March 31, 2017 and may be considered a forward-looking statement which is 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 real estate conditions. For a more detailed discussion of the factors that affect 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, 2016. | ||||||||||||
(4) | Includes domestic outlet centers open 12 full calendar months (in alphabetical order): | ||||||||||||
Unconsolidated: | Charlotte, NC | National Harbor, MD | Texas City, TX |
Ten Largest Tenants as of March 31, 2017 | ||||||||
Tenant | # of Stores | GLA | % of Total GLA | |||||
The Gap, Inc. | 92 | 970,454 | 7.6 | % | ||||
Ascena Retail Group, Inc. | 148 | 889,970 | 7.0 | % | ||||
Nike, Inc. | 42 | 440,037 | 3.5 | % | ||||
PVH Corp. | 65 | 400,292 | 3.2 | % | ||||
V. F. Corporation | 43 | 387,013 | 3.0 | % | ||||
Ralph Lauren Corporation | 38 | 365,246 | 2.9 | % | ||||
G-III Apparel Group, Ltd. | 67 | 312,127 | 2.4 | % | ||||
H&M Group | 14 | 290,876 | 2.3 | % | ||||
Carter's, Inc. | 62 | 272,606 | 2.1 | % | ||||
Under Armour, Inc. | 32 | 245,396 | 2.0 | % | ||||
Total of All Listed Above | 603 | 4,574,017 | 36.0 | % |
(1) | Excludes unconsolidated outlet centers. See table on page 4. |
3/31/2017 | 6/30/2017 | 9/30/2017 | 12/31/2017 | Year to Date | Prior Year to Date(2) | ||||||||||||
Re-tenanted Space : | |||||||||||||||||
Number of leases | 46 | 46 | 63 | ||||||||||||||
Gross leasable area | 283,975 | 283,975 | 188,245 | ||||||||||||||
New initial base rent per square foot | $ | 21.99 | $ | 21.99 | $ | 29.80 | |||||||||||
Prior expiring base rent per square foot | $ | 24.09 | $ | 24.09 | $ | 25.95 | |||||||||||
Percent increase (decrease) (3) | (8.7 | )% | (8.7 | )% | 14.8 | % | |||||||||||
New straight line base rent per square foot | $ | 23.51 | $ | 23.51 | $ | 32.84 | |||||||||||
Prior straight line base rent per square foot | $ | 23.77 | $ | 23.77 | $ | 25.19 | |||||||||||
Percent increase (decrease) (3) | (1.1 | )% | (1.1 | )% | 30.4 | % | |||||||||||
Renewed Space: | |||||||||||||||||
Number of leases | 160 | 160 | 166 | ||||||||||||||
Gross leasable area | 729,535 | 729,535 | 762,300 | ||||||||||||||
New initial base rent per square foot | $ | 25.55 | $ | 25.55 | $ | 24.69 | |||||||||||
Prior expiring base rent per square foot | $ | 24.41 | $ | 24.41 | $ | 22.78 | |||||||||||
Percent increase | 4.7 | % | 4.7 | % | 8.4 | % | |||||||||||
New straight line base rent per square foot | $ | 26.70 | $ | 26.70 | $ | 25.91 | |||||||||||
Prior straight line base rent per square foot | $ | 23.82 | $ | 23.82 | $ | 21.96 | |||||||||||
Percent increase | 12.1 | % | 12.1 | % | 18.0 | % | |||||||||||
Total Re-tenanted and Renewed Space: | |||||||||||||||||
Number of leases | 206 | 206 | 229 | ||||||||||||||
Gross leasable area | 1,013,510 | 1,013,510 | 950,545 | ||||||||||||||
New initial base rent per square foot | $ | 24.55 | $ | 24.55 | $ | 25.70 | |||||||||||
Prior expiring base rent per square foot | $ | 24.32 | $ | 24.32 | $ | 23.41 | |||||||||||
Percent increase (3) | 1.0 | % | 1.0 | % | 9.8 | % | |||||||||||
New straight line base rent per square foot | $ | 25.81 | $ | 25.81 | $ | 27.28 | |||||||||||
Prior straight line base rent per square foot | $ | 23.81 | $ | 23.81 | $ | 22.60 | |||||||||||
Percent increase (3) | 8.4 | % | 8.4 | % | 20.7 | % |
(1) | Excludes unconsolidated outlet centers. See table on page 4. |
(2) | All 2016 information excludes the outlet center in Fort Myers, FL, which was sold in January 2016 and includes the Westgate and Savannah outlet centers as we acquired our partners' interests in the centers in June and August 2016, respectively. |
(3) | Excluding seven leases (137,613 square feet) with an average suite size of approximately 19,700 square feet, 2017 cash and straight-line re-tenanting spreads were 8.0% and 21.4%, respectively and cash and straight-line blended spreads were 5.3% and 13.8%, respectively. |
Project/Market | Projected Opening Date | Approx Size in Sq Ft (000s) | Est Total Net Cost (millions) | Cost to Date (millions) | Tanger Ownership Percentage | Est Total Construction Loan (millions) | Amount Drawn (millions) | Est Future Tanger Capital Requirement (millions) | Projected Stabilized Yield (1) | ||||||||||||
Under Construction: | |||||||||||||||||||||
New Developments - | |||||||||||||||||||||
Fort Worth, TX | late October 2017 | 352 | $ | 90.2 | $ | 29.5 | 100% | $ | — | $ | — | $ | 60.7 | 9.5% - 10.5% | |||||||
Total New Developments | 352 | $ | 90.2 | $ | 29.5 | $ | — | $ | — | $ | 60.7 | 10.0% | |||||||||
Expansions - | |||||||||||||||||||||
Lancaster, PA | September 2017 | 123 | $ | 47.7 | $ | 18.8 | 100% | $ | — | $ | — | $ | 28.9 | 7.5% - 8.5% | |||||||
Total Expansions | 123 | $ | 47.7 | $ | 18.8 | $ | — | $ | — | $ | 28.9 | 8.0% | |||||||||
Total Under Construction | 475 | $ | 137.9 | $ | 48.3 | $ | — | $ | — | $ | 89.6 | 9.3% | |||||||||
(1) | Weighted average projected stabilized yield for projects under construction is calculated using the midpoint of the projected stabilized yield disclosed for each project | ||||||||||||||||||||
The Company's estimates, projections and judgments with respect to projected opening date, approximate size, estimated total net cost, Tanger ownership percentage, estimated total construction loan, estimated future Tanger capital requirement and projected stabilized yield for new development and expansion projects are subject to adjustment prior to and during the development process. Estimated total net cost shown net of outparcel sales and public financing, if applicable. There are risks inherent to real estate development, some of which are not under the direct control of the Company. Please refer to the Company's filings with the Securities and Exchange Commission on Form10-K and Form 10-Q for a discussion of these risks. |
3/31/2017 | 12/31/2016 | 9/30/2016 | 6/30/2016 | 3/31/2016 | |||||||||||||||
Assets | |||||||||||||||||||
Rental property: | |||||||||||||||||||
Land | $ | 272,153 | $ | 272,153 | $ | 262,240 | $ | 254,809 | $ | 235,622 | |||||||||
Buildings, improvements and fixtures | 2,667,087 | 2,647,477 | 2,553,564 | 2,377,765 | 2,219,955 | ||||||||||||||
Construction in progress | 65,461 | 46,277 | 92,937 | 61,038 | 42,287 | ||||||||||||||
3,004,701 | 2,965,907 | 2,908,741 | 2,693,612 | 2,497,864 | |||||||||||||||
Accumulated depreciation | (839,843 | ) | (814,583 | ) | (792,272 | ) | (769,777 | ) | (749,325 | ) | |||||||||
Total rental property, net | 2,164,858 | 2,151,324 | 2,116,469 | 1,923,835 | 1,748,539 | ||||||||||||||
Cash and cash equivalents | 7,225 | 12,222 | 25,902 | 27,107 | 18,877 | ||||||||||||||
Restricted cash | — | — | 2,936 | — | — | ||||||||||||||
Investments in unconsolidated joint ventures | 127,901 | 128,104 | 170,855 | 210,486 | 218,732 | ||||||||||||||
Deferred lease costs and other intangibles, net | 146,965 | 151,579 | 156,496 | 133,578 | 123,404 | ||||||||||||||
Prepaids and other assets | 92,821 | 82,985 | 88,261 | 84,346 | 81,054 | ||||||||||||||
Total assets | $ | 2,539,770 | $ | 2,526,214 | $ | 2,560,919 | $ | 2,379,352 | $ | 2,190,606 | |||||||||
Liabilities and Equity | |||||||||||||||||||
Liabilities | |||||||||||||||||||
Debt: | |||||||||||||||||||
Senior, unsecured notes, net | $ | 1,135,806 | $ | 1,135,309 | $ | 1,037,073 | $ | 789,991 | $ | 789,635 | |||||||||
Unsecured term loans, net | 322,575 | 322,410 | 322,195 | 321,980 | 258,540 | ||||||||||||||
Mortgages payable, net | 171,458 | 172,145 | 172,647 | 235,215 | 167,603 | ||||||||||||||
Unsecured lines of credit, net | 69,622 | 58,002 | 192,731 | 255,661 | 259,890 | ||||||||||||||
Total debt | 1,699,461 | 1,687,866 | 1,724,646 | 1,602,847 | 1,475,668 | ||||||||||||||
Accounts payable and accruals | 82,772 | 78,143 | 78,542 | 62,658 | 67,608 | ||||||||||||||
Other liabilities | 59,534 | 54,764 | 52,079 | 53,433 | 31,758 | ||||||||||||||
Total liabilities | 1,841,767 | 1,820,773 | 1,855,267 | 1,718,938 | 1,575,034 | ||||||||||||||
Commitments and contingencies | |||||||||||||||||||
Equity | |||||||||||||||||||
Tanger Factory Outlet Centers, Inc.: | |||||||||||||||||||
Common shares | 965 | 961 | 961 | 960 | 961 | ||||||||||||||
Paid in capital | 821,509 | 820,251 | 816,464 | 811,853 | 808,779 | ||||||||||||||
Accumulated distributions in excess of net income | (132,571 | ) | (122,701 | ) | (115,565 | ) | (153,465 | ) | (195,654 | ) | |||||||||
Accumulated other comprehensive loss | (26,632 | ) | (28,295 | ) | (31,618 | ) | (32,090 | ) | (29,814 | ) | |||||||||
Equity attributable to Tanger Factory Outlet Centers, Inc. | 663,271 | 670,216 | 670,242 | 627,258 | 584,272 | ||||||||||||||
Equity attributable to noncontrolling interests: | |||||||||||||||||||
Noncontrolling interests in Operating Partnership | 34,573 | 35,066 | 35,250 | 32,996 | 30,711 | ||||||||||||||
Noncontrolling interests in other consolidated partnerships | 159 | 159 | 160 | 160 | 589 | ||||||||||||||
Total equity | 698,003 | 705,441 | 705,652 | 660,414 | 615,572 | ||||||||||||||
Total liabilities and equity | $ | 2,539,770 | $ | 2,526,214 | $ | 2,560,919 | $ | 2,379,352 | $ | 2,190,606 |
Three Months Ended | YTD | |||||||||||||||||||||||||||
3/31/17 | 12/31/16 | 9/30/16 | 6/30/16 | 3/31/16 | 3/31/17 | 3/31/16 | ||||||||||||||||||||||
Revenues: | ||||||||||||||||||||||||||||
Base rentals | $ | 80,330 | $ | 81,158 | $ | 79,569 | $ | 75,003 | $ | 72,623 | $ | 80,330 | $ | 72,623 | ||||||||||||||
Percentage rentals | 1,855 | 3,750 | 2,995 | 2,326 | 2,150 | 1,855 | 2,150 | |||||||||||||||||||||
Expense reimbursements | 36,598 | 36,697 | 33,125 | 30,754 | 33,242 | 36,598 | 33,242 | |||||||||||||||||||||
Management, leasing and other services | 579 | 588 | 806 | 1,332 | 1,121 | 579 | 1,121 | |||||||||||||||||||||
Other income | 2,006 | 2,366 | 2,642 | 1,918 | 1,669 | 2,006 | 1,669 | |||||||||||||||||||||
Total revenues | 121,368 | 124,559 | 119,137 | 111,333 | 110,805 | 121,368 | 110,805 | |||||||||||||||||||||
Expenses: | ||||||||||||||||||||||||||||
Property operating | 40,387 | 41,689 | 37,442 | 35,012 | 37,874 | 40,387 | 37,874 | |||||||||||||||||||||
General and administrative | 11,412 | 11,328 | 12,128 | 11,675 | 11,565 | 11,412 | 11,565 | |||||||||||||||||||||
Acquisition costs | — | — | 487 | — | — | — | — | |||||||||||||||||||||
Abandoned pre-development costs | 627 | — | — | — | — | 627 | — | |||||||||||||||||||||
Depreciation and amortization | 31,294 | 33,279 | 29,205 | 26,306 | 26,567 | 31,294 | 26,567 | |||||||||||||||||||||
Total expenses | 83,720 | 86,296 | 79,262 | 72,993 | 76,006 | 83,720 | 76,006 | |||||||||||||||||||||
Operating income | 37,648 | 38,263 | 39,875 | 38,340 | 34,799 | 37,648 | 34,799 | |||||||||||||||||||||
Other income/(expense): | ||||||||||||||||||||||||||||
Interest expense | (16,487 | ) | (16,469 | ) | (15,516 | ) | (13,800 | ) | (14,884 | ) | (16,487 | ) | (14,884 | ) | ||||||||||||||
Gain on sale of assets and interests in unconsolidated entities | — | — | 1,418 | — | 4,887 | — | 4,887 | |||||||||||||||||||||
Gain on previously held interest in acquired joint ventures | — | — | 46,258 | 49,258 | — | — | — | |||||||||||||||||||||
Other non-operating income (expense) | 35 | 650 | 24 | 38 | 316 | 35 | 316 | |||||||||||||||||||||
Income before equity in earnings of unconsolidated joint ventures | 21,196 | 22,444 | 72,059 | 73,836 | 25,118 | 21,196 | 25,118 | |||||||||||||||||||||
Equity in earnings of unconsolidated joint ventures | 2,318 | 3,192 | 715 | 3,466 | 3,499 | 2,318 | 3,499 | |||||||||||||||||||||
Net income | 23,514 | 25,636 | 72,774 | 77,302 | 28,617 | 23,514 | 28,617 | |||||||||||||||||||||
Noncontrolling interests in Operating Partnership | (1,178 | ) | (1,278 | ) | (3,668 | ) | (3,897 | ) | (1,444 | ) | (1,178 | ) | (1,444 | ) | ||||||||||||||
Noncontrolling interests in other consolidated partnerships | — | (285 | ) | (2 | ) | 12 | (23 | ) | — | (23 | ) | |||||||||||||||||
Net income attributable to Tanger Factory Outlet Centers, Inc. | 22,336 | 24,073 | 69,104 | 73,417 | 27,150 | 22,336 | 27,150 | |||||||||||||||||||||
Allocation to participating securities | (295 | ) | (280 | ) | (627 | ) | (725 | ) | (294 | ) | (295 | ) | (294 | ) | ||||||||||||||
Net income available to common shareholders | $ | 22,041 | $ | 23,793 | $ | 68,477 | $ | 72,692 | $ | 26,856 | $ | 22,041 | $ | 26,856 | ||||||||||||||
Basic earnings per common share: | ||||||||||||||||||||||||||||
Net income | $ | 0.23 | $ | 0.25 | $ | 0.72 | $ | 0.76 | $ | 0.28 | $ | 0.23 | $ | 0.28 | ||||||||||||||
Diluted earnings per common share: | ||||||||||||||||||||||||||||
Net income | $ | 0.23 | $ | 0.25 | $ | 0.72 | $ | 0.76 | $ | 0.28 | $ | 0.23 | $ | 0.28 | ||||||||||||||
Weighted average common shares: | ||||||||||||||||||||||||||||
Basic | 95,245 | 95,186 | 95,156 | 95,124 | 94,944 | 95,245 | 94,944 | |||||||||||||||||||||
Diluted | 95,311 | 95,455 | 95,672 | 95,375 | 95,003 | 95,311 | 95,003 |
Joint Venture | Center Location | Tanger's Ownership % | Square Feet | Tanger's Share of Total Assets | Tanger's Share of NOI | Tanger's Share of Net Debt (1) | ||||||||||||||
Charlotte | Charlotte, NC | 50.0 | % | 397,844 | $ | 42.7 | $ | 1.8 | $ | 44.8 | ||||||||||
Columbus | Columbus, OH | 50.0 | % | 355,220 | 50.6 | 1.3 | 42.1 | |||||||||||||
Galveston/Houston | Texas City, TX | 50.0 | % | 352,705 | 28.0 | 1.1 | 32.5 | |||||||||||||
National Harbor | National Harbor, MD | 50.0 | % | 341,156 | 47.3 | 1.2 | 43.1 | |||||||||||||
RioCan Canada (2) | Various | 50.0 | % | 926,068 | 123.6 | 1.9 | 5.5 | |||||||||||||
Total | $ | 292.2 | $ | 7.3 | $ | 168.0 |
(1) | Net of debt origination costs and premiums. |
(2) | Includes a 161,307 square foot center in Bromont, Quebec; a 307,779 square foot center in Cookstown, Ontario; a 341,211 square foot center in Ottawa, Ontario; and a 115,771 square foot center in Saint-Sauveur, Quebec. |
As of March 31, 2017 | |||||||||||
Principal Balance | Stated Interest Rate | Effective Interest Rate(1) | Maturity Date | ||||||||
Unsecured debt: | |||||||||||
Unsecured lines of credit (2) | $ | 72,350 | LIBOR + 0.90% | 10/29/2019 | |||||||
2020 Senior unsecured notes | 300,000 | 6.125% | 6.219 | % | 6/1/2020 | ||||||
2023 Senior unsecured notes | 250,000 | 3.875% | 4.076 | % | 12/1/2023 | ||||||
2024 Senior unsecured notes | 250,000 | 3.75 | % | 3.819 | % | 12/1/2024 | |||||
2026 Senior unsecured notes | 350,000 | 3.125 | % | 3.193 | % | 9/1/2026 | |||||
Unsecured term loan | 325,000 | LIBOR + 0.95% | 4/13/2021 | ||||||||
Net debt discounts and debt origination costs | (19,347 | ) | |||||||||
Total unsecured debt | $ | 1,528,003 | |||||||||
Secured mortgage debt: | |||||||||||
Atlantic City, NJ | $ | 39,733 | 5.14% - 7.65% | 5.05 | % | 11/15/2021 - 12/8/2026 | |||||
Foxwoods, CT (3) | 70,250 | LIBOR + 1.55% | 12/5/2017 | ||||||||
Southaven, MS (4) | 59,277 | LIBOR + 1.75% | 4/29/2018 | ||||||||
Debt premium and debt origination costs | 2,198 | ||||||||||
Total secured mortgage debt | $ | 171,458 | |||||||||
Tanger's share of unconsolidated JV debt: | |||||||||||
Charlotte (5) | $ | 45,000 | LIBOR + 1.45% | 11/24/2018 | |||||||
Columbus (6) | 42,500 | LIBOR + 1.65% | 11/28/2019 | ||||||||
Galveston/Houston (7) | 32,500 | LIBOR + 1.50% | 7/1/2017 | ||||||||
National Harbor (8) | 43,500 | LIBOR + 1.65% | 11/13/2019 | ||||||||
RioCan Canada(9) | 5,258 | 5.75 | % | 4.18 | % | 5/10/2020 | |||||
Debt premium and debt origination costs | (725 | ) | |||||||||
Total Tanger's share of unconsolidated JV debt | $ | 168,033 |
(1) | The effective interest rate excludes interest rate swap agreements that fix the base LIBOR rate at an average of 1.16% on notional amounts aggregating $325.0 million as follows: |
(a) | Interest rate swaps entered into in October 2013 to hedge our variable interest rate exposure on notional amounts aggregating $150.0 million. These interest rate swap agreements fix the base LIBOR rate at an average of 1.30% through August 14, 2018, and |
(b) | Interest rate swaps entered into in April 2016 to hedge our variable interest rate exposure on notional amounts aggregating $175.0 million. These interest rate swap agreements fix the base LIBOR rate at an average of 1.03% through January 1, 2021. |
(2) | The Company has an unsecured, syndicated credit line with a borrowing capacity totaling $500.0 million and a separate cash management line of credit with a borrowing capacity of $20.0 million with one of the participants in the syndication. A 15 basis point facility fee is due annually on the entire committed amount of each facility. The syndicated credit line may be increased to $1.0 billion through an accordion feature in certain circumstances. The unsecured lines of credit have an expiration date of October 29, 2019 with an option for a one year extension. |
(3) | Represents a mortgage loan that initially matures on December 5, 2017, with two one -year extension options. |
(4) | Represents a mortgage loan with the ability to borrow up to $60.0 million. The loan initially matures on April 29, 2018, with one two-year extension option. The additional $0.7 million is available to fund the remaining construction costs to complete the center which opened in November 2015. |
(5) | Represents a mortgage loan that initially matures on November 24, 2018, with one one -year extension option. As of March 31, 2017, the principal balance on the loan was $90.0 million. |
(6) | Represents a mortgage loan that initially matures on November 28, 2019, with two one-year extension options. As of March 31, 2017, the principal balance on the loan was $85.0 million. |
(7) | Represents a mortgage loan with the ability to borrow up to $70.0 million with a maturity date of July 1, 2017 and the option to extend the maturity for one additional year. As of March 31, 2017, the principal balance on the loan was $65.0 million. The additional $5.0 million is available for future expansion. |
(8) | Represents a mortgage loan that matures on November 13, 2019. As of March 31, 2017, the principal balance on the loan was $87.0 million. |
(9) | Represents the mortgage assumed related to the acquisition of the Saint-Sauveur, Quebec property by the RioCan co-owners in November 2012. The mortgage has a principal balance of $10.5 million and matures on May 10, 2020. |
As of March 31, 2017 | |||||||||||
Year | Tanger Consolidated Payments | Tanger's Share of Unconsolidated JV Payments | Total Scheduled Payments | ||||||||
2017 | $ | 72,520 | $ | 32,704 | $ | 105,224 | |||||
2018 | 62,460 | 45,286 | 107,746 | ||||||||
2019 (1) | 75,719 | 86,303 | 162,022 | ||||||||
2020 | 303,566 | 4,465 | 308,031 | ||||||||
2021 | 330,793 | — | 330,793 | ||||||||
2022 | 4,436 | — | 4,436 | ||||||||
2023 | 254,768 | — | 254,768 | ||||||||
2024 | 255,140 | — | 255,140 | ||||||||
2025 | 1,501 | — | 1,501 | ||||||||
2026 | 355,707 | — | 355,707 | ||||||||
$ | 1,716,610 | $ | 168,758 | $ | 1,885,368 | ||||||
Net debt discounts and debt origination costs | (17,149 | ) | (725 | ) | (17,874 | ) | |||||
$ | 1,699,461 | $ | 168,033 | $ | 1,867,494 |
(1) | Includes principal balance of $72.4 million outstanding under the Company's unsecured lines of credit. |
As of March 31, 2017 | ||||||
Required | Actual | Compliance | ||||
Total Consolidated Debt to Adjusted Total Assets | <60% | 50 | % | Yes | ||
Total Secured Debt to Adjusted Total Assets | <40% | 5 | % | Yes | ||
Total Unencumbered Assets to Unsecured Debt | >150% | 191 | % | Yes | ||
Consolidated Income Available for Debt Service to Annual Debt Service Charge | >1.5 | 5.10 | Yes |
(1) | 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. |
• | FFO does not reflect our cash expenditures, or future requirements, for capital expenditures or contractual commitments; |
• | FFO does not reflect changes in, or cash requirements for, our working capital needs; |
• | Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and FFO does not reflect any cash requirements for such replacements; |
• | FFO, which includes discontinued operations, may not be indicative of our ongoing operations; and |
• | Other companies in our industry may calculate FFO differently than we do, limiting its usefulness as a comparative measure. |
• | AFFO does not reflect our cash expenditures, or future requirements, for capital expenditures or contractual commitments; |
• | AFFO does not reflect changes in, or cash requirements for, our working capital needs; |
• | Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and AFFO does not reflect any cash requirements for such replacements; |
• | AFFO does not reflect the impact of certain cash charges resulting from matters we consider not to be indicative of our ongoing operations; and |
• | Other companies in our industry may calculate AFFO differently than we do, limiting its usefulness as a comparative measure. |
• | The amounts shown on the individual line items were derived by applying our overall economic ownership interest percentage determined when applying the equity method of accounting and do not necessarily represent our legal claim to the assets and liabilities, or the revenues and expenses; and |
• | Other companies in our industry may calculate their pro rata interest differently than we do, limiting the usefulness as a comparative measure. |
Three Months Ended | YTD | |||||||||||||||||||||||||||
3/31/17 | 12/31/16 | 9/30/16 | 6/30/16 | 3/31/16 | 3/31/17 | 3/31/16 | ||||||||||||||||||||||
Net income | $ | 23,514 | $ | 25,636 | $ | 72,774 | $ | 77,302 | $ | 28,617 | $ | 23,514 | $ | 28,617 | ||||||||||||||
Adjusted for: | ||||||||||||||||||||||||||||
Depreciation and amortization of real estate assets - consolidated | 30,855 | 32,653 | 28,850 | 25,937 | 26,205 | 30,855 | 26,205 | |||||||||||||||||||||
Depreciation and amortization of real estate assets - unconsolidated joint ventures | 3,838 | 3,438 | 4,325 | 5,808 | 5,339 | 3,838 | 5,339 | |||||||||||||||||||||
Impairment charges - unconsolidated joint ventures | — | — | 2,919 | — | — | — | — | |||||||||||||||||||||
Gain on sale of assets and interests in unconsolidated entities | — | — | — | — | (4,887 | ) | — | (4,887 | ) | |||||||||||||||||||
Gain on previously held interest in acquired joint venture | — | — | (46,258 | ) | (49,258 | ) | — | — | — | |||||||||||||||||||
FFO | 58,207 | 61,727 | 62,610 | 59,789 | 55,274 | 58,207 | 55,274 | |||||||||||||||||||||
FFO attributable to noncontrolling interests in other consolidated partnerships | — | (286 | ) | (3 | ) | (12 | ) | (47 | ) | — | (47 | ) | ||||||||||||||||
Allocation to participating securities | (512 | ) | (520 | ) | (539 | ) | (564 | ) | (569 | ) | (512 | ) | (569 | ) | ||||||||||||||
FFO available to common shareholders (1) | $ | 57,695 | $ | 60,921 | $ | 62,068 | $ | 59,213 | $ | 54,658 | $ | 57,695 | $ | 54,658 | ||||||||||||||
As further adjusted for: | ||||||||||||||||||||||||||||
Director and officer compensation upon termination of service (2) | — | — | 887 | — | 293 | — | 293 | |||||||||||||||||||||
Abandoned pre-development costs | 627 | — | — | — | — | 627 | — | |||||||||||||||||||||
Acquisition costs | — | — | 487 | — | — | — | — | |||||||||||||||||||||
Demolition costs | — | — | 259 | 182 | — | — | — | |||||||||||||||||||||
Gain on sale of outparcel | — | — | (1,418 | ) | — | — | — | — | ||||||||||||||||||||
Write-off of debt discount due to repayment of debt prior to maturity (3) | — | — | — | — | 882 | — | 882 | |||||||||||||||||||||
Impact of above adjustments to the allocation of earnings to participating securities | (5 | ) | — | (2 | ) | (1 | ) | (12 | ) | (5 | ) | (12 | ) | |||||||||||||||
AFFO available to common shareholders (1) | $ | 58,317 | $ | 60,921 | $ | 62,281 | $ | 59,394 | $ | 55,821 | $ | 58,317 | $ | 55,821 | ||||||||||||||
FFO per common share - diluted (1) | $ | 0.58 | $ | 0.61 | $ | 0.62 | $ | 0.59 | $ | 0.55 | $ | 0.58 | $ | 0.55 | ||||||||||||||
AFFO per common share - diluted (1) | $ | 0.58 | $ | 0.61 | $ | 0.62 | $ | 0.59 | $ | 0.56 | $ | 0.58 | $ | 0.56 | ||||||||||||||
Weighted Average Shares: | ||||||||||||||||||||||||||||
Basic weighted average common shares | 95,245 | 95,186 | 95,156 | 95,124 | 94,944 | 95,245 | 94,944 | |||||||||||||||||||||
Effect of notional units | — | 202 | 426 | 183 | — | — | — | |||||||||||||||||||||
Effect of outstanding options and restricted common shares | 66 | 67 | 90 | 68 | 59 | 66 | 59 | |||||||||||||||||||||
Diluted weighted average common shares (for earnings per share computations) | 95,311 | 95,455 | 95,672 | 95,375 | 95,003 | 95,311 | 95,003 | |||||||||||||||||||||
Exchangeable operating partnership units | 5,028 | 5,053 | 5,053 | 5,053 | 5,053 | 5,028 | 5,053 | |||||||||||||||||||||
Diluted weighted average common shares (for FFO and AFFO per share computations) (1) | 100,339 | 100,508 | 100,725 | 100,428 | 100,056 | 100,339 | 100,056 |
Three Months Ended | YTD | ||||||||||||||||||||||||||
3/31/17 | 12/31/16 | 9/30/16 | 6/30/16 | 3/31/16 | 3/31/17 | 3/31/16 | |||||||||||||||||||||
FFO available to common shareholders | $ | 57,695 | $ | 60,921 | $ | 62,068 | $ | 59,213 | $ | 54,658 | $ | 57,695 | $ | 54,658 | |||||||||||||
Adjusted for: | |||||||||||||||||||||||||||
Corporate depreciation excluded above | 439 | 626 | 355 | 369 | 362 | 439 | 362 | ||||||||||||||||||||
Amortization of finance costs | 878 | 887 | 845 | 761 | 744 | 878 | 744 | ||||||||||||||||||||
Amortization of net debt discount (premium) | 125 | 130 | 84 | 117 | 959 | 125 | 959 | ||||||||||||||||||||
Amortization of share-based compensation | 3,292 | 3,504 | 4,160 | 3,654 | 4,001 | 3,292 | 4,001 | ||||||||||||||||||||
Straight line rent adjustment | (1,705 | ) | (1,910 | ) | (1,772 | ) | (1,713 | ) | (1,607 | ) | (1,705 | ) | (1,607 | ) | |||||||||||||
Market rent adjustment | 722 | 1,215 | 783 | 641 | 663 | 722 | 663 | ||||||||||||||||||||
2nd generation tenant allowances | (3,379 | ) | (4,345 | ) | (2,487 | ) | (2,804 | ) | (1,671 | ) | (3,379 | ) | (1,671 | ) | |||||||||||||
Capital improvements | (5,910 | ) | (7,300 | ) | (11,290 | ) | (8,391 | ) | (3,043 | ) | (5,910 | ) | (3,043 | ) | |||||||||||||
Adjustments from unconsolidated joint ventures | (524 | ) | (621 | ) | (693 | ) | (504 | ) | (384 | ) | (524 | ) | (384 | ) | |||||||||||||
FAD available to common shareholders (1) | $ | 51,633 | $ | 53,107 | $ | 52,053 | $ | 51,343 | $ | 54,682 | $ | 51,633 | $ | 54,682 | |||||||||||||
Dividends per share | $ | 0.325 | $ | 0.325 | $ | 0.325 | $ | 0.325 | $ | 0.285 | $ | 0.325 | $ | 0.285 | |||||||||||||
FFO payout ratio | 56 | % | 53 | % | 52 | % | 55 | % | 52 | % | 56 | % | 52 | % | |||||||||||||
FAD payout ratio | 64 | % | 61 | % | 63 | % | 64 | % | 52 | % | 64 | % | 52 | % | |||||||||||||
Diluted weighted average common shares | 100,339 | 100,508 | 100,725 | 100,428 | 100,056 | 100,339 | 100,056 |
(1) | Assumes the Class A common limited partnership units of the Operating Partnership held by the noncontrolling interests are exchanged for common shares of the Company. Each Class A common limited partnership unit is exchangeable for one of the Company's common shares, subject to certain limitations to preserve the Company's REIT status. |
(2) | Represents cash severance and accelerated vesting of restricted shares associated with the departure of an officer in August 2016 and the accelerated vesting of restricted shares due to the death of a director in February 2016. |
(3) | Due to the January 28, 2016 early repayment of the $150 million mortgage secured by the Deer Park, New York property, which was scheduled to mature August 30, 2018. |
Three months ended | ||||||||
March 31, | ||||||||
2017 | 2016 | |||||||
Net income | $ | 23,514 | $ | 28,617 | ||||
Adjusted to exclude: | ||||||||
Equity in earnings of unconsolidated joint ventures | (2,318 | ) | (3,499 | ) | ||||
Interest expense | 16,487 | 14,884 | ||||||
Gain on sale of assets and interests in unconsolidated entities | — | (4,887 | ) | |||||
Other non-operating (income) expense | (35 | ) | (316 | ) | ||||
Depreciation and amortization | 31,294 | 26,567 | ||||||
Other non-property (income) expenses | 311 | (97 | ) | |||||
Abandoned pre-development costs | 627 | — | ||||||
Corporate general and administrative expenses | 11,277 | 11,465 | ||||||
Non-cash adjustments (1) | (963 | ) | (924 | ) | ||||
Termination rents | (1,184 | ) | (555 | ) | ||||
Portfolio NOI | 79,010 | 71,255 | ||||||
Non-same center NOI (2) | (9,195 | ) | (2,140 | ) | ||||
Same Center NOI | $ | 69,815 | $ | 69,115 |
(1) | Non-cash items include straight-line rent, above and below market rent amortization and gains or losses on outparcel sales. |
(2) | Excluded from Same Center NOI: |
Outlet centers opened: | Outlet centers sold: | Outlet centers acquired: | Expansions: | ||||||
Daytona Beach | November 2016 | Fort Myers | January 2016 | Glendale (Westgate) | June 2016 | Lancaster (under construction) | |||
Savannah | August 2016 |
Non-GAAP Pro Rata Information | |||||||
Pro Rata Portion Noncontrolling Interests | Pro Rata Portion Unconsolidated Joint Ventures (1) | ||||||
Assets | |||||||
Rental property: | |||||||
Land | $ | — | $ | 44,758 | |||
Buildings, improvements and fixtures | (159 | ) | 256,147 | ||||
Construction in progress | — | 3,609 | |||||
(159 | ) | 304,514 | |||||
Accumulated depreciation | — | (36,716 | ) | ||||
Total rental property, net | (159 | ) | 267,798 | ||||
Cash and cash equivalents | — | 10,304 | |||||
Deferred lease costs and other intangibles, net | — | 6,306 | |||||
Prepaids and other assets | — | 7,822 | |||||
Total assets | $ | (159 | ) | $ | 292,230 | ||
Liabilities and Owners' Equity | |||||||
Liabilities | |||||||
Mortgages payable, net | $ | — | $ | 168,033 | |||
Accounts payable and accruals | — | 7,057 | |||||
Total liabilities | — | 175,090 | |||||
Owners' equity | (159 | ) | 117,140 | ||||
Total liabilities and owners' equity | $ | (159 | ) | $ | 292,230 |
(1) | The carrying value of our investments in unconsolidated joint ventures as reported in our Consolidated Balance Sheet differs from our pro rata share of the net assets shown above due to adjustments to the book basis, including intercompany profits on sales of services that are capitalized by the unconsolidated joint ventures. The differences in basis totaled $3.6 million as of March 31, 2017 and are being amortized over the various useful lives of the related assets. |
Non-GAAP Pro Rata Information | ||||||||
Pro Rata Portion Noncontrolling Interests | Pro Rata Portion Unconsolidated Joint Ventures | |||||||
Revenues: | ||||||||
Base rentals | $ | — | $ | 6,803 | ||||
Percentage rentals | — | 768 | ||||||
Expense reimbursements | — | 4,278 | ||||||
Other income | — | 182 | ||||||
Total revenues | — | 12,031 | ||||||
Expense: | ||||||||
Property operating | — | 4,689 | ||||||
General and administrative | — | 60 | ||||||
Depreciation and amortization | — | 3,836 | ||||||
Total expenses | — | 8,585 | ||||||
Operating income | — | 3,446 | ||||||
Other income/(expense): | ||||||||
Interest expense | — | (1,130 | ) | |||||
Other nonoperating income (expense) | — | 2 | ||||||
Net income | $ | — | $ | 2,318 |
Tanger Factory Outlet Centers, Inc. | |
Investor Relations | |
Phone: | (336) 834-6892 |
Fax: | (336) 297-0931 |
e-mail: | tangerir@tangeroutlet.com |
Mail: | Tanger Factory Outlet Centers, Inc. |
3200 Northline Avenue | |
Suite 360 | |
Greensboro, NC 27408 |
\&?!7PKJ.J1VMY?>'/ 6
MFNT5G*-.TFPM[G4KVPT72K#1+/3H!]8?Y_+I110!^#__ 7N^ OP.T?_ ()*
M_P#!03QII/P;^%.F>,!\$]=UD>*].^'7@ZQ\2C5[OQ;X
'+AL
M_!?@_3KOP]?V'A;PY97WA+0+WPIX6O;30]+MKOPWX7U)M%?4?#>@7$%I'+HV
M@7[^&_#SWNC:8UKIMTV@Z,9[5SI5A]G /YXOVDY(%_X.:?\ @G%!+,BNW_!/
MO]J0M$LJB7][K7C=R8XBWF$NL%PT95266"4KD0R%/S2\)_M$?M9_LN_M ?\
M!0CX^^$=1N-0_:@^)'_!PK\"?V3/B!\$]=\.^&_$Y^+G['OBSP$FE_L]^%M/
MFU71(/B%X7AM/AYKMYXN^%7BGPQXBTW28+?2[V]U'1M:TC^UR?[)[[X-?"+4
M_&EG\2-2^%OPYU#XA:>T;6/CJ]\#>%KOQC9M$'$36GBBXTF37K9HQ(X0P:A&
M4#,%P&;.C<_#/X
/BU^V9^UCI?PJU;0
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MV.DWEI:3Q,T
:?)/^27_@+_R\U]X6?;^OZ:^\^LI2C2RM&-L;2R-&
MNT)M1G8H-BLRIA2!L5F5/NJS F.D!! (.00"".A! ((]B""/4$&EJ0"BBC(
MR!D9.<#N<=<#VR,_6@#$\1?\@BY_Z[Z7_P"GK3:W7^^W^\W\S6%XB(_LBXY'
M_'QI8_$:SIA(^H!&?3(]:W7(W-R/O$_@3D'Z$)/ G@/PWK?P\\4Q^![#3=<\)^*_#/A6Y\/^&_$UEH$WBFY\0ZYK'VU^S5^
MUW\1/V3/V))O$'_!0+]JGX<)XI\6_'K]HSP=^R3\9?VI];\!? [6_B?\!?#.
MM>(]0^ _C3XN6DI^'VCW7B[7OAWH1\;OI&AV&C^(_%/AS5_"%A);6VO:Q>:E
M ?N@"",@@CU!R/3^=+7Y5_\$3OVD_&O[6__ 3%_91^/7Q.^)%I\5?BEXY\
M%Z[=?$WQ9;W6B33-XYM/'GBRSUK1]0M/#\5MIVBW^A)%9Z9)H"6EI+H]M!:6
MDMM'M4O^JE !2%E7&Y@,G R0,GT&>I]J6ORK_P""L7A;]J:Z_9XU_P >?LF?
MM._%OX*?&OP/IL9^!OPR^%/A'X4^(K;X\_'C6]:T_3_ /@7XEI\1O!'C35-4
M\":A(TMEJ.E^%KWP38:#I<_B'Q]XXUC5O#?AB2TTX _5,D @$@$] 2 3]!W_
M HW*25!!8
8P/G'/2OV83:Z[AC#$QU-9;#FIX6;G+
MVE2]1)P4DUS6CS/5N-K;+0@_X>\_&G_HU7Q]_P" ]_\ _(=?;>C?%&WM/@G9
M^,O$T:^&;<:-'J^J1W9*_P!E@PB65'W $&/D'(!RO0'BNKQ7P]_P7=^(6I:%
M^S3X7\)Z;<26*K[1_V=/A+J/BZUL7\N36M5C:.WSZ[0R)P1YDH8CJ@[-;XG?\% T_P!)
M_P"%>> F7K]G%Q99 _\ S/ZYK[.^ ?P1\/?L\_"C1_"?AG3[>PTS2H%C'EJ
M T[X&^5SU9W.26/))KLJB&68FHN?$5Y*7:-DEZ:,TQ'&N482HZ&4Y50E26BE
M64ZE22[MJ<4F][15ELC\^],_X*Y_$S]G?Q+8Z?\ M"?!W4O"VGW4HA_MK2HW
M:$-W(#%XY,=2(Y2P X4\ _=OPT^(FB_%?PCIOB'P[J5KJVBZM")[6ZMWW1RH
M?Y$<@@X(((.#D50^,'PCT#XZ?#C5O"OB;3[?4M'UB!H)XI4#;