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) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
Common Shares, $0.01 par value | SKT | New York Stock Exchange |
• | Net income available to common shareholders was $0.66 per share, or $61.7 million, compared to $0.24 per share, or $22.6 million, for the prior year period. The current year period includes a gain on the sale of four outlet centers totaling $43.4 million, or $0.44 per share. |
• | Funds from operations ("FFO") available to common shareholders was $0.57 per share, or $55.9 million, compared to $0.60 per share, or $59.3 million, for the prior year period |
• | Consolidated portfolio occupancy rate was 95.4% on March 31, 2019, compared to 95.9% on March 31, 2018 |
• | Blended average rental rates improved 0.6% on a cash basis and 4.7% on a straight-line basis for all renewals and re-tenanted leases that commenced during the trailing twelve months ended March 31, 2019 |
• | Lease termination fees totaled $1.1 million for first quarters of both 2019 and 2018 |
• | Portfolio net operating income ("NOI") for the consolidated portfolio decreased 0.8% for the quarter |
• | Same Center NOI for the consolidated portfolio decreased 0.5% for the quarter |
• | Average tenant sales productivity for the consolidated portfolio was $391 per square foot for the twelve months ended March 31, 2019, compared to $384 per square foot in the comparable prior year period. Average tenant sales for the twelve months ended March 31, 2019 includes the Company's Fort Worth, Texas center, which stabilized in the first quarter of 2019. |
• | Same center tenant sales performance for the overall portfolio increased 0.6% for the twelve months ended March 31, 2019 compared to the twelve months ended March 31, 2018 |
• | Occupancy cost ratio for the trailing twelve months ended March 31, 2019 was 10.0% |
Metric | 2018 As Reported | 2018 Average for Sold Properties | 2018 Excluding Sold Properties |
TTM tenant sales per square foot for consolidated portfolio | $385 | $295 | $392 |
TTM same center tenant sales performance for the overall portfolio | +1.9% | -3.2% | +2.2% |
Consolidated portfolio year-end occupancy | 96.8% | 95.8% | 96.9% |
Consolidated portfolio cash basis rent spreads for TTM lease commencements | -1.4% | -10.2% | -0.7% |
Consolidated portfolio straight-line basis rent spreads for TTM lease commencements | +5.3% | -3.3% | +6.0% |
• | Total enterprise value was $3.7 billion and debt-to-enterprise value ratio was 43% |
• | Total outstanding floating rate debt was approximately $51 million, representing 3% of total consolidated debt outstanding, or less than 2% of total enterprise value |
• | Unused capacity under the Company's $600 million unsecured lines of credit was 97.5%, or $584.8 million |
• | Weighted average interest rate was 3.6% and weighted average term to maturity of outstanding consolidated debt, including extension options, was approximately 6.2 years |
• | Approximately 94% of the Company's consolidated square footage was unencumbered by mortgages |
• | Interest coverage ratio was 4.2 times for the first quarter of 2019, compared to 4.4 times for the first quarter of 2018 |
• | FFO payout ratio was 61% for the first quarter of 2019 |
For the year ended December 31, 2019: | |||
Low Range | High Range | ||
Estimated diluted net income per share | $1.30 | $1.36 | |
Depreciation and amortization of real estate assets - consolidated and the Company's share of unconsolidated joint ventures | 1.35 | 1.35 | |
Gain on sale of assets | (0.44) | (0.44) | |
Other | $0.01 | $0.01 | |
Estimated diluted FFO per share | $2.22 | $2.28 |
• | Same Center NOI guidance for the consolidated portfolio between (2.00)% and (2.75)%, which reflects the following: |
◦ | Projected 2019 store closings of up to 200,000 square feet for the consolidated portfolio, including 82,000 square feet that closed late in the first quarter and 86,000 square feet of additional known closures that occurred in April |
◦ | Projected average occupancy for the year between 94.0% and 94.5%, with occupancy and same center NOI lower in the last nine months than the first three months as a result of the store closings referenced above |
• | Projected full year lease termination fees (which are not included in Same Center NOI) of approximately $1.5 million for the consolidated portfolio |
• | Incremental revenue of approximately $5 million, or $0.05 per share, from the straight-line recognition of fixed common area maintenance related to the implementation of the new lease standard |
• | Average general and administrative expense of between $12.3 million and $12.7 million per quarter, which includes approximately $4 - $5 million, or $0.04 - $0.05 per share, of incremental expense related to the implementation of the new lease standard |
• | Interest expense for the year for the consolidated portfolio of $61.0 million to $63.5 million, assuming all of the net proceeds from the asset sales completed in March 2019 are used to repay outstanding debt balances |
• | The Company's share of interest expense in the unconsolidated portfolio of $8.4 million to $8.9 million |
• | 2019 weighted average diluted common shares of approximately 92.6 million for earnings per share and 97.5 million for FFO per share |
• | Combined recurring capital expenditures and second generation tenant allowances of approximately $36 million to $40 million |
• | Does not include the impact of any financing activity, the sale of any outparcels, properties or joint venture interests, or the acquisition of any properties or joint venture partner interests |
Three months ended | |||||||
March 31, | |||||||
2019 | 2018 | ||||||
Revenues: | |||||||
Rental revenues (1) | $ | 119,954 | $ | 120,656 | |||
Management, leasing and other services (2) | 1,342 | 1,199 | |||||
Other revenues | 1,859 | 1,680 | |||||
Total revenues | 123,155 | 123,535 | |||||
Expenses: | |||||||
Property operating | 42,377 | 42,218 | |||||
General and administrative (3) | 12,145 | 11,112 | |||||
Depreciation and amortization | 31,760 | 33,123 | |||||
Total expenses | 86,282 | 86,453 | |||||
Other income (expense): | |||||||
Interest expense | (16,307 | ) | (15,800 | ) | |||
Gain on sale of assets | 43,422 | — | |||||
Other income | 224 | 209 | |||||
Total other income (expense) | 27,339 | (15,591 | ) | ||||
Income before equity in earnings of unconsolidated joint ventures | 64,212 | 21,491 | |||||
Equity in earnings of unconsolidated joint ventures | 1,629 | 2,194 | |||||
Net income | 65,841 | 23,685 | |||||
Noncontrolling interests in Operating Partnership | (3,315 | ) | (1,217 | ) | |||
Noncontrolling interests in other consolidated partnerships | (195 | ) | 370 | ||||
Net income attributable to Tanger Factory Outlet Centers, Inc. | 62,331 | 22,838 | |||||
Allocation of earnings to participating securities | (611 | ) | (263 | ) | |||
Net income available to common shareholders of Tanger Factory Outlet Centers, Inc. | $ | 61,720 | $ | 22,575 | |||
Basic earnings per common share: | |||||||
Net income | $ | 0.66 | $ | 0.24 | |||
Diluted earnings per common share: | |||||||
Net income | $ | 0.66 | $ | 0.24 |
(1) | In connection with our adoption of ASC 842 on January 1, 2019, rental revenues includes base rentals, percentage rentals, and expense reimbursements for both periods presented. Additionally, for the three months ended March 31, 2019, rental revenues is presented net of uncollectible tenant revenues and includes a straight-line rent adjustment of $1.5 million to record contractual payments received as consideration from certain executory costs on a straight-line basis. |
(2) | Upon adoption of ASC 842, expense reimbursements from joint ventures of $586,000 previously included in expense reimbursements for the three months ended March 31, 2018, which are not related to leases, have been reclassified to management, leasing and other services on the consolidated statements of operations to conform to the current year presentation. |
(3) | Upon adoption of ASC 842, indirect internal leasing costs previously capitalized are now expensed. For the three months ended March 31, 2019, lease costs of approximately $1.1 million were expensed as general and administrative expenses which would have been capitalized under the previous accounting standard. |
March 31, | December 31, | ||||||
2019 | 2018 | ||||||
Assets | |||||||
Rental property: | |||||||
Land | $ | 267,910 | $ | 278,428 | |||
Buildings, improvements and fixtures | 2,639,764 | 2,764,649 | |||||
Construction in progress | — | 3,102 | |||||
2,907,674 | 3,046,179 | ||||||
Accumulated depreciation | (941,193 | ) | (981,305 | ) | |||
Total rental property, net | 1,966,481 | 2,064,874 | |||||
Cash and cash equivalents | 1,616 | 9,083 | |||||
Investments in unconsolidated joint ventures | 97,654 | 95,969 | |||||
Deferred lease costs and other intangibles, net | 106,170 | 116,874 | |||||
Operating lease right-of-use assets (1) | 87,679 | — | |||||
Prepaids and other assets | 94,224 | 98,102 | |||||
Total assets | $ | 2,353,824 | $ | 2,384,902 | |||
Liabilities and Equity | |||||||
Liabilities | |||||||
Debt: | |||||||
Senior, unsecured notes, net | $ | 1,137,145 | $ | 1,136,663 | |||
Unsecured term loan, net | 346,950 | 346,799 | |||||
Mortgages payable, net | 86,572 | 87,471 | |||||
Unsecured lines of credit, net | 12,117 | 141,985 | |||||
Total debt | 1,582,784 | 1,712,918 | |||||
Accounts payable and accrued expenses | 87,536 | 82,676 | |||||
Operating lease liabilities (1) | 92,354 | — | |||||
Other liabilities | 87,707 | 83,773 | |||||
Total liabilities | 1,850,381 | 1,879,367 | |||||
Commitments and contingencies | |||||||
Equity | |||||||
Tanger Factory Outlet Centers, Inc.: | |||||||
Common shares, $.01 par value, 300,000,000 shares authorized, 94,102,666 and 93,941,783 shares issued and outstanding at March 31, 2019 and December 31, 2018, respectively | 941 | 939 | |||||
Paid in capital | 780,936 | 778,845 | |||||
Accumulated distributions in excess of net income | (276,491 | ) | (272,454 | ) | |||
Accumulated other comprehensive loss | (27,153 | ) | (27,151 | ) | |||
Equity attributable to Tanger Factory Outlet Centers, Inc. | 478,233 | 480,179 | |||||
Equity attributable to noncontrolling interests: | |||||||
Noncontrolling interests in Operating Partnership | 25,210 | 25,356 | |||||
Noncontrolling interests in other consolidated partnerships | — | — | |||||
Total equity | 503,443 | 505,535 | |||||
Total liabilities and equity | $ | 2,353,824 | $ | 2,384,902 |
(1) | In connection with our adoption of ASC 842 on January 1, 2019, operating lease right-of-use assets and operating lease liabilities were recorded. |
March 31, | ||||||
2019 | 2018 | |||||
Gross leasable area open at end of period (in thousands): | ||||||
Consolidated | 12,047 | 12,920 | ||||
Partially owned - unconsolidated | 2,371 | 2,370 | ||||
Total | 14,418 | 15,290 | ||||
Outlet centers in operation at end of period: | ||||||
Consolidated | 32 | 36 | ||||
Partially owned - unconsolidated | 8 | 8 | ||||
Total | 40 | 44 | ||||
States operated in at end of period (1) | 19 | 22 | ||||
Occupancy at end of period (1), (2) | 95.4 | % | 95.9 | % |
(1) | Excludes the centers in which we have ownership interests but are held in unconsolidated joint ventures. |
(2) | Excludes centers not yet stabilized at period end. The 2018 period excludes our Fort Worth outlet center (which opened during the fourth quarter of 2017). |
• | 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; and |
• | Other companies in our industry may calculate FFO differently than we do, limiting its usefulness as a comparative measure. |
Three months ended | |||||||||
March 31, | |||||||||
2019 | 2018 | ||||||||
Net income | $ | 65,841 | $ | 23,685 | |||||
Adjusted for: | |||||||||
Depreciation and amortization of real estate assets - consolidated | 31,148 | 32,542 | |||||||
Depreciation and amortization of real estate assets - unconsolidated joint ventures | 3,130 | 3,229 | |||||||
Gain on sale of assets | (43,422 | ) | — | ||||||
FFO | 56,697 | 59,456 | |||||||
FFO attributable to noncontrolling interests in other consolidated partnerships | (195 | ) | 370 | ||||||
Allocation of earnings to participating securities | (611 | ) | (477 | ) | |||||
FFO available to common shareholders (1) | $ | 55,891 | $ | 59,349 | |||||
FFO available to common shareholders per share - diluted (1) | $ | 0.57 | $ | 0.60 | |||||
Weighted Average Shares: | |||||||||
Basic weighted average common shares | 93,303 | 93,644 | |||||||
Diluted weighted average common shares (for earnings per share computations) | 93,303 | 93,644 | |||||||
Exchangeable operating partnership units | 4,961 | 4,996 | |||||||
Diluted weighted average common shares (for FFO per share computations) (1) | 98,264 | 98,640 |
(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. |
Three months ended | |||||||||
March 31, | |||||||||
2019 | 2018 | ||||||||
FFO available to common shareholders | $ | 55,891 | $ | 59,349 | |||||
Adjusted for: | |||||||||
Corporate depreciation excluded above | 612 | 581 | |||||||
Amortization of finance costs | 747 | 783 | |||||||
Amortization of net debt discount (premium) | 109 | 101 | |||||||
Amortization of equity-based compensation | 3,818 | 3,392 | |||||||
Straight-line rent adjustments | (1,970 | ) | (1,948 | ) | |||||
Market rent adjustments | 480 | 562 | |||||||
2nd generation tenant allowances | (2,974 | ) | (2,926 | ) | |||||
Capital improvements | (3,049 | ) | (2,723 | ) | |||||
Adjustments from unconsolidated joint ventures | (406 | ) | (271 | ) | |||||
FAD available to common shareholders (1) | $ | 53,258 | $ | 56,900 | |||||
Dividends per share | $ | 0.3500 | $ | 0.3425 | |||||
FFO payout ratio | 61 | % | 57 | % | |||||
FAD payout ratio | 65 | % | 59 | % | |||||
Diluted weighted average common shares (1) | 98,264 | 98,640 |
(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. |
Three months ended | |||||||||
March 31, | |||||||||
2019 | 2018 | ||||||||
Net income | $ | 65,841 | $ | 23,685 | |||||
Adjusted to exclude: | |||||||||
Equity in earnings of unconsolidated joint ventures | (1,629 | ) | (2,194 | ) | |||||
Interest expense | 16,307 | 15,800 | |||||||
Gain on sale of assets | (43,422 | ) | — | ||||||
Other non-operating income | (224 | ) | (209 | ) | |||||
Depreciation and amortization | 31,760 | 33,123 | |||||||
Other non-property expenses | 161 | 388 | |||||||
Corporate general and administrative expenses | 12,118 | 10,754 | |||||||
Non-cash adjustments (1) | (1,472 | ) | (1,367 | ) | |||||
Lease termination fees | (1,130 | ) | (1,051 | ) | |||||
Portfolio NOI | 78,310 | 78,929 | |||||||
Non-same center NOI (2) | (4,084 | ) | (4,367 | ) | |||||
Same Center NOI | $ | 74,226 | $ | 74,562 |
(1) | Non-cash items include straight-line rent, above and below market rent amortization, straight-line rent expense on land leases and gains or losses on outparcel sales, as applicable. |
(2) | Excluded from Same Center NOI: |
Outlet centers sold: | |
Nags Head, Ocean City, Park City, and Williamsburg | March 2019 |
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 | |
Top 25 Tenants Based on Percentage of Total Annualized Base Rent | |
Lease Expirations as of March 31, 2019 | |
Capital expenditures | |
Leasing Activity | |
Financial Data: | |
Consolidated Balance Sheets | |
Consolidated Statements of Operations | |
Components of Rental Revenues | |
Unconsolidated Joint Venture Information | |
Debt Outstanding Summary | |
Future Scheduled Principal Payments | |
Senior Unsecured Notes Financial Covenants | |
Non-GAAP and 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 |
State | # of Centers | GLA | % of GLA | |||||
South Carolina | 5 | 1,600,362 | 13 | % | ||||
New York | 2 | 1,468,887 | 12 | % | ||||
Georgia | 3 | 1,121,579 | 9 | % | ||||
Texas | 3 | 1,001,357 | 8 | % | ||||
Pennsylvania | 3 | 999,576 | 8 | % | ||||
Michigan | 2 | 671,541 | 6 | % | ||||
Delaware | 1 | 557,353 | 5 | % | ||||
Alabama | 1 | 554,673 | 5 | % | ||||
New Jersey | 1 | 489,706 | 4 | % | ||||
Tennessee | 1 | 447,815 | 4 | % | ||||
North Carolina | 2 | 422,895 | 3 | % | ||||
Ohio | 1 | 411,866 | 3 | % | ||||
Arizona | 1 | 410,734 | 3 | % | ||||
Florida | 1 | 351,721 | 3 | % | ||||
Missouri | 1 | 329,861 | 3 | % | ||||
Mississippi | 1 | 324,703 | 3 | % | ||||
Louisiana | 1 | 321,066 | 3 | % | ||||
Connecticut | 1 | 311,539 | 3 | % | ||||
New Hampshire | 1 | 250,107 | 2 | % | ||||
Total | 32 | 12,047,341 | 100 | % | ||||
Unconsolidated Joint Venture Properties | ||||||||
# of Centers | GLA | Ownership % | ||||||
Charlotte, NC | 1 | 398,697 | 50.00 | % | ||||
Columbus, OH | 1 | 355,245 | 50.00 | % | ||||
Ottawa, ON | 1 | 355,013 | 50.00 | % | ||||
Texas City, TX | 1 | 352,705 | 50.00 | % | ||||
National Harbor, MD | 1 | 341,156 | 50.00 | % | ||||
Cookstown, ON | 1 | 307,779 | 50.00 | % | ||||
Bromont, QC | 1 | 161,449 | 50.00 | % | ||||
Saint-Sauveur, QC | 1 | 99,405 | 50.00 | % | ||||
Total | 8 | 2,371,449 | ||||||
Grand Total | 40 | 14,418,790 |
Location | Total GLA 3/31/19 | % Occupied 3/31/19 | % Occupied 12/31/18 | % Occupied 3/31/18 | ||||||||
Deer Park, NY | 739,109 | 98 | % | 96 | % | 95 | % | |||||
Riverhead, NY | 729,778 | 95 | % | 95 | % | 95 | % | |||||
Rehoboth Beach, DE | 557,353 | 97 | % | 96 | % | 97 | % | |||||
Foley, AL | 554,673 | 94 | % | 98 | % | 96 | % | |||||
Atlantic City, NJ | 489,706 | 80 | % | 84 | % | 89 | % | |||||
San Marcos, TX | 471,816 | 95 | % | 97 | % | 97 | % | |||||
Sevierville, TN | 447,815 | 99 | % | 100 | % | 100 | % | |||||
Savannah, GA | 429,089 | 97 | % | 98 | % | 96 | % | |||||
Myrtle Beach Hwy 501, SC | 426,523 | 98 | % | 99 | % | 88 | % | |||||
Jeffersonville, OH | 411,866 | 94 | % | 97 | % | 89 | % | |||||
Glendale, AZ (Westgate) | 410,734 | 97 | % | 99 | % | 97 | % | |||||
Myrtle Beach Hwy 17, SC | 403,425 | 100 | % | 99 | % | 99 | % | |||||
Charleston, SC | 382,180 | 99 | % | 97 | % | 98 | % | |||||
Lancaster, PA | 376,997 | 92 | % | 93 | % | 95 | % | |||||
Pittsburgh, PA | 372,883 | 97 | % | 99 | % | 99 | % | |||||
Commerce, GA | 371,408 | 94 | % | 98 | % | 99 | % | |||||
Grand Rapids, MI | 357,103 | 96 | % | 96 | % | 94 | % | |||||
Fort Worth, TX | 351,741 | 97 | % | 99 | % | 94 | % | |||||
Daytona Beach, FL | 351,721 | 98 | % | 100 | % | 99 | % | |||||
Branson, MO | 329,861 | 98 | % | 100 | % | 100 | % | |||||
Southaven, MS | 324,703 | 94 | % | 98 | % | 95 | % | |||||
Locust Grove, GA | 321,082 | 97 | % | 100 | % | 100 | % | |||||
Gonzales, LA | 321,066 | 96 | % | 95 | % | 97 | % | |||||
Mebane, NC | 318,886 | 99 | % | 100 | % | 100 | % | |||||
Howell, MI | 314,438 | 92 | % | 95 | % | 94 | % | |||||
Mashantucket, CT (Foxwoods) | 311,539 | 93 | % | 96 | % | 95 | % | |||||
Tilton, NH | 250,107 | 96 | % | 96 | % | 94 | % | |||||
Hershey, PA | 249,696 | 99 | % | 100 | % | 99 | % | |||||
Hilton Head II, SC | 206,564 | 88 | % | 94 | % | 94 | % | |||||
Hilton Head I, SC | 181,670 | 100 | % | 97 | % | 98 | % | |||||
Terrell, TX | 177,800 | 97 | % | 97 | % | 96 | % | |||||
Blowing Rock, NC | 104,009 | 95 | % | 98 | % | 96 | % | |||||
Nags Head, NC | N/A | N/A | 100 | % | 98 | % | ||||||
Ocean City, MD | N/A | N/A | 97 | % | 96 | % | ||||||
Park City, UT | N/A | N/A | 98 | % | 96 | % | ||||||
Williamsburg, IA | N/A | N/A | 92 | % | 95 | % | ||||||
Total | 12,047,341 | 95 | % | 97 | % | (1) | 96 | % | (1) |
(1) | Excludes the occupancy rate at our Fort Worth outlet center which opened during the fourth quarter of 2017 and has not yet stabilized. |
Location | Total GLA 3/31/19 | % Occupied 3/31/19 | % Occupied 12/31/18 | % Occupied 3/31/18 | ||||||||
Charlotte, NC | 398,697 | 97 | % | 99 | % | 99 | % | |||||
Columbus, OH | 355,245 | 95 | % | 97 | % | 95 | % | |||||
Ottawa, ON | 355,013 | 94 | % | 96 | % | 93 | % | |||||
Texas City, TX (Galveston/Houston) | 352,705 | 97 | % | 99 | % | 96 | % | |||||
National Harbor, MD | 341,156 | 96 | % | 98 | % | 95 | % | |||||
Cookstown, ON | 307,779 | 97 | % | 100 | % | 98 | % | |||||
Bromont, QC | 161,449 | 77 | % | 77 | % | 72 | % | |||||
Saint-Sauveur, QC | 99,405 | 94 | % | 96 | % | 96 | % | |||||
Total | 2,371,449 | 95 | % | 97 | % | 94 | % |
Ranking (2) | 12 Months SPSF | Period End Occupancy | Sq Ft (thousands) | % of Square Feet | % of Portfolio NOI (3) | ||||||||
Consolidated Centers | |||||||||||||
Centers 1 - 5 | $ | 525 | 97 | % | 2,793 | 24 | % | 32 | % | ||||
Centers 6 - 10 | $ | 439 | 98 | % | 1,847 | 15 | % | 17 | % | ||||
Centers 11 - 15 | $ | 393 | 91 | % | 1,655 | 14 | % | 14 | % | ||||
Centers 16 - 20 | $ | 354 | 96 | % | 1,906 | 16 | % | 16 | % | ||||
Centers 21 - 26 | $ | 316 | 94 | % | 2,104 | 17 | % | 13 | % | ||||
Centers 27 - 32 | $ | 263 | 96 | % | 1,742 | 14 | % | 8 | % | ||||
Ranking (2) | Cumulative 12 Months SPSF | Cumulative Period End Occupancy | Cumulative Sq Ft (thousands) | Cumulative % of Square Feet | Cumulative % of Portfolio NOI (3) | ||||||||
Consolidated Centers | |||||||||||||
Centers 1 - 5 | $ | 525 | 97 | % | 2,793 | 24 | % | 32 | % | ||||
Centers 1 - 10 | $ | 488 | 97 | % | 4,640 | 39 | % | 49 | % | ||||
Centers 1 - 15 | $ | 463 | 96 | % | 6,295 | 53 | % | 62 | % | ||||
Centers 1 - 20 | $ | 436 | 96 | % | 8,201 | 69 | % | 78 | % | ||||
Centers 1 - 26 | $ | 412 | 96 | % | 10,305 | 86 | % | 91 | % | ||||
Centers 1 - 32 | $ | 391 | 95 | % | 12,047 | 100 | % | 99 | % | ||||
Unconsolidated centers (4) | $ | 443 | 96 | % | 1,448 | n/a | n/a | ||||||
Domestic centers (5) | $ | 397 | 96 | % | 13,495 | 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 trailing twelve months ended March 31, 2019. | ||||||||||||
(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 | Charleston, SC | Locust Grove, GA | Myrtle Beach 17, SC | Westgate (Glendale), AZ | ||||||||
Centers 11 - 15: | Atlantic City, NJ | Grand Rapids, MI | Hershey, PA | Hilton Head I, SC | Lancaster, PA | ||||||||
Centers 16 - 20: | Foxwoods (Mashantucket), CT | Gonzales, LA | Pittsburgh, PA | San Marcos, TX | Savannah, GA | ||||||||
Centers 21 - 26: | Daytona Beach, FL | Foley, AL | Fort Worth, Texas | Hilton Head II, SC | Howell, MI | Southaven, MS | |||||||
Centers 27 - 32: | Blowing Rock, NC | Commerce, GA | Jeffersonville, OH | Myrtle Beach 501, SC | Terrell, TX | Tilton, NH | |||||||
(3) | Based on the Company's forecast of 2019 Portfolio NOI (see non-GAAP definitions), excluding centers not yet stabilized. The Company's forecast is based on management's estimates as of March 31, 2019 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, 2018. | ||||||||||||
(4) | Includes domestic outlet centers open 12 full calendar months (in alphabetical order): | ||||||||||||
Unconsolidated: | Charlotte, NC | Columbus, OH | National Harbor, MD | Texas City, TX | |||||||||
(5) | Includes consolidated portfolio and domestic unconsolidated joint ventures |
Consolidated | Unconsolidated | ||||||||||||||
Tenant | Brands | # of Stores | GLA | % of Total GLA | % of Total Annualized Base Rent (2) | # of Stores | |||||||||
Ascena Retail Group, Inc. | Dress Barn, Loft, Ann Taylor, Justice, Lane Bryant, roz & ALI | 132 | 792,981 | 6.6 | % | 7.0 | % | 18 | |||||||
The Gap, Inc. | Gap, Banana Republic, Old Navy | 88 | 935,536 | 7.8 | % | 5.8 | % | 17 | |||||||
PVH Corp. | Tommy Hilfiger, Van Heusen, Calvin Klein | 62 | 384,811 | 3.2 | % | 3.9 | % | 15 | |||||||
Under Armour, Inc. | Under Armour, Under Armour Kids | 30 | 231,911 | 1.9 | % | 2.7 | % | 6 | |||||||
Nike, Inc. | Nike, Converse, Hurley | 39 | 423,215 | 3.5 | % | 2.7 | % | 11 | |||||||
Tapestry, Inc. | Coach, Kate Spade | 44 | 209,345 | 1.7 | % | 2.6 | % | 10 | |||||||
G-III Apparel Group, Ltd. | Bass, Wilson's Leather, Donna Karan | 48 | 223,501 | 1.9 | % | 2.4 | % | 6 | |||||||
American Eagle Outfitters, Inc. | American Eagle Outfitters, Aerie | 35 | 247,529 | 2.1 | % | 2.4 | % | 7 | |||||||
V. F. Corporation | VF Outlet, The North Face, Vans, Timberland, Lee/Wrangler | 31 | 259,630 | 2.2 | % | 2.2 | % | 3 | |||||||
Carter's, Inc. | Carters, OshKosh B Gosh | 51 | 224,227 | 1.9 | % | 2.2 | % | 11 | |||||||
Michael Kors Holdings Limited | Michael Kors, Michael Kors Men's | 28 | 136,816 | 1.1 | % | 2.0 | % | 5 | |||||||
Signet Jewelers Limited | Kay Jewelers, Zales, Jared Vault | 52 | 118,704 | 1.0 | % | 1.9 | % | 8 | |||||||
Hanesbrands Inc. | Hanesbrands, Maidenform, Champion | 36 | 181,876 | 1.5 | % | 1.8 | % | 2 | |||||||
Chico's, FAS Inc. | Chicos, White House/Black Market, Soma Intimates | 45 | 130,131 | 1.1 | % | 1.8 | % | 6 | |||||||
Ralph Lauren Corporation | Polo Ralph Lauren, Polo Children, Polo Ralph Lauren Big & Tall, Lauren Ralph Lauren | 33 | 352,524 | 2.9 | % | 1.8 | % | 5 | |||||||
Adidas AG | Adidas, Reebok | 28 | 173,601 | 1.4 | % | 1.7 | % | 10 | |||||||
Columbia Sportswear Company | Columbia Sportswear | 18 | 137,716 | 1.1 | % | 1.6 | % | 3 | |||||||
J. Crew Group, Inc. | J. Crew, J. Crew Men's | 26 | 140,366 | 1.2 | % | 1.5 | % | 4 | |||||||
Caleres Inc. | Famous Footwear, Naturalizer, Allen Edmonds | 33 | 167,481 | 1.4 | % | 1.5 | % | 11 | |||||||
Express Inc. | Express Factory | 23 | 160,730 | 1.3 | % | 1.5 | % | 4 | |||||||
Skechers USA, Inc. | Skechers | 29 | 137,044 | 1.1 | % | 1.5 | % | 6 | |||||||
Brooks Brothers Group, Inc. | Brooks Brothers | 24 | 145,247 | 1.2 | % | 1.5 | % | 5 | |||||||
Rack Room Shoes, Inc. | Rack Room Shoes | 22 | 129,699 | 1.1 | % | 1.4 | % | 2 | |||||||
Rue 21 Holdings, Inc | Rue 21 | 21 | 127,562 | 1.0 | % | 1.3 | % | 1 | |||||||
H&M Hennes & Mauritz L.P. | H&M | 19 | 407,342 | 3.4 | % | 1.3 | % | 2 | |||||||
Total of Top 25 tenants | 997 | 6,579,525 | 54.6 | % | 58.0 | % | 178 |
(1) | Excludes leases that have been entered into but which tenant has not yet taken possession, temporary leases and month-to month leases. |
(2) | Annualized base rent is defined as the minimum monthly payments due as of the end of the reporting period annualized, excluding periodic contractual fixed increases. Include rents which are based on a percentage of sales in lieu of fixed contractual rents. |
Three months ended | ||||||||
March 31, | ||||||||
2019 | 2018 | |||||||
Value-enhancing: | ||||||||
New center developments and expansions | $ | 939 | $ | 851 | ||||
Other | 55 | — | ||||||
994 | 851 | |||||||
Recurring capital expenditures: | ||||||||
Second generation tenant allowances | 2,974 | 2,926 | ||||||
Operational capital expenditures | 2,852 | 1,823 | ||||||
Major outlet center renovations | 197 | 900 | ||||||
6,023 | 5,649 | |||||||
Total additions to rental property-accrual basis | 7,017 | 6,500 | ||||||
Conversion from accrual to cash basis | 2,889 | 13,214 | ||||||
Total additions to rental property-cash basis | $ | 9,906 | $ | 19,714 |
Re-tenant(1) | |||||||||||||||
Trailing twelve months ended: | # of Leases | Square Feet (in 000's) | Average Annual Straight-line Rent (psf) | Average Tenant Allowance (psf)(2) | Average Initial Term (in years) | Net Average Annual Straight-line Rent (psf) (3) | |||||||||
March 31, 2019 | 81 | 388 | $ | 33.32 | $ | 45.13 | 7.83 | $ | 27.56 | ||||||
March 31, 2018 | 84 | 415 | $ | 34.32 | $ | 70.88 | 8.55 | $ | 26.03 | ||||||
Renewal(1) | |||||||||||||||
Trailing twelve months ended: | # of Leases | Square Feet (in 000's) | Average Annual Straight-line Rent (psf) | Average Tenant Allowance (psf)(2) | Average Initial Term (in years) | Net Average Annual Straight-line Rent (psf) (3) | |||||||||
March 31, 2019 | 280 | 1,404 | $ | 34.37 | $ | 0.49 | 3.82 | $ | 34.24 | ||||||
March 31, 2018 | 262 | 1,300 | $ | 29.25 | $ | 0.25 | 4.07 | $ | 29.19 | ||||||
Total(1) | |||||||||||||||
Trailing twelve months ended: | # of Leases | Square Feet (in 000's) | Average Annual Straight-line Rent (psf) | Average Tenant Allowance (psf)(2) | Average Initial Term (in years) | Net Average Annual Straight-line Rent (psf) (3) | |||||||||
March 31, 2019 | 361 | 1,792 | $ | 34.14 | $ | 10.16 | 4.69 | $ | 31.97 | ||||||
March 31, 2018 | 346 | 1,715 | $ | 30.48 | $ | 17.35 | 5.15 | $ | 27.11 |
(1) | Represents change in rent (base rent and CAM) for all leases for new stores that opened or renewals that started during the respective trailing twelve month periods within the consolidated portfolio, except for license agreements, seasonal tenants, and month-to-month leases. |
(2) | Includes landlord costs. |
(3) | Net average straight-line base rent is calculated by dividing the average tenant allowance costs per square foot by the average initial term and subtracting this calculated number from the average straight-line base rent per year amount. The average annual straight-line base rent disclosed in the table above includes all concessions, abatements and reimbursements of rent to tenants. The average tenant allowance disclosed in the table above includes landlord costs. |
Excluding Re-Merchanding | ||||||||||
TTM ended | TTM ended | TTM ended | ||||||||
All Lease Terms | 3/31/2019 | 3/31/2018 | 3/31/2018 | (2) | ||||||
Re-tenanted Space: | ||||||||||
Number of leases | 81 | 84 | 76 | |||||||
Gross leasable area | 388,192 | 415,055 | 268,844 | |||||||
New initial rent per square foot | $ | 30.71 | $ | 31.42 | $ | 39.84 | ||||
Prior expiring rent per square foot | $ | 30.02 | $ | 32.71 | $ | 38.04 | ||||
Percent increase | 2.3 | % | (3.9 | )% | 4.7 | % | ||||
New straight-line rent per square foot | $ | 33.32 | $ | 34.32 | $ | 44.12 | ||||
Prior straight-line rent per square foot | $ | 30.02 | $ | 31.98 | $ | 37.11 | ||||
Percent increase | 11.0 | % | 7.3 | % | 18.9 | % | ||||
Renewed Space: | ||||||||||
Number of leases | 280 | 262 | 262 | |||||||
Gross leasable area | 1,404,053 | 1,299,564 | 1,299,564 | |||||||
New initial rent per square foot | $ | 33.27 | $ | 28.16 | $ | 28.16 | ||||
Prior expiring rent per square foot | $ | 33.19 | $ | 28.71 | $ | 28.71 | ||||
Percent increase | 0.2 | % | (1.9 | )% | (1.9 | )% | ||||
New straight-line rent per square foot | $ | 34.37 | $ | 29.25 | $ | 29.25 | ||||
Prior straight-line rent per square foot | $ | 33.31 | $ | 27.96 | $ | 27.96 | ||||
Percent increase | 3.2 | % | 4.6 | % | 4.6 | % | ||||
Total Re-tenanted and Renewed Space: | ||||||||||
Number of leases | 361 | 346 | 338 | |||||||
Gross leasable area | 1,792,245 | 1,714,619 | 1,568,408 | |||||||
New initial rent per square foot | $ | 32.71 | $ | 28.95 | $ | 30.17 | ||||
Prior expiring rent per square foot | $ | 32.50 | $ | 29.68 | $ | 30.31 | ||||
Percent increase (decrease) | 0.6 | % | (2.4 | )% | (0.5 | )% | ||||
New straight-line rent per square foot | $ | 34.14 | $ | 30.48 | $ | 31.80 | ||||
Prior straight-line rent per square foot | $ | 32.60 | $ | 28.93 | $ | 29.53 | ||||
Percent increase | 4.7 | % | 5.3 | % | 7.7 | % |
(1) | For consolidated properties owned as of the period-end date. Represents change in rent (base rent and common area maintenance) for all leases for new stores that opened or renewals that started during the respective trailing twelve month periods, except for license agreements, seasonal tenants, and month-to-month leases. |
(2) | Excludes leases related to re-merchandising projects, all of which commenced during calendar 2017. |
Excluding Re-Merchanding | ||||||||||
TTM ended | TTM ended | TTM ended | ||||||||
Terms of More Than 12 Months | 3/31/2019 | 3/31/2018 | 3/31/2018 | (2) | ||||||
Re-tenanted Space: | ||||||||||
Number of leases | 79 | 83 | 75 | |||||||
Gross leasable area | 365,345 | 412,096 | 265,885 | |||||||
New initial rent per square foot | $ | 32.03 | $ | 31.55 | $ | 40.13 | ||||
Prior expiring rent per square foot | $ | 30.04 | $ | 32.34 | $ | 37.54 | ||||
Percent increase | 6.6 | % | (2.5 | )% | 6.9 | % | ||||
New straight-line rent per square foot | $ | 34.81 | $ | 34.47 | $ | 44.46 | ||||
Prior straight-line rent per square foot | $ | 30.21 | $ | 31.66 | $ | 36.68 | ||||
Percent increase | 15.2 | % | 8.9 | % | 21.2 | % | ||||
Renewed Space: | ||||||||||
Number of leases | 244 | 202 | 202 | |||||||
Gross leasable area | 1,236,668 | 1,044,922 | 1,044,922 | |||||||
New initial rent per square foot | $ | 34.48 | $ | 29.52 | $ | 29.52 | ||||
Prior expiring rent per square foot | $ | 33.59 | $ | 28.47 | $ | 28.47 | ||||
Percent increase | 2.6 | % | 3.7 | % | 3.7 | % | ||||
New straight-line rent per square foot | $ | 35.72 | $ | 30.87 | $ | 30.87 | ||||
Prior straight-line rent per square foot | $ | 33.82 | $ | 27.82 | $ | 27.82 | ||||
Percent increase | 5.6 | % | 11.0 | % | 11.0 | % | ||||
Total Re-tenanted and Renewed Space: | ||||||||||
Number of leases | 323 | 285 | 277 | |||||||
Gross leasable area | 1,602,013 | 1,457,018 | 1,310,807 | |||||||
New initial rent per square foot | $ | 33.92 | $ | 30.09 | $ | 31.67 | ||||
Prior expiring rent per square foot | $ | 32.78 | $ | 29.56 | $ | 30.31 | ||||
Percent increase | 3.5 | % | 1.8 | % | 4.5 | % | ||||
New straight-line rent per square foot | $ | 35.52 | $ | 31.89 | $ | 33.63 | ||||
Prior straight-line rent per square foot | $ | 32.99 | $ | 28.91 | $ | 29.62 | ||||
Percent increase | 7.7 | % | 10.3 | % | 13.5 | % |
(1) | For consolidated properties owned as of the period-end date. Represents change in rent (base rent and common area maintenance) for leases for a term of more than 12 months for new stores that opened or renewals that started during the respective trailing twelve month periods. |
(2) | Excludes leases related to re-merchandising projects, all of which commenced during calendar 2017. |
March 31, | December 31, | ||||||
2019 | 2018 | ||||||
Assets | |||||||
Rental property: | |||||||
Land | $ | 267,910 | $ | 278,428 | |||
Buildings, improvements and fixtures | 2,639,764 | 2,764,649 | |||||
Construction in progress | — | 3,102 | |||||
2,907,674 | 3,046,179 | ||||||
Accumulated depreciation | (941,193 | ) | (981,305 | ) | |||
Total rental property, net | 1,966,481 | 2,064,874 | |||||
Cash and cash equivalents | 1,616 | 9,083 | |||||
Investments in unconsolidated joint ventures | 97,654 | 95,969 | |||||
Deferred lease costs and other intangibles, net | 106,170 | 116,874 | |||||
Operating lease right-of-use assets (1) | 87,679 | — | |||||
Prepaids and other assets | 94,224 | 98,102 | |||||
Total assets | $ | 2,353,824 | $ | 2,384,902 | |||
Liabilities and Equity | |||||||
Liabilities | |||||||
Debt: | |||||||
Senior, unsecured notes, net | $ | 1,137,145 | $ | 1,136,663 | |||
Unsecured term loan, net | 346,950 | 346,799 | |||||
Mortgages payable, net | 86,572 | 87,471 | |||||
Unsecured lines of credit, net | 12,117 | 141,985 | |||||
Total debt | 1,582,784 | 1,712,918 | |||||
Accounts payable and accrued expenses | 87,536 | 82,676 | |||||
Operating lease liabilities (1) | 92,354 | — | |||||
Other liabilities | 87,707 | 83,773 | |||||
Total liabilities | 1,850,381 | 1,879,367 | |||||
Commitments and contingencies | |||||||
Equity | |||||||
Tanger Factory Outlet Centers, Inc.: | |||||||
Common shares, $.01 par value, 300,000,000 shares authorized, 94,102,666 and 93,941,783 shares issued and outstanding at March 31, 2019 and December 31, 2018, respectively | 941 | 939 | |||||
Paid in capital | 780,936 | 778,845 | |||||
Accumulated distributions in excess of net income | (276,491 | ) | (272,454 | ) | |||
Accumulated other comprehensive loss | (27,153 | ) | (27,151 | ) | |||
Equity attributable to Tanger Factory Outlet Centers, Inc. | 478,233 | 480,179 | |||||
Equity attributable to noncontrolling interests: | |||||||
Noncontrolling interests in Operating Partnership | 25,210 | 25,356 | |||||
Noncontrolling interests in other consolidated partnerships | — | — | |||||
Total equity | 503,443 | 505,535 | |||||
Total liabilities and equity | $ | 2,353,824 | $ | 2,384,902 |
(1) | In connection with our adoption of ASC 842 on January 1, 2019, operating lease right-of-use assets and operating lease liabilities were recorded. |
Three months ended | |||||||
March 31, | |||||||
2019 | 2018 | ||||||
Revenues: | |||||||
Rental revenues (1) | $ | 119,954 | $ | 120,656 | |||
Management, leasing and other services (2) | 1,342 | 1,199 | |||||
Other revenues | 1,859 | 1,680 | |||||
Total revenues | 123,155 | 123,535 | |||||
Expenses: | |||||||
Property operating | 42,377 | 42,218 | |||||
General and administrative(3) | 12,145 | 11,112 | |||||
Depreciation and amortization | 31,760 | 33,123 | |||||
Total expenses | 86,282 | 86,453 | |||||
Other income (expense): | |||||||
Interest expense | (16,307 | ) | (15,800 | ) | |||
Gain on sale of assets | 43,422 | — | |||||
Other income | 224 | 209 | |||||
Total other income (expense) | 27,339 | (15,591 | ) | ||||
Income before equity in earnings of unconsolidated joint ventures | 64,212 | 21,491 | |||||
Equity in earnings of unconsolidated joint ventures | 1,629 | 2,194 | |||||
Net income | 65,841 | 23,685 | |||||
Noncontrolling interests in Operating Partnership | (3,315 | ) | (1,217 | ) | |||
Noncontrolling interests in other consolidated partnerships | (195 | ) | 370 | ||||
Net income attributable to Tanger Factory Outlet Centers, Inc. | 62,331 | 22,838 | |||||
Allocation of earnings to participating securities | (611 | ) | (263 | ) | |||
Net income available to common shareholders of Tanger Factory Outlet Centers, Inc. | $ | 61,720 | $ | 22,575 | |||
Basic earnings per common share: | |||||||
Net income | $ | 0.66 | $ | 0.24 | |||
Diluted earnings per common share: | |||||||
Net income | $ | 0.66 | $ | 0.24 |
(1) | In connection with our adoption of ASC 842 on January 1, 2019, rental revenues includes base rentals, percentage rentals, and expense reimbursements for both periods presented. Additionally, for the three months ended March 31, 2019, rental revenues is presented net of uncollectible tenant revenues and includes a straight-line rent adjustment of $1.5 million to record contractual payments received as consideration from certain executory costs on a straight-line basis. |
(2) | Upon adoption of ASC 842, expense reimbursements from joint ventures of $586,000 previously included in expense reimbursements for the three months ended March 31, 2018, which are not related to leases, have been reclassified to management, leasing and other services on the consolidated statements of operations to conform to the current year presentation. |
(3) | Upon adoption of ASC 842, indirect internal leasing costs previously capitalized are now expensed. For the three months ended March 31, 2019, lease costs of approximately $1.1 million were expensed as general and administrative expenses which would have been capitalized under the previous accounting standard. |
Three months ended | |||||||
March 31, | |||||||
2019 | 2018 | ||||||
Rental revenues: | |||||||
Base rentals | $ | 79,101 | $ | 78,982 | |||
Percentage rentals | 1,565 | 1,429 | |||||
Tenant expense reimbursements | 37,167 | 37,694 | |||||
Lease termination fees | 1,130 | 1,051 | |||||
Market rent adjustments | (370 | ) | (448 | ) | |||
Straight-line rent adjustments | 1,970 | 1,948 | |||||
Uncollectible tenant revenues (1) | (609 | ) | — | ||||
Rental revenues | $ | 119,954 | $ | 120,656 |
(1) | Uncollectible tenant revenues recorded in general and administrative expenses for the three months ended March 31, 2018 was approximately $268,000. |
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 | % | 398,697 | $ | 39.2 | $ | 1.7 | $ | 49.7 | ||||||||||
Columbus | Columbus, OH | 50.0 | % | 355,245 | 40.4 | 1.3 | 42.4 | |||||||||||||
Galveston/Houston | Texas City, TX | 50.0 | % | 352,705 | 19.3 | 1.0 | 39.9 | |||||||||||||
National Harbor | National Harbor, MD | 50.0 | % | 341,156 | 42.9 | 1.3 | 47.2 | |||||||||||||
RioCan Canada (2) | Various | 50.0 | % | 923,646 | 102.4 | 1.5 | 4.8 | |||||||||||||
Total | 2,371,449 | $ | 244.2 | $ | 6.8 | $ | 184.0 |
(1) | Net of debt origination costs and premiums. |
(2) | Includes a 161,449 square foot center in Bromont, Quebec; a 307,779 square foot center in Cookstown, Ontario; a 355,013 square foot center in Ottawa, Ontario; and a 99,405 square foot center in Saint-Sauveur, Quebec. |
Total Debt Outstanding | Our Share of Debt | Stated Interest Rate | End of Period Effective Interest Rate(1) | Maturity Date (2) | Weighted Average Years to Maturity (2) | |||||||||||||
Consolidated Debt: | ||||||||||||||||||
Unsecured debt: | ||||||||||||||||||
Unsecured lines of credit(3) | $ | 15,000 | $ | 15,000 | LIBOR + 0.875% | 3.4 | % | 10/28/2022 | 3.6 | |||||||||
2023 Senior unsecured notes | 250,000 | 250,000 | 3.875% | 4.1 | % | 12/1/2023 | 4.7 | |||||||||||
2024 Senior unsecured notes | 250,000 | 250,000 | 3.75 | % | 3.8 | % | 12/1/2024 | 5.7 | ||||||||||
2026 Senior unsecured notes | 350,000 | 350,000 | 3.125 | % | 3.2 | % | 9/1/2026 | 7.4 | ||||||||||
2027 Senior unsecured notes | 300,000 | 300,000 | 3.875 | % | 3.9 | % | 7/15/2027 | 8.3 | ||||||||||
Unsecured term loan | 350,000 | 350,000 | LIBOR + 0.90% | 2.5 | % | 4/22/2024 | 5.1 | |||||||||||
Net debt discounts and debt origination costs | (18,788 | ) | (18,788 | ) | ||||||||||||||
Total net unsecured debt | 1,496,212 | 1,496,212 | 3.5 | % | 6.3 | |||||||||||||
Secured mortgage debt: | ||||||||||||||||||
Atlantic City, NJ | 33,454 | 33,454 | 5.14% - 7.65% | 5.1 | % | 11/15/2021 - 12/8/2026 | 5.8 | |||||||||||
Southaven, MS | 51,400 | 51,400 | LIBOR + 1.80% | 4.3 | % | 4/29/2023 | 4.1 | |||||||||||
Debt premium and debt origination costs | 1,718 | 1,718 | ||||||||||||||||
Total net secured mortgage debt | 86,572 | 86,572 | 4.6 | % | 4.7 | |||||||||||||
Total consolidated debt | 1,582,784 | 1,582,784 | 3.6 | % | 6.2 | |||||||||||||
Unconsolidated JV debt: | ||||||||||||||||||
Charlotte | 100,000 | 50,000 | 4.27 | % | 4.3 | % | 7/1/2028 | 9.3 | ||||||||||
Columbus | 85,000 | 42,500 | LIBOR + 1.65% | 4.2 | % | 11/28/2021 | 2.7 | |||||||||||
Galveston/Houston | 80,000 | 40,000 | LIBOR + 1.65% | 4.2 | % | 7/1/2022 | 3.3 | |||||||||||
National Harbor | 95,000 | 47,500 | 4.63 | % | 4.6 | % | 1/5/2030 | 10.8 | ||||||||||
RioCan Canada | 9,372 | 4,686 | 5.75 | % | 4.2 | % | 5/10/2020 | 1.1 | ||||||||||
Debt premium and debt origination costs | (1,438 | ) | (719 | ) | ||||||||||||||
Total unconsolidated JV net debt | 367,934 | 183,967 | 4.3 | % | 6.6 | |||||||||||||
Total | $ | 1,950,718 | $ | 1,766,751 | 3.7 | % | 6.3 |
(1) | The effective interest rate includes the impact of discounts and premiums and interest rate swap agreements, as applicable. See page 18 for additional details. |
(2) | Includes applicable extensions available at our option. |
(3) | The Company has unsecured lines of credit that provide for borrowings of up to $600.0 million. The unsecured lines of credit include a $20.0 million liquidity line and a $580.0 million syndicated line. A 15 basis point facility fee is due annually on the entire committed amount of each facility. The syndicated line may be increased up to $1.2 billion through an accordion feature in certain circumstances. |
Total Debt % | Our Share of Debt | End of Period Effective Interest Rate | Average Years to Maturity (1) | ||||||||
Consolidated: | |||||||||||
Fixed (2) | 97 | % | $ | 1,534,470 | 3.5 | % | 6.3 | ||||
Variable | 3 | % | 48,314 | 5.3 | % | 4.4 | |||||
100 | % | 1,582,784 | 3.6 | % | 6.2 | ||||||
Unconsolidated Joint ventures: | |||||||||||
Fixed | 55 | % | $ | 101,717 | 4.4 | % | 9.6 | ||||
Variable | 45 | % | 82,250 | 4.2 | % | 3.0 | |||||
100 | % | 183,967 | 4.3 | % | 6.6 | ||||||
Total: | |||||||||||
Fixed | 93 | % | $ | 1,636,187 | 3.6 | % | 6.6 | ||||
Variable | 7 | % | 130,564 | 4.4 | % | 3.3 | |||||
Total share of debt | 100 | % | $ | 1,766,751 | 3.7 | % | 6.3 |
(1) | Includes applicable extensions available at our option. |
(2) | The effective interest rate includes interest rate swap agreements that fix the base LIBOR rate at a weighted average of 1.7% on notional amounts aggregating $365.0 million as follows: |
(a) | Interest rate swaps entered into in December 2017 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 2.2% from August 14, 2018 through January 1, 2021. |
(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, |
(c) | In March 2018, the consolidated joint venture that owns the Tanger outlet center in Southaven, Mississippi, entered into an interest rate swap, effective March 1, 2018, that fixed the base LIBOR rate at 2.5% on a notional amount of $40.0 million through January 31, 2021. |
Year | Tanger Consolidated Payments | Tanger's Share of Unconsolidated JV Payments | Total Scheduled Payments | ||||||||
2019 | $ | 2,545 | $ | 228 | $ | 2,773 | |||||
2020 | 3,566 | 4,458 | 8,024 | ||||||||
2021 | 5,793 | 42,500 | 48,293 | ||||||||
2022(2) | 19,436 | 40,000 | 59,436 | ||||||||
2023 | 306,168 | 1,031 | 307,199 | ||||||||
2024 | 605,140 | 1,636 | 606,776 | ||||||||
2025 | 1,501 | 1,710 | 3,211 | ||||||||
2026 | 355,705 | 1,788 | 357,493 | ||||||||
2027 | 300,000 | 1,869 | 301,869 | ||||||||
2028 | — | 46,944 | 46,944 | ||||||||
2029 & thereafter | — | 42,522 | 42,522 | ||||||||
$ | 1,599,854 | $ | 184,686 | $ | 1,784,540 | ||||||
Net debt discounts and debt origination costs | (17,070 | ) | (719 | ) | (17,789 | ) | |||||
$ | 1,582,784 | $ | 183,967 | $ | 1,766,751 |
(1) | Includes applicable extensions available at our option. |
(2) | Includes principal balance of $15.0 million outstanding under the Company's unsecured lines of credit. |
Required | Actual | Compliance | ||||
Total Consolidated Debt to Adjusted Total Assets | <60% | 49 | % | Yes | ||
Total Secured Debt to Adjusted Total Assets | <40% | 3 | % | Yes | ||
Total Unencumbered Assets to Unsecured Debt | >150% | 196 | % | Yes | ||
Consolidated Income Available for Debt Service to Annual Debt Service Charge | >1.5 | 5.1 | 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; and |
• | Other companies in our industry may calculate FFO 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 | ||||||||
March 31, | ||||||||
2019 | 2018 | |||||||
Net income | $ | 65,841 | $ | 23,685 | ||||
Adjusted for: | ||||||||
Depreciation and amortization of real estate assets - consolidated | 31,148 | 32,542 | ||||||
Depreciation and amortization of real estate assets - unconsolidated joint ventures | 3,130 | 3,229 | ||||||
Gain on sale of assets | (43,422 | ) | — | |||||
FFO | 56,697 | 59,456 | ||||||
FFO attributable to noncontrolling interests in other consolidated partnerships | (195 | ) | 370 | |||||
Allocation of earnings to participating securities | (611 | ) | (477 | ) | ||||
FFO available to common shareholders (1) | $ | 55,891 | $ | 59,349 | ||||
FFO available to common shareholders per share - diluted (1) | $ | 0.57 | $ | 0.60 | ||||
Weighted Average Shares: | ||||||||
Basic weighted average common shares | 93,303 | 93,644 | ||||||
Diluted weighted average common shares (for earnings per share computations) | 93,303 | 93,644 | ||||||
Exchangeable operating partnership units | 4,961 | 4,996 | ||||||
Diluted weighted average common shares (for FFO per share computations) (1) | 98,264 | 98,640 |
(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. |
Three months ended | ||||||||
March 31, | ||||||||
2019 | 2018 | |||||||
FFO available to common shareholders | $ | 55,891 | $ | 59,349 | ||||
Adjusted for: | ||||||||
Corporate depreciation excluded above | 612 | 581 | ||||||
Amortization of finance costs | 747 | 783 | ||||||
Amortization of net debt discount (premium) | 109 | 101 | ||||||
Amortization of equity-based compensation | 3,818 | 3,392 | ||||||
Straight-line rent adjustments | (1,970 | ) | (1,948 | ) | ||||
Market rent adjustments | 480 | 562 | ||||||
2nd generation tenant allowances | (2,974 | ) | (2,926 | ) | ||||
Capital improvements | (3,049 | ) | (2,723 | ) | ||||
Adjustments from unconsolidated joint ventures | (406 | ) | (271 | ) | ||||
FAD available to common shareholders (1) | $ | 53,258 | $ | 56,900 | ||||
Dividends per share | $ | 0.3500 | $ | 0.3425 | ||||
FFO payout ratio | 61 | % | 57 | % | ||||
FAD payout ratio | 65 | % | 59 | % | ||||
Diluted weighted average common shares (1) | 98,264 | 98,640 |
(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. |
Three months ended | ||||||||
March 31, | ||||||||
2019 | 2018 | |||||||
Net income | $ | 65,841 | $ | 23,685 | ||||
Adjusted to exclude: | ||||||||
Equity in earnings of unconsolidated joint ventures | (1,629 | ) | (2,194 | ) | ||||
Interest expense | 16,307 | 15,800 | ||||||
Gain on sale of assets | (43,422 | ) | — | |||||
Other non-operating income | (224 | ) | (209 | ) | ||||
Depreciation and amortization | 31,760 | 33,123 | ||||||
Other non-property expenses | 161 | 388 | ||||||
Corporate general and administrative expenses | 12,118 | 10,754 | ||||||
Non-cash adjustments (1) | (1,472 | ) | (1,367 | ) | ||||
Lease termination fees | (1,130 | ) | (1,051 | ) | ||||
Portfolio NOI | 78,310 | 78,929 | ||||||
Non-same center NOI (2) | (4,084 | ) | (4,367 | ) | ||||
Same Center NOI | $ | 74,226 | $ | 74,562 |
(1) | Non-cash items include straight-line rent, above and below market rent amortization, straight-line rent expense on land leases and gains or losses on outparcel sales, as applicable. |
(2) | Excluded from Same Center NOI: |
Outlet centers sold: | ||
Nags Head, Ocean City, Park City, and Williamsburg | March 2019 |
Non-GAAP | |||
Pro Rata Portion Unconsolidated Joint Ventures (1) | |||
Assets | |||
Rental property: | |||
Land | $ | 46,220 | |
Buildings, improvements and fixtures | 237,491 | ||
Construction in progress | 1,728 | ||
285,439 | |||
Accumulated depreciation | (59,998 | ) | |
Total rental property, net | 225,441 | ||
Cash and cash equivalents | 5,872 | ||
Deferred lease costs and other intangibles, net | 4,049 | ||
Prepaids and other assets | 8,832 | ||
Total assets | $ | 244,194 | |
Liabilities and Owners' Equity | |||
Liabilities | |||
Mortgages payable, net | $ | 183,967 | |
Accounts payable and accruals | 5,967 | ||
Total liabilities | 189,934 | ||
Owners' equity | 54,260 | ||
Total liabilities and owners' equity | $ | 244,194 |
(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 $4.0 million as of March 31, 2019 and are being amortized over the various useful lives of the related assets. |
Non-GAAP Pro Rata Portion | |||||||
Noncontrolling Interests | Unconsolidated Joint Ventures | ||||||
Revenues: | |||||||
Rental revenues | $ | — | $ | 11,605 | |||
Other revenues | — | 127 | |||||
Total revenues | — | 11,732 | |||||
Expense: | |||||||
Property operating | — | 4,894 | |||||
General and administrative | — | 45 | |||||
Depreciation and amortization | — | 3,129 | |||||
Total expenses | — | 8,068 | |||||
Other income (expense): | |||||||
Interest expense | — | (2,067 | ) | ||||
Other income (expenses) | (195 | ) | 32 | ||||
Total other income (expense) | $ | (195 | ) | $ | (2,035 | ) | |
Net income (loss) | $ | (195 | ) | $ | 1,629 |
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 |
(+'_A$=(U^[TCPAX5EFM;3QSX
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MB>Q\&?&'Q+J,'BG0YO!WB?69+&+PQI$WAS6_#NG>+-9N/&\FIZ
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#;