UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
[ X ] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2004
or
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from ____________ to ____________.
Commission File No. 1-12328
CHELSEA PROPERTY GROUP, INC.
(Exact name of registrant as specified in its charter)
|
Maryland (State or other jurisdiction of incorporation or organization) |
22-3251332 (I.R.S. Employer Identification No.) |
103 Eisenhower Parkway, Roseland, New Jersey 07068
(Address of principal executive offices - zip code)
(973) 228-6111
(Registrant's telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days Yes X No .
Indicate by check mark whether the registrant is an accelerated filer.
Yes X No
The number of shares outstanding of the registrant’s common stock, $0.01 par value was 44,155,389 at July 26, 2004.
Chelsea Property Group, Inc.
Index
Part I. Financial Information
| Item 1. Financial Statements (Unaudited) | Page |
|
Consolidated Balance Sheets as of June 30, 2004, and December 31, 2003 |
2 |
|
Consolidated Statements of Income for the three and six months ended June 30, 2004, and 2003 |
3 |
|
Consolidated Statements of Cash Flows for the six months ended June 30, 2004, and 2003 |
4 |
| Notes to Consolidated Financial Statements | 5 |
| Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations |
22 |
| Item 3. Quantitative and Qualitative Disclosures about Market Risk | 30 |
| Item 4. Controls and Procedures | 30 |
Part II. Other Information
|
Item 1. Legal Proceedings Item 4. Submission of Matters to a Vote of Security Holders |
31 31 |
| Item 6. Exhibits | 32 |
| Signatures | 33 |
Chelsea Property Group, Inc.
Consolidated Balance Sheets
(In thousands, except per share data)
June 30, December 31,
2004 2003
-------------- ----------------
Assets: (Unaudited)
Rental properties:
Land.................................................................. $ 304,935 $ 299,176
Depreciable property.................................................. 1,795,244 1,773,607
-------------- ------------
Total rental property...................................................... 2,100,179 2,072,783
Accumulated depreciation................................................... (364,074) (332,406)
-------------- ------------
Rental properties, net..................................................... 1,736,105 1,740,377
Cash and cash equivalents.................................................. 18,046 18,476
Restricted cash-escrows.................................................... 7,089 6,456
Tenant accounts receivable (net of allowance for doubtful
accounts of $2,746 in 2004 and $1,615 in 2003)........................... 3,430 11,631
Deferred rent receivable................................................... 27,482 25,018
Property held for sale..................................................... 3,500 3,500
Investments in unconsolidated affiliates................................... 130,058 107,068
Notes receivable-related parties........................................... 14,103 2,151
Deferred costs, net........................................................ 20,104 22,989
Other assets............................................................... 36,588 32,748
-------------- ------------
Total assets............................................................... $1,996,505 $1,970,414
============== ============
Liabilities and stockholders' equity:
Liabilities:
Unsecured bank debt................................................... $ 161,045 $ 204,035
Unsecured notes....................................................... 721,583 621,803
Mortgage debt......................................................... 320,323 385,634
Construction payables................................................. 6,598 7,668
Accounts payable and accrued expenses................................. 60,948 59,738
Accrued dividend and distribution payable............................. 31,980 5,131
Other liabilities..................................................... 21,158 20,871
-------------- ------------
Total liabilities.......................................................... 1,323,635 1,304,880
-------------- ------------
Commitments and contingencies
Minority interest.......................................................... 143,004 144,688
Stockholders' equity:
8.375% series A cumulative redeemable preferred stock, $0.01
par value, authorized 5,000 shares, issued and outstanding 797
in 2004 and in 2003 (aggregate liquidation preference of
$39,847 in 2004 and in 2003)........................................ 8 8
Common stock, $0.01 par value, authorized 100,000 shares,
issued and outstanding 44,153 in 2004 and 43,592 in 2003........... 442 435
Paid-in-capital....................................................... 639,146 630,255
Distributions in excess of net income ................................ (107,572) (106,403)
Accumulated other comprehensive loss.................................. (2,158) (3,449)
-------------- ------------
Total stockholders' equity................................................. 529,866 520,846
-------------- ------------
Total liabilities and stockholders' equity................................. $1,996,505 $1,970,414
============== ============
The accompanying notes are an integral part of the financial statements.
Chelsea Property Group, Inc.
Consolidated Statements of Income
Three and Six Months Ended June 30, 2004 and 2003
(Unaudited)
(In thousands, except per share data)
Three Months Six Months
Ended June 30 Ended June 30
2004 2003 2004 2003
------------- ------------ ------------ --------------
Revenues:
Base rent............................................. $66,892 $ 59,461 $132,536 $118,620
Percentage rent....................................... 5,708 4,915 10,514 9,036
Expense reimbursements................................ 21,741 20,434 42,470 38,987
Other income.......................................... 2,420 1,799 4,343 3,248
-------------- ------------ ----------- --------------
Total revenues........................................... 96,761 86,609 189,863 169,891
-------------- ------------ ----------- --------------
Expenses:
Operating and maintenance............................. 25,738 24,097 50,839 46,618
Depreciation and amortization......................... 17,938 17,124 35,754 34,407
General and administrative............................ 4,131 2,468 7,721 4,670
Other................................................. 647 2,444 3,083 4,639
-------------- ------------ ----------- --------------
Total expenses........................................... 48,454 46,133 97,397 90,334
-------------- ------------ ----------- --------------
Income before unconsolidated investments, interest expense,
minority interest and discontinued operations............. 48,307 40,476 92,466 79,557
Income from unconsolidated investments....................... 5,305 2,495 10,347 3,946
Interest expense............................................. (19,287) (16,694) (37,937) (33,469)
-------------- ------------ ----------- --------------
Income from continuing operations before minority interest... 34,325 26,277 64,876 50,034
Minority interest attributed to continuing operations........ (5,955) (5,069) (11,464) (9,834)
-------------- ------------ ----------- --------------
Income from continuing operations............................ 28,370 21,208 53,412 40,200
Income from discontinued operations, net of minority interest - 323 - 578
Gain on sale of discontinued operations,
net of minority interest.................................. - 4,008 - 4,008
-------------- ------------ ----------- --------------
Net income................................................... 28,370 25,539 53,412 44,786
Preferred dividend........................................... (834) (834) (1,668) (1,668)
-------------- ------------ ----------- --------------
Net income available to common shareholders.................. $ 27,536 $ 24,705 $ 51,744 $ 43,118
============== ============ ============ =============
Basic (per common share):
Income from continuing operations............................ $0.62 $0.48 $1.18 $0.92
Income from discontinued operations.......................... - 0.01 - 0.01
Gain on sale of discontinued operations...................... - 0.10 - 0.10
-------------- ------------ ----------- --------------
Net income per common share.................................. $0.62 $0.59 $1.18 $1.03
============== ============ =========== ==============
Weighted average common shares outstanding................... 44,143 42,041 43,944 41,801
============== ============ =========== ==============
Diluted (per common share):
Income from continuing operations............................ $0.60 $0.46 $1.13 $0.88
Income from discontinued operations.......................... - 0.01 - 0.02
Gain on sale of discontinued operations...................... - 0.09 - 0.09
-------------- ------------ ----------- --------------
Net income per common share ................................. $0.60 $0.56 $1.13 $0.99
============== ============ =========== ==============
Weighted average common shares outstanding................... 45,932 43,997 45,873 43,655
============== ============ =========== ==============
The accompanying notes are an integral part of the financial statements.
Chelsea Property Group, Inc.
Consolidated Statements of Cash Flows
Six Months Ended June 30, 2004 and 2003
(Unaudited)
(In thousands)
2004 2003
--------------- --------------
Cash flows from operating activities
Net income........................................................... $ 53,412 $44,786
Adjustments to reconcile net income to
net cash provided by operating activities:
Depreciation and amortization................................... 35,754 34,901
Equity in earnings of unconsolidated investments
in excess of distributions received....................... (4,695) (1,240)
Loss on interest rate swap...................................... - 514
Gain on sale of discontinued operations......................... - (4,008)
Minority interest in net income................................. 11,464 9,938
Additions to deferred lease costs............................... (954) (439)
Other operating activities...................................... (1,081) (116)
Changes in assets and liabilities:
Straight-line rent.............................................. (3,065) (3,597)
Due to (from) affiliates........................................ 5,111 (340)
Other assets.................................................... 1,730 8,135
Accounts payable and other liabilities.......................... 5,708 134
-------------- -------------
Net cash provided by operating activities............................ 103,384 88,668
-------------- -------------
Cash flows from investing activities
Additions to rental properties....................................... (27,856) (65,381)
Net proceeds from sale of center..................................... 1,543 7,198
Additions to investments in unconsolidated affiliates................ (21,370) (22,451)
Payments from related parties........................................ 3,192 18
Additions to deferred development costs.............................. (79) (321)
-------------- -------------
Net cash used in investing activities................................ (44,570) (80,937)
-------------- -------------
Cash flows from financing activities
Debt proceeds........................................................ 141,284 -
Debt repayments...................................................... (167,173) (27,107)
Net proceeds from sale of common stock............................... 7,205 53,461
Distributions........................................................ (39,317) (34,632)
Additions to deferred financing costs................................ (1,243) (698)
-------------- -------------
Net cash used in financing activities................................ (59,244) (8,976)
-------------- -------------
Net decrease in cash and cash equivalents............................ (430) (1,245)
Cash and cash equivalents, beginning of period....................... 18,476 22,551
-------------- -------------
Cash and cash equivalents, end of period............................. $ 18,046 $21,306
============== =============
Supplemental information:
Non-cash financing activities:
Assumption of mortgage debt - $64,164
============== =============
The accompanying notes are an integral part of the financial statements.
Chelsea Property Group, Inc.
Notes to Consolidated Financial Statements
(Unaudited)
1. Organization and Basis of Presentation
Organization
Chelsea Property Group, Inc. (the "Company") is a self-administered and self-managed real estate investment trust ("REIT"). The Company is the managing general partner of CPG Partners, L.P. (the "Operating Partnership" or "OP"), an operating partnership that specializes in owning, developing, leasing, marketing and managing upscale and fashion-oriented manufacturers’ outlet centers. As of June 30, 2004, the Company wholly or partially owned 60 centers in 31 states and Japan containing approximately 16.6 million square feet of gross leasable area ("GLA"); the Company’s portfolio comprised 40 Domestic and International Outlet centers containing 13.9 million square feet of GLA (the "Outlets") and 20 other centers containing approximately 2.7 million square feet of GLA ("Other Retail") (collectively the "Properties"). The Company’s Outlets generated approximately 97% and 96% of the Company’s real estate net operating income for the six months ended June 30, 2004, and 2003, respectively. The Outlets generally are located near metropolitan areas including New York City, Los Angeles, Chicago, Boston, Washington, D.C., San Francisco, Sacramento, Atlanta, Dallas, and Tokyo, Osaka and Fukuoka, Japan. Some Outlets are also located within 20 miles of major tourist destinations including Palm Springs, Napa Valley, Orlando, Las Vegas and Honolulu.
Virtually all of the Company’s assets are held by, and all of its operations conducted through, the Operating Partnership. Due to the Company’s ability as the sole general partner to exercise financial and operational control over the Operating Partnership, the Operating Partnership is consolidated in the accompanying financial statements. All significant intercompany transactions and accounts have been eliminated in consolidation.
Common ownership of the OP as of June 30, 2004, was approximately as follows:
Company Unitholders |
Number of units 44,153,000 7,203,000 |
% of total units 86.0% 14.0% |
| ________________ | ________________ |
| Total | 51,356,000 | 100.0% |
The accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and notes required by accounting principles generally accepted in the United States for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for fair presentation have been included. Operating results for the six months ended June 30, 2004, are not necessarily indicative of the results that may be expected for the year ending December 31, 2004. The balance sheet at December 31, 2003 has been derived from the audited financial statements at that date but does not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements. These financial statements should be read in conjunction with the consolidated financial statements and accompanying notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2003.
Certain amounts in the prior year financial statements have been reclassified to conform to current year presentation.
2. Stock Option Plans
The Company elected Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees" ("APB No. 25") and related Interpretations in accounting for its employee stock options. Under APB No. 25’s intrinsic value method, compensation expense, if any, is measured based on the award’s intrinsic value, the excess of the market price of the underlying stock over the exercise price on the measurement date (which usually is the date of grant). Through June 30, 2004, the intrinsic value of all employee stock options issued on the date of the grant was zero, resulting in no compensation expense.
Chelsea Property Group, Inc.
Notes to Consolidated Financial Statements
(Unaudited)
2. Stock Option Plans (continued)
Pro forma information regarding net income and earnings per share is required by SFAS No. 123, and has been determined as if the Company had accounted for its employee stock options under the fair value method. The fair value for these options was estimated at the date of grant using a Black-Scholes option-pricing model with the following weighted average assumptions for each year:
2004 2003
---------------------------------- ---------
February March June March
Price of stock on date of grant...................... $56.13 $59.95 $56.45 $ 36.20
Exercise price of option............................. $56.13 $59.95 $56.45 $ 36.20
Risk-free interest rate ............................. 3.9% 3.9% 4.6% 4.0%
Expected volatility factor .......................... 0.148 0.148 0.219 0.166
Expected dividend yield.............................. 4.3% 4.0% 4.3% 6.0%
Expected option life................................. 4 years 4 years 4 years 4 years
Number of shares..................................... 50,000 120,000 75,000 45,000
Expiration date...................................... 2014 2014 2014 2013
The results in a fair value estimate will be higher when one or more of the following variables increase: the price of the stock, the expected volatility, the expected life of the option and/or the risk-free interest rate. Conversely, an increase in the exercise price of the option and/or the expected dividend yield of stock lowers the fair value of the underlying stock. See December 31, 2003 Form 10-K note 2 for disclosure related to all options outstanding as of December 31, 2003.
The Black-Scholes option valuation model was developed for use in estimating the fair value of traded options that have no vesting restrictions and are fully transferable. In addition, option valuation models require the input of highly subjective assumptions including expected stock price volatility. Because the Company’s employee stock options have characteristics significantly different from those of traded options, and changes in the subjective input assumptions can materially affect the fair value estimate, management believes the existing models do not necessarily provide a reliable single measure of the fair value of its employee stock options.
For purposes of pro forma disclosures, the estimated fair value of the options is amortized to expense over the options’ vesting period. The Company’s pro forma information for the three and six months ended June 30 is as follows (in thousands except for earnings per share data):
Three Months Ended Six Months Ended
June 30, June 30,
2004 2003 2004 2003
---------- ------------ ----------- ----------
Net income to common shareholders;
as reported.................................... $27,536 $24,705 $51,744 $43,118
Add: Stock based employee expense
included in reported net income................. - - - -
Deduct: Total stock-based employee
compensation expense determined
under fair value based method for
all awards, net of minority interest......... (340) (366) (631) (733)
---------- ---------- --------- -------------
Pro forma net income.............................. $27,196 $24,339 $51,113 $42,385
========== ========== ========= =============
Earnings per share:
Basic - as reported.......................... $0.62 $0.59 $1.18 $1.03
Basic - pro forma............................ $0.62 $0.58 $1.16 $1.01
Diluted - as reported........................ $0.60 $0.56 $1.13 $0.99
Diluted - pro forma.......................... $0.59 $0.55 $1.11 $0.97
Chelsea Property Group, Inc.
Notes to Consolidated Financial Statements
(Unaudited)
3. Mergers, Acquisitions and Dispositions
Mergers
On June 21, 2004, Simon Property Group, Inc. and the Company announced a merger agreement whereby Simon will acquire all of the outstanding common stock and operating partnership units of the Company in a transaction valued at approximately $3.5 billion in cash and stock. Subject to obtaining applicable consents, Simon will assume the Company’s existing debt and preferred stock, totaling approximately $1.3 billion at June 30, 2004 and the Operating Partnership will redeem the outstanding Series B Cumulative Redeemable Preferred Units. The merger, subject to regulatory and shareholder approval, is anticipated to close during the fourth quarter of 2004.
According to the terms of the merger agreement, Simon will pay consideration of $66.00 per share for all of the Company’s outstanding common shares and units. The consideration to the Company’s common shareholders includes a payment of $36.00 per share in cash, $15.00 of Simon common stock based on a fixed conversion ratio of 0.2936 per Company common share and $15.00 of a new series of Simon convertible preferred stock. The new series of convertible preferred shares yield 6%, have a liquidation preference of $50.00 per share, and are convertible to Simon common stock at the option of the holder, upon the achievement of certain price targets for the Simon common stock.
OP common unitholders will receive consideration equally split between Simon common units and convertible preferred units with substantially the same economic terms as the Simon convertible preferred stock except that the holder will have the option to convert the preferred units into common units and/or convertible preferred stock. CPG Partners, L.P., will become a wholly owned subsidiary of Simon Property Group, L.P.
In conjunction with the merger, a class-action suit has been filed against the Company and its board of directors. The Company believes that all allegations contained in the complaint are without merit and intends to vigorously defend the action.
Acquisitions
In May 2004, the Company exercised its option to purchase a 290,000 square-foot shopping center located in Carlsbad, California. The Company expects to complete the acquisition in the third quarter of 2004 for a purchase price which may be less than, but should not exceed, $104 million.
Dispositions
The Company sold two non-core centers in April and May 2004: Factory Stores of America in Lake George, New York and Iowa, Louisiana. Net proceeds from the sales of the two centers were $1.6 million and the combined net book value was $2.5 million. Accordingly, the Company recognized a $0.9 million impairment loss in the first quarter 2004, which was included in other expense in the accompanying financial statements.
Chelsea Property Group, Inc.
Notes to Consolidated Financial Statements
(Unaudited)
4. Investments in Affiliates
The Company holds interests in several domestic and international joint ventures. Non-controlling investments are accounted for under the equity method. Equity in earnings or losses of these affiliates, and related management, advisory, license, leasing and guarantee fees earned, are included in income from unconsolidated investments in the accompanying financial statements.
As of June 30, 2004, the Company’s interests in joint ventures included a 50% interest in Las Vegas Premium Outlets ("Simon-Las Vegas") and a 50% interest in Chicago Premium Outlets ("Simon-Chicago") with Simon Property Group, Inc. (collectively "Simon-Ventures"); a 40% interest in Chelsea Japan Co., Ltd. ("Chelsea Japan"); a 50% interest in a strategic alliance with Sordo Madaleno y Asociados and affiliates ("Chelsea Mexico"); minority interests in various outlet centers and development projects in Europe operated by Value Retail PLC ("Value Retail"); and 100% of the non-voting preferred stock of Chelsea Interactive and 50% of the non-voting common stock, representing 40% of the total common stock, of Chelsea Interactive.
In March 2004, Chelsea Japan opened its fourth project, the 187,000 square-foot first phase of Tosu Premium Outlets located approximately 20 miles south of Fukuoka, Japan. Chelsea Japan owns and operates three other centers: Gotemba Premium Outlets, a 390,000 square-foot property located 60 miles west of Tokyo; Rinku Premium Outlets, a 250,000 square-foot property located near Osaka, scheduled to expand by an additional 70,000 square feet in late 2004; and Sano Premium Outlets, a 229,000 square-foot property including a 51,000 square foot expansion that opened in July 2004. Sano is located 40 miles north of Tokyo.
In August 2002, the Company and Simon entered into a 50/50 joint venture to develop and operate Chicago Premium Outlets, a 438,000 square-foot single-phase Premium Outlet center located in Aurora, Illinois, near Chicago, which opened in May 2004. The Company is responsible for financing its 50% share of the development costs, which are expected to be approximately $45.0 million. Approximately $39.6 million had been contributed as of June 30, 2004.
In June 2002, the Company and Simon entered into a 50/50 joint venture to develop and operate Las Vegas Premium Outlets, a 435,000 square-foot single-phase outlet center located in Las Vegas, Nevada, which opened on August 1, 2003.
In May 2002, the Company entered into a 50/50 joint venture agreement with Sordo Madaleno y Asociados and affiliates to jointly develop Premium Outlet centers in Mexico. Construction on the 230,000 square-foot first phase of Punta Norte Premium Outlets commenced in July 2003; the center is scheduled to open in late 2004. The Company is responsible for financing its 50% share of project costs of approximately $15.0 million. As of June 30, 2004, the Company had contributed $12.2 million. In January 2004, an affiliate of the Company entered into a 180.0 million peso-denominated credit facility to fund its share of construction costs for the Punta Norte Premium Outlets. The credit facility is guaranteed by the Company.
The Company has minority interests ranging from 3% to 8% in several outlet centers and outlet development projects in Europe. The Company’s total investment in Europe as of June 30, 2004 was $3.6 million.
On February 17, 2004, the Company announced a joint venture between Chelsea Interactive and a publicly traded third party, GSI Commerce, Inc. Under the terms of the agreement, Chelsea Interactive will no longer operate its e-commerce technology platform, but will retain a minority interest in GSI-Chelsea Solutions. Chelsea Interactive’s largest clients have entered into service agreements with GSI-Chelsea Solutions and transitioned e-commerce activities to the GSI-Chelsea platform in May 2004. A gain of approximately $1.0 million was recognized from the wind-down of operations of Chelsea Interactive during the three months ended June 30, 2004 and is included in other expense in the accompanying financial statements.
Chelsea Property Group, Inc.
Notes to Consolidated Financial Statements
(Unaudited)
4. Investments in Affiliates (continued)
The following is a summary of investments in and amounts due from affiliates at June 30, 2004 (in thousands):
Chelsea Simon Chelsea
Japan Ventures Mexico Other Total
----------- ----------- ----------- -------- ---------
Balance December 31, 2003.............. $19,461 $77,739 $ 6,212 $3,656 $107,068
Additional investment............... 2,854 13,715 9,065 - 25,634
Income from unconsolidated
investments........................ 5,926 4,354 - - 10,280
Distributions and fees.............. (3,979) (5,153) - - (9,132)
Foreign exchange.................... (189) - (352) - (541)
Advances (net) ..................... (4,162) 935 - (24) (3,251)
----------- ----------- --------- ------- ----------
Balance June 30, 2004.................. $19,911 $91,590 $14,925 $3,632 $130,058
=========== =========== ========= ======= ===========
Chelsea Property Group, Inc.
Notes to Consolidated Financial Statements
(Unaudited)
4. Investments in Affiliates (continued)
The Company’s share of income (loss) before depreciation, depreciation expense, and income (loss) from unconsolidated investments for the three and six months ended June 30, 2004 and 2003, is as follows (in thousands):
Three Months Ended June 30,
------------------------------------------------------------------------------------------------
2004 2003
-------------------------------------------------- -------------------------------------------
Income Income
Income from Income (loss) from
before unconsolidated (loss) before unconsolidated
depr. Depr. investments depr. Depr. investments
----------- -------- ---------------- ------------ ---------- ----------------
Chelsea Japan...... $4,387 $1,231 $3,156 $3,189 $694 $2,495
S/C Las Vegas...... 2,147 501 1,646 - - -
S/C Chicago........ 650 147 503 - - -
----------- -------- ---------------- ------------ ---------- -------------
Total.............. $7,184 $1,879 $5,305 $3,189 $694 $2,495
=========== ======== ================ ============ ========== ============
Chelsea
Interactive(1)..... $953 $ - $ 953 $ (905) $ - $ (905)
=========== ======== ================ ============ ========== ============
Six Months Ended June 30,
------------------------------------------------------------------------------------------------
2004 2003
-------------------------------------------------- -------------------------------------------
Income Income
Income from Income (loss) from
before unconsolidated (loss) before unconsolidated
depr. Depr. investments depr. Depr. investments
----------- -------- ---------------- ------------ ---------- ----------------
Chelsea Japan...... $8,453 $2,460 $5,993 $ 5,239 $1,293 $3,946
S/C Las Vegas...... 4,182 936 3,246 - - -
S/C Chicago......... 1,255 147 1,108 - - -
----------- -------- ---------------- ------------ ---------- -------------
Total.................. $13,890 $3,543 $10,347 $5,239 $1,293 $3,946
=========== ======== ================ =========== ========== =============
Chelsea
Interactive (1)...... $ 953 $ - $ 953 $(1,742) $ - $(1,742)
=========== ======== ================ ============ ========== =============
(1) included in other expenses on the accompanying consolidated statement of income
Chelsea Property Group, Inc.
Notes to Consolidated Financial Statements
(Unaudited)
4. Investments in Affiliates (continued)
Condensed financial information as of June 30, 2004 and December 31, 2003, and for the three and six months ended June 30, 2004 and 2003 for Chelsea Japan and Simon-Ventures is as follows (in thousands):
Property, plant and equipment (net)
June 30, 2004............................................ $324,902
December 31, 2003........................................ 288,780
Total assets
June 30, 2004............................................ 421,153
December 31, 2003........................................ 380,426
Long term debt(1)
June 30, 2004............................................ 141,796
December 31, 2003........................................ 129,731
Total liabilities
June 30, 2004............................................ 232,289
December 31, 2003........................................ 220,238
Net income (loss)
Three months ended:
June 30, 2004......................................... 7,330
June 30, 2003 ........................................ 2,448
Six months ended:
June 30, 2004 ........................................ 13,709
June 30, 2003 ........................................ 3,100
Company's share of net income (loss)
Three months ended:
June 30, 2004 ........................................ 3,290
June 30, 2003......................................... 979
Six months ended:
June 30, 2004......................................... 6,233
June 30, 2003......................................... 1,240
Fee income
Three months ended:
June 30, 2004......................................... 2,015
June 30, 2003......................................... 1,516
Six months ended:
June 30, 2004......................................... 4,114
June 30, 2003......................................... 2,706
(1) Long-term debt consists of borrowings related to Chelsea Japan.
Chelsea Property Group, Inc.
Notes to Consolidated Financial Statements
(Unaudited)
5. Debt
Unsecured Bank Debt
A summary of the terms of the unsecured bank debt outstanding at June 30, 2004 and December 31, 2003, and the related effective interest rate, is as follows (in thousands):
Effective Effective
June 30, interest December 31, interest
2004 rate 2003 rate
-------------- ------------ ------------ -----------
Senior credit facility due March 2005 (1) .......... $75,000 2.06% $99,000 2.09%
Term loan due March 2005 (2) ....................... 5,035 2.06% 5,035 2.09%
Bridge loan facility due July 2004 (3) ............. - - 100,000 1.96%
Term loan due April 2010 (4) ....................... 60,975 7.26% - -
Yen credit facility due April 2005 (5) ............. 11,897 1.31% - -
Peso credit facility due January 2007 (6) .......... 8,138 8.42% - -
-------------- ----------
$161,045 $204,035
============== ==========
| 1) | The Company maintains a $200 million senior unsecured bank line of credit (the "Senior Credit Facility") that expires on March 31, 2005, and is extendible at the Company's option until March 31, 2006. The Senior Credit Facility bears interest on the outstanding balance, payable monthly, at a rate equal to the London Interbank Offered Rate ("LIBOR") plus 0.95% or the prime rate, at the Company's option. The LIBOR rate spread ranges from 0.85% to 1.50% depending on the Company's Senior Debt rating. The Company received a debt rating upgrade in July 2003, resulting in a reduction of the LIBOR rate spread to 0.95% from 1.05%. |
| 2) | The term loan carries the same interest rate and maturity as the Senior Credit Facility. |
| 3) | In March 2004, the Company repaid the $100 million bridge loan due July 31, 2004 with proceeds received from the issuance of $100 million of unsecured term notes due March 15, 2009. The Bridge Loan facility bore interest on the outstanding balance, payable monthly, at LIBOR plus 0.80%. |
| 4) | In February 2004, the Company amended its mortgage loan due April 2010 to unencumber four properties and reduce the interest rate to LIBOR plus 1.25% from LIBOR plus 1.50% (2.36% at June 30, 2004). The original terms calling for quarterly principal amortization of $0.25 million through April 2005 and $0.45 million per quarter thereafter until maturity remained unchanged. The Company maintains an interest rate swap that effectively fixes the interest rate on the mortgage debt on the term loan at 7.26% until January 2006. During the six months ended June 30, 2004 and 2003, the Company recognized interest expense of $1.5 million on the hedge that is included in interest expense in the accompanying financial statements. |
| 5) | The Company's wholly-owned equity investee in Chelsea Japan Co. Ltd., has a 4.0 billion yen line of credit (approximately US $36.8 million) to provide funding for projects being developed in Japan. The yen line of credit bears interest at yen LIBOR plus 1.25% and matures April 1, 2005. This facility is guaranteed by the Company and the OP. At June 30, 2004, 1.3 billion yen (approximately US $11.9 million) was outstanding under the loan. |
| 6) | In January 2004, a wholly-owned subsidiary of the Company entered into a 180 million peso-denominated revolving facility (US $15.7 million as of June 30, 2004) to provide funding for projects in Mexico. The peso facility has a three- year term and drawn funds bear interest at the Interbank Interest Equilibrium Rate ("TIIE") plus 0.825% plus the bank's cost of funds spread limited to 20% of the TIIE, with an annual facility fee on the unused balance of 0.15%. The TIIE rate spread ranges from 0.725% to 1.37% depending on the Company's Senior Debt rating. This facility is guaranteed by the Company and the OP. At June 30, 2004, the outstanding balance was 93.5 million pesos (approximately US $8.1 million). |
Chelsea Property Group, Inc.
Notes to Consolidated Financial Statements
(Unaudited)
5. Debt (continued)
Unsecured Notes
A summary of the terms of the unsecured notes outstanding at June 30, 2004 and December 31, 2003 is as follows (in thousands):
June 30, December 31, Effective
2004 2003 Yield (1)
--------------- ----------------- --------------
8.375% Notes due August 2005.................................... $ 49,967 $ 49,952 8.44%
7.250% Notes due October 2007................................... 124,890 124,874 7.39%
3.500% Notes due March 2009(2).................................. 99,561 - 3.60%
8.625% Notes due August 2009.................................... 49,948 49,943 8.76%
8.250% Notes due February 2011.................................. 149,037 148,963 8.40%
6.875% Notes due June 2012...................................... 99,887 99,878 6.90%
6.000% Notes due January 2013................................... 148,293 148,193 6.18%
--------------- -----------------
$ 721,583 $621,803
=============== =================
| (1) | Including discounts on the notes. |
| (2) | In March 2004, the Company completed a debt offering consisting of $100 million, 3.5% unsecured term notes due March 15, 2009, priced to yield 3.603% to investors. Proceeds were used to repay virtually all of the $100 million bridge loan facility due July 2004. |
Chelsea Property Group, Inc.
Notes to Consolidated Financial Statements
(Unaudited)
5. Debt (continued)
Mortgage Debt
A summary of the terms of the mortgage debt outstanding at June 30, 2004 and December 31, 2003, and the related interest rate and Net Book Value ("NBV") of the associated collateral as of June 30, 2004, is as follows (in thousands):
June 30, December 31, Effective
2004 2003 Interest Rate NBV
----------- -------------- ------------- -----------
Due July 2008 (1) ............. $163,167 $164,727 7.26% $249,690
Due April 2010 (2) ........... - 61,475 7.26% -
Due December 2012 (3) ......... 24,420 25,477 6.29% 100,551
Due December 2012 (4) ......... 69,927 70,460 7.67% 74,067
Due March 2013 (5) ............ 62,809 63,495 5.10% 112,277
------------ ----------- -----------
$320,323 $385,634 $536,585
============ =========== ===========
| 1) | The F/C mortgage loan was consolidated as part of the August 20, 2002 buyout of Fortress' 51% interest in the F/C Acquisition joint venture. The mortgage bears interest at 6.99% per annum through July 11, 2008, (the "Optional Prepayment Date") and thereafter at a rate equal to the greater of 8.4% plus 5.0% or the Treasury Rate, as defined, plus 6.5% until the earlier of the date the mortgage is paid in full or its maturity date of July 11, 2028. The stated rate was less than that available to the Company in the public debt markets. Accordingly, the Company recorded a $1.2 million debt discount that is amortized over the period of the loan, which increases the effective interest rate to 7.26%. The mortgage may be prepaid in whole or in part at any time after the Optional Prepayment Date without a prepayment penalty. The mortgage calls for a $1.2 million fixed monthly interest plus principal payment based on a 26-year amortization schedule. During the six months ended June 30, 2004, the Company recognized $72,000 in debt discount amortization that is included in interest expense in the accompanying financial statements. |
| 2) | In February 2004, the Company amended the mortgage loan to unencumber the properties (see unsecured bank debt). |
| 3) | The mortgage loan due December 2012 was assumed as part of an August 2003 acquisition. The stated interest rate of 8.12% was greater than that available to the Company for comparable debt. Consequently, the Company recognized a $1.9 million debt premium that is amortized over the period of the loan, which reduces the effective interest rate to 6.29%. The mortgage loan calls for a $0.3 million fixed monthly debt service payment on a 17-year amortization schedule. During the six months ended June 30, 2004, the Company recognized approximately $144,000 in debt premium amortization that is included in interest expense in the accompanying financial statements. |
| 4) | The mortgage loan was assumed as part of a September 2001 acquisition. The stated interest rate of 9.1% was greater than that available to the Company in the public debt markets. Accordingly, the Company recorded a $6.9 million debt premium that will be amortized over the period of the loan, which reduces the effective interest rate to 7.67%. The loan calls for fixed monthly debt service payments of $0.5 million for interest plus principal based on a 26-year amortization schedule. The mortgage loan matures in March 2028 but can be prepaid beginning December 2012. During the six months ended June 30, 2004 and 2003, the Company recognized $245,000 and $229,000 respectively, in debt premium amortization that is included in interest expense in the accompanying financial statements. |
| 5) | The mortgage loan due March 2013 was assumed as part of a June 2003 acquisition. The stated interest rate of 5.85% was greater than that available to the Company for comparable debt. Accordingly, the Company recorded a $3.4 million debt premium that is amortized over the period of the loan, which reduces the effective interest rate to 5.10%. The loan calls for a $0.4 million fixed monthly debt service payment on a 25-year amortization schedule. During the six months ended June 30, 2004, the Company recognized approximately $146,000 in debt premium amortization that is included in interest expense in the accompanying financial statements. |
Chelsea Property Group, Inc.
Notes to Consolidated Financial Statements
(Unaudited)
6. Financial Instruments: Derivatives and Hedging
The Company uses interest rate and foreign currency forwards or purchased options to hedge qualifying anticipated transactions. Gains and losses are deferred and recognized in net income in the same period that the underlying hedged transaction affects net income, expires or is otherwise terminated or assigned.
At June 30, 2004, the Company’s interest rate swap was reported at its fair value and classified as an other liability. At June 30, 2004, there were $2.8 million in deferred losses, recorded in accumulated other comprehensive loss and minority interest.
|
Hedge Type Swap, Cash Flow |
Notional Value $66.0 million |
Rate 5.7625% |
Maturity 1/1/2006 |
Fair Value ($3.0 million) |
The notional value and fair value of the above hedge provides an indication of the extent of the Company’s involvement in financial derivative instruments at June 30, 2004, but does not represent exposure to credit, interest rate, foreign exchange or market risk.
7. Preferred Stock
In October 1997, the Company issued 1.0 million shares of non-voting 8.375% Series A Cumulative Redeemable Preferred Stock (the "Preferred Stock"), par value $0.01 per share, having a liquidation preference of $50 per share. The Preferred Stock has no stated maturity and is not convertible into any other securities of the Company. The Preferred Stock is redeemable on or after October 15, 2027, at the Company’s option.
8. Preferred Units
In September 1999, the OP completed a private sale of $65 million of Series B Cumulative Redeemable Preferred Units ("Preferred Units") to an institutional investor. The private placement took the form of 1.3 million Preferred Units at a stated value of $50 each. The Preferred Units may be called at par at the OP’s option, on or after September 2004, have no stated maturity or mandatory redemption and pay a cumulative quarterly dividend at an annualized rate of 9.0%. The Preferred Units are exchangeable into Series B Cumulative Redeemable Preferred Stock of the Company after ten years. Activity related to the Preferred Units is included in minority interest.
Chelsea Property Group, Inc.
Notes to Consolidated Financial Statements
(Unaudited)
9. Stockholders’ Equity
Following is a statement of stockholders' equity at June 30, 2004, (in thousands):
Preferred Common Distributions Accumulated
stock at stock at Paid-in in excess other comp.
par value par value capital of net income (loss) income Total
-------------- ----------- --------- -------------- --------------- ---------
Balance December 31, 2003................ $ 8 $435 $630,255 $(106,403) $ (3,449) $520,846
Net income............................... - - - 53,412 - 53,412
Other comprehensive loss
Foreign currency translation........... - - - - (169) (169)
Interest rate swap..................... - - - - 1,460 1,460
---------
Total comprehensive income............... - - - - 54,703
Preferred dividend....................... - - - (1,668) - (1,668)
Cash distributions declared
($1.20 common share)................... - - - (52,913) - (52,913)
Exercise of stock options................ - 5 7,010 - - 7,015
Shares issued in exchange for
units of the OP........................ - 2 1,692 - - 1,694
Shares issued through Employee
Stock Purchase Plan (net of costs)..... - - 189 - - 189
----------- --------- ---------- ------------- ----------- ------------
Balance June 30, 2004 ................... $ 8 $442 $639,146 $(107,572) $ (2,158) $529,866
========== ========== ============ ============= =========== =============
10. Dividends
On June 10, 2004, the Board of Directors of the Company declared a $0.60 per share dividend to shareholders of record on June 30, 2004. The dividend totaling $26.5 million was paid on July 12, 2004. The OP simultaneously paid a $0.60 per unit cash distribution, totaling $4.3 million to its minority unitholders.
11. Income Taxes
The Company is taxed as a REIT under Section 856(c) of the Code. As a REIT, the Company generally is not subject to federal income tax. To maintain its qualification as a REIT, the Company must distribute at least 90% of its REIT taxable income to its stockholders and meet certain other requirements. If the Company fails to qualify as a REIT in any taxable year, the Company will be subject to federal income tax on its taxable income at regular corporate rates. The Company may also be subject to certain state and local taxes. Under certain circumstances, federal income and excise taxes may be due on its undistributed taxable income.
Chelsea Property Group, Inc.
Notes to Consolidated Financial Statements
(Unaudited)
12. Net Income Per Common Share
Basic earnings per common share were computed using the weighted average number of shares outstanding. Diluted earnings per common share were computed using the weighted average number of shares outstanding adjusted for the incremental shares attributed to outstanding options to purchase common stock of 1.8 million and 2.0 million shares for the three months ended June 30, 2004 and 2003, respectively; and 1.9 million shares for the six months ended June 30, 2004 and 2003.
The following table sets forth the computation of basic and diluted earnings per share for the periods indicated (in thousands, except per share amounts):
Three Months Six Months
Ended June 30, Ended June 30,
Numerator 2004 2003 2004 2003
--------- ----------- ----------- -- ------------
Numerator for basic and diluted earnings per share - net income
available to common shareholders.............................. $27,536 $24,705 $51,744 $43,118
Denominator
Denominator for basic earnings per share-
weighted average shares....................................... 44,143 42,041 43,944 41,801
Effect of diluted securities
Stock options.................................................. 1,789 1,956 1,929 1,854
Denominator for diluted earnings per share-
adjusted weighted average shares assumed conversions........... 45,932 43,997 45,873 43,655
Per share amounts:
Net income - basic............................................. $0.62 $0.59 $1.18 $1.03
Net income - diluted........................................... $0.60 $0.56 $1.13 $0.99
Distribution declared.......................................... $0.60 $0.535 $1.20 $1.07
13. Commitments and Contingencies
Pursuant to the Simon/Chelsea merger agreement, the Operating Partnership is committed to redeem its outstanding Series B Cumulative Redeemable Preferred Units for $65 million.
In May 2004, the Company exercised its option to purchase a 290,000 square foot shopping center located in Carlsbad, California. The Company expects to complete the acquisition in the third quarter of 2004, for a purchase price which may be less than, but should not exceed, $104 million.
In connection with the Simon-Ventures, the Company has committed to provide 50% of the development costs or approximately $45.0 million to Simon-Chicago. As of June 30, 2004, the Company had contributed $39.6 million for the project.
Borrowings related to Chelsea Japan for which the Company and the OP have provided guarantees for repayment of debt as of June 30, 2004, are as follows:
Total Facility | Outstanding
------------------------------------ |------------------------------------------------- ------- ----------
| Due Interest
Yen US $ Equivalent | Yen US $ Equivalent US $ Guarantee Date Rate
---- --------------- | --- --------------- -------------- ---- ---------
3.8 billion (1) $34.9 million |3.1 billion $28.3 million $11.3 million 2015 2.20%
0.6 billion (1) 5.5 million |0.5 billion 4.3 million 1.7 million 2012 1.50%
(1) Facilities entered into by Chelsea Japan, secured by Gotemba and Rinku and 40% severally guaranteed by the Company.
Chelsea Property Group, Inc.
Notes to Consolidated Financial Statements
(Unaudited)
13. Commitments and Contingencies (continued)
In May 2002, the Company entered into a 50/50 joint venture agreement with Sordo Madaleno y Asociados and affiliates to jointly develop Premium Outlet centers in Mexico. Construction on the 230,000 square-foot first phase of Punta Norte Premium Outlets commenced in July 2003; the center is scheduled to open in late 2004. The Company is responsible for financing its share of project costs or approximately $15.0 million. As of June 30, 2004, the Company had contributed $12.2 million. In January 2004, a wholly-owned affiliate of the Company entered into a peso-denominated credit facility which is guaranteed by the Company, to fund its share of construction costs.
At June 30, 2004, other assets include $11.4 million and accrued expenses and other liabilities include $24.0 million related to the 2002 deferred unit incentive program, which may be paid to certain key officers in 2007.
As of June 30, 2004, the Company had provided limited debt service guarantees of approximately $14.5 million to Value Retail and affiliates, under a standby facility for loans provided to Value Retail and affiliates to construct outlet centers in Europe. The standby facility, which has a maximum limit of $22.0 million, expired in November 2001, and outstanding guarantees shall not survive more than five years after project completion.
The Company is not presently involved in any material litigation nor, to its knowledge, is any material litigation threatened against the Company or its properties, other than routine litigation arising in the ordinary course of business. Management believes the costs incurred by the Company related to any of its litigation will not be material and have been adequately provided for in the consolidated financial statements.
14. Related Party Information
In August 1997, the Company and one of its directors entered into a Consulting Agreement pursuant to which the director agreed to perform services for the Company in connection with the development and operation of manufacturer’s outlet centers in Japan and Hawaii. The agreement provided for payments to the director of $10,000 per month and was terminated by the Company in December 1999. During the term of the agreement and for four years after the termination, the director was entitled to deferred compensation of 1% of the development costs, up to a maximum amount of $0.5 million per project, on all projects in which he was involved in Japan or Hawaii either directly or as a result of Mitsubishi and/or Nissho Iwai committing to develop such project with the Company in Japan during the previously mentioned four-year period. Fees paid under this agreement totaled $0.7 million for the first quarter 2004. These fees are included in investment in affiliates in the accompanying financial statements. The final payment under this agreement, related to the opening of Tosu Premium Outlets which was Board-approved during 2003, was paid in March 2004.
In 1999, the Company established a $6.0 million secured loan facility that expired in June 2004 for the benefit of certain unitholders. Under the loan facility, each borrower issued a note that was secured by OP units, bore interest at a rate of LIBOR plus 2.0% per annum payable quarterly and was due by the facility expiration date. In April 2004, the Company received the sole remaining outstanding principal payment of $2.2 million plus interest, thereby extinguishing the entire outstanding balance of the loan facility. Effective June 2002, the Company changed its policy to eliminate new loans to directors and officers.
The Company’s wholly-owned equity investee in Japan, Chelsea International Operating Corp., has advanced partner loans to Chelsea Japan totaling 1.5 billion yen (approximately US $14.1 million) at June 30, 2004. The loans, which were used to fund construction costs, bear interest at yen LIBOR plus 3.00% (3.05% at June 30, 2004) and mature in 2005 (854 million yen) and in 2014 (680 million yen). The loans are included in notes receivable-related parties in the accompanying financial statements.
Chelsea Property Group, Inc.
Notes to Consolidated Financial Statements
(Unaudited)
15. Segment Information
The Company is principally engaged in the development, ownership, acquisition and operation of manufacturers’ outlet centers and has determined that under SFAS No.131 "Disclosures about Segments of an Enterprise and Related Information" it has three reportable real estate segments in 2004: domestic outlets, international outlets and other retail. Prior to 2004, the Company’s segments consisted of premium domestic, other domestic and international centers. In 2004, the Company combined 12 centers containing 4.3 million square feet of GLA with the premium domestic segment to create a new segment called domestic outlets. These centers, which were included in the other domestic segment prior to 2004, contain many of the same tenants and characteristics of the Company’s Premium Outlets. The other retail segment consists of 20 centers containing 2.7 million square feet of GLA, which contributes approximately 3% of the Company’s real estate net operating income. The 2003 segment information has been adjusted to conform to the new presentation. The Company evaluates real estate performance and allocates resources based on Net Operating Income ("NOI") defined as total revenue less operating expenses. The primary sources of revenue are generated from tenant base rents, percentage rents and reimbursement revenue. Operating expenses primarily consist of common area maintenance, real estate taxes and promotional expenses.
Chelsea Property Group, Inc.
Notes to Consolidated Financial Statements
(Unaudited)
15. Segment Information (continued)
The real estate business segments meet the quantitative threshold for determining reportable segments:
For the three months ended: Domestic International Other
(in thousands) Outlets Outlets Retail Other Total
----------------------------- -------------- ------------ --------------
(3) (4) (5)
Total revenues (1)
Three months ended:
June 30, 2004...................... $91,939 $- $4,583 $239 $96,761
June 30, 2003 (2).................. 82,467 - 4,647 (505) 86,609
Six months ended:
June 30, 2004...................... 180,186 - 9,195 482 189,863
June 30, 2003 (2).................. 160,372 - 9,286 233 169,891
Interest income
Three months ended:
June 30, 2004..................... 238 99 14 38 389
June 30, 2003 .................... 252 - 10 61 323
Six months ended:
June 30, 2004..................... 496 168 14 70 748
June 30, 2003 .................... 507 - 14 93 614
Income (loss) from unconsolidated
investments
Three months ended:
June 30, 2004..................... 2,149 3,156 - 953 6,258
June 30, 2003..................... - 2,495 - (905) 1,590
Six months ended:
June 30, 2004..................... 4,354 5,993 - 953 11,300
June 30, 2003..................... - 3,946 - (1,742) 2,204
NOI (loss) (1)
Three months ended:
June 30, 2004..................... 69,621 5,822 2,462 (3,041) 74,864
June 30, 2003..................... 58,514 4,102 2,545 (3,074) 62,087
Six months ended:
June 30, 2004..................... 136,055 9,536 3,901 (4,752) 144,740
June 30, 2003..................... 115,421 6,516 4,965 (5,528) 121,374
Fixed asset additions (deletions)
Six months ended:
June 30, 2004..................... 27,366 - (2,396) 1,820 26,790
June 30, 2003..................... 67,567 - 568 661 68,796
Total assets
June 30, 2004...................... 1,804,883 31,626 67,512 92,484 1,996,505
December 31, 2003.................. 1,816,442 29,306 67,820 56,846 1,970,414
| (1) | Approximately 72.3% and 78.2% of the Company's total revenues and approximately 76.3% and 80.3% of the Company's real estate NOI were generated by the Company's Premium Outlets during the three months ending June 30, 2004 and 2003, respectively. Approximately 72.5% and 78.1% of the Company's total revenues and approximately 76.9% and 80.5% of the Company's real estate NOI were generated by the Company's Premium Outlets during the six months ending June 30, 2004 and 2003, respectively. |
| (2) | Excludes revenue for St. Helena, Mesa and American Tin Cannery properties, which are classified as discontinued operations. |
| (3) | Principally comprised of the Company's interests in Japan and Mexico. |
| (4) | Approximately 34.0% and 28.8% of the GLA is occupied by and approximately 23.6% and 18.3% of annual base rent is derived from one tenant during the 2004 and 2003 periods, respectively. |
| (5) | Includes corporate overhead assets and results from Chelsea Interactive. |
Chelsea Property Group, Inc.
Notes to Consolidated Financial Statements
(Unaudited)
15. Segment Information (continued)
Following is a reconciliation of net operating income to net income for the three and six months ended June 30, 2004 and 2003, (in thousands):
Three Months Ended Six Months Ended
June 30, June 30,
2004 2003 2004 2003
--------------------------- --------------------------
Segment NOI.................................................. $74,864 $62,087 $144,740 $121,374
Interest expense - consolidated.............................. (19,287) (16,553) (37,937) (33,187)
Interest expense - unconsolidated investments................ (351) (189) (658) (333)
Depreciation expense - consolidated.......................... (17,938) (17,269) (35,754) (34,901)
Depreciation expense - unconsolidated investments............ (1,879) (694) (3,543) (1,293)
Income tax - unconsolidated investments...................... (1,084) (724) (1,972) (944)
Gain on sale of discontinued operations...................... - 4,008 - 4,008
Minority interest............................................ (5,955) (5,127) (11,464) (9,938)
------------ ------------- ------------ -----------
Net income................................................... $28,370 $25,539 $53,412 $ 44,786
============ ============= ============ ===========
16. Fair Value of Financial Instruments
The following disclosures of estimated fair value were determined by management, using available market information and appropriate valuation methodologies. Considerable judgment is necessary to interpret market data and develop estimated fair value. Accordingly, the estimates presented herein are not necessarily indicative of the amounts the Company could realize on disposition of the financial instruments. The use of different market assumptions and/or estimation methodologies may have a material effect on the estimated fair value amounts.
Disclosure about fair value of financial instruments is based on pertinent information available to management as of June 30, 2004. Although management is not aware of any factors that would significantly affect the reasonable fair value amounts, such amounts have not been comprehensively revalued for purposes of these financial statements since such date and current estimates of fair value may differ significantly from the amounts presented herein.
Cash equivalents, accounts receivable, accounts payable, and revolving credit facilities balances reasonably approximate their fair values due to the short maturities of these items. Mortgage debt and the unsecured notes payable have an estimated fair value based on discounted cash flow models of approximately $1.1 billion, which exceeds the book value by $62.6 million. Unsecured bank debt is carried at an amount which reasonably approximates its fair value since it is a variable rate instrument whose interest rate reprices frequently.
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations.
The following discussion should be read in connection with the accompanying unaudited consolidated financial statements and notes thereto. These financial statements include all adjustments, which in the opinion of management are necessary to reflect a fair statement of results for all interim periods presented, and all such adjustments are of a normal recurring nature.
Critical Accounting Policies and Estimates
The Company’s discussion and analysis of its financial condition and results of operations are based upon the Company’s consolidated financial statements which have been prepared in accordance with accounting principles generally accepted in the United States. The preparation of these financial statements requires the Company to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses. The Company bases its estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.
The Company believes the following critical accounting policies affect its more significant judgments and estimates used in the preparation of its consolidated financial statements.
Purchase Price Allocation
The Company allocates the purchase price of real estate to land, building, and tenant improvements and if determined to be material, intangibles, such as the value of above, below and at market leases and origination cost associated with in-place leases. The Company depreciates the amount allocated to building and other intangible assets over their estimated useful lives, which generally range from five to forty years. The values of the above and below market leases are amortized and recorded as either an increase (in the case of below market leases) or a decrease (in the case of above market leases) to rental income over the remaining term of the associated lease. The values associated with in-place leases are amortized over the term of the lease. If a tenant vacates its space prior to the contractual termination of the lease and no rental payments are being made on the lease, any unamortized balance of the related intangible will be written off. The tenant improvements and origination costs are amortized as an expense over the remaining life of the lease (or charged against earnings if the lease is terminated prior to contractual expiration date). The Company assesses fair value based on estimated cash flow projections that utilize appropriate discount and capitalization rates and available market information. Estimates of future cash flows are based on a number of factors including the historical operating results, known trends and market/economic conditions that may affect the property.
Bad Debt
The Company maintains an allowance for doubtful accounts for estimated losses resulting from the inability of its tenants to make required rent payments. If the financial condition of the Company’s tenants were to deteriorate, resulting in an impairment of their ability to make payments, additional allowances may be required. The Company’s allowance for doubtful accounts included in tenant accounts receivable totaled $2.7 million and $1.6 million at June 30, 2004, and December 31, 2003, respectively.
Valuation of Investments
On a periodic basis, management assesses whether there are any indicators that the value of real estate properties, including joint venture properties, may be impaired. If the carrying amount of the property is greater than the estimated expected future cash flow (undiscounted and without interest charges) of the asset, impairment has occurred. In March 2004, the Company recognized an impairment loss of $0.9 million on the anticipated disposition of two non-core assets. The loss from impairment is reflected in other expense in the accompanying financial statements for the period ended June 30, 2004.
General Overview
From July 1, 2003 to June 30, 2004, rental revenue increased $15.4 million or 12.1% from wholly-owned properties to $143.1 million. Second quarter rental revenue grew $8.2 million or 12.8% to $72.6 million compared to the prior year. Since July 1, 2003, the Company acquired two centers and expanded one wholly-owned center, which increased total revenue to $96.8 million, up 11.7% from second quarter 2003. Total revenue for the first six months in 2004 was $189.9 million, representing an increase of 11.8% from the year-earlier period. Sustainable growth was supplemented through the joint venture development of two new Premium Outlets in 2004 and the expansion of one Premium Outlet center in 2003.
Income from unconsolidated investments for the three and six months ending June 30, 2004, contributed approximately 11% to NOI compared with 7% and 5%, respectively in 2003. Chelsea Japan opened its fourth project, Tosu Premium Outlets in March 2004 and expanded Gotemba Premium Outlets in July 2003, both 40% owned. Las Vegas Premium Outlets and Chicago Premium Outlets, both 50% owned, opened in August 2003 and May 2004, respectively.
At June 30, 2004, the Company’s portfolio consisted of 60 wholly or partially owned properties containing 16.6 million square feet of GLA. In 2004, the Company changed its reportable segments. As of June 30, 2004, the Company’s Outlets include 40 centers containing 13.9 million square feet of GLA and Other Retail includes 20 centers containing 2.7 million square feet of GLA.
Details of the 1.7 million square feet of net GLA added since July 1, 2003 are as follows:
12 months 6 months 6 months
ended ended ended
June 30, 2004 June 30, 2004 December 31,2003
-------------- ---------------- -------------------
Changes in GLA (sf in 000's):
New centers developed:
Chicago Premium Outlets (50% owned)................ 438 438 -
Las Vegas Premium Outlets (50% owned) ............. 435 - 435
Tosu Premium Outlets (40% owned)................... 187 187 -
---------- ----------- -----------
Total new centers.................................. 1,060 625 435
Centers expanded:
Gotemba Premium Outlets (40% owned) ............... 170 - 170
Albertville Premium Outlets........................ 125 - 125
Other (net) ....................................... (8) -
---------- ----------- ------------
Total centers expanded. ............................. 287 - 287
Centers acquired:
Las Vegas Outlet Center............................ 477 - 477
Lakeland Factory Outlet Mall (1) .................. 319 - 319
---------- ----------- ------------
Total centers acquired .............................. 796 - 796
Centers disposed:
American Tin Cannery Premium Outlets (2)........... (135) - (135)
Other Retail(3) ................................... (319) (152) (167)
---------- ----------- ------------
Total centers disposed: ............................. (454) (152) (302)
Net GLA added during the period...................... 1,689 473 1,216
GLA at the end of period ............................ 16,600 16,600 16,127
| 1) |
Acquired Lakeland Factory Outlet Mall in August 2003 in conjunction with the Las
Vegas Outlet Center. The Lakeland property is held for sale. |
| 2) | In January 2004, the Company terminated its long-term lease agreement, expiring December 2004. |
| 3) | Consists of properties sold at Factory Stores of America: Iowa, Louisiana; Lake George, New York; and Mesa, Arizona. |
Results of Operations
Comparison of the three months ended June 30, 2004 with the three months ended June 30, 2003.
Income from continuing operations before minority interest was $34.3 million, an increase of $8.0 million, or 30.6% from $26.3 million in 2003. The increase was primarily the result of the acquisition, development and expansion of six centers in 2003 and development of two centers in 2004, higher rents from releasing and renewals and contribution to earnings from Chelsea Interactive, partially offset by increases in general and administrative, interest and other expenses.
Base rentals improved to $66.9 million, an increase of $7.4 million or 12.5% from $59.5 million in 2003, primarily due to the acquisition of three centers in 2003, higher average rents on releasing and renewals and the expansion of one wholly-owned center in late 2003.
Percentage rents rose $0.8 million or 16.1% to $5.7 million in 2004, from $4.9 million in the previous year, primarily from greater tenant sales and acquisitions during 2003.
Expense reimbursements, representing contractual recoveries from tenants of certain common area maintenance, operating, real estate tax, promotional and management expenses, increased $1.3 million, or 6.4%, to $21.7 million from $20.4 million in 2003, due to the recovery of operating and maintenance costs from increased GLA. The average recovery of reimbursable expenses for the Domestic Outlets was 89.3% in 2004 compared with 89.2% in the earlier period.
Other income increased $0.6 million or 34.5% to $2.4 million from $1.8 million in 2003, primarily due to improved ancillary operating income and interest income from higher rates in 2004, partially offset by a $0.3 million gain on an outparcel sale in 2003.
Operating and maintenance expenses increased $1.6 million or 6.8% to $25.7 million from $24.1 million in 2003. The increase was primarily due to costs related to increased GLA.
Depreciation and amortization expense was up $0.8 million or 4.8% to $17.9 million from $17.1 million in 2003 due to increased depreciation from the acquisition of three centers and the expansion of one wholly-owned center in 2003.
General and administrative expense grew $1.6 million or 67.4% to $4.1 million from $2.5 million in 2003, primarily due to increases in compensation, corporate governance, professional and legal fees.
Other expenses decreased $1.8 million or 73.5% to $0.6 million in 2004 from $2.4 million in the previous year. The decrease in expenses was primarily from Chelsea Interactive’s contribution to earnings of $1.0 million in 2004 compared with a $0.9 million loss in 2003.
Income from unconsolidated investments was up $2.8 million, or 112.6%, to $5.3 million from $2.5 million in 2003, due to higher earnings from Chelsea Japan resulting from the opening of one center in 2003, and the opening of Las Vegas Premium Outlets in 2003 as well as the opening of Chicago Premium Outlets in May 2004.
Interest expense increased $2.6 million or 15.5% to $19.3 million from $16.7 million in 2003, due to higher debt that financed acquisitions and development.
Results of Operations (continued)
Comparison of the six months ended June 30, 2004 with the six months ended June 30, 2003.
Income from continuing operations before minority interest was $64.9 million, representing an increase of $14.9 million, or 29.7% from $50.0 million in 2003. The increase was primarily the result of the acquisition, development and expansion of six centers in 2003 and development of two centers in 2004, higher rents from releasing and renewals and contribution to earnings from Chelsea Interactive, partially offset by increases in general and administrative, interest and other expenses due to the growth of the portfolio.
Base rentals were $132.5 million, an increase of $13.9 million, or 11.7% from $118.6 million in 2003, primarily due to the acquisition of three centers in 2003, higher average rents on releasing and renewals and the expansion of one wholly-owned center in late 2003.
Percentage rents rose $1.5 million or 16.4% to $10.5 million in 2004, from $9.0 million in the previous year, primarily from improved tenant sales and acquisitions during 2003.
Expense reimbursements, representing contractual recoveries from tenants of certain common area maintenance, operating, real estate tax, promotional and management expenses, increased $3.5 million, or 8.9%, to $42.5 million from $39.0 million in 2003, due to the recovery of operating and maintenance costs from increased GLA. The average recovery of reimbursable expenses for the Domestic Outlets was 88.3% in 2004 compared with 88.2% in the earlier period.
Other income increased $1.1 million or 33.7% to $4.3 million from $3.2 million in 2003, primarily due to an increase in ancillary operating income and interest income from higher rates in 2004, partially offset by a gain on an outparcel sale in 2003.
Operating and maintenance expenses increased $4.2 million, or 9.1%, to $50.8 million from $46.6 million in 2003. The increase was primarily due to costs related to increased GLA.
Depreciation and amortization expense was up $1.4 million or 3.9% to $35.8 million from $34.4 million in 2003 due to increased depreciation from the acquisition of three centers and the expansion of one center in late 2003.
General and administrative expense grew $3.0 million or 65.3% to $7.7 million from $4.7 million in 2003, primarily due to increases in compensation, employee benefits and corporate governance, professional and legal fees.
Other expenses decreased $1.5 million or 33.6% to $3.1 million in 2004 from $4.6 million in the previous year. The decrease in expenses was primarily from Chelsea Interactive’s contribution to earnings of $1.0 million in 2004 compared with a $1.7 million loss in 2003, partially offset by the impairment loss on two non-core centers sold in 2004.
Income from unconsolidated investments was up $6.4 million, or 162.2%, to $10.3 million from $3.9 million in 2003, chiefly due to higher earnings from Chelsea Japan, resulting from the opening of two new centers and the expansion of one center and the opening of Las Vegas Premium Outlets in 2003 and Chicago Premium Outlets in May 2004. Chicago Premium Outlets also had an out parcel sale in the first quarter of 2004.
Interest expense increased $4.4 million or 13.3% to $37.9 million from $33.5 million in 2003, due to higher debt that financed acquisitions and development.
Liquidity and Capital Resources
The Company believes it has adequate financial resources to fund operating expenses, distributions, and planned development, construction and acquisition activities over the short term, which is less than 12 months and the long term, which is 12 months or more. Operating cash flow for the year ended December 31, 2003 of $181.6 million is expected to increase with a full year of operations from the development, acquisition and expansion of three joint venture centers and four wholly owned centers, which contributed 2.1 million square feet of GLA during 2003 as well as scheduled openings of approximately 975,000 square feet of new joint venture GLA in 2004. The Company has adequate funding sources to complete and open all current development projects from available cash, credit facilities and secured construction financing. The Company also has access to the public markets through its remaining $1.45 billion debt and equity shelf registration.
Operating cash flow is expected to provide sufficient funds for dividends and distributions in accordance with REIT federal income tax requirements. In addition, the Company anticipates retaining sufficient operating cash to fund re-tenanting and lease renewal tenant improvement costs, as well as capital expenditures to maintain the quality of its centers and partially fund development projects.
Common distributions declared and recorded in 2004 were $61.6 million, or $1.20 per share or unit. The Company’s dividend payout ratio as a percentage of net income before minority interest, gain or loss on sale of assets and depreciation and amortization (reduced by amortization of deferred financing costs, depreciation of non-real estate assets and preferred dividends ("FFO")) was 63%. The Company’s senior unsecured bank line of credit ("Senior Credit Facility") limits aggregate dividends and distributions to the lesser of (i) 90% of FFO on an annual basis or (ii) 100% of FFO for any two consecutive quarters.
The Company’s $200 million Senior Credit Facility expires in March 2005 (unless extended until March 2006), bears interest on the outstanding balance at an annual rate equal to the London Interbank Offered Rate ("LIBOR") plus 0.95% (2.06% at June 30, 2004) or the prime rate, at the Company’s option and has an annual facility fee of 0.125%. The LIBOR rate spread ranges from 0.85% to 1.50% depending on the Company’s Senior Debt rating. At June 30, 2004, $75.0 million was outstanding under the Senior Credit Facility.
In March 2004, the Company issued $100 million 3.5% unsecured notes due March 15, 2009. The notes were priced at 99.534% of par value to yield 3.603% to investors. Proceeds were used to repay borrowings under a $100 million bridge loan due July 2004.
A summary of the maturity of the Company’s contractual debt obligations (at par) as of June 30, 2004, is as follows (in thousands):
Less than 2 to 3 4 to 5 More than
Total 1 Year Years Years 5 Years
------------ ------------ ------------ ------------- -----------
Unsecured bank debt $ 161,045 $81,235 $23,636 $ 3,600 $52,574
Unsecured notes 725,000 - 50,000 225,000 450,000
Mortgage debt 310,586 7,041 15,728 161,897 125,920
------------ ------------ ------------ ------------- -----------
Total debt 1,196,631 88,276 89,364 390,497 628,494
Ground and operating leases 23,326 1,777 2,147 1,603 17,799
Real estate commitments 166,168 166,168 - - -
Deferred compensation 24,000 - 24,000 - -
------------ ------------ ------------ ------------- -----------
Total obligations $1,410,125 $256,221 $115,511 $392,100 $646,293
============ ============ ============ ============= ===========
Liquidity and Capital Resources (continued)
At June 30, 2004, construction for international and domestic development included projects totaling 0.9 million square feet of GLA. Internationally, projects include the 230,000 square-foot first phase of Punta Norte Premium Outlets in Mexico City scheduled to open in late 2004 and the expansion of two centers in Japan: 51,000 square feet at Sano Premium Outlets in July 2004 and 70,000 square feet at Rinku Premium Outlets in December 2004. In addition, the 178,000 square-foot first phase of Toki Premium Outlets, located near Nagoya, Japan, is scheduled to be completed by spring 2005. The Punta Norte project is a development of the Company’s 50% owned Mexican joint venture. The Sano, Rinku and Toki projects are developments of the Company’s 40% owned Japanese joint venture. Domestically, the 380,000 square-foot Seattle Premium Outlets, located near Seattle, Washington, commenced construction in 2004 and is scheduled to open in spring 2005. Other projects in various stages of development are expected to commence construction in 2005 and open in 2006 and beyond. There can be no assurance that these projects will be completed or opened, or that there will not be delays in opening or completion. All current development activity is fully financed either through project specific secured construction financing, the yen denominated line of credit, the peso denominated line of credit, available cash or through the Senior Credit Facility. The Company will seek to obtain permanent financing once the projects are completed and income has been stabilized.
Pursuant to the Simon/Chelsea merger agreement, the Operating Partnership is committed to redeem its Series B Cumulative Redeemable Preferred Units for approximately $65 million.
In May 2004, the Company exercised its option to purchase a 290,000 square foot shopping center located in Carlsbad, California. The Company expects to complete the acquisition in the third quarter of 2004, for a purchase price which may be less than, but should not exceed, $104 million.
In connection with the Simon joint venture, the Company has committed to provide 50% of the development costs, or approximately $45.0 million for Chicago Premium Outlets. As of June 30, 2004, the Company had contributed $39.6 million to the Chicago project.
The Company has an agreement with Mitsubishi Estate Co., Ltd. and Nissho Iwai Corporation to jointly develop, own and operate Premium Outlet centers in Japan under the joint venture Chelsea Japan. Borrowings related to Chelsea Japan for which the Company and the OP have provided guarantees as of June 30, 2004, are as follows:
Total Facility | Outstanding
------------------------------------ |------------------------------------------------- ------- ----------
| Due Interest
Yen US $ Equivalent | Yen US $ Equivalent US $ Guarantee Date Rate
---- --------------- | --- --------------- -------------- ---- ---------
3.8 billion (1) $34.9 million |3.1 billion $28.3 million $11.3 million 2015 2.20%
0.6 billion (1) 5.5 million |0.5 billion 4.3 million 1.7 million 2012 1.50%
| (1) | Facilities entered into by Chelsea Japan, secured by Gotemba and Rinku and 40% severally guaranteed by the Company. |
The Company has a 50/50 joint venture agreement with Sordo Madaleno y Asociados and affiliates to jointly develop, own and operate Premium Outlet centers in Mexico. In July 2003, the first development project broke ground, the 230,000 square-foot first phase of Punta Norte Premium Outlets, located near Mexico City which is scheduled to open in late 2004. The Company is responsible for financing its 50% share of project costs or approximately $15.0 million. As of June 30, 2004, the Company had contributed $12.2 million.
In January 2004, a wholly-owned subsidiary of the Company entered into a 180 million peso dominated revolving facility (US $15.7 million as of June 30, 2004) to provide funding for projects in Mexico. The peso facility has a three- year term and the drawn funds bear interest at the Interbank Interest Equilibrium Rate ("TIIE") plus 0.825% plus the bank’s cost of funds spread limited to 20% of the TIIE, with an annual facility fee of 0.15% on the unused balance. The TIIE with rate spread ranges from 0.725% to 1.37% depending on the Company’s Senior Debt rating. This facility is guaranteed by the Company and the OP. At June 30, 2004, the outstanding balance was 93.5 million pesos (approximately US $8.1 million).
Liquidity and Capital Resources (continued)
On February 17, 2004, the Company announced a joint venture between Chelsea Interactive and a publicly traded third party, GSI Commerce, Inc. ("GSI-Chelsea Solutions"). Under the terms of the agreement, Chelsea Interactive will no longer operate its e-commerce technology platform, but will retain a minority interest in GSI-Chelsea Solutions. Chelsea Interactive’s largest clients have entered into service agreements with GSI-Chelsea Solutions and transitioned the e-commerce activities to the GSI-Chelsea platform in the second quarter of 2004.
The Company has minority interests ranging from 3% to 8% in several outlet centers and outlet development projects in Europe operated by Value Retail. The Company’s total investment in Europe as of June 30, 2004, was $3.6 million. The Company has also provided $14.5 million in limited debt service guarantees under a standby facility for loans arranged by Value Retail to construct outlet centers in Europe. The standby facility for new guarantees, which has a maximum of $22.0 million, expired in November 2001 and outstanding guarantees shall not survive more than five years after project completion.
To achieve planned growth and favorable returns in both the short and long-term, the Company’s financing strategy is to maintain a strong, flexible financial position by: (i) maintaining a conservative level of leverage; (ii) extending and sequencing debt maturity dates; (iii) managing exposure to floating interest rates; and (iv) maintaining liquidity. Management believes that these strategies will continue to enable the Company to access a broad array of capital sources, including bank or institutional borrowings and secured and unsecured debt and equity offerings, subject to market conditions.
Net cash provided by operating activities was $103.4 million and $88.7 million for the six months ended June 30, 2004, and 2003, respectively. The increase was primarily due to increased operating cash flow generated from the growth of the Company’s GLA. Net cash used in investing activities decreased to $44.6 million in 2004 from $80.9 million in 2003 due to the acquisition activity in 2003, partially offset by an increase in proceeds from the sale of a center. Net cash used in financing activities increased to $59.2 million from $9.0 million for the six months ended June 30, 2004, and 2003, respectively. The increase was primarily the result of increased borrowings and debt repayments in 2004.
Funds from Operations
Management believes that funds from operations ("FFO") should be considered in conjunction with net income, as presented in the statements of operations included elsewhere herein, to facilitate a clearer understanding of the operating results of the Company. The White Paper on Funds from Operations approved by the Board of Governors of NAREIT in October 1999 defines FFO as net income (loss) (computed in accordance with GAAP), excluding gains (or losses) from debt restructuring and sales of properties, plus real estate related depreciation and amortization and after adjustments for unconsolidated partnerships and joint ventures. Management considers FFO to be a key measure of its operating performance that is not specifically defined by accounting principles generally accepted in the United States ("GAAP"). The Company believes that FFO is helpful to investors because it is a widely recognized measure of the performance of equity REITs and provides a relevant basis for comparison among REITs. Management of the Company also uses FFO internally to measure the operating performance of the Company’s portfolio.
FFO does not represent cash generated from operating activities in accordance with GAAP and should not be considered as an alternative to net income (determined in accordance with GAAP) as an indication of the Company’s financial performance or to cash flow from operating activities (determined in accordance with GAAP) as a measure of the Company’s liquidity, or is it indicative of funds available to fund the Company’s cash needs, including its ability to make cash distributions.
Funds from Operations (continued)
Three Months Ended
June 30,
2004 2003
(In thousands, except per share data): $ Per share $ Per share
--------------------------- ------------------------
Net income.............................................. $28,370 $25,539
Plus: Limited partners' interest in the Operating
Partnership, net of preferred distribution..... 4,493 3,665
----------- -----------
32,863 $0.62 29,204 $0.57
Preferred dividend.................................... (834) (0.02) (834) (0.02)
Depreciation and amortization-wholly-owned............ 17,938 0.34 17,269 0.34
Depreciation and amortization-joint ventures.......... 1,879 0.03 694 0.01
Amortization of deferred financing costs and
depreciation of non-rental real estate assets....... (685) (0.01) (583) (0.01)
Net gain on sale of assets.............................. - - (4,008) (0.08)
----------- ---------- ----------- ----------
FFO available to common shareholders/unitholders........ $51,161 $0.96 $41,742 $0.81
=========== ========== =========== ==========
Average diluted shares/units outstanding :
Weighted average common shares outstanding - basic..... 44,143 42,041
Effect of dilutive securities - stock options........... 1,789 1,956
----------- -----------
Weighted average common shares
outstanding - diluted................................ 45,932 43,997
Weighted average limited partners
units outstanding.................................... 7,203 7,442
----------- -----------
Average diluted shares/units outstanding................ 53,135 51,439
=========== ===========
Six Months Ended
June 30,
2004 2003
(In thousands, except per share data): $ Per share $ Per share
--------------------------- ------------------------
Net income.............................................. $53,412 $44,786
Plus: Limited partners' interest in the Operating
Partnership, net of preferred 8,540 7,014
distribution....................................... ------------ -----------
61,952 $1.17 51,800 $1.01
Preferred dividend.................................... (1,668) (0.03) (1,668) (0.03)
Depreciation and amortization-wholly-owned............ 35,754 0.67 34,901 0.68
Depreciation and amortization-joint ventures.......... 3,543 0.07 1,293 0.03
Amortization of deferred financing costs and
depreciation of non-rental real estate assets..... (1,365) (0.03) (1,183) (0.02)
Net gain on sale of assets............................ - - (4,008) (0.08)
------------ ------------- ----------- -----------
FFO available to common shareholders/unitholders......... $98,216 $1.85 $81,135 $1.59
============ ============= =========== ===========
Average diluted shares/units outstanding :
Weighted average common shares outstanding - basic...... 43,945 41,801
Effect of dilutive securities - stock options........... 1,928 1,854
------------ -----------
Weighted average common shares
outstanding - diluted................................. 45,873 43,655
Weighted average limited partners units
outstanding........................................... 7,258 7,501
------------ -----------
Average diluted shares/units outstanding................ 53,131 51,156
============ ===========
Economic Conditions
Substantially all leases contain provisions, including escalations of base rents and percentage rentals calculated on gross sales, to mitigate the impact of inflation. Inflationary increases in common area maintenance and real estate tax expenses are substantially reimbursed by tenants. Virtually all tenants have met their lease obligations and the Company continues to attract and retain quality tenants. The Company intends to reduce operating and leasing risks by continually improving its tenant mix, rental rates and lease terms and by pursuing contracts with creditworthy upscale and national brand-name tenants.
Item 3. Quantitative and Qualitative Disclosures about Market Risk
The Company is exposed to changes in interest rates primarily from its floating rate debt arrangements. In December 2000, the Company implemented a policy to protect against interest rate and foreign exchange risk. The Company’s primary strategy is to protect against these risks by using derivative transactions as appropriate to minimize the variability that floating rate interest and foreign currency fluctuations could have on cash flow. In December 2000, a wholly owned subsidiary of the Company entered into an interest rate swap agreement effective January 2, 2001 with a financial institution for a notional amount of $69.3 million amortizing to $64.1 million to hedge against unfavorable fluctuations in the LIBOR rates of one of its term loans. The hedge effectively produces a fixed rate of 7.2625% on the notional amount until January 1, 2006.
At June 30, 2004, a hypothetical 100 basis point adverse move (increase) in US Treasury and LIBOR rates applied to unhedged debt would adversely affect the Company’s annual interest cost by approximately $1.0 million annually.
Following is a summary of the Company’s debt obligations at June 30, 2004 (in thousands):
Expected Maturity Date
-----------------------------------------------------------------------------------------------------------
2005 2006 2007 2008 2009 Thereafter Total Fair Value
--------- -------- --------- --------- ---------- ------------ ----------- -----------
Fixed Rate Debt: $49,967 - $124,890 $163,166 $149,509 $554,373 $1,041,905 $1,104,531
Average Interest Rate: 8.38% - 7.25% 6.99% 5.21% 7.05% 6.86%
Variable Rate Debt: 91,932 - 8,138 - - 60,975(1) 161,045 161,045
Average Interest Rate: 1.79% - 8.42% - - 2.36% 2.44%
(1) Subject to an interest rate swap, which effectively produces a fixed rate of 7.2625% until January 1, 2006.
Item 4. Controls and Procedures
Our chief executive officer and chief financial officer evaluated the effectiveness of our disclosure controls and procedures (as defined in rule 13a-14c under the Securities Exchange Act of 1934, as amended) as of June 30, 2004 and, based on that evaluation, concluded that, as of the end of the period covered by this report, we had sufficient controls and procedures for recording, processing, summarizing and reporting information that is required to be disclosed in our reports under the Securities Exchange Act of 1934, as amended, within the time periods specified in the SEC’s rules and forms.
During the six months ended June 30, 2004, there have not been any significant changes to our internal controls including any corrective actions with regard to significant deficiencies and material weaknesses or other factors that could significantly affect these controls.
Part II. Other Information
Item 1. Legal Proceedings
On June 24, 2004, a lawsuit was filed in the Court of Chancery in Essex County, New Jersey seeking to enjoin the merger. The complaint, which was brought by a purported stockholder of the Company, names the Company and each of the members of its board of directors as defendants.
The complaint alleges that the defendants have violated fiduciary duties of care, loyalty, candor and independence owed to the public stockholders of the Company. The plaintiff seeks, among other things, class action certification, a declaration that the merger agreement is unenforceable, a preliminary and permanent injunction against the defendants from proceeding with or closing the merger unless and until the Company implements a procedure that is free from conflicts of interest and an award of attorneys’ fees and costs of suit.
The Company believes that all allegations contained in the complaint are without merit and intends to vigorously defend the action.
Item 4. Submission of Matters to a Vote of Security Holders
The Company held an annual meeting of stockholders on June 6, 2004, at which the following matters were voted upon:
| 1. | To elect one nominee to serve as director. |
| 2. | To amend the Articles of Incorporation to increase the authorized shares of common stock of the Company from 100,000,000 to 250,000,000 shares of common stock. |
| 3. | To amend the Articles of Incorporation to declassify the Board of Directors. |
| 4. | To approve an amendment to the 2000 Stock Option Plan to increase the number of shares of common stock that may be issued thereunder from 2.8 million shares to 4.8 million shares. |
| 5. | To ratify the appointment of Ernst & Young as independent auditors for the fiscal year ending December 31, 2004. |
The results of the meeting were as follows:
Proposal 1:
----------
To elect one nominee to serve as director.
Number or Shares/Votes
----------------------
For Withheld
--- --------
Brendan T. Byrne...... 38,015,834 2,565,290
Proposal 2:
----------
To amend the Articles of Incorporation to increase the common stock of the Company.
For: 34,220,209
Against: 6,291,962
Abstain: 68,953
Proposal 3:
-----------
To amend the Articles of Incorporation to declassify Board of Directors.
For: 39,682,626
Against: 795,257
Abstain: 103,241
Proposal 4:
-----------
To approve an amendment to the 2000 Stock Option Plan.
For: 18,040,857
Against: 17,021,012
Abstain: 143,036
Broker Non-Votes: 5,376,219
Proposal 5:
-----------
To ratify the appointment of Ernst & Young as independent auditors for the
fiscal year ending December 31, 2004.
For: 39,566,702
Against: 957,731
Abstain: 56,691
Messrs. David Bloom, William Bloom, Robert Frommer, Barry Ginsburg, Philip Kaltenbacher and Reuben Leibowitz continued as directors after the meeting
Part II. Other Information (continued)
Item 6. Exhibits and Reports on Form 8-K
Exhibit No. Description
(a) 31.1 Section 302 Certifications
31.2 Section 302 Certifications
32.1 Section 906 Certifications
32.2 Section 906 Certifications
(b) Current Report on Form 8K reporting under Items 5 and 7 on an event that
occurred June 20, 2004.
CHELSEA PROPERTY GROUP, INC.
Signatures
Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this Report to be signed on its behalf by the
undersigned thereunto duly authorized.
| CHELSEA PROPERTY GROUP, INC. By: /s/ Michael J. Clarke Michael J. Clarke Chief Financial Officer |
Date: July 29, 2004