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 March 31, 2009
|
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. 1-11986
|
TANGER
FACTORY OUTLET CENTERS, INC.
|
(Exact
name of Registrant as specified in its
Charter)
|
NORTH
CAROLINA
|
56-1815473
|
(State
or other jurisdiction
|
(I.R.S.
Employer
|
of
incorporation or organization)
|
Identification
No.)
|
3200
Northline Avenue, Suite 360, Greensboro, North Carolina
27408
|
(Address
of principal executive offices)
|
(Zip
code)
|
(336)
292-3010
|
(Registrant's
telephone number, including area
code)
|
Large
accelerated filer ý
|
Accelerated
filer ¨
|
Non-accelerated
filer ¨
|
Smaller
reporting company ¨
|
31,905,081
Common Shares,
|
$.01
par value, outstanding as of May 1,
2009
|
Page
Number
|
||
Part
I. Financial Information
|
||
Item
1. Financial Statements (Unaudited)
|
||
Consolidated
Balance Sheets -
|
||
as
of March 31, 2009 and December 31, 2008
|
3
|
|
Consolidated
Statements of Operations -
|
||
for
the three months ended March 31, 2009 and 2008
|
4
|
|
Consolidated
Statements of Cash Flows -
|
||
for
the three months ended March 31, 2009 and 2008
|
5
|
|
Notes
to Consolidated Financial Statements
|
6
|
|
Item
2. Management's Discussion and Analysis of
Financial
|
||
Condition
and Results of Operations
|
17
|
|
Item
3. Quantitative and Qualitative Disclosures about Market
Risk
|
26
|
|
Item
4. Controls and Procedures
|
27
|
|
Part
II. Other Information
|
||
Item
1. Legal Proceedings
|
27
|
|
Item
1A. Risk Factors
|
27
|
|
Item
6. Exhibits
|
27
|
|
Signatures
|
27
|
PART
I. FINANCIAL INFORMATION
|
Item 1. Financial
Statements
|
March 31,
|
December 31,
|
||||||||||||||||
2009
|
2008
|
||||||||||||||||
ASSETS:
|
(as
adjusted)
|
||||||||||||||||
Rental
property
|
|||||||||||||||||
Land
|
$
|
135,710
|
$
|
135,689
|
|||||||||||||
Buildings,
improvements and fixtures
|
1,348,211
|
1,260,243
|
|||||||||||||||
Construction
in progress
|
4,805
|
3,823
|
|||||||||||||||
1,488,726
|
1,399,755
|
||||||||||||||||
Accumulated
depreciation
|
(374,541
|
)
|
(359,301
|
)
|
|||||||||||||
Rental
property, net
|
1,114,185
|
1,040,454
|
|||||||||||||||
Cash
and cash equivalents
|
3,101
|
4,977
|
|||||||||||||||
Investments
in unconsolidated joint ventures
|
9,773
|
9,496
|
|||||||||||||||
Deferred
charges, net
|
48,294
|
37,750
|
|||||||||||||||
Other
assets
|
34,010
|
29,248
|
|||||||||||||||
Total
assets
|
$
|
1,209,363
|
$
|
1,121,925
|
|||||||||||||
LIABILITIES
AND EQUITY
|
|||||||||||||||||
Liabilities
|
|||||||||||||||||
Debt
|
|||||||||||||||||
Senior,
unsecured notes (net of discount of $8,367 and
|
|||||||||||||||||
$9,137,
respectively)
|
$
|
391,133
|
$
|
390,363
|
|||||||||||||
Mortgage
payable (including a debt discount of $1,166 and $0,
respectively)
|
34,634
|
---
|
|||||||||||||||
Unsecured
term loan
|
235,000
|
235,000
|
|||||||||||||||
Unsecured
lines of credit
|
188,400
|
161,500
|
|||||||||||||||
849,167
|
786,863
|
||||||||||||||||
Construction
trade payables
|
9,070
|
11,968
|
|||||||||||||||
Accounts
payable and accrued expenses
|
27,777
|
26,277
|
|||||||||||||||
Other
liabilities
|
33,868
|
30,914
|
|||||||||||||||
Total
liabilities
|
919,882
|
856,022
|
|||||||||||||||
Commitments
|
|||||||||||||||||
Equity
|
|||||||||||||||||
Tanger
Factory Outlet Centers, Inc. shareholders’ equity
|
|||||||||||||||||
Preferred
shares, 7.5% Class C, liquidation preference
|
|||||||||||||||||
$25
per share, 8,000,000 shares authorized, 3,000,000
|
|||||||||||||||||
shares
issued and outstanding at March 31, 2009 and
|
|||||||||||||||||
December
31, 2008
|
75,000
|
75,000
|
|||||||||||||||
Common
shares, $.01 par value, 150,000,000 shares
|
|||||||||||||||||
authorized,
31,888,401 and 31,667,501 shares issued
|
|||||||||||||||||
and
outstanding at March 31, 2009 and December 31,
|
|||||||||||||||||
2008,
respectively
|
319
|
317
|
|||||||||||||||
Paid
in capital
|
372,762
|
371,190
|
|||||||||||||||
Distributions
in excess of net income
|
(184,349
|
)
|
(201,679
|
)
|
|||||||||||||
Accumulated
other comprehensive loss
|
(8,533
|
)
|
(9,617
|
)
|
|||||||||||||
Equity
attributable to shareholders of Tanger Factory Outlet Centers,
Inc.
|
255,199
|
235,211
|
|||||||||||||||
Equity
attributable to noncontrolling interest in Operating
Partnership
|
34,282
|
30,692
|
|||||||||||||||
Total
equity
|
289,481
|
265,903
|
|||||||||||||||
Total
liabilities and equity
|
$
|
1,209,363
|
$
|
1,121,925
|
Three
Months Ended
|
||||||||||||
March 31,
|
||||||||||||
2009
|
2008
|
|||||||||||
(as
adjusted)
|
||||||||||||
Revenues
|
||||||||||||
Base
rentals
|
$
|
42,927
|
$
|
37,232
|
||||||||
Percentage
rentals
|
1,308
|
1,178
|
||||||||||
Expense
reimbursements
|
19,219
|
17,478
|
||||||||||
Other
income
|
1,704
|
1,388
|
||||||||||
Total
revenues
|
65,158
|
57,276
|
||||||||||
Expenses
|
||||||||||||
Property
operating
|
21,748
|
19,219
|
||||||||||
General
and administrative
|
5,935
|
5,271
|
||||||||||
Depreciation
and amortization
|
20,397
|
15,583
|
||||||||||
Total
expenses
|
48,080
|
40,073
|
||||||||||
Operating
income
|
17,078
|
17,203
|
||||||||||
Interest
expense
|
(11,210
|
)
|
(10,199
|
)
|
||||||||
Gain
on fair value measurement of previous interest held in acquired joint
venture
|
31,497
|
---
|
||||||||||
Income
before equity in earnings (losses) of unconsolidated joint
ventures
|
37,365
|
7,004
|
||||||||||
Equity
in earnings (losses) of unconsolidated joint ventures
|
(897
|
)
|
394
|
|||||||||
Net
income
|
36,468
|
7,398
|
||||||||||
Noncontrolling
interest in Operating Partnership
|
(5,698
|
)
|
(981
|
)
|
||||||||
Net
income attributable to shareholders of Tanger Factory Outlet Centers,
Inc.
|
$
|
30,770
|
$
|
6,417
|
||||||||
Basic
earnings per common share:
|
||||||||||||
Income
from continuing operations
|
$
|
.93
|
$
|
.16
|
||||||||
Net
income
|
$
|
.93
|
$
|
.16
|
||||||||
Diluted
earnings per common share:
|
||||||||||||
Income
from continuing operations
|
$
|
.92
|
$
|
.16
|
||||||||
Net
income
|
$
|
.92
|
$
|
.16
|
||||||||
Dividends
paid per common share
|
$
|
.38
|
$
|
.36
|
Three Months
Ended
|
|||||||||||||||
March 31,
|
|||||||||||||||
2009
|
2008
|
||||||||||||||
(as
adjusted)
|
|||||||||||||||
OPERATING
ACTIVITIES
|
|||||||||||||||
Net
income
|
$
|
36,468
|
$
|
7,398
|
|||||||||||
Adjustments
to reconcile net income to net cash
|
|||||||||||||||
provided
by operating activities:
|
|||||||||||||||
Depreciation
and amortization
|
20,429
|
15,583
|
|||||||||||||
Amortization
of deferred financing costs
|
465
|
361
|
|||||||||||||
Equity
in (earnings) loss of unconsolidated joint ventures
|
897
|
(394
|
)
|
||||||||||||
Compensation
expense related to restricted shares
|
|||||||||||||||
and
options granted
|
1,297
|
1,224
|
|||||||||||||
Amortization
of debt premiums and discount, net
|
999
|
12
|
|||||||||||||
Gain
on fair value measurement of previous interest held in
acquired
|
|||||||||||||||
joint
venture
|
(31,497
|
)
|
---
|
||||||||||||
Distributions
of cumulative earnings from unconsolidated joint ventures
|
168
|
885
|
|||||||||||||
Amortization
of above/(below) market rent rate adjustment, net
|
77
|
105
|
|||||||||||||
Straight-line
base rent adjustment
|
(777
|
)
|
(789
|
)
|
|||||||||||
Increase (decrease) due to changes in:
|
|||||||||||||||
Other
assets
|
382
|
(3,310
|
)
|
||||||||||||
Accounts
payable and accrued expenses
|
1,622
|
(3,437
|
)
|
||||||||||||
Net
cash provided by operating activities
|
30,530
|
17,638
|
|||||||||||||
INVESTING
ACTIVITIES
|
|||||||||||||||
Additions
to rental property
|
(11,306
|
)
|
(24,897
|
)
|
|||||||||||
Acquisition
of remaining interests in unconsolidated joint venture, net of cash
acquired
|
(31,086
|
)
|
---
|
||||||||||||
Distributions
in excess of cumulative earnings from unconsolidated joint
ventures
|
42
|
---
|
|||||||||||||
Additions
to deferred lease costs
|
(1,473
|
)
|
(1,104
|
)
|
|||||||||||
Net
cash used in investing activities
|
(43,823
|
)
|
(26,001
|
)
|
|||||||||||
FINANCING
ACTIVITIES
|
|||||||||||||||
Cash
dividends paid
|
(13,440
|
)
|
(12,689
|
)
|
|||||||||||
Distributions
to noncontrolling interest in Operating Partnership
|
(2,302
|
)
|
(2,183
|
)
|
|||||||||||
Proceeds
from borrowings and issuance of debt
|
70,500
|
180,820
|
|||||||||||||
Repayments
of debt
|
(43,600
|
)
|
(158,795
|
)
|
|||||||||||
Proceeds
from tax increment financing
|
---
|
1,449
|
|||||||||||||
Additions
to deferred financing costs
|
---
|
(571
|
)
|
||||||||||||
Proceeds
from exercise of options
|
259
|
222
|
|||||||||||||
Net
cash provided by financing activities
|
11,417
|
8,253
|
|||||||||||||
Net
decrease in cash and cash equivalents
|
(1,876
|
)
|
(110
|
)
|
|||||||||||
Cash
and cash equivalents, beginning of period
|
4,977
|
2,412
|
|||||||||||||
Cash
and cash equivalents, end of period
|
$
|
3,101
|
$
|
2,302
|
1.
|
Business
|
2.
|
Basis
of Presentation
|
·
|
We
concluded that the difference between the fair value of the debt component
at issuance and the initial proceeds received was approximately $15.0
million based on a market interest rate of 6.11%. Therefore, we
recorded an increase to equity of approximately $15.0
million. The corresponding debt discount of $15.0 million
recognized was as a reduction to the carrying value of the Exchangeable
Notes on the balance sheets.
|
As
of
March
31,
2009
(1)
|
As
of
December
31,
2008
|
||
Equity
component carrying amount
|
$
15.0
|
$
15.0
|
|
Unamortized
debt discount
|
$
7.7
|
$
8.5
|
|
Net
debt carrying amount
|
$141.8
|
$141.0
|
·
|
We
also reclassified approximately $363,000 of unamortized financing costs to
shareholders’ equity as these costs were attributable to the issuance of
the conversion feature associated with the Exchangeable
Notes.
|
·
|
Distributions
in excess of net income as of December 31, 2008 includes a decrease of
approximately $5.1 million for the cumulative accretion of the debt
discount from August 2006 through December 31,
2008.
|
·
|
Interest
expense, net of additional capitalized amounts and reclassified loan cost
amortization, for the three months ended March 31, 2009 and 2008,
respectively, includes approximately $731,000 and $651,000 of additional
non-cash interest expense related to the accretion of the debt
discounts. Interest costs of $1.4 million were recognized for
each of the three month periods in 2009 and 2008 related to the
contractual interest coupon.
|
·
|
The
revised diluted earnings per common share for the quarter ended March 31,
2008 was reduced by $.02 per share from its originally recorded
amount.
|
·
|
We
reclassified the noncontrolling interests of the Operating Partnership
from the mezzanine section of our balance sheets to equity but separate
from the equity attributable to the shareholders of the Company. This
reclassification totaled $34.3 million and $30.7 million as of March 31,
2009 and December 31, 2008,
respectively.
|
·
|
We
display on the statements of operations net income at levels that include
the amounts attributable to both the Company and the noncontrolling
interest. We also display the amounts of net income
attributable to the Company and to the noncontrolling
interest. Previously, net income attributable to the
noncontrolling interest was reported as an expense or other deduction in
arriving at net income.
|
Shareholders
of Tanger Factory Outlet Centers, Inc.
|
||||||||||||
Preferred
shares
|
Common
shares
|
Paid
in
capital
|
Distributions
in
excess
of
earnings
|
Accumulated
other
comprehensive income (loss)
|
Total
shareholders’
equity
|
Noncontrolling
interest in Operating
Partnership
|
Total
Equity
|
|||||
Balance
at December 31, 2008 as
previously
reported
|
$75,000
|
$317
|
$358,891
|
$(196,535)
|
$(9,617)
|
$228,056
|
$ ---
|
$228,056
|
||||
Cumulative
effect from adoption of FSP
APB
14-1
|
12,299
|
(5,144)
|
7,155
|
1,371
|
8,526
|
|||||||
Reclassification
upon adoption of FAS 160
|
29,321
|
29,321
|
||||||||||
Balance
at December 31, 2008 as
adjusted
|
$75,000
|
$317
|
$371,190
|
$(201,679)
|
$(9,617)
|
$235,211
|
$30,692
|
$265,903
|
||||
Comprehensive
Income:
|
||||||||||||
Net
Income
|
30,770
|
30,770
|
5,698
|
36,468
|
||||||||
Other
comprehensive
|
1,084
|
1,084
|
211
|
1,295
|
||||||||
Total
comprehensive income
|
31,854
|
5,909
|
37,763
|
|||||||||
Compensation
under incentive award plan
|
1,297
|
1,297
|
1,297
|
|||||||||
Issuance
of 13,400 common shares upon
|
||||||||||||
exercise
of options
|
260
|
260
|
260
|
|||||||||
Grant
of 207,500 restricted shares
|
2
|
(2)
|
||||||||||
Adjustment for
minority interest in
Operating
Partnership
|
17
|
17
|
(17)
|
|||||||||
Preferred
dividends ($0.47 per share)
|
(1,406)
|
(1,406)
|
(1,406)
|
|||||||||
Common
dividends ($0.38 per share)
|
(12,034)
|
(12,034)
|
(12,034)
|
|||||||||
Distributions
to noncontrolling interest
|
||||||||||||
in
Operating Partnership
|
(2,302)
|
(2,302)
|
||||||||||
Balance
at March 31, 2009
|
$75,000
|
$319
|
$372,762
|
$(184,349)
|
$(8,533)
|
$255,199
|
$34,282
|
$289,481
|
||||
3.
|
Development
of Rental Properties
|
4.
|
Acquisition
of Rental Property
|
Cash
|
$ 32,000
|
|
Debt
assumed
|
35,800
|
|
Fair
value of total consideration transferred
|
67,800
|
|
Fair
value of our equity interest in Myrtle Beach Hwy 17
|
||
held
before the acquisition
|
31,957
|
|
Total
|
$ 99,757
|
Value
|
Weighted
amortization
period
|
|||
Buildings,
improvements and fixtures
|
$
81,182
|
|||
Deferred
lease costs and other intangibles
|
||||
Below
market lease value
|
(2,358)
|
5.8
|
||
Below
market land lease value
|
4,807
|
56.0
|
||
Lease
in place value
|
7,998
|
4.4
|
||
Tenant
relationships
|
7,274
|
8.8
|
||
Present
value of lease & legal costs
|
1,145
|
4.9
|
||
Total
deferred lease costs and other intangibles
|
18,866
|
|||
Subtotal
|
100,048
|
|||
Debt
discount
|
1,467
|
|||
Fair
value of interest rate swap assumed
|
(1,715)
|
|||
Fair
value of identifiable assets and liabilities assumed, net
|
(43)
|
|||
Net
assets acquired
|
$ 99,757
|
5.
|
Investments
in Unconsolidated Real Estate Joint
Ventures
|
Joint
Venture
|
Center
Location
|
Opening
Date
|
Ownership
%
|
Square
Feet
|
Carrying
Value
of
Investment
(in
millions)
|
Total
Joint
Venture
Debt
(in
millions)
|
Deer
Park
|
Deer
Park, Long Island, NY
|
2008
|
33.3%
|
684,952
|
$4.2
|
$262.9
|
Wisconsin
Dells
|
Wisconsin
Dells, Wisconsin
|
2006
|
50%
|
264,929
|
$5.5
|
$25.3
|
Three months ended
|
||||
March 31,
|
||||
2009
|
2008
|
|||
Fee:
|
||||
Management
and leasing
|
$
471
|
$ 228
|
||
Marketing
|
39
|
34
|
||
Total
Fees
|
$
510
|
$ 262
|
Summary
Balance Sheets
–
Unconsolidated Joint Ventures
|
As of
March 31,
2009
|
As of
December 31,
2008
|
||
Assets:
|
||||
Investment
properties at cost, net
|
$ 288,951
|
$ 323,546
|
||
Cash
and cash equivalents
|
13,195
|
5,359
|
||
Deferred
charges, net
|
6,307
|
7,025
|
||
Other
assets
|
4,399
|
6,324
|
||
Total
assets
|
$
312,852
|
$ 342,254
|
||
Liabilities
and Owners’ Equity:
|
||||
Mortgages
payable
|
$ 288,169
|
$ 303,419
|
||
Construction
trade payables
|
3,356
|
13,641
|
||
Accounts
payable and other liabilities (1)
|
6,998
|
9,479
|
||
Total
liabilities
|
298,523
|
326,539
|
||
Owners’
equity (1)
|
14,329
|
15,715
|
||
Total
liabilities and owners’ equity
|
$312,852
|
$ 342,254
|
(1)
|
Includes
the fair value of interest rate protection agreements at Deer Park as of
March 31, 2009 and Deer Park and Myrtle Beach Hwy 17 as of December 31,
2008, in the amounts $2.1 and $5.6, respectively, recorded as an increase
in accounts payable and other liabilities and a reduction of owners’
equity in other comprehensive
income.
|
Three months ended
|
||||
Summary
Statement of Operations
|
March 31,
|
|||
–
Unconsolidated Joint Ventures
|
2009
|
2008
|
||
Revenues
|
$ 8,524
|
$ 4,757
|
||
Expenses:
|
||||
Property
operating
|
4,247
|
1,802
|
||
General
and administrative
|
189
|
19
|
||
Depreciation
and amortization
|
3,174
|
1,345
|
||
Total
expenses
|
7,610
|
3,166
|
||
Operating
income
|
914
|
1,519
|
||
Interest
expense
|
3,731
|
840
|
||
Net
income (loss)
|
$
(2,817)
|
$ 751
|
||
Tanger
Factory Outlet Centers, Inc’s share of:
|
||||
Net
income (loss)
|
$ (897)
|
$ 394
|
||
Depreciation
(real estate related)
|
$ 1,166
|
$ 652
|
||
6.
|
Other
Comprehensive Income
|
Three months ended
|
|||||||
March 31,
|
|||||||
2009
|
2008
|
||||||
Net
income
|
$ 36,468
|
$ 7,398
|
|||||
Other
comprehensive income (loss):
|
|||||||
Reclassification
adjustment for amortization of gain on
|
|||||||
Settlement
of US treasury rate lock included in net income,
|
(72)
|
(68)
|
|||||
Change
in fair value of treasury rate locks
|
---
|
(9,006)
|
|||||
Change
in fair value of cash flow hedges
|
(70)
|
---
|
|||||
Change
in fair value of our portion of unconsolidated joint
ventures
|
|||||||
cash
flow hedges
|
1,437
|
(1,206)
|
|||||
Other
comprehensive income (loss)
|
1,295
|
(10,280)
|
|||||
Total
comprehensive income (loss)
|
37,763
|
(2,882)
|
|||||
Comprehensive
income (loss) attributable to the noncontrolling interest
|
(5,909)
|
661
|
|||||
Total
comprehensive income (loss) attributable to common
shareholders
|
$
31,854
|
$
(2,221)
|
Three months ended
|
||
March 31,
|
||
2009
|
2008
|
|
Restricted
shares
|
$1,244
|
$1,172
|
Options
|
53
|
52
|
Total
share-based compensation
|
$1,297
|
$1,224
|
Three
months ended
|
|||||||||
March
31,
|
|||||||||
2009
|
2008
|
||||||||
NUMERATOR:
|
|||||||||
Net
income available to the Company
|
$
|
30,770
|
$
|
6,417
|
|||||
Less
applicable preferred share dividends
|
(1,406
|
)
|
(1,406
|
)
|
|||||
Less
allocation of earnings to participating securities
|
(437
|
)
|
(139
|
)
|
|||||
Net
income available to common shareholders
|
$
|
28,927
|
$
|
4,872
|
|||||
DENOMINATOR:
|
|||||||||
Basic
weighted average common shares
|
31,269
|
30,979
|
|||||||
Effect
of exchangeable notes
|
---
|
92
|
|||||||
Effect
of outstanding options
|
81
|
169
|
|||||||
Diluted
weighted average common shares
|
31,350
|
31,240
|
|||||||
Basic
earnings per common share:
|
|||||||||
Income
from continuing operations
|
$
|
.93
|
$
|
.16
|
|||||
Net
income
|
$
|
.93
|
$
|
.16
|
|||||
Diluted
earnings per common share:
|
|||||||||
Income
from continuing operations
|
$
|
.92
|
$
|
.16
|
|||||
Net
income
|
$
|
.92
|
$
|
.16
|
9.
|
Derivatives
|
As
of
|
As
of
|
|||||||
March
31, 2009
|
December
31, 2008
|
|||||||
Liability
Derivatives
|
||||||||
Notional
amounts
|
Balance
sheet
location
|
Fair
value
|
Balance
sheet
location
|
Fair
value
|
||||
Derivatives
designated as hedging
|
||||||||
instruments
under Statement 133
|
||||||||
Interest
rate swap agreements
|
$235.0
|
Other
liabilities
|
$11.8
|
Other
liabilities
|
$11.7
|
|||
Derivatives
not designated as hedging
|
||||||||
Instruments
under Statement 133 (1)
|
||||||||
Interest
rate swap agreement
|
$35.0
|
Other
liabilities
|
$
1.4
|
N/A
|
N/A
|
|||
Total
derivatives
|
$270.0
|
$13.2
|
$11.7
|
Tier
|
Description
|
Level
1
|
Defined
as observable inputs such as quoted prices in active
markets
|
Level
2
|
Defined
as inputs other than quoted prices in active markets that are either
directly or indirectly observable
|
Level
3
|
Defined
as unobservable inputs in which little or no market data exists, therefore
requiring an entity to develop its own
assumptions
|
Fair
Value Measurements at Reporting Date Using (in
millions)
|
||||
Quoted
prices
|
||||
in
active markets
|
Significant
other
|
Significant
|
||
for
identical assets
|
observable
inputs
|
unobservable
inputs
|
||
Level
1
|
Level
2
|
Level
3
|
||
Liabilities:
|
||||
Derivative
financial instruments (1)
|
---
|
$(13.2)
|
---
|
|
(1)
Included in “Other liabilities” in the accompanying consolidated
balance sheet.
|
||||
12.
|
Subsequent
Events
|
No.
of
Centers
|
Square
Feet
(000’s)
|
States
|
||||
As
of March 31, 2008
|
29
|
8,434
|
21
|
|||
New
development:
|
||||||
Washington,
Pennsylvania
|
1
|
371
|
---
|
|||
Acquisition:
|
||||||
Myrtle
Beach, South Carolina
|
1
|
402
|
---
|
|||
Center
expansions:
|
||||||
Barstow,
California
|
---
|
19
|
---
|
|||
Other
|
---
|
(8)
|
---
|
|||
As
of March 31, 2009
|
31
|
9,218
|
21
|
Location
|
Square
|
%
|
||
Wholly-Owned
Outlet Centers
|
Feet
|
Occupied
|
||
Riverhead,
New York (1)
|
729,315
|
97
|
||
Rehoboth
Beach, Delaware (1)
|
568,868
|
97
|
||
Foley,
Alabama
|
557,185
|
91
|
||
San
Marcos, Texas
|
442,006
|
97
|
||
Myrtle
Beach Hwy 501, South Carolina
|
426,417
|
86
|
||
Sevierville,
Tennessee (1)
|
419,038
|
98
|
||
Myrtle
Beach Hwy 17, South Carolina (1)
(2)
|
402,442
|
97
|
||
Hilton
Head, South Carolina
|
388,094
|
85
|
||
Washington,
Pennsylvania
|
370,525
|
82
|
||
Charleston,
South Carolina
|
352,315
|
91
|
||
Commerce
II, Georgia
|
347,025
|
93
|
||
Howell,
Michigan
|
324,631
|
94
|
||
Branson,
Missouri
|
302,992
|
98
|
||
Park
City, Utah
|
298,379
|
99
|
||
Locust
Grove, Georgia
|
293,868
|
95
|
||
Westbrook,
Connecticut
|
291,051
|
94
|
||
Gonzales,
Louisiana
|
282,403
|
99
|
||
Williamsburg,
Iowa
|
277,230
|
91
|
||
Lincoln
City, Oregon
|
270,280
|
94
|
||
Tuscola,
Illinois
|
256,514
|
78
|
||
Lancaster,
Pennsylvania
|
255,152
|
97
|
||
Tilton,
New Hampshire
|
245,563
|
96
|
||
Fort
Myers, Florida
|
198,950
|
95
|
||
Commerce
I, Georgia
|
185,750
|
58
|
||
Terrell,
Texas
|
177,800
|
94
|
||
Barstow,
California
|
171,300
|
100
|
||
West
Branch, Michigan
|
112,120
|
96
|
||
Blowing
Rock, North Carolina
|
104,235
|
100
|
||
Nags
Head, North Carolina
|
82,178
|
97
|
||
Kittery
I, Maine
|
59,694
|
100
|
||
Kittery
II, Maine
|
24,619
|
100
|
||
Totals
|
9,217,939
|
94
|
(3) | |
Unconsolidated
Joint Ventures
|
|||
Deer
Park, New York (33.3% owned) (4)
|
684,952
|
78
|
|
Wisconsin
Dells, Wisconsin (50% owned)
|
264,929
|
97
|
(1)
|
These
properties or a portion thereof are subject to a ground
lease.
|
(2)
|
Property
serves as collateral on a $35.8 million non-recourse mortgage with an
interest rate of LIBOR + 1.40%.
|
(3)
|
Excludes
the occupancy rate at our Washington, Pennsylvania outlet center which
opened during the third quarter of 2008 and has not yet
stabilized.
|
(4)
|
Includes
a 29,253 square foot warehouse adjacent to the property utilized to
support the operations of the retail
tenants.
|
Joint
Venture
|
Center
Location
|
Opening
Date
|
Ownership
%
|
Square
Feet
|
Carrying
Value
of
Investment
(in
millions)
|
Total
Joint
Venture
Debt
(in
millions)
|
Deer
Park
|
Deer
Park, Long Island, NY
|
2008
|
33.3%
|
684,952
|
$4.2
|
$262.9
|
Wisconsin
Dells
|
Wisconsin
Dells, Wisconsin
|
2006
|
50%
|
264,929
|
$5.5
|
$25.3
|
Joint
Venture
|
Our
Portion of Joint Venture Debt
|
Maturity
Date
|
Interest
Rate
|
Deer
Park
|
$87,640
|
5/17/2011
|
Libor
+ 1.375-3.50%
|
Wisconsin
Dells
|
$12,625
|
2/24/2010
|
Libor
+ 1.30%
|
Three months ended
|
||||
March 31,
|
||||
2009
|
2008
|
|||
Fee:
|
||||
Management
and leasing
|
$
471
|
$ 228
|
||
Marketing
|
39
|
34
|
||
Total
Fees
|
$
510
|
$ 262
|
§
|
FFO
does not reflect our cash expenditures, or future requirements, for
capital expenditures or contractual
commitments;
|
§
|
FFO
does not reflect changes in, or cash requirements for, our working capital
needs;
|
§
|
Although
depreciation and amortization are non-cash charges, the assets being
depreciated and amortized will often have to be replaced in the future,
and FFO does not reflect any cash requirements for such
replacements;
|
§
|
FFO,
which includes discontinued operations, may not be indicative of our
ongoing operations; and
|
§
|
Other
companies in our industry may calculate FFO differently than we do,
limiting its usefulness as a comparative
measure.
|
Three
Months Ended
|
|||||||||
March 31,
|
|||||||||
2009
|
2008
|
||||||||
FUNDS
FROM OPERATIONS
|
|||||||||
Net
income
|
$
|
36,468
|
$
|
7,398
|
|||||
Adjusted
for:
|
|||||||||
Depreciation
and amortization uniquely significant to real estate –
wholly-owned
|
20,278
|
15,508
|
|||||||
Depreciation
and amortization uniquely significant to real estate
|
|||||||||
-unconsolidated
joint ventures
|
1,166
|
652
|
|||||||
Gain
on fair value measurement of previously held interest
|
|||||||||
in
acquired joint venture
|
(31,497
|
)
|
---
|
||||||
Funds
from operations (FFO)
|
26,415
|
23,558
|
|||||||
Preferred
share dividends
|
(1,406
|
)
|
(1,406
|
)
|
|||||
Allocation
to participating securities
|
(306
|
)
|
(246
|
)
|
|||||
Funds
from operations available to common shareholders
|
$
|
24,703
|
$
|
21,906
|
|||||
Weighted
average shares outstanding (1)
|
37,417
|
37,307
|
(1)
|
Includes
the dilutive effect of options, restricted share awards and Exchangeable
Notes and assumes the partnership units of the Operating Partnership held
by the non-controlling interest are converted to common shares of the
Company.
|
31.1
|
Principal
Executive Officer Certification Pursuant to 18 U.S.C. Section
1350,
as
Adopted Pursuant to Section 302 of the Sarbanes - Oxley Act of
2002.
|
31.2
|
Principal
Financial Officer Certification Pursuant to 18 U.S.C. Section
1350,
as
Adopted Pursuant to Section 302 of the Sarbanes - Oxley Act of
2002.
|
32.1
|
Principal
Executive Officer Certification Pursuant to 18 U.S.C. Section
1350,
as
Adopted Pursuant to Section 906 of the Sarbanes - Oxley Act of
2002.
|
32.2
|
Principal
Financial Officer Certification Pursuant to 18 U.S.C. Section
1350,
as
Adopted Pursuant to Section 906 of the Sarbanes - Oxley Act of
2002.
|
31.1
|
Principal
Executive Officer Certification Pursuant to 18 U.S.C. Section 1350, as
Adopted Pursuant to Section 302 of the Sarbanes - Oxley Act of
2002.
|
31.2
|
Principal
Financial Officer Certification Pursuant to 18 U.S.C. Section 1350, as
Adopted Pursuant to Section 302 of the Sarbanes - Oxley Act of
2002.
|
32.1
|
Principal
Executive Officer Certification Pursuant to 18 U.S.C. Section 1350, as
Adopted Pursuant to Section 906 of the Sarbanes - Oxley Act of
2002.
|
32.2
|
Principal
Financial Officer Certification Pursuant to 18 U.S.C. Section 1350, as
Adopted Pursuant to Section 906 of the Sarbanes - Oxley Act of
2002.
|