EXHIBIT 99.2 SUPPLEMENTAL
Published on October 28, 2008
Tanger
Factory Outlet Centers, Inc.
Supplemental
Operating and Financial Data
September
30, 2008
Notice
For
a more detailed discussion of the factors that affect our operating results,
interested parties should review the Tanger Factory Outlet Centers, Inc. Annual
Report on Form 10-K for the fiscal year ended December 31, 2007.
This
Supplemental Operating and Financial Data is not an offer to sell or a
solicitation to buy any securities of the Company. Any offers to sell
or solicitations to buy any securities of the Company shall be made only by
means of a prospectus.
Table
of Contents
Section
Portfolio
Data:
Geographic
Diversification
|
4
|
||||
Property
Summary – Occupancy at End of Each Period Shown
|
5
|
||||
Portfolio
Occupancy at the End of Each Period
|
6
|
||||
Major
Tenants
|
7
|
||||
Lease
Expirations as of September 30, 2008
|
8
|
||||
Leasing
Activity
|
9
|
Financial
Data:
Consolidated
Balance Sheets
|
10
|
||||
Consolidated
Statements of Operations
|
11
|
||||
FFO
and FAD Analysis
|
12
|
||||
Unconsolidated
Joint Venture Information
|
13
|
||||
Debt
Outstanding Summary
|
17
|
||||
Senior
Unsecured Notes Financial Covenants
|
17
|
||||
Future
Scheduled Principal Payments
|
18
|
||||
Investor
Information
|
19
|
Geographic
Diversification
As
of September 30, 2008
|
|||
State
|
#
of Centers
|
GLA
|
%
of GLA
|
South
Carolina
|
3
|
1,171,826
|
13%
|
Georgia
|
3
|
826,643
|
9%
|
New
York
|
1
|
729,315
|
8%
|
Pennsylvania
|
2
|
625,678
|
7%
|
Texas
|
2
|
619,806
|
7%
|
Delaware
|
1
|
568,869
|
7%
|
Alabama
|
1
|
557,185
|
6%
|
Michigan
|
2
|
436,751
|
5%
|
Tennessee
|
1
|
419,038
|
5%
|
Missouri
|
1
|
302,992
|
4%
|
Utah
|
1
|
300,891
|
4%
|
Connecticut
|
1
|
291,051
|
3%
|
Louisiana
|
1
|
282,403
|
3%
|
Iowa
|
1
|
277,230
|
3%
|
Oregon
|
1
|
270,280
|
3%
|
Illinois
|
1
|
256,514
|
3%
|
New
Hampshire
|
1
|
245,563
|
3%
|
Florida
|
1
|
198,950
|
2%
|
North
Carolina
|
2
|
186,413
|
2%
|
California
|
1
|
171,300
|
2%
|
Maine
|
2
|
84,313
|
1%
|
Total
(1)
|
30
|
8,823,011
|
100%
|
(1)
|
Excludes
one 402,442 square foot center in Myrtle Beach, SC and one 264,929 square
foot center in Wisconsin Dells, WI, of which Tanger owns 50% interest in
through joint venture arrangements.
|
Property
Summary – Occupancy at End of Each Period Shown
Wholly-owned
properties
Location
|
Total
GLA
9/30/08
|
%
Occupied
9/30/08
|
%
Occupied
6/30/08
|
%
Occupied
3/31/008
|
%
Occupied
12/31/07
|
%
Occupied
9/30/07
|
Riverhead,
NY
|
729,315
|
99%
|
99%
|
94%
|
100%
|
98%
|
Rehoboth,
DE
|
568,869
|
100%
|
99%
|
97%
|
99%
|
98%
|
Foley,
AL
|
557,185
|
94%
|
93%
|
94%
|
97%
|
99%
|
San
Marcos, TX
|
442,006
|
99%
|
97%
|
96%
|
99%
|
99%
|
Myrtle
Beach Hwy 501, SC
|
426,417
|
92%
|
96%
|
94%
|
94%
|
96%
|
Sevierville,
TN
|
419,038
|
100%
|
100%
|
99%
|
100%
|
99%
|
Hilton
Head, SC
|
393,094
|
88%
|
88%
|
87%
|
89%
|
87%
|
Washington,
PA
|
370,526
|
86%
|
n/a
|
n/a
|
n/a
|
n/a
|
Charleston,
SC
|
352,315
|
95%
|
95%
|
94%
|
95%
|
94%
|
Commerce
II, GA
|
347,025
|
98%
|
98%
|
98%
|
100%
|
98%
|
Howell,
MI
|
324,631
|
97%
|
97%
|
93%
|
100%
|
99%
|
Branson,
MO
|
302,992
|
100%
|
98%
|
93%
|
100%
|
100%
|
Park
City, UT
|
300,891
|
98%
|
92%
|
93%
|
100%
|
100%
|
Locust
Grove, GA
|
293,868
|
100%
|
100%
|
96%
|
99%
|
100%
|
Westbrook,
CT
|
291,051
|
99%
|
99%
|
98%
|
100%
|
99%
|
Gonzales,
LA
|
282,403
|
100%
|
100%
|
99%
|
100%
|
100%
|
Williamsburg,
IA
|
277,230
|
100%
|
99%
|
99%
|
99%
|
99%
|
Lincoln
City, OR
|
270,280
|
100%
|
99%
|
98%
|
100%
|
99%
|
Tuscola,
IL
|
256,514
|
80%
|
82%
|
84%
|
80%
|
77%
|
Lancaster,
PA
|
255,152
|
100%
|
98%
|
100%
|
100%
|
100%
|
Tilton,
NH
|
245,563
|
100%
|
100%
|
100%
|
100%
|
100%
|
Fort
Myers, FL
|
198,950
|
92%
|
93%
|
98%
|
94%
|
96%
|
Commerce
I, GA
|
185,750
|
72%
|
72%
|
76%
|
91%
|
90%
|
Terrell,
TX
|
177,800
|
100%
|
100%
|
100%
|
100%
|
100%
|
Barstow,
CA
|
171,300
|
100%
|
99%
|
100%
|
97%
|
100%
|
West
Branch, MI
|
112,120
|
100%
|
100%
|
100%
|
100%
|
100%
|
Blowing
Rock, NC
|
104,235
|
100%
|
100%
|
98%
|
100%
|
98%
|
Nags
Head, NC
|
82,178
|
100%
|
100%
|
100%
|
100%
|
100%
|
Kittery
I, ME
|
59,694
|
100%
|
100%
|
100%
|
100%
|
95%
|
Kittery
II, ME
|
24,619
|
100%
|
100%
|
94%
|
94%
|
94%
|
Boaz,
AL
|
n/a
|
n/a
|
n/a
|
n/a
|
n/a
|
98%
|
Total
|
8,823,011
|
97%
(2)
|
96%
|
95%
|
98%
|
97%
(1)
|
Unconsolidated
joint ventures
Myrtle
Beach Hwy 17, SC
|
402,442
|
100%
|
99%
|
100%
|
100%
|
99%
|
Wisconsin
Dells, WI
|
264,929
|
99%
|
100%
|
100%
|
100%
|
100%
|
(1)
|
Excludes
the occupancy rate at our Charleston, South Carolina center which opened
during the third quarter of 2006 and had not yet
stabilized.
|
(2)
|
Excludes
the occupancy rate at our Washington, Pennsylvania center which opened
during the third quarter of 2008 and had not yet
stabilized.
|
Portfolio
Occupancy at the End of Each Period (1)
09/08(3)
06/08 03/08 12/07
09/07(2) 06/07(2) 03/07(2) 12/06(2) 09/06(2)
97% 96% 95% 98% 97% 97% 95% 98% 96%
97% 96% 95% 98% 97% 97% 95% 98% 96%
(1)
|
Excludes
one 402,442 square foot center in Myrtle Beach, SC and one 264,929 square
foot center in Wisconsin Dells, WI, of which Tanger owns 50% interest in
through joint venture arrangements.
|
(2)
|
Excludes
the occupancy rate at our Charleston, South Carolina center which opened
during the third quarter of 2006 and had not yet
stabilized.
|
(3)
|
Excludes
the occupancy rate at our Washington, Pennsylvania center which opened
during the third quarter of 2008 and had not yet
stabilized.
|
Major Tenants (1)
Ten
Largest Tenants As of September 30, 2008
|
|||
Tenant
|
#
of
Stores
|
GLA
|
%
of
Total
GLA
|
The
Gap, Inc.
|
68
|
731,308
|
8.3%
|
Phillips-Van
Heusen
|
97
|
451,111
|
5.1%
|
Nike
|
25
|
290,105
|
3.3%
|
Adidas
|
33
|
283,732
|
3.2%
|
VF
Factory Outlet
|
31
|
278,286
|
3.2%
|
Liz
Claiborne
|
33
|
254,210
|
2.9%
|
Dress
Barn, Inc.
|
38
|
251,222
|
2.8%
|
Carter’s
|
46
|
221,951
|
2.5%
|
Jones
Retail Corporation
|
49
|
194,994
|
2.2%
|
Polo
Ralph Lauren
|
22
|
188,728
|
2.2%
|
Total
of All Listed Above
|
442
|
3,145,647
|
35.7%
|
(1)
|
Excludes
one 402,442 square foot center in Myrtle Beach, SC and one 264,929 square
foot center in Wisconsin Dells, WI, of which Tanger owns 50% interest in
through joint venture arrangements.
|
Lease
Expirations as of September 30, 2008
Percentage
of Total Gross Leasable Area (1)
2008 2009 2010 2011 2012
2013 2014 2015
2016 2017 2018+
1.00% 15.00% 16.00% 18.00% 16.00% 17.00% 4.00% 2.00% 2.00% 3.00% 6.00%
1.00% 15.00% 16.00% 18.00% 16.00% 17.00% 4.00% 2.00% 2.00% 3.00% 6.00%
Percentage
of Total Annualized Base Rent (1)
2008 2009 2010 2011 2012
2013 2014 2015
2016 2017 2018+
1.00% 13.00% 16.00% 16.00% 16.00% 18.00% 4.00% 2.00% 2.00% 4.00% 8.00%
1.00% 13.00% 16.00% 16.00% 16.00% 18.00% 4.00% 2.00% 2.00% 4.00% 8.00%
(1)
|
Excludes
one 402,442 square foot center in Myrtle Beach, SC and one 264,929 square
foot center in Wisconsin Dells, WI, of which Tanger owns 50% interest in
through joint venture arrangements.
|
Leasing
Activity (1)
03/31/08
|
06/30/08
|
09/30/08
|
12/31/08
|
Year
to
Date
|
Prior
Year to
Date
|
|
Re-tenanted
Space:
|
||||||
Number
of leases
|
73
|
29
|
17
|
119
|
166
|
|
Gross
leasable area
|
279,014
|
124,254
|
77,426
|
480,694
|
598,717
|
|
New
initial base rent per square foot
|
$23.03
|
$26.20
|
$26.11
|
$24.35
|
$21.42
|
|
Prior
expiring base rent per square foot
|
$17.67
|
$19.13
|
$19.37
|
$18.32
|
$16.65
|
|
Percent
increase
|
30.4%
|
36.9%
|
34.8%
|
32.9%
|
28.7%
|
|
New
straight line base rent per square foot
|
$24.41
|
$27.62
|
$28.04
|
$25.83
|
$22.46
|
|
Prior
straight line base rent per square foot
|
$17.23
|
$18.90
|
$19.08
|
$17.96
|
$16.33
|
|
Percent
increase
|
41.7%
|
46.1%
|
47.0%
|
43.8%
|
37.6%
|
|
Renewed
Space:
|
||||||
Number
of leases
|
166
|
50
|
16
|
232
|
248
|
|
Gross
leasable area
|
800,197
|
184,007
|
55,642
|
1,039,846
|
1,126,879
|
|
New
initial base rent per square foot
|
$19.37
|
$20.05
|
$21.66
|
$19.62
|
$17.76
|
|
Prior
expiring base rent per square foot
|
$16.94
|
$17.50
|
$20.56
|
$17.24
|
$16.11
|
|
Percent
increase
|
14.3%
|
14.6%
|
5.4%
|
13.8%
|
10.2%
|
|
New
straight line base rent per square foot
|
$20.04
|
$20.57
|
$21.98
|
$20.24
|
$18.03
|
|
Prior
straight line base rent per square foot
|
$16.99
|
$17.17
|
$20.30
|
$17.20
|
$15.93
|
|
Percent
increase
|
17.9%
|
19.8%
|
8.3%
|
17.6%
|
13.2%
|
|
Total
Re-tenanted and Renewed Space:
|
||||||
Number
of leases
|
239
|
79
|
33
|
351
|
414
|
|
Gross
leasable area
|
1,079,211
|
308,261
|
133,068
|
1,520,540
|
1,725,596
|
|
New
initial base rent per square foot
|
$20.32
|
$22.53
|
$24.25
|
$21.11
|
$19.03
|
|
Prior
expiring base rent per square foot
|
$17.13
|
$18.16
|
$19.87
|
$17.58
|
$16.30
|
|
Percent
increase
|
18.6%
|
24.1%
|
22.1%
|
20.1%
|
16.8%
|
|
New
straight line base rent per square foot
|
$21.17
|
$23.41
|
$25.51
|
$22.00
|
$19.57
|
|
Prior
straight line base rent per square foot
|
$17.05
|
$17.87
|
$19.59
|
$17.44
|
$16.07
|
|
Percent
increase
|
24.1%
|
31.0%
|
30.2%
|
26.2%
|
21.8%
|
(1)
|
Excludes
one 402,442 square foot center in Myrtle Beach, SC and one 264,929 square
foot center in Wisconsin Dells, WI, of which Tanger owns 50% interest in
through joint venture arrangements.
|
Consolidated Balance Sheets
(dollars in thousands)
9/30/08
|
6/30/08
|
3/31/08
|
12/31/07
|
9/30/07
|
||
Assets
|
||||||
Rental
property
|
||||||
Land
|
$135,688
|
$130,077
|
$130,077
|
$130,075
|
$129,921
|
|
Buildings
|
1,233,680
|
1,130,536
|
1,127,956
|
1,104,459
|
1,074,310
|
|
Construction
in progress
|
16,377
|
90,430
|
53,036
|
52,603
|
61,364
|
|
Total
rental property
|
1,385,745
|
1,351,043
|
1,311,069
|
1,287,137
|
1,265,595
|
|
Accumulated
depreciation
|
(345,577)
|
(333,995)
|
(323,520)
|
(312,638)
|
(302,411)
|
|
Total
rental property – net
|
1,040,168
|
1,017,048
|
987,549
|
974,499
|
963,184
|
|
Cash
& cash equivalents
|
3,753
|
1,088
|
2,302
|
2,412
|
2,434
|
|
Assets
held for sale
|
--
|
--
|
--
|
--
|
2,052
|
|
Investments
in unconsolidated jointventures
|
12,145
|
11,667
|
9,193
|
10,695
|
11,908
|
|
Deferred
charges – net
|
39,854
|
41,821
|
42,302
|
44,804
|
47,306
|
|
Other
assets
|
28,811
|
28,097
|
31,698
|
27,870
|
26,563
|
|
Total
assets
|
$1,124,731
|
$1,099,721
|
$1,073,044
|
$1,060,280
|
$1,053,447
|
|
Liabilities,
minority interest & shareholders’ equity
|
|
|
||||
Liabilities
|
|
|||||
Debt
|
|
|||||
Senior,
unsecured notes, net of discount
|
$398,799
|
$398,779
|
$398,760
|
$498,741
|
$498,722
|
|
Unsecured
term loan
|
235,000
|
235,000
|
---
|
---
|
---
|
|
Mortgages
payable, including premium
|
---
|
---
|
172,121
|
173,724
|
175,312
|
|
Unsecured
lines of credit
|
149,500
|
128,300
|
156,900
|
33,880
|
23,300
|
|
Total
debt
|
783,299
|
762,079
|
727,781
|
706,345
|
697,334
|
|
Construction
trade payables
|
22,840
|
28,393
|
23,780
|
23,813
|
27,943
|
|
Accounts
payable & accruals
|
46,573
|
34,831
|
54,203
|
47,185
|
35,237
|
|
Total
liabilities
|
852,712
|
825,303
|
805,764
|
777,343
|
760,514
|
|
Minority
interest in operating partnership
|
31,678
|
32,102
|
31,019
|
33,733
|
35,366
|
|
Shareholders’
equity
|
|
|
|
|||
Preferred
shares
|
75,000
|
75,000
|
75,000
|
75,000
|
75,000
|
|
Common
shares
|
317
|
316
|
315
|
313
|
313
|
|
Paid
in capital
|
357,698
|
355,733
|
353,237
|
351,817
|
350,701
|
|
Distributions
in excess of net income
|
(192,601)
|
(189,458)
|
(177,353)
|
(171,625)
|
(169,419)
|
|
Accum.
other comprehensive income (loss)
|
(73)
|
725
|
(14,938)
|
(6,301)
|
972
|
|
Total
shareholders’ equity
|
240,341
|
242,316
|
236,261
|
249,204
|
257,567
|
|
Total
liabilities, minority interest & shareholders’ equity
|
$1,124,731
|
$1,099,721
|
$1,073,044
|
$1,060,280
|
$1,053,447
|
Consolidated Statements of Operations
(dollars and shares in thousands)
Three
Months Ended
|
YTD
|
|||||||||||||||||||||||||||
09/08 | 06/08 | 03/08 | 12/07 | 09/07 | 09/08 | 09/07 | ||||||||||||||||||||||
Revenues
|
||||||||||||||||||||||||||||
Base
rentals
|
$ | 40,519 | $ | 38,623 | $ | 37,232 | $ | 38,210 | $ | 37,207 | $ | 116,374 | $ | 108,614 | ||||||||||||||
Percentage
rentals
|
1,811 | 1,120 | 1,178 | 3,323 | 2,305 | 4,109 | 5,434 | |||||||||||||||||||||
Expense
reimbursements
|
18,277 | 15,692 | 17,478 | 18,482 | 16,719 | 51,447 | 47,496 | |||||||||||||||||||||
Other
income
|
2,166 | 1,570 | 1,388 | 1,963 | 2,155 | 5,124 | 5,243 | |||||||||||||||||||||
Total
revenues
|
62,773 | 57,005 | 57,276 | 61,978 | 58,386 | 177,054 | 166,787 | |||||||||||||||||||||
Expenses
|
||||||||||||||||||||||||||||
Property
operating
|
20,678 | 17,525 | 19,219 | 20,490 | 19,158 | 57,422 | 53,893 | |||||||||||||||||||||
General
& administrative
|
6,217 | 5,677 | 5,271 | 4,911 | 4,916 | 17,165 | 14,096 | |||||||||||||||||||||
Depreciation
& amortization
|
15,320 | 14,690 | 15,583 | 14,940 | 14,941 | 45,593 | 48,870 | |||||||||||||||||||||
Total
expenses
|
42,215 | 37,892 | 40,073 | 40,341 | 39,015 | 120,180 | 116,859 | |||||||||||||||||||||
Operating
income
|
20,558 | 19,113 | 17,203 | 21,637 | 19,371 | 56,874 | 49,928 | |||||||||||||||||||||
Interest
expense
|
9,147 | 9,496 | 9,548 | 9,851 | 10,087 | 28,191 | 30,215 | |||||||||||||||||||||
Loss
on settlement of US treasury rate locks
|
--- | 8,910 | --- | --- | --- | 8,910 | --- | |||||||||||||||||||||
Income
before equity in earnings of
unconsolidated
joint ventures, minority
interest
and discontinued operations
|
11,411 | 707 | 7,655 | 11,786 | 9,284 | 19,773 | 19,713 | |||||||||||||||||||||
Equity
in earnings of unconsolidated
joint
ventures
|
596 | 558 | 394 | 443 | 461 | 1,548 | 1,030 | |||||||||||||||||||||
Minority
interest in operating partnership
|
(1,729 | ) | 23 | (1,088 | ) | (1,778 | ) | (1,370 | ) | (2,794 | ) | (2,716 | ) | |||||||||||||||
Income
from continuing operations
|
10,278 | 1,288 | 6,961 | 10,451 | 8,375 | 18,527 | 18,027 | |||||||||||||||||||||
Discontinued
operations (1)
|
--- | --- | --- | 22 | 22 | --- | 76 | |||||||||||||||||||||
Net
income
|
10,278 | 1,288 | 6,961 | 10,473 | 8,397 | 18,527 | 18,103 | |||||||||||||||||||||
Less
applicable preferred share dividends
|
(1,406 | ) | (1,407 | ) | (1,406 | ) | (1,406 | ) | (1,406 | ) | (4,219 | ) | (4,219 | ) | ||||||||||||||
Net
income (loss) available to common
shareholders
|
$ | 8,872 | $ | (119 | ) | $ | 5,555 | $ | 9,067 | $ | 6,991 | $ | 14,308 | $ | 13,884 | |||||||||||||
Basic
earnings per common share:
|
||||||||||||||||||||||||||||
Income
(loss) from continuing operations
|
$ | .29 | $ | --- | $ | .18 | $ | .29 | $ | .23 | $ | .46 | $ | .45 | ||||||||||||||
Net
income (loss)
|
$ | .29 | $ | --- | $ | .18 | $ | .29 | $ | .23 | $ | .46 | $ | .45 | ||||||||||||||
Diluted
earnings per common share:
|
||||||||||||||||||||||||||||
Income
(loss) from continuing operations
|
$ | .28 | $ | --- | $ | .18 | $ | .29 | $ | .22 | $ | .45 | $ | .44 | ||||||||||||||
Net
income (loss)
|
$ | .28 | $ | --- | $ | .18 | $ | .29 | $ | .22 | $ | .45 | $ | .44 | ||||||||||||||
Weighted
average common shares:
|
||||||||||||||||||||||||||||
Basic
|
31,129 | 31,068 | 30,979 | 30,867 | 30,847 | 31,059 | 30,805 | |||||||||||||||||||||
Diluted
|
31,871 | 31,548 | 31,336 | 31,725 | 31,400 | 31,833 | 31,401 |
(1)
|
In
accordance with SFAS No. 144 “Accounting for the Impairment or Disposal of
Long Lived Assets”, the results of operations for properties sold for
which we have no significant continuing involvement, including any gain or
loss on such sales, and properties classified as assets held for sale,
have been reported above as discontinued operations for both the current
and prior periods presented.
|
FFO
and FAD Analysis (dollars and shares in thousands)
Three
Months Ended
|
YTD
|
|||||||||||||||||||||||||||
09/08 | 06/08 | 03/08 | 12/07 | 09/07 | 09/08 | 09/07 | ||||||||||||||||||||||
Funds
from operations:
|
||||||||||||||||||||||||||||
Net
income
|
$ | 10,278 | $ | 1,288 | $ | 6,961 | $ | 10,473 | $ | 8,397 | $ | 18,527 | $ | 18,103 | ||||||||||||||
Adjusted
for -
|
||||||||||||||||||||||||||||
Minority
interest in operating
partnership
|
1,729 | (23 | ) | 1,088 | 1,778 | 1,370 | 2,794 | 2,716 | ||||||||||||||||||||
Minority
interest, depreciation
and
amortization in
discontinued
operations
|
-- | -- | -- | 5 | 52 | -- | 160 | |||||||||||||||||||||
Depreciation
and amortization
uniquely
significant to real estate –
wholly
owned
|
15,219 | 14,608 | 15,508 | 14,865 | 14,865 | 45,335 | 48,641 | |||||||||||||||||||||
Depreciation
and amortization
uniquely
significant to real estate –
joint
ventures
|
635 | 651 | 652 | 626 | 651 | 1,938 | 1,985 | |||||||||||||||||||||
(Gain)
on sale of real estate
|
-- | -- | -- | (6 | ) | -- | -- | -- | ||||||||||||||||||||
Preferred
share dividends
|
(1,406 | ) | (1,407 | ) | (1,406 | ) | (1,406 | ) | (1,406 | ) | (4,219 | ) | (4,219 | ) | ||||||||||||||
Funds
from operations
|
$ | 26,455 | $ | 15,117 | $ | 22,803 | $ | 26,335 | $ | 23,929 | $ | 64,375 | $ | 67,386 | ||||||||||||||
Funds
from operations per share
|
$ | .70 | $ | .40 | $ | .61 | $ | .70 | $ | .64 | $ | 1.70 | $ | 1.80 | ||||||||||||||
Funds
available for distribution:
|
||||||||||||||||||||||||||||
Funds
from operations
|
$ | 26,455 | $ | 15,117 | $ | 22,803 | $ | 26,335 | $ | 23,929 | $ | 64,375 | $ | 67,386 | ||||||||||||||
Adjusted
For -
|
||||||||||||||||||||||||||||
Corporate
depreciation
excluded
above
|
101 | 82 | 75 | 75 | 76 | 258 | 229 | |||||||||||||||||||||
Amortization
of finance costs
|
462 | 371 | 379 | 430 | 473 | 1,212 | 1,308 | |||||||||||||||||||||
Loss
on termination of US treasury
lock
derivatives
|
-- | 8,910 | -- | -- | -- | 8,910 | -- | |||||||||||||||||||||
Amortization
of share compensation
|
1,404 | 1,396 | 1,224 | 1,103 | 1,067 | 4,024 | 2,956 | |||||||||||||||||||||
Straight
line rent adjustment
|
(822 | ) | (1,085 | ) | (789 | ) | (562 | ) | (753 | ) | (2,696 | ) | (2,306 | ) | ||||||||||||||
Market
rent adjustment
|
(135 | ) | (198 | ) | 105 | (270 | ) | (277 | ) | (228 | ) | (877 | ) | |||||||||||||||
Market
rate interest adjustment
|
-- | (438 | ) | (608 | ) | (609 | ) | (605 | ) | (1,046 | ) | (1,787 | ) | |||||||||||||||
2nd
generation tenant allowances
|
(3,088 | ) | (2,701 | ) | (4,177 | ) | (4,247 | ) | (3,268 | ) | (9,966 | ) | (14,629 | ) | ||||||||||||||
Capital
improvements
|
(12,062 | ) | (9,500 | ) | (2,549 | ) | (3,076 | ) | (579 | ) | (24,111 | ) | (4,647 | ) | ||||||||||||||
Funds
available for distribution
|
$ | 12,315 | $ | 11,954 | $ | 16,463 | $ | 19,179 | $ | 20,063 | $ | 40,732 | $ | 47,633 | ||||||||||||||
Funds
available for distribution
per
share
|
$ | .32 | $ | .32 | $ | .44 | $ | .51 | $ | .54 | $ | 1.07 | $ | 1.27 | ||||||||||||||
Dividends
paid per share
|
$ | .38 | $ | .38 | $ | .36 | $ | .36 | $ | .36 | $ | 1.12 | $ | 1.06 | ||||||||||||||
FFO
payout ratio
|
54 | % | 95 | % | 59 | % | 51 | % | 56 | % | 100 | % | 59 | % | ||||||||||||||
FAD
payout ratio
|
119 | % | 119 | % | 82 | % | 71 | % | 67 | % | 104 | % | 83 | % | ||||||||||||||
Diluted
weighted average common shs.
|
37,938 | 37,615 | 37,403 | 37,792 | 37,467 | 37,900 | 37,468 |
Unconsolidated
Joint Venture Information – All
Summary
Balance Sheets (dollars in thousands)
9/30/08
|
6/30/08
|
3/31/08
|
12/31/07
|
9/30/07
|
Tanger’s
Share
as of
9/30/08
|
||
Assets
|
|||||||
Investment
properties at cost – net
|
$72,118
|
$73,033
|
$70,541
|
$71,022
|
$72,200
|
$35,486
|
|
Construction
in progress
|
226,031
|
181,246
|
134,756
|
103,568
|
81,638
|
75,344
|
|
Cash
and cash equivalents
|
4,104
|
3,896
|
2,708
|
2,282
|
4,109
|
1,862
|
|
Deferred
charges – net
|
6,041
|
6,184
|
2,157
|
2,092
|
2,746
|
$2,217
|
|
Other
assets
|
7,853
|
7,894
|
8,613
|
8,425
|
9,305
|
3,087
|
|
Total
assets
|
$316,147
|
$272,253
|
$218,775
|
$187,389
|
$169,998
|
$117,996
|
|
Liabilities
& Owners’ Equity
|
|||||||
Mortgage
payable
|
$259,789
|
$215,028
|
$173,249
|
$148,321
|
$128,886
|
$96,771
|
|
Construction
trade payables
|
26,750
|
28,129
|
20,736
|
13,052
|
14,128
|
9,066
|
|
Accounts
payable & other liabilities
|
6,845
|
7,117
|
9,281
|
6,377
|
3,915
|
2,700
|
|
Total
liabilities
|
293,384
|
250,274
|
203,266
|
167,750
|
146,929
|
108,537
|
|
Owners’
equity
|
22,763
|
21,979
|
15,509
|
19,639
|
23,069
|
9,459
|
|
Total
liabilities & owners’ equity
|
$316,147
|
$272,253
|
$218,775
|
$187,389
|
$169,998
|
$117,996
|
Summary
Statements of Operations (dollars in thousands)
Three
Months Ended
|
YTD
|
||||||
09/08
|
06/08
|
03/08
|
12/07
|
09/07
|
09/08
|
09/07
|
|
Revenues
|
$5,582
|
$5,031
|
$4,757
|
$5,049
|
$4,949
|
$15,370
|
$14,365
|
Expenses
|
|||||||
Property
operating
|
2,128
|
1,720
|
1,802
|
1,891
|
1,643
|
5,650
|
5,003
|
General
& administrative
|
90
|
79
|
19
|
29
|
60
|
188
|
219
|
Depreciation
& amortization
|
1,302
|
1,344
|
1,345
|
1,354
|
1,353
|
3,991
|
4,119
|
Total
expenses
|
3,520
|
3,143
|
3,166
|
3,274
|
3,056
|
9,829
|
9,341
|
Operating
income
|
2,062
|
1,888
|
1,591
|
1,775
|
1,893
|
5,541
|
5,024
|
Interest
expense
|
932
|
820
|
840
|
987
|
1,025
|
2,592
|
3,142
|
Net
income
|
$1,130
|
$1,068
|
$751
|
$788
|
$868
|
$2,949
|
$1,882
|
Tanger’s
share of:
|
|||||||
Total
revenues less property
operating
and general &
administrative
expenses (“NOI”)
|
$1,692
|
$1,617
|
$1,466
|
$1,563
|
$1,625
|
$4,775
|
$4,586
|
Net
income
|
$
596
|
$
558
|
$
394
|
$
443
|
$
461
|
$1,548
|
$1,030
|
Depreciation
(real estate related)
|
$
635
|
$
651
|
$
652
|
$
626
|
$
651
|
$1,938
|
$1,985
|
Unconsolidated
Joint Venture Information – Myrtle Beach Hwy 17
Summary
Balance Sheets (dollars in thousands)
9/30/08
|
6/30/08
|
3/31/08
|
12/31/07
|
9/30/07
|
Tanger’s
Share
as of
9/30/08
|
||
Assets
|
|||||||
Investment
properties at cost – net
|
$34,249
|
$34,644
|
$34,985
|
$34,909
|
$35,541
|
$17,125
|
|
Cash
and cash equivalents
|
1,753
|
1,369
|
1,036
|
1,265
|
1,501
|
877
|
|
Deferred
charges – net
|
644
|
644
|
724
|
799
|
896
|
322
|
|
Other
assets
|
2,232
|
2,335
|
2,264
|
2,229
|
2,243
|
1,116
|
|
Total
assets
|
$38,878
|
$38,992
|
$39,009
|
$39,202
|
$40,181
|
$19,440
|
|
Liabilities
& Owners’ Equity
|
|||||||
Mortgage
payable
|
$35,800
|
$35,800
|
$35,800
|
$35,800
|
$35,800
|
$17,900
|
|
Construction
trade payables
|
891
|
944
|
732
|
277
|
426
|
446
|
|
Accounts
payable & other liabilities
|
1,777
|
1,626
|
2,272
|
1,491
|
841
|
889
|
|
Total
liabilities
|
38,468
|
38,370
|
38,804
|
37,568
|
37,067
|
19,235
|
|
Owners’
equity
|
410
|
622
|
205
|
1,634
|
3,114
|
205
|
|
Total
liabilities & owners’ equity
|
$38,878
|
$38,992
|
$39,009
|
$39,202
|
$40,181
|
$19,440
|
Summary
Statements of Operations (dollars in thousands)
Three Months Ended
|
YTD
|
||||||
09/08
|
06/08
|
03/08
|
12/07
|
09/07
|
09/08
|
09/07
|
|
Revenues
|
$3,229
|
$3,194
|
$2,888
|
$3,033
|
$3,208
|
$9,311
|
$8,972
|
Expenses
|
|||||||
Property
operating
|
1,122
|
1,101
|
1,090
|
1,135
|
1,174
|
3,313
|
3,297
|
General
& administrative
|
4
|
27
|
7
|
2
|
3
|
38
|
31
|
Depreciation
& amortization
|
672
|
733
|
739
|
751
|
753
|
2,144
|
2,377
|
Total
expenses
|
1,798
|
1,861
|
1,836
|
1,888
|
1,930
|
5,495
|
5,705
|
Operating
income
|
1,431
|
1,333
|
1,052
|
1,145
|
1,278
|
3,816
|
3,267
|
Interest
expense
|
636
|
543
|
501
|
559
|
566
|
1,680
|
1,672
|
Net
income
|
$795
|
$790
|
$551
|
$586
|
$712
|
$2,136
|
$1,595
|
Tanger’s
share of:
|
|||||||
Total
revenues less property
operating
and general &
administrative
expenses (“NOI”)
|
$1,051
|
$1,033
|
$896
|
$948
|
$1,014
|
$2,980
|
$2,821
|
Net
income
|
$
400
|
$
406
|
$285
|
$334
|
$
371
|
$1,091
|
$
841
|
Depreciation
(real estate related)
|
$
333
|
$
356
|
$360
|
$335
|
$
361
|
$1,049
|
$1,146
|
Unconsolidated
Joint Venture Information – Wisconsin Dells
Summary
Balance Sheets (dollars in thousands)
09/30/08
|
06/30/08
|
3/31/08
|
12/31/07
|
09/30/07
|
Tanger’s
Share
as of
09/30/08
|
||
Assets
|
|||||||
Investment
properties at cost - net
|
$34,426
|
$34,965
|
$35,556
|
$36,113
|
$36,659
|
$17,213
|
|
Cash
and cash equivalents
|
1,210
|
676
|
277
|
525
|
396
|
605
|
|
Deferred
charges – net
|
575
|
640
|
706
|
771
|
836
|
288
|
|
Other
assets
|
582
|
731
|
860
|
792
|
506
|
291
|
|
Total
assets
|
$36,793
|
$37,012
|
$37,399
|
$38,201
|
$38,397
|
$18,397
|
|
Liabilities
& Owners’ Equity
|
|||||||
Mortgage
payable
|
$25,250
|
$25,250
|
$25,250
|
$25,250
|
$25,250
|
$12,625
|
|
Construction
trade payables
|
--
|
--
|
158
|
186
|
206
|
--
|
|
Accounts
payable & other liabilities
|
725
|
727
|
591
|
874
|
517
|
363
|
|
Total
liabilities
|
25,975
|
25,977
|
25,999
|
26,310
|
25,973
|
12,988
|
|
Owners’
equity
|
10,818
|
11,035
|
11,400
|
11,891
|
12,424
|
5,409
|
|
Total
liabilities & owners’ equity
|
$36,793
|
$37,012
|
$37,399
|
$38,201
|
$38,397
|
$18,397
|
Summary
Statements of Operations (dollars in thousands)
Three Months
Ended
|
YTD
|
||||||
09/08
|
06/08
|
03/08
|
12/07
|
09/07
|
09/08
|
09/07
|
|
Revenues
|
$1,903
|
$1,795
|
$1,848
|
$1,977
|
$1,704
|
$5,546
|
$5,337
|
Expenses
|
|||||||
Property
operating
|
582
|
615
|
712
|
756
|
469
|
1,909
|
1,706
|
General
& administrative
|
2
|
6
|
3
|
3
|
5
|
11
|
41
|
Depreciation
& amortization
|
610
|
607
|
606
|
603
|
600
|
1,823
|
1,742
|
Total
expenses
|
1,194
|
1,228
|
1,321
|
1,362
|
1,074
|
3,743
|
3,489
|
Operating
income
|
709
|
567
|
527
|
615
|
630
|
1,803
|
1,848
|
Interest
expense
|
266
|
271
|
339
|
428
|
459
|
876
|
1,470
|
Net
income
|
$443
|
$296
|
$188
|
$187
|
$171
|
$927
|
$378
|
Tanger’s
share of:
|
|||||||
Total
revenues less property
operating
and general &
administrative
expenses (“NOI”)
|
$659
|
$587
|
$567
|
$609
|
$614
|
$1,813
|
$1,795
|
Net
income
|
$232
|
$158
|
$105
|
$105
|
$95
|
$495
|
$220
|
Depreciation
(real estate related)
|
$295
|
$294
|
$292
|
$291
|
$290
|
$881
|
$840
|
Unconsolidated
Joint Venture Information – Deer Park
Summary
Balance Sheets (dollars in thousands)
09/30/08
|
06/30/08
|
03/31/08
|
12/31/07
|
09/30/07
|
Tanger’s
Share
as
of
09/30/08
|
||
Assets
|
|||||||
Investment
properties at cost - net
|
$ 3,443
|
$ 3,424
|
--
|
--
|
--
|
$ 1,148
|
|
Construction
in progress
|
226,031
|
181,246
|
$134,756
|
$103,568
|
$81,638
|
75,344
|
|
Cash
and cash equivalents
|
1,141
|
1,851
|
1,395
|
492
|
2,212
|
380
|
|
Deferred
charges – net
|
4,822
|
4,900
|
727
|
522
|
1,014
|
1,607
|
|
Other
assets
|
5,039
|
4,828
|
5,489
|
5,404
|
6,556
|
1,680
|
|
Total
assets
|
$240,476
|
$196,249
|
$142,367
|
$109,986
|
$91,420
|
$80,159
|
|
Liabilities
& Owners’ Equity
|
|||||||
Mortgage
payable
|
$198,739
|
$153,978
|
$112,199
|
$87,271
|
$67,836
|
$66,246
|
|
Construction
trade payables
|
25,859
|
27,185
|
19,846
|
12,589
|
13,496
|
8,620
|
|
Accounts
payable & other liabilities
|
4,343
|
4,764
|
6,418
|
4,012
|
2,557
|
1,448
|
|
Total
liabilities
|
228,941
|
185,927
|
138,463
|
103,872
|
83,889
|
76,314
|
|
Owners’
equity
|
11,535
|
10,322
|
3,904
|
6,114
|
7,531
|
3,845
|
|
Total
liabilities & owners’ equity
|
$240,476
|
$196,249
|
$142,367
|
$109,986
|
$91,420
|
$80,159
|
Summary
Statements of Operations (dollars in thousands)
Three Months Ended
|
YTD
|
||||||
09/08
|
06/08
|
03/08
|
12/07
|
09/07
|
09/08
|
09/07
|
|
Revenues
|
$450
|
$42
|
$21
|
$39
|
$37
|
$513
|
$ 56
|
Expenses
|
|||||||
Property
operating
|
424
|
4
|
--
|
--
|
--
|
428
|
--
|
General
& administrative
|
84
|
46
|
9
|
24
|
52
|
139
|
147
|
Depreciation
& amortization
|
20
|
4
|
--
|
--
|
--
|
24
|
--
|
Total
expenses
|
528
|
54
|
9
|
24
|
52
|
591
|
147
|
Operating
income
|
(78)
|
(12)
|
12
|
15
|
(15)
|
(78)
|
(91)
|
Interest
expense
|
30
|
6
|
--
|
--
|
--
|
36
|
--
|
Net
income (loss)
|
$(108)
|
$(18)
|
$12
|
$15
|
$(15)
|
$(114)
|
$(91)
|
Tanger’s
share of:
|
|||||||
Total
revenues less property
operating
and general &
administrative
expenses (“NOI”)
|
$(18)
|
$
(2)
|
$ 4
|
$
5
|
$
(5)
|
$ (18)
|
$(30)
|
Net
income (loss)
|
$(36)
|
$
(6)
|
$ 4
|
$
5
|
$
(5)
|
$ (38)
|
$(30)
|
Depreciation
(real estate related)
|
$
7
|
$
1
|
$--
|
$
--
|
$
--
|
$ 8
|
$
--
|
Debt
Outstanding Summary (dollars in thousands)
As of September 30, 2008
|
|||
Principal
Balance
|
Interest
Rate
|
Maturity
Date
|
|
Unsecured
debt
|
|||
Unsecured
term loan credit facility (1)
|
$235,000
|
Libor
+ 1.60%
|
6/10/11
|
Unsecured
credit facilities
|
149,500
|
Libor
+ 0.75%
|
06/30/11
|
2015
Senior unsecured notes
|
250,000
|
6.15%
|
11/15/15
|
2026
Senior unsecured exchangeable notes
|
149,500
|
3.75%
|
8/15/26
|
Net discount, senior unsecured
notes
|
(701)
|
||
Total
debt
|
$783,299
|
Senior
Unsecured Notes Financial Covenants (2)
As
of September 30, 2008
|
|||
Required
|
Actual
|
Compliance
|
|
Total
Consolidated Debt to Adjusted Total Assets
|
60%
|
53%
|
Yes
|
Total
Secured Debt to Adjusted Total Assets
|
40%
|
---%
|
Yes
|
Total
Unencumbered Assets to Unsecured Debt
|
135%
|
189%
|
Yes
|
Consolidated
Income Available for Debt Service
to
Annual
Debt Service Charge
|
2.00
|
3.76
|
Yes
|
(1)
|
In
July 2008, we entered into an interest rate swap agreement with for a
notional amount of $118.0 million. The purpose of the swap was
to fix the interest rate on a portion of the $235.0 million outstanding
under the term loan facility completed in June 2008. The swap
fixed the one month LIBOR rate at 3.605%. This swap combined
with the current spread of 160 basis points on the term loan facility
fixes our interest rate on $118.0 million of variable rate debt at 5.205%
until April 1, 2011. In September 2008, we entered into an
additional interest rate swap agreement for a notional amount of $117.0
million. The purpose of the swap was to fix the interest rate
on the remaining portion of the $235.0 million outstanding under the term
loan facility completed in June 2008. The swap fixed the one
month LIBOR rate at 3.700%. This swap combined with the current
spread of 160 basis points on the term loan facility fixes our interest
rate on $117.0 million of variable rate debt at 5.300% until April 1,
2011.
|
(2)
|
For
a complete listing of all Debt Covenants related to the Company’s Senior
Unsecured Notes, as well as definitions of the above terms, please refer
to the Company’s filings with the Securities and Exchange
Commission.
|
Future
Scheduled Principal Payments (dollars in thousands)
As
of September 30, 2008
|
|||
Year
|
Scheduled
Amortization
Payments
|
Balloon
Payments
|
Total
Scheduled
Payments
|
2008
|
$ --
|
$ --
|
$ --
|
2009
|
--
|
--
|
--
|
2010
|
--
|
--
|
--
|
2011
|
--
|
384,500
|
384,500
|
2012
|
--
|
--
|
--
|
2013
|
--
|
--
|
--
|
2014
|
--
|
--
|
--
|
2015
|
--
|
250,000
|
250,000
|
2016
|
--
|
--
|
--
|
2017
& thereafter
|
--
|
(1)
149,500
|
149,500
|
$--
|
$784,000
|
$784,000
|
|
Net
Discount on Debt
|
(701)
|
||
$783,299
|
(1)
Represents our exchangeable, senior unsecured notes issued in August
2006. On and after August 18, 2011, holders may exchange their notes
for cash in an amount equal to the lesser of the exchange value and the
aggregate principal amount of the notes to be exchanged, and, at our option,
Company common shares, cash or a combination thereof for any
excess. Note holders may exchange their notes prior to August 18,
2011 only upon the occurrence of specified events. In addition, on
August 18, 2011, August 15, 2016 or August 15, 2021, note holders may require us
to repurchase the notes for an amount equal to the principal amount of the notes
plus any accrued and unpaid interest thereon.
Investor
Information
Tanger
Outlet Centers welcomes any questions or comments from shareholders, analysts,
investment managers, media and prospective investors. Please address
all inquiries to our Investor Relations Department.
Tanger
Factory Outlet Centers, Inc.
Investor
Relations
Phone: (336)
292-6825
Fax: (336)
297-0931
e-mail: tangermail@tangeroutlet.com
Mail: Tanger
Factory Outlet Centers, Inc.
3200
Northline Avenue
Suite
360
Greensboro,
NC 27408