EXHIBIT 99.2
Published on April 24, 2009
Tanger
Factory Outlet Centers, Inc.
Supplemental
Operating and Financial Data
March 31,
2009
1
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, 2008.
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.
2
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 March 31, 2009
|
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
|
16
|
||||
Future
Scheduled Principal Payments
|
17
|
||||
Senior
Unsecured Notes Financial Covenants
|
17
|
||||
Investor
Information
|
18
|
3
Geographic
Diversification
As
of March 31, 2009
|
|||
State
|
#
of Centers
|
GLA
|
%
of GLA
|
South
Carolina
|
4
|
1,569,268
|
17%
|
Georgia
|
3
|
826,643
|
9%
|
New
York
|
1
|
729,315
|
8%
|
Pennsylvania
|
2
|
625,677
|
7%
|
Texas
|
2
|
619,806
|
7%
|
Delaware
|
1
|
568,868
|
6%
|
Alabama
|
1
|
557,185
|
6%
|
Michigan
|
2
|
436,751
|
5%
|
Tennessee
|
1
|
419,038
|
4%
|
Missouri
|
1
|
302,992
|
3%
|
Utah
|
1
|
298,379
|
3%
|
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)
|
31
|
9,217,939
|
100%
|
(1)
|
Excludes
one 264,929 square foot center in Wisconsin Dells, WI, of which Tanger
owns 50% interest in through joint venture arrangements. Also,
excludes one 655,699 square foot shopping center and one 29,253 square
foot warehouse in Deer Park, NY of which Tanger owns a 33.3% interest in
through a joint venture
arrangement.
|
4
Property
Summary – Occupancy at End of Each Period Shown
Wholly-owned
properties
Location
|
Total GLA
3/31/09
|
%
Occupied
3/31/09
|
%
Occupied
12/31/08
|
%
Occupied
9/30/008
|
%
Occupied
6/30/08
|
%
Occupied
3/31/08
|
Riverhead,
NY
|
729,315
|
97%
|
98%
|
99%
|
99%
|
94%
|
Rehoboth,
DE
|
568,868
|
97%
|
100%
|
100%
|
99%
|
97%
|
Foley,
AL
|
557,185
|
91%
|
93%
|
94%
|
93%
|
94%
|
San
Marcos, TX
|
442,006
|
97%
|
99%
|
99%
|
97%
|
96%
|
Myrtle
Beach Hwy 501, SC
|
426,417
|
86%
|
92%
|
92%
|
96%
|
94%
|
Sevierville,
TN
|
419,038
|
98%
|
100%
|
100%
|
100%
|
99%
|
Myrtle
Beach Hwy 17, SC (2)
|
402,442
|
97%
|
100%
|
100%
|
99%
|
100%
|
Hilton
Head, SC
|
388,094
|
85%
|
88%
|
88%
|
88%
|
87%
|
Washington,
PA
|
370,525
|
82%
|
85%
|
86%
|
n/a
|
n/a
|
Charleston,
SC
|
352,315
|
91%
|
97%
|
95%
|
95%
|
94%
|
Commerce
II, GA
|
347,025
|
93%
|
96%
|
98%
|
98%
|
98%
|
Howell,
MI
|
324,631
|
94%
|
98%
|
97%
|
97%
|
93%
|
Branson,
MO
|
302,992
|
98%
|
100%
|
100%
|
98%
|
93%
|
Park
City, UT
|
298,379
|
99%
|
100%
|
98%
|
92%
|
93%
|
Locust
Grove, GA
|
293,868
|
95%
|
99%
|
100%
|
100%
|
96%
|
Westbrook,
CT
|
291,051
|
94%
|
99%
|
99%
|
99%
|
98%
|
Gonzales,
LA
|
282,403
|
99%
|
100%
|
100%
|
100%
|
99%
|
Williamsburg,
IA
|
277,230
|
91%
|
99%
|
100%
|
99%
|
99%
|
Lincoln
City, OR
|
270,280
|
94%
|
98%
|
100%
|
99%
|
98%
|
Tuscola,
IL
|
256,514
|
78%
|
83%
|
80%
|
82%
|
84%
|
Lancaster,
PA
|
255,152
|
97%
|
100%
|
100%
|
98%
|
100%
|
Tilton,
NH
|
245,563
|
96%
|
100%
|
100%
|
100%
|
100%
|
Fort
Myers, FL
|
198,950
|
95%
|
96%
|
92%
|
93%
|
98%
|
Commerce
I, GA
|
185,750
|
58%
|
74%
|
72%
|
72%
|
76%
|
Terrell,
TX
|
177,800
|
94%
|
100%
|
100%
|
100%
|
100%
|
Barstow,
CA
|
171,300
|
100%
|
100%
|
100%
|
99%
|
100%
|
West
Branch, MI
|
112,120
|
96%
|
100%
|
100%
|
100%
|
100%
|
Blowing
Rock, NC
|
104,235
|
100%
|
100%
|
100%
|
100%
|
98%
|
Nags
Head, NC
|
82,178
|
97%
|
97%
|
100%
|
100%
|
100%
|
Kittery
I, ME
|
59,694
|
100%
|
100%
|
100%
|
100%
|
100%
|
Kittery
II, ME
|
24,619
|
100%
|
100%
|
100%
|
100%
|
94%
|
Total
|
9,217,939
|
94%
(1)
|
97% (1)
(2)
|
97% (1)
(2)
|
96%
(2)
|
95%
(2)
|
Unconsolidated
joint ventures
Deer
Park, NY (3)
|
684,952
|
78%
|
78%
|
n/a
|
n/a
|
n/a
|
Wisconsin
Dells, WI
|
264,929
|
97%
|
100%
|
99%
|
100%
|
100%
|
(1)
|
Excludes
the occupancy rate at our Washington, Pennsylvania center which opened
during the third quarter of 2008 and had not yet
stabilized.
|
(2)
|
Excludes
the occupancy rate at our Myrtle Beach Hwy 17, South Carolina center which
was owned by an unconsolidated joint venture during those
periods. On January 5, 2009, we acquired the remaining 50%
interest in the joint venture and the property became
wholly-owned.
|
(3)
|
Includes
a 29,253 square foot warehouse adjacent to the shopping
center.
|
5
Portfolio
Occupancy at the End of Each Period (1)
03/09 12/08 09/08 06/08 03/08 12/07 09/07 06/07 03/07
94%
97% 97% 96% 95% 98% 97% 97% 95%
(1)
|
Excludes
one 264,929 square foot center in Wisconsin Dells, WI, of which Tanger
owns 50% interest in through joint venture arrangements. Also, excludes
one 655,699 square foot shopping center and one 29,253 square foot
warehouse in Deer Park, NY of which Tanger owns a 33.3% interest in
through a joint venture
arrangement.
|
(2)
|
Excludes
the occupancy rate at our Myrtle Beach Hwy 17, South Carolina center which
was owned by an unconsolidated joint venture during those
periods. On January 5, 2009, we acquired the remaining 50%
interest in the joint venture and the property became
wholly-owned
|
(3)
|
Excludes
the occupancy rate at our Charleston, South Carolina center which opened
during the third quarter of 2006 and had not yet
stabilized.
|
(4)
|
Excludes
the occupancy rate at our Washington, Pennsylvania center which opened
during the third quarter of 2008 and had not yet
stabilized.
|
6
Major Tenants (1)
Ten
Largest Tenants As of March 31, 2009
|
|||
Tenant
|
# of
Stores
|
GLA
|
% of
Total
GLA
|
The
Gap, Inc.
|
73
|
776,531
|
8.4%
|
Phillips-Van
Heusen
|
90
|
431,598
|
4.7%
|
VF
Outlet, Inc
|
33
|
308,298
|
3.3%
|
Nike
|
25
|
308,060
|
3.3%
|
Adidas
|
34
|
294,134
|
3.2%
|
Liz
Claiborne
|
34
|
269,210
|
2.9%
|
Dress
Barn, Inc.
|
38
|
259,851
|
2.8%
|
Carter’s
|
47
|
229,505
|
2.5%
|
Jones
Retail Corporation
|
75
|
209,532
|
2.3%
|
Polo
Ralph Lauren
|
23
|
197,669
|
2.2%
|
Total
of All Listed Above
|
472
|
3,284,388
|
35.6%
|
(1)
|
Excludes
one 264,929 square foot center in Wisconsin Dells, WI, of which Tanger
owns 50% interest in through joint venture arrangements. Also,
excludes one 655,699 square foot shopping center and one 29,253 square
foot warehouse in Deer Park, NY of which Tanger owns a 33.3% interest in
through a joint venture
arrangement.
|
7
Lease
Expirations as of March 31, 2009
Percentage
of Total Gross Leasable Area (1)
2009 2010 2011 2012
2013 2014 2015 2016
2017
2018 2019+
6.00% 17.00% 18.00% 18.00% 18.00% 9.00% 2.00% 2.00% 3.00% 4.00% 3.00%
Percentage
of Total Annualized Base Rent (1)
2009 2010 2011 2012
2013 2014 2015 2016
2017
2018 2019+
6.00% 16.00% 16.00% 17.00% 19.00% 8.00% 2.00% 3.00% 4.00% 5.00% 4.00%
(1)
|
Excludes
one 264,929 square foot center in Wisconsin Dells, WI, of which Tanger
owns 50% interest in through joint venture arrangements. Also, excludes
one 655,699 square foot shopping center and one 29,253 square foot
warehouse in Deer Park, NY of which Tanger owns a 33.3% interest in
through a joint venture
arrangement.
|
8
Leasing
Activity (1)
03/31/09
|
06/30/09
|
09/30/09
|
12/31/09
|
Year
to Date
|
Prior
Year
to Date
|
|
Re-tenanted
Space:
|
||||||
Number
of leases
|
51
|
51
|
73
|
|||
Gross
leasable area
|
188,153
|
188,153
|
279,014
|
|||
New
initial base rent per square foot
|
$24.75
|
$24.75
|
$23.03
|
|||
Prior
expiring base rent per square foot
|
$18.74
|
$18.74
|
$17.67
|
|||
Percent
increase
|
32.0%
|
32.0%
|
30.4%
|
|||
New
straight line base rent per square foot
|
$26.09
|
$26.09
|
$24.41
|
|||
Prior
straight line base rent per square foot
|
$18.31
|
$18.31
|
$17.23
|
|||
Percent
increase
|
42.4%
|
42.4%
|
41.7%
|
|||
Renewed
Space:
|
||||||
Number
of leases
|
162
|
162
|
166
|
|||
Gross
leasable area
|
806,051
|
806,051
|
800,197
|
|||
New
initial base rent per square foot
|
$18.05
|
$18.05
|
$19.37
|
|||
Prior
expiring base rent per square foot
|
$16.20
|
$16.20
|
$16.94
|
|||
Percent
increase
|
11.4%
|
11.4%
|
14.3%
|
|||
New
straight line base rent per square foot
|
$18.42
|
$18.42
|
$20.04
|
|||
Prior
straight line base rent per square foot
|
$16.08
|
$16.08
|
$16.99
|
|||
Percent
increase
|
14.5%
|
14.5%
|
17.9%
|
|||
Total
Re-tenanted and Renewed Space:
|
||||||
Number
of leases
|
213
|
213
|
239
|
|||
Gross
leasable area
|
994,204
|
994,204
|
1,079,211
|
|||
New
initial base rent per square foot
|
$19.32
|
$19.32
|
$20.32
|
|||
Prior
expiring base rent per square foot
|
$16.68
|
$16.68
|
$17.13
|
|||
Percent
increase
|
15.8%
|
15.8%
|
18.6%
|
|||
New
straight line base rent per square foot
|
$19.87
|
$19.87
|
$21.17
|
|||
Prior
straight line base rent per square foot
|
$16.50
|
$16.50
|
$17.05
|
|||
Percent
increase
|
20.4%
|
20.4%
|
24.1%
|
(1)
|
Excludes
one 264,929 square foot center in Wisconsin Dells, WI, of which Tanger
owns 50% interest in through joint venture arrangements. Also, excludes
one 655,699 square foot shopping center and one 29,253 square foot
warehouse in Deer Park, NY of which Tanger owns a 33.3% interest in
through a joint venture
arrangement.
|
9
Consolidated Balance
Sheets (dollars in thousands)
3/31/09
|
12/31/08
|
9/30/08
|
6/30/08
|
3/31/08
|
||
Assets
|
||||||
Rental
property
|
||||||
Land
|
$135,710
|
$135,689
|
$135,688
|
$130,077
|
$130,077
|
|
Buildings
|
1,348,211
|
1,260,243
|
1,233,906
|
1,130,536
|
1,127,956
|
|
Construction
in progress
|
4,805
|
3,823
|
16,377
|
90,614
|
53,173
|
|
Total
rental property
|
1,488,726
|
1,399,755
|
1,385,971
|
1,351,227
|
1,311,206
|
|
Accumulated
depreciation
|
(374,541)
|
(359,301)
|
(345,577)
|
(333,995)
|
(323,520)
|
|
Total
rental property – net
|
1,114,185
|
1,040,454
|
1,040,394
|
1,017,232
|
987,686
|
|
Cash
& cash equivalents
|
3,101
|
4,977
|
3,753
|
1,088
|
2,302
|
|
Investments
in unconsolidated joint ventures
|
9,773
|
9,496
|
12,184
|
11,703
|
9,225
|
|
Deferred
charges – net
|
48,294
|
37,750
|
39,644
|
41,593
|
42,056
|
|
Other
assets
|
34,010
|
29,248
|
28,811
|
28,097
|
31,698
|
|
Total
assets
|
$1,209,363
|
$1,121,925
|
$1,124,786
|
$1,099,713
|
$1,072,967
|
|
Liabilities
& equity
|
|
|
|
|||
Liabilities
|
|
|
||||
Debt
|
|
|
||||
Senior,
unsecured notes, net of discount
|
$391,133
|
$390,363
|
$389,605
|
$388,858
|
$388,123
|
|
Unsecured
term loan
|
235,000
|
235,000
|
235,000
|
235,000
|
---
|
|
Mortgages
payable, including discount/(premium)
|
34,634
|
---
|
---
|
---
|
172,121
|
|
Unsecured
lines of credit
|
188,400
|
161,500
|
149,500
|
128,300
|
156,900
|
|
Total
debt
|
849,167
|
786,863
|
774,105
|
752,158
|
717,144
|
|
Construction
trade payables
|
9,070
|
11,968
|
22,840
|
28,393
|
23,780
|
|
Accounts
payable & accruals
|
27,777
|
26,277
|
30,789
|
22,453
|
24,629
|
|
Other
liabilities
|
33,868
|
30,914
|
15,784
|
12,378
|
29,574
|
|
Total
liabilities
|
919,882
|
856,022
|
843,518
|
815,382
|
795,127
|
|
Equity
|
|
|
|
|
||
Shareholders’
equity
|
|
|
||||
Preferred
shares
|
75,000
|
75,000
|
75,000
|
75,000
|
75,000
|
|
Common
shares
|
319
|
317
|
317
|
316
|
315
|
|
Paid
in capital
|
372,762
|
371,190
|
369,999
|
368,034
|
365,535
|
|
Distributions
in excess of net income
|
(184,349)
|
(201,679)
|
(197,140)
|
(193,441)
|
(180,795)
|
|
Accum.
other comprehensive income (loss)
|
(8,533)
|
(9,617)
|
(73)
|
725
|
(14,938)
|
|
Total
shareholders’ equity
|
255,199
|
235,211
|
248,103
|
250,634
|
245,117
|
|
Non-controlling
interest
|
34,282
|
30,692
|
33,165
|
33,697
|
32,723
|
|
Total
Equity
|
289,481
|
265,903
|
281,268
|
284,331
|
277,840
|
|
Total
liabilities and equity
|
$1,209,363
|
$1,121,925
|
$1,124,786
|
$1,099,713
|
$1,072,967
|
10
Consolidated
Statements of Operations (dollars and shares in
thousands)
Three
Months Ended
|
YTD
|
||||||
03/09
|
12/08
|
09/08
|
06/08
|
03/08
|
03/09
|
03/08
|
|
Revenues
|
|||||||
Base
rentals
|
$ 42,927
|
$ 42,694
|
$ 40,519
|
$ 38,623
|
$ 37,232
|
$ 42,927
|
$ 37,232
|
Percentage
rentals
|
1,308
|
2,949
|
1,811
|
1,120
|
1,178
|
1,308
|
1,178
|
Expense
reimbursements
|
19,219
|
20,557
|
18,277
|
15,692
|
17,478
|
19,219
|
17,478
|
Other
income
|
1,704
|
2,137
|
2,166
|
1,570
|
1,388
|
1,704
|
1,388
|
Total
revenues
|
65,158
|
68,337
|
62,773
|
57,005
|
57,276
|
65,158
|
57,276
|
Expenses
|
|||||||
Property
operating
|
21,748
|
21,139
|
20,091
|
17,525
|
19,219
|
21,748
|
19,219
|
General
& administrative
|
5,935
|
5,099
|
6,217
|
5,677
|
5,271
|
5,935
|
5,271
|
Depreciation
& amortization
|
20,397
|
16,736
|
15,320
|
14,690
|
15,583
|
20,397
|
15,583
|
Abandoned
due diligence costs
|
---
|
3,336
|
587
|
---
|
---
|
---
|
---
|
Total
expenses
|
48,080
|
46,310
|
42,215
|
37,892
|
40,073
|
48,080
|
40,073
|
Operating
income
|
17,078
|
22,027
|
20,558
|
19,113
|
17,203
|
17,078
|
17,203
|
Interest
expense
|
11,210
|
10,972
|
9,811
|
10,143
|
10,199
|
11,210
|
10,199
|
Loss
on settlement of US treasury rate locks
|
---
|
---
|
---
|
8,910
|
---
|
---
|
---
|
Income
before equity in earnings (loss) of
unconsolidated
joint ventures and gain on
fair
value measurement of previously held
interest
in acquired joint venture
|
5,868
|
11,055
|
10,747
|
60
|
7,004
|
5,868
|
7,004
|
Equity
in earnings (loss) of unconsolidated
joint
ventures
|
(897)
|
(696)
|
596
|
558
|
394
|
(897)
|
394
|
Income
from continuing operations
|
4,971
|
10,359
|
11,343
|
618
|
7,398
|
4,971
|
7,398
|
Gain
on fair value measurement of
previously
held interest in acquired joint
venture
|
31,497
|
---
|
---
|
---
|
---
|
31,497
|
---
|
Net
income
|
36,468
|
10,359
|
11,343
|
618
|
7,398
|
36,468
|
7,398
|
Less
applicable preferred share dividends
|
(1,406)
|
(1,406)
|
(1,406)
|
(1,407)
|
(1,406)
|
(1,406)
|
(1,406)
|
Non-controlling
interest
|
(5,698)
|
(1,459)
|
(1,621)
|
129
|
(981)
|
(5,698)
|
(981)
|
Allocation
to participating securities
|
(437)
|
(195)
|
(195)
|
(195)
|
(139)
|
(437)
|
(139)
|
Net
income (loss) available to common
shareholders
|
$ 28,927
|
$ 7,299
|
$ 8,121
|
$ (855)
|
$ 4,872
|
$ 28,927
|
$ 4,872
|
Basic
earnings per common share:
|
|||||||
Income
(loss) from continuing operations
|
$ .93
|
$ .23
|
$ .26
|
$ (.03)
|
$ .16
|
$ .93
|
$ .16
|
Net
income (loss)
|
$ .93
|
$ .23
|
$ .26
|
$ (.03)
|
$ .16
|
$ .93
|
$ .16
|
Diluted
earnings per common share:
|
|||||||
Income
(loss) from continuing operations
|
$ .92
|
$ .23
|
$ .26
|
$ (.03)
|
$ .16
|
$ .92
|
$ .16
|
Net
income (loss)
|
$ .92
|
$ .23
|
$ .26
|
$ (.03)
|
$ .16
|
$ .92
|
$ .16
|
Weighted
average common shares:
|
|||||||
Basic
|
31,269
|
31,160
|
31,129
|
31,068
|
30,979
|
31,269
|
30,979
|
Diluted
|
31,350
|
31,258
|
31,739
|
31,446
|
31,240
|
31,350
|
31,240
|
11
FFO
and FAD Analysis (dollars and shares in thousands)
Three
Months Ended
|
YTD
|
||||||
03/09
|
12/08
|
09/08
|
06/08
|
03/08
|
03/09
|
03/08
|
|
Funds
from operations:
|
|||||||
Net
income
|
$
36,468
|
$ 10,359
|
$ 11,343
|
$ 618
|
$ 7,398
|
$ 36,468
|
$ 7,398
|
Adjusted
for -
|
|||||||
Depreciation
and amortization
uniquely
significant to real estate –
wholly-owned
|
20,278
|
16,630
|
15,219
|
14,608
|
15,508
|
20,278
|
15,508
|
Depreciation
and amortization
uniquely
significant to real estate –
joint
ventures
|
1,166
|
1,227
|
635
|
651
|
652
|
1,166
|
652
|
(Gain)
on fair value measurement of
previously
held interest in
acquired
joint venture
|
(31,497)
|
--
|
--
|
--
|
--
|
(31,497)
|
--
|
Funds
from operations
|
26,415
|
28,216
|
27,197
|
15,877
|
23,558
|
26,415
|
23,558
|
Preferred
share dividends
|
(1,406)
|
(1,406)
|
(1,406)
|
(1,407)
|
(1,406)
|
(1,406)
|
(1,406)
|
Allocation
to participating securities
|
(306)
|
(361)
|
(349)
|
(197)
|
(246)
|
(306)
|
(246)
|
Funds
from operations available to
common
shareholders
|
$
24,703
|
$
26,449
|
$ 25,442
|
$ 14,273
|
$
21,906
|
$ 24,703
|
$ 21,906
|
Funds
from operations per share
|
$.66
|
$.71
|
$.67
|
$
.38
|
$
.59
|
$
.66
|
$
.59
|
Funds
available for distribution to
common
shareholders:
|
|||||||
Funds
from operations
|
$
24,703
|
$
26,449
|
$ 25,442
|
$ 14,273
|
$ 21,906
|
$ 24,703
|
$ 21,906
|
Adjusted
for -
|
|||||||
Corporate
depreciation
excluded
above
|
119
|
106
|
101
|
82
|
75
|
119
|
75
|
Amortization
of finance costs
|
465
|
474
|
444
|
352
|
361
|
465
|
361
|
Amortization
of net debt discount
premium
|
1,070
|
758
|
747
|
297
|
117
|
1,070
|
117
|
Loss
on termination of US treasury
lock
derivatives
|
--
|
--
|
--
|
8,910
|
--
|
--
|
--
|
Amortization
of share compensation
|
1,297
|
1,368
|
1,404
|
1,396
|
1,224
|
1,297
|
1,224
|
Straight
line rent adjustment
|
(777)
|
(499)
|
(822)
|
(1,085)
|
(789)
|
(777)
|
(789)
|
Market
rent adjustment
|
78
|
(128)
|
(135)
|
(198)
|
105
|
78
|
105
|
2nd
generation tenant allowances
|
(2,371)
|
(3,042)
|
(3,088)
|
(2,701)
|
(4,177)
|
(2,371)
|
(4,177)
|
Capital
improvements
|
(2,761)
|
(6,736)
|
(12,062)
|
(9,500)
|
(2,549)
|
(2,761)
|
(2,549)
|
Funds
available for distribution
|
$
21,823
|
$
18,750
|
$
12,031
|
$
11,826
|
$
16,273
|
$
21,823
|
$
16,273
|
Funds
available for distribution
per
share
|
$ .58
|
$
.50
|
$
.32
|
$
.31
|
$
.44
|
$
.58
|
$
.44
|
Dividends
paid per share
|
$ .38
|
$
.38
|
$
.38
|
$
.38
|
$
.36
|
$
.38
|
$
.36
|
FFO
payout ratio
|
58%
|
54%
|
57%
|
100%
|
61%
|
58%
|
61%
|
FAD
payout ratio
|
66%
|
76%
|
119%
|
123%
|
82%
|
66%
|
82%
|
Diluted
weighted average common shs.
|
37,417
|
37,324
|
37,806
|
37,512
|
37,307
|
37,417
|
37,307
|
12
Unconsolidated
Joint Venture Information – All
Summary
Balance Sheets (dollars in thousands)
3/31/09
|
12/31/08
|
9/30/08
|
6/30/08
|
3/31/08
|
Tanger’s
Share as of
3/31/09
|
||
Assets
|
|||||||
Investment
properties at cost – net
|
$288,951
|
$323,546
|
$72,118
|
$73,033
|
$70,541
|
$101,947
|
|
Construction
in progress
|
---
|
---
|
226,031
|
181,246
|
134,756
|
---
|
|
Cash
and cash equivalents
|
13,195
|
5,359
|
4,104
|
3,896
|
2,708
|
4,823
|
|
Deferred
charges – net
|
6,307
|
7,025
|
6,041
|
6,184
|
2,157
|
2,185
|
|
Other
assets
|
4,399
|
6,324
|
7,853
|
7,894
|
8,613
|
1,565
|
|
Total
assets
|
$312,852
|
$342,254
|
$316,147
|
$272,253
|
$218,775
|
$110,520
|
|
Liabilities
& Owners’ Equity
|
|||||||
Mortgage
payable
|
$288,169
|
$303,419
|
$259,789
|
$215,028
|
$173,249
|
$100,265
|
|
Construction
trade payables
|
3,356
|
13,641
|
26,750
|
28,129
|
20,736
|
1,152
|
|
Accounts
payable & other liabilities
|
6,998
|
9,479
|
6,845
|
7,117
|
9,281
|
2,441
|
|
Total
liabilities
|
298,523
|
326,539
|
293,384
|
250,274
|
203,266
|
103,858
|
|
Owners’
equity
|
14,329
|
15,715
|
22,763
|
21,979
|
15,509
|
6,662
|
|
Total
liabilities & owners’ equity
|
$312,852
|
$342,254
|
$316,147
|
$272,253
|
$218,775
|
$110,520
|
Summary
Statements of Operations (dollars in thousands)
Three
Months Ended
|
YTD
|
||||||
03/09
|
12/08
|
09/08
|
06/08
|
03/08
|
03/09
|
03/08
|
|
Revenues
|
$8,524
|
$10,573
|
$5,582
|
$5,031
|
$4,757
|
$8,524
|
$4,757
|
Expenses
|
|||||||
Property
operating
|
4,247
|
6,679
|
2,128
|
1,720
|
1,802
|
4,247
|
1,802
|
General
& administrative
|
189
|
403
|
90
|
79
|
19
|
189
|
19
|
Depreciation
& amortization
|
3,174
|
3,022
|
1,302
|
1,344
|
1,345
|
3,174
|
1,345
|
Total
expenses
|
7,610
|
10,104
|
3,520
|
3,143
|
3,166
|
7,610
|
3,166
|
Operating
income
|
914
|
469
|
2,062
|
1,888
|
1,591
|
914
|
1,591
|
Interest
expense
|
3,731
|
3,414
|
932
|
820
|
840
|
3,731
|
840
|
Net
income (loss)
|
$(2,817)
|
$(2,945)
|
$1,130
|
$1,068
|
$751
|
$(2,817)
|
$751
|
Tanger’s
share of:
|
|||||||
Total
revenues less property
operating
and general &
administrative
expenses (“NOI”)
|
$ 1,534
|
$1,808
|
$1,692
|
$1,617
|
$1,466
|
$ 1,534
|
$1,466
|
Net
income
|
$ (897)
|
$(696)
|
$596
|
$558
|
$394
|
$ (897)
|
$394
|
Depreciation
(real estate related)
|
$ 1,166
|
$1,227
|
$635
|
$651
|
$652
|
$ 1,166
|
$652
|
13
Unconsolidated
Joint Venture Information – Wisconsin Dells
Summary
Balance Sheets (dollars in thousands)
03/31/09
|
12/31/08
|
09/30/08
|
06/30/08
|
3/31/08
|
Tanger’s
Share as of
03/31/09
|
||
Assets
|
|||||||
Investment
properties at cost - net
|
$33,718
|
$34,068
|
$34,426
|
$34,965
|
$35,556
|
$16,859
|
|
Cash
and cash equivalents
|
2,436
|
2,352
|
1,210
|
676
|
277
|
1,218
|
|
Deferred
charges – net
|
493
|
528
|
575
|
640
|
706
|
247
|
|
Other
assets
|
589
|
533
|
582
|
731
|
860
|
295
|
|
Total
assets
|
$37,236
|
$37,481
|
$36,793
|
$37,012
|
$37,399
|
$18,619
|
|
Liabilities
& Owners’ Equity
|
|||||||
Mortgage
payable
|
$25,250
|
$25,250
|
$25,250
|
$25,250
|
$25,250
|
$12,625
|
|
Construction
trade payables
|
199
|
199
|
--
|
--
|
158
|
100
|
|
Accounts
payable & other liabilities
|
654
|
816
|
725
|
727
|
591
|
327
|
|
Total
liabilities
|
26,103
|
26,265
|
25,975
|
25,977
|
25,999
|
13,052
|
|
Owners’
equity
|
11,133
|
11,216
|
10,818
|
11,035
|
11,400
|
5,567
|
|
Total
liabilities & owners’ equity
|
$37,236
|
$37,481
|
$36,793
|
$37,012
|
$37,399
|
$18,619
|
Summary
Statements of Operations (dollars in thousands)
Three
Months Ended
|
YTD
|
||||||
03/09
|
12/08
|
09/08
|
06/08
|
03/08
|
03/09
|
03/08
|
|
Revenues
|
$1,771
|
$2,644
|
$1,903
|
$1,795
|
$1,848
|
$1,771
|
$1,848
|
Expenses
|
|||||||
Property
operating
|
685
|
694
|
582
|
615
|
712
|
685
|
712
|
General
& administrative
|
3
|
6
|
2
|
6
|
3
|
3
|
3
|
Depreciation
& amortization
|
613
|
615
|
610
|
607
|
606
|
613
|
606
|
Total
expenses
|
1,301
|
1,315
|
1,194
|
1,228
|
1,321
|
1,301
|
1,321
|
Operating
income
|
470
|
1,329
|
709
|
567
|
527
|
470
|
527
|
Interest
expense
|
134
|
272
|
266
|
271
|
339
|
134
|
339
|
Net
income
|
$ 336
|
$1,057
|
$443
|
$296
|
$188
|
$ 336
|
$188
|
Tanger’s
share of:
|
|||||||
Total
revenues less property
operating
and general &
administrative
expenses (“NOI”)
|
$541
|
$971
|
$659
|
$587
|
$567
|
$541
|
$567
|
Net
income
|
$177
|
$538
|
$232
|
$158
|
$105
|
$177
|
$105
|
Depreciation
(real estate related)
|
$297
|
$296
|
$295
|
$294
|
$292
|
$297
|
$292
|
14
Unconsolidated
Joint Venture Information – Deer Park
Summary
Balance Sheets (dollars in thousands)
03/31/09
|
12/31/08
|
09/30/08
|
06/30/08
|
03/31/08
|
Tanger’s
Share as of
03/31/09
|
||
Assets
|
|||||||
Investment
properties at cost - net
|
$ 255,174
|
$ 255,885
|
$ 3,443
|
$ 3,424
|
$
---
|
$ 85,058
|
|
Construction
in progress
|
---
|
---
|
226,031
|
181,246
|
134,756
|
---
|
|
Cash
and cash equivalents
|
10,645
|
2,093
|
1,141
|
1,851
|
1,395
|
3,548
|
|
Deferred
charges – net
|
5,814
|
5,895
|
4,822
|
4,900
|
727
|
1,938
|
|
Other
assets
|
3,810
|
3,632
|
5,039
|
4,828
|
5,489
|
1,270
|
|
Total
assets
|
$275,443
|
$267,505
|
$240,476
|
$196,249
|
$142,367
|
$
91,814
|
|
Liabilities
& Owners’ Equity
|
|||||||
Mortgage
payable
|
$262,919
|
$242,369
|
$198,739
|
$153,978
|
$112,199
|
$
87,640
|
|
Construction
trade payables
|
3,157
|
13,182
|
25,859
|
27,185
|
19,846
|
1,052
|
|
Accounts
payable & other liabilities
|
6,344
|
6,414
|
4,343
|
4,764
|
6,418
|
2,114
|
|
Total
liabilities
|
272,420
|
261,965
|
228,941
|
185,927
|
138,463
|
90,806
|
|
Owners’
equity
|
3,023
|
5,540
|
11,535
|
10,322
|
3,904
|
1,008
|
|
Total
liabilities & owners’ equity
|
$275,443
|
$267,505
|
$240,476
|
$196,249
|
$142,367
|
$ 91,814
|
Summary
Statements of Operations (dollars in thousands)
Three
Months Ended
|
YTD
|
||||||
03/09
|
12/08
|
09/08
|
06/08
|
03/08
|
03/09
|
03/08
|
|
Revenues
|
$6,753
|
$4,855
|
$450
|
$42
|
$21
|
$6,753
|
$21
|
Expenses
|
|||||||
Property
operating
|
3,562
|
4,852
|
424
|
4
|
--
|
3,562
|
--
|
General
& administrative
|
186
|
376
|
84
|
46
|
9
|
186
|
9
|
Depreciation
& amortization
|
2,539
|
1,652
|
20
|
4
|
--
|
2,539
|
--
|
Total
expenses
|
6,287
|
6,880
|
528
|
54
|
9
|
6,287
|
9
|
Operating
income
|
466
|
(2,025)
|
(78)
|
(12)
|
12
|
466
|
12
|
Interest
expense
|
3,597
|
2,588
|
30
|
6
|
--
|
3,597
|
--
|
Net
income (loss)
|
$(3,131)
|
$(4,613)
|
$(108)
|
$(18)
|
$12
|
$(3,131)
|
$12
|
Tanger’s
share of:
|
|||||||
Total
revenues less property
operating
and general &
administrative
expenses (“NOI”)
|
$ 1,002
|
$ (123)
|
$(18)
|
$(2)
|
$4
|
$ 1,002
|
$4
|
Net
income (loss)
|
$(1,065)
|
$(1,540)
|
$(36)
|
$(6)
|
$4
|
$(1,065)
|
$4
|
Depreciation
(real estate related)
|
$ 868
|
$ 554
|
$ 7
|
$ 1
|
$--
|
$ 868
|
$--
|
15
Debt
Outstanding Summary (dollars in thousands)
As
of March 31, 2009
|
|||
Principal
Balance
|
Interest
Rate
|
Maturity
Date
|
|
Secured
debt
|
|||
Myrtle
Beach Hwy 17 mortgage (1)
|
$ 35,800
|
Libor
+ 1.40%
|
4/7/10
|
Unsecured
debt
|
|||
Unsecured
term loan credit facility (2)
|
235,000
|
Libor
+ 1.60%
|
6/10/11
|
Unsecured
credit facilities (3)
|
188,400
|
Libor
+ 0.60 – 0.75%
|
06/30/11
|
2015
Senior unsecured notes
|
250,000
|
6.15%
|
11/15/15
|
2026
Senior unsecured exchangeable notes (4)
|
149,500
|
3.75%
|
8/15/26
|
Net debt discounts
|
(9,533)
|
||
Total
consolidated debt
|
$849,167
|
||
Tanger’s
share of unconsolidated JV debt:
|
|||
Wisconsin
Dells
|
12,625
|
Libor
+ 1.30%
|
02/24/10
|
Deer Park (5)
|
87,640
|
Libor
+ 1.375 – 3.50%
|
5/17/11
|
Total
Tanger’s share of unconsolidated JV debt
|
$100,265
|
(1)
|
In
January 2009, we acquired the remaining 50% interest in the Myrtle Beach
Hwy 17 joint venture, thus assuming the existing mortgage on the
property. In March 2005, the joint venture entered into an
interest rate swap agreement for a notional amount of $35.0
million. The purpose of the swap was to fix the interest rate
on a portion of the $35.8 million outstanding mortgage completed in April
2005. The swap fixed the one month LIBOR rate at
4.59%. This swap, combined with the current spread of 140 basis
points on the mortgage, fixes the interest on $35.0 million of variable
rate debt at 5.99% until March 15,
2010.
|
(2)
|
In
July 2008, we entered into an interest rate swap agreement 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.
|
(3)
|
The
company has six lines of credit with a borrowing capacity totaling $325.0
million, of which $25.0 million expires June 30, 2009, $260.0 million
expires on June 30, 2011 and $40.0 million expires on August 30,
2011.
|
(4)
|
On
January 1, 2009, we adopted the provisions of FSP APB 14-1 “Accounting for
Convertible Debt Instruments That May Be Settled in Cash upon Conversion
(Including Partial Cash Settlement)”, which require us to bifurcate the
notes into debt and equity components based on the fair value of the notes
independent of the conversion feature as of the date of issuance in August
2006. As a result of this adoption we recorded an initial debt
discount of $15.0 million and the notes now have an effective interest
rate of 6.11%. FSP APB 14-1 was applied using retrospective
treatment which means that prior periods have been restated. As
of March 31, 2009, the debt discount had a recorded value of $7.7
million.
|
(5)
|
In
May 2007, the joint venture entered into a four-year, interest-only
construction loan facility with a one-year maturity extension
option. The facility includes a senior loan, with an interest
rate of LIBOR plus 137.5 basis points, and a mezzanine loan, with an
interest rate of LIBOR plus 350 basis points. As of March
31, 2009, the outstanding principle balances of the senior and mezzanine
loans were $245.6 million and $15.0 million, respectively, and $23.4
million was available for funding of additional construction draw requests
under the senior loan facility. In June 2007, the joint venture
entered into two interest rate swap agreements, the purpose of which was
to fix the interest rate on the senior loan. The first swap was
for a notional amount of $49.0 million and fixed the one month LIBOR rate
at 5.47%. This swap, combined with the spread of 137.5 basis
points, fixes the joint venture’s interest rate on $49.0 million of the
variable rate debt at 6.845% until June 1, 2009. The second
swap fixed the one month LIBOR rate at 6.715% through June 1,
2009. The notional amount of this swap is $121.0
million. The escalation schedule was based on the projected
outstanding balances of the senior loan. In June 2008, the
joint venture entered into an interest-only mortgage loan agreement with
an interest rate of LIBOR plus 185 basis points and a maturity of May 17,
2011. As of March 31, 2009, the outstanding principle balance
under this mortgage was $2.3
million.
|
16
Future
Scheduled Principal Payments (dollars in thousands)
As
of March 31, 2009
|
|||
Year
|
Tanger
Consolidated
Payments
|
Tanger’s
Share
of
Unconsolidated
JV
Payments
|
Total
Scheduled
Payments
|
2009
|
$
--
|
$ --
|
$ --
|
2010
|
35,800
|
12,625
|
48,425
|
2011
|
423,400
|
87,640
|
511,040
|
2012
|
--
|
--
|
--
|
2013
|
--
|
--
|
--
|
2014
|
--
|
--
|
--
|
2015
|
250,000
|
250,000
|
|
2016
|
--
|
--
|
--
|
2017
|
--
|
--
|
--
|
2018
& thereafter
|
(1)
149,500
|
--
|
149,500
|
$858,700
|
$100,265
|
$958,965
|
|
Net
Discount on Debt
|
(9,533)
|
--
|
(9,533)
|
$849,167
|
$100,265
|
$949,432
|
Senior Unsecured Notes Financial
Covenants (2)
As
of March 31, 2009
|
|||
Required
|
Actual
|
Compliance
|
|
Total
Consolidated Debt to Adjusted Total Assets
|
60%
|
53%
|
Yes
|
Total
Secured Debt to Adjusted Total Assets
|
40%
|
2%
|
Yes
|
Total
Unencumbered Assets to Unsecured Debt
|
135%
|
186%
|
Yes
|
Consolidated
Income Available for Debt Service
to
Annual
Debt Service Charge
|
2.00
|
3.65
|
Yes
|
(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.
|
(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..
|
17
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
18