EXHIBIT 99.2
Published on July 26, 2006
Tanger
Factory Outlet Centers, Inc.
Supplemental
Operating and Financial Data
June
30,
2006
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, 2005.
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 (1)
|
5
|
||||
Portfolio
Occupancy at the End of Each Period (1)
|
6
|
||||
Major
Tenants (1)
|
7
|
||||
Lease
Expirations as of June 30, 2006
|
8
|
||||
Leasing
Activity (1)
|
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
|
3
Geographic
Diversification
As
of June 30, 2006
|
|||
State
|
#
of Centers
|
GLA
|
%
of GLA
|
South
Carolina
|
2
|
820,511
|
10%
|
Georgia
|
3
|
818,274
|
10%
|
New
York
|
1
|
729,315
|
9%
|
Alabama
|
2
|
636,668
|
8%
|
Texas
|
2
|
620,000
|
8%
|
Delaware
|
1
|
568,873
|
7%
|
Michigan
|
2
|
436,751
|
6%
|
Tennessee
|
1
|
419,038
|
5%
|
Utah
|
1
|
300,602
|
4%
|
Connecticut
|
1
|
291,051
|
4%
|
Missouri
|
1
|
277,883
|
4%
|
Iowa
|
1
|
277,230
|
3%
|
Oregon
|
1
|
270,280
|
3%
|
Illinois
|
1
|
256,514
|
3%
|
Pennsylvania
|
1
|
255,152
|
3%
|
Louisiana
|
1
|
243,499
|
3%
|
New
Hampshire
|
1
|
227,998
|
3%
|
Florida
|
1
|
198,924
|
3%
|
North
Carolina
|
2
|
186,458
|
2%
|
California
|
1
|
109,600
|
1%
|
Maine
|
2
|
84,313
|
1%
|
Total
(1)
|
29
|
8,028,934
|
100%
|
(1) |
Excludes
one 401,992 square foot center in Myrtle Beach, SC of which Tanger
owns a
50% interest through a joint venture arrangement and three centers
totaling 293,462 square feet for which we only have management
responsibilities.
|
4
Property
Summary - Occupancy
at End of Each Period Shown (1)
Location
|
Total
GLA
6/30/06
|
%
Occupied
6/30/06
|
%
Occupied
3/31/06
|
%
Occupied
12/31/05
|
%
Occupied
9/30/05
|
%
Occupied
6/30/05
|
Riverhead,
NY
|
729,315
|
99%
|
98%
|
99%
|
100%
|
99%
|
Rehoboth,
DE
|
568,873
|
99%
|
98%
|
99%
|
99%
|
100%
|
Foley,
AL
|
557,093
|
96%
|
94%
|
97%
|
98%
|
99%
|
San
Marcos, TX
|
442,510
|
99%
|
97%
|
100%
|
99%
|
99%
|
Myrtle
Beach, SC
|
427,417
|
94%
|
91%
|
93%
|
90%
|
93%
|
Sevierville,
TN
|
419,038
|
100%
|
100%
|
100%
|
100%
|
100%
|
Hilton
Head, SC
|
393,094
|
84%
|
81%
|
88%
|
87%
|
90%
|
Commerce
II, GA
|
338,656
|
99%
|
98%
|
97%
|
99%
|
99%
|
Howell,
MI
|
324,631
|
100%
|
95%
|
99%
|
98%
|
96%
|
Park
City, UT
|
300,602
|
100%
|
100%
|
100%
|
99%
|
99%
|
Locust
Grove, GA
|
293,868
|
94%
|
95%
|
100%
|
99%
|
98%
|
Westbrook,
CT
|
291,051
|
92%
|
90%
|
94%
|
92%
|
92%
|
Branson,
MO
|
277,883
|
100%
|
99%
|
100%
|
100%
|
100%
|
Williamsburg,
IA
|
277,230
|
97%
|
99%
|
100%
|
99%
|
96%
|
Lincoln
City, OR
|
270,280
|
98%
|
99%
|
94%
|
94%
|
92%
|
Tuscola,
IL
|
256,514
|
70%
|
70%
|
75%
|
76%
|
76%
|
Lancaster,
PA
|
255,152
|
100%
|
99%
|
100%
|
100%
|
99%
|
Gonzales,
LA
|
243,499
|
100%
|
100%
|
100%
|
98%
|
100%
|
Tilton,
NH
|
227,998
|
99%
|
97%
|
100%
|
96%
|
96%
|
Fort
Myers, FL
|
198,924
|
94%
|
91%
|
95%
|
91%
|
91%
|
Commerce
I, GA
|
185,750
|
93%
|
87%
|
90%
|
90%
|
86%
|
Terrell,
TX
|
177,490
|
99%
|
99%
|
100%
|
99%
|
99%
|
West
Branch, MI
|
112,120
|
98%
|
98%
|
100%
|
100%
|
97%
|
Barstow,
CA
|
109,600
|
95%
|
95%
|
95%
|
93%
|
98%
|
Blowing
Rock, NC
|
104,280
|
100%
|
100%
|
100%
|
100%
|
100%
|
Nags
Head, NC
|
82,178
|
100%
|
97%
|
100%
|
98%
|
100%
|
Boaz,
AL
|
79,575
|
92%
|
92%
|
95%
|
95%
|
95%
|
Kittery
I, ME
|
59,694
|
100%
|
100%
|
100%
|
100%
|
100%
|
Kittery
II, ME
|
24,619
|
100%
|
100%
|
100%
|
100%
|
100%
|
Pigeon
Forge, TN
|
n/a
|
n/a
|
n/a
|
99%
|
95%
|
96%
|
North
Branch, MN
|
n/a
|
n/a
|
n/a
|
100%
|
100%
|
100%
|
Total
|
8,028,934
|
96%
|
95%
|
97%
|
96%
|
97%
|
(1) |
Excludes
one 401,992 square foot center in Myrtle Beach, SC of which Tanger
owns a
50% interest through a joint venture arrangement and three centers
totaling 293,462 square feet for which we only have management
responsibilities.
|
5
Portfolio
Occupancy at the End of Each Period (1)
'06/06 '03/06 '12/05 '09/05 '06/05 '03/05
'12/04
'09/04
'06/04
96% 95% 97% 96% 97% 95%
97% 96%
95%
(1) |
Excludes
one 401,992 square foot center in Myrtle Beach, SC of which Tanger
owns a
50% interest through a joint venture arrangement and three centers
totaling 293,462 square feet for which we only have management
responsibilities.
|
6
Major
Tenants
(1)
Ten
Largest Tenants As of June 30, 2006
|
||||||||||
Tenant
|
#
of
Stores
|
GLA
|
%
of
Total
GLA
|
|||||||
The
Gap, Inc.
|
57
|
568,056
|
7.1
|
%
|
||||||
Phillips-Van
Heusen
|
90
|
432,039
|
5.4
|
%
|
||||||
Liz
Claiborne
|
39
|
306,929
|
3.8
|
%
|
||||||
VF
Factory Outlet
|
30
|
266,524
|
3.3
|
%
|
||||||
Adidas
|
32
|
256,671
|
3.2
|
%
|
||||||
Dress
Barn, Inc.
|
32
|
218,858
|
2.7
|
%
|
||||||
Carter’s
|
42
|
207,931
|
2.6
|
%
|
||||||
Polo
Ralph Lauren
|
23
|
188,628
|
2.4
|
%
|
||||||
Jones
Retail Corporation
|
64
|
182,323
|
2.3
|
%
|
||||||
Brown
Group Retail, Inc.
|
38
|
163,398
|
2.0
|
%
|
||||||
Total
of All Listed Above
|
447
|
2,791,357
|
34.8
|
%
|
(1) |
Excludes
one 401,992 square foot center in Myrtle Beach, SC of which Tanger
owns a
50% interest through a joint venture arrangement and three centers
totaling 293,462 square feet for which we only have management
responsibilities.
|
7
Lease
Expirations as of June 30, 2006
Percentage
of Total Gross Leasable Area (1)
2006 2007 2008 2009 2010 2011
2012 2013
2014 2015 2016+
5.00% 19.00% 17.00% 19.00% 16.00% 15.00% 4.00% 1.00% 1.00% 1.00% 2.00%
5.00% 19.00% 17.00% 19.00% 16.00% 15.00% 4.00% 1.00% 1.00% 1.00% 2.00%
Percentage
of Total Annualized Base Rent (1)
2006 2007 2008 2009 2010 2011
2012 2013
2014 2015 2016+
5.00% 18.00% 17.00% 18.00% 18.00% 14.00% 3.00% 2.00% 1.00% 2.00% 2.00%
5.00% 18.00% 17.00% 18.00% 18.00% 14.00% 3.00% 2.00% 1.00% 2.00% 2.00%
(1) |
Excludes
one 401,992 square foot center in Myrtle Beach, SC of which Tanger
owns a
50% interest through a joint venture arrangement and three centers
totaling 293,462 square feet center for which we only have management
responsibilities.
|
8
Leasing
Activity
(1)
|
03/31/06
|
06/30/06
|
09/30/06
|
12/31/06
|
Year
to Date
|
Prior
Year
to Date
|
|||||||||||||
Re-tenanted
Space:
|
|||||||||||||||||||
Number
of leases
|
60
|
44
|
104
|
74
|
|||||||||||||||
Gross
leasable area
|
220,484
|
150,083
|
370,567
|
322,186
|
|||||||||||||||
New
base rent per square foot
|
$
|
17.98
|
$
|
21.32
|
$
|
19.33
|
$
|
16.95
|
|||||||||||
Prior
base rent per square foot
|
$
|
15.48
|
$
|
16.47
|
$
|
15.88
|
$
|
16.28
|
|||||||||||
Percent
increase in rent per square foot
|
16.1
|
%
|
29.5
|
%
|
21.7
|
%
|
4.1
|
%
|
|||||||||||
New
average base rent per square foot
|
$
|
18.61
|
$
|
22.15
|
$
|
20.04
|
Not
available
|
||||||||||||
Prior
average base rent per square foot
|
$
|
15.35
|
$
|
16.21
|
$
|
15.70
|
Not
available
|
||||||||||||
Percent
increase in average rent
per
square foot
|
21.2
|
%
|
36.7
|
%
|
27.7
|
%
|
Not
available
|
||||||||||||
Renewed
Space:
|
|||||||||||||||||||
Number
of leases
|
220
|
69
|
289
|
243
|
|||||||||||||||
Gross
leasable area
|
942,601
|
316,120
|
1,258,721
|
1,073,851
|
|||||||||||||||
New
base rent per square foot
|
$
|
17.71
|
$
|
16.22
|
$
|
17.34
|
$
|
16.99
|
|||||||||||
Prior
base rent per square foot
|
$
|
16.37
|
$
|
14.72
|
$
|
15.96
|
$
|
15.74
|
|||||||||||
Percent
increase in rent per square foot
|
8.2
|
%
|
10.2
|
%
|
8.7
|
%
|
7.9
|
%
|
|||||||||||
New
average base rent per square foot
|
$
|
17.91
|
$
|
16.38
|
$
|
17.53
|
Not
available
|
||||||||||||
Prior
average base rent per square foot
|
$
|
16.03
|
$
|
14.37
|
$
|
15.62
|
Not
available
|
||||||||||||
Percent
increase in average rent
per
square foot
|
11.7
|
%
|
14.0
|
%
|
12.2
|
%
|
Not
available
|
||||||||||||
Total
Re-tenanted and Renewed Space:
|
|||||||||||||||||||
Number
of leases
|
280
|
113
|
393
|
317
|
|||||||||||||||
Gross
leasable area
|
1,163,085
|
466,203
|
1,629,288
|
1,396,037
|
|||||||||||||||
New
base rent per square foot
|
$
|
17.76
|
$
|
17.86
|
$
|
17.79
|
$
|
16.98
|
|||||||||||
Prior
base rent per square foot
|
$
|
16.20
|
$
|
15.28
|
$
|
15.94
|
$
|
15.87
|
|||||||||||
Percent
increase in rent per square foot
|
9.6
|
%
|
16.9
|
%
|
11.6
|
%
|
7.0
|
%
|
|||||||||||
New
average base rent per square foot
|
$
|
18.05
|
$
|
18.24
|
$
|
18.10
|
Not
available
|
||||||||||||
Prior
average base rent per square foot
|
$
|
15.90
|
$
|
14.96
|
$
|
15.63
|
Not
available
|
||||||||||||
Percent
increase in average rent
per
square foot
|
13.5
|
%
|
21.9
|
%
|
15.8
|
%
|
Not
available
|
(1) |
Excludes
one 401,992 square foot center in Myrtle Beach, SC of which Tanger
owns a
50% interest through a joint venture arrangement and three centers
totaling 293,462 square feet for which we only have management
responsibilities.
|
9
Consolidated
Balance Sheets (dollars in thousands)
6/30/06
|
3/31/06
|
12/31/05
|
9/30/05
|
6/30/05
|
||||||||||||
Assets
|
||||||||||||||||
Rental property
|
||||||||||||||||
Land
|
$
|
119,876
|
$
|
119,969
|
$
|
120,715
|
$
|
113,284
|
$
|
113,284
|
||||||
Buildings
|
1,017,245
|
1,005,300
|
1,004,545
|
960,105
|
956,440
|
|||||||||||
Construction in progress
|
51,260
|
32,459
|
27,606
|
8,797
|
6,044
|
|||||||||||
Total rental property
|
1,188,381
|
1,157,728
|
1,152,866
|
1,082,186
|
1,075,768
|
|||||||||||
Accumulated depreciation
|
(266,958
|
)
|
(257,256
|
)
|
(253,765
|
)
|
(247,179
|
)
|
(237,688
|
)
|
||||||
Total rental property - net
|
921,423
|
900,472
|
899,101
|
835,007
|
838,080
|
|||||||||||
Cash & cash equivalents
|
1,785
|
2,153
|
2,930
|
6,219
|
3,543
|
|||||||||||
Short-term investments
|
--
|
--
|
--
|
20,000
|
--
|
|||||||||||
Assets held for sale
|
--
|
--
|
2,637
|
--
|
--
|
|||||||||||
Investments in unconsolidated joint ventures
|
15,130
|
14,960
|
13,020
|
6,913
|
6,764
|
|||||||||||
Deferred charges - net
|
56,867
|
59,497
|
64,555
|
52,873
|
54,818
|
|||||||||||
Other assets
|
27,008
|
38,148
|
18,362
|
19,982
|
15,021
|
|||||||||||
Total
assets
|
$
|
1,022,213
|
$
|
1,015,230
|
$
|
1,000,605
|
$
|
940,994
|
$
|
918,226
|
||||||
Liabilities,
minority interests & shareholders’ equity
|
||||||||||||||||
Liabilities
|
||||||||||||||||
Debt
|
||||||||||||||||
Senior, unsecured notes, net of discount
|
$
|
349,132
|
$
|
349,115
|
$
|
349,099
|
$
|
100,000
|
$
|
100,000
|
||||||
Mortgages payable, including premium
|
198,177
|
199,662
|
201,233
|
281,069
|
290,197
|
|||||||||||
Unsecured note
|
53,500
|
53,500
|
53,500
|
53,500
|
53,500
|
|||||||||||
Unsecured lines of credit
|
49,800
|
47,100
|
59,775
|
--
|
45,330
|
|||||||||||
Total debt
|
650,609
|
649,377
|
663,607
|
434,569
|
489,027
|
|||||||||||
Construction trade payables
|
22,372
|
14,247
|
13,464
|
8,294
|
9,231
|
|||||||||||
Accounts payable & accruals
|
22,095
|
21,434
|
23,954
|
14,849
|
16,984
|
|||||||||||
Total liabilities
|
695,076
|
685,058
|
701,025
|
457,712
|
515,242
|
|||||||||||
Minority
interests
|
||||||||||||||||
Consolidated joint venture
|
--
|
--
|
--
|
227,234
|
225,103
|
|||||||||||
Operating partnership
|
53,541
|
54,124
|
49,366
|
42,220
|
31,963
|
|||||||||||
Total minority interests
|
53,541
|
54,124
|
49,366
|
269,454
|
257,066
|
|||||||||||
Shareholders’
equity
|
||||||||||||||||
Preferred shares
|
75,000
|
75,000
|
55,000
|
--
|
--
|
|||||||||||
Common shares
|
310
|
309
|
307
|
307
|
277
|
|||||||||||
Paid in capital
|
332,103
|
330,545
|
338,688
|
349,287
|
278,811
|
|||||||||||
Distributions in excess of net income
|
(142,497
|
)
|
(136,853
|
)
|
(140,738
|
)
|
(130,955
|
)
|
(126,436
|
)
|
||||||
Deferred compensation
|
--
|
--
|
(5,501
|
)
|
(5,930
|
)
|
(6,372
|
)
|
||||||||
Accum. other compreh. income (loss)
|
8,680
|
7,047
|
2,458
|
1,119
|
(362
|
)
|
||||||||||
Total shareholders’ equity
|
273,596
|
276,048
|
250,214
|
213,828
|
145,918
|
|||||||||||
Total
liabilities, minority interests & shareholders’
equity
|
$
|
1,022,213
|
$
|
1,015,230
|
$
|
1,000,605
|
$
|
940,994
|
$
|
918,226
|
10
Consolidated
Statements of Operations (dollars and shares in
thousands)
Three
Months Ended
|
YTD
|
|||||||||||||||||||||
|
06/06
|
03/06
|
12/05
|
09/05
|
06/05
|
06/06
|
06/05
|
|||||||||||||||
Revenues
|
||||||||||||||||||||||
Base rentals
|
$
|
33,879
|
$
|
32,965
|
$
|
33,855
|
$
|
33,311
|
$
|
32,845
|
$
|
66,844
|
$
|
64,061
|
||||||||
Percentage rentals
|
1,398
|
1,158
|
2,418
|
1,794
|
1,254
|
2,556
|
2,134
|
|||||||||||||||
Expense reimbursements
|
13,747
|
12,720
|
15,255
|
13,925
|
12,296
|
26,467
|
26,235
|
|||||||||||||||
Other income
|
1,504
|
1,355
|
2,098
|
1,563
|
1,182
|
2,859
|
2,112
|
|||||||||||||||
Total revenues
|
50,528
|
48,198
|
53,626
|
50,593
|
47,577
|
98,726
|
94,542
|
|||||||||||||||
Expenses
|
||||||||||||||||||||||
Property operating
|
15,995
|
14,765
|
17,347
|
15,554
|
14,143
|
30,760
|
29,843
|
|||||||||||||||
General & administrative
|
4,077
|
4,081
|
3,509
|
3,578
|
3,711
|
8,158
|
6,754
|
|||||||||||||||
Depreciation & amortization
|
13,593
|
15,950
|
12,246
|
11,923
|
11,243
|
29,543
|
23,996
|
|||||||||||||||
Total expenses
|
33,665
|
34,796
|
33,102
|
31,055
|
29,097
|
68,461
|
60,593
|
|||||||||||||||
Operating
income
|
16,863
|
13,402
|
20,524
|
19,538
|
18,480
|
30,265
|
33,949
|
|||||||||||||||
Interest expense (1)
|
9,890
|
10,034
|
18,600
|
7,932
|
8,167
|
19,924
|
16,395
|
|||||||||||||||
Income
before equity in earnings of
unconsolidated joint ventures, minority
interests, discontinued operations and loss
on sale of real estate excluded from
discontinued operations
|
6,973
|
3,368
|
1,924
|
11,606
|
10,313
|
10,341
|
17,554
|
|||||||||||||||
Equity
in earnings of unconsolidated
joint ventures
|
285
|
147
|
165
|
255
|
268
|
432
|
459
|
|||||||||||||||
Minority
interests:
|
||||||||||||||||||||||
Consolidated joint venture
|
--
|
--
|
(3,832
|
)
|
(6,860
|
)
|
(6,727
|
)
|
--
|
(13,351
|
)
|
|||||||||||
Operating partnership
|
(969
|
)
|
(381
|
)
|
379
|
(881
|
)
|
(700
|
)
|
(1,350
|
)
|
(846
|
)
|
|||||||||
Income
(loss) from continuing operations
|
6,289
|
3,134
|
(1,364
|
)
|
4,120
|
3,154
|
9,423
|
3,816
|
||||||||||||||
Discontinued
operations (2)
|
--
|
11,713
|
1,489
|
293
|
326
|
11,713
|
578
|
|||||||||||||||
Income
before loss on sale of real
estate
|
6,289
|
14,847
|
125
|
4,413
|
3,480
|
21,136
|
4,394
|
|||||||||||||||
Loss
on sale of real estate excluded from
discontinued operations
|
--
|
--
|
--
|
--
|
--
|
--
|
(3,843
|
)
|
||||||||||||||
Net
income
|
6,289
|
14,847
|
125
|
4,413
|
3,480
|
21,136
|
551
|
|||||||||||||||
Less
applicable preferred share dividends
|
(1,406
|
)
|
(1,215
|
)
|
(538
|
)
|
--
|
--
|
(2,621
|
)
|
--
|
|||||||||||
Net
income (loss) available to common
shareholders
|
$
|
4,883
|
$
|
13,632
|
$
|
(413
|
)
|
$
|
4,413
|
$
|
3,480
|
$
|
18,515
|
$
|
551
|
|||||||
Basic
earnings per common share:
|
||||||||||||||||||||||
Income (loss) from continuing operations
|
$
|
.16
|
$
|
.06
|
$
|
(.06
|
)
|
$
|
.15
|
$
|
.12
|
$
|
.22
|
$
|
--
|
|||||||
Net income (loss)
|
$
|
.16
|
$
|
.45
|
$
|
(.01
|
)
|
$
|
.16
|
$
|
.13
|
$
|
.61
|
$
|
.02
|
|||||||
Diluted
earnings per common share:
|
||||||||||||||||||||||
Income (loss) from continuing operations
|
$
|
.16
|
$
|
.06
|
$
|
(.06
|
)
|
$
|
.14
|
$
|
.11
|
$
|
.22
|
$
|
--
|
|||||||
Net income (loss)
|
$
|
.16
|
$
|
.44
|
$
|
(.01
|
)
|
$
|
.15
|
$
|
.13
|
$
|
.60
|
$
|
.02
|
|||||||
Weighted
average common shares:
|
||||||||||||||||||||||
Basic
|
30,593
|
30,531
|
30,452
|
28,374
|
27,357
|
30,562
|
27,330
|
|||||||||||||||
Diluted
|
30,915
|
30,861
|
30,753
|
28,680
|
27,576
|
30,889
|
27,546
|
(1) |
Three
months ended December 31, 2005 includes prepayment premium and deferred
loan cost write off of $9.9
million.
|
(2) |
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.
|
11
FFO
and FAD Analysis (dollars and shares in thousands)
|
Three
Months Ended
|
YTD
|
||||||||||||||||||||
|
06/06
|
03/06
|
12/05
|
09/05
|
06/05
|
06/06
|
06/05
|
|||||||||||||||
Funds
from operations:
|
||||||||||||||||||||||
Net income
|
$
|
6,289
|
$
|
14,847
|
$
|
125
|
$
|
4,413
|
$
|
3,480
|
$
|
21,136
|
$
|
551
|
||||||||
Adjusted for -
|
||||||||||||||||||||||
Minority interest in operating
partnership
|
969
|
381
|
(379
|
)
|
881
|
700
|
1,350
|
846
|
||||||||||||||
Minority interest adjustment
consolidated joint venture
|
--
|
--
|
234
|
(441
|
)
|
(277
|
)
|
--
|
(108
|
)
|
||||||||||||
Minority interest, depreciation
and amortization in
discontinued operations
|
--
|
2,444
|
480
|
247
|
249
|
2,444
|
482
|
|||||||||||||||
Depreciation and amortization
uniquely significant to real estate -
wholly owned
|
13,526
|
15,885
|
12,181
|
11,856
|
11,181
|
29,411
|
23,880
|
|||||||||||||||
Depreciation and amortization
uniquely significant to real estate -
joint
ventures
|
379
|
379
|
379
|
375
|
370
|
758
|
739
|
|||||||||||||||
(Gain) loss on sale of real estate
|
--
|
(13,833
|
)
|
--
|
--
|
--
|
(13,833
|
)
|
3,843
|
|||||||||||||
Preferred share dividend
|
(1,406
|
)
|
(1,215
|
)
|
(538
|
)
|
--
|
(2,621
|
)
|
--
|
||||||||||||
Funds
from operations
|
$
|
19,757
|
$
|
18,888
|
$
|
12,482
|
$
|
17,331
|
$
|
15,703
|
$
|
38,645
|
$
|
30,233
|
||||||||
Funds
from operations per share
|
$
|
.53
|
$
|
.51
|
$
|
.34
|
$
|
.50
|
$
|
.47
|
$
|
1.05
|
$
|
.90
|
||||||||
Funds
available for distribution:
|
||||||||||||||||||||||
Funds from operations
|
$
|
19,757
|
$
|
18,888
|
$
|
12,482
|
$
|
17,331
|
$
|
15,703
|
$
|
38,645
|
$
|
30,233
|
||||||||
Adjusted For -
|
||||||||||||||||||||||
Corporate depreciation
excluded above
|
66
|
65
|
66
|
66
|
62
|
131
|
117
|
|||||||||||||||
Amortization of finance costs
|
298
|
298
|
276
|
323
|
341
|
596
|
696
|
|||||||||||||||
Early extinguishment of debt
|
--
|
--
|
9,866
|
--
|
--
|
--
|
--
|
|||||||||||||||
Amortization of share compensation
|
661
|
481
|
429
|
426
|
468
|
1,142
|
710
|
|||||||||||||||
Straight line rent adjustment
|
(601
|
)
|
(464
|
)
|
(393
|
)
|
(706
|
)
|
(539
|
)
|
(1,065
|
)
|
(651
|
)
|
||||||||
Market rent adjustment
|
(348
|
)
|
(458
|
)
|
(158
|
)
|
76
|
(613
|
)
|
(806
|
)
|
(659
|
)
|
|||||||||
Market rate interest adjustment
|
(581
|
)
|
(568
|
)
|
(609
|
)
|
(652
|
)
|
(643
|
)
|
(1,149
|
)
|
(1,272
|
)
|
||||||||
2nd
generation tenant allowances
|
(2,017
|
)
|
(1,650
|
)
|
(2,130
|
)
|
(1,290
|
)
|
(2,346
|
)
|
(3,667
|
)
|
(6,808
|
)
|
||||||||
Capital improvements
|
(2,913
|
)
|
(2,424
|
)
|
(1,572
|
)
|
(1,841
|
)
|
(2,231
|
)
|
(5,337
|
)
|
(3,183
|
)
|
||||||||
Consolidated joint venture minority interest share of adjustments
|
--
|
--
|
(234
|
)
|
441
|
277
|
--
|
108
|
||||||||||||||
Funds
available for distribution
|
$
|
14,322
|
$
|
14,168
|
$
|
18,023
|
$
|
14,174
|
$
|
10,479
|
$
|
28,490
|
$
|
19,291
|
||||||||
Funds
available for distribution
per share
|
$
|
.39
|
$
|
.38
|
$
|
.49
|
$
|
.41
|
$
|
.31
|
$
|
.77
|
$
|
.57
|
||||||||
Dividends
paid per share
|
$
|
.34
|
$
|
.3225
|
$
|
.3225
|
$
|
.3225
|
$
|
.3225
|
$
|
.6625
|
$
|
.635
|
||||||||
FFO
payout ratio
|
64
|
%
|
63
|
%
|
95
|
%
|
65
|
%
|
69
|
%
|
63
|
%
|
71
|
%
|
||||||||
FAD
payout ratio
|
87
|
%
|
85
|
%
|
66
|
%
|
79
|
%
|
104
|
%
|
86
|
%
|
111
|
%
|
||||||||
Diluted
weighted average common shs.
|
36,982
|
36,928
|
36,820
|
34,747
|
33,643
|
36,956
|
33,613
|
12
Unconsolidated
Joint Venture Information -
All
Summary
Balance Sheets (dollars in thousands)
|
6/30/06
|
3/31/06
|
12/31/05
|
09/30/05
|
6/30/05
|
Tanger’s
Share as of 6/30/06 (1
|
)
|
||||||||||||
Assets
|
|||||||||||||||||||
Investment properties at cost - net
|
$
|
37,474
|
$
|
64,463
|
$
|
64,915
|
$
|
65,489
|
$
|
67,446
|
$
|
18,737
|
|||||||
Construction in progress
|
65,298
|
26,562
|
15,734
|
96
|
--
|
28,030
|
|||||||||||||
Cash and cash equivalents
|
2,926
|
5,284
|
6,355
|
4,171
|
4,253
|
1,306
|
|||||||||||||
Deferred charges - net
|
1,805
|
1,729
|
1,548
|
1,340
|
1,433
|
902
|
|||||||||||||
Other assets
|
13,220
|
10,647
|
6,690
|
6,073
|
4,245
|
4,935
|
|||||||||||||
Total
assets
|
$
|
120,723
|
$
|
108,685
|
$
|
95,242
|
$
|
77,169
|
$
|
77,377
|
$
|
53,910
|
|||||||
Liabilities
& Owners’ Equity
|
|||||||||||||||||||
Mortgage payable
|
$
|
77,380
|
$
|
69,323
|
$
|
61,081
|
$
|
61,066
|
$
|
61,024
|
$
|
34,511
|
|||||||
Member loans payable
|
--
|
--
|
--
|
550
|
--
|
--
|
|||||||||||||
Construction trade payables
|
9,665
|
6,646
|
6,588
|
215
|
477
|
4,833
|
|||||||||||||
Accounts payable & other liabilities
|
858
|
1,035
|
1,177
|
1,239
|
1,956
|
401
|
|||||||||||||
Total
liabilities
|
87,903
|
77,004
|
68,846
|
63,070
|
63,457
|
39,745
|
|||||||||||||
Owners’
equity
|
32,820
|
31,681
|
26,396
|
14,099
|
13,920
|
14,165
|
|||||||||||||
Total
liabilities & owners’ equity
|
$
|
120,723
|
$
|
108,685
|
$
|
95,242
|
$
|
77,169
|
$
|
77,377
|
$
|
53,910
|
Summary
Statements of Operations (dollars in thousands)
Three
Months Ended
|
YTD
|
|||||||||||||||||||||
|
06/06
|
03/06
|
12/05
|
09/05
|
06/05
|
06/06
|
06/05
|
|||||||||||||||
Revenues
|
$
|
3,171
|
$
|
2,657
|
$
|
2,730
|
$
|
2,735
|
$
|
2,933
|
$
|
5,828
|
$
|
5,444
|
||||||||
Expenses
|
||||||||||||||||||||||
Property operating
|
1,202
|
1,030
|
1,050
|
888
|
1,067
|
2,232
|
2,041
|
|||||||||||||||
General
& administrative
|
66
|
7
|
5
|
4
|
15
|
73
|
15
|
|||||||||||||||
Depreciation & amortization
|
788
|
786
|
789
|
777
|
769
|
1,574
|
1,536
|
|||||||||||||||
Total expenses
|
2,056
|
1,823
|
1,844
|
1,669
|
1,851
|
3,879
|
3,592
|
|||||||||||||||
Operating
income
|
1,115
|
834
|
886
|
1,066
|
1,082
|
1,949
|
1,852
|
|||||||||||||||
Interest expense
|
578
|
569
|
586
|
584
|
574
|
1,147
|
991
|
|||||||||||||||
Net
income
|
$
|
537
|
$
|
265
|
$
|
300
|
$
|
482
|
$
|
508
|
$
|
802
|
$
|
861
|
||||||||
Tanger’s
share of:
|
||||||||||||||||||||||
Total revenues less property
operating and general &
administrative expenses (“NOI”)
|
$
|
952
|
$
|
810
|
$
|
837
|
$
|
922
|
$
|
925
|
$
|
1,762
|
$
|
1,694
|
||||||||
Net income
|
$
|
285
|
$
|
147
|
$
|
165
|
$
|
255
|
$
|
268
|
$
|
432
|
$
|
459
|
||||||||
Depreciation (real estate related)
|
$
|
379
|
$
|
379
|
$
|
379
|
$
|
375
|
$
|
370
|
$
|
758
|
$
|
739
|
13
Unconsolidated
Joint Venture Information - TWMB Associates, LLC
Summary
Balance Sheets (dollars in thousands)
|
06/30/06
|
03/31/06
|
12/31/05
|
09/30/05
|
06/30/05
|
Tanger’s
Share as of 06/30/06
|
|||||||||||||
Assets
|
|||||||||||||||||||
Investment
properties at cost - net
|
$
|
37,474
|
$
|
38,137
|
$
|
38,817
|
$
|
39,486
|
$
|
40,119
|
$
|
18,737
|
|||||||
Cash
and cash equivalents
|
1,761
|
2,093
|
1,993
|
2,268
|
2,080
|
881
|
|||||||||||||
Deferred
charges - net
|
1,119
|
1,159
|
1,257
|
1,339
|
1,432
|
560
|
|||||||||||||
Other assets
|
3,020
|
2,473
|
1,760
|
1,731
|
1,977
|
1,510
|
|||||||||||||
Total
assets
|
$
|
43,374
|
$
|
43,862
|
$
|
43,827
|
$
|
44,824
|
$
|
45,608
|
$
|
21,688
|
|||||||
Liabilities
& Owners’ Equity
|
|||||||||||||||||||
Mortgage payable
|
$
|
35,800
|
$
|
35,800
|
$
|
35,800
|
$
|
35,800
|
$
|
35,800
|
$
|
17,900
|
|||||||
Construction trade payables
|
174
|
174
|
184
|
215
|
477
|
87
|
|||||||||||||
Accounts payable & other liabilities
|
541
|
491
|
176
|
694
|
1,411
|
271
|
|||||||||||||
Total
liabilities
|
36,515
|
36,465
|
36,160
|
36,709
|
37,688
|
18,258
|
|||||||||||||
Owners’
equity
|
6,859
|
7,397
|
7,667
|
8,115
|
7,920
|
3,430
|
|||||||||||||
Total
liabilities & owners’ equity
|
$
|
43,374
|
$
|
43,862
|
$
|
43,827
|
$
|
44,824
|
$
|
45,608
|
$
|
21,688
|
Summary
Statements of Operations (dollars in thousands)
Three
Months Ended
|
YTD
|
|||||||||||||||||||||
|
06/06
|
03/06
|
12/05
|
09/05
|
06/05
|
06/06
|
06/05
|
|||||||||||||||
Revenues
|
$
|
2,976
|
$
|
2,657
|
$
|
2,730
|
$
|
2,735
|
$
|
2,933
|
$
|
5,633
|
$
|
5,444
|
||||||||
Expenses
|
||||||||||||||||||||||
Property operating
|
1,035
|
1,030
|
1,050
|
888
|
1,067
|
2,065
|
2,041
|
|||||||||||||||
General & administrative
|
20
|
7
|
5
|
4
|
15
|
27
|
15
|
|||||||||||||||
Depreciation & amortization
|
788
|
786
|
789
|
777
|
769
|
1,574
|
1,536
|
|||||||||||||||
Total expenses
|
1,843
|
1,823
|
1,844
|
1,669
|
1,851
|
3,666
|
3,592
|
|||||||||||||||
Operating
income
|
1,133
|
834
|
886
|
1,066
|
1,082
|
1,967
|
1,852
|
|||||||||||||||
Interest expense
|
578
|
569
|
586
|
584
|
574
|
1,147
|
991
|
|||||||||||||||
Net
income
|
$
|
555
|
$
|
265
|
$
|
300
|
$
|
482
|
$
|
508
|
$
|
820
|
$
|
861
|
||||||||
Tanger’s
share of:
|
||||||||||||||||||||||
Total revenues less property
operating and general &
administrative expenses (“NOI”)
|
$
|
961
|
$
|
810
|
$
|
837
|
$
|
922
|
$
|
925
|
$
|
1,771
|
$
|
1,694
|
||||||||
Net income
|
$
|
292
|
$
|
147
|
$
|
165
|
$
|
255
|
$
|
268
|
$
|
439
|
$
|
459
|
||||||||
Depreciation (real estate related)
|
$
|
379
|
$
|
379
|
$
|
379
|
$
|
375
|
$
|
370
|
$
|
758
|
$
|
739
|
14
Unconsolidated
Joint Venture Information - Tanger Wisconsin Dells, LLC
Summary
Balance Sheets (dollars in thousands)
|
06/30/06
|
03/31/06
|
12/31/05
|
09/30/05
|
06/30/05
|
Tanger’s
Share as of 06/30/06
|
|||||||||||||
Assets
|
|||||||||||||||||||
Construction in progress
|
$
|
37,582
|
$
|
26,562
|
$
|
15,734
|
$
|
96
|
$
|
--
|
$
|
18,791
|
|||||||
Cash and cash equivalents
|
220
|
18
|
2,305
|
291
|
100
|
110
|
|||||||||||||
Deferred charges - net
|
685
|
569
|
290
|
--
|
--
|
343
|
|||||||||||||
Other assets
|
148
|
18
|
12
|
263
|
--
|
74
|
|||||||||||||
Total
assets
|
$
|
38,635
|
$
|
27,167
|
$
|
18,341
|
$
|
650
|
$
|
100
|
$
|
19,318
|
|||||||
Liabilities
& Owners’ Equity
|
|||||||||||||||||||
Mortgage payable
|
$
|
16,508
|
$
|
8,194
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
8,254
|
|||||||
Member loans payable
|
--
|
--
|
--
|
550
|
--
|
--
|
|||||||||||||
Construction trade payables
|
9,491
|
6,472
|
6,404
|
--
|
--
|
4,746
|
|||||||||||||
Accounts payable & other liabilities
|
147
|
1
|
458
|
--
|
--
|
73
|
|||||||||||||
Total
liabilities
|
26,146
|
14,667
|
6,862
|
550
|
--
|
13,073
|
|||||||||||||
Owners’
equity
|
12,489
|
12,500
|
11,479
|
100
|
100
|
6,245
|
|||||||||||||
Total
liabilities & owners’ equity
|
$
|
38,635
|
$
|
27,167
|
$
|
18,341
|
$
|
650
|
$
|
100
|
$
|
19,318
|
Summary
Statements of Operations (dollars in thousands)
Three
Months Ended
|
YTD
|
|||||||||||||||||||||
|
06/06
|
03/06
|
12/05
|
09/05
|
06/05
|
06/06
|
06/05
|
|||||||||||||||
Revenues
|
$
|
162
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
162
|
$
|
--
|
||||||||
Expenses
|
||||||||||||||||||||||
Property operating
|
167
|
--
|
--
|
--
|
--
|
167
|
--
|
|||||||||||||||
General & administrative
|
6
|
--
|
--
|
--
|
--
|
6
|
--
|
|||||||||||||||
Depreciation & amortization
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||||||||||||
Total
expenses
|
173
|
--
|
--
|
--
|
--
|
173
|
--
|
|||||||||||||||
Operating
income
|
(11
|
)
|
--
|
--
|
--
|
--
|
(11
|
)
|
--
|
|||||||||||||
Interest expense
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||||||||||||
Net
loss
|
$
|
(11
|
)
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
(11
|
)
|
$
|
--
|
||||||
Tanger’s
share of:
|
||||||||||||||||||||||
Total revenues less property
operating and general &
administrative expenses (“NOI”)
|
$
|
(5
|
)
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
(5
|
)
|
$
|
--
|
||||||
Net loss
|
$
|
(5
|
)
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
(5
|
)
|
$
|
--
|
||||||
Depreciation (real estate related)
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
--
|
15
Unconsolidated
Joint Venture Information - Deer Park Enterprise, LLC
Summary
Balance Sheets (dollars in thousands)
|
06/30/06
|
03/31/06
|
12/31/05
|
09/30/05
|
06/30/05
|
Tanger’s
Share as of 06/30/06
|
|||||||||||||
Assets
|
|||||||||||||||||||
Investment in properties at cost - net
|
$
|
--
|
$
|
26,326
|
$
|
26,098
|
$
|
26,003
|
$
|
27,327
|
$
|
--
|
|||||||
Construction in progress
|
27,716
|
--
|
--
|
--
|
--
|
9,239
|
|||||||||||||
Cash and cash equivalents
|
945
|
3,173
|
2,057
|
1,612
|
2,073
|
315
|
|||||||||||||
Deferred charges - net
|
1
|
1
|
1
|
1
|
1
|
--
|
|||||||||||||
Other assets
|
10,052
|
8,156
|
4,918
|
4,079
|
2,268
|
3,351
|
|||||||||||||
Total
assets
|
$
|
38,714
|
$
|
37,656
|
$
|
33,074
|
$
|
31,695
|
$
|
31,669
|
$
|
12,905
|
|||||||
Liabilities
& Owners’ Equity
|
|||||||||||||||||||
Mortgage payable
|
$
|
25,072
|
$
|
25,329
|
$
|
25,281
|
$
|
25,266
|
$
|
25,224
|
$
|
8,357
|
|||||||
Accounts payable & other liabilities
|
170
|
543
|
543
|
545
|
545
|
57
|
|||||||||||||
Total
liabilities
|
25,242
|
25,872
|
25,824
|
25,811
|
25,769
|
8,414
|
|||||||||||||
Owners’
equity
|
13,472
|
11,784
|
7,250
|
5,884
|
5,900
|
4,491
|
|||||||||||||
Total
liabilities & owners’ equity
|
$
|
38,714
|
$
|
37,656
|
$
|
33,074
|
$
|
31,695
|
$
|
31,669
|
$
|
12,905
|
Summary
Statements of Operations (dollars in thousands)
Three
Months Ended
|
YTD
|
|||||||||||||||||||||
|
06/06
|
03/06
|
12/05
|
09/05
|
06/05
|
06/06
|
06/05
|
|||||||||||||||
Revenues
|
$
|
33
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
33
|
$
|
--
|
||||||||
Expenses
|
||||||||||||||||||||||
Property operating
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||||||||||||
General & administrative
|
40
|
--
|
--
|
--
|
--
|
40
|
--
|
|||||||||||||||
Depreciation & amortization
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||||||||||||
Total expenses
|
40
|
--
|
--
|
--
|
--
|
40
|
--
|
|||||||||||||||
Operating
income
|
(7
|
)
|
--
|
--
|
--
|
--
|
(7
|
)
|
--
|
|||||||||||||
Interest expense
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||||||||||||
Net
loss
|
$
|
(7
|
)
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
(7
|
)
|
$
|
--
|
||||||
Tanger’s
share of:
|
||||||||||||||||||||||
Total revenues less property
operating and general &
administrative expenses (“NOI”)
|
$
|
(2
|
)
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
(2
|
)
|
$
|
--
|
||||||
Net loss
|
$
|
(2
|
)
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
(2
|
)
|
$
|
--
|
||||||
Depreciation (real estate related)
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
--
|
16
Debt
Outstanding Summary (dollars in thousands)
As
of June 30, 2006
|
||||||||||
|
Principal
Balance
|
Interest
Rate
|
Maturity
Date
|
|||||||
Mortgage
debt
|
||||||||||
Blowing Rock, NC
|
$
|
9,113
|
8.860
|
%
|
09/01/10
|
|||||
Nags Head, NC
|
6,184
|
8.860
|
%
|
09/01/10
|
||||||
COROC Holdings, LLC, including centers
located
in Rehoboth Beach, DE; Foley, AL;
Myrtle Beach (Hwy 501), SC; Hilton Head,
SC; Park City, UT; Westbrook, CT;
Lincoln City, OR; Tuscola, IL; Tilton, NH
|
178,256
|
6.590
|
%
|
07/10/08
|
||||||
Net debt premium, COROC Holdings, LLC (1)
|
4,623
|
|||||||||
Total
mortgage debt
|
198,176
|
|||||||||
Corporate
debt
|
||||||||||
Unsecured term loan
|
53,500
|
Libor
+ 0.85
|
%
|
03/26/08
|
||||||
Unsecured
credit facilities
|
49,800
|
Libor
+ 0.85
|
%
|
(2
|
)
|
|||||
2008 Senior unsecured notes
|
100,000
|
9.125
|
%
|
02/15/08
|
||||||
2015 Senior unsecured notes
|
250,000
|
6.15
|
%
|
11/15/15
|
||||||
Net
discount, senior unsecured notes
|
(867
|
)
|
||||||||
Total
corporate debt
|
452,433
|
|||||||||
Total
debt
|
$
|
650,609
|
Senior
Unsecured Notes Financial Covenants (3)
As
of June 30, 2006
|
|||
Required
|
Actual
|
Compliance
|
|
Total
Consolidated Debt to Adjusted Total Assets
|
60%
|
51%
|
Yes
|
Total
Secured Debt to Adjusted Total Assets
|
40%
|
16%
|
Yes
|
Total
Unencumbered Assets to Unsecured Debt
|
135%
|
149%
|
Yes
|
Consolidated
Income Available for Debt Service to Annual Debt Service
Charge
|
2.00
|
3.48
|
Yes
|
(1) |
Represents
a net premium on mortgage debt related to the Charter Oak
acquisition.
|
(2) |
The
unsecured credit facilities expire at various times from June 30,
2008 to
June 30, 2009.
|
(3) |
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
Future
Scheduled Principal Payments (dollars in thousands)
As
of June 30, 2006
|
|||
Year
|
Scheduled
Amortization
Payments
|
Balloon
Payments
|
Total
Scheduled
Payments
|
2006
|
$1,941
|
$ --
|
$
1,941
|
2007
|
4,121
|
--
|
4,121
|
2008
|
2,688
|
363,651
|
366,339
|
2009
|
394
|
10,000
|
10,394
|
2010
|
181
|
13,878
|
14,059
|
2011
|
--
|
--
|
--
|
2012
|
--
|
--
|
--
|
2013
|
--
|
--
|
--
|
2014
|
--
|
--
|
--
|
2015
& thereafter
|
250,000
|
250,000
|
|
$9,325
|
$637,529
|
$646,854
|
|
Net
Premium on Debt
|
3,755
|
||
$650,609
|
18
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) 292-3010 ext 6825
Fax:
(336) 297-0931
e-mail:
tangermail@tangeroutlet.com
Mail:
Tanger Factory Outlet Centers, Inc.
3200 Northline Avenue
Suite 360
Greensboro, NC 27408
19