x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
North Carolina (Tanger Factory Outlet Centers, Inc.) | 56-1815473 |
North Carolina (Tanger Properties Limited Partnership) | 56-1822494 |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
3200 Northline Avenue, Suite 360, Greensboro, NC 27408 | |
(Address of principal executive offices) | |
(336) 292-3010 | |
(Registrant's telephone number, including area code) |
Tanger Factory Outlet Centers, Inc. | Yes x No o |
Tanger Properties Limited Partnership | Yes x No o |
Tanger Factory Outlet Centers, Inc. | Yes x No o |
Tanger Properties Limited Partnership | Yes x No o |
Tanger Factory Outlet Centers, Inc. | ||
Large accelerated filer x | Accelerated filer o | |
Non-accelerated filer o | Smaller reporting company o | |
(Do not check if a smaller reporting company) | Emerging growth company o |
Tanger Properties Limited Partnership | ||
Large accelerated filer o | Accelerated filer o | |
Non-accelerated filer x | Smaller reporting company o | |
(Do not check if a smaller reporting company) | Emerging growth company o |
Tanger Factory Outlet Centers, Inc. | o |
Tanger Properties Limited Partnership | o |
Tanger Factory Outlet Centers, Inc. | Yes o No x |
Tanger Properties Limited Partnership | Yes o No x |
• | enhancing investors' understanding of the Company and the Operating Partnership by enabling investors to view the business as a whole in the same manner as management views and operates the business; |
• | eliminating duplicative disclosure and providing a more streamlined and readable presentation since a substantial portion of the disclosure applies to both the Company and the Operating Partnership; and |
• | creating time and cost efficiencies through the preparation of one combined report instead of two separate reports. |
• | Debt of the Company and the Operating Partnership; |
• | Shareholders' Equity, if applicable, and Partners' Equity; |
• | Earnings Per Share and Earnings Per Unit; |
• | Accumulated Other Comprehensive Income of the Company and the Operating Partnership; |
• | Liquidity and Capital Resources in the Management's Discussion and Analysis of Financial Condition and Results of Operations. |
Page Number | |
Part I. Financial Information | |
Item 1. | |
FINANCIAL STATEMENTS OF TANGER FACTORY OUTLET CENTERS, INC. (Unaudited) | |
Consolidated Balance Sheets - as of March 31, 2017 and December 31, 2016 | |
Consolidated Statements of Operations - for the three months ended March 31, 2017 and 2016 | |
Consolidated Statements of Comprehensive Income - for the three months ended March 31, 2017 and 2016 | |
Consolidated Statements of Shareholders' Equity - for the three months ended March 31, 2017 and 2016 | |
Consolidated Statements of Cash Flows - for the three months ended March 31, 2017 and 2016 | |
FINANCIAL STATEMENTS OF TANGER PROPERTIES LIMITED PARTNERSHIP (Unaudited) | |
Consolidated Balance Sheets - as of March 31, 2017 and December 31, 2016 | |
Consolidated Statements of Operations - for the three months ended March 31, 2017 and 2016 | |
Consolidated Statements of Comprehensive Income - for the three months ended March 31, 2017 and 2016 | |
Consolidated Statements of Equity - for the three months ended March 31, 2017 and 2016 | |
Consolidated Statements of Cash Flows - for the three months ended March 31, 2017 and 2016 | |
Condensed Notes to Consolidated Financial Statements of Tanger Factory Outlet Centers, Inc. and Tanger Properties Limited Partnership | |
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations | |
Item 3. Quantitative and Qualitative Disclosures about Market Risk | |
Item 4. Controls and Procedures (Tanger Factory Outlet Centers, Inc. and Tanger Properties Limited Partnership) | |
Part II. Other Information | |
Item 1. Legal Proceedings | |
Item 1A. Risk Factors | |
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds | |
Item 4. Mine Safety Disclosure | |
Item 6. Exhibits | |
Signatures |
March 31, 2017 | December 31, 2016 | |||||||
Assets | ||||||||
Rental property: | ||||||||
Land | $ | 272,153 | $ | 272,153 | ||||
Buildings, improvements and fixtures | 2,667,087 | 2,647,477 | ||||||
Construction in progress | 65,461 | 46,277 | ||||||
3,004,701 | 2,965,907 | |||||||
Accumulated depreciation | (839,843 | ) | (814,583 | ) | ||||
Total rental property, net | 2,164,858 | 2,151,324 | ||||||
Cash and cash equivalents | 7,225 | 12,222 | ||||||
Investments in unconsolidated joint ventures | 127,901 | 128,104 | ||||||
Deferred lease costs and other intangibles, net | 146,965 | 151,579 | ||||||
Prepaids and other assets | 92,821 | 82,985 | ||||||
Total assets | $ | 2,539,770 | $ | 2,526,214 | ||||
Liabilities and Equity | ||||||||
Liabilities | ||||||||
Debt: | ||||||||
Senior, unsecured notes, net | $ | 1,135,806 | $ | 1,135,309 | ||||
Unsecured term loans, net | 322,575 | 322,410 | ||||||
Mortgages payable, net | 171,458 | 172,145 | ||||||
Unsecured lines of credit, net | 69,622 | 58,002 | ||||||
Total debt | 1,699,461 | 1,687,866 | ||||||
Accounts payable and accrued expenses | 82,772 | 78,143 | ||||||
Other liabilities | 59,534 | 54,764 | ||||||
Total liabilities | 1,841,767 | 1,820,773 | ||||||
Commitments and contingencies | ||||||||
Equity | ||||||||
Tanger Factory Outlet Centers, Inc.: | ||||||||
Common shares, $.01 par value, 300,000,000 shares authorized, 96,456,117 and 96,095,891 shares issued and outstanding at March 31, 2017 and December 31, 2016, respectively | 965 | 961 | ||||||
Paid in capital | 821,509 | 820,251 | ||||||
Accumulated distributions in excess of net income | (132,571 | ) | (122,701 | ) | ||||
Accumulated other comprehensive loss | (26,632 | ) | (28,295 | ) | ||||
Equity attributable to Tanger Factory Outlet Centers, Inc. | 663,271 | 670,216 | ||||||
Equity attributable to noncontrolling interests: | ||||||||
Noncontrolling interests in Operating Partnership | 34,573 | 35,066 | ||||||
Noncontrolling interests in other consolidated partnerships | 159 | 159 | ||||||
Total equity | 698,003 | 705,441 | ||||||
Total liabilities and equity | $ | 2,539,770 | $ | 2,526,214 |
Three months ended March 31, | ||||||||
2017 | 2016 | |||||||
Revenues: | ||||||||
Base rentals | $ | 80,330 | $ | 72,623 | ||||
Percentage rentals | 1,855 | 2,150 | ||||||
Expense reimbursements | 36,598 | 33,242 | ||||||
Management, leasing and other services | 579 | 1,121 | ||||||
Other income | 2,006 | 1,669 | ||||||
Total revenues | 121,368 | 110,805 | ||||||
Expenses: | ||||||||
Property operating | 40,387 | 37,874 | ||||||
General and administrative | 11,412 | 11,565 | ||||||
Abandoned pre-development costs | 627 | — | ||||||
Depreciation and amortization | 31,294 | 26,567 | ||||||
Total expenses | 83,720 | 76,006 | ||||||
Operating income | 37,648 | 34,799 | ||||||
Other income (expense): | ||||||||
Interest expense | (16,487 | ) | (14,884 | ) | ||||
Gain on sale of assets | — | 4,887 | ||||||
Other non-operating income (expense) | 35 | 316 | ||||||
Income before equity in earnings of unconsolidated joint ventures | 21,196 | 25,118 | ||||||
Equity in earnings of unconsolidated joint ventures | 2,318 | 3,499 | ||||||
Net income | 23,514 | 28,617 | ||||||
Noncontrolling interests in Operating Partnership | (1,178 | ) | (1,444 | ) | ||||
Noncontrolling interests in other consolidated partnerships | — | (23 | ) | |||||
Net income attributable to Tanger Factory Outlet Centers, Inc. | $ | 22,336 | $ | 27,150 | ||||
Basic earnings per common share: | ||||||||
Net income | $ | 0.23 | $ | 0.28 | ||||
Diluted earnings per common share: | ||||||||
Net income | $ | 0.23 | $ | 0.28 | ||||
Dividends declared per common share | $ | 0.325 | $ | 0.285 |
Three months ended March 31, | ||||||||
2017 | 2016 | |||||||
Net income | $ | 23,514 | $ | 28,617 | ||||
Other comprehensive income: | ||||||||
Foreign currency translation adjustments | 1,010 | 8,654 | ||||||
Change in fair value of cash flow hedges | 722 | (1,386 | ) | |||||
Other comprehensive income | 1,732 | 7,268 | ||||||
Comprehensive income | 25,246 | 35,885 | ||||||
Comprehensive income attributable to noncontrolling interests | (1,247 | ) | (1,834 | ) | ||||
Comprehensive income attributable to Tanger Factory Outlet Centers, Inc. | $ | 23,999 | $ | 34,051 |
Common shares | Paid in capital | Accumulated distributions in excess of earnings | Accumulated other comprehensive loss | Equity attributable to Tanger Factory Outlet Centers, Inc. | Noncontrolling interests in Operating Partnership | Noncontrolling interests in other consolidated partnerships | Total equity | ||||||||||||||||||
Balance, December 31, 2015 | $ | 959 | $ | 806,379 | $ | (195,486 | ) | $ | (36,715 | ) | $ | 575,137 | $ | 30,309 | $ | 586 | $ | 606,032 | |||||||
Net income | — | — | 27,150 | — | 27,150 | 1,444 | 23 | 28,617 | |||||||||||||||||
Other comprehensive income | — | — | — | 6,901 | 6,901 | 367 | — | 7,268 | |||||||||||||||||
Compensation under Incentive Award Plan | — | 4,230 | — | — | 4,230 | — | — | 4,230 | |||||||||||||||||
Issuance of 4,500 common shares upon exercise of options | — | 123 | — | — | 123 | — | — | 123 | |||||||||||||||||
Issuance of 277,524 restricted common share awards | 3 | (3 | ) | — | — | — | — | — | — | ||||||||||||||||
Issuance of 24,040 deferred shares | — | — | — | — | — | — | — | — | |||||||||||||||||
Withholding of 60,382 common shares for employee income taxes | (1 | ) | (1,920 | ) | — | — | (1,921 | ) | — | — | (1,921 | ) | |||||||||||||
Adjustment for noncontrolling interests in Operating Partnership | — | (31 | ) | — | — | (31 | ) | 31 | — | — | |||||||||||||||
Adjustment for noncontrolling interests in other consolidated partnerships | — | 1 | — | — | 1 | — | (1 | ) | — | ||||||||||||||||
Common dividends ($.285 per share) | — | — | (27,318 | ) | — | (27,318 | ) | — | — | (27,318 | ) | ||||||||||||||
Distributions to noncontrolling interests | — | — | — | — | — | (1,440 | ) | (19 | ) | (1,459 | ) | ||||||||||||||
Balance, March 31, 2016 | $ | 961 | $ | 808,779 | $ | (195,654 | ) | $ | (29,814 | ) | $ | 584,272 | $ | 30,711 | $ | 589 | $ | 615,572 | |||||||
The accompanying notes are an integral part of these consolidated financial statements. | |||||||||||||||||||||||||
TANGER FACTORY OUTLET CENTERS, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (In thousands, except share and per share data, unaudited) | |||||||||||||||||||||||||
Common shares | Paid in capital | Accumulated distributions in excess of earnings | Accumulated other comprehensive loss | Equity attributable to Tanger Factory Outlet Centers, Inc. | Noncontrolling interests in Operating Partnership | Noncontrolling interests in other consolidated partnerships | Total equity | ||||||||||||||||||
Balance, December 31, 2016 | $ | 961 | $ | 820,251 | $ | (122,701 | ) | $ | (28,295 | ) | $ | 670,216 | $ | 35,066 | $ | 159 | $ | 705,441 | |||||||
Net income | — | — | 22,336 | — | 22,336 | 1,178 | — | 23,514 | |||||||||||||||||
Other comprehensive income | — | — | — | 1,663 | 1,663 | 69 | — | 1,732 | |||||||||||||||||
Compensation under Incentive Award Plan | — | 3,537 | — | — | 3,537 | — | — | 3,537 | |||||||||||||||||
Issuance of 1,800 common shares upon exercise of options | — | 54 | — | — | 54 | — | — | 54 | |||||||||||||||||
Grant of 428,312 restricted common share awards | 4 | (4 | ) | — | — | — | — | — | — | ||||||||||||||||
Withholding of 69,886 common shares for employee income taxes | — | (2,435 | ) | — | — | (2,435 | ) | — | — | (2,435 | ) | ||||||||||||||
Adjustment for noncontrolling interests in Operating Partnership | — | 106 | — | — | 106 | (106 | ) | — | — | ||||||||||||||||
Common dividends ($.325 per share) | — | — | (32,206 | ) | — | (32,206 | ) | — | — | (32,206 | ) | ||||||||||||||
Distributions to noncontrolling interests | — | — | — | — | — | (1,634 | ) | — | (1,634 | ) | |||||||||||||||
Balance, March 31, 2017 | $ | 965 | $ | 821,509 | $ | (132,571 | ) | $ | (26,632 | ) | $ | 663,271 | $ | 34,573 | $ | 159 | $ | 698,003 |
Three months ended March 31, | ||||||||
2017 | 2016 | |||||||
OPERATING ACTIVITIES | ||||||||
Net income | $ | 23,514 | $ | 28,617 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 31,294 | 26,567 | ||||||
Amortization of deferred financing costs | 878 | 744 | ||||||
Gain on sale of assets and interests in unconsolidated entities | — | (4,887 | ) | |||||
Equity in earnings of unconsolidated joint ventures | (2,318 | ) | (3,499 | ) | ||||
Share-based compensation expense | 3,292 | 4,001 | ||||||
Amortization of debt (premiums) and discounts, net | 125 | 959 | ||||||
Amortization (accretion) of market rent rate adjustments, net | 722 | 664 | ||||||
Straight-line rent adjustments | (1,705 | ) | (1,607 | ) | ||||
Distributions of cumulative earnings from unconsolidated joint ventures | 2,473 | 2,709 | ||||||
Changes in other assets and liabilities: | ||||||||
Other assets | (909 | ) | 732 | |||||
Accounts payable and accrued expenses | (761 | ) | (969 | ) | ||||
Net cash provided by operating activities | 56,605 | 54,031 | ||||||
INVESTING ACTIVITIES | ||||||||
Additions to rental property | (35,527 | ) | (34,896 | ) | ||||
Additions to investments in unconsolidated joint ventures | (1,371 | ) | (12,161 | ) | ||||
Net proceeds on sale of assets | — | 25,785 | ||||||
Change in restricted cash | — | 121,306 | ||||||
Additions to non-real estate assets | (6,949 | ) | (2,144 | ) | ||||
Distributions in excess of cumulative earnings from unconsolidated joint ventures | 3,313 | 4,394 | ||||||
Additions to deferred lease costs | (1,430 | ) | (1,520 | ) | ||||
Other investing activities | 2,833 | 72 | ||||||
Net cash provided by (used in) investing activities | (39,131 | ) | 100,836 | |||||
FINANCING ACTIVITIES | ||||||||
Cash dividends paid | (32,206 | ) | (47,447 | ) | ||||
Distributions to noncontrolling interests in Operating Partnership | (1,634 | ) | (2,501 | ) | ||||
Proceeds from revolving credit facility | 128,855 | 320,450 | ||||||
Repayments of revolving credit facility | (117,500 | ) | (247,050 | ) | ||||
Proceeds from notes, mortgages and loans | — | 6,892 | ||||||
Repayments of notes, mortgages and loans | (736 | ) | (158,196 | ) | ||||
Repayment of deferred financing obligation | — | (28,388 | ) | |||||
Employee income taxes paid related to shares withheld upon vesting of equity awards | (2,435 | ) | (1,921 | ) | ||||
Distributions to noncontrolling interests in other consolidated partnerships | — | (19 | ) | |||||
Additions to deferred financing costs | (50 | ) | (82 | ) | ||||
Proceeds from exercise of options | 54 | 123 | ||||||
Other financing activities | 3,179 | — | ||||||
Net cash used in financing activities | (22,473 | ) | (158,139 | ) | ||||
Effect of foreign currency rate changes on cash and cash equivalents | 2 | 591 | ||||||
Net decrease in cash and cash equivalents | (4,997 | ) | (2,681 | ) | ||||
Cash and cash equivalents, beginning of period | 12,222 | 21,558 | ||||||
Cash and cash equivalents, end of period | $ | 7,225 | $ | 18,877 |
March 31, 2017 | December 31, 2016 | |||||||
Assets | ||||||||
Rental property: | ||||||||
Land | $ | 272,153 | $ | 272,153 | ||||
Buildings, improvements and fixtures | 2,667,087 | 2,647,477 | ||||||
Construction in progress | 65,461 | 46,277 | ||||||
3,004,701 | 2,965,907 | |||||||
Accumulated depreciation | (839,843 | ) | (814,583 | ) | ||||
Total rental property, net | 2,164,858 | 2,151,324 | ||||||
Cash and cash equivalents | 7,160 | 12,199 | ||||||
Investments in unconsolidated joint ventures | 127,901 | 128,104 | ||||||
Deferred lease costs and other intangibles, net | 146,965 | 151,579 | ||||||
Prepaids and other assets | 92,277 | 82,481 | ||||||
Total assets | $ | 2,539,161 | $ | 2,525,687 | ||||
Liabilities and Equity | ||||||||
Liabilities | ||||||||
Debt: | ||||||||
Senior, unsecured notes, net | $ | 1,135,806 | $ | 1,135,309 | ||||
Unsecured term loans, net | 322,575 | 322,410 | ||||||
Mortgages payable, net | 171,458 | 172,145 | ||||||
Unsecured lines of credit, net | 69,622 | 58,002 | ||||||
Total debt | 1,699,461 | 1,687,866 | ||||||
Accounts payable and accrued expenses | 82,163 | 77,616 | ||||||
Other liabilities | 59,534 | 54,764 | ||||||
Total liabilities | 1,841,158 | 1,820,246 | ||||||
Commitments and contingencies | ||||||||
Equity | ||||||||
Partners' Equity: | ||||||||
General partner, 1,000,000 units outstanding at March 31, 2017 and December 31, 2016 | 6,393 | 6,485 | ||||||
Limited partners, 5,027,781 and 5,027,781 Class A common units, and 95,456,117 and 95,095,891 Class B common units outstanding at March 31, 2017 and December 31, 2016, respectively | 719,553 | 728,631 | ||||||
Accumulated other comprehensive loss | (28,102 | ) | (29,834 | ) | ||||
Total partners' equity | 697,844 | 705,282 | ||||||
Noncontrolling interests in consolidated partnerships | 159 | 159 | ||||||
Total equity | 698,003 | 705,441 | ||||||
Total liabilities and equity | $ | 2,539,161 | $ | 2,525,687 |
Three months ended March 31, | ||||||||
2017 | 2016 | |||||||
Revenues: | ||||||||
Base rentals | $ | 80,330 | $ | 72,623 | ||||
Percentage rentals | 1,855 | 2,150 | ||||||
Expense reimbursements | 36,598 | 33,242 | ||||||
Management, leasing and other services | 579 | 1,121 | ||||||
Other income | 2,006 | 1,669 | ||||||
Total revenues | 121,368 | 110,805 | ||||||
Expenses: | ||||||||
Property operating | 40,387 | 37,874 | ||||||
General and administrative | 11,412 | 11,565 | ||||||
Abandoned pre-development costs | 627 | — | ||||||
Depreciation and amortization | 31,294 | 26,567 | ||||||
Total expenses | 83,720 | 76,006 | ||||||
Operating income | 37,648 | 34,799 | ||||||
Other income (expense): | ||||||||
Interest expense | (16,487 | ) | (14,884 | ) | ||||
Gain on sale of assets | — | 4,887 | ||||||
Other non-operating income (expense) | 35 | 316 | ||||||
Income before equity in earnings of unconsolidated joint ventures | 21,196 | 25,118 | ||||||
Equity in earnings of unconsolidated joint ventures | 2,318 | 3,499 | ||||||
Net income | 23,514 | 28,617 | ||||||
Noncontrolling interests in consolidated partnerships | — | (23 | ) | |||||
Net income available to partners | 23,514 | 28,594 | ||||||
Net income available to limited partners | 23,281 | 28,311 | ||||||
Net income available to general partner | $ | 233 | $ | 283 | ||||
Basic earnings per common unit: | ||||||||
Net income | $ | 0.23 | $ | 0.28 | ||||
Diluted earnings per common unit: | ||||||||
Net income | $ | 0.23 | $ | 0.28 | ||||
Distribution declared per common unit | $ | 0.325 | $ | 0.285 |
Three months ended March 31, | ||||||||
2017 | 2016 | |||||||
Net income | $ | 23,514 | $ | 28,617 | ||||
Other comprehensive income: | ||||||||
Foreign currency translation adjustments | 1,010 | 8,654 | ||||||
Changes in fair value of cash flow hedges | 722 | (1,386 | ) | |||||
Other comprehensive income | 1,732 | 7,268 | ||||||
Comprehensive income | 25,246 | 35,885 | ||||||
Comprehensive income attributable to noncontrolling interests in consolidated partnerships | — | (23 | ) | |||||
Comprehensive income attributable to the Operating Partnership | $ | 25,246 | $ | 35,862 |
General partner | Limited partners | Accumulated other comprehensive loss | Total partners' equity | Noncontrolling interests in consolidated partnerships | Total equity | ||||||||||||||
Balance, December 31, 2015 | $ | 5,726 | $ | 638,422 | $ | (38,702 | ) | $ | 605,446 | $ | 586 | $ | 606,032 | ||||||
Net income | 283 | 28,311 | — | 28,594 | 23 | 28,617 | |||||||||||||
Other comprehensive income | — | — | 7,268 | 7,268 | — | 7,268 | |||||||||||||
Compensation under Incentive Award Plan | — | 4,230 | — | 4,230 | — | 4,230 | |||||||||||||
Issuance of 4,500 common units upon exercise of options | — | 123 | — | 123 | — | 123 | |||||||||||||
Grant of 277,524 restricted common share awards by the Company | — | — | — | — | — | — | |||||||||||||
Issuance of 24,040 deferred units | — | — | — | — | — | — | |||||||||||||
Withholding of 60,382 common units for employee income taxes | — | (1,921 | ) | — | (1,921 | ) | — | (1,921 | ) | ||||||||||
Adjustments for noncontrolling interests in consolidated partnerships | — | 1 | — | 1 | (1 | ) | — | ||||||||||||
Common distributions ($.285 per common unit) | (285 | ) | (28,473 | ) | — | (28,758 | ) | — | (28,758 | ) | |||||||||
Distributions to noncontrolling interests | — | — | — | — | (19 | ) | (19 | ) | |||||||||||
Balance, March 31, 2016 | $ | 5,724 | $ | 640,693 | $ | (31,434 | ) | $ | 614,983 | $ | 589 | $ | 615,572 | ||||||
General partner | Limited partners | Accumulated other comprehensive loss | Total partners' equity | Noncontrolling interests in consolidated partnerships | Total equity | ||||||||||||||
Balance, December 31, 2016 | $ | 6,485 | $ | 728,631 | $ | (29,834 | ) | $ | 705,282 | $ | 159 | $ | 705,441 | ||||||
Net income | 233 | 23,281 | — | 23,514 | — | 23,514 | |||||||||||||
Other comprehensive income | — | — | 1,732 | 1,732 | — | 1,732 | |||||||||||||
Compensation under Incentive Award Plan | — | 3,537 | — | 3,537 | — | 3,537 | |||||||||||||
Issuance of 1,800 common units upon exercise of options | — | 54 | — | 54 | — | 54 | |||||||||||||
Grant of 428,312 restricted common share awards by the Company | — | — | — | — | — | — | |||||||||||||
Withholding of 69,886 common units for employee income taxes | — | (2,435 | ) | — | (2,435 | ) | — | (2,435 | ) | ||||||||||
Common distributions ($.325 per common unit) | (325 | ) | (33,515 | ) | — | (33,840 | ) | — | (33,840 | ) | |||||||||
Balance, March 31, 2017 | $ | 6,393 | $ | 719,553 | $ | (28,102 | ) | $ | 697,844 | $ | 159 | $ | 698,003 | ||||||
Three months ended March 31, | ||||||||
2017 | 2016 | |||||||
OPERATING ACTIVITIES | ||||||||
Net income | $ | 23,514 | $ | 28,617 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 31,294 | 26,567 | ||||||
Amortization of deferred financing costs | 878 | 744 | ||||||
Gain on sale of assets and interests in unconsolidated entities | — | (4,887 | ) | |||||
Equity in earnings of unconsolidated joint ventures | (2,318 | ) | (3,499 | ) | ||||
Equity-based compensation expense | 3,292 | 4,001 | ||||||
Amortization of debt (premiums) and discounts, net | 125 | 959 | ||||||
Amortization (accretion) of market rent rate adjustments, net | 722 | 664 | ||||||
Straight-line rent adjustments | (1,705 | ) | (1,607 | ) | ||||
Distributions of cumulative earnings from unconsolidated joint ventures | 2,473 | 2,709 | ||||||
Changes in other assets and liabilities: | ||||||||
Other assets | (869 | ) | 301 | |||||
Accounts payable and accrued expenses | (843 | ) | (579 | ) | ||||
Net cash provided by operating activities | 56,563 | 53,990 | ||||||
INVESTING ACTIVITIES | ||||||||
Additions to rental property | (35,527 | ) | (34,896 | ) | ||||
Additions to investments in unconsolidated joint ventures | (1,371 | ) | (12,161 | ) | ||||
Net proceeds on sale of assets | — | 25,785 | ||||||
Change in restricted cash | — | 121,306 | ||||||
Additions to non-real estate assets | (6,949 | ) | (2,144 | ) | ||||
Distributions in excess of cumulative earnings from unconsolidated joint ventures | 3,313 | 4,394 | ||||||
Additions to deferred lease costs | (1,430 | ) | (1,520 | ) | ||||
Other investing activities | 2,833 | 72 | ||||||
Net cash provided by (used in) investing activities | (39,131 | ) | 100,836 | |||||
FINANCING ACTIVITIES | ||||||||
Cash distributions paid | (33,840 | ) | (49,948 | ) | ||||
Proceeds from revolving credit facility | 128,855 | 320,450 | ||||||
Repayments of revolving credit facility | (117,500 | ) | (247,050 | ) | ||||
Proceeds from notes, mortgages and loans | — | 6,892 | ||||||
Repayments of notes, mortgages and loans | (736 | ) | (158,196 | ) | ||||
Repayment of deferred financing obligation | — | (28,388 | ) | |||||
Employee income taxes paid related to shares withheld upon vesting of equity awards | (2,435 | ) | (1,921 | ) | ||||
Distributions to noncontrolling interests in consolidated partnerships | — | (19 | ) | |||||
Additions to deferred financing costs | (50 | ) | (82 | ) | ||||
Proceeds from exercise of options | 54 | 123 | ||||||
Other financing activities | 3,179 | — | ||||||
Net cash used in financing activities | (22,473 | ) | (158,139 | ) | ||||
Effect of foreign currency on cash and cash equivalents | 2 | 591 | ||||||
Net decrease in cash and cash equivalents | (5,039 | ) | (2,722 | ) | ||||
Cash and cash equivalents, beginning of period | 12,199 | 21,552 | ||||||
Cash and cash equivalents, end of period | $ | 7,160 | $ | 18,830 |
Project | Approximate square feet (in 000's) | Costs Incurred to Date (in millions) | Projected Opening | |||
New development: | ||||||
Fort Worth | 352 | $ | 35.9 | October 2017 | ||
Expansion: | ||||||
Lancaster | 123 | 23.6 | September 2017 | |||
Total | 475 | $ | 59.5 |
As of March 31, 2017 | ||||||||||||||||
Joint Venture | Outlet Center Location | Ownership % | Square Feet (in 000's) | Carrying Value of Investment (in millions) | Total Joint Venture Debt, Net (in millions)(1) | |||||||||||
Columbus | Columbus, OH | 50.0 | % | 355 | $ | 6.6 | $ | 84.2 | ||||||||
National Harbor | National Harbor, MD | 50.0 | % | 341 | 3.2 | 86.2 | ||||||||||
RioCan Canada | Various | 50.0 | % | 926 | 118.1 | 11.0 | ||||||||||
$ | 127.9 | $ | 181.4 | |||||||||||||
Charlotte(2) | Charlotte, NC | 50.0 | % | 398 | $ | (2.6 | ) | $ | 89.8 | |||||||
Galveston/Houston (2) | Texas City, TX | 50.0 | % | 353 | (4.5 | ) | 64.9 | |||||||||
$ | (7.1 | ) | $ | 154.7 |
As of December 31, 2016 | ||||||||||||||||
Joint Venture | Outlet Center Location | Ownership % | Square Feet (in 000's) | Carrying Value of Investment (in millions) | Total Joint Venture Debt, Net (in millions)(1) | |||||||||||
Columbus | Columbus, OH | 50.0 | % | 355 | $ | 6.7 | $ | 84.2 | ||||||||
National Harbor | National Harbor, MD | 50.0 | % | 341 | 4.1 | 86.1 | ||||||||||
RioCan Canada | Various | 50.0 | % | 901 | 117.3 | 11.1 | ||||||||||
$ | 128.1 | $ | 181.4 | |||||||||||||
Charlotte(2) | Charlotte, NC | 50.0 | % | 398 | $ | (2.5 | ) | $ | 89.7 | |||||||
Galveston/Houston(2) | Texas City, TX | 50.0 | % | 353 | (3.8 | ) | 64.9 | |||||||||
$ | (6.3 | ) | $ | 154.6 |
(1) | Net of debt origination costs and including premiums of $1.5 million and $1.6 million as of March 31, 2017 and December 31, 2016, respectively. |
(2) | The negative carrying value is due to the distributions of proceeds from mortgage loans and quarterly distributions of excess cash flow exceeding the original contributions from the partners. |
Three months ended | ||||||||
March 31, | ||||||||
2017 | 2016 | |||||||
Fee: | ||||||||
Management and marketing | $ | 542 | $ | 747 | ||||
Development and leasing | 32 | 192 | ||||||
Loan guarantee | 5 | 182 | ||||||
Total Fees | $ | 579 | $ | 1,121 |
Condensed Combined Balance Sheets - Unconsolidated Joint Ventures | March 31, 2017 | December 31, 2016 | ||||||
Assets | ||||||||
Land | $ | 89,517 | $ | 88,015 | ||||
Buildings, improvements and fixtures | 512,294 | 503,548 | ||||||
Construction in progress, including land under development | 7,218 | 13,037 | ||||||
609,029 | 604,600 | |||||||
Accumulated depreciation | (73,431 | ) | (67,431 | ) | ||||
Total rental property, net | 535,598 | 537,169 | ||||||
Cash and cash equivalents | 20,609 | 27,271 | ||||||
Deferred lease costs, net | 12,612 | 13,612 | ||||||
Prepaids and other assets | 13,832 | 12,567 | ||||||
Total assets | $ | 582,651 | $ | 590,619 | ||||
Liabilities and Owners' Equity | ||||||||
Mortgages payable, net | $ | 336,066 | $ | 335,971 | ||||
Accounts payable and other liabilities | 14,113 | 20,011 | ||||||
Total liabilities | 350,179 | 355,982 | ||||||
Owners' equity | 232,472 | 234,637 | ||||||
Total liabilities and owners' equity | $ | 582,651 | $ | 590,619 |
Three months ended | ||||||||
Condensed Combined Statements of Operations (1) | March 31, | |||||||
- Unconsolidated Joint Ventures | 2017 | 2016 | ||||||
Revenues | $ | 24,062 | $ | 27,698 | ||||
Expenses: | ||||||||
Property operating | 9,378 | 10,318 | ||||||
General and administrative | 120 | 117 | ||||||
Depreciation and amortization | 7,513 | 8,799 | ||||||
Total expenses | 17,011 | 19,234 | ||||||
Operating income | 7,051 | 8,464 | ||||||
Interest expense | (2,260 | ) | (2,554 | ) | ||||
Other non-operating income | 2 | 1 | ||||||
Net income | $ | 4,793 | $ | 5,911 | ||||
The Company and Operating Partnership's share of: | ||||||||
Net income | $ | 2,318 | $ | 3,499 | ||||
Depreciation and amortization expense (real estate related) | $ | 3,838 | $ | 5,339 |
(1) | The three months ended March 31, 2017 includes results from the Columbus outlet center, which opened in June 2016. The three months ended March 31, 2016 includes results from our Westgate and Savannah outlet centers, which were previously held in unconsolidated joint ventures prior to acquiring our partners' interest in each venture in June 2016 and August 2016, respectively. |
March 31, 2017 | December 31, 2016 | |||||||
Unsecured lines of credit | $ | 72,350 | $ | 61,000 | ||||
Unsecured term loan | $ | 325,000 | $ | 325,000 |
As of | As of | ||||||||||||||||||||
March 31, 2017 | December 31, 2016 | ||||||||||||||||||||
Stated Interest Rate(s) | Maturity Date | Principal | Book Value(1) | Principal | Book Value(1) | ||||||||||||||||
Senior, unsecured notes: | |||||||||||||||||||||
Senior notes | 6.125 | % | June 2020 | $ | 300,000 | $ | 298,351 | $ | 300,000 | $ | 298,226 | ||||||||||
Senior notes | 3.875 | % | December 2023 | 250,000 | 245,577 | 250,000 | 245,425 | ||||||||||||||
Senior notes | 3.750 | % | December 2024 | 250,000 | 247,145 | 250,000 | 247,058 | ||||||||||||||
Senior notes | 3.125 | % | September 2026 | 350,000 | 344,733 | 350,000 | 344,600 | ||||||||||||||
Mortgages payable: | |||||||||||||||||||||
Atlantic City (2) | 5.14%-7.65% | November 2021- December 2026 | 39,733 | 42,449 | 40,471 | 43,286 | |||||||||||||||
Foxwoods | LIBOR + 1.55% | December 2017 | 70,250 | 69,993 | 70,250 | 69,902 | |||||||||||||||
Southaven | LIBOR + 1.75% | April 2018 | 59,277 | 59,016 | 59,277 | 58,957 | |||||||||||||||
Unsecured term loan | LIBOR + 0.95% | April 2021 | 325,000 | 322,575 | 325,000 | 322,410 | |||||||||||||||
Unsecured lines of credit | LIBOR + 0.90% | October 2019 | 72,350 | 69,622 | 61,000 | 58,002 | |||||||||||||||
$ | 1,716,610 | $ | 1,699,461 | $ | 1,705,998 | $ | 1,687,866 |
(1) | Including premiums and net of debt discount and debt origination costs. |
(2) | The effective interest rate assigned during the purchase price allocation to the Atlantic City mortgages assumed during the acquisition in 2011 was 5.05%. |
Calendar Year | Amount | |||
2017 | $ | 72,520 | ||
2018 | 62,460 | |||
2019 | 75,719 | |||
2020 | 303,566 | |||
2021 | 330,793 | |||
Thereafter | 871,552 | |||
Subtotal | 1,716,610 | |||
Net discount and debt origination costs | (17,149 | ) | ||
Total | $ | 1,699,461 |
Fair Value | |||||||||||||||||||
Effective Date | Maturity Date | Notional Amount | Bank Pay Rate | Company Fixed Pay Rate | March 31, 2017 | December 31, 2016 | |||||||||||||
Assets (Liabilities): | |||||||||||||||||||
November 14, 2013 | August 14, 2018 | $ | 50,000 | 1 month LIBOR | 1.3075 | % | $ | 5 | $ | (119 | ) | ||||||||
November 14, 2013 | August 14, 2018 | 50,000 | 1 month LIBOR | 1.2970 | % | 12 | (110 | ) | |||||||||||
November 14, 2013 | August 14, 2018 | 50,000 | 1 month LIBOR | 1.3025 | % | 9 | (115 | ) | |||||||||||
April 13, 2016 | January 1, 2021 | 50,000 | 1 month LIBOR | 1.0390 | % | 1,328 | 1,227 | ||||||||||||
April 13, 2016 | January 1, 2021 | 50,000 | 1 month LIBOR | 1.0395 | % | 1,327 | 1,226 | ||||||||||||
April 13, 2016 | January 1, 2021 | 50,000 | 1 month LIBOR | 1.0400 | % | 1,327 | 1,222 | ||||||||||||
April 13, 2016 | January 1, 2021 | 25,000 | 1 month LIBOR | 0.9915 | % | 708 | 662 | ||||||||||||
Total | $ | 325,000 | $ | 4,716 | $ | 3,993 |
Three months ended March 31, | ||||||||
2017 | 2016 | |||||||
Interest Rate Swaps (Effective Portion): | ||||||||
Amount of gain (loss) recognized in OCI on derivative | $ | 722 | $ | (1,386 | ) |
Tier | Description | |
Level 1 | Observable inputs such as quoted prices in active markets | |
Level 2 | Inputs other than quoted prices in active markets that are either directly or indirectly observable | |
Level 3 | Unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions |
Level 1 | Level 2 | Level 3 | ||||||||||||||
Quoted Prices in Active Markets for Identical Assets or Liabilities | Significant Observable Inputs | Significant Unobservable Inputs | ||||||||||||||
Total | ||||||||||||||||
Fair value as of March 31, 2017: | ||||||||||||||||
Asset: | ||||||||||||||||
Interest rate swaps (prepaids and other assets) | $ | 4,716 | $ | — | $ | 4,716 | $ | — | ||||||||
Total assets | $ | 4,716 | $ | — | $ | 4,716 | $ | — |
Level 1 | Level 2 | Level 3 | ||||||||||||||
Quoted Prices in Active Markets for Identical Assets or Liabilities | Significant Observable Inputs | Significant Unobservable Inputs | ||||||||||||||
Total | ||||||||||||||||
Fair value as of December 31, 2016: | ||||||||||||||||
Asset: | ||||||||||||||||
Interest rate swaps (prepaids and other assets) | $ | 3,993 | $ | — | $ | 3,993 | $ | — | ||||||||
Total assets | $ | 3,993 | $ | — | $ | 3,993 | $ | — |
March 31, 2017 | December 31, 2016 | |||||||
Level 1 Quoted Prices in Active Markets for Identical Assets or Liabilities | $ | — | $ | — | ||||
Level 2 Significant Observable Inputs | 1,134,037 | 1,137,976 | ||||||
Level 3 Significant Unobservable Inputs | 574,717 | 566,668 | ||||||
Total fair value of debt | $ | 1,708,754 | $ | 1,704,644 | ||||