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 September 30, 2017 and December 31, 2016 | |
Consolidated Statements of Operations - for the three and nine months ended September 30, 2017 and 2016 | |
Consolidated Statements of Comprehensive Income - for the three and nine months ended September 30, 2017 and 2016 | |
Consolidated Statements of Shareholders' Equity - for the nine months ended September 30, 2017 and 2016 | |
Consolidated Statements of Cash Flows - for the nine months ended September 30, 2017 and 2016 | |
FINANCIAL STATEMENTS OF TANGER PROPERTIES LIMITED PARTNERSHIP (Unaudited) | |
Consolidated Balance Sheets - as of September 30, 2017 and December 31, 2016 | |
Consolidated Statements of Operations - for the three and nine months ended September 30, 2017 and 2016 | |
Consolidated Statements of Comprehensive Income - for the three and nine months ended September 30, 2017 and 2016 | |
Consolidated Statements of Equity - for the nine months ended September 30, 2017 and 2016 | |
Consolidated Statements of Cash Flows - for the nine months ended September 30, 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 |
September 30, 2017 | December 31, 2016 | |||||||
Assets | ||||||||
Rental property: | ||||||||
Land | $ | 268,821 | $ | 272,153 | ||||
Buildings, improvements and fixtures | 2,694,549 | 2,647,477 | ||||||
Construction in progress | 87,762 | 46,277 | ||||||
3,051,132 | 2,965,907 | |||||||
Accumulated depreciation | (875,121 | ) | (814,583 | ) | ||||
Total rental property, net | 2,176,011 | 2,151,324 | ||||||
Cash and cash equivalents | 8,773 | 12,222 | ||||||
Investments in unconsolidated joint ventures | 125,819 | 128,104 | ||||||
Deferred lease costs and other intangibles, net | 135,768 | 151,579 | ||||||
Prepaids and other assets | 95,075 | 82,985 | ||||||
Total assets | $ | 2,541,446 | $ | 2,526,214 | ||||
Liabilities and Equity | ||||||||
Liabilities | ||||||||
Debt: | ||||||||
Senior, unsecured notes, net | $ | 1,134,181 | $ | 1,135,309 | ||||
Unsecured term loan, net | 323,011 | 322,410 | ||||||
Mortgages payable, net | 170,776 | 172,145 | ||||||
Unsecured lines of credit, net | 146,013 | 58,002 | ||||||
Total debt | 1,773,981 | 1,687,866 | ||||||
Accounts payable and accrued expenses | 84,091 | 78,143 | ||||||
Other liabilities | 74,339 | 54,764 | ||||||
Total liabilities | 1,932,411 | 1,820,773 | ||||||
Commitments and contingencies | ||||||||
Equity | ||||||||
Tanger Factory Outlet Centers, Inc.: | ||||||||
Common shares, $.01 par value, 300,000,000 shares authorized, 94,528,188 and 96,095,891 shares issued and outstanding at September 30, 2017 and December 31, 2016, respectively | 945 | 961 | ||||||
Paid in capital | 781,020 | 820,251 | ||||||
Accumulated distributions in excess of net income | (183,975 | ) | (122,701 | ) | ||||
Accumulated other comprehensive loss | (19,713 | ) | (28,295 | ) | ||||
Equity attributable to Tanger Factory Outlet Centers, Inc. | 578,277 | 670,216 | ||||||
Equity attributable to noncontrolling interests: | ||||||||
Noncontrolling interests in Operating Partnership | 30,758 | 35,066 | ||||||
Noncontrolling interests in other consolidated partnerships | — | 159 | ||||||
Total equity | 609,035 | 705,441 | ||||||
Total liabilities and equity | $ | 2,541,446 | $ | 2,526,214 |
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Revenues: | ||||||||||||||||
Base rentals | $ | 80,349 | $ | 79,569 | $ | 241,467 | $ | 227,195 | ||||||||
Percentage rentals | 3,138 | 2,995 | 6,798 | 7,471 | ||||||||||||
Expense reimbursements | 34,180 | 33,125 | 104,801 | 97,121 | ||||||||||||
Management, leasing and other services | 588 | 806 | 1,776 | 3,259 | ||||||||||||
Other income | 2,510 | 2,642 | 6,905 | 6,229 | ||||||||||||
Total revenues | 120,765 | 119,137 | 361,747 | 341,275 | ||||||||||||
Expenses: | ||||||||||||||||
Property operating | 37,571 | 37,442 | 115,074 | 110,328 | ||||||||||||
General and administrative | 10,934 | 12,128 | 33,846 | 35,368 | ||||||||||||
Acquisition costs | — | 487 | — | 487 | ||||||||||||
Abandoned pre-development costs | (99 | ) | — | 528 | — | |||||||||||
Depreciation and amortization | 30,976 | 29,205 | 95,175 | 82,078 | ||||||||||||
Total expenses | 79,382 | 79,262 | 244,623 | 228,261 | ||||||||||||
Operating income | 41,383 | 39,875 | 117,124 | 113,014 | ||||||||||||
Other income (expense): | ||||||||||||||||
Interest expense | (16,489 | ) | (15,516 | ) | (49,496 | ) | (44,200 | ) | ||||||||
Loss on early extinguishment of debt | (35,626 | ) | — | (35,626 | ) | — | ||||||||||
Gain on sale of assets | — | 1,418 | 6,943 | 6,305 | ||||||||||||
Gain on previously held interest in acquired joint venture | — | 46,258 | — | 95,516 | ||||||||||||
Other non-operating income (expense) | 591 | 24 | 683 | 378 | ||||||||||||
Income (loss) before equity in earnings (losses) of unconsolidated joint ventures | (10,141 | ) | 72,059 | 39,628 | 171,013 | |||||||||||
Equity in earnings (losses) of unconsolidated joint ventures | (5,893 | ) | 715 | (1,201 | ) | 7,680 | ||||||||||
Net income (loss) | (16,034 | ) | 72,774 | 38,427 | 178,693 | |||||||||||
Noncontrolling interests in Operating Partnership | 815 | (3,668 | ) | (1,920 | ) | (9,009 | ) | |||||||||
Noncontrolling interests in other consolidated partnerships | — | (2 | ) | — | (13 | ) | ||||||||||
Net income (loss) attributable to Tanger Factory Outlet Centers, Inc. | $ | (15,219 | ) | $ | 69,104 | $ | 36,507 | $ | 169,671 | |||||||
Basic earnings per common share: | ||||||||||||||||
Net income (loss) | $ | (0.17 | ) | $ | 0.72 | $ | 0.38 | $ | 1.77 | |||||||
Diluted earnings per common share: | ||||||||||||||||
Net income (loss) | $ | (0.17 | ) | $ | 0.72 | $ | 0.38 | $ | 1.76 | |||||||
Dividends declared per common share | $ | 0.3425 | $ | 0.3250 | $ | 1.01 | $ | 0.9350 |
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Net income (loss) | $ | (16,034 | ) | $ | 72,774 | $ | 38,427 | $ | 178,693 | |||||||
Other comprehensive income: | ||||||||||||||||
Foreign currency translation adjustments | 4,737 | (1,731 | ) | 8,821 | 6,970 | |||||||||||
Change in fair value of cash flow hedges | 39 | 2,228 | 217 | (1,601 | ) | |||||||||||
Other comprehensive income | 4,776 | 497 | 9,038 | 5,369 | ||||||||||||
Comprehensive income (loss) | (11,258 | ) | 73,271 | 47,465 | 184,062 | |||||||||||
Comprehensive (income) loss attributable to noncontrolling interests | 573 | (3,695 | ) | (2,376 | ) | (9,294 | ) | |||||||||
Comprehensive income (loss) attributable to Tanger Factory Outlet Centers, Inc. | $ | (10,685 | ) | $ | 69,576 | $ | 45,089 | $ | 174,768 |
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 | — | — | 169,671 | — | 169,671 | 9,009 | 13 | 178,693 | |||||||||||||||||
Other comprehensive income | — | — | — | 5,097 | 5,097 | 272 | — | 5,369 | |||||||||||||||||
Compensation under Incentive Award Plan | — | 12,556 | — | — | 12,556 | — | — | 12,556 | |||||||||||||||||
Issuance of 57,700 common shares upon exercise of options | — | 1,693 | — | — | 1,693 | — | — | 1,693 | |||||||||||||||||
Grant of 173,124 restricted common share awards, net of forfeitures | 2 | (2 | ) | — | — | — | — | — | — | ||||||||||||||||
Issuance of 24,040 deferred shares | — | — | — | — | — | — | — | — | |||||||||||||||||
Withholding of 66,427 common shares for employee income taxes | — | (2,164 | ) | — | — | (2,164 | ) | — | — | (2,164 | ) | ||||||||||||||
Contributions from noncontrolling interests | — | — | — | — | — | — | 35 | 35 | |||||||||||||||||
Adjustment for noncontrolling interests in Operating Partnership | — | (385 | ) | — | — | (385 | ) | 385 | — | — | |||||||||||||||
Adjustment for noncontrolling interests in other consolidated partnerships | — | 4 | — | — | 4 | — | (4 | ) | — | ||||||||||||||||
Acquisition of noncontrolling interest in other consolidated partnership | — | (1,617 | ) | — | — | (1,617 | ) | — | (325 | ) | (1,942 | ) | |||||||||||||
Common dividends ($.935 per share) | — | — | (89,750 | ) | — | (89,750 | ) | — | — | (89,750 | ) | ||||||||||||||
Distributions to noncontrolling interests | — | — | — | — | — | (4,725 | ) | (145 | ) | (4,870 | ) | ||||||||||||||
Balance, September 30, 2016 | $ | 961 | $ | 816,464 | $ | (115,565 | ) | $ | (31,618 | ) | $ | 670,242 | $ | 35,250 | $ | 160 | $ | 705,652 | |||||||
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 | — | — | 36,507 | — | 36,507 | 1,920 | — | 38,427 | |||||||||||||||||
Other comprehensive income | — | — | — | 8,582 | 8,582 | 456 | — | 9,038 | |||||||||||||||||
Compensation under Incentive Award Plan | — | 10,891 | — | — | 10,891 | — | — | 10,891 | |||||||||||||||||
Issuance of 1,800 common shares upon exercise of options | — | 54 | — | — | 54 | — | — | 54 | |||||||||||||||||
Grant of 411,968 restricted common share awards, net of forfeitures | 4 | (4 | ) | — | — | — | — | — | — | ||||||||||||||||
Repurchase of 1,911,585 common shares, including transaction costs | (19 | ) | (49,343 | ) | — | — | (49,362 | ) | — | — | (49,362 | ) | |||||||||||||
Withholding of 69,886 common shares for employee income taxes | (1 | ) | (2,435 | ) | — | — | (2,436 | ) | — | — | (2,436 | ) | |||||||||||||
Adjustment for noncontrolling interests in Operating Partnership | — | 1,606 | — | — | 1,606 | (1,606 | ) | — | — | ||||||||||||||||
Acquisition of noncontrolling interest in other consolidated partnership | — | — | — | — | — | — | (159 | ) | (159 | ) | |||||||||||||||
Common dividends ($1.01 per share) | — | — | (97,781 | ) | — | (97,781 | ) | — | — | (97,781 | ) | ||||||||||||||
Distributions to noncontrolling interests | — | — | — | — | — | (5,078 | ) | — | (5,078 | ) | |||||||||||||||
Balance, September 30, 2017 | $ | 945 | $ | 781,020 | $ | (183,975 | ) | $ | (19,713 | ) | $ | 578,277 | $ | 30,758 | $ | — | $ | 609,035 |
Nine months ended September 30, | ||||||||
2017 | 2016 | |||||||
OPERATING ACTIVITIES | ||||||||
Net income | $ | 38,427 | $ | 178,693 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 95,175 | 82,078 | ||||||
Amortization of deferred financing costs | 2,640 | 2,350 | ||||||
Gain on sale of assets | (6,943 | ) | (6,305 | ) | ||||
Gain on previously held interest in acquired joint venture | — | (95,516 | ) | |||||
Loss on early extinguishment of debt | 35,626 | — | ||||||
Equity in (earnings) losses of unconsolidated joint ventures | 1,201 | (7,680 | ) | |||||
Equity-based compensation expense | 10,114 | 11,815 | ||||||
Amortization of debt (premiums) and discounts, net | 363 | 1,160 | ||||||
Amortization (accretion) of market rent rate adjustments, net | 2,107 | 2,087 | ||||||
Straight-line rent adjustments | (4,749 | ) | (5,092 | ) | ||||
Distributions of cumulative earnings from unconsolidated joint ventures | 8,128 | 10,571 | ||||||
Changes in other assets and liabilities: | ||||||||
Other assets | (1,131 | ) | 1,093 | |||||
Accounts payable and accrued expenses | 653 | 2,512 | ||||||
Net cash provided by operating activities | 181,611 | 177,766 | ||||||
INVESTING ACTIVITIES | ||||||||
Additions to rental property | (132,612 | ) | (112,213 | ) | ||||
Acquisitions of interests in unconsolidated joint ventures, net of cash acquired | — | (45,219 | ) | |||||
Additions to investments in unconsolidated joint ventures | (4,033 | ) | (27,851 | ) | ||||
Net proceeds from sale of assets | 39,213 | 28,706 | ||||||
Change in restricted cash | — | 118,370 | ||||||
Additions to non-real estate assets | (8,384 | ) | (8,982 | ) | ||||
Distributions in excess of cumulative earnings from unconsolidated joint ventures | 16,019 | 14,193 | ||||||
Additions to deferred lease costs | (4,218 | ) | (5,273 | ) | ||||
Other investing activities | 4,963 | (1,221 | ) | |||||
Net cash used in investing activities | (89,052 | ) | (39,490 | ) | ||||
FINANCING ACTIVITIES | ||||||||
Cash dividends paid | (97,781 | ) | (109,879 | ) | ||||
Distributions to noncontrolling interests in Operating Partnership | (5,078 | ) | (5,786 | ) | ||||
Proceeds from revolving credit facility | 543,866 | 733,450 | ||||||
Repayments of revolving credit facility | (456,666 | ) | (727,750 | ) | ||||
Proceeds from notes, mortgages and loans | 299,460 | 338,270 | ||||||
Repayments of notes, mortgages and loans | (302,240 | ) | (329,603 | ) | ||||
Payment of make-whole premium related to early extinguishment of debt | (34,143 | ) | — | |||||
Repayment of deferred financing obligation | — | (28,388 | ) | |||||
Repurchase of common shares, including transaction costs | (49,362 | ) | — | |||||
Employee income taxes paid related to shares withheld upon vesting of equity awards | (2,436 | ) | (2,164 | ) | ||||
Additions to deferred financing costs | (2,900 | ) | (4,243 | ) | ||||
Proceeds from exercise of options | 54 | 1,693 | ||||||
Proceeds from other financing activities | 12,054 | 35 | ||||||
Payment for other financing activities | (782 | ) | (99 | ) | ||||
Net cash used in financing activities | (95,954 | ) | (134,464 | ) | ||||
Effect of foreign currency rate changes on cash and cash equivalents | (54 | ) | 532 | |||||
Net increase (decrease) in cash and cash equivalents | (3,449 | ) | 4,344 | |||||
Cash and cash equivalents, beginning of period | 12,222 | 21,558 | ||||||
Cash and cash equivalents, end of period | $ | 8,773 | $ | 25,902 |
September 30, 2017 | December 31, 2016 | |||||||
Assets | ||||||||
Rental property: | ||||||||
Land | $ | 268,821 | $ | 272,153 | ||||
Buildings, improvements and fixtures | 2,694,549 | 2,647,477 | ||||||
Construction in progress | 87,762 | 46,277 | ||||||
3,051,132 | 2,965,907 | |||||||
Accumulated depreciation | (875,121 | ) | (814,583 | ) | ||||
Total rental property, net | 2,176,011 | 2,151,324 | ||||||
Cash and cash equivalents | 8,669 | 12,199 | ||||||
Investments in unconsolidated joint ventures | 125,819 | 128,104 | ||||||
Deferred lease costs and other intangibles, net | 135,768 | 151,579 | ||||||
Prepaids and other assets | 94,550 | 82,481 | ||||||
Total assets | $ | 2,540,817 | $ | 2,525,687 | ||||
Liabilities and Equity | ||||||||
Liabilities | ||||||||
Debt: | ||||||||
Senior, unsecured notes, net | $ | 1,134,181 | $ | 1,135,309 | ||||
Unsecured term loan, net | 323,011 | 322,410 | ||||||
Mortgages payable, net | 170,776 | 172,145 | ||||||
Unsecured lines of credit, net | 146,013 | 58,002 | ||||||
Total debt | 1,773,981 | 1,687,866 | ||||||
Accounts payable and accrued expenses | 83,462 | 77,616 | ||||||
Other liabilities | 74,339 | 54,764 | ||||||
Total liabilities | 1,931,782 | 1,820,246 | ||||||
Commitments and contingencies | ||||||||
Equity | ||||||||
Partners' Equity: | ||||||||
General partner, 1,000,000 units outstanding at September 30, 2017 and December 31, 2016 | 5,854 | 6,485 | ||||||
Limited partners, 5,027,781 and 5,027,781 Class A common units, and 93,528,188 and 95,095,891 Class B common units outstanding at September 30, 2017 and December 31, 2016, respectively | 623,977 | 728,631 | ||||||
Accumulated other comprehensive loss | (20,796 | ) | (29,834 | ) | ||||
Total partners' equity | 609,035 | 705,282 | ||||||
Noncontrolling interests in consolidated partnerships | — | 159 | ||||||
Total equity | 609,035 | 705,441 | ||||||
Total liabilities and equity | $ | 2,540,817 | $ | 2,525,687 |
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Revenues: | ||||||||||||||||
Base rentals | $ | 80,349 | $ | 79,569 | $ | 241,467 | $ | 227,195 | ||||||||
Percentage rentals | 3,138 | 2,995 | 6,798 | 7,471 | ||||||||||||
Expense reimbursements | 34,180 | 33,125 | 104,801 | 97,121 | ||||||||||||
Management, leasing and other services | 588 | 806 | 1,776 | 3,259 | ||||||||||||
Other income | 2,510 | 2,642 | 6,905 | 6,229 | ||||||||||||
Total revenues | 120,765 | 119,137 | 361,747 | 341,275 | ||||||||||||
Expenses: | ||||||||||||||||
Property operating | 37,571 | 37,442 | 115,074 | 110,328 | ||||||||||||
General and administrative | 10,934 | 12,128 | 33,846 | 35,368 | ||||||||||||
Acquisition costs | — | 487 | — | 487 | ||||||||||||
Abandoned pre-development costs | (99 | ) | — | 528 | — | |||||||||||
Depreciation and amortization | 30,976 | 29,205 | 95,175 | 82,078 | ||||||||||||
Total expenses | 79,382 | 79,262 | 244,623 | 228,261 | ||||||||||||
Operating income | 41,383 | 39,875 | 117,124 | 113,014 | ||||||||||||
Other income (expense): | ||||||||||||||||
Interest expense | (16,489 | ) | (15,516 | ) | (49,496 | ) | (44,200 | ) | ||||||||
Loss on early extinguishment of debt | (35,626 | ) | — | (35,626 | ) | — | ||||||||||
Gain on sale of assets | — | 1,418 | 6,943 | 6,305 | ||||||||||||
Gain on previously held interest in acquired joint venture | — | 46,258 | — | 95,516 | ||||||||||||
Other non-operating income (expense) | 591 | 24 | 683 | 378 | ||||||||||||
Income (loss) before equity in earnings (losses) of unconsolidated joint ventures | (10,141 | ) | 72,059 | 39,628 | 171,013 | |||||||||||
Equity in earnings (losses) of unconsolidated joint ventures | (5,893 | ) | 715 | (1,201 | ) | 7,680 | ||||||||||
Net income (loss) | (16,034 | ) | 72,774 | 38,427 | 178,693 | |||||||||||
Noncontrolling interests in consolidated partnerships | — | (2 | ) | — | (13 | ) | ||||||||||
Net income (loss) available to partners | (16,034 | ) | 72,772 | 38,427 | 178,680 | |||||||||||
Net income (loss) available to limited partners | (15,874 | ) | 72,052 | 38,048 | 176,912 | |||||||||||
Net income (loss) available to general partner | $ | (160 | ) | $ | 720 | $ | 379 | $ | 1,768 | |||||||
Basic earnings per common unit: | ||||||||||||||||
Net income (loss) | $ | (0.17 | ) | $ | 0.72 | $ | 0.38 | $ | 1.77 | |||||||
Diluted earnings per common unit: | ||||||||||||||||
Net income (loss) | $ | (0.17 | ) | $ | 0.72 | $ | 0.38 | $ | 1.76 | |||||||
Distribution declared per common unit | $ | 0.3425 | $ | 0.3250 | $ | 1.01 | $ | 0.9350 |
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Net income (loss) | $ | (16,034 | ) | $ | 72,774 | $ | 38,427 | $ | 178,693 | |||||||
Other comprehensive income: | ||||||||||||||||
Foreign currency translation adjustments | 4,737 | (1,731 | ) | 8,821 | 6,970 | |||||||||||
Changes in fair value of cash flow hedges | 39 | 2,228 | 217 | (1,601 | ) | |||||||||||
Other comprehensive income | 4,776 | 497 | 9,038 | 5,369 | ||||||||||||
Comprehensive income (loss) | (11,258 | ) | 73,271 | 47,465 | 184,062 | |||||||||||
Comprehensive income attributable to noncontrolling interests in consolidated partnerships | — | (2 | ) | — | (13 | ) | ||||||||||
Comprehensive income (loss) attributable to the Operating Partnership | $ | (11,258 | ) | $ | 73,269 | $ | 47,465 | $ | 184,049 |
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 | 1,768 | 176,912 | — | 178,680 | 13 | 178,693 | |||||||||||||
Other comprehensive income | — | — | 5,369 | 5,369 | — | 5,369 | |||||||||||||
Compensation under Incentive Award Plan | — | 12,556 | — | 12,556 | — | 12,556 | |||||||||||||
Issuance of 57,700 common units upon exercise of options | — | 1,693 | — | 1,693 | — | 1,693 | |||||||||||||
Grant of 173,124 restricted common share awards by the Company, net of forfeitures | — | — | — | — | — | — | |||||||||||||
Issuance of 24,040 deferred units | — | — | — | — | — | — | |||||||||||||
Withholding of 66,427 common units for employee income taxes | — | (2,164 | ) | — | (2,164 | ) | — | (2,164 | ) | ||||||||||
Contributions from noncontrolling interests | — | — | — | — | 35 | 35 | |||||||||||||
Adjustments for noncontrolling interests in consolidated partnerships | — | 4 | — | 4 | (4 | ) | — | ||||||||||||
Acquisition of noncontrolling interest in other consolidated partnership | — | (1,617 | ) | — | (1,617 | ) | (325 | ) | (1,942 | ) | |||||||||
Common distributions ($.935 per common unit) | (935 | ) | (93,540 | ) | — | (94,475 | ) | — | (94,475 | ) | |||||||||
Distributions to noncontrolling interests | — | — | — | — | (145 | ) | (145 | ) | |||||||||||
Balance, September 30, 2016 | $ | 6,559 | $ | 732,266 | $ | (33,333 | ) | $ | 705,492 | $ | 160 | $ | 705,652 | ||||||
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 | 379 | 38,048 | — | 38,427 | — | 38,427 | |||||||||||||
Other comprehensive income | — | — | 9,038 | 9,038 | — | 9,038 | |||||||||||||
Compensation under Incentive Award Plan | — | 10,891 | — | 10,891 | — | 10,891 | |||||||||||||
Issuance of 1,800 common units upon exercise of options | — | 54 | — | 54 | — | 54 | |||||||||||||
Grant of 411,968 restricted common share awards by the Company | — | — | — | — | — | — | |||||||||||||
Repurchase of 1,911,585 units, including transaction costs | — | (49,362 | ) | — | (49,362 | ) | — | (49,362 | ) | ||||||||||
Withholding of 69,886 common units for employee income taxes | — | (2,436 | ) | — | (2,436 | ) | — | (2,436 | ) | ||||||||||
Acquisition of noncontrolling interest in other consolidated partnership | — | — | — | — | (159 | ) | (159 | ) | |||||||||||
Common distributions ($1.01 per common unit) | (1,010 | ) | (101,849 | ) | — | (102,859 | ) | — | (102,859 | ) | |||||||||
Balance, September 30, 2017 | $ | 5,854 | $ | 623,977 | $ | (20,796 | ) | $ | 609,035 | $ | — | $ | 609,035 | ||||||
Nine months ended September 30, | ||||||||
2017 | 2016 | |||||||
OPERATING ACTIVITIES | ||||||||
Net income | $ | 38,427 | $ | 178,693 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 95,175 | 82,078 | ||||||
Amortization of deferred financing costs | 2,640 | 2,350 | ||||||
Gain on sale of assets | (6,943 | ) | (6,305 | ) | ||||
Gain on previously held interest in acquired joint venture | — | (95,516 | ) | |||||
Loss on early extinguishment of debt | 35,626 | — | ||||||
Equity in (earnings) losses of unconsolidated joint ventures | 1,201 | (7,680 | ) | |||||
Equity-based compensation expense | 10,114 | 11,815 | ||||||
Amortization of debt (premiums) and discounts, net | 363 | 1,160 | ||||||
Amortization (accretion) of market rent rate adjustments, net | 2,107 | 2,087 | ||||||
Straight-line rent adjustments | (4,749 | ) | (5,092 | ) | ||||
Distributions of cumulative earnings from unconsolidated joint ventures | 8,128 | 10,571 | ||||||
Changes in other assets and liabilities: | ||||||||
Other assets | (1,110 | ) | 780 | |||||
Accounts payable and accrued expenses | 551 | 2,782 | ||||||
Net cash provided by operating activities | 181,530 | 177,723 | ||||||
INVESTING ACTIVITIES | ||||||||
Additions to rental property | (132,612 | ) | (112,213 | ) | ||||
Acquisitions of interests in unconsolidated joint ventures, net of cash acquired | — | (45,219 | ) | |||||
Additions to investments in unconsolidated joint ventures | (4,033 | ) | (27,851 | ) | ||||
Net proceeds from sale of assets | 39,213 | 28,706 | ||||||
Change in restricted cash | — | 118,370 | ||||||
Additions to non-real estate assets | (8,384 | ) | (8,982 | ) | ||||
Distributions in excess of cumulative earnings from unconsolidated joint ventures | 16,019 | 14,193 | ||||||
Additions to deferred lease costs | (4,218 | ) | (5,273 | ) | ||||
Other investing activities | 4,963 | (1,221 | ) | |||||
Net cash used in investing activities | (89,052 | ) | (39,490 | ) | ||||
FINANCING ACTIVITIES | ||||||||
Cash distributions paid | (102,859 | ) | (115,665 | ) | ||||
Proceeds from revolving credit facility | 543,866 | 733,450 | ||||||
Repayments of revolving credit facility | (456,666 | ) | (727,750 | ) | ||||
Proceeds from notes, mortgages and loans | 299,460 | 338,270 | ||||||
Repayments of notes, mortgages and loans | (302,240 | ) | (329,603 | ) | ||||
Payment of make-whole premium related to early extinguishment of debt | (34,143 | ) | — | |||||
Repayment of deferred financing obligation | — | (28,388 | ) | |||||
Repurchase of units, including transaction costs | (49,362 | ) | — | |||||
Employee income taxes paid related to shares withheld upon vesting of equity awards | (2,436 | ) | (2,164 | ) | ||||
Additions to deferred financing costs | (2,900 | ) | (4,243 | ) | ||||
Proceeds from exercise of options | 54 | 1,693 | ||||||
Proceeds from other financing activities | 12,054 | 35 | ||||||
Payment for other financing activities | (782 | ) | (99 | ) | ||||
Net cash used in financing activities | (95,954 | ) | (134,464 | ) | ||||
Effect of foreign currency on cash and cash equivalents | (54 | ) | 532 | |||||
Net increase (decrease) in cash and cash equivalents | (3,530 | ) | 4,301 | |||||
Cash and cash equivalents, beginning of period | 12,199 | 21,552 | ||||||
Cash and cash equivalents, end of period | $ | 8,669 | $ | 25,853 |
Property | Location | Date Sold | Square Feet (in 000's) | Net Sales Proceeds (in 000's) | Gain on Sale(in 000's) | ||||||||||
Westbrook | Westbrook, CT | May 2017 | 290 | $ | 39,212 | $ | 6,943 |
Project | Approximate square feet (in 000's) | Costs Incurred to Date (in millions) | Projected Opening | ||||||
New development: | |||||||||
Fort Worth | 352 | $ | 74.7 | October 2017 |
As of September 30, 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 | $ | 6.8 | $ | 84.4 | ||||||||
National Harbor | National Harbor, MD | 50.0 | % | 341 | 2.4 | 86.4 | ||||||||||
RioCan Canada | Various | 50.0 | % | 924 | 116.6 | 11.4 | ||||||||||
Investments included in total assets | $ | 125.8 | ||||||||||||||
Charlotte(3) | Charlotte, NC | 50.0 | % | 398 | $ | (3.6 | ) | $ | 89.8 | |||||||
Galveston/Houston (2)(3) | Texas City, TX | 50.0 | % | 353 | (12.5 | ) | 79.4 | |||||||||
Investments included in other liabilities | $ | (16.1 | ) |
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 | ||||||||||
Investments included in total assets | $ | 128.1 | ||||||||||||||
Charlotte(3) | Charlotte, NC | 50.0 | % | 398 | $ | (2.5 | ) | $ | 89.7 | |||||||
Galveston/Houston (2)(3) | Texas City, TX | 50.0 | % | 353 | (3.8 | ) | 64.9 | |||||||||
Investments included in other liabilities | $ | (6.3 | ) |
(1) | Net of debt origination costs and including premiums of $1.6 million and $1.6 million as of September 30, 2017 and December 31, 2016, respectively. |
(2) | In July 2017, the joint venture amended and restated the initial construction loan to increase the amount available to borrow from $70.0 million to $80.0 million and extended the maturity date until July 2020 with two one-year options. The amended and restated loan also changed the interest rate from LIBOR + 1.50% to an interest rate of LIBOR + 1.65%. At the closing of the amendment, the joint venture distributed approximately $14.5 million equally between the partners. |
(3) | 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 | Nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Fee: | ||||||||||||||||
Management and marketing | $ | 564 | $ | 656 | 1,676 | 2,199 | ||||||||||
Development and leasing | 20 | 65 | $ | 87 | $ | 611 | ||||||||||
Loan guarantee | 4 | 85 | 13 | 449 | ||||||||||||
Total Fees | $ | 588 | $ | 806 | $ | 1,776 | $ | 3,259 |
Condensed Combined Balance Sheets - Unconsolidated Joint Ventures | September 30, 2017 | December 31, 2016 | ||||||
Assets | ||||||||
Land | $ | 95,998 | $ | 88,015 | ||||
Buildings, improvements and fixtures | 514,865 | 503,548 | ||||||
Construction in progress, including land under development | 2,849 | 13,037 | ||||||
613,712 | 604,600 | |||||||
Accumulated depreciation | (88,163 | ) | (67,431 | ) | ||||
Total rental property, net | 525,549 | 537,169 | ||||||
Cash and cash equivalents | 23,769 | 27,271 | ||||||
Deferred lease costs and other intangibles, net | 11,436 | 13,612 | ||||||
Prepaids and other assets | 16,262 | 12,567 | ||||||
Total assets | $ | 577,016 | $ | 590,619 | ||||
Liabilities and Owners' Equity | ||||||||
Mortgages payable, net | $ | 351,322 | $ | 335,971 | ||||
Accounts payable and other liabilities | 13,463 | 20,011 | ||||||
Total liabilities | 364,785 | 355,982 | ||||||
Owners' equity | 212,231 | 234,637 | ||||||
Total liabilities and owners' equity | $ | 577,016 | $ | 590,619 |
Three months ended | Nine months ended | |||||||||||||||
Condensed Combined Statements of Operations | September 30, | September 30, | ||||||||||||||
- Unconsolidated Joint Ventures | 2017 | 2016 | 2017 | 2016 | ||||||||||||
Revenues | $ | 25,241 | $ | 25,654 | $ | 72,588 | $ | 82,693 | ||||||||
Expenses: | ||||||||||||||||
Property operating | 8,987 | 9,103 | 27,242 | 30,499 | ||||||||||||
General and administrative | 72 | 95 | 289 | 390 | ||||||||||||
Asset impairment | 18,042 | 5,838 | 18,042 | 5,838 | ||||||||||||
Depreciation and amortization | 6,998 | 8,001 | 21,453 | 26,208 | ||||||||||||
Total expenses | 34,099 | 23,037 | 67,026 | 62,935 | ||||||||||||
Operating income (loss) | (8,858 | ) | 2,617 |