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 | |
Emerging growth company o |
Tanger Properties Limited Partnership | ||
Large accelerated filer o | Accelerated filer o | |
Non-accelerated filer x | Smaller reporting company o | |
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, 2018 and December 31, 2017 | |
Consolidated Statements of Operations - for the three and nine months ended September 30, 2018 and 2017 | |
Consolidated Statements of Comprehensive Income - for the three and nine months ended September 30, 2018 and 2017 | |
Consolidated Statements of Shareholders' Equity - for the nine months ended September 30, 2018 and 2017 | |
Consolidated Statements of Cash Flows - for the nine months ended September 30, 2018 and 2017 | |
FINANCIAL STATEMENTS OF TANGER PROPERTIES LIMITED PARTNERSHIP (Unaudited) | |
Consolidated Balance Sheets - as of September 30, 2018 and December 31, 2017 | |
Consolidated Statements of Operations - for the three and nine months ended September 30, 2018 and 2017 | |
Consolidated Statements of Comprehensive Income - for the three and nine months ended September 30, 2018 and 2017 | |
Consolidated Statements of Equity - for the nine months ended September 30, 2018 and 2017 | |
Consolidated Statements of Cash Flows - for the nine months ended September 30, 2018 and 2017 | |
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, 2018 | December 31, 2017 | |||||||
Assets | ||||||||
Rental property: | ||||||||
Land | $ | 278,632 | $ | 279,978 | ||||
Buildings, improvements and fixtures | 2,755,698 | 2,793,638 | ||||||
Construction in progress | 762 | 14,854 | ||||||
3,035,092 | 3,088,470 | |||||||
Accumulated depreciation | (953,158 | ) | (901,967 | ) | ||||
Total rental property, net | 2,081,934 | 2,186,503 | ||||||
Cash and cash equivalents | 4,404 | 6,101 | ||||||
Investments in unconsolidated joint ventures | 111,305 | 119,436 | ||||||
Deferred lease costs and other intangibles, net | 120,064 | 132,061 | ||||||
Prepaids and other assets | 103,910 | 96,004 | ||||||
Total assets | $ | 2,421,617 | $ | 2,540,105 | ||||
Liabilities and Equity | ||||||||
Liabilities | ||||||||
Debt: | ||||||||
Senior, unsecured notes, net | $ | 1,136,184 | $ | 1,134,755 | ||||
Unsecured term loan, net | 323,416 | 322,975 | ||||||
Mortgages payable, net | 88,359 | 99,761 | ||||||
Unsecured lines of credit, net | 199,701 | 206,160 | ||||||
Total debt | 1,747,660 | 1,763,651 | ||||||
Accounts payable and accrued expenses | 70,132 | 90,416 | ||||||
Other liabilities | 79,342 | 73,736 | ||||||
Total liabilities | 1,897,134 | 1,927,803 | ||||||
Commitments and contingencies | ||||||||
Equity | ||||||||
Tanger Factory Outlet Centers, Inc.: | ||||||||
Common shares, $.01 par value, 300,000,000 shares authorized, 93,907,034 and 94,560,536 shares issued and outstanding at September 30, 2018 and December 31, 2017, respectively | 939 | 946 | ||||||
Paid in capital | 774,724 | 784,782 | ||||||
Accumulated distributions in excess of net income | (259,258 | ) | (184,865 | ) | ||||
Accumulated other comprehensive loss | (18,413 | ) | (19,285 | ) | ||||
Equity attributable to Tanger Factory Outlet Centers, Inc. | 497,992 | 581,578 | ||||||
Equity attributable to noncontrolling interests: | ||||||||
Noncontrolling interests in Operating Partnership | 26,491 | 30,724 | ||||||
Noncontrolling interests in other consolidated partnerships | — | — | ||||||
Total equity | 524,483 | 612,302 | ||||||
Total liabilities and equity | $ | 2,421,617 | $ | 2,540,105 |
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Revenues: | ||||||||||||||||
Base rentals | $ | 82,323 | $ | 80,349 | $ | 244,781 | $ | 241,467 | ||||||||
Percentage rentals | 3,210 | 3,138 | 6,666 | 6,798 | ||||||||||||
Expense reimbursements | 35,468 | 34,180 | 107,876 | 104,801 | ||||||||||||
Management, leasing and other services | 583 | 588 | 1,826 | 1,776 | ||||||||||||
Other income | 2,652 | 2,510 | 6,333 | 6,905 | ||||||||||||
Total revenues | 124,236 | 120,765 | 367,482 | 361,747 | ||||||||||||
Expenses: | ||||||||||||||||
Property operating | 39,653 | 37,571 | 119,817 | 115,074 | ||||||||||||
General and administrative | 10,752 | 10,934 | 32,861 | 33,846 | ||||||||||||
Abandoned pre-development costs | — | (99 | ) | — | 528 | |||||||||||
Impairment charge | 49,739 | — | 49,739 | — | ||||||||||||
Depreciation and amortization | 32,850 | 30,976 | 98,667 | 95,175 | ||||||||||||
Total expenses | 132,994 | 79,382 | 301,084 | 244,623 | ||||||||||||
Operating income (loss) | (8,758 | ) | 41,383 | 66,398 | 117,124 | |||||||||||
Other income (expense): | ||||||||||||||||
Interest expense | (16,367 | ) | (16,489 | ) | (48,348 | ) | (49,496 | ) | ||||||||
Loss on early extinguishment of debt | — | (35,626 | ) | — | (35,626 | ) | ||||||||||
Gain on sale of assets | — | — | — | 6,943 | ||||||||||||
Other non-operating income (expense) | 261 | 591 | 661 | 683 | ||||||||||||
Income (loss) before equity in earnings (losses) of unconsolidated joint ventures | (24,864 | ) | (10,141 | ) | 18,711 | 39,628 | ||||||||||
Equity in earnings (losses) of unconsolidated joint ventures | 1,833 | (5,893 | ) | 6,233 | (1,201 | ) | ||||||||||
Net income (loss) | (23,031 | ) | (16,034 | ) | 24,944 | 38,427 | ||||||||||
Noncontrolling interests in Operating Partnership | 1,172 | 815 | (1,274 | ) | (1,920 | ) | ||||||||||
Noncontrolling interests in other consolidated partnerships | — | — | 278 | — | ||||||||||||
Net income (loss) attributable to Tanger Factory Outlet Centers, Inc. | $ | (21,859 | ) | $ | (15,219 | ) | $ | 23,948 | $ | 36,507 | ||||||
Basic earnings per common share: | ||||||||||||||||
Net income (loss) | $ | (0.24 | ) | $ | (0.17 | ) | $ | 0.25 | $ | 0.38 | ||||||
Diluted earnings per common share: | ||||||||||||||||
Net income (loss) | $ | (0.24 | ) | $ | (0.17 | ) | $ | 0.25 | $ | 0.38 | ||||||
Dividends declared per common share | $ | 0.3500 | $ | 0.3425 | $ | 1.0425 | $ | 1.0100 |
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Net income (loss) | $ | (23,031 | ) | $ | (16,034 | ) | $ | 24,944 | $ | 38,427 | ||||||
Other comprehensive income (loss): | ||||||||||||||||
Foreign currency translation adjustments | 1,921 | 4,737 | (3,176 | ) | 8,821 | |||||||||||
Change in fair value of cash flow hedges | 512 | 39 | 4,095 | 217 | ||||||||||||
Other comprehensive income | 2,433 | 4,776 | 919 | 9,038 | ||||||||||||
Comprehensive income (loss) | (20,598 | ) | (11,258 | ) | 25,863 | 47,465 | ||||||||||
Comprehensive (income) loss attributable to noncontrolling interests | 1,048 | 573 | (1,043 | ) | (2,376 | ) | ||||||||||
Comprehensive income (loss) attributable to Tanger Factory Outlet Centers, Inc. | $ | (19,550 | ) | $ | (10,685 | ) | $ | 24,820 | $ | 45,089 |
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 | |||||||
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, 2017 | $ | 946 | $ | 784,782 | $ | (184,865 | ) | $ | (19,285 | ) | $ | 581,578 | $ | 30,724 | $ | — | $ | 612,302 | |||||||
Net income | — | — | 23,948 | — | 23,948 | 1,274 | (278 | ) | 24,944 | ||||||||||||||||
Other comprehensive income | — | — | — | 872 | 872 | 47 | — | 919 | |||||||||||||||||
Compensation under Incentive Award Plan | — | 11,654 | — | — | 11,654 | — | — | 11,654 | |||||||||||||||||
Grant of 355,184 restricted common share awards, net of forfeitures | 3 | (3 | ) | — | — | — | — | — | — | ||||||||||||||||
Repurchase of 919,249 common shares, including transaction costs | (9 | ) | (19,989 | ) | — | — | (19,998 | ) | — | — | (19,998 | ) | |||||||||||||
Withholding of 89,437 common shares for employee income taxes | (1 | ) | (2,067 | ) | — | — | (2,068 | ) | — | — | (2,068 | ) | |||||||||||||
Contributions from noncontrolling interests | — | — | — | — | — | — | 445 | 445 | |||||||||||||||||
Adjustment for noncontrolling interests in Operating Partnership | — | 347 | — | — | 347 | (347 | ) | — | — | ||||||||||||||||
Common dividends ($1.0425 per share) | — | — | (98,341 | ) | — | (98,341 | ) | — | — | (98,341 | ) | ||||||||||||||
Distributions to noncontrolling interests | — | — | — | — | — | (5,207 | ) | (167 | ) | (5,374 | ) | ||||||||||||||
Balance, September 30, 2018 | $ | 939 | $ | 774,724 | $ | (259,258 | ) | $ | (18,413 | ) | $ | 497,992 | $ | 26,491 | $ | — | $ | 524,483 |
Nine months ended September 30, | ||||||||
2018 | 2017 | |||||||
OPERATING ACTIVITIES | ||||||||
Net income | $ | 24,944 | $ | 38,427 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 98,667 | 95,175 | ||||||
Impairment charge | 49,739 | — | ||||||
Amortization of deferred financing costs | 2,280 | 2,640 | ||||||
Gain on sale of assets | — | (6,943 | ) | |||||
Loss on early extinguishment of debt | — | 35,626 | ||||||
Equity in (earnings) losses of unconsolidated joint ventures | (6,233 | ) | 1,201 | |||||
Equity-based compensation expense | 10,814 | 10,114 | ||||||
Amortization of debt (premiums) and discounts, net | 309 | 363 | ||||||
Amortization (accretion) of market rent rate adjustments, net | 1,980 | 2,107 | ||||||
Straight-line rent adjustments | (4,744 | ) | (4,749 | ) | ||||
Distributions of cumulative earnings from unconsolidated joint ventures | 6,081 | 8,128 | ||||||
Changes in other assets and liabilities: | ||||||||
Other assets | (406 | ) | (1,131 | ) | ||||
Accounts payable and accrued expenses | (3,471 | ) | 653 | |||||
Net cash provided by operating activities | 179,960 | 181,611 | ||||||
INVESTING ACTIVITIES | ||||||||
Additions to rental property | (53,349 | ) | (132,612 | ) | ||||
Additions to investments in unconsolidated joint ventures | (1,764 | ) | (4,033 | ) | ||||
Net proceeds from sale of assets | — | 39,213 | ||||||
Additions to non-real estate assets | (1,203 | ) | (8,384 | ) | ||||
Distributions in excess of cumulative earnings from unconsolidated joint ventures | 16,656 | 16,019 | ||||||
Additions to deferred lease costs | (5,220 | ) | (4,218 | ) | ||||
Other investing activities | 8,065 | 4,963 | ||||||
Net cash used in investing activities | (36,815 | ) | (89,052 | ) | ||||
FINANCING ACTIVITIES | ||||||||
Cash dividends paid | (98,341 | ) | (97,781 | ) | ||||
Distributions to noncontrolling interests in Operating Partnership | (5,207 | ) | (5,078 | ) | ||||
Proceeds from revolving credit facility | 391,900 | 543,866 | ||||||
Repayments of revolving credit facility | (396,900 | ) | (456,666 | ) | ||||
Proceeds from notes, mortgages and loans | — | 299,460 | ||||||
Repayments of notes, mortgages and loans | (10,971 | ) | (302,240 | ) | ||||
Payment of make-whole premium related to early extinguishment of debt | — | (34,143 | ) | |||||
Repurchase of common shares, including transaction costs | (19,998 | ) | (49,362 | ) | ||||
Employee income taxes paid related to shares withheld upon vesting of equity awards | (2,068 | ) | (2,436 | ) | ||||
Additions to deferred financing costs | (2,615 | ) | (2,900 | ) | ||||
Proceeds from exercise of options | — | 54 | ||||||
Proceeds from other financing activities | 445 | 12,054 | ||||||
Payment for other financing activities | (1,027 | ) | (782 | ) | ||||
Net cash used in financing activities | (144,782 | ) | (95,954 | ) | ||||
Effect of foreign currency rate changes on cash and cash equivalents | (60 | ) | (54 | ) | ||||
Net decrease in cash and cash equivalents | (1,697 | ) | (3,449 | ) | ||||
Cash and cash equivalents, beginning of period | 6,101 | 12,222 | ||||||
Cash and cash equivalents, end of period | $ | 4,404 | $ | 8,773 |
September 30, 2018 | December 31, 2017 | |||||||
Assets | ||||||||
Rental property: | ||||||||
Land | $ | 278,632 | $ | 279,978 | ||||
Buildings, improvements and fixtures | 2,755,698 | 2,793,638 | ||||||
Construction in progress | 762 | 14,854 | ||||||
3,035,092 | 3,088,470 | |||||||
Accumulated depreciation | (953,158 | ) | (901,967 | ) | ||||
Total rental property, net | 2,081,934 | 2,186,503 | ||||||
Cash and cash equivalents | 4,361 | 6,050 | ||||||
Investments in unconsolidated joint ventures | 111,305 | 119,436 | ||||||
Deferred lease costs and other intangibles, net | 120,064 | 132,061 | ||||||
Prepaids and other assets | 103,313 | 95,384 | ||||||
Total assets | $ | 2,420,977 | $ | 2,539,434 | ||||
Liabilities and Equity | ||||||||
Liabilities | ||||||||
Debt: | ||||||||
Senior, unsecured notes, net | $ | 1,136,184 | $ | 1,134,755 | ||||
Unsecured term loan, net | 323,416 | 322,975 | ||||||
Mortgages payable, net | 88,359 | 99,761 | ||||||
Unsecured lines of credit, net | 199,701 | 206,160 | ||||||
Total debt | 1,747,660 | 1,763,651 | ||||||
Accounts payable and accrued expenses | 69,492 | 89,745 | ||||||
Other liabilities | 79,342 | 73,736 | ||||||
Total liabilities | 1,896,494 | 1,927,132 | ||||||
Commitments and contingencies | ||||||||
Equity | ||||||||
Partners' Equity: | ||||||||
General partner, 1,000,000 units outstanding at September 30, 2018 and December 31, 2017 | 5,054 | 5,844 | ||||||
Limited partners, 4,995,433 and 4,995,433 Class A common units, and 92,907,034 and 93,560,536 Class B common units outstanding at September 30, 2018 and December 31, 2017, respectively | 538,855 | 626,803 | ||||||
Accumulated other comprehensive loss | (19,426 | ) | (20,345 | ) | ||||
Total partners' equity | 524,483 | 612,302 | ||||||
Noncontrolling interests in consolidated partnerships | — | — | ||||||
Total equity | 524,483 | 612,302 | ||||||
Total liabilities and equity | $ | 2,420,977 | $ | 2,539,434 |
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Revenues: | ||||||||||||||||
Base rentals | $ | 82,323 | $ | 80,349 | $ | 244,781 | $ | 241,467 | ||||||||
Percentage rentals | 3,210 | 3,138 | 6,666 | 6,798 | ||||||||||||
Expense reimbursements | 35,468 | 34,180 | 107,876 | 104,801 | ||||||||||||
Management, leasing and other services | 583 | 588 | 1,826 | 1,776 | ||||||||||||
Other income | 2,652 | 2,510 | 6,333 | 6,905 | ||||||||||||
Total revenues | 124,236 | 120,765 | 367,482 | 361,747 | ||||||||||||
Expenses: | ||||||||||||||||
Property operating | 39,653 | 37,571 | 119,817 | 115,074 | ||||||||||||
General and administrative | 10,752 | 10,934 | 32,861 | 33,846 | ||||||||||||
Abandoned pre-development costs | — | (99 | ) | — | 528 | |||||||||||
Impairment charge | 49,739 | — | 49,739 | — | ||||||||||||
Depreciation and amortization | 32,850 | 30,976 | 98,667 | 95,175 | ||||||||||||
Total expenses | 132,994 | 79,382 | 301,084 | 244,623 | ||||||||||||
Operating income (loss) | (8,758 | ) | 41,383 | 66,398 | 117,124 | |||||||||||
Other income (expense): | ||||||||||||||||
Interest expense | (16,367 | ) | (16,489 | ) | (48,348 | ) | (49,496 | ) | ||||||||
Loss on early extinguishment of debt | — | (35,626 | ) | — | (35,626 | ) | ||||||||||
Gain on sale of assets | — | — | — | 6,943 | ||||||||||||
Other non-operating income (expense) | 261 | 591 | 661 | 683 | ||||||||||||
Income (loss) before equity in earnings (losses) of unconsolidated joint ventures | (24,864 | ) | (10,141 | ) | 18,711 | 39,628 | ||||||||||
Equity in earnings (losses) of unconsolidated joint ventures | 1,833 | (5,893 | ) | 6,233 | (1,201 | ) | ||||||||||
Net income (loss) | (23,031 | ) | (16,034 | ) | 24,944 | 38,427 | ||||||||||
Noncontrolling interests in consolidated partnerships | — | — | 278 | — | ||||||||||||
Net income (loss) available to partners | (23,031 | ) | (16,034 | ) | 25,222 | 38,427 | ||||||||||
Net income (loss) available to limited partners | (22,798 | ) | (15,874 | ) | 24,970 | 38,048 | ||||||||||
Net income (loss) available to general partner | $ | (233 | ) | $ | (160 | ) | $ | 252 | $ | 379 | ||||||
Basic earnings per common unit: | ||||||||||||||||
Net income (loss) | $ | (0.24 | ) | $ | (0.17 | ) | $ | 0.25 | $ | 0.38 | ||||||
Diluted earnings per common unit: | ||||||||||||||||
Net income (loss) | $ | (0.24 | ) | $ | (0.17 | ) | $ | 0.25 | $ | 0.38 | ||||||
Distribution declared per common unit | $ | 0.3500 | $ | 0.3425 | $ | 1.0425 | $ | 1.0100 |
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Net income (loss) | $ | (23,031 | ) | $ | (16,034 | ) | $ | 24,944 | $ | 38,427 | ||||||
Other comprehensive income (loss): | ||||||||||||||||
Foreign currency translation adjustments | 1,921 | 4,737 | (3,176 | ) | 8,821 | |||||||||||
Changes in fair value of cash flow hedges | 512 | 39 | 4,095 | 217 | ||||||||||||
Other comprehensive income | 2,433 | 4,776 | 919 | 9,038 | ||||||||||||
Comprehensive income (loss) | (20,598 | ) | (11,258 | ) | 25,863 | 47,465 | ||||||||||
Comprehensive loss attributable to noncontrolling interests in consolidated partnerships | — | — | 278 | — | ||||||||||||
Comprehensive income (loss) attributable to the Operating Partnership | $ | (20,598 | ) | $ | (11,258 | ) | $ | 26,141 | $ | 47,465 |
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, net of forfeitures | — | — | — | — | — | — | |||||||||||||
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 | ||||||
General partner | Limited partners | Accumulated other comprehensive loss | Total partners' equity | Noncontrolling interests in consolidated partnerships | Total equity | ||||||||||||||
Balance, December 31, 2017 | $ | 5,844 | $ | 626,803 | $ | (20,345 | ) | $ | 612,302 | $ | — | $ | 612,302 | ||||||
Net income | 252 | 24,970 | — | 25,222 | (278 | ) | 24,944 | ||||||||||||
Other comprehensive income | — | — | 919 | 919 | — | 919 | |||||||||||||
Compensation under Incentive Award Plan | — | 11,654 | — | 11,654 | — | 11,654 | |||||||||||||
Grant of 355,184 restricted common share awards by the Company | — | — | — | — | — | — | |||||||||||||
Repurchase of 919,249 units, including transaction costs | — | (19,998 | ) | — | (19,998 | ) | — | (19,998 | ) | ||||||||||
Withholding of 89,437 common units for employee income taxes | — | (2,068 | ) | — | (2,068 | ) | — | (2,068 | ) | ||||||||||
Contributions from noncontrolling interests | — | — | — | — | 445 | 445 | |||||||||||||
Common distributions ($1.0425 per common unit) | (1,042 | ) | (102,506 | ) | — | (103,548 | ) | — | (103,548 | ) | |||||||||
Distributions to noncontrolling interests | — | — | — | — | (167 | ) | (167 | ) | |||||||||||
Balance, September 30, 2018 | $ | 5,054 | $ | 538,855 | $ | (19,426 | ) | $ | 524,483 | $ | — | $ | 524,483 | ||||||
Nine months ended September 30, | ||||||||
2018 | 2017 | |||||||
OPERATING ACTIVITIES | ||||||||
Net income | $ | 24,944 | $ | 38,427 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 98,667 | 95,175 | ||||||
Impairment charge | 49,739 | — | ||||||
Amortization of deferred financing costs | 2,280 | 2,640 | ||||||
Gain on sale of assets | — | (6,943 | ) | |||||
Loss on early extinguishment of debt | — | 35,626 | ||||||
Equity in (earnings) losses of unconsolidated joint ventures | (6,233 | ) | 1,201 | |||||
Equity-based compensation expense | 10,814 | 10,114 | ||||||
Amortization of debt (premiums) and discounts, net | 309 | 363 | ||||||
Amortization (accretion) of market rent rate adjustments, net | 1,980 | 2,107 | ||||||
Straight-line rent adjustments | (4,744 | ) | (4,749 | ) | ||||
Distributions of cumulative earnings from unconsolidated joint ventures | 6,081 | 8,128 | ||||||
Changes in other assets and liabilities: | ||||||||
Other assets | (429 | ) | (1,110 | ) | ||||
Accounts payable and accrued expenses | (3,440 | ) | 551 | |||||
Net cash provided by operating activities | 179,968 | 181,530 | ||||||
INVESTING ACTIVITIES | ||||||||
Additions to rental property | (53,349 | ) | (132,612 | ) | ||||
Additions to investments in unconsolidated joint ventures | (1,764 | ) | (4,033 | ) | ||||
Net proceeds from sale of assets | — | 39,213 | ||||||
Additions to non-real estate assets | (1,203 | ) | (8,384 | ) | ||||
Distributions in excess of cumulative earnings from unconsolidated joint ventures | 16,656 | 16,019 | ||||||
Additions to deferred lease costs | (5,220 | ) | (4,218 | ) | ||||
Other investing activities | 8,065 | 4,963 | ||||||
Net cash used in investing activities | (36,815 | ) | (89,052 | ) | ||||
FINANCING ACTIVITIES | ||||||||
Cash distributions paid | (103,548 | ) | (102,859 | ) | ||||
Proceeds from revolving credit facility | 391,900 | 543,866 | ||||||
Repayments of revolving credit facility | (396,900 | ) | (456,666 | ) | ||||
Proceeds from notes, mortgages and loans | — | 299,460 | ||||||
Repayments of notes, mortgages and loans | (10,971 | ) | (302,240 | ) | ||||
Payment of make-whole premium related to early extinguishment of debt | — | (34,143 | ) | |||||
Repurchase of units, including transaction costs | (19,998 | ) | (49,362 | ) | ||||
Employee income taxes paid related to shares withheld upon vesting of equity awards | (2,068 | ) | (2,436 | ) | ||||
Additions to deferred financing costs | (2,615 | ) | (2,900 | ) | ||||
Proceeds from exercise of options | — | 54 | ||||||
Proceeds from other financing activities | 445 | 12,054 | ||||||
Payment for other financing activities | (1,027 | ) | (782 | ) | ||||
Net cash used in financing activities | (144,782 | ) | (95,954 | ) | ||||
Effect of foreign currency on cash and cash equivalents | (60 | ) | (54 | ) | ||||
Net decrease in cash and cash equivalents | (1,689 | ) | (3,530 | ) | ||||
Cash and cash equivalents, beginning of period | 6,050 | 12,199 | ||||||
Cash and cash equivalents, end of period | $ | 4,361 | $ | 8,669 |
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 | $ | 39,213 | $ | 6,943 |
As of September 30, 2018 | ||||||||||||||||
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) | |||||||||||
Investments included in investments in unconsolidated joint ventures: | ||||||||||||||||
National Harbor | National Harbor, MD | 50.0 | % | 341 | $ | 0.6 | $ | 86.7 | ||||||||
RioCan Canada | Various | 50.0 | % | 923 | 110.7 | 10.2 | ||||||||||
$ | 111.3 | |||||||||||||||
Investments included in other liabilities: | ||||||||||||||||
Columbus(2) | Columbus, OH | 50.0 | % | 355 | $ | (1.1 | ) | $ | 84.7 | |||||||
Charlotte(2) | Charlotte, NC | 50.0 | % | 398 | (10.3 | ) | 99.5 | |||||||||
Galveston/Houston (2) | Texas City, TX | 50.0 | % | 353 | (15.3 | ) | 79.5 | |||||||||
$ | (26.7 | ) |
As of December 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) | |||||||||||
Investments included in investments in unconsolidated joint ventures: | ||||||||||||||||
Columbus | Columbus, OH | 50.0 | % | 355 | $ | 1.1 | $ | 84.4 | ||||||||
National Harbor | National Harbor, MD | 50.0 | % | 341 | 2.5 | 86.4 | ||||||||||
RioCan Canada | Various | 50.0 | % | 923 | 115.8 | 11.1 | ||||||||||
$ | 119.4 | |||||||||||||||
Investments included in other liabilities: | ||||||||||||||||
Charlotte(2) | Charlotte, NC | 50.0 | % | 398 | $ | (4.1 | ) | $ | 89.8 | |||||||
Galveston/Houston (2) | Texas City, TX | 50.0 | % | 353 | (13.0 | ) | 79.4 | |||||||||
$ | (17.1 | ) |
(1) | Net of debt origination costs and including premiums of $1.4 million as of September 30, 2018 and December 31, 2017. |
(2) | The negative carrying value is due to distributions exceeding contributions and increases or decreases from our equity in earnings of the joint venture. |
Three months ended | Nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Fee: | ||||||||||||||||
Management and marketing | $ | 571 | $ | 564 | $ | 1,704 | $ | 1,676 | ||||||||
Leasing and other fees | 12 | 24 | 122 | 100 | ||||||||||||
Total Fees | $ | 583 | $ | 588 | $ | 1,826 | $ | 1,776 |
Condensed Combined Balance Sheets - Unconsolidated Joint Ventures | September 30, 2018 | December 31, 2017 | ||||||
Assets | ||||||||
Land | $ | 94,118 | $ | 95,686 | ||||
Buildings, improvements and fixtures | 503,430 | 505,618 | ||||||
Construction in progress | 3,169 | 3,005 | ||||||
600,717 | 604,309 | |||||||
Accumulated depreciation | (110,213 | ) | (93,837 | ) | ||||
Total rental property, net | 490,504 | 510,472 | ||||||
Cash and cash equivalents | 13,366 | 25,061 | ||||||
Deferred lease costs and other intangibles, net | 9,387 | 10,985 | ||||||
Prepaids and other assets | 18,142 | 15,073 | ||||||
Total assets | $ | 531,399 | $ | 561,591 | ||||
Liabilities and Owners' Equity | ||||||||
Mortgages payable, net | $ | 360,600 | $ | 351,259 | ||||
Accounts payable and other liabilities | 11,114 | 14,680 | ||||||
Total liabilities | 371,714 | 365,939 | ||||||
Owners' equity | 159,685 | 195,652 | ||||||
Total liabilities and owners' equity | $ | 531,399 | $ | 561,591 |
Three months ended | Nine months ended | |||||||||||||||
Condensed Combined Statements of Operations | September 30, | September 30, | ||||||||||||||
- Unconsolidated Joint Ventures | 2018 | 2017 | 2018 | 2017 | ||||||||||||
Revenues | $ | 23,538 | $ | 25,241 | $ | 70,940 | $ | 72,588 | ||||||||
Expenses: | ||||||||||||||||
Property operating | 9,147 | 8,987 | 28,032 | 27,242 | ||||||||||||
General and administrative | 49 | 72 | 301 | 289 | ||||||||||||
Asset impairment | — | 18,042 | — | 18,042 | ||||||||||||
Depreciation and amortization | 6,860 | 6,998 | 19,768 | 21,453 | ||||||||||||
Total expenses | 16,056 | 34,099 | 48,101 | 67,026 | ||||||||||||
Operating income (loss) | 7,482 | (8,858 | ) | 22,839 | 5,562 | |||||||||||
Interest expense | (3,810 | ) | (2,776 | ) | (10,275 | ) | (7,497 | ) | ||||||||
Other non-operating income | 68 | 20 | 175 | 23 | ||||||||||||
Net income (loss) | $ | 3,740 | $ | (11,614 | ) | $ | 12,739 | $ | (1,912 | ) | ||||||
The Company and Operating Partnership's share of: | ||||||||||||||||
Net income (loss) | $ | 1,833 | $ | (5,893 | ) | $ | 6,233 | $ | (1,201 | ) | ||||||
Depreciation and amortization and asset impairments (real estate related) | $ | 3,466 | $ | 12,604 | $ | 10,020 | $ | 19,992 |
As of | ||||||||
September 30, 2018 | December 31, 2017 | |||||||
Unsecured lines of credit | $ | 203,100 | $ | 208,100 | ||||
Unsecured term loan | $ | 325,000 | $ | 325,000 |
As of | As of | ||||||||||||||||||||
September 30, 2018 | December 31, 2017 | ||||||||||||||||||||
Stated Interest Rate(s) | Maturity Date | Principal | Book Value(1) | Principal | Book Value(1) | ||||||||||||||||
Senior, unsecured notes: |