North
Carolina
(State
or other jurisdiction of Incorporation)
|
1-11986
(Commission
File Number)
|
56-1815473
(I.R.S.
Employer Identification Number)
|
3200
Northline Avenue, Greensboro, North Carolina 27408
(Address
of principal executive offices) (Zip Code)
|
(336)
292-3010
(Registrants’
telephone number, including area code)
N/A
(former
name or former address, if changed since last report)
|
|
Amount
(in
thousands)
|
Average
estimated
useful
life (in years)
|
|||
Land
|
$
|
4,873
|
|
||
Buildings,
improvements and fixtures
|
|
41,048
|
|
24.4
|
|
Deferred
lease and other intangibles:
|
|
|
|||
Above (below) market leases, net
|
|
(4,754)
|
|
3.8
|
|
Other lease
related intangibles (principally tenant relationships and
|
|
|
|
||
lease in place value)
|
|
16,186
|
|
5.9
|
|
Debt
premium
|
|
1,173
|
|
3.0
|
|
Minority
interest
|
|
227,234
|
|
||
Net
assets acquired
|
$
|
285,760
|
|
TANGER
FACTORY OUTLET CENTERS, INC. AND SUBSIDIARIES
|
|||||||||||||
PRO
FORMA CONSOLIDATED STATEMENTS OF OPERATIONS
|
|||||||||||||
For
the Nine Months Ended September 30, 2005
|
|||||||||||||
(Unaudited)
|
|||||||||||||
(In
thousands, except per share data)
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma
|
Pro
forma
|
|
||||||||
|
|
|
Historical
|
Adjustments
|
Consolidated
|
|
|||||||
|
|
|
(a)
|
|
|
|
|
|
|
|
|
|
|
REVENUES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Base rentals
|
|
$
|
99,370
|
|
$
|
929
|
|
|
(b
|
)
|
$
|
100,299
|
|
Percentage rentals
|
|
|
3,968
|
|
|
|
|
|
|
|
|
3,968
|
|
Expense reimbursements
|
|
|
41,165
|
|
|
|
|
|
|
|
|
41,165
|
|
Other income
|
|
|
3,747
|
|
|
(74
|
)
|
|
(c
|
)
|
|
3,673
|
|
Total revenues
|
|
|
148,250
|
|
|
855
|
|
|
|
|
149,105
|
|
|
EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property operating
|
|
|
46,911
|
|
|
|
|
|
|
|
|
46,911
|
|
General and administrative
|
|
|
10,333
|
|
|
|
|
|
|
|
|
10,333
|
|
Depreciation and amortization
|
|
|
36,458
|
|
|
3,317
|
|
|
(d
|
)
|
|
39,775
|
|
Total expenses
|
|
|
93,702
|
|
|
3,317
|
|
|
|
|
|
97,019
|
|
Operating income
|
|
|
54,548
|
|
|
(2,462
|
)
|
|
|
|
|
52,086
|
|
Interest expense
|
|
|
24,327
|
|
|
6,761
|
|
|
(e
|
)
|
|
31,088
|
|
Income
before equity in earnings of unconsolidated joint
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ventures, minority interest, discontinued
operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and loss on sale of real estate
|
|
|
30,221
|
|
|
(9,223
|
)
|
|
|
|
|
20,998
|
|
Equity
in earnings of unconsolidated joint ventures
|
|
|
714
|
|
|
|
|
|
|
|
|
714
|
|
Minority
interests:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated joint venture
|
|
|
(20,211
|
)
|
|
20,211
|
|
|
(f
|
)
|
|
-
|
|
Operating partnership
|
|
|
(1,917
|
)
|
|
(996
|
)
|
|
(f
|
)
|
|
(2,913
|
)
|
Income
from continuing operations
|
|
$
|
8,807
|
|
$
|
9,992
|
|
|
|
|
$
|
18,799
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
earnings per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
.18
|
|
|
|
|
|
|
|
$
|
.48
|
(h)
|
Weighted average shares
|
|
|
27,682
|
|
|
2,681
|
|
|
(g
|
)
|
|
30,363
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
earnings per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
.18
|
|
|
|
|
|
|
|
$
|
.48
|
(h)
|
Weighted average shares
|
|
|
27,934
|
|
|
2,681
|
|
|
(g
|
)
|
|
30,615
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The
accompanying notes are an integral part of these unaudited pro forma
consolidated financial
statements.
|
TANGER
FACTORY OUTLET CENTERS, INC. AND SUBSIDIARIES
|
|||||||||||||
PRO
FORMA CONSOLIDATED STATEMENTS OF OPERATIONS
|
|||||||||||||
For
the Year Ended December 31, 2004
|
|||||||||||||
(Unaudited)
|
|||||||||||||
(In
thousands, except per share data)
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro
forma
|
Pro
forma
|
|
||||||||
|
|
|
Historical
|
Adjustments
|
Consolidated
|
|
|||||||
|
|
|
(a)
|
|
|
|
|
|
|
|
|
|
|
REVENUES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Base rentals
|
|
$
|
129,884
|
|
$
|
1,238
|
|
|
(b
|
)
|
$
|
131,122
|
|
Percentage rentals
|
|
|
5,338
|
|
|
|
|
|
|
|
|
5,338
|
|
Expense reimbursements
|
|
|
52,585
|
|
|
|
|
|
|
|
|
52,585
|
|
Other income
|
|
|
6,746
|
|
|
|
|
|
|
|
|
6,746
|
|
Total revenues
|
|
|
194,553
|
|
|
1,238
|
|
|
|
|
|
195,791
|
|
EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property operating
|
|
|
59,759
|
|
|
|
|
|
|
|
|
59,759
|
|
General and administrative
|
|
|
12,820
|
|
|
|
|
|
|
|
|
12,820
|
|
Depreciation
and amortization
|
|
|
51,446
|
|
|
4,422
|
|
|
(c
|
)
|
|
55,868
|
|
Total expenses
|
|
|
124,025
|
|
|
4,422
|
|
|
|
|
|
128,447
|
|
Operating
income
|
|
|
70,528
|
|
|
(3,184
|
)
|
|
|
|
|
67,344
|
|
Interest expense
|
|
|
35,117
|
|
|
10,130
|
|
|
(d
|
)
|
|
45,247
|
|
Income
before equity in earnings of unconsolidated joint
|
|
|
35,411
|
|
|
(13,314
|
)
|
|
|
|
|
22,097
|
|
ventures, minority interest and discontinued
operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity
in earnings of unconsolidated joint ventures
|
|
|
1,042
|
|
|
|
|
|
|
|
|
1,042
|
|
Minority
interests:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated joint venture
|
|
|
(27,144
|
)
|
|
27,144
|
|
|
(e
|
)
|
|
-
|
|
Operating partnership
|
|
|
(1,701
|
)
|
|
(1,241
|
)
|
|
(e
|
)
|
|
(2,942
|
)
|
Income
from continuing operations
|
|
$
|
7,608
|
|
$
|
12,589
|
|
|
|
|
$
|
20,197
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
earnings per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
.28
|
|
|
|
|
|
|
|
$
|
.49
|
(g)
|
Weighted average shares
|
|
|
27,044
|
|
|
3,000
|
|
|
(f
|
)
|
|
30,044
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
earnings per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
.28
|
|
|
|
|
|
|
|
$
|
.48
|
(g)
|
Weighted average shares
|
|
|
27,261
|
|
|
3,000
|
|
|
(f
|
)
|
|
30,261
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The
accompanying notes are an integral part of these unaudited pro forma
consolidated financial statements.
|
TANGER
FACTORY OUTLET CENTERS, INC. AND SUBSIDIARIES
|
|||||||||||||
PRO
FORMA CONSOLIDATED BALANCE SHEET
|
|||||||||||||
As
of September 30, 2005
|
|||||||||||||
(Unaudited)
|
|||||||||||||
(In
thousands)
|
|||||||||||||
Pro
forma
|
Pro
forma
|
||||||||||||
Historical
|
Adjustments
|
Consolidated
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
(a
|
)
|
|
|
|
|
|
|
|
|
|
Rental Property
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land
|
|
$
|
113,284
|
|
$
|
4,873
|
|
|
(b
|
)
|
$
|
118,157
|
|
Buildings, improvements and fixtures
|
|
|
960,105
|
|
|
41,048
|
|
|
(b
|
)
|
|
1,001,153
|
|
Construction in progress
|
|
|
8,797
|
|
|
|
|
|
|
|
|
8,797
|
|
|
|
|
1,082,186
|
|
|
45,921
|
|
|
|
|
|
1,128,107
|
|
Accumulated depreciation
|
|
|
(247,179
|
)
|
|
|
|
|
|
|
|
(247,179
|
)
|
Rental property, net
|
|
|
835,007
|
|
|
45,921
|
|
|
|
|
|
880,928
|
|
Cash and cash equivalents
|
|
|
6,219
|
|
|
(4,750
|
)
|
|
(c
|
)
|
|
1,469
|
|
Short-term
investments
|
20,000
|
(20,000)
|
(c
|
)
|
-
|
||||||||
Deferred charges, net
|
|
|
52,873
|
|
|
12,948
|
|
|
(b
|
)
|
|
65,821
|
|
Other assets
|
|
|
26,895
|
|
|
|
|
|
|
|
|
26,895
|
|
Total
assets
|
|
$
|
940,994
|
|
$
|
34,119
|
|
|
|
|
$
|
975,113
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES,
MINORITY INTERESTS AND SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior, unsecured notes
|
|
$
|
100,000
|
|
$
|
250,000
|
|
|
(d
|
)
|
$
|
350,000
|
|
Mortgages payable
|
|
|
281,069
|
|
|
(78,587
|
)
|
|
(b
|
)(e)
|
202,482
|
|
|
Unsecured note
|
|
|
53,500
|
|
|
|
|
|
|
|
|
53,500
|
|
Lines of credit
|
|
|
-
|
|
|
27,430
|
|
|
(f
|
)
|
|
27,430
|
|
|
|
|
434,569
|
|
|
198,843
|
|
|
|
|
|
633,412
|
|
Construction trade payables
|
|
|
8,294
|
|
|
|
|
|
|
|
|
8,294
|
|
Accounts payable and accrued expenses
|
|
|
14,849
|
|
|
|
|
|
|
|
|
14,849
|
|
Total liabilities
|
|
|
457,712
|
|
|
198,843
|
|
|
|
|
|
656,555
|
|
Commitments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minority
interests:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated joint venture
|
|
|
227,234
|
|
|
(227,234
|
)
|
|
(g
|
)
|
|
-
|
|
Operating partnership
|
|
|
42,220
|
|
|
|
|
|
|
|
|
42,220
|
|
Total minority interest
|
|
|
269,454
|
|
|
(227,234
|
)
|
|
|
|
|
42,220
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders'
equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred shares
|
|
|
-
|
|
|
75,000
|
|
|
(h
|
)
|
|
75,000
|
|
Common shares
|
|
|
307
|
|
|
|
|
|
|
307
|
|
||
Paid in capital
|
|
|
349,287
|
|
|
(2,662
|
)
|
|
(h
|
)
|
|
346,625
|
|
Distributions in excess of net income
|
|
|
(130,955
|
)
|
|
(9,828
|
)
|
|
(i
|
)
|
|
(140,783
|
)
|
Deferred compensation
|
|
|
(5,930
|
)
|
|
|
|
|
|
|
|
(5,930
|
)
|
Accumulated other comprehensive loss
|
|
|
1,119
|
|
|
|
|
|
|
|
1,119
|
||
Total shareholders' equity
|
|
|
213,828
|
|
|
62,510
|
|
|
|
|
|
276,338
|
|
Total liabilities, minority interests and shareholders'
equity
|
|
$
|
940,994
|
|
$
|
34,119
|
|
|
|
|
$
|
975,113
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The
accompanying notes are an integral part of these unaudited pro forma
consolidated financial
statements.
|