UNITED
STATES
|
SECURITIES
AND EXCHANGE COMMISSION
|
Washington,
D.C. 20549
|
FORM
10-Q
|
[ X
] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
|
THE
SECURITIES EXCHANGE ACT OF 1934
|
For
the quarterly period ended March 31, 2008
|
OR
|
[ ]
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) of
|
THE
SECURITIES EXCHANGE ACT OF 1934
|
For
the transition period
from to
|
Commission
File No. 1-11986
|
TANGER
FACTORY OUTLET CENTERS, INC.
|
(Exact
name of Registrant as specified in its
Charter)
|
NORTH
CAROLINA
|
56-1815473
|
(State
or other jurisdiction
|
(I.R.S.
Employer
|
of
incorporation or organization)
|
Identification
No.)
|
3200
Northline Avenue, Suite 360, Greensboro, North Carolina
27408
|
(Address
of principal executive offices)
|
(Zip
code)
|
(336)
292-3010
|
(Registrant's
telephone number, including area
code)
|
Large
accelerated filer ý
|
Accelerated
filer ¨
|
Non-accelerated
filer ¨
|
Smaller
reporting company ¨
|
31,539,041
Common Shares,
|
$.01
par value, outstanding as of May 1,
2008
|
Page
Number
|
||
Part
I. Financial Information
|
||
Item
1. Financial Statements (Unaudited)
|
||
Consolidated
Balance Sheets -
|
||
as
of March 31, 2008 and December 31, 2007
|
3
|
|
Consolidated
Statements of Operations -
|
||
for
the three months ended March 31, 2008 and 2007
|
4
|
|
Consolidated
Statements of Cash Flows -
|
||
for
the three months ended March 31, 2008 and 2007
|
5
|
|
Notes
to Consolidated Financial Statements
|
6
|
|
Item
2. Management's Discussion and Analysis of
Financial
|
||
Condition
and Results of Operations
|
15
|
|
Item
3. Quantitative and Qualitative Disclosures about Market
Risk
|
26
|
|
Item
4. Controls and Procedures
|
26
|
|
Part
II. Other Information
|
||
Item
1. Legal Proceedings
|
27
|
|
Item
1A. Risk Factors
|
27
|
|
Item
6. Exhibits
|
27
|
|
Signatures
|
27
|
PART
I. FINANCIAL INFORMATION
|
Item 1. Financial
Statements
|
March 31,
|
December 31,
|
|||||||||||||||||
2008
|
2007
|
|||||||||||||||||
ASSETS:
|
||||||||||||||||||
Rental
property
|
||||||||||||||||||
Land
|
$
|
130,077
|
$
|
130,075
|
||||||||||||||
Buildings,
improvements and fixtures
|
1,127,956
|
1,104,459
|
||||||||||||||||
Construction
in progress
|
53,036
|
52,603
|
||||||||||||||||
1,311,069
|
1,287,137
|
|||||||||||||||||
Accumulated
depreciation
|
(323,520
|
)
|
(312,638
|
)
|
||||||||||||||
Rental
property, net
|
987,549
|
974,499
|
||||||||||||||||
Cash
and cash equivalents
|
2,302
|
2,412
|
||||||||||||||||
Investments
in unconsolidated joint ventures
|
9,193
|
10,695
|
||||||||||||||||
Deferred
charges, net
|
42,302
|
44,804
|
||||||||||||||||
Other
assets
|
31,698
|
27,870
|
||||||||||||||||
Total
assets
|
$
|
1,073,044
|
$
|
1,060,280
|
||||||||||||||
LIABILITIES,
MINORITY INTEREST AND SHAREHOLDERS’ EQUITY
|
||||||||||||||||||
Liabilities
|
||||||||||||||||||
Debt
|
||||||||||||||||||
Senior,
unsecured notes (net of discount of $740 and
|
||||||||||||||||||
$759,
respectively)
|
$
|
398,760
|
$
|
498,741
|
||||||||||||||
Mortgages
payable (including a debt premium
|
||||||||||||||||||
of
$438 and $1,046, respectively)
|
172,121
|
173,724
|
||||||||||||||||
Unsecured
lines of credit
|
156,900
|
33,880
|
||||||||||||||||
727,781
|
706,345
|
|||||||||||||||||
Construction
trade payables
|
23,780
|
23,813
|
||||||||||||||||
Accounts
payable and accrued expenses
|
54,203
|
47,185
|
||||||||||||||||
Total
liabilities
|
805,764
|
777,343
|
||||||||||||||||
Commitments
|
||||||||||||||||||
Minority
interest in operating partnership
|
31,019
|
33,733
|
||||||||||||||||
Shareholders’
equity
|
||||||||||||||||||
Preferred
shares, 7.5% Class C, liquidation preference
|
||||||||||||||||||
$25
per share, 8,000,000 shares authorized, 3,000,000
|
||||||||||||||||||
shares
issued and outstanding at March 31, 2008 and
|
||||||||||||||||||
December
31, 2007
|
75,000
|
75,000
|
||||||||||||||||
Common
shares, $.01 par value, 150,000,000 shares
|
||||||||||||||||||
authorized,
31,539,041 and 31,329,241 shares issued
|
||||||||||||||||||
and
outstanding at March 31, 2008 and December 31,
|
||||||||||||||||||
2007,
respectively
|
315
|
313
|
||||||||||||||||
Paid
in capital
|
353,237
|
351,817
|
||||||||||||||||
Distributions
in excess of net income
|
(177,353
|
)
|
(171,625
|
)
|
||||||||||||||
Accumulated
other comprehensive loss
|
(14,938
|
)
|
(6,301
|
)
|
||||||||||||||
Total shareholders’
equity
|
236,261
|
249,204
|
||||||||||||||||
Total
liabilities, minority interest and shareholders’ equity
|
$
|
1,073,044
|
$
|
1,060,280
|
Three
Months Ended
|
||||||||||||
March 31,
|
||||||||||||
2008
|
2007
|
|||||||||||
Revenues
|
||||||||||||
Base
rentals
|
$
|
37,232
|
$
|
35,089
|
||||||||
Percentage
rentals
|
1,178
|
1,467
|
||||||||||
Expense
reimbursements
|
17,478
|
15,013
|
||||||||||
Other
income
|
1,388
|
1,498
|
||||||||||
Total
revenues
|
57,276
|
53,067
|
||||||||||
Expenses
|
||||||||||||
Property
operating
|
19,219
|
16,913
|
||||||||||
General
and administrative
|
5,271
|
4,277
|
||||||||||
Depreciation
and amortization
|
15,583
|
18,439
|
||||||||||
Total
expenses
|
40,073
|
39,629
|
||||||||||
Operating
income
|
17,203
|
13,438
|
||||||||||
Interest
expense
|
9,548
|
10,056
|
||||||||||
Income
before equity in earnings of unconsolidated joint
|
||||||||||||
ventures,
minority interest and discontinued operations
|
7,655
|
3,382
|
||||||||||
Equity
in earnings of unconsolidated joint ventures
|
394
|
235
|
||||||||||
Minority
interest in operating partnership
|
(1,088
|
)
|
(364
|
)
|
||||||||
Income from continuing
operations
|
6,961
|
3,253
|
||||||||||
Discontinued
operations, net of minority interest
|
---
|
28
|
||||||||||
Net
income
|
6,961
|
3,281
|
||||||||||
Preferred
share dividends
|
(1,406
|
)
|
(1,406
|
)
|
||||||||
Net income available to common
shareholders
|
$
|
5,555
|
$
|
1,875
|
||||||||
Basic earnings per common
share:
|
||||||||||||
Income
from continuing operations
|
$
|
.18
|
$
|
.06
|
||||||||
Net
income
|
$
|
.18
|
$
|
.06
|
||||||||
Diluted
earnings per common share:
|
||||||||||||
Income
from continuing operations
|
$
|
.18
|
$
|
.06
|
||||||||
Net
income
|
$
|
.18
|
$
|
.06
|
||||||||
Dividends
paid per common share
|
$
|
.36
|
$
|
.34
|
Three Months
Ended
|
||||||||||||||
March 31,
|
||||||||||||||
2008
|
2007
|
|||||||||||||
|
||||||||||||||
OPERATING
ACTIVITIES
|
||||||||||||||
Net
income
|
$
|
6,961
|
$
|
3,281
|
||||||||||
Adjustments
to reconcile net income to net cash
|
||||||||||||||
provided
by operating activities:
|
||||||||||||||
Depreciation
and amortization (including discontinued
|
||||||||||||||
operations) |
15,583
|
18,487
|
||||||||||||
Amortization
of deferred financing costs
|
379
|
418
|
||||||||||||
Equity
in earnings of unconsolidated joint ventures
|
(394
|
)
|
(235
|
)
|
||||||||||
Minority
interest in operating partnership
|
||||||||||||||
(including discontinued operations) |
1,088
|
370
|
||||||||||||
Compensation
expense related to restricted shares
|
||||||||||||||
and options granted |
1,224
|
831
|
||||||||||||
Amortization
of debt premiums and discount, net
|
(657
|
)
|
(630
|
)
|
||||||||||
Distributions
received from unconsolidated joint ventures
|
885
|
525
|
||||||||||||
Amortization
of above/(below) market rent rate adjustment, net
|
105
|
(364
|
)
|
|||||||||||
Straight-line
base rent adjustment
|
(789
|
)
|
(714
|
)
|
||||||||||
Increase (decrease) due to changes in:
|
||||||||||||||
Other
assets
|
(3,310
|
)
|
2,922
|
|||||||||||
Accounts
payable and accrued expenses
|
(3,437
|
)
|
(2,221
|
)
|
||||||||||
Net
cash provided by operating activities
|
17,638
|
22,670
|
||||||||||||
INVESTING
ACTIVITIES
|
||||||||||||||
Additions
to rental property
|
(24,897
|
)
|
(14,855
|
)
|
||||||||||
Additions
to deferred lease costs
|
(1,104
|
)
|
(647
|
)
|
||||||||||
Net
cash used in investing activities
|
(26,001
|
)
|
(15,502
|
)
|
||||||||||
FINANCING
ACTIVITIES
|
||||||||||||||
Cash
dividends paid
|
(12,689
|
)
|
(11,960
|
)
|
||||||||||
Distributions
to minority interest in operating partnership
|
(2,183
|
)
|
(2,063
|
)
|
||||||||||
Net
proceeds from debt issuances
|
180,820
|
4,850
|
||||||||||||
Repayments
of debt
|
(158,795
|
)
|
(5,814
|
)
|
||||||||||
Proceeds
from tax incentive financing
|
1,449
|
1,851
|
||||||||||||
Additions
to deferred financing costs
|
(571
|
)
|
---
|
|||||||||||
Proceeds
from exercise of options
|
222
|
788
|
||||||||||||
Net
cash provided by (used in) financing activities
|
8,253
|
(12,348
|
)
|
|||||||||||
Net
decrease in cash and cash equivalents
|
(110
|
)
|
(5,180
|
)
|
||||||||||
Cash
and cash equivalents, beginning of period
|
2,412
|
8,453
|
||||||||||||
Cash
and cash equivalents, end of period
|
$
|
2,302
|
$
|
3,273
|
1.
|
Business
|
2.
|
Basis
of Presentation
|
3.
|
Development
of Rental Properties
|
4.
|
Investments
in Unconsolidated Real Estate Joint
Ventures
|
Joint
Venture
|
Our
Ownership %
|
Carrying
Value as of March 31, 2008
(in
millions)
|
Carrying
Value as of
December
31, 2007
(in
millions)
|
Project
Location
|
Myrtle
Beach Hwy 17
|
50%
|
$0.3
|
$0.9
|
Myrtle
Beach, South Carolina
|
Wisconsin
Dells
|
50%
|
$5.7
|
$6.0
|
Wisconsin
Dells, Wisconsin
|
Deer
Park
|
33%
|
$3.2
|
$3.8
|
Deer
Park, New York
|
Three months ended
|
||||
March 31,
|
||||
2008
|
2007
|
|||
Fee:
|
||||
Management
and leasing
|
$
227
|
$ 246
|
||
Marketing
|
34
|
29
|
||
Total
Fees
|
$
261
|
$ 275
|
Summary
Balance Sheets
–
Unconsolidated Joint Ventures
|
As
of
March
31,
2008
|
As
of
December
31,
2007
|
||
Assets:
|
||||
Investment
properties at cost, net
|
$ 70,541
|
$ 71,022
|
||
Construction
in progress
|
134,756
|
103,568
|
||
Cash
and cash equivalents
|
2,708
|
2,282
|
||
Deferred
charges, net
|
2,157
|
2,092
|
||
Other
assets
|
8,613
|
8,425
|
||
Total
assets
|
$218,775
|
$ 187,389
|
||
Liabilities
and Owners’ Equity:
|
||||
Mortgages
payable
|
$ 173,249
|
$ 148,321
|
||
Construction
trade payables
|
20,736
|
13,052
|
||
Accounts
payable and other liabilities (1)
|
9,281
|
6,377
|
||
Total
liabilities
|
203,266
|
167,750
|
||
Owners’
equity (1)
|
15,509
|
19,639
|
||
Total
liabilities and owners’ equity
|
$218,775
|
$ 187,389
|
(1)
|
Includes
the fair value of interest rate swap agreements at Deer Park and Myrtle
Beach Hwy 17 totaling $7.2 million and $4.0 million as of March 31, 2008
and December 31, 2007, respectively, recorded as an increase in accounts
payable and other liabilities and a reduction of owners’ equity in other
comprehensive income.
|
Summary
Statement of Operations
|
Three months ended
|
|||
March 31,
|
||||
–
Unconsolidated Joint Ventures
|
2008
|
2007
|
||
Revenues
|
$ 4,757
|
$ 4,636
|
||
Expenses:
|
||||
Property
operating
|
1,802
|
1,764
|
||
General
and administrative
|
19
|
42
|
||
Depreciation
and amortization
|
1,345
|
1,357
|
||
Total
expenses
|
3,166
|
3,163
|
||
Operating
income
|
1,591
|
1,473
|
||
Interest
expense
|
840
|
1,056
|
||
Net
income
|
$ 751
|
$ 417
|
||
Tanger
Factory Outlet Centers, Inc’s share of:
|
||||
Net
income
|
$ 394
|
$ 235
|
||
Depreciation
(real estate related)
|
$ 652
|
$ 654
|
||
Three Months
Ended
|
||||||||||||||
Summary
Statements of Operations – Disposed
|
March 31,
|
|||||||||||||
Properties
Included in Discontinued Operations
|
2008
|
2007
|
||||||||||||
Revenues:
|
||||||||||||||
Base
rentals
|
$
|
---
|
$
|
138
|
||||||||||
Percentage
rentals
|
---
|
1
|
||||||||||||
Expense
reimbursements
|
---
|
32
|
||||||||||||
Other
income
|
---
|
3
|
||||||||||||
Total
revenues
|
---
|
174
|
||||||||||||
Expenses:
|
||||||||||||||
Property
operating
|
---
|
92
|
||||||||||||
Depreciation
and amortization
|
---
|
48
|
||||||||||||
Total
expenses
|
---
|
140
|
||||||||||||
Discontinued
operations before minority interest
|
---
|
34
|
||||||||||||
Minority
interest
|
---
|
(6
|
)
|
|||||||||||
Discontinued
operations
|
$
|
---
|
$
|
28
|
6.
|
Debt
|
7.
|
Other
Comprehensive Income
|
Three months ended
|
||||||
March 31,
|
||||||
2008
|
2007
|
|||||
Net
income
|
$ 6,961
|
$ 3,281
|
||||
Other
comprehensive loss:
|
||||||
Reclassification
adjustment for amortization of gain on
|
||||||
settlement
of US treasury rate lock included in net income,
|
||||||
net
of minority interest of $(11) and $(11)
|
(57)
|
(53)
|
||||
Change
in fair value of treasury rate locks,
|
||||||
net
of minority interest of $(1,434) and $(157)
|
(7,572)
|
(798)
|
||||
Change
in fair value of our portion of unconsolidated joint
ventures
|
||||||
cash
flow hedges, net of minority interest of $(197) and $(14)
|
(1,009)
|
(70)
|
||||
Other
comprehensive loss
|
(8,638)
|
(921)
|
||||
Total
comprehensive income (loss)
|
$
(1,677)
|
$
2,360
|
Three months ended
|
||
March 31,
|
||
2008
|
2007
|
|
Restricted
shares
|
$1,172
|
$784
|
Options
|
52
|
47
|
Total
share-based compensation
|
$1,224
|
$831
|
9.
|
Earnings
Per Share
|
Three months ended
|
||||||||||
March 31,
|
||||||||||
2008
|
2007
|
|||||||||
NUMERATOR:
|
||||||||||
Income
from continuing operations
|
$
|
6,961
|
$
|
3,253
|
||||||
Less
applicable preferred share dividends
|
(1,406
|
)
|
(1,406
|
)
|
||||||
Income
from continuing operations available
|
||||||||||
to
common shareholders
|
5,555
|
1,847
|
||||||||
Discontinued
operations
|
---
|
28
|
||||||||
Net
income available to common shareholders
|
$
|
5,555
|
$
|
1,875
|
||||||
DENOMINATOR:
|
||||||||||
Basic
weighted average common shares
|
30,979
|
30,743
|
||||||||
Effect
of exchangeable notes
|
92
|
421
|
||||||||
Effect
of outstanding options
|
169
|
248
|
||||||||
Effect
of unvested restricted share awards
|
96
|
137
|
||||||||
Diluted
weighted average common shares
|
31,336
|
31,549
|
||||||||
Basic
earnings per common share:
|
||||||||||
Income
from continuing operations
|
$
|
.18
|
$$
|
.06
|
||||||
Discontinued
operations
|
---
|
---
|
||||||||
Net
income
|
$
|
.18
|
$$
|
.06
|
||||||
Diluted
earnings per common share:
|
||||||||||
Income
from continuing operations
|
$
|
.18
|
$$
|
.06
|
||||||
Discontinued
operations
|
---
|
---
|
||||||||
Net
income
|
$
|
.18
|
$$
|
.06
|
10. |
Derivatives
|
Financial
Instrument Type
|
Notional
Amount
|
Rate
|
Maturity
|
Fair
Value
|
|
US
Treasury Lock
|
$100,000,000
|
4.526%
|
July
2008
|
$(8,105,000
|
)
|
US
Treasury Lock
|
$100,000,000
|
4.715%
|
July
2008
|
$(9,655,000
|
)
|
Tier
|
Description
|
Level
1
|
Defined
as observable inputs such as quoted prices in active
markets
|
Level
2
|
Defined
as inputs other than quoted prices in active markets that are either
directly or indirectly observable
|
Level
3
|
Defined
as unobservable inputs in which little or no market data exists, therefore
requiring an entity to develop its own
assumptions
|
Fair
Value Measurements at Reporting Date Using (in
millions)
|
||||
Quoted
prices
|
||||
in
active markets
|
Significant
other
|
Significant
|
||
for
identical assets
|
observable
inputs
|
unobservable
inputs
|
||
Level
1
|
Level
2
|
Level
3
|
||
Liabilities:
|
||||
Derivative
financial instruments (1)
|
---
|
$
(17.8)
|
---
|
|
(1)
Included in “Accounts payable and accrued expenses” in the
accompanying consolidated balance sheet.
|
||||
No.
of
Centers
|
Square
Feet
(000’s)
|
States
|
||||||||||
As
of March 31, 2007
|
30 | 8,372 | 21 | |||||||||
Center
expansions:
|
||||||||||||
Barstow,
California
|
--- | 43 | --- | |||||||||
Branson,
Missouri
|
--- | 25 | --- | |||||||||
Gonzales,
Louisiana
|
--- | 39 | --- | |||||||||
Tilton,
New Hampshire
|
--- | 18 | --- | |||||||||
Foley,
Alabama
|
--- | 17 | --- | |||||||||
Dispositions:
|
||||||||||||
Boaz,
Alabama
|
(1 | ) | (80 | ) | --- | |||||||
As
of March 31, 2008
|
29 | 8,434 | 21 |
Location
|
Square
|
%
|
||
Wholly
Owned Properties
|
Feet
|
Occupied
|
||
Riverhead,
New York (1)
|
729,315
|
94
|
||
Rehoboth
Beach, Delaware (1)
|
568,926
|
97
|
||
Foley,
Alabama
|
557,215
|
94
|
||
San
Marcos, Texas
|
442,510
|
96
|
||
Myrtle
Beach Hwy 501, South Carolina
|
426,417
|
94
|
||
Sevierville,
Tennessee (1)
|
419,038
|
99
|
||
Hilton
Head, South Carolina
|
393,094
|
87
|
||
Charleston,
South Carolina
|
352,315
|
94
|
||
Commerce
II, Georgia
|
347,025
|
98
|
||
Howell,
Michigan
|
324,631
|
93
|
||
Branson,
Missouri
|
302,992
|
93
|
||
Park
City, Utah
|
300,891
|
93
|
||
Locust
Grove, Georgia
|
293,868
|
96
|
||
Westbrook,
Connecticut
|
291,051
|
98
|
||
Gonzales,
Louisiana
|
282,326
|
99
|
||
Williamsburg,
Iowa
|
277,230
|
99
|
||
Lincoln
City, Oregon
|
270,280
|
98
|
||
Tuscola,
Illinois
|
256,514
|
84
|
||
Lancaster,
Pennsylvania
|
255,152
|
100
|
||
Tilton,
New Hampshire
|
245,563
|
100
|
||
Fort
Myers, Florida
|
198,950
|
98
|
||
Commerce
I, Georgia
|
185,750
|
76
|
||
Terrell,
Texas
|
177,800
|
100
|
||
Barstow,
California
|
152,800
|
100
|
||
West
Branch, Michigan
|
112,120
|
100
|
||
Blowing
Rock, North Carolina
|
104,235
|
98
|
||
Nags
Head, North Carolina
|
82,178
|
100
|
||
Kittery
I, Maine
|
59,694
|
100
|
||
Kittery
II, Maine
|
24,619
|
94
|
||
Totals
|
8,434,499
|
95
|
||
Unconsolidated
Joint Ventures
|
|||
Myrtle
Beach Hwy 17, South Carolina (1)
|
402,013
|
100
|
|
Wisconsin
Dells, Wisconsin
|
264,929
|
100
|
(1)
|
These
properties or a portion thereof are subject to a ground
lease.
|
Location
|
Square Feet
|
Mortgage Debt
(000’s) as
of
March
31,
2008
|
Interest
Rate
|
Maturity
Date
|
|
Capmark
Finance Inc.
|
|||||
Rehoboth Beach,
Delaware
|
568,926
|
||||
Foley,
Alabama
|
557,215
|
||||
Myrtle
Beach Hwy 501,
South
Carolina
|
426,417
|
||||
Hilton
Head, South Carolina
|
393,094
|
||||
Park
City, Utah
|
300,891
|
||||
Westbrook,
Connecticut
|
291,051
|
||||
Lincoln
City, Oregon
|
270,280
|
||||
Tuscola,
Illinois
|
256,514
|
||||
Tilton,
New Hampshire
|
245,563
|
||||
$171,683
|
6.59%
(1)
|
7/10/2008
(2)
|
|||
Net
debt premium
|
438
|
||||
Totals
|
3,309,951
|
$172,121
|
|||
(1)
|
Because
the Capmark mortgage debt was assumed as part of an acquisition of a
portfolio of outlet centers, the debt was recorded at its fair value and
carries an effective interest rate of
5.18%.
|
(2)
|
On
July 10, 2008, we can repay the loan in full, or we can continue to make
monthly payments on the loan at a revised interest rate of
8.59%. We can then repay the loan in full on any monthly
payment date without penalty. The final maturity date on the
loan is July 10, 2028.
|
Joint
Venture
|
Center
Location
|
Opening
Date
|
Ownership
%
|
Square
Feet
|
Carrying
Value
of
Investment
(in
millions)
|
Total
Joint
Venture
Debt
(in
millions)
|
Myrtle
Beach Hwy 17
|
Myrtle
Beach, South Carolina
|
2002
|
50%
|
402,013
|
$0.3
|
$35.8
|
Wisconsin
Dells
|
Wisconsin
Dells, Wisconsin
|
2006
|
50%
|
264,929
|
$5.7
|
$25.3
|
Deer
Park
|
Deer
Park, Long Island NY
|
Under
construction
|
33%
|
800,000
estimated
|
$3.2
|
$112.2
|
Three months
ended
|
||||
March 31,
|
||||
2008
|
2007
|
|||
Fee:
|
||||
Management
and leasing
|
$
227
|
$ 246
|
||
Marketing
|
34
|
29
|
||
Total
Fees
|
$
261
|
$ 275
|
§
|
FFO
does not reflect our cash expenditures, or future requirements, for
capital expenditures or contractual
commitments;
|
§
|
FFO
does not reflect changes in, or cash requirements for, our working capital
needs;
|
§
|
Although
depreciation and amortization are non-cash charges, the assets being
depreciated and amortized will often have to be replaced in the future,
and FFO does not reflect any cash requirements for such
replacements;
|
§
|
FFO
does not reflect the impact of earnings or charges resulting from matters
which may not be indicative of our ongoing operations;
and
|
§
|
Other
companies in our industry may calculate FFO differently than we do,
limiting its usefulness as a comparative
measure.
|
Three months ended
|
||||||||||||
March 31,
|
||||||||||||
Funds
From Operations Reconciliation
|
2008
|
2007
|
||||||||||
Net
income
|
$ | 6,961 | $ | 3,281 | ||||||||
Adjusted
for:
|
||||||||||||
Minority
interest in operating partnership
|
1,088 | 364 | ||||||||||
Minority
interest, depreciation and amortization
|
||||||||||||
attributable
to discontinued operations
|
--- | 54 | ||||||||||
Depreciation
and amortization uniquely significant to
|
||||||||||||
real
estate – consolidated
|
15,508 | 18,364 | ||||||||||
Depreciation
and amortization uniquely significant to
|
||||||||||||
real
estate – unconsolidated joint ventures
|
652 | 654 | ||||||||||
Funds
from operations (FFO)
|
24,209 | 22,717 | ||||||||||
Preferred
share dividends
|
(1,406 | ) | (1,406 | ) | ||||||||
Funds
from operations available to common shareholders
|
||||||||||||
and
minority unitholders
|
$ | 22,803 | $ | 21,311 | ||||||||
Weighted
average shares outstanding (1)
|
37,403 | 37,616 |
(1)
|
Includes
the dilutive effect of options, restricted share awards and exchangeable
notes and assumes the partnership units of the Operating Partnership held
by the minority interest are converted to common shares of the
Company.
|
31.1
|
Principal
Executive Officer Certification Pursuant to 18 U.S.C. Section
1350,
as
Adopted Pursuant to Section 302 of the Sarbanes - Oxley Act of
2002.
|
31.2
|
Principal
Financial Officer Certification Pursuant to 18 U.S.C. Section
1350,
as
Adopted Pursuant to Section 302 of the Sarbanes - Oxley Act of
2002.
|
32.1
|
Principal
Executive Officer Certification Pursuant to 18 U.S.C. Section
1350,
as
Adopted Pursuant to Section 906 of the Sarbanes - Oxley Act of
2002.
|
32.2
|
Principal
Financial Officer Certification Pursuant to 18 U.S.C. Section
1350,
as
Adopted Pursuant to Section 906 of the Sarbanes - Oxley Act of
2002.
|
31.1
|
Principal
Executive Officer Certification Pursuant to 18 U.S.C. Section 1350, as
Adopted Pursuant to Section 302 of the Sarbanes - Oxley Act of
2002.
|
31.2
|
Principal
Financial Officer Certification Pursuant to 18 U.S.C. Section 1350, as
Adopted Pursuant to Section 302 of the Sarbanes - Oxley Act of
2002.
|
32.1
|
Principal
Executive Officer Certification Pursuant to 18 U.S.C. Section 1350, as
Adopted Pursuant to Section 906 of the Sarbanes - Oxley Act of
2002.
|
32.2
|
Principal
Financial Officer Certification Pursuant to 18 U.S.C. Section 1350, as
Adopted Pursuant to Section 906 of the Sarbanes - Oxley Act of
2002.
|