Tanger 8K/A Financial Statements and Exhibits

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

___________

FORM 8-K/A

Current Report Pursuant to Section 13 or 15(d) of

The Securities Exchange Act of 1934

(Date of earliest event reported): October 24, 2005

TANGER FACTORY OUTLET CENTERS, INC.

_________________________________________

(Exact name of registrant as specified in its charter)

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)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

[ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange

[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

TANGER FACTORY OUTLET CENTERS, INC.

CURRENT REPORT

FORM 8-K/A

Section 9. Financial Statements and Exhibits

We are amending the financing assumptions, and accordingly, the pro forma information previously included under Item 9.01 in our Current Report on Form 8-K, dated August 30, 2005 to reflect the revised financing assumptions as well as to incorporate our nine months ended September 30, 2005 information.

Item 9.01 Financial Statements and Exhibits

Tanger Factory Outlet Centers, Inc., (the “Company”), filed a Form 8-K dated August 22, 2005 to announce an agreement to acquire for $282.5 million the remaining two-thirds interest in the portfolio of nine factory outlet centers with approximately 3.3 million square feet, (the “Charter Oak Portfolio”) owned by an affiliate of Blackstone Real Estate Advisors (“Blackstone”). The Company and Blackstone originally acquired the Charter Oak Portfolio in December 2003 through a joint venture, COROC Holdings LLC (“COROC”), whereby the Company owned a one-third interest and Blackstone owned a two-thirds interest.

Our factory outlet centers and other assets are held by, and all of our operations are conducted by, our majority owned subsidiary, Tanger Properties Limited Partnership (the “Operating Partnership”). The terms “we”, “our” and “us” refer to the Company and the Operating Partnership together, as the context requires.

Separate financial statements for the Charter Oak Portfolio are not required since the results of its operations have been included in our audited consolidated financial statements since December 2003. Unaudited pro forma financial information filed herewith to give effect to the proposed acquisition are as set forth below:

(b) Pro Forma Financial Information Page

(1) Pro Forma Consolidated Statements of Operations (unaudited)

for the nine months ended September 30, 2005 and notes thereto 5

for the year ended December 31, 2004 and notes thereto 7

(2) Pro Forma Consolidated Balance Sheet (unaudited)

as of September 30, 2005 and notes thereto 9

TANGER FACTORY OUTLET CENTERS, INC.

UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS

The accompanying unaudited Pro Forma Consolidated Financial Statements have been derived from the historical statements of the Company and give effect to the proposed acquisition of the remaining two-thirds interest in the Charter Oak Portfolio owned by Blackstone. The unaudited Pro Forma Consolidated Statements of Operations for the nine months ended September 30, 2005 and the year ended December 31, 2004 assume the acquisition had occurred as of January 1, 2004. The unaudited Pro forma Consolidated Balance Sheet assumes the acquisition had occurred on September 30, 2005.

The purchase price of $282.5 million involves an all-cash payment, which we expect to finance in the public markets through a mixture of long-term unsecured debt and equity. Closing of the transaction is subject to certain conditions including those contained within an existing GMAC loan currently collateralizing the properties. We anticipate the transaction will close sometime in November 2005.

The unaudited Pro Forma Consolidated Financial Statements reflect the early prepayment of our mortgages with John Hancock totaling $77.4 million as well as an associated prepayment premium of $9.4 million on October 3, 2005, which were secured by four properties in our portfolio.

The unaudited Pro Forma Consolidated Financial Statements also reflect our assumption that we will finance the purchase price of $282.5 million, the related estimated closing costs of $3.3 million and the early prepayment of the John Hancock mortgages and related prepayment premium totaling $86.8 million. The financing will include (1) the issuance of 3.0 million preferred shares with net proceeds of approximately $72.3 million; (2) the issuance of long-term unsecured public debt with net proceeds of approximately $248.1 million; (3) the use of $24.75 million in cash equivalents and short-term investments available as of September 30, 2005; and (4) draw downs of $27.4 million of available lines of credit. There can be no assurance that closing on the transaction will actually occur or that we will be able to issue these securities in the form and for the amounts stated above to fund our transaction. Changes in the form of securities issued or in the amount of common shares, preferred shares and debt actually issued could result in an increase or decrease in pro forma income from continuing operations and related pro forma earnings per share.

The accompanying unaudited Pro Forma Consolidated Financial Statements reflect a preliminary allocation of the purchase price under Statement of Financial Accounting Standards No. 141, “Business Combinations” (“FAS 141”). This allocation is subject to final adjustment following the acquisition. The Company expects to finalize the valuation following the consummation of the transaction. Changes in the allocation of the purchase price and/or estimated useful lives from those used in the unaudited Pro Forma Consolidated Financial Statements could result in an increase or decrease in pro forma income from continuing operations and related pro forma earnings per share. The following table summarizes our preliminary allocation of purchase price plus closing costs and the estimated useful lives used for the pro forma calculations.

	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

The unaudited Pro Forma Consolidated Financial Statements have been prepared by the Company's management. These pro forma statements may not be indicative of the results that would have actually occurred if the acquisition and the early prepayment of the John Hancock mortgages had been in effect on the dates indicated, nor do they purport to represent the results of operations for future periods. The unaudited Pro Forma Consolidated Financial Statements should be read in conjunction with the Company's unaudited financial statements and notes thereto as of September 30, 2005 and for the nine months then ended (which are contained in the Company's Form 10-Q for the period ended September 30, 2005), and the Company’s audited financial statements and notes thereto as of December 31, 2004 and for the year then ended (which are contained in the Company's Annual Report on Form 10-K for the year ended December 31, 2004).

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

NOTES TO UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

For the Nine Months Ended September 30, 2005

a) As reported in the unaudited consolidated statement of operations of Tanger Factory Outlet Centers, Inc. and Subsidiaries for the nine months ended September 30, 2005.

b) To reflect amortization of the portion of the purchase price assigned to above and below market leases in accordance with FAS 141.

c) To reflect the elimination of interest income earned from available cash equivalents and short-term investments remaining from the September 2, 2005 issuance of 3.0 million common shares.

d) To reflect depreciation and amortization on the partial step-up of assets to fair value.

e) To reflect (1) interest expense from the assumed issuance of $250.0 million in unsecured public debt with a coupon rate of 6.00% (effective rate of 6.08% after underwriting discount; an increase or decrease of 100 basis points in the coupon rate would result in an increase or decrease in interest expense of $2.5 million on an annual basis); (2) the amortization of debt issuance costs ($1.9 million amortized over ten years); (3) reduction in the amortization of debt premium of $1.2 million amortized over three years; (4) adjustments to interest expense to reflect an assumed $27.4 million balance outstanding on available lines of credit at an interest rate of 4.79% based on one month LIBOR plus 0.85%; and (5) the elimination of interest paid during the year on the John Hancock mortgage loans, which were repaid early on October 3, 2005, totaling $77.4 million with interest rates ranging from 7.875% to 7.89% and their associated loan cost amortization.

f) To eliminate the minority interest in the net income of the consolidated joint venture that is being acquired in this transaction and to reflect the minority interest in the additional income of the Operating Partnership resulting from the pro forma adjustments.

g) To reflect the 3.0 million common shares issued on September 2, 2005, which had a weighted average of 319,000 shares outstanding for the nine months ended September 30, 2005, as if the shares had been issued as of the beginning of the nine month period.

h) Pro forma income per share is computed as follows: Income from continuing operations less preferred share dividends of $4.2 million (from the assumed issuance of 3.0 million preferred shares at an assumed price of $25 per share and at a coupon rate of 7.5%) divided by pro forma weighted average shares outstanding.

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

NOTES TO UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

For the Year Ended December 31, 2004

a) As reported in the audited consolidated statement of operations of Tanger Factory Outlet Centers, Inc. and Subsidiaries for the year ended December 31, 2004.

b) To reflect amortization of the portion of the purchase price assigned to above and below market leases in accordance with FAS 141.

c) To reflect depreciation and amortization on the partial step-up of assets to fair value.

d) To reflect (1) interest expense from the assumed issuance of $250.0 million in unsecured public debt with a coupon rate of 6.00% (effective rate of 6.08% after underwriting discount; an increase or decrease of 100 basis points in the coupon rate would result in an increase or decrease in interest expense of $2.5 million on an annual basis): (2) the amortization of debt issuance costs ($1.9 million amortized over ten years); (3) reduction in the amortization of debt premium of $1.2 million amortized over three years; (4) adjustments to interest expense to reflect an assumed $27.4 million balance outstanding on available lines of credit at an interest rate of 4.79% based on one month LIBOR plus 0.85%; and (5) the elimination of interest paid during the year on the John Hancock mortgage loans, which were repaid early on October 3, 2005, totaling $77.4 million with interest rates ranging from 7.875% to 7.89% and their associated loan cost amortization.

e) To eliminate the minority interest in the net income of the consolidated joint venture that is being acquired in this transaction and to reflect the minority interest in the additional income of the Operating Partnership resulting from the pro forma adjustments.

f) To reflect the issuance of 3.0 million common shares on September 2, 2005 with net proceeds of approximately $81.0 million as part of the funding of the transaction.

g) Pro forma income per share is computed as follows: Income from continuing operations less preferred share dividends of $5.6 million (from the assumed issuance of 3.0 million preferred shares at an assumed price of $25 per share and at a coupon rate of 7.5%) divided by pro forma weighted average shares outstanding.

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.

TANGER FACTORY OUTLET CENTERS, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET

As of September 30, 2005

a) As reported in the unaudited consolidated balance sheet of Tanger Factory Outlet Centers, Inc. and Subsidiaries as of September 30, 2005.

b) To reflect (1) the assumed acquisition of the two-thirds share of the difference between the fair value of the Charter Oak Portfolio and underlying book value of the assets and liabilities. See table on page 3 for amounts allocated to the assets and liabilities acquired and the average useful lives assigned to each major caption; (2) $1.9 million in deferred financing costs from the assumed issuance of long-term unsecured debt and (3) the write-off of $.4 million in deferred financing costs associated with the early repayment of the John Hancock mortgages on October 3, 2005.

c) To reflect the assumed use of $4.75 million in available cash equivalents and $20.0 million in short-term investments as of September 30, 2005 as part of the funding of the acquisition.

d) To reflect the assumed issuance of $250.0 million of unsecured public debt generating net proceeds of $248.1 million.

e) To reflect the early repayment of the John Hancock mortgages loans totaling $77.4 million on October 3, 2005.

f) To reflect the assumed draw down of $27.4 million of available lines of credit and as part of the funding of the acquisition.

g) To eliminate the minority interest in the consolidated joint venture that is being acquired in this transaction.

h) To reflect the assumed issuance of 3.0 million preferred shares at a coupon rate of 7.5% and a liquidation preference value of $25 per share with net proceeds of approximately $72.3 million, as part of the funding of the acquisition.

i) To reflect the debt prepayment premium of $9.4 million and the write-off of $.4 million in deferred financing costs associated with the early repayment of the John Hancock mortgages on October 3, 2005.

SIGNATURES

Pursuant to the requirements of the Securities and Exchange Act of 1934, the Registrant has duly caused the report to be signed its behalf by the undersigned thereunto duly authorized.

TANGER FACTORY OUTLET CENTERS, INC.

By: /s/ Frank C. Marchisello, Jr.

Frank C. Marchisello, Jr.

Executive Vice President, Chief Financial Officer

Date: October 24, 2005

Tanger (SKT) 8-K/AFinancial Statements and Exhibits