FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    ___________

            [ X ] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934

                For the quarterly period ended September 30, 1997

                                       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.)

          1400 West Northwood Street, Greensboro, North Carolina 27408
                    (Address of principal executive offices)
                                   (Zip code)

                                  910-274-1666
              (Registrant's telephone number, including area code)

                                     ________________

Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  Registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. Yes X       No
                                        ___        _____

                     7,844,886 shares of Common Stock, $.01
                  par value, outstanding as of October 31, 1997








                                                 

                       TANGER FACTORY OUTLET CENTERS, INC.

                                      Index

                          Part I. Financial Information


                                                                                                    Page Number
Item 1.  Financial Statements (Unaudited)

                                                                                                    
          
           Consolidated Statements of Operations
                For the three and nine months ended September 30, 1997 and 1996                           3

           Consolidated Balance Sheets
                As of September 30, 1997 and December 31, 1996                                            4

           Consolidated Statements of Cash Flows
                For the nine months ended September 30, 1997 and 1996                                     5

           Notes to Consolidated Financial Statements                                                     6

Item 2.  Management's Discussion and Analysis of Financial
                Condition and Results of Operations                                                       8



                                             Part II. Other Information

Item 1.  Legal proceedings                                                                               15

Item 6.  Exhibits and Reports on Form 8-K                                                                15

Signatures                                                                                               16




                                       2



               TANGER FACTORY OUTLET CENTERS, INC. AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)
                      (In thousands, except per share data)





                                                         Three Months Ended     Nine Months Ended
                                                            September 30,         September 30,

                                                        1997          1996       1997          1996
                                                       ---------    --------   ---------      -------
                                                                                

REVENUES

   Base rentals                                         $ 14,404    $ 12,779    $ 41,362    $ 37,497
   Percentage rentals                                        779         566       1,482       1,164
   Expense reimbursements                                  6,200       5,901      17,799      16,446
   Other income                                              274         207         695         658
                                                        --------    --------    --------    --------
        Total revenues                                    21,657      19,453      61,338      55,765
                                                        --------    --------    --------    --------
EXPENSES

   Property operating                                      6,584       6,372      18,732      17,737
   General and administrative                              1,500       1,365       4,528       4,036
   Interest                                                4,414       3,614      12,193      10,282
   Depreciation and amortization                           4,790       4,178      13,694      12,285
                                                        --------    --------    --------    --------
        Total expenses                                    17,288      15,529      49,147      44,340
                                                        --------    --------    --------    --------
Income before gain on sale of land, minority
   interest and extraordinary item                         4,369       3,924      12,191      11,425

Gain on sale of land                                        --           159        --           159
                                                        --------    --------    --------    --------
Income before minority interest and
   extraordinary item                                      4,369       4,083      12,191      11,584
Minority interest                                         (1,207)     (1,119)     (3,357)     (3,137)
                                                        --------    --------    --------    --------
Income before extraordinary item                           3,162       2,964       8,834       8,447

Extraordinary item - Loss on early extinguishment
   of debt, net of minority interest of $270                --          --          --          (561)
                                                        --------    --------    --------    --------
Net income                                              $  3,162    $  2,964    $  8,834    $  7,886
                                                        ========    ========    ========    ========

Per common share outstanding:
   Income before extraordinary item                     $    .40    $    .37    $   1.11    $   1.03
   Net income                                                .40         .37        1.11         .94
                                                        ========    ========    ========    ========

Dividends paid per common share                         $    .55    $    .52    $   1.62    $   1.54
                                                        ========    ========    ========    =======


The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

                                       3



               TANGER FACTORY OUTLET CENTERS, INC. AND SUBSIDIARY
                           CONSOLIDATED BALANCE SHEETS
                                   (Unaudited)
                        (In thousands, except share data)





                                                     September 30,  December 31,
                                                          1997           1996
                                                     -----------     ----------
                                                                  
                                                         
ASSETS

   Rental property, net                                   $ 382,737    $ 311,454
   Cash and cash equivalents                                  3,358        2,585
   Deferred charges, net                                      7,546        7,846
   Other assets                                              11,393       10,253
                                                         -------------  --------
        Total assets                                      $ 405,034    $ 332,138
                                                          =========    =========


LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities

   Long-term debt                                         $ 218,398    $ 178,004

   Construction trade payables                               19,160        8,320

   Accounts payable and accrued expenses                      8,418        9,558
                                                          ---------    ---------

        Total liabilities                                   245,976      195,882
                                                          ---------    ---------

Commitments

Minority interest                                            24,120       25,599
                                                          =========     ========


Shareholders' equity
                                                        
   Preferred shares, $.01 par value, 1,000,000 shares
    authorized, 90,789  and 106,419 shares issued and
    outstanding at  September 30, 1997 and
    December 31, 1996                                             1            1
                                                          

   Common shares, $.01 par value, 50,000,000 shares
    authorized,   7,763,985 and 6,602,510 shares
    issued and outstanding at September 30, 1997                 
    and December 31, 1996                                        77           66

   Paid in capital                                          149,069      121,384

   Distributions in excess of net income                    (14,209)     (10,794)
                                                          ---------    ---------

        Total shareholders' equity                          134,938      110,657
                                                          ---------    ---------

             Total liabilities and shareholders' equity   $ 405,034    $ 332,138
                                                          =========    =========





The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

                                       4



               TANGER FACTORY OUTLET CENTERS, INC. AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                                 (In thousands)


                                                                              Nine Months Ended
                                                                                September 30,

                                                                             1997                1996
                                                                             -----               -----
                                                                                           
OPERATING ACTIVITIES

   Net income                                                               $8,834               $7,886

   Adjustments to reconcile net income to net cash provided by
      operating activities:
      Depreciation and amortization                                         13,694               12,285
      Amortization of deferred financing costs                                 780                  694
      Minority interest                                                      3,357                2,867
      Loss on early extinguishment of debt                                     ---                  831
      Gain on sale of land                                                     ---                (159)
      Straight-line base rent adjustment                                     (328)                (946)
      Compensation under Unit Option Plan                                      253                  254
   Increase (decrease) due to changes in:
      Other assets                                                           (107)                  984
      Accounts payable and accrued expenses                                (1,140)                3,357
                                                                           --------             --------
           Net cash provided by operating activities                        25,343               28,053
                                                                           --------             --------
 INVESTING ACTIVITIES
   Acquisition of rental properties                                       (37,500)                  ---
   Additions to rental properties                                         (36,231)             (26,815)
   Additions to deferred lease costs                                       (1,489)              (1,275)
   Proceeds from sale of land                                                  ---                  174
                                                                           --------           ---------
       Net cash used in investing activities                              (75,220)             (27,916)
                                                                          ---------           ---------
FINANCING ACTIVITIES
   Net proceeds from issuance of common shares                              27,038                  ---
   Cash dividends paid                                                    (12,249)             (11,644)
   Distributions to minority interest                                      (4,914)              (4,672)
   Proceeds from notes payable                                                 ---               75,000
   Repayments on notes payable                                               (856)                (747)
   Proceeds from revolving lines of credit                                 107,050               51,026
   Repayments on revolving lines of credit                                (65,800)            (107,927)
   Additions to deferred financing costs                                     (102)              (3,440)
   Proceeds from exercise of unit options                                      483                  ---
                                                                           --------            --------

           Net cash provided by (used in) financing activities              50,650              (2,404)
                                                                          ---------           ---------
Net increase (decrease) in cash and cash equivalents                           773              (2,267)
Cash and cash equivalents, beginning of period                               2,585                5,111
                                                                          ---------           ---------
Cash and cash equivalents, end of period                                    $3,358               $2,844
                                                                          ========            =========




The  accompanying  notes are an integral  part of these  consolidated  financial
statements.
                                       5




               TANGER FACTORY OUTLET CENTERS, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                               September 30, 1997
                                   (Unaudited)

1.  Interim Financial Statements

    The unaudited  consolidated  financial  statements of Tanger  Factory Outlet
    Centers,  Inc.,  (the  "Company"),   have  been  prepared  pursuant  to  the
    Securities  and Exchange  Commission's  ("SEC")  rules and  regulations  and
    should  be read in  conjunction  with the  financial  statements  and  notes
    thereto  of the  Company's  Annual  Report on Form  10-K for the year  ended
    December  31,  1996.  Certain  information  and  note  disclosures  normally
    included in  financial  statements  prepared in  accordance  with  generally
    accepted  accounting  principles have been condensed or omitted  pursuant to
    such  rules  and  regulations,   although   management   believes  that  the
    disclosures are adequate to make the information presented not misleading.

    The accompanying  consolidated  financial statements reflect, in the opinion
    of management,  all  adjustments  necessary for a fair  presentation  of the
    interim  financial  statements.  All such  adjustments  are of a normal  and
    recurring nature.

2.   Acquisition and Development of Rental Properties

    On February 28, 1997,  the Company  completed the  acquisition  of Five Oaks
    Factory  Stores,   a  factory  outlet  center  in  Sevierville,   Tennessee,
    containing  approximately  123,000  square feet,  for an aggregate  purchase
    price of $18 million. On September 30, 1997, the Company acquired Shoppes on
    the  Parkway,  a factory  outlet  center in Blowing  Rock,  North  Carolina,
    containing approximately 98,000 square feet, and Soundings Factory Stores, a
    factory outlet center in Nags Head, North Carolina, containing approximately
    82,000 square feet, for an aggregate  purchase  price of $19.5 million.  The
    acquisitions  were  accounted  for using the  purchase  method  whereby  the
    purchase price was allocated to assets  acquired based on their fair values.
    The results of operations of the acquired  properties  have been included in
    the consolidated results of operations since the acquisition date.

    During the first nine months,  construction was substantially completed on a
    241,820  square foot  expansion in  Riverhead,  NY, and a 26,111 square foot
    expansion in  Lancaster,  PA.  Construction  has also begun on properties in
    Commerce, GA (61,000 square feet); Sevierville,  TN (50,000 square feet) and
    San  Marcos,  TX  (23,000  square  feet) as well as a further  expansion  in
    Riverhead, NY (60,000 square feet).

    Construction  in progress  amounted  to $17.8  million  and  commitments  to
    complete  construction  of  expansions  to existing  properties  amounted to
    approximately   $6.8  million  at  September  30,  1997.   Commitments   for
    construction represent only those costs contractually required to be paid by
    the Company.

    Interest costs capitalized  during the three months ended September 30, 1997
    and 1996  amounted to $399,000 and  $278,000,  respectively,  and during the
    nine months ended  September 30, 1997 and 1996  amounted to  $1,451,000  and
    $734,000, respectively.

3.  Accumulated Depreciation

    Accumulated depreciation at September 30, 1997 and December 31, 1996 was
    approximately  $59,722,000 and $46,907,000 respectively.

                                       6



4.      Common Shares

        On  September  24,  1997,  the Company  completed  a public  offering of
        1,000,000 Common Shares at a price of $29.0625 per share,  receiving net
        proceeds of approximately  $27.0 million.  Subsequently,  on October 15,
        1997, the Company issued an additional  80,000 Common Shares pursuant to
        an  over-allotment  option granted to the  underwriters and received net
        proceeds of  approximately  $2.2 million.  The net proceeds,  which were
        contributed  to  the  Company's   majority  owned   subsidiary,   Tanger
        Properties Limited Partnership (the "Operating Partnership") in exchange
        for  1,080,000  partnership  units,  were used to  acquire,  expand  and
        develop factory outlet centers and for general corporate purposes.

5.      Income Per Share

        Income  per  share is  computed  by  dividing  income,  less  applicable
        preferred  dividends,  by the weighted  average  number of common shares
        outstanding.  Options outstanding are not included since their inclusion
        would not be materially  dilutive.  The assumed  conversion of preferred
        shares to common  shares as of the beginning of the year would have been
        anti-dilutive.  The assumed  conversion of the partnership units held by
        the limited partner as of the beginning of the year,  which would result
        in the  elimination of earnings  allocated to minority  interest,  would
        have no impact on earnings per share since the allocation of earnings to
        an Operating  Partnership Unit is equivalent to earnings  allocated to a
        common share.



          
                                  Three Months Ended       Nine Months Ended
                                     September 30,           September 30,
          
                                    1997       1996            1997        1996
                                 ----------   ----------   ----------   ----------
                                                            

Applicable preferred dividends   $  450,000   $  602,000   $1,358,000   $1,885,000

Weighted average shares           6,818,959    6,402,998    6,756,073    6,371,404
                                 ==========   ==========   ==========   ==========




        In February 1997, the Financial  Accounting  Standards Board issued SFAS
        #128,  EARNINGS PER SHARE,  effective  for fiscal  periods  ending after
        December 15, 1997. The new standard simplifies the computation of income
        per share by  replacing  primary  income per share with basic income per
        share.  Basic  income  per  share  will not  include  the  effect of any
        potentially  dilutive  securities,   as  under  the  current  accounting
        standard,  and will be computed by dividing reported income available to
        common  shareholders by the weighted  average common shares  outstanding
        during the  period.  Fully  diluted  income per share will now be called
        diluted   income  per  share  and  will  reflect  the  dilution  of  all
        potentially dilutive  securities.  Companies will be required to restate
        all prior period income per share data. The adoption of this standard by
        the Company will have no impact on the  historical  reported  income per
        share amounts since the effect of potentially  dilutive  securities have
        been immaterial and,  therefore,  have been excluded from the historical
        income per share computations.

6.      Supplemental schedule of non-cash investing activities

         The Company  purchases  capital  equipment and incurs costs relating to
         construction of new facilities,  including tenant finishing allowances.
         Expenditures  included in  construction  trade payables as of September
         30, 1997 and 1996 amounted to $19,160,000 and $6,424,000, respectively.

                                       7



7.       Subsequent Events

         On October 24, the Operating  Partnership issued $75 million of senior,
         unsecured  notes,  maturing  October  24,  2004,  with a coupon rate of
         7.875%.  The  notes  were  priced  at  99.799%  of par  with a yield to
         investors of 7.913%. The net proceeds were used to repay  substantially
         all amounts outstanding under its existing lines of credit. On November
         3,  1997,  the  Company  and  the  Operating  Partnership  filed  a new
         registration  statement  with the SEC to provide an  issuance  capacity
         under existing shelf registration statements of $200 million.

         In anticipation  of the offering of the senior,  unsecured  notes,  the
         Company entered into an interest rate  protection  agreement on October
         3, 1997 which fixed the index on the 10 year US Treasury rate at 5.995%
         for 30  days on a  notional  amount  of  $70,000,000.  The  transaction
         settled  on  October  21,  1997,  the  trade  date of the  $75  million
         offering,  and, as a result of an increase in the US Treasury rate, the
         Company received $714,000 in proceeds. Such amount will be amortized as
         a  reduction  to interest  expense  over the life of the notes and will
         result in an overall effective interest rate on the notes of 7.75%.


Item 2.  Management's Discussion and Analysis of Financial Condition and 
         Results of Operations.

CAUTIONARY STATEMENTS

Certain  statements  contained  in  the  discussion  below,  including,  without
limitation,   statements   containing  the  words   "believes,"   "anticipates,"
"expects," and words of similar import, constitute  "forward-looking  statements
within  the  meaning  of  the  Private  Securities  Reform  Act  of  1995.  Such
forward-looking  statements  involve known and unknown risks,  uncertainties and
other factors that may cause the actual results,  performance or achievements of
the Company,  or industry  results,  to be materially  different from any future
results,  performance or achievements of the Company, or industry results, to be
materially  different  from any  future  results,  performance  or  achievements
expressed or implied by such forward-looking  statements.  Such factors include,
among  others,  the  following:  the effects of future  events on the  Company's
financial performance;  the risk that the Company may not be able to finance its
planned  development  activities;  risks related to the retail industry in which
the Company's outlet centers compete,  including the potential adverse impact of
external  factors  such  as  inflation,   tenant  demand  for  space,   consumer
confidence,  unemployment  rates and  consumer  tastes  and  preferences;  risks
associated with the Company's development activities,  such as the potential for
cost overruns,  delays and lack of predictability  with respect to the financial
returns  associated  with these  development  activities;  the risk of potential
increase in market interest rates from current rates; risks associated with real
estate  ownership,  such as the potential adverse impact of changes in the local
economic climate on the revenues and the value of the Company's properties;  and
the risks that a  significant  number of tenants may become unable to meet their
lease  obligations  or that the  Company  may be unable to renew or  re-lease  a
significant  amount of available space on economically  favorable  terms.  Given
these  uncertainties,  current and  prospective  investors  are cautioned not to
place undue reliance on such forward-looking  statements.  The Company disclaims
any obligation to update any such factors or to publicly  announce the result of
any  revisions  to any of the  forward-looking  statements  contained  herein to
reflect future events or developments.

                                       8




OVERVIEW

The following  discussion and analysis of the consolidated  financial  condition
and results of operations  should be read in conjunction  with the  Consolidated
Financial  Statements  and Notes  thereto.  Historical  results  and  percentage
relationships set forth in the Consolidated Statements of Operations,  including
trends which might appear, are not necessarily indicative of future operations.

The  discussion  of  the  Company's  results  of  operations   reported  in  the
Consolidated  Statements of Operations  compares the three and nine months ended
September  30, 1997 with the three and nine months  ended  September  30,  1996.
Certain  comparisons  between the periods are also made on a percentage basis as
well as on a weighted  average gross  leasable area ("GLA")  basis,  a technique
which  adjusts for certain  increases  or decreases in the number of centers and
corresponding   square  feet  related  to  the   development  and  expansion  or
disposition  of rental  properties.  The  computation  of weighted  average GLA,
however,  does not adjust for fluctuations in occupancy during each period shown
since GLA is not reduced  when  original  occupied  space  subsequently  becomes
vacant.

The Company continues to grow principally through acquisitions,  new development
and  expansions of factory  outlet  centers.  On February 28, 1997,  the Company
completed the acquisition of Five Oaks Factory  Stores,  a factory outlet center
in Sevierville,  Tennessee, containing approximately 123,000 square feet, for an
aggregate  purchase  price of $18 million.  On September  30, 1997,  the Company
acquired Shoppes on the Parkway,  a factory outlet center in Blowing Rock, North
Carolina,  containing  approximately  98,000 square feet, and Soundings  Factory
Stores,  a  factory  outlet  center in Nags  Head,  North  Carolina,  containing
approximately  82,000  square  feet,  for an aggregate  purchase  price of $19.5
million.

During the first nine  months,  construction  was  substantially  completed on a
241,820  square  foot  expansion  in  Riverhead,  NY, and a 26,111  square  foot
expansion  in  Lancaster,  PA.  Construction  has also  begun on  properties  in
Commerce, GA (61,000 square feet); Sevierville,  TN (50,000 square feet) and San
Marcos, TX (23,000 square feet) as well as a further expansion in Riverhead,  NY
(60,000 square feet).

                                       9



A summary of the operating results for the three and nine months ended September
30, 1997 and 1996,  calculated on a weighted  average GLA basis, is presented in
the following table.



                                          Three Months Ended    Nine Months Ended
                                           September 30,          September 30,

                                         1997          1996        1997      1996
                                       ------        --------    --------   ------
                                                                 

GLA at end of period (000's)              4,289       3,718       4,289       3,718

Weighted Average GLA(a) (000's)           4,079       3,686       3,928       3,614

Outlet centers in operation                  30          27          30          27

New centers opened                          --          --          --          --

New centers acquired                          2         --             3          --

Centers expanded                              1           2           2           6
States operated in at end of period          23          22          23          22



     Per square foot

Revenues

     Base rent                             $ 3.53     $  3.47       $  10.53  $   10.38

     Percentage rentals                        .19         .15         .38         .32

     Expense reimbursements                   1.52        1.60        4.53        4.55

     Other income                              .07         .06         .18         .18
                                           --------   ---------   ---------   ---------
          Total revenues                      5.31        5.28       15.62       15.43
                                           ---------   ---------   ---------   ---------
Expenses

     Property operating                       1.61        1.73        4.77        4.91

     General and administrative                .37         .37        1.15        1.12

     Interest                                 1.08         .98        3.10        2.85

     Depreciation and amortization            1.17        1.13        3.49        3.40
                                           -------   ---------   ---------   ---------
          Total expenses                      4.23        4.21       12.51       12.28
                                           -------   ---------   ---------   ---------
Income before gain on sale of land,
     minority interest and
     extraordinary item                    $  1.08     $  1.07     $  3.11      $ 3.15
                                          =========   =========   =========   =========




(a) GLA weighted by months of operations


RESULTS OF OPERATIONS

Comparison  of the three  months  ended  September  30, 1997 to the three months
ended September 30, 1996

Base rentals increased $1.6 million, or 13%, in the 1997 period when compared to
the same period in 1996  primarily  as a result of the 11%  increase in weighted
average GLA. Base rentals increased  approximately $200,000 due to the effect of
a full year's operation of expansions  completed in 1996 and approximately  $1.4
million for new or acquired leases added during 1997.

Expense reimbursements, which represent the contractual recovery from tenants of
certain  common area  maintenance,  operating,  property  tax,  promotional  and
management  expenses  generally  fluctuates  consistently  with the reimbursable
property  operating  expenses  to  which  it  relates.  Expense  reimbursements,
expressed as a percentage of property operating expenses,  increased from 92% in
the 1996  period to 94% in the 1997  period  due  primarily  to a  reduction  in
nonreimbursable property operating expenses.

                                       10



Property operating expenses increased by $212,000,  or 3%, in the 1997 period as
compared to the 1996 period but, on a weighted  average GLA basis,  decreased 7%
to $1.61  from  $1.73 per  square  foot.  The  decrease  in cost per foot is due
primarily to lower advertising and promotional expenses incurred during the 1997
period compared to the 1996 period.

Interest  expense  increased  $800,000 during the 1997 period as compared to the
1996  period due to higher  average  borrowings  outstanding  during the period.
Average borrowings have increased principally to finance the acquisition of Five
Oaks Factory Stores (see "Overview"  above) and expansions to existing  centers.
Depreciation  and amortization per weighted average GLA increased from $1.13 per
square  foot to $1.17 per  square  foot.  The  increase  reflects  the effect of
accelerating the recognition of depreciation expense on certain tenant finishing
allowances related to vacant space.

Comparison of the nine months ended  September 30, 1997 to the nine months ended
September 30, 1996

Base rentals increased $3.9 million, or 10%, in the 1997 period when compared to
the same  period in 1996  primarily  as a result of the 9%  increase in weighted
average GLA. Base rent increased approximately $1.3 million due to the effect of
a full year's operation of expansions  completed in 1996 and approximately  $2.4
for new or acquired leases added during 1997.

Expense reimbursements, which represent the contractual recovery from tenants of
certain  common area  maintenance,  operating,  property  tax,  promotional  and
management  expenses  generally  fluctuates  consistently  with the reimbursable
property  operating  expenses  to  which  it  relates.  Expense  reimbursements,
expressed as a percentage of property operating expenses,  increased from 93% in
the 1996  period to 95% in the 1997  period  due  primarily  to a  reduction  in
nonreimbursable property operating expenses.

Property operating expenses increased by $995,000,  or 6%, in the 1997 period as
compared to the 1996 period.  However, on a weighted average GLA basis, property
operating  expenses  decreased to $4.77 from $4.91 per square foot. The decrease
is primarily due to lower  advertising and promotional  expenses incurred in the
1997 period compared to the 1996 period.

Interest expense increased  $1,911,000 during the 1997 period as compared to the
1996  period due to higher  average  borrowings  outstanding  during the period.
Average borrowings have increased principally to finance the acquisition of Five
Oaks Factory Stores (see "Overview"  above) and expansions to existing  centers.
Depreciation  and amortization per weighted average GLA increased from $3.40 per
square  foot to $3.49 per  square  foot.  The  increase  reflects  the effect of
accelerating the recognition of depreciation expense on certain tenant finishing
allowances related to vacant space.

The  extraordinary  item  in the  1996  period  represents  a  write-off  of the
unamortized  deferred  financing costs related to the lines of credit which were
extinguished  using the proceeds from the Company's $75 million senior unsecured
notes issued in March 1996.

                                       11




LIQUIDITY AND CAPITAL RESOURCES

Net cash  provided by operating  activities  was $25.3 and $28.1 million for the
nine months ended  September  30, 1997 and 1996,  respectively.  The decrease of
$2.8  million  was  primarily  due to the  timing  of the  Company's  semiannual
interest  payment  on the  senior  unsecured  notes  issued  in March  1996 with
payments  due in March and  September  of each year.  Net cash used in investing
activities increased $47.3 million the first nine months of 1997 compared to the
first  nine  months of 1996 due  primarily  to the  acquisitions  of the  outlet
centers in Tennessee and North  Carolina and the  construction  of the Riverhead
and Lancaster  expansions.  Net cash from financing  activities  increased $53.1
million as a result of net  proceeds  from the  Common  Share  offering  and the
incremental  financing used for the  acquisitions  and the  construction  of the
expansions.

Management  believes,  based upon its  discussions  with present and prospective
tenants,  that many tenants,  including  prospective  tenants new to the factory
outlet  business,  desire to open a number of new factory  outlet  stores in the
next several  years,  particularly  where there are  successful  factory  outlet
centers in which such tenants do not have a significant  presence or where there
are few factory outlet centers.  During the year, the Company has  substantially
completed  expansions  totaling  approximately  268,000 square feet and has five
expansions   totaling   approximately   194,000  square  feet  currently   under
construction (See "General Overview").  In addition,  the Board of Directors has
approved further expansions in Riverhead,  NY (44,000 square feet) and Commerce,
GA (33,000 square feet).  Commitments for  construction of these projects (which
represent  only those costs  contractually  required to be paid by the  Company)
amounted to $17.8 million at September 30, 1997.

The Company also is in the process of developing plans for additional expansions
for  completion  in 1997 and beyond and new centers for  completion  in 1998 and
beyond. For example,  the Company is in the preleasing stages for future centers
at two  potential  sites  located in Concord,  North  Carolina  (Charlotte)  and
Romulus,  Michigan  (Detroit).  However,  there can be no assurance  that any of
these  anticipated  or planned  developments  or  expansions  will be started or
completed as scheduled,  or that any  development  or,  expansion will result in
accretive funds from operations.  In addition,  the Company regularly  evaluates
acquisition   proposals,   engages  from  time  to  time  in  negotiations   for
acquisitions  and may from time to time  enter  into  letters  of intent for the
purchase of  properties.  No assurance can be given that any of the  prospective
acquisitions that are being evaluated or which are subject to a letter of intent
will be  consummated,  or if  consummated,  will result in accretive  funds from
operations.

Management intends to continually have access to the capital resources necessary
to  expand  and  develop  its  business  and,  accordingly,  may seek to  obtain
additional funds through equity  offerings or debt financing.  The Company filed
shelf  registration  statements  with the SEC in  November  1995 and March  1996
providing for the issuance of up to $100 million in additional equity securities
and $100 million in  additional  debt  securities.  On September  24, 1997,  the
Company  completed a public  offering of 1,000,000  Common  Shares at a price of
$29.0625 per share,  receiving  net  proceeds of  approximately  $27.0  million.
Subsequently,  on October 15, 1997,  an  additional  80,000  Common  Shares were
issued pursuant to an over-allotment  option granted to the underwriters and the
Company  received net proceeds of approximately  $2.2 million.  The net proceeds
were used to acquire,  expand and develop factory outlet centers and for general
corporate purposes.  On October 24, the Operating Partnership issued $75 million
of senior,  unsecured  notes,  maturing  October 24, 2004, with a coupon rate of
7.875%.  The  net  proceeds  were  used  to  repay   substantially  all  amounts
outstanding  under the Company's  existing lines of credit. On November 3, 1997,
the Company and the Operating  Partnership  filed a new  registration  statement
with the SEC to provide an issuance capacity under shelf registration statements
back to the original $200 million.

In  anticipation  of the offering of the senior,  unsecured  notes,  the Company
entered into an interest  rate  protection  agreement on October 3, 1997,  which
fixed  the  index on the 10 year US  Treasury  rate at  5.995%  for 30 days on a
notional amount of $70,000,000. The transaction settled on October 21, 1997, the
trade date of the $75 million  offering,  and, as a result of an increase in the
US Treasury rate, the Company received $714,000 in proceeds. Such amount will be
amortized as a reduction to interest expense over the life of the notes and will
result in an overall effective interest rate on the notes of 7.75%.

                                       12


The Company maintains  revolving lines of credit which provide for borrowings of
up to $100.0  million,  of which $31.0  million  was  available  for  additional
borrowings  as of September  30, 1997.  Subsequent  to September  30, 1997,  the
Company used the proceeds  from the  issuance of the senior  unsecured  notes to
repay substantially all amounts outstanding under the lines of credit.  Based on
existing  credit  facilities,   ongoing   negotiations  with  certain  financial
institutions  and  funds  available  under the  shelf  registration  statements,
management  believes that the Company has access to the  necessary  financing to
fund the planned capital expenditures during 1997 and 1998.

The  Company  anticipates  that  adequate  cash  will be  available  to fund its
operating and administrative expenses, regular debt service obligations, and the
payment of dividends in accordance with REIT  requirements in both the short and
long term.  Although  the  Company  receives  most of its rental  payments  on a
monthly  basis,  distributions  are  made  quarterly.  Amounts  accumulated  for
distribution   are  invested  in  short-term  money  market  or  other  suitable
instruments.  Certain of the  Company's  debt  agreements  limit the  payment of
dividends such that dividends will not exceed funds from operations  ("FFO"), as
defined  in the  agreements,  on an annual  basis or 95% of FFO on a  cumulative
basis from the date of the agreement.

On October 9, 1997,  the Board of Directors of the Company  declared a $.55 cash
dividend per common share  payable on November 14, 1997 to each  shareholder  of
record on October 24, 1997,  and caused a $.55 per  Operating  Partnership  unit
cash distribution to be paid to the minority  interests.  The Board of Directors
of the Company also declared a cash dividend of $.4955 per preferred  depositary
share payable on November 14, 1997 to each  shareholder of record on October 24,
1997.

NEW ACCOUNTING PRONOUNCEMENTS

In February 1997,  the Financial  Accounting  Standards  Board issued SFAS #128,
EARNINGS PER SHARE, effective for fiscal periods ending after December 15, 1997.
The new standard  simplifies  the  computation  of income per share by replacing
primary  income per share with basic  income per share.  Basic  income per share
will not include the effect of any potentially dilutive securities, as under the
current  accounting  standard,  and will be computed by dividing reported income
available  to  common   shareholders  by  the  weighted  average  common  shares
outstanding during the period. Fully diluted income per share will now be called
diluted  income  per share and will  reflect  the  dilution  of all  potentially
dilutive  securities.  Companies  will be required  to restate all prior  period
income per share data. The adoption of this standard by the Company will have no
impact on the historical  reported  income per share amounts since the effect of
potentially  dilutive securities have been immaterial and, therefore,  have been
excluded from the historical income per share computations.
                                       13




FUNDS FROM OPERATIONS

Management believes that to facilitate a clear understanding of the consolidated
historical  operating  results  of the  Company,  FFO  should be  considered  in
conjunction with net income as presented in the unaudited consolidated financial
statements included elsewhere in this report. Management generally considers FFO
to be an  appropriate  measure  of the  performance  of an  equity  real  estate
investment  trust  ("REIT").  FFO is  generally  defined as net  income  (loss),
computed in accordance with generally  accepted  accounting  principles,  before
extraordinary items and gains (losses) on sale of properties,  plus depreciation
and amortization  uniquely significant to real estate. The Company cautions that
the  calculation  of FFO  may  vary  from  entity  to  entity  and as  such  the
presentation  of FFO by the Company  may not be  comparable  to other  similarly
titled measures of other reporting companies.  FFO does not represent net income
or cash flow  from  operations  as  defined  by  generally  accepted  accounting
principles  and  should not be  considered  an  alternative  to net income as an
indication of operating  performance or to cash from  operations as a measure of
liquidity.  FFO is not  necessarily  indicative of cash flows  available to fund
dividends to  shareholders  and other cash needs.  Below is a computation of FFO
for the three and nine months ended September 30, 1997 and 1996.






                                                   Three months ended     Nine months ended
                                                      September 30,         September 30,
                                                   
                                                   ----------------     ----------------

                                                     1997      1996       1997    1996
                                                    --------  -------     ------ --------
                                                   
                                                              (In thousands)
                                                                       

Income before minority interest and extraordinary   $ 4,369   $ 3,924   $12,191   $11,425
  item

Adjusted for:
   Depreciation and amortization uniquely
    significant to real estate                       4,745     4,132    13,556    12,171
                                                    -------   -------   -------  -------                            
Funds from operations before minority interest      $ 9,114   $ 8,056   $25,747   $23,596
                                                    =======   =======   =======   =======
Weighted average shares outstanding(1)               10,835    10,611    10,786    10,611
                                                    =======   =======   =======   =======


(1) Assumes  conversion of all partnership  units held by the minority  interest
and preferred shares to common shares.

ECONOMIC CONDITIONS AND OUTLOOK

Substantially  all  of the  Company's  leases  contain  provisions  designed  to
mitigate  the impact of  inflation.  Such  provisions  include  clauses  for the
escalation of base rent and clauses  enabling the Company to receive  percentage
rentals based on tenants'  gross sales (above  predetermined  levels,  which the
Company  believes often are lower than  traditional  retail industry  standards)
which  generally  increase as prices rise. Most of the leases require the tenant
to pay  their  share of  property  operating  expenses,  including  common  area
maintenance,  real estate  taxes,  insurance  and  promotion,  thereby  reducing
exposure to increases in costs and operating  expenses resulting from inflation.
In addition,  the Company has an interest rate protection agreement which limits
the effect of changes in  interest  rates on  approximately  $10  million of its
floating  rate debt through  October  1998.  This  agreement,  combined with the
existing fixed rate mortgages and notes payable, mitigate the Company's exposure
to interest  rate risk on  approximately  100% of total debt  outstanding  as of
September 30, 1997,  after giving  effect to the $75 million  offering of senior
unsecured notes in October 1997.

                                       14




Approximately 81,000 square feet of space is currently up for renewal during the
remainder of 1997 and approximately 426,000 square feet will come up for renewal
in 1998. In addition,  as typical in the retail  industry,  certain tenants have
closed,  or will close,  certain stores by terminating  their lease prior to its
natural  expiration  or as a result of filing for  protection  under  bankruptcy
laws.  Certain other tenants have, or may, from time to time, request reductions
in rent to remain in operation.  There can be no assurance that any tenant whose
lease expires will renew such lease or that  renewals or terminated  leases will
be released on economically  favorable terms.  Also,  management may grant, from
time to time, a tenant's request for rent reduction.

The Company's  portfolio is currently 98% leased.  Existing  tenants' sales have
remained  stable and  renewals by existing  tenants  have  remained  strong.  In
addition,  the Company has continued to attract and retain  additional  tenants.
The Company's  factory outlet centers  typically  include well known,  national,
brand  name  companies.  By  maintaining  a broad base of credit  tenants  and a
geographically diverse portfolio of properties located across the United States,
the Company  reduces its operating and leasing risks.  No one tenant  (including
affiliates)  accounts  for more  than  10% of the  Company's  combined  base and
percentage rental revenues.  Accordingly,  management  currently does not expect
any material adverse impact on the Company's  results of operation and financial
condition as a result of leases to be renewed or stores to be released.

CONTINGENCIES

There are no recorded amounts resulting from environmental  liabilities as there
are no known material loss contingencies with respect thereto. Future claims for
environmental liabilities are not measurable given the uncertainties surrounding
whether  there  exists a basis for any such  claims to be  asserted  and, if so,
whether any claims  will,  in fact,  be asserted.  Furthermore,  no condition is
known to exist that would give rise to a material  environmental  liability  for
site restoration,  post-closure and monitoring commitments,  or other costs that
may be incurred upon the sale or disposal of a property. Management has no plans
to abandon  any of the  properties  and is unaware  of any other  material  loss
contingencies.

                           PART II. OTHER INFORMATION

Item 1.         Legal Proceedings

Neither the Company nor the Operating  Partnership is presently  involved in any
material  litigation  nor,  to  their  knowledge,  is  any  material  litigation
threatened  against the Company or the Operating  Partnership or its properties,
other than routine  litigation  arising in the  ordinary  course of business and
which is expected to be covered by the liability insurance.

Item 6.        Exhibits and Reports on Form 8-K
(a)   Exhibits

      None

(b)   Reports on Form 8-K

      The Company filed a Current Report on Form 8-K dated September 23, 1997 to
      file certain  exhibits  related to its offering of 1,000,000 Common Shares
      on September 24, 1997.


                                       15



                                   SIGNATURES


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


                                      TANGER FACTORY OUTLET CENTERS, INC.



                                      By:  /s/ FRANK C. MARCHISELLO, JR
                                              Frank C. Marchisello, Jr.
                                         Vice President, Chief Financial Officer





DATE: November 4, 1997
                                      16