SECURITIES AND EXCHANGE COMMISSION
                     Washington, D.C. 20549


                            FORM 10-Q




Quarterly Report Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934 for the fiscal quarter ended
May 5, 2001.





                FEDERATED DEPARTMENT STORES, INC.
                       7 West Seventh St.
                     Cincinnati, Ohio 45202
                         (513) 579-7000
                               and
                      151 West 34th Street
                    New York, New York 10001
                         (212) 494-1602




   Delaware                   1-13536                   13-3324058
(State of              (Commission File No.)         (I.R.S. Employer
Incorporation)                                    Identification Number)



The Registrant has filed all reports required to be filed by
Section 12, 13 or 15 (d) of the Act during the preceding 12
months and has been subject to such filing requirements for the
past 90 days.

194,892,944 shares of the Registrant's Common Stock, $.01 par
value, were outstanding as of June 2, 2001.




                 PART I -- FINANCIAL INFORMATION

                FEDERATED DEPARTMENT STORES, INC.

                CONSOLIDATED STATEMENTS OF INCOME
                           (UNAUDITED)

              (MILLIONS, EXCEPT PER SHARE FIGURES)


                                     13 Weeks Ended            13 Weeks Ended
                                      May 5, 2001              April 29, 2000

Net Sales                               $ 3,822                    $ 4,032

Cost of sales:

   Recurring                              2,287                      2,395

   Inventory valuation adjustments
     related to Stern's closure              19                          -

Total cost of sales                       2,306                      2,395

Selling, general and
  administrative expenses                 1,292                      1,384

Restructuring charges                        27                          -

Operating Income                            197                        253

Interest expense                           (101)                      (100)

Interest income                               4                          1

Income Before Income Taxes                  100                        154

Federal, state and local income
  tax expense                               (42)                       (65)

Net Income                              $    58                    $    89

Basic earnings per share                $   .30                    $   .42

Diluted earnings per share              $   .29                    $   .41


The accompanying notes are an integral part of these unaudited
Consolidated Financial Statements.



                FEDERATED DEPARTMENT STORES, INC.

                   CONSOLIDATED BALANCE SHEETS
                           (UNAUDITED)

                           (MILLIONS)


                                   May 5,      February 3,     April 29,
                                    2001          2001           2000
ASSETS:
 Current Assets:
  Cash                            $   519       $   322         $   249
  Accounts receivable               3,656         4,072           4,031
  Merchandise inventories           4,050         3,812           3,869
  Supplies and prepaid expenses       196           200             217
  Deferred income tax assets          290           294             176
   Total Current Assets             8,711         8,700           8,542

 Property and Equipment - net       6,710         6,830           6,741
 Intangible Assets - net              884           896           1,720
 Other Assets                         618           586             652

   Total Assets                   $16,923       $17,012         $17,655

LIABILITIES AND SHAREHOLDERS' EQUITY:
 Current Liabilities:
  Short-term debt                 $ 1,399       $ 1,722         $ 1,352
  Accounts payable and
    accrued liabilities             2,946         2,903           3,006
  Income taxes                        104           244              83
   Total Current Liabilities        4,449         4,869           4,441

 Long-Term Debt                     4,792         4,374           4,757
 Deferred Income Taxes              1,359         1,393           1,448
 Other Liabilities                    558           554             548
 Shareholders' Equity               5,765         5,822           6,461

   Total Liabilities and
     Shareholders' Equity         $16,923       $17,012         $17,655


The accompanying notes are an integral part of these unaudited
Consolidated Financial Statements.





                FEDERATED DEPARTMENT STORES, INC.

              CONSOLIDATED STATEMENTS OF CASH FLOWs
                           (UNSUDITED)

                           (MILLIONS)

                                        13 Weeks Ended      13 Weeks Ended
                                          May 5, 2001       April 29, 2000
Cash flows from operating activities:
 Net income                                $      58           $      89
 Adjustments to reconcile net income
  to net cash provided by operating
  activities:
   Depreciation and amortization                 170                 161
   Amortization of intangible assets              12                  21
   Amortization of financing costs                 1                   2
Amortization of unearned restricted stock          1                   3
   Restructuring charges                          46                   -
   Changes in assets and liabilities:
      Decrease in accounts receivable            418                 284
      Increase in merchandise inventories       (237)               (277)
      Decrease in supplies and
       prepaid expenses                            4                  13
      Increase in other assets not
       separately identified                      (4)                (13)
      Decrease in accounts payable and
       accrued liabilities not
       separately identified                     (58)                (78)
      Decrease in current income taxes          (140)               (142)
      Increase (decrease) in deferred
       income taxes                              (29)                  1
      Increase (decrease) in other
       liabilities not separately
       identified                                  1                  (6)
        Net cash provided by operating
         activities                              243                  58

Cash flows from investing activities:
 Purchase of property and equipment              (53)                (69)
 Capitalized software                            (28)                (15)
 Investments in companies                          -                 (35)
 Disposition of property and equipment             -                   -
        Net cash used by investing
         activities                              (81)               (119)

Cash flows from financing activities:
 Debt issued                                     500                 237
 Financing costs                                  (7)                  -
 Debt repaid                                    (402)                 (1)
 Increase in outstanding checks                   60                  36
 Acquisition of treasury stock                  (147)               (218)
 Issuance of common stock                         31                  38
        Net cash provided by financing
         activities                               35                  92


 Net increase in cash                            197                  31
 Cash at beginning of period                     322                 218

 Cash at end of period                     $     519           $     249


 Supplemental cash flow information:
  Interest paid                            $     112           $     108
  Interest received                                2                   1
  Income taxes paid
   (net of refunds received)                     205                 210



The accompanying notes are an integral part of these unaudited
Consolidated Financial Statements.






                FEDERATED DEPARTMENT STORES, INC.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           (UNAUDITED)



1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  A description of the Company's significant accounting policies
  is included in the Company's  Annual Report on Form 10-K for
  the fiscal year ended February 3, 2001 (the "2000 10-K").  The
  accompanying Consolidated Financial Statements should be read
  in conjunction with the Consolidated Financial Statements and
  notes thereto in the 2000 10-K.

  Substantially all department store merchandise inventories are
  valued by the retail method and stated on the LIFO (last-in,
  first-out) basis, which is generally lower than market.
  Fingerhut merchandise inventories are stated at the lower of
  FIFO (first-in, first-out) cost or market.

  Because of the seasonal nature of  the retail business, the
  results of operations for the 13 weeks ended May 5, 2001 and
  April 29, 2000 (which do not include the Christmas season) are
  not indicative of such results for the fiscal year.

  The Consolidated Financial Statements for the 13 weeks ended
  May 5, 2001 and April 29, 2000, in the opinion of management,
  include all adjustments (consisting only of normal recurring
  adjustments) considered necessary to present fairly, in all
  material respects, the consolidated financial position and
  results of operations of the Company and its subsidiaries.

  Effective February 4, 2001, the Company adopted Statement of
  Financial Accounting Standards No. 133, "Accounting for
  Derivative Instruments and Hedging Activities," as amended,
  which establishes the accounting and financial reporting
  requirements for derivative instruments.  The adoption of this
  standard did not have a material impact on the Company's
  consolidated financial position, results of operations or cash
  flows.

2.   RESTRUCTURING CHARGES

  The Company recorded $46 million of restructuring charges
  during the first quarter of 2001 related to the closure of the
  Stern's department store division, including $19 million of
  inventory valuation adjustments as a part of cost of sales.
  The remaining $27 million of restructuring charges includes $8
  million of duplicate central office costs, $8 million of
  severance costs and $4 million of  advertising costs.  Of the
  $8 million of severance costs incurred, covering approximately
  300 employees, $5 million had been paid to employees and $3
  million was accrued as of May 5, 2001.

  With respect to the Fingerhut restructuring initiated in 2000
  and the $10 million of severance costs which had been accrued
  at February 3, 2001, $5 million was paid to employees during
  the first quarter of 2001 and $5 million remains accrued as of
  May 5, 2001.




                FEDERATED DEPARTMENT STORES, INC.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           (UNAUDITED)



3.   ACCOUNTS RECEIVABLE

  Accounts receivable consists of $1,408 million of Fingerhut
  accounts receivable, net of $531 million of allowance for
  doubtful accounts and $2,248 million of other Federated
  accounts receivable, net of $70 million of allowance for
  doubtful accounts as of May 5, 2001; $1,637 million of
  Fingerhut accounts receivable, net of $584 million of
  allowance for doubtful accounts and $2,435 million of other
  Federated accounts receivable, net of $71 million of allowance
  for doubtful accounts as of February 3, 2001; and $1,879
  million of Fingerhut accounts receivable, net of $327 million
  of allowance for doubtful accounts and $2,152 million of other
  Federated accounts receivable, net of $57 million of allowance
  for doubtful accounts as of April 29, 2000.

4.   SEGMENT DATA

  The Company conducts its business through two segments,
  department stores and Fingerhut.  The department store
  segment, through store locations and related mail catalog and
  electronic commerce businesses, sells a wide range of
  merchandise, including men's, women's and children's apparel
  and accessories, cosmetics, home furnishings and other
  consumer goods.  Fingerhut sells a broad range of products and
  services directly to consumers via catalogs, direct marketing
  and the Internet.  "Corporate and other" consists of the
  income or expense associated with the corporate office and
  certain items managed on a company-wide basis (e.g.,
  intangibles, financial instruments, investments,  retirement
  benefits and properties held for sale or disposition).

  The financial information for each segment is reported on the
  basis used internally by the Company to evaluate performance
  and allocate resources.   At the beginning of Fiscal 2001, the
  Company reorganized its business segments for making operating
  decisions and assessing performance.  Certain
  reclassifications were made to prior period amounts to conform
  with the classifications of such amounts for the most recent
  period.






                FEDERATED DEPARTMENT STORES, INC.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           (UNAUDITED)



                                            13 Weeks  Ended
                                         May 5,          April 29,
                                          2001            2000
                                               (millions)
  Net Sales
  Department Stores                     $3,556             $3,573
  Fingerhut                                266                459

  Total                                 $3,822             $4,032

  Operating income
  Department Stores                     $  211             $  288
  Fingerhut                                 30                 (3)
  Corporate and other                      (44)               (32)

  Total                                 $  197             $  253


  For the 13 weeks ended May 5, 2001, the operating income for
  the department store segment includes costs and expenses
  associated with the closure of the Stern's department store
  division (see Note 2).


  Depreciation and amortization expense
  Department Stores                     $  160             $  151
  Fingerhut                                  9                 10
  Corporate and other                       14                 24

  Total                                 $  183             $  185








                FEDERATED DEPARTMENT STORES, INC.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           (UNAUDITED)



5.   EARNINGS PER SHARE

  The  following table sets forth the computation  of  basic  and
  diluted earnings per share:


                                                   13 Weeks Ended
                                          May 5, 2001          April 29, 2000
(millions, except per share data)     Income       Shares   Income       Shares
  Net income and average number of
   shares outstanding                  $ 58         197.5    $ 89         212.3
    Shares to be issued under
     deferred compensation plans          -            .5       -            .5
                                       $ 58         198.0    $ 89         212.8
        Basic earnings per share             $ .30                 $ .42

   Effect of dilutive securities:
     Warrants                             -           2.9       -           1.9
      Stock options                       -           3.2       -           1.6


                                       $ 58         204.1    $ 89         216.3
     Diluted earnings per share              $ .29                 $ .41


  In addition to the warrants and stock options reflected in the
  foregoing table, stock options to purchase 4.6 million and 9.6
  million shares of common stock at prices ranging from $38.06
  to $79.44 per share were outstanding at May 5, 2001 and April
  29, 2000, respectively, but were not included in the
  computation of diluted earnings per share because the exercise
  price thereof exceeded the average market price and their
  inclusion would have been antidilutive.






                FEDERATED DEPARTMENT STORES, INC.

              MANAGEMENT'S DISCUSSION AND ANALYSIS
        OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS


  For purposes of the following discussion, all references to
  "first quarter of 2001" and "first quarter of 2000" are to the
  Company's 13-week fiscal periods ended May 5, 2001 and April
  29, 2000, respectively.

  RESULTS OF OPERATIONS

  COMPARISON OF THE 13 WEEKS ENDED MAY 5, 2001 AND APRIL 29, 2000

  Net sales for the first quarter of 2001 totaled $3,822
  million, compared to net sales of $4,032 million for the first
  quarter of 2000, a decrease of 5.2%, in part reflecting the
  strategic downsizing of Fingerhut.  Net sales for department
  stores for the first quarter of 2001 were $3,556 million,
  compared to net sales of $3,573 million for the first quarter
  of 2000, a decrease of 0.5%.  On a comparable store basis
  (sales from stores in operation throughout the first quarter
  of 2000 and the first quarter of 2001), net sales for
  department stores for the first quarter of 2001 decreased 1.5%
  compared to the first quarter of 2000.  Net sales for
  Fingerhut totaled $266 million for the first quarter of 2001
  compared to $459 million for the first quarter of 2000,
  reflecting the strategic downsizing of that business.

  On June 7, 2001, the Company reported that May department
  store sales were down 3.3%, on a comparable store basis,
  compared to the same period last year.  The Company believes
  that, unless the department store sales trend improves, it is
  likely that earnings for the second quarter will fall below
  expectations.  The Company still hopes to attain its projected
  earnings of $4.00 to $4.25 a share for fiscal 2001, although
  it may be difficult to achieve unless there is sales improvement.

  Cost of sales was 60.3% of net sales for the first quarter of
  2001, compared to 59.4% for the first quarter of 2000.  Cost
  of sales as a percent of net sales for department stores,
  excluding the $19 million Sterns restructuring charges, was
  60.7% in the first quarter of 2001, an increase of 0.5
  percentage points compared to the same period a year ago,
  reflecting higher markdowns taken in the first quarter of 2001
  which enabled the Company to keep inventories both current and
  at appropriate levels.  Cost of sales as a percent of net
  sales for Fingerhut was 48.6% in the first quarter of 2001, a
  decrease of 4.3 percentage points, primarily due to a shift in
  the sales mix to higher margin product categories.  The
  valuation of department store merchandise inventories on the
  last-in, first-out basis did not impact cost of sales in
  either period.

  Selling, general and administrative ("SG&A") expenses were
  33.8% of net sales for the first quarter of 2001 compared to
  34.3% for the first quarter of 2000. Department store SG&A
  expenses increased 0.5 percentage points to 32.2% as a percent
  of department store net sales in the first quarter of 2001,
  reflecting slightly higher operating expenses on the
  decreased sales level.  Fingerhut's SG&A expenses as a percent
  of net sales were 40.2%, a decrease of 7.6 percentage points,
  primarily as a result of lower bad debt expenses and higher
  finance charge income in the first quarter of 2001 compared to
  the first quarter of 2000.

  The Company recorded $46 million of restructuring costs during
  the first quarter of 2001 related to the closure of the
  Stern's department store division, including $19 million of
  inventory valuation adjustments as a part of cost of sales.
  The remaining $27 million of restructuring costs includes $8
  million of duplicate central office costs, $8 million of
  severance costs and $4 million of advertising costs. As
  previously communicated, the Company anticipates incurring
  approximately $30-$50 million of additional restructuring
  charges related to the closure of Stern's during the remainder
  of 2001.

  Net interest expense was $97 million for the first quarter of
  2001, compared to $99 million for the first quarter of 2000.

  The Company's effective income tax rate of  41.8% for the
  first quarter of 2001 differs from the federal income tax
  statutory rate of 35.0% principally because of the effect of
  state and local income taxes and permanent differences arising
  from the amortization of intangible assets.

  LIQUIDITY AND CAPITAL RESOURCES

  The Company's principal sources of liquidity are cash from
  operations, cash on hand and certain available credit
  facilities.

  Net cash provided by operating activities in the first quarter
  of 2001 was $243 million, compared to the $58 million provided
  in the first quarter of 2000, reflecting a greater decrease in
  accounts receivable due to the strategic downsizing of the
  Fingerhut business.

  Net cash used by investing activities was $81 million for the
  first quarter of 2001.  Investing activities for the first
  quarter of 2001 included purchases of property and equipment
  totaling $53 million and capitalized software of $28 million.
  The Company plans to open 9 new department stores, 3 new
  furniture galleries and 2 new bedding stores during the
  remainder of 2001.

  Net cash provided to the Company by all financing activities
  was $35 million for the first quarter of 2001.  During the
  first quarter of 2001, the Company issued $500 million of
  6.625% Senior Notes due 2011.  The Company repaid $402 million
  of borrowings during the first quarter of 2001, consisting
  principally of $290 million of net short-term borrowings and
  $110 million of 10% Senior Notes.  The Company purchased 3.4
  million shares of its Common Stock under its stock repurchase
  program during the first quarter of 2001 at an approximate
  cost of $140 million.  On May 18, 2001, the Board of Directors
  approved a $500 million increase to the current stock
  repurchase program increasing the authorization to $1,500
  million.  As of May 5, 2001, including the effect of the
  May 18, 2001 authorization, the Company had approximately $750
  million of the $1,500 million stock repurchase program
  remaining.  The Company may continue or, from time to time,
  suspend repurchases of shares under its stock repurchase
  program, depending on prevailing market conditions, alternate
  uses of capital and other factors.

  Management believes the department store business and other
  retail businesses will continue to consolidate.  Accordingly,
  the Company intends from time to time to consider additional
  acquisitions of, and investments in, department stores,
  Internet-related companies, catalog companies and other
  complementary assets and companies.

  Management believes that, with respect to its current
  operations, cash on hand and funds from operations, together
  with its credit facilities, will be sufficient to cover its
  reasonably foreseeable working capital, capital expenditure
  and debt service requirements. Acquisition transactions, if
  any, are expected to be financed through a combination of cash
  on hand and from operations and the possible issuance from
  time to time of long-term debt or other securities.  Depending
  upon conditions in the capital markets and other factors, the
  Company will from time to time consider the issuance of debt
  or other securities, or other possible capital markets
  transactions, the proceeds of which could be used to refinance
  existing indebtedness or for other corporate purposes.




                  PART II -- OTHER INFORMATION
                FEDERATED DEPARTMENT STORES, INC.


ITEM 1. LEGAL PROCEEDINGS

     The Company and certain members of its senior management
     have been named defendants in five substantially identical
     purported class action complaints (the "Complaints") filed
     on behalf of persons who purchased shares of the Company
     between February 23, 2000 and July 20, 2000.  The Complaints
     were filed on August 24, August 30, September 15, September
     26 and October 6, 2000, in the United States District Court
     for the Southern District of New York.  The Complaints
     allege violations of Sections 10(b) and 20(a) of the
     Securities Exchange Act of 1934, and Rule 10b-5 thereunder,
     on the basis that the Company, among other things, made
     false and misleading statements regarding its financial
     condition and results of operations and failed to disclose
     material information relating to the credit delinquency
     problem at Fingerhut.  The plaintiffs are seeking
     unspecified amounts of compensatory damages and costs,
     including legal fees.  Management believes that the
     allegations contained in the Complaints are without merit
     and intends to defend vigorously against those allegations.


ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     The Annual Meeting of the Company's stockholders was held on
     May 18, 2001.  The Company's stockholders voted on the
     following items at such meeting:

     i.   The stockholders approved the election of four
          Directors for a three-year term expiring at the 2004
          Annual Meeting of the Company's stockholders.  The
          votes for such elections were as follows:  Sara
          Levinson - 130,813,501 votes in favor and 42,715,707
          votes withheld; Joseph Neubauer - 130,811,728 votes in
          favor and 42,717,480 votes withheld; Joseph A. Pichler
          - 130,815,878 votes in favor and 42,713,330 votes
          withheld; and Karl M. von der Heyden - 130,816,318
          votes in favor and 42,712,890 votes withheld.  There
          were no broker non-votes on this item.

     ii.  The stockholders ratified the employment of KPMG LLP as
          the Company's independent accountants for the fiscal
          year ending February 2, 2002.  The votes for the
          ratification were 170,478,162, the votes against the
          ratification were 1,942,374, the votes abstained were
          1,109,122, and there were no broker non-votes.

     iii. The stockholders approved a stockholder's proposal
          seeking the adoption of a system for the annual
          election of directors.  The votes for the proposal were
          103,783,592, the votes against the proposal were
          42,363,283, the votes abstained were 13,573,954, and
          there were 13,808,379 broker non-votes.



                  PART II -- OTHER INFORMATION

                FEDERATED DEPARTMENT STORES, INC.


ITEM 5. OTHER INFORMATION

          This report and other reports, statements and
          information previously or subsequently filed by the
          Company with the Securities and Exchange Commission
          (the "SEC") contain or may contain forward-looking
          statements.  Such statements are based upon the beliefs
          and assumptions of, and on information available to,
          the management of the Company at the time such
          statements are made.  The following are or may
          constitute forward-looking statements within the
          meaning of the Private Securities Litigation Reform Act
          of 1995:  (i) statements preceded by, followed by or
          that include the words "may," "will," "could,"
          "should," "believe," "expect," "future," "potential,"
          "anticipate," "intend," "plan," "think," "estimate" or
          "continue" or the negative or other variations thereof
          and (ii) statements regarding matters that are not
          historical facts.  Such forward-looking statements are
          subject to various risks and uncertainties, including
          (a) risks and uncertainties relating to the possible
          invalidity of the underlying beliefs and assumptions,
          (b) possible changes or developments in social,
          economic, business, industry, market, legal and
          regulatory circumstances and conditions, and (c)
          actions taken or omitted to be taken by third parties,
          including customers, suppliers, business partners,
          competitors and legislative, regulatory, judicial and
          other governmental authorities and officials.
          Furthermore, future results of the operations of the
          Company could differ materially from historical results
          or current expectations because of a variety of factors
          that affect the Company, including transaction costs
          associated with the renovation, conversion and
          transitioning of retail stores in regional markets; the
          outcome and timing of sales and leasing in conjunction
          with the disposition of retail store properties; the
          retention, reintegration and transitioning of displaced
          employees; and competitive pressures from department
          and specialty stores, general merchandise stores,
          manufacturers' outlets, off-price and discount stores,
          and all other retail channels; and general consumer-
          spending levels, including the impact of the
          availability and level of consumer debt, and the
          effects of the weather.  In addition to any risks and
          uncertainties specifically identified in the text
          surrounding such forward-looking statements, the
          statements in the immediately preceding sentence and
          the statements under captions such as "Risk Factors"
          and "Special Considerations" in reports, statements and
          information filed by the Company with the SEC from time
          to time constitute cautionary statements identifying
          important factors that could cause actual amounts,
          results, events and circumstances to differ materially
          from those reflected in such forward-looking
          statements.





                  PART II -- OTHER INFORMATION

                FEDERATED DEPARTMENT STORES, INC.


ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

     (a)  Exhibits

          4.1  Fifth Supplemental Trust Indenture dated as of
               March 27, 2001, by and among the Company and
               Citibank, N.A., as Trustee (incorporated by
               reference to Exhibit 4 to the Company's Current
               Report on Form 8-K filed on March 26, 2001).


     (b)  Reports on Form 8-K

          1.   Current Report on Form 8-K filed on March 22, 2001
               reporting matters under Item 5 and Item 7 thereof.

          2.   Current Report on Form 8-K filed on March 26, 2001
               reporting matters under Item 5 and Item 7 thereof.





                FEDERATED DEPARTMENT STORES, INC.


                            SIGNATURES




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





                                        FEDERATED DEPARTMENT STORES, INC.



Date  June 19, 2001                     /s/ Dennis J. Broderick
                                            Dennis J. Broderick
                                        Senior Vice President, General
                                             Counsel and Secretary




                                        /s/ Joel A. Belsky
                                            Joel A. Belsky
                                        Vice President and Controller
                                        (Principal Accounting Officer)