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
3, 1997.




                FEDERATED DEPARTMENT STORES, INC.
                      151 West 34th Street
                    New York, New York 10001
                         (212) 695-4400
                               and
                       7 West Seventh St.
                     Cincinnati, Ohio 45202
                         (513) 579-7000




  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.

209,132,435  shares of the Registrant's Common  Stock,  $.01  par
value, were outstanding as of May 31, 1997.


                 PART I -- FINANCIAL INFORMATION
                                
                FEDERATED DEPARTMENT STORES, INC.
                                
                Consolidated Statements of Income
                           (Unaudited)
                                
              (thousands, except per share figures)


                                        13 Weeks Ended          13 Weeks Ended
                                            May 3,                  May 4,
                                             1997                    1996
                                                            
Net Sales                                 $ 3,409,091             $ 3,300,665

Cost of sales:

 Recurring                                  2,086,865               2,014,648

 Inventory valuation adjustments
    related to consolidation                        -                  36,588

Total cost of sales                         2,086,865               2,051,236

Selling, general and administrative
  expenses:

 Recurring                                  1,174,166               1,153,065

 Business integration and
    consolidation expenses                          -                  41,100

Total selling, general and
  administrative expenses                   1,174,166               1,194,165

Operating Income                              148,060                  55,264

Interest expense                             (114,725)               (123,345)

Interest income                                10,348                  11,064

Income (Loss) Before Income Taxes              43,683                 (57,017)

Federal, state and local income tax
 (expense) benefit                            (19,624)                 19,071

Net Income (Loss)                         $    24,059             $   (37,946)

Earnings (Loss) per Share                 $       .12             $      (.18)

Average Number of Shares Outstanding          208,235                 206,710


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





                FEDERATED DEPARTMENT STORES, INC.
                                
                   Consolidated Balance Sheets
                           (Unaudited)
                                
                           (thousands)
                                

                                     May 3,        February 1,        May 4,
                                      1997            1997             1996
                                                            
ASSETS:
 Current Assets:
  Cash                           $   152,582       $   148,794      $   195,473
  Accounts receivable              2,661,052         2,834,321        2,944,595
  Merchandise inventories          3,384,883         3,245,996        3,204,023
  Supplies and prepaid expenses       98,193           109,678          150,566
  Deferred income tax assets          88,667            88,513           97,791
   Total Current Assets            6,385,377         6,427,302        6,592,448

 Property and Equipment - net      6,419,547         6,524,757        6,231,782
 Intangible Assets - net             710,583           717,404          737,868
 Notes Receivable                    204,248           204,400          210,758
 Other Assets                        380,295           390,280          377,879

   Total Assets                  $14,100,050       $14,264,143      $14,150,735

LIABILITIES AND SHAREHOLDERS'
 EQUITY:
 Current Liabilities:
  Short-term debt                $ 1,059,543       $ 1,094,557      $   537,594
  Accounts payable and
    accrued liabilities            2,414,056         2,492,195        2,201,922
  Income taxes                        15,765             8,947            2,899
   Total Current Liabilities       3,489,364         3,595,699        2,742,415

 Long-Term Debt                    4,514,247         4,605,916        5,768,933
 Deferred Income Taxes               831,207           830,943          731,200
 Other Liabilities                   561,907           562,431          556,671
 Shareholders' Equity              4,703,325         4,669,154        4,351,516

   Total Liabilities and
     Shareholders' Equity        $14,100,050       $14,264,143      $14,150,735


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











                 FEDERATED DEPARTMENT STORES, INC.
                                
              Consolidated Statements of Cash Flows
                           (Unaudited)
                                
                           (thousands)

                                          13 Weeks Ended        13 Weeks Ended
                                            May 3, 1997           May 4, 1996
                                                              
 Cash flows from operating activities:
 Net income (loss)                          $   24,059            $    (37,946)
 Adjustments to reconcile net income
  (loss) to net cash provided (used)
  by operating activities:
   Depreciation and amortization of 
     property and equipment                    138,554                 125,859
   Amortization of intangible assets             6,821                   6,821
   Amortization of financing costs               6,555                   5,909
   Amortization of unearned restricted
    stock                                          309                     644
   Changes in assets and liabilities:
      Decrease in accounts receivable          173,420                  97,479
      Increase in merchandise inventories     (138,888)               (109,175)
      Decrease in supplies and prepaid
       expenses                                 11,485                  25,845
      (Increase) decrease in other assets
       not separately identified                (7,580)                  8,350
      Decrease in accounts payable and 
       accrued liabilities not separately
       identified                             (119,938)               (144,403)
      Increase (decrease) in current
       income taxes                              6,817                  (3,512)
      Increase (decrease) in deferred
       income taxes                                111                 (25,016)
      Decrease in other liabilities not 
       separately identified                      (523)                 (1,455)
       Net cash provided (used) by 
            operating activities               101,202                 (50,600)

Cash flows from investing activities:
 Purchase of property and equipment            (49,859)                (62,029)
 Disposition of property and equipment          27,704                  92,007
       Net cash (used) provided by 
         investing activities                  (22,155)                 29,978

Cash flows from financing activities:
 Debt issued                                         -                  46,865
 Financing costs                                   (62)                   (406)
 Debt repaid                                  (126,801)               (105,796)
 Increase (decrease) in outstanding
  checks                                        41,802                 (12,218)
 Acquisition of treasury stock                  (1,662)                   (574)
 Issuance of common stock                       11,464                 115,706
       Net cash (used) provided by
           financing activities                (75,259)                 43,577


(Continued)



                FEDERATED DEPARTMENT STORES, INC.
                                
              Consolidated Statements of Cash Flows
                           (Unaudited)

                           (thousands)



                                          13 Weeks Ended        13 Weeks Ended
                                            May 3, 1997           May 4, 1996

                                                              
 Net increase in cash                            3,788                  22,955
 Cash at beginning of period                   148,794                 172,518

 Cash at end of period                      $  152,582            $    195,473


 Supplemental cash flow information:
  Interest paid                             $  113,484             $   128,477
  Interest received                             10,861                  11,682
  Income taxes paid (net of
   refunds received)                             9,319                   5,198





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 1, 1997 (the "1996 10-K").  The
  accompanying Consolidated Financial Statements should  be  read
  in  conjunction with the Consolidated Financial Statements  and
  notes thereto in the 1996 10-K.

  Because  of  the seasonal nature of  the general  merchandising
  business,  the  results of operations for the  13  weeks  ended
  May  3,  1997  and  May  4,  1996 (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  3,  1997  and May 4, 1996,  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.
  
  Statement  of Financial Accounting Standards No. 128, "Earnings
  per  Share" ("SFAS No. 128"), was issued in February 1997.  The
  statement  establishes standards for computing  and  presenting
  earnings  per  share and is effective for financial  statements
  for  periods ending after December 15, 1997.  Adoption of  this
  statement  will  not  have a material impact  on  earnings  per
  share  computations.   Earnings  (loss)  per  share  and  fully
  diluted  earnings (loss) per share for the 13 weeks  ended  May
  3,  1997  and  May 4, 1996 would be substantially identical  to
  the  basic  and  diluted  earnings  (loss)  per  share  amounts
  determined in accordance with SFAS No. 128.
  
  Certain reclassifications have been made to amounts for the  13
  weeks ended May 4, 1996 to conform with the classifications  of
  such amounts for the 52 weeks ended February 1, 1997.

2.   Inventory Valuation Adjustments Related to Consolidation and
  Business Integration and
  Consolidation Expenses

  In   connection   with   the   consolidation   of   merchandise
  inventories  for  acquired  and  pre-existing  businesses,  the
  Company   recorded  one-time  inventory  valuation  adjustments
  related   to  merchandise  in  lines  of  business  that   were
  eliminated  or  replaced as a separate  component  of  cost  of
  sales.   For  the  13  weeks  ended May  4,  1996,  the  amount
  recorded  related  to the consolidation of  Broadway  into  the
  Company's Macy's West division.
  
  Additionally,  the  Company  incurred  certain  one-time  costs
  related  to  the integration and consolidation of acquired  and
  pre-existing businesses and classified such costs  as  business
  integration and consolidation expenses as a separate  component
  of  selling, general and administrative expenses.   During  the
  13  weeks ended May 4, 1996, the Company recorded $41.1 million
  of  business integration and consolidation expenses  consisting
  of  $29.3  million of costs associated with the integration  of
  Broadway   into   the  Company  (related   primarily   to   the
  incremental  costs  associated  with  converting  the  Broadway
  stores  to other nameplates including advertising, credit  card
  issuance and promotion and other name change expenses  and  the
  costs  of  operating Broadway central office  functions  for  a
  transitional  period), $10.2 million of costs  related  to  the
  consolidation  of Macy's and $1.6 million of costs  related  to
  other support operation restructurings.


                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 1997" and "first quarter of 1996" are to  the
  Company's 13-week fiscal periods ended May 3, 1997 and  May  4,
  1996, respectively.

  Results of Operations

  Comparison of the 13 Weeks Ended May 3, 1997 and May 4, 1996
  
  Net  sales  for  the  first quarter of  1997  totaled  $3,409.1
  million,  compared  to net sales of $3,300.7  million  for  the
  first  quarter of 1996, an increase of  3.3%.  On a  comparable
  store  basis,  sales for the first quarter  of  1997  increased
  2.5%  over  the  first quarter of 1996.  Sales  for  the  first
  quarter   of   1997,   which   were  negatively   impacted   by
  unseasonably  cold  weather  in  some  parts  of  the  country,
  reflected  growth  in private label merchandise  and  increased
  strength in California markets.
  
  Cost  of sales was 61.2% of net sales for the first quarter  of
  1997,  compared to 62.1% for the first quarter of  1996.   Cost
  of  sales for the first quarter of 1996 included $36.6  million
  of   one-time  inventory  valuation  adjustments   related   to
  merchandise  in  lines  of  business that  were  eliminated  or
  replaced  in  connection  with the consolidation of  Broadway's
  merchandise  inventories  into the  Company.   Excluding  these
  inventory  valuation  adjustments from  the  first  quarter  of
  1996,  cost of sales would have increased by 0.2% of net  sales
  in  the  first  quarter  of  1997, due  to  higher  merchandise
  markdowns  associated with the elimination of certain  consumer
  electronics lines of business.

  Selling, general and administrative expenses were 34.5% of  net
  sales  for the first quarter of 1997 compared to 36.2% for  the
  first  quarter  of  1996.  Selling, general and  administrative
  expenses  for the first quarter of 1996 included $41.1  million
  of  one-time costs related to the integration and consolidation
  of   acquired   and   pre-existing   businesses   as   business
  integration  and  consolidation expenses  ("BICE").   Excluding
  BICE,  selling, general and administrative expenses would  have
  been  34.9%  of net sales for the first quarter of  1996.   The
  major  factor  contributing to the improvement  for  the  first
  quarter  of  1997  in  the selling, general and  administrative
  expense  rate  (excluding BICE for the first quarter  of  1996)
  was   lower   distribution-related  expenses   resulting   from
  restructuring   and  technological  improvements   within   the
  merchandise distribution process.
  
  Net  interest expense was $104.4 million for the first  quarter
  of  1997,  compared to $112.3 million for the first quarter  of
  1996.   The  lower  interest expense for the first  quarter  of
  1997 is principally due to the lower levels of borrowings.

  The  Company's effective income tax rate of 44.9% for the first
  quarter  of 1997 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.
                                
                                
                            
                                
                FEDERATED DEPARTMENT STORES, INC.
                                
              Management's Discussion and Analysis
  of Financial Condition and Results of Operations  (Continued)


  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  1997 was $101.2 million, an increase of $151.8 million from
  the  net cash used by operating activities in the first quarter
  of  1996  of $50.6 million.  The major factors contributing  to
  this  improvement were improved operating results  and  greater
  reductions in accounts receivables.
  
  Net  cash  used by investing activities was $22.2  million  for
  the  first  quarter  of 1997, with purchases  of  property  and
  equipment  totaling $49.9 million and dispositions of  property
  and  equipment totaling $27.7 million. The Company  opened  one
  new  Bloomingdale's store in California and closed four  stores
  in the first quarter of 1997.
  
  Net  cash used by the Company for all financing activities  was
  $75.3  million for the first quarter of 1997.  During the first
  quarter  of  1997, the Company repaid $126.8 million  of  debt.
  The  major  components  of debt repaid were  $59.4  million  of
  mortgages  and  $46.0  million  of  net  borrowings  under  the
  Company's revolving credit and commercial paper facilities.
  
  On  May  5,  1997,  a  $200.0 million  installment  of  a  note
  receivable was received and $176.0 million of borrowings  under
  a  note  monetization facility were repaid.  Such amounts  were
  included   in   accounts   receivable  and   short-term   debt,
  respectively, as of May 3, 1997.
  
  Management   believes  the  department  store   business   will
  continue  to  consolidate.  Accordingly,  the  Company  intends
  from  time  to  time  to  consider additional  acquisitions  of
  department store assets and companies.
  
  Management  of the Company 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 current indebtedness or for other corporate
  purposes.
  
  
                  PART II -- OTHER INFORMATION
                                
                FEDERATED DEPARTMENT STORES, INC.


Item 1.   Legal Proceedings

          The information regarding legal proceedings in the 1996
          10-K  covers events known to the Company and  occurring
          prior  to  April 9, 1997.  Subsequent to that date  and
          prior   to   June  17,  1997,  the  Company   and   its
          subsidiaries  have  been  involved  in  various   legal
          proceedings  incidental to the normal course  of  their
          business.  Management does not expect that any of  such
          proceedings will have a material adverse effect on  the
          Company's consolidated financial position or results of
          operations.

Item 4.   Submission of Matters to a Vote of Security Holders

          The  Annual  Meeting of the Company's stockholders  was
          held on May 16, 1997 (the "1997 Annual Meeting").   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 2000 Annual Meeting of the
            Company's stockholders.  The votes for such elections were as
            follows:  Earl G. Graves, Sr. - 168,397,168 votes in favor and
            1,800,499 votes withheld; George V. Grune - 168,409,424 votes in
            favor and 1,788,243 votes withheld; Craig E. Weatherup -
            167,127,261 votes in favor and 3,070,406 votes withheld; and
            James M. Zimmerman - 168,417,154 votes in favor and 1,780,513
            votes withheld.  There were no broker non-votes on this item.
          
          ii.  The stockholders ratified the employment of KPMG Peat
            Marwick LLP as the Company's independent accountants for the
            fiscal year ending January 31, 1998.  The votes for the
            ratification were 169,942,203, the votes against the ratification
            were 115,042, the votes abstained were 153,523, and there were no
            broker non-votes.
          
          iii. The stockholders approved a proposal to amend the 1995
            Executive Equity Incentive Plan to increase the number of shares
            of common stock of the Company available for issuance thereunder
            and modify certain other terms thereof.  The votes for the
            proposal were 157,144,061, the votes against the proposal were
            12,802,214, the votes abstained were 264,493, and there were no
            broker non-votes.
          
          iv.  The stockholders approved the 1992 Incentive Bonus Plan.
            The votes for the proposal were 167,574,874, the votes against
            the proposal were 2,357,529, the votes abstained were 278,365,
            and there were no broker non-votes.
          
          v.   The stockholders voted against a resolution by a stockholder
            to publish periodically in various newspapers a detailed
            statement disclosing political and related contributions made by
            the Company.  The votes against the resolution were 144,219,569,
            the votes for the resolution were 4,428,891, the votes abstained
            were 8,937,657, and there were 12,624,651 broker non-votes.

Item 5. Other Information

          Immediately  following  the 1997  Annual  Meeting,  the
          Board  of  Directors of the Company  elected  Ms.  Sara
          Levinson  as a Class I Director and Mr. Terry  Lundgren
          as  a  Class  II Director to fill vacancies  that  then
          existed.

Item 6.   Exhibits and Reports on Form 8-K

     (a)  Exhibits

          10.1  1995 Executive Equity Incentive Plan (As  Amended
                and Restated as of May 16, 1997)
          
          11    Statement re computation of per share earnings
          
          27    Financial Data Schedule
          
     (b)  Reports on Form 8-K
          
          No  reports were filed on Form 8-K during the  quarter
          ended May 3, 1997.

                                
                                
                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 17, 1997                /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)