SECURITIES AND EXCHANGE COMMISSION
                                   Washington, D.C. 20549

                                         FORM 10-K
                                         ---------
(Mark One)


|X|  ANNUAL REPORT  PURSUANT TO SECTION 13 OR 15(d) OF THE  SECURITIES  EXCHANGE
     ACT OF 1934.

                         For the fiscal year ended January 29, 2000
                         ------------------------------------------

                                             OR

|_|  TRANSITION  REPORT  PURSUANT  TO  SECTION  13 OR  15(d)  OF THE  SECURITIES
     EXCHANGE ACT OF 1934.

                                COMMISSION FILE NO. 1-10738


                                ANNTAYLOR STORES CORPORATION
                   -----------------------------------------------------
                   (Exact name of registrant as specified in its charter)



        DELAWARE                                       13-3499319
 -------------------------------          -------------------------------------
(State or other jurisdiction of          (I.R.S. Employer Identification Number)
incorporation or organization)


     142 West 57th Street, New York, NY                        10019
     ----------------------------------                     ----------
  (Address of principal executive offices)                  (Zip Code)


                                     (212) 541-3300
                ---------------------------------------------------
               (Registrant's telephone number, including area code)


                Securities registered pursuant to Section 12(b) of the Act:


   Title of Each Class                Name of each exchange on which registered
      Common Stock,                          The New York Stock Exchange
    $.0068 Par Value



             Securities registered pursuant to Section 12(g) of the Act: None.


      Indicate  by check  mark  whether  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 .


      Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. Yes |_|No |X| .

      The  aggregate  market  value of the  registrant's  voting  stock  held by
non-affiliates of the registrant as of March 31, 2000 was $654,895,854.

      The number of shares of the  registrant's  Common Stock  outstanding as of
March 31, 2000 was 28,722,617.

                            DOCUMENTS INCORPORATED BY REFERENCE:

      Portions of the  Registrant's  Proxy Statement for the  Registrant's  2000
Annual Meeting of  Stockholders  to be held on May 18, 2000 are  incorporated by
reference into Part III.


- -----------------------------------------------------------------------------


                                     PART I

ITEM 1.  BUSINESS
- -------

GENERAL

      AnnTaylor Stores  Corporation  (the  "Company"),  through its wholly owned
subsidiaries, is a leading national specialty retailer of better quality women's
apparel,  shoes and accessories  sold primarily under the Ann Taylor brand name.
The Company  believes that "Ann Taylor" is a highly  recognized  national  brand
that defines a distinct fashion point of view. Ann Taylor merchandise represents
classic styles,  updated to reflect current fashion trends. The Company's stores
offer a full range of career and casual separates,  dresses, tops, weekend wear,
shoes and accessories,  coordinated as part of a total wardrobing strategy. This
total wardrobing strategy is reinforced by an emphasis on customer service.  Ann
Taylor sales associates are trained to assist customers in merchandise selection
and  wardrobe  coordination,  helping  them  achieve the "Ann Taylor look" while
reflecting the customers' personal styles.


      As of January 29,  2000,  the  Company  operated  405 retail  stores in 42
states, the District of Columbia and Puerto Rico under the names Ann Taylor, Ann
Taylor Loft and Ann Taylor  Factory  Store.  The Company's 319 Ann Taylor stores
compete in the "better"-priced market. These stores represent the Company's core
merchandise  line.  Approximately  three-quarters of these stores are located in
regional malls and upscale specialty retail centers, with the balance located in
downtown and village locations.  The Company believes that the customer base for
its   Ann   Taylor   stores   consists   primarily   of   relatively   affluent,
fashion-conscious  women from the ages of 25 to 55, and that the majority of its
customers are working women with limited time to shop,  who are attracted to Ann
Taylor  by  its  focused   merchandising   and  total   wardrobing   strategies,
personalized customer service, efficient store layouts and continual flow of new
merchandise.

      As of January 29,  2000,  the Company  operated 75 Ann Taylor Loft stores.
Ann Taylor Loft stores compete in the "upper-moderate"-priced market. Ann Taylor
Loft is designed for women with a more relaxed lifestyle, who appreciate the Ann
Taylor style but are more price  sensitive.  Merchandise is created uniquely for
these  stores and is sold under the Ann Taylor Loft label.  The first Ann Taylor
Loft  stores  opened by the  Company  were  located in factory  outlet  centers,
including some Ann Taylor  Factory Stores that, in 1996,  were converted to Loft
stores after the  introduction  of the Loft concept.  In 1998, the Company began
opening Ann Taylor  Loft stores  outside  the  factory  outlet  environment,  in
regional  malls and strip  shopping  centers.  At January 29, 2000,  over 40 Ann
Taylor Loft stores were located in these  venues.  Management  believes that Ann
Taylor Loft  represents a significant  opportunity for the Company to compete in
the  upper-moderate-priced  women's apparel market.  See "Stores and Expansion",
"Competition" and "Management's  Discussion and Analysis of Financial  Condition
and Results of Operations - Statement  Regarding  Forward  Looking  Disclosures"
below.

      At January 29,  2000,  the  Company  also  operated 11 Ann Taylor  Factory
stores in factory outlet  centers.  These stores serve  primarily as a clearance
vehicle for merchandise from Ann Taylor stores.  Many of these stores also offer
a limited selection of original priced Ann Taylor Loft merchandise.

      From time to time, the Company  introduces  new product  categories to its
merchandise assortment. The Company believes that product extensions support the
Company's total wardrobing  strategy and provide existing and new customers with
additional  reasons  to  shop  at  the  Company's  stores.   Product  extensions
introduced  over the last several  years  include  petite sizes in the Company's
apparel  offerings,  and fragrance and personal care products in both Ann Taylor
and Ann Taylor Loft stores. In Fall of 2000, the Company intends to test market
its own line of color cosmetics in a select group of Ann Taylor stores.

      The  Company was  incorporated  under the laws of the state of Delaware in
1988 under the name  AnnTaylor  Holdings,  Inc. The Company  changed its name to
AnnTaylor  Stores  Corporation in April 1991.  The Company  completed an initial
public  offering of its common stock in May 1991.  Unless the context  indicates
otherwise,  all  references  herein to the  Company  include the Company and its
wholly owned subsidiaries.

- --------------------------------------------------------------------------------



MERCHANDISE DESIGN AND PRODUCTION

      Substantially all merchandise offered by the Company's stores is developed
by the Company's  in-house  product design and development  teams,  which design
merchandise  exclusively  for the Company.  The Company's  merchandising  groups
determine  inventory  needs  for  the  upcoming  season,  edit  the  assortments
developed by the design teams, plan monthly  merchandise  flows, and arrange for
the production of merchandise by independent  manufacturers,  either through the
Company's sourcing division, or through private label specialists.

      The Company's  production  management  and quality  assurance  departments
establish  the technical  specifications  for all Company  merchandise,  inspect
factories in which the  merchandise  is  produced,  including  periodic  in-line
inspections while goods are in production to identify  potential  problems prior
to  shipment  and,  upon  receipt,  inspect  merchandise  on a  test  basis  for
uniformity of size and color, as well as for conformity with  specifications and
overall quality of manufacturing.

      The Company sources  merchandise from  approximately 236 manufacturers and
vendors,  none of which accounted for more than 4% of the Company's  merchandise
purchases in Fiscal 1999. The Company's  merchandise is  manufactured in over 20
countries,  with approximately 35% of the Company's merchandise  manufactured in
China, 14% in Korea, and 12% in Hong Kong. Any event causing a sudden disruption
of  manufacturing  or imports  from  China,  Korea or Hong Kong,  including  the
imposition  of additional  import  restrictions,  could have a material  adverse
effect on the Company's  operations.  Substantially all of the Company's foreign
purchases are negotiated and paid for in U.S. dollars.

      The Company cannot predict  whether any of the foreign  countries in which
its products are  currently  manufactured  or any of the  countries in which the
Company may  manufacture its products in the future will be subject to future or
increased import restrictions by the U.S. government,  including the likelihood,
type or effect of any trade restriction. Trade restrictions, including increased
tariffs or quotas, against apparel,  footwear or other items sold by the Company
could affect the  importation of such  merchandise  generally and could increase
the cost or reduce  the  supply of  merchandise  available  to the  Company  and
adversely  affect  the  Company's  business,  financial  condition,  results  of
operations and liquidity.  The Company's  merchandise flow may also be adversely
affected by financial or political  instability in any of the countries in which
its  goods  are  manufactured,  if  it  affects  the  production  or  export  of
merchandise from such countries. Merchandise flow may also be adversely affected
by  significant  fluctuation  in the value of the U.S.  dollar  against  foreign
currencies or restrictions on the transfer of funds.

      The Company does not maintain any  long-term or exclusive  commitments  or
arrangements  to  purchase  merchandise  from any single  supplier.  The Company
believes it has a good  relationship  with its suppliers and that, as the number
of the Company's stores increases,  subject to the discussion above,  there will
continue to be adequate sources to produce a sufficient  supply of quality goods
in a timely manner and on satisfactory economic terms.


INVENTORY CONTROL AND MERCHANDISE ALLOCATION

      The Company's planning  departments  analyze each store's size,  location,
demographics,  and sales and  inventory  history to  determine  the  quantity of
merchandise  to be  purchased  for  and the  allocation  of  merchandise  to the
Company's stores. Upon receipt,  merchandise is allocated in order to achieve an
emphasis that is suited to each store's customer base.

      Merchandise  typically  is sold at its  original  marked price for several
weeks,  with the  length  of time  varying  by item.  The  Company  reviews  its
inventory  levels  on  an  on-going  basis  in  order  to  identify  slow-moving
merchandise  styles  and  broken  assortments  (items  no  longer  in stock in a
sufficient  range of  sizes)  and uses  markdowns  to  clear  this  merchandise.
Markdowns  may be used if  inventory  exceeds  customer  demand  for  reasons of
design,  seasonal  adaptation  or changes  in  customer  preference  or if it is
determined  that the  inventory  will not sell at its  currently  marked  price.
Marked-down  items  remaining  unsold are moved  periodically  to the  Company's
factory outlet stores, where additional markdowns may be taken.

                                       -2-
- --------------------------------------------------------------------------------



      In Fiscal 1999, inventory turned 4.8 times compared to 5.0 times in Fiscal
1998 and 5.1 times in Fiscal 1997.  Inventory turnover is determined by dividing
cost of sales by the average of the cost of inventory at the  beginning  and the
end of the period,  excluding  inventory  associated with the Company's sourcing
division.  Sourcing division inventory consists principally of finished goods in
transit from factories. Effective February 1, 1998 the Company elected to change
its method of  inventory  valuation  to the average  cost method as discussed in
Note 1 to the Consolidated Financial Statements of the Company.

      In Fiscal 1998,  the Company  selected a new  comprehensive  merchandising
information  system  to  provide  improved  systems  support  for the  Company's
merchandising  functions.  Since  selection of the system,  the Company has been
conducting a methodical,  detailed review of both the new system's functionality
and  the  Company's  internal  merchandising   processes,  in  order  to  design
adaptations  to the new system  and,  in some  cases,  changes to the  Company's
processes,  so that the Company may make best use of the new system. The Company
began piloting the new system for four merchandise  categories in December 1999,
and plans to introduce the system to all merchandising departments in the Spring
of 2000.  When fully  operational,  this new system will serve as the  Company's
central source of information regarding merchandise items, inventory management,
purchasing, allocation, replenishment, receiving and distribution.

      The Company uses a centralized distribution system, under which nearly all
merchandise  is distributed  to the Company's  stores  through its  distribution
center,  located in  Louisville,  Kentucky.  See  "Properties".  Merchandise  is
shipped by the  distribution  center to the Company's  stores several times each
week.


STORES AND EXPANSION

      An important  aspect of the Company's  business  strategy is a real estate
expansion  program  designed to reach new  customers  through the opening of new
stores.  The  Company  opens  new  stores in  markets  that it  believes  have a
sufficient  concentration of its target customers. The Company also adds stores,
or expands the size of existing stores, in markets where the Company already has
a presence,  as market  conditions  warrant and sites  become  available.  Store
locations are determined on the basis of various factors,  including  geographic
location,  demographic  studies,  anchor  tenants  in  a  mall  location,  other
specialty  stores in a mall or specialty center location or in the vicinity of a
village  location,  and the proximity to  professional  offices in a downtown or
village location. Stores opened in factory outlet centers are located in factory
outlet  malls in which  co-tenants  generally  include a  significant  number of
outlet or discount stores  operated under  nationally  recognized  upscale brand
names. Store size also is determined on the basis of various factors,  including
geographic location, demographic studies, and space availability.

      As of January 29, 2000,  the Company  operated 405 stores  throughout  the
United  States,  the District of Columbia and Puerto Rico, of which 319 were Ann
Taylor  stores,  75 were Ann Taylor Loft stores,  and 11 were Ann Taylor Factory
Stores.

      The average Ann Taylor store is  approximately  5,000 square feet in size.
The Company  also has two  flagship  Ann Taylor  stores in New York City and San
Francisco,  that are in excess of 20,000  square  feet.  These  flagship  stores
represent  the  fullest  assortment  of  Ann  Taylor  merchandise,  and  include
amenities  unique to these  stores.  In Fiscal 1999,  the Company  opened 18 Ann
Taylor stores that averaged approximately 5,000 square feet. In Fiscal 2000, the
Company plans to open approximately 15 Ann Taylor stores,  which are expected to
average approximately 4,500 square feet.

      Ann Taylor Loft stores that are located in factory outlet centers  average
approximately  9,000  square  feet.  Ann Taylor  Loft stores that are located in
regional malls and strip shopping  centers  average  approximately  6,000 square
feet. In Fiscal 1999, the Company opened 29 Ann Taylor Loft stores that averaged
approximately  6,000 square feet.  In Fiscal 2000,  the Company  expects to open
approximately  70 Ann Taylor Loft stores,  primarily in regional malls and strip
shopping centers.  These stores are also expected to average approximately 6,000
square feet.

                                   -3-

- --------------------------------------------------------------------------------


      The  Company's 11 Ann Taylor  Factory  Stores,  located in factory  outlet
centers, average 7,000 square feet.

      The  Company's  stores  typically  have  approximately  20% of their total
square footage allocated to stockroom and other non-selling space.

      The  following  table  sets  forth  certain  information  regarding  store
openings,  expansions  and closings for Ann Taylor  stores  ("ATS"),  Ann Taylor
Factory Stores ("ATFS"), Ann Taylor Loft stores ("ATL") and the Company's former
Ann Taylor Studio shoe stores ("ATA") over the past five years:




                                                              No.        No.
                   Total Stores        No. Stores           Stores     Stores             No. Stores Open
                     Open at          Opened During        Expanded    Closed                at End of
                     Beginning         Fiscal Year          During     During                Fiscal Year
                     of Fiscal    ---------------------     Fiscal     Fiscal      -----------------------------------
Fiscal Year           Year        ATS ATFS  ATL  ATA(a)     Year(b)    Year(b)     ATS   ATFS   ATL     ATA(a)   Total
- -----------           ----        --- ----  ---  ------     --------   -------     ---   ----   ----    -----    -----
                                                                               
1995................. 262         26    4    14     4         30          4        258    22     17       9       306
1996................. 306          9    1     1   ---          7          8        259    14(c)  27(c)    9       309
1997................. 309         27  ---   ---   ---          9         12        283    14     27     ---       324
1998................. 324         26  ---    19   ---          8          4        306    13     46     ---       365
1999................. 365         18  ---    29   ---          8          7        319    11     75     ---       405


- ------------

  (a) Ann Taylor Studio was a  free-standing  shoe and  accessory  store concept
      tested by the Company in 1994 and 1995.  All Ann Taylor Studio stores were
      closed during Fiscal 1997.

  (b) All stores  expanded and all stores closed were Ann Taylor stores,  except
      that one store expanded in 1995 was an ATL store, one store closed in 1998
      was an ATFS store and nine  stores  closed in 1997 were ATA  stores.  Four
      stores  closed in 1999 were Ann Taylor  stores  that were  replaced in the
      same locations with new ATL stores.

(c)   In 1995,  certain  ATFS and ATL stores that sold both  original  price Ann
      Taylor Loft  merchandise and clearance  merchandise from Ann Taylor stores
      and Ann Taylor Loft stores were classified as ATFS stores.  In 1996, these
      stores  were  reclassified  as ATL  stores.  During  1997,  these  stores'
      merchandise  assortment  was changed to be  predominantly  Ann Taylor Loft
      merchandise, and these stores are now operated as ATL stores.

      The  Company  believes  that  its  existing  store  base is a  significant
strategic  asset of its  business.  Ann Taylor stores are located in some of the
most productive  retail centers in the United States.  In addition,  the Company
believes  that it is among  the  tenants  most  highly  desired  by real  estate
developers because of its strong Ann Taylor brand franchise and its high average
sales per  square  foot  productivity  ($502  per  square  foot in Fiscal  1999)
relative to other specialty apparel retailers.

      The  Company has  invested  approximately  $153  million in its store base
since the beginning of Fiscal 1995;  approximately  58% of its stores are either
new or have been  remodeled,  as a result of an expansion or relocation,  in the
last five years.

      The Company's  1999 real estate  expansion plan resulted in an increase in
the Company's  total store square footage of  approximately  242,000 square feet
(net of store closings),  or 11.9%, from approximately  2,038,000 square feet at
the end of fiscal  1998 to  approximately  2,280,000  square  feet at the end of
fiscal  1999.  In Fiscal  2000,  the Company  intends to increase  store  square
footage by approximately 460,000 square feet, or 20%, representing approximately
15 new Ann Taylor  stores,  the  expansion  or  relocation  of  approximately  5
existing Ann Taylor stores, and approximately 70 new Ann Taylor Loft stores.

      Capital  expenditures  for  the  Company's  Fiscal  1999  store  expansion
program, net of landlord  construction  allowances,  totaled approximately $33.5
million,  including  expenditures for store  refurbishing and store refixturing.
The  Company  expects  that  capital  expenditures  for its  Fiscal  2000  store
expansion   program,   net  of  landlord   construction   allowances,   will  be
approximately $57.6 million,  including  expenditures for store refurbishing and
store refixturing.

                                      -4-
- --------------------------------------------------------------------------------


      The Company's ability to continue to increase store square footage will be
dependent upon,  among other things,  general  economic and business  conditions
affecting  consumer  confidence  and  spending,  the  availability  of desirable
locations and the  negotiation  of  acceptable  lease terms.  See  "Management's
Discussion  and  Analysis of  Financial  Condition  and Results of  Operations -
Liquidity and Capital  Resources" and  "Management's  Discussion and Analysis of
Financial  Condition  and Results of  Operations - Statement  Regarding  Forward
Looking Disclosures".


INTERNET STRATEGY

      During fiscal 1999, the Company  conducted  rigorous research and analysis
of the  potential  for an Ann  Taylor  web  site on the  Internet.  The  Company
believes  that an Ann  Taylor  web site  offering  Company  merchandise  on-line
presents the opportunity for  incremental  sales,  both over the Internet and by
attracting  customers to its stores. The Company believes that an Ann Taylor web
site would also enhance the Company's brand building activities,  client service
and communication.  The Company is currently  developing the design and features
of its proposed  initial web site. The Company expects that, at least initially,
site design,  hosting,  order  fulfillment and customer  service support for the
Company's web site will be performed by outside  vendors,  under the supervision
of the  Company's  new Internet  division.  The Company  intends to finalize its
Internet  entry  strategy  during  fiscal  2000,  and expects to have a web site
operational by Holiday 2000 or Spring 2001.


INFORMATION SYSTEMS

      In 1997,  the  Company  completed  a  thorough  review of its  information
systems,  and developed a five-year strategic plan to upgrade these systems. The
Company  reviews this plan annually,  enhancing and adding  projects as business
needs  evolve.  The  Company  believes  that  enhanced  information  systems are
critical to providing its management with efficient  decision  support tools and
maintaining the Company's competitive position.

      The implementation of the core  merchandising  information system referred
to above under "Inventory Control and Merchandise Allocation" was a component of
the original five-year information systems upgrade plan.

      An upgrade of the  Company's  store  point of sale  system is also part of
this  five-year  strategic  plan. The Company will begin to pilot a new point of
sale  system for its retail  stores in 2000,  and intends to roll the new system
out to all of its stores in fiscal 2001.  The new point of sale system will give
the Company added  capability  for data exchange  between store systems and home
office systems,  providing the opportunity for enhanced operating  efficiencies.
For example,  when fully  implemented,  the new point of sale system will permit
stores to transmit  certain  associate  information  directly  through the store
systems, reducing paperwork and increasing efficiency and accuracy.

      During 1999, the Company  developed an intensive  training program for the
Company's store  associates,  designed to elevate sales  associates'  wardrobing
knowledge  and  client  relationship  skills.  This  training  program  will  be
introduced  in the  Company's  stores  in the  fall of  2000.  Training  will be
conducted,  in part,  through  computerized  modules  delivered on CD-ROM,  on a
dedicated  personal  computer  to be  installed  at  each  store  location.  The
Company's  information  systems  plan  has been  expanded  to  incorporate  this
training program.

      The original  five-year  information  systems plan contemplated  aggregate
investment in information  systems of approximately $35 million.  As a result of
updates to the plan,  including  addition  of the stores  training  program  and
internet  initiatives  described  above,  the  five-year  plan now  contemplates
aggregate  investment in information systems totaling  approximately $41 million
for such period,  of which  approximately  $25 million had been expended through
1999, including  approximately $12 million expended in 1999. The Company expects
that  approximately  $16  million of its  capital  expenditures  in 2000 will be
invested in information systems.

                                     -5-
- --------------------------------------------------------------------------------



CUSTOMER CREDIT

      Customers  may pay  for  merchandise  with  the Ann  Taylor  credit  card,
American  Express,  Visa,  MasterCard,  JCB,  Diner's Club,  cash or check.  The
Company  also plans to  introduce  Discover  card payment to its stores in 2000.
Credit card sales were 80.5% of net sales in Fiscal  1999,  80.2% in Fiscal 1998
and 78.7% in Fiscal 1997. In Fiscal 1999,  14.2% of net sales were made with the
Ann Taylor credit card, and 66.3% were made with third-party credit cards. As of
January 29, 2000,  the  Company's  Ann Taylor  credit card  accounts  receivable
totaled  $51,440,000,  net of allowance for doubtful accounts.  Accounts written
off in Fiscal 1999 were approximately $1,186,000, or 0.1% of net sales.

      The Company has offered  customers its  proprietary Ann Taylor credit card
since  1976.  The Company  believes  that the Ann Taylor  credit  card  enhances
customer loyalty while providing the customer with additional  credit.  However,
the  percentage of the Company's  total sales made with its  proprietary  credit
card has been declining over the past several  years.  The Company  believes the
declining  penetration of its Ann Taylor credit card as a percentage of sales is
attributable  to the gain of market  share by bank cards  throughout  the retail
industry  generally.  In  addition,  the  Company's  Ann Taylor Loft and Factory
Stores  historically have experienced a significantly lower penetration of sales
with the Ann Taylor card.  At January 29, 2000,  over 357,000 Ann Taylor  credit
card accounts had been used during the past 18 months.


ADVERTISING AND PROMOTION

      The Company  believes it is  strategically  important to  communicate on a
regular  basis  directly  with its  current  customer  base  and with  potential
customers,  through national and regional advertising,  including outdoor media,
as well as through  direct mail marketing and in-store  presentation.  Marketing
expenditures  as a percentage of sales were 2.4% in Fiscal 1999,  2.0% in Fiscal
1998, and 1.3% in Fiscal 1997.


TRADEMARKS AND SERVICE MARKS

      The Ann Taylor  trademark,  and certain other trademarks and service marks
used by the  Company,  either  are  registered  or have  trademark  applications
pending with the United States Patent and  Trademark  Office  ("USPTO") and with
the  registries  of  many  foreign  countries.   The  Company's  rights  in  the
"AnnTaylor"  mark  are a  significant  part of the  Company's  business,  as the
Company  believes  its  trademark  is well known in the women's  retail  apparel
industry.  Accordingly, the Company intends to maintain its "AnnTaylor" mark and
related   registrations   and   vigorously   protect  its   trademarks   against
infringement.

      In 1994, the Company initiated  trademark  registration  applications with
the USPTO for its  AnnTaylor  Loft  trademark in the  categories of retail store
services and apparel.  Registration  of the  trademark  was issued in the retail
store  services  category in 1996.  However,  the  Company's  application  for a
trademark registration in the apparel classification was challenged in the USPTO
by a French  company,  Freche et Fils,  which cited its own "Loft Design  By..."
trademark in opposition to the Ann Taylor Loft mark. In February 2000, the USPTO
granted the Company's  motion for summary  judgment,  dismissing  with prejudice
Freche  et  Fils'   opposition  to  the  Company's   AnnTaylor   Loft  trademark
application, and granting the counterclaim filed by the Company to cancel Freche
et Fils' U.S.  registration of their "Loft Design By . . . " mark. This decision
is subject to appeal by Freche et Fils.

                                        -6-
- --------------------------------------------------------------------------------


COMPETITION

      The women's retail apparel industry is highly  competitive.  The Company's
stores compete with certain  departments in national or local department stores,
and with other specialty store chains,  independent  retail stores,  and catalog
and internet  businesses  that offer  similar  categories  of  merchandise.  The
Company believes that its focused  merchandise  selection,  exclusive  fashions,
personalized   service  and  convenience   distinguish  it  from  other  apparel
retailers.  Many of the Company's  competitors are considerably  larger and have
substantially greater financial,  marketing and other resources than the Company
and there is no assurance that the Company will be able to compete  successfully
with them in the future. In addition, the Company has only limited experience in
the "moderate" priced category,  and existing competitors may have significantly
greater brand recognition among this customer segment than the Company. Further,
certain of the Company's  competitors have  established  presence on and greater
experience with the Internet.


EMPLOYEES

      As of January 29, 2000, the Company had approximately 7,980 employees,  of
whom 1,900 were  full-time  salaried  employees,  2,035  were  full-time  hourly
employees and 4,045 were part-time hourly  employees  working less than 30 hours
per week. None of the Company's  employees are represented by a labor union. The
Company believes that its relationship with its employees is good.


STATEMENT REGARDING FORWARD LOOKING DISCLOSURES

    Sections of this Annual Report on Form 10-K contain  various forward looking
statements,  within the meaning of the Private Securities  Litigation Reform Act
of 1995,  with respect to the financial  condition,  results of  operations  and
business of the Company.  Examples of forward-looking  statements are statements
that  use  the  words  "expect",  "anticipate",   "plan",  "intend",  "project",
"believe" and similar  expressions.  These  forward-looking  statements  involve
certain risks and uncertainties,  and no assurance can be given that any of such
matters  will be  realized.  Actual  results  may differ  materially  from those
contemplated  by such  forward  looking  statements  as a result of, among other
things,   failure  by  the  Company  to  predict  accurately   customer  fashion
preferences;  a decline in the demand for  merchandise  offered by the  Company;
competitive influences;  changes in levels of store traffic or consumer spending
habits;  effectiveness of the Company's brand awareness and marketing  programs;
lack of  sufficient  customer  acceptance  of the Ann Taylor Loft concept in the
upper-moderate-priced  women's apparel market;  general economic conditions that
are less  favorable  than  expected  or a downturn in the retail  industry;  the
inability of the Company to locate new store sites or negotiate  favorable lease
terms for  additional  stores or for the expansion of existing  stores;  lack of
sufficient  consumer  interest in an Ann Taylor Internet web site; a significant
change in the regulatory  environment  applicable to the Company's business;  an
increase  in the rate of import  duties or export  quotas  with  respect  to the
Company's  merchandise;  financial  or  political  instability  in  any  of  the
countries in which the Company's goods are  manufactured;  or an adverse outcome
of the litigation referred to in Note 5 to the Consolidated Financial Statements
of the Company as of January 29, 2000 that materially and adversely  affects the
Company's  financial  condition.  The Company assumes no obligation to update or
revise any such forward looking  statements,  which speak only as of their date,
even if  experience or future events or changes make it clear that any projected
financial or operating results implied by such  forward-looking  statements will
not  be  realized.  See  "Management's  Discussion  and  Analysis  of  Financial
Condition  and Results of  Operations  -  Statement  Regarding  Forward  Looking
Disclosures".

                                       -7-
- --------------------------------------------------------------------------------



ITEM 2.  PROPERTIES
- -------

      As of January 29, 2000, the Company operated 405 stores, all of which were
leased.  The store  leases  typically  provide for  initial  terms of ten years,
although  some  leases have  shorter or longer  initial  periods,  and grant the
Company  the  right  to  extend  the term  for one or two  additional  five-year
periods.  Most of the store leases require Ann Taylor to pay a specified minimum
rent,  plus a contingent  rent based on a percentage of the store's net sales in
excess of a specified  threshold.  Most of the leases also require Ann Taylor to
pay real estate taxes,  insurance and certain common area and maintenance costs.
The current terms of the Company's leases,  including renewal options, expire as
follows:

                  FISCAL YEARS LEASE                 NUMBER OF
                     TERMS EXPIRE                     STORES
                  -------------------                ---------
                   2000 - 2002........................   34
                   2003 - 2005........................  106
                   2006 - 2008........................  159
                   2009 and later.....................  106


      Ann Taylor  leases  corporate  offices at 142 West 57th Street in New York
City,  containing  approximately  143,000 square feet and  approximately  59,000
square feet of office  space at 1372  Broadway in New York City.  The leases for
these premises  expire in 2006 and 2010,  respectively.  The Company also leases
office space in New Haven,  Connecticut,  containing approximately 39,000 square
feet. This lease expires in October, 2001.

      Ann Taylor's wholly owned  subsidiary,  AnnTaylor  Distribution  Services,
Inc.,  owns its 256,000 square foot  distribution  center located in Louisville,
Kentucky.  Nearly all Ann Taylor  merchandise  is  distributed  to the Company's
stores  through this facility.  The parcel on which the Louisville  distribution
center  is  located  comprises  approximately  20 acres  and  could  accommodate
possible future expansion of the facility.


ITEM 3.  LEGAL PROCEEDINGS
- -------

      On April 26, 1996,  certain  alleged  stockholders  of the Company filed a
purported  class action  lawsuit in the United States  District  Court  Southern
District of New York, against the Company, the Company's wholly owned subsidiary
AnnTaylor,  Inc., ("Ann Taylor"),  certain officers and directors of the Company
and Ann Taylor,  Merrill Lynch & Co. ("ML&Co.") and certain affiliates of ML&Co.
(Novak v.  Kasaks,  et. al., No. 96 CIV 3073  (S.D.N.Y.  1996)).  The  complaint
alleged causes of action under Section 10(b) and Section 20(a) of the Securities
Exchange  Act of 1934,  as amended,  by alleging  that the Company and the other
defendants engaged in a fraudulent scheme and course of business that operated a
fraud or deceit on purchasers  of the  Company's  common stock during the period
commencing  February  3, 1994  through  May 4, 1995,  due to  alleged  false and
misleading  statements about the Company and Ann Taylor.  The complaint  sought,
among other things,  certification as a class action on behalf of all purchasers
of common  stock  during the period  commencing  February 3, 1994 through May 4,
1995,  the awarding of  compensatory  damages to the  plaintiffs  and  purported
members  of the  class,  the  awarding  of  costs,  including  pre-judgment  and
post-judgment  interest,  reasonable  attorneys' fees and expert witness fees to
the  plaintiffs  and  purported  members  of  the  class  and  equitable  and/or
injunctive  relief.  On November 9, 1998,  the  District  Court  issued an order
granting the defendants' motion to dismiss the amended complaint with prejudice,
for its  failure to plead fraud with  particularity.  On or about  December  15,
1998,  the  plaintiffs  filed a notice of appeal to the United  States  Court of
Appeals for the Second  Circuit,  seeking review of the District  court's order.
The Court heard oral argument on this appeal on September 15, 1999.  ML&Co., its
affiliates and the two directors who previously served on the Company's Board of
Directors as  representatives  of certain  affiliates of ML&Co.  (the  "settling
defendants"),  reached a settlement with the plaintiffs,  which provides,  among
other  things,  for the  establishment  of a  settlement  fund in the  amount of
$3,000,000  plus  interest.  On or about  December 14, 1999,  the District Court
entered  an  Order  and  Final  Judgment  approving  this  partial   settlement,
dismissing the amended  complaint with prejudice as to the settling  defendants,
and barring and  enjoining  any future  claims by, among  others,  the remaining
defendants  against the  settling  defendants  for  contribution.  The appeal as

                                     -8-
- --------------------------------------------------------------------------------



against the remaining  defendants,  including the Company, is pending before the
Second Circuit Court of Appeals.  As a result, any liability that may arise from
this action  cannot be predicted  at this time.  The Company  believes  that the
amended  complaint is without merit and intends to continue to defend the action
vigorously.


      The  Company  is  also a  party  to  routine  litigation  incident  to its
business.  Although the amount of any liability that could arise with respect to
these actions cannot be accurately predicted, in the opinion of the Company, any
such  liability  will  not  have a  material  adverse  effect  on the  financial
position, results of operations or liquidity of the Company.


ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
- -------
      None.


                                      -9-
- --------------------------------------------------------------------------------


                                          PART II
                                          -------






ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS
- -------

      The  Company's  common  stock is listed  and  traded on the New York Stock
Exchange  under the symbol ANN.  The number of holders of record of common stock
at February  25, 2000 was 580. The  following  table sets forth the high and low
closing sale prices for the common stock on the New York Stock  Exchange  during
Fiscal 1999 and Fiscal 1998.


                                                          MARKET PRICE
                                                        ----------------
                                                          HIGH       LOW
                                                        --------   ------
         FISCAL YEAR 1999
          Fourth quarter..............................  $46-5/16   $22-1/4
          Third quarter...............................   45         32-1/2
          Second quarter..............................   50-7/16    34-1/2
          First quarter...............................   52-13/16   33-1/8

         FISCAL YEAR 1998
          Fourth quarter..............................  $41-9/16   $28-3/4
          Third quarter...............................   29-5/8     19-3/8
          Second quarter..............................   23-1/2     16-1/8
          First quarter...............................   16-1/2     11-13/16


      The  Company  has never paid  dividends  on the common  stock and does not
intend to pay dividends in the foreseeable  future.  As a holding  company,  the
ability  of the  Company  to pay  dividends  is  dependent  upon the  receipt of
dividends or other  payments  from its  subsidiaries,  including  the  Company's
direct wholly owned subsidiary  AnnTaylor,  Inc. ("Ann Taylor").  The payment of
dividends by Ann Taylor to the Company is subject to certain  restrictions under
Ann Taylor's Credit Facility described below under "Management's  Discussion and
Analysis of Financial Condition and Results of Operations--Liquidity and Capital
Resources".  The payment of cash dividends on the common stock by the Company is
also subject to certain restrictions contained in the Company's guarantee of Ann
Taylor's  obligations  under the Credit Facility.  Any determination to pay cash
dividends  in the future will be at the  discretion  of the  Company's  Board of
Directors  and will be  dependent  upon the  Company's  results  of  operations,
financial condition,  contractual restrictions and other factors deemed relevant
at that time by the Company's Board of Directors.



ITEM 6.  SELECTED FINANCIAL DATA
- -------

      The following selected  historical  financial  information for the periods
indicated has been derived from the audited consolidated financial statements of
the Company.  The Company's  consolidated  statements  of income,  stockholders'
equity and cash flows for each of the three fiscal years ended January 29, 2000,
January 30, 1999 and January  31,  1998 and  consolidated  balance  sheets as of
January  29, 2000 and  January  30,  1999,  as audited by Deloitte & Touche LLP,
independent  auditors,  appear  elsewhere in this document.  The information set
forth below should be read in  conjunction  with  "Management's  Discussion  and
Analysis of Financial  Condition and Results of Operations" and the consolidated
financial statements and notes thereto of the Company included elsewhere in this
document.  All references to years are to the fiscal year of the Company,  which
ends on the Saturday  nearest  January 31 in the following  calendar  year.  All
fiscal years for which  financial  information  is set forth below had 52 weeks,
except the fiscal year ended February 3, 1996 which had 53 weeks.

                                     -10-
- --------------------------------------------------------------------------------





                                                                          Fiscal Years Ended
                                               --------------------------------------------------------------------------
                                                 January 29,    January 30,     January 31,    February 1,    February 3,
                                                    2000           1999           1998            1997           1996
                                               -------------    -----------    ------------    -----------    -----------

                                                 (dollars in thousands, except per square foot data and per share data)


                                                                                              
Income Statement Information:
Net sales ...................................   $ 1,084,519    $   911,939    $   781,028     $   798,117    $   731,142
Cost of sales ...............................       536,014        455,724        411,756         443,443        425,225
                                                -----------    -----------    -----------     -----------    -----------
Gross profit ................................       548,505        456,215        369,272         354,674        305,917
Selling, general and administrative expenses        413,058        349,955        308,232         291,027
                                                                                                                 271,136
Studio shoe stores closing expense (a) ......          --             --             --             3,600           --
Employment contract separation expense (b) ..          --             --             --             3,500           --
Retirement of assets (c) ....................          --            3,633           --              --             --
Amortization of goodwill (d)  ...............        11,040         11,040         11,040          10,086          9,506
                                                -----------    -----------    -----------     -----------    -----------
Operating income ............................       124,407         91,587         50,000          46,461         25,275
Interest income .............................         4,378          2,241          1,157             176             34
Interest expense (e) ........................        11,814         20,358         21,146          24,592         20,990
Other (income) expense, net .................         1,257            567            548             403             38
                                                -----------    -----------    -----------     -----------    -----------
Income before income taxes and
extraordinary loss ..........................       115,714         72,903         29,463          21,642          4,281
Income tax provision ........................        50,221         33,579         17,466          12,975          5,157
                                                -----------    -----------    -----------     -----------    -----------
Income (loss) before extraordinary loss .....        65,493         39,324         11,997           8,667           (876)
Extraordinary loss (f) ......................           962           --              173            --             --
                                                -----------    -----------    -----------     -----------    -----------
Net income (loss)............................   $    64,531    $    39,324    $    11,824     $     8,667    $      (876)
                                                ===========    ===========    ===========     ===========    ===========
Basic earnings (loss) per share before
extraordinary loss...........................   $      2.25    $      1.53    $      0.47     $      0.36    $     (0.04)
Extraordinary loss per share (f) ............          0.03           --             0.01            --             --
                                                -----------    -----------    -----------     -----------    -----------
Basic earnings (loss) per share .............   $      2.22    $      1.53    $      0.46     $      0.36    $     (0.04)
                                                ===========    ===========    ===========     ===========    ===========
Diluted earnings (loss) per share before
extraordinary loss...........................   $      2.08    $      1.44    $      0.47     $      0.36    $     (0.04)
Extraordinary loss per share (f) ............          0.03           --             0.01            --             --
                                                -----------    -----------    -----------     -----------    -----------
Diluted earnings (loss) per share ...........   $      2.05    $      1.44    $      0.46     $      0.36    $     (0.04)
                                                ===========    ===========    ===========     ===========    ===========
Weighted average shares outstanding (in 000s)        29,021         25,715         25,628          23,981
                                                                                                                  23,067
Weighted average shares outstanding,
assuming dilution (in 000s) .................        32,849         31,006         25,693          24,060         23,167

Operating Information:
Percentage increase (decrease) in comparable
store sales (g) .............................           8.4%           7.9%          (5.5)%           1.8%          (8.9)%
Net sales per gross square foot (h) .........   $       502    $       474    $       445     $       476    $       518
Number of stores:
Open at beginning of period .................           365            324            309             306            262
Opened during the period ....................            47             45             27              11             48
Expanded during the period ..................             8              8              9               7             30
Closed during the period ....................             7              4             12               8              4
Open at the end of the period ...............           405            365            324             309            306
Total store square footage at
  end of period..............................     2,280,000      2,038,000      1,808,000       1,705,000      1,651,000

Capital expenditures.........................   $    53,409    $    45,131    $    22,945     $    16,107    $    78,378
Depreciation and amortization including
goodwill (d).................................   $    41,387    $    39,823    $    38,843     $    36,294    $    28,294
Working capital turnover (i)  ...............          6.8x           6.3x           6.5x            7.8x           7.8x
Inventory turnover (j) ......................          4.8x           5.0x           5.1x            4.7x           4.3x

Balance Sheet Information (at end of period):
Working capital (k)..........................   $   151,368    $   168,708    $   122,181     $   118,850    $    86,477
Goodwill, net (d) ...........................       308,659        319,699        330,739         341,779        313,525
Total assets ................................       765,117        775,417        683,661         688,139        678,709
Total debt ..................................       115,785        105,157        106,276         131,192        272,458
Preferred securities ........................          --           96,624         96,391          96,158           --
Stockholders' equity ........................       515,622        432,699        384,107         370,582        325,688



                                                   (Footnotes on following page)

                                        -11-
- --------------------------------------------------------------------------------



(Footnotes for preceding page. In Fiscal 1997, the Company adopted  Statement of
Financial  Accounting Standards No. 128, "Earnings per Share" and all prior year
per share  information has been  recalculated.  Unless  otherwise noted, all per
share information is for diluted earnings per share.)

(a)  Relates to the  closing  of the nine Ann Taylor  Studio  shoe  stores.  The
     charge of  $3,600,000  ($2,052,000,  or $0.08 per share,  net of income tax
     benefit)  in  Fiscal  1996  was  comprised  of  $2,500,000  related  to the
     write-off of the net book value of the nine stores and  $1,100,000  related
     to leases and other related costs for these locations.

(b)  In connection with the resignation in August 1996 of a former executive,  a
     one-time pre-tax charge of $3,500,000 ($1,958,000,  or $0.08 per share, net
     of related  tax  benefit)  was  recorded  in Fiscal  1996  relating  to the
     estimated costs of the Company's  obligations under her employment contract
     with the Company.

(c)  A charge of $3,633,000 ($2,180,000, or $0.07 per share, net of tax benefit)
     was  recorded  in  Fiscal  1998 for the  retirement  of  certain  assets in
     connection with the renovation of the Company's corporate offices.

(d)  The Company  acquired Ann Taylor in a leveraged buyout in 1989. As a result
     of that transaction, $380,250,000, representing the excess of the allocated
     purchase  price  over  the fair  value of the  Company's  net  assets,  was
     recorded as goodwill and is being amortized on a  straight-line  basis over
     40 years. In addition, as a result of the September 1996 acquisition of the
     operations  that  comprise the  Company's  sourcing  division,  the Company
     recorded goodwill of $38,430,000 that is being amortized on a straight-line
     basis over 25 years.

(e)  Includes non-cash interest expense of $3,026,000,  $1,290,000,  $1,419,000,
     $1,574,000  and  $1,004,000,  in Fiscal 1999,  1998,  1997,  1996 and 1995,
     respectively, from amortization of deferred financing costs.

(f)  In Fiscal 1999,  Ann Taylor  incurred an  extraordinary  loss of $1,603,000
     ($962,000,  or $0.03 per share,  net of income tax  benefit) in  connection
     with the redemption of its outstanding 8 3/4% Subordinated  Notes due 2000.
     In Fiscal  1997,  Ann Taylor  incurred  an  extraordinary  loss of $303,000
     ($173,000,  or $0.01 per share,  net of income tax benefit),  in connection
     with the prepayment of the outstanding balance of a term loan.

(g)  Comparable store sales are calculated by excluding the net sales of a store
     for any month of one period if the store was not also open  during the same
     month of the prior  period.  In a year with 53 weeks,  such as Fiscal 1995,
     sales  in the  last  week of that  year  are not  included  in  determining
     comparable  store  sales.  A store  that is  expanded  by more  than 15% is
     treated  as a new store for the first  year  following  the  opening of the
     expanded store.

(h)  Net sales per square  foot  ("sales  per  square  foot") is  determined  by
     dividing  net sales for the period by the average of the gross  square feet
     at the  beginning  and  end of each  period.  Unless  otherwise  indicated,
     references  herein to square feet are to gross square feet, rather than net
     selling space.

(i)  Working capital turnover is determined by dividing net sales by the average
     of the amount of working capital at the beginning and end of the period.

(j)  Inventory  turnover is  determined by dividing cost of sales by the average
     of the cost of inventory at the beginning and end of the period  (excluding
     inventory  associated  with the  Company's  sourcing  division).  Effective
     February  1, 1998,  the Company  elected to change its method of  inventory
     valuation  to  the  average  cost  method  as  discussed  in  Note 1 to the
     Consolidated Financial Statements of the Company.

(k)  Includes  current  portion of  long-term  debt of  $1,300,000,  $1,206,000,
     $1,119,000,  $287,000 and $40,266,000, in Fiscal 1999, 1998, 1997, 1996 and
     1995, respectively.

                                     -12-
- --------------------------------------------------------------------------------


ITEM 7. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS

SALES


      The  following  table  sets  forth  certain  sales and store  data for the
periods indicated:




                                                              Fiscal Year
                                                ---------------------------------------
                                                    1999          1998          1997
                                                    ----          ----          ----
                                                                  
Net sales ($000)..............................  $1,084,519   $   911,939   $   781,028
Total net sales increase (decrease) percentage        18.9%         16.8%         (2.1)%
Comparable store sales increase
  (decrease) percentage ......................         8.4%          7.9%         (5.5)%
Net sales per average square foot.............  $      502   $       474   $       445
Total store square footage at end of period ..   2,280,000     2,038,000     1,808,000
Number of
  New stores .................................          47            45            27
  Expanded stores ............................           8             8             9
  Closed stores ..............................           7             4            12
Total stores open at end of period ...........         405           365           324



      The  Company's  net  sales do not  show  significant  seasonal  variation,
although  net sales in the fourth  quarter  have  historically  been  moderately
higher  than  in the  other  quarters.  As a  result,  the  Company  has not had
significant  overhead and other costs  generally  associated with large seasonal
variations.


RESULTS OF OPERATIONS

      The  following  table sets forth  income  statement  data  expressed  as a
percentage of net sales for the periods indicated:


                                                      Fiscal Year
                                           -------------------------------
                                            1999         1998         1997
                                           -----        -----        -----
  Net sales............................    100.0%       100.0%       100.0%
  Cost of sales........................     49.4         50.0         52.7
                                            ----         ----        -----
      Gross profit.....................     50.6         50.0         47.3
  Selling, general and
      administrative expenses..........     38.1         38.4         39.5
  Retirement of assets.................      ---          0.4          ---
  Amortization of goodwill.............      1.0          1.2          1.4
                                           -----        -----        -----
      Operating income.................     11.5         10.0          6.4
  Interest income......................      0.4          0.2          0.1
  Interest expense.....................      1.1          2.2          2.7
  Other expense, net...................      0.1          ---          ---
                                           -----        -----        -----
  Income before income taxes and
      extraordinary loss...............     10.7          8.0          3.8
  Income tax provision.................      4.6          3.7          2.3
                                           -----        -----        -----
  Income before extraordinary loss.....      6.1          4.3          1.5
  Extraordinary loss...................      0.1          ---          ---
                                           -----        -----        -----
  Net income...........................      6.0%         4.3%         1.5%
                                           =====        =====        =====

                                          -13-
- --------------------------------------------------------------------------------



FISCAL 1999 COMPARED TO FISCAL 1998

      The Company's net sales increased to  $1,084,519,000  over $911,939,000 in
Fiscal 1998, an increase of $172,580,000,  or 18.9%.  Comparable store sales for
Fiscal 1999 increased 8.4%,  compared to an increase of 7.9% in Fiscal 1998. The
sales  increase was  primarily  attributable  to the opening of new stores,  the
expansion of existing  stores and the net increase in comparable  store sales in
1999.  Management  believes that the increase in comparable  store sales was the
result of improved  customer  acceptance of the Company's  product offerings and
merchandise assortment.

      Gross profit as a percentage of net sales  increased to 50.6% in 1999 from
50.0% in 1998.  This increase in gross margin  reflects a higher  initial markup
rate,  reflecting  on-going  improvements  achieved  by the  Company's  sourcing
division, offset in part by a higher markdown rate on goods that were sold below
full price.

      Selling,  general and administrative expenses were $413,058,000,  or 38.1%
of net sales, in 1999, compared to $349,955,000, or 38.4% of net sales, in 1998.
The decrease in selling,  general and administrative expenses as a percentage of
net sales was primarily  attributable  to increased  leverage on fixed  expenses
resulting  from  increased   comparable  store  sales  and  improved   operating
efficiencies. The benefits of this leverage were partially offset by an increase
in marketing  expenditures in support of the Company's strategic  initiatives to
enhance  the Ann  Taylor  brand  and  increased  investment  in  infrastructure,
including in the Company's stores organization, to support the planned expansion
of the Company's Ann Taylor Loft business.

      Operating income increased to $124,407,000, or 11.5% of net sales, in 1999
from $91,587,000,  or 10.0% of net sales, in 1998.  Amortization of goodwill was
$11,040,000,  or 1.0% of net sales, in 1999 compared to $11,040,000,  or 1.2% of
net sales, in 1998.  Operating income without giving effect to such amortization
was $135,447,000,  or 12.5 % of net sales, in 1999 and $102,627,000, or 11.2% of
net sales, in 1998.

      Interest income was $4,378,000 in 1999 compared to $2,241,000 in 1998. The
increase was primarily  attributable to interest income earned on increased cash
on hand for the portion of the fiscal year prior to execution by the Company, in
the second half of 1999, of the securities  repurchase  program  described below
under "Liquidity and Capital Resources".

      Interest  expense was $11,814,000 in 1999 compared to $20,358,000 in 1998.
The decrease in interest  expense was primarily  attributable  to the redemption
during  the  second  quarter  of  1999 of the  preferred  securities  issued  by
AnnTaylor  Finance Trust, the Company's special purpose finance trust, and the 8
3/4% Notes, issued by the Company's  wholly-owned  subsidiary,  AnnTaylor,  Inc.
("Ann Taylor")  described below under  "Liquidity and Capital  Resources."  This
reduction  in interest  expense  was offset in part by  interest  expense on the
Convertible  Subordinated  Debentures  due 2019 (the  "Convertible  Debentures")
issued by the Company  during the second quarter of 1999,  also described  below
under "Liquidity and Capital  Resources".  The weighted average interest rate on
the Company's outstanding indebtedness at January 29, 2000 was 3.88% compared to
8.60% at January 30, 1999.

      The income tax provision was $50,221,000, or 43.4% of income before income
taxes and extraordinary  loss, in the 1999 period,  compared to $33,579,000,  or
46.1% of income  before  income taxes in 1998.  The effective tax rates for both
periods  were  higher  than  the  statutory  rates,  primarily  as a  result  of
non-deductible goodwill expense.

      On July 22,  1999,  the Company  applied the  proceeds  received  from the
issuance  of the  Convertible  Debentures  to  the  redemption  of Ann  Taylor's
outstanding 8 3/4% Notes.  This resulted in an extraordinary  charge to earnings
in Fiscal 1999 of $962,000,  net of income tax benefit,  or $0.03 per share on a
diluted basis.

      As a result  of the  foregoing  factors,  the  Company  had net  income of
$64,531,000,  or  6.0%  of net  sales,  for  1999,  compared  to net  income  of
$39,324,000, or 4.3% of net sales, for 1998.

                                   -14-
- --------------------------------------------------------------------------------



FISCAL 1998 COMPARED TO FISCAL 1997

      The  Company's  net sales  increased to  $911,939,000  in Fiscal 1998 over
$781,028,000 in Fiscal 1997, an increase of $130,911,000,  or 16.8%.  Comparable
store sales for Fiscal 1998  increased  7.9%,  compared to a decrease of 5.5% in
Fiscal 1997. The sales increase was primarily attributable to the opening of new
stores,  the  expansion of existing  stores and the net  increase in  comparable
store sales in 1998.  Management  believes  that the net increase in  comparable
store  sales was the result of improved  customer  acceptance  of the  Company's
product offerings and merchandise assortment.

      Gross profit as a percentage of net sales  increased to 50.0% in 1998 from
47.3% in 1997. As discussed in Note 1 to the Consolidated  Financial Statements,
the  Company  elected in Fiscal  1998 to change the method by which the  Company
accounts for inventory,  from the retail method to the average cost method.  The
effect of this  accounting  change on Fiscal  1998 net income was an increase of
$1,272,000,  or $0.04 per share on a diluted  basis.  Under the  retail  method,
gross margin as a percentage of net sales would have been  approximately  49.8%.
The increase in gross margin reflects continued  merchandise margin improvements
resulting from the maturation of the Company's sourcing organization,  since the
acquisition of the Company's  sourcing joint venture in September  1996, as well
as a reduction in markdowns as a percentage of sales.

      Selling,  general and administrative expenses were $349,955,000,  or 38.4%
of net sales, in 1998, compared to $308,232,000, or 39.5% of net sales, in 1997.
The decrease in selling,  general and administrative expenses as a percentage of
net sales was primarily  attributable  to increased  leverage on fixed  expenses
resulting from increased  comparable  store sales. The benefits of this leverage
were partially offset by an increase in the provision for management performance
bonus  expense,  and an increase  in  marketing  expenditures  in support of the
Company's strategic initiatives to enhance the Ann Taylor brand.

      Operating income increased to $91,587,000,  or 10.0% of net sales, in 1998
from  $50,000,000,  or 6.4% of net sales, in 1997.  Operating income in 1998 was
reduced by  $3,633,000,  or 0.4% of net  sales,  for the  retirement  of certain
assets in connection  with the  renovation of the Company's  corporate  offices.
Amortization of goodwill was $11,040,000, or 1.2% of net sales, in 1998 compared
to $11,040,000,  or 1.4% of net sales, in 1997.  Operating income without giving
effect to such amortization was $102,627,000, or 11.2% of net sales, in 1998 and
$61,040,000, or 7.8% of net sales, in 1997.

      Interest income was $2,241,000 in 1998 compared to $1,157,000 in 1997. The
increase was primarily  attributable to interest income earned on increased cash
on hand.

      Interest  expense was $20,358,000 in 1998 compared to $21,146,000 in 1997.
The decrease in interest expense was primarily attributable to a decrease in the
Company's  outstanding  long-term debt, resulting in part from the prepayment in
July 1997 of a $24,500,000  term loan. The weighted average interest rate on the
Company's  outstanding  indebtedness  at January 30, 1999 was 8.60%  compared to
8.59% at January 31, 1998.

      The income tax provision was $33,579,000, or 46.1% of income before income
taxes, in the 1998 period,  compared to  $17,466,000,  or 59.3% of income before
income taxes and  extraordinary  loss, in 1997. The effective tax rates for both
periods  were  higher  than  the  statutory  rates,  primarily  as a  result  of
non-deductible  goodwill expense.  Without giving effect to such  non-deductible
goodwill amortization, the Company's effective income tax rate was 40% of income
before income taxes in the 1998 period,  compared to 43% before income taxes and
extraordinary  loss in the 1997 period. The decrease in the effective income tax
rate resulted primarily from the implementation of additional state tax planning
and from an increase in the amount of income earned outside the United States by
the Company's non-U.S. sourcing subsidiaries.

      As a result  of the  foregoing  factors,  the  Company  had net  income of
$39,324,000,  or  4.3%  of net  sales,  for  1998,  compared  to net  income  of
$11,824,000, or 1.5% of net sales, for 1997.

                                     -15-
- --------------------------------------------------------------------------------


CHANGES IN FINANCIAL POSITION

      Accounts  receivable  decreased  to  $67,092,000  at the end of 1999  from
$71,049,000 at the end of 1998, a decrease of $3,957,000, or 5.6%. This decrease
was  primarily  attributable  to  construction   allowance  receivables,   which
decreased $4,079,000 to $8,406,000 in 1999.

      Merchandise inventories increased to $140,026,000 at January 29, 2000 from
$136,748,000  at January  30,  1999,  an increase of  $3,278,000,  or 2.4%.  The
increase in merchandise  inventories is primarily due to inventory purchased for
new store  square  footage.  Merchandise  inventories  at January  29,  2000 and
January  30,  1999   included   approximately   $22,959,000   and   $32,329,000,
respectively,  of inventory  associated  with the Company's  sourcing  division,
which is  principally  finished  goods in transit from  factories.  Total square
footage  increased to  approximately  2,280,000  square feet at January 29, 2000
from  approximately  2,038,000  square  feet at January  30,  1999.  Merchandise
inventory on a per square foot basis,  excluding  inventory  associated with the
Company's sourcing division, was approximately $51 at the end of 1999 as well as
1998.  Inventory  turned  4.8  times  in 1999  compared  to 5.0  times  in 1998,
excluding inventory  associated with the Company's sourcing division.  Inventory
turnover is  determined  by dividing cost of sales by the average of the cost of
inventory at the beginning and end of the period (excluding inventory associated
with the sourcing division).


LIQUIDITY AND CAPITAL RESOURCES

      The  Company's  primary  source  of  working  capital  is cash  flow  from
operations.  The following  table sets forth material  measures of the Company's
liquidity:

                                                             Fiscal Year
                                                   -----------------------------
                                                    1999       1998        1997
                                                    ----       ----       -----
                                                       (dollars in thousands)

    Cash provided by operating activities.......  $ 98,299   $75,535  $  71,589
    Working capital.............................  $151,368  $168,708  $ 122,181
    Current ratio...............................    2.26:1    2.30:1     2.39:1
    Debt to equity ratio........................     .22:1     .24:1      .28:1

      Cash provided by operating  activities,  as presented on the  consolidated
statements of cash flows, increased in 1999 principally as a result of earnings,
noncash charges and decreases in net long term assets and receivables  partially
offset by decreases in accounts payable and accrued liabilities and increases in
deferred income taxes, prepaid expenses and other current assets and merchandise
inventories.

      Ann Taylor's  principal  credit facility is a bank credit facility that it
entered into in June 1998 with a syndicate  of lenders (the "Credit  Facility").
Ann Taylor uses the Credit  Facility for the issuance of commercial  and standby
letters of credit and to provide funds for other general corporate purposes. The
lenders' commitment under the Credit Facility was originally  $150,000,000.  The
Credit  Facility  had an original  maturity  date of June 30,  2000,  subject to
extension upon the satisfaction of certain  conditions.  Effective  September 3,
1999,  Ann Taylor  elected to reduce the  commitment  of the  lenders  under the
Credit  Facility by  $25,000,000  to  $125,000,000  and extended the term of the
Credit Facility to June 30, 2001.

      Loans  outstanding  under the Credit  Facility  at any time may not exceed
$50,000,000.  The Company did not make any borrowings  under the loan provisions
of the Credit Facility  during Fiscal 1999, and there were no loans  outstanding
at fiscal year end.  The  outstanding  loan balance is required to be reduced to
zero for the thirty-day  period  commencing  January 1 each year. This cleandown
period was achieved for January 2000. Maximum availability for loans and letters
of credit  under the Credit  Facility is governed by a monthly  borrowing  base,
determined  by the  application  of  specified  advance  rates  against  certain
eligible  assets.  Based on this  calculation,  the maximum amount available for
loans and  letters of credit  under the Credit  Facility at January 29, 2000 was
$125,000,000.  Commercial and standby  letters of credit  outstanding  under the
Credit Facility at January 29, 2000 were approximately $69,649,000.

                                      -16-
- --------------------------------------------------------------------------------


      Amounts  outstanding  under the Credit  Facility  bear  interest at a rate
equal to, at Ann Taylor's  option,  the lead  lender's  Base Rate or  Eurodollar
Rate,  plus a  margin  ranging  from  0.25% to 1.00%  and from  1.25% to  2.00%,
respectively. In addition, Ann Taylor is required to pay the lenders a quarterly
commitment fee on the unused revolving loan commitment  amount at a rate ranging
from  0.375% to 0.5% per annum.  Fees for  outstanding  commercial  and  standby
letters  of  credit   range  from  0.625%  to  1.0%  and  from  1.25%  to  2.0%,
respectively.

      The Credit  Facility  contains  financial and other  covenants,  including
limitations on indebtedness, liens and investments, restrictions on dividends or
other  distributions to stockholders and maintenance of certain financial ratios
including a specified fixed charge ratio and specified levels of net worth.

      The lenders  have been  granted a pledge of the common stock of Ann Taylor
and certain of its  subsidiaries,  and a security  interest in substantially all
other tangible and intangible assets, including accounts receivable, trademarks,
inventory, store furniture and fixtures, of Ann Taylor and its subsidiaries,  as
collateral for Ann Taylor's obligations under the Credit Facility.

      During the second  quarter  of Fiscal  1999,  the  Company  completed  the
issuance of an aggregate  of  $199,072,000  principal  amount at maturity of its
Convertible  Debentures.  The  Convertible  Debentures  were sold at an original
issue price of $552.56 per $1,000 principal amount at maturity of Debenture. The
net proceeds of the sale were applied to the redemption, described below, of the
$100,000,000 outstanding 8 3/4% Subordinated Notes due 2000 (the "8 3/4% Notes")
issued by Ann  Taylor.  Cash  interest  is  payable on the  principal  amount at
maturity  of the  Convertible  Debentures  at the rate of 0.55% per annum.  This
interest rate and the accrual of original  issue  discount  represent a yield to
maturity on the Convertible  Debentures of 3.75%. The Convertible Debentures are
convertible at the option of the holders thereof initially into 12.078 shares of
the Company's common stock per $1,000 principal amount at maturity of Debenture.
The Convertible  Debentures may be redeemed at the Company's  option on or after
June 18,  2004.  The  Company's  obligations  with  respect  to the  Convertible
Debentures are guaranteed on a subordinated basis by Ann Taylor.

      On July 22, 1999, Ann Taylor redeemed all of its outstanding 8 3/4% Notes,
at a redemption  price of 101.375% of  principal  amount,  plus  accrued  unpaid
interest to the redemption  date. The redemption of the 8 3/4% Notes resulted in
an  extraordinary  charge to earnings  in the second  quarter and fiscal year of
$962,000, or $0.03 per share on a diluted basis, net of income tax benefit.

      On June  29,  1999,  the  Company's  special  purpose  financing  vehicle,
AnnTaylor  Finance  Trust,  redeemed  all of  its  outstanding  8  1/2%  Company
Obligated Mandatorily  Redeemable  Convertible Preferred Securities  ("preferred
securities").  All but $100,000  liquidation amount of the preferred  securities
were tendered for  conversion  into an aggregate of 5,116,717  shares of Company
common stock prior to the redemption  date, at a conversion  price of $19.65 per
share of common  stock,  or 2.545  shares of  common  stock per $50  liquidation
amount of the  security.  The  5,116,717  shares of Company  common stock issued
represented  approximately 16% of the Company's  outstanding  common stock as of
the date of issuance. Holders of preferred securities that were not tendered for
conversion received a cash payment equal to 105.95% of the liquidation amount of
the preferred securities redeemed, plus accrued distributions.

      Ann  Taylor  and  its  wholly  owned  subsidiary,  AnnTaylor  Distribution
Services, Inc., are parties to a $7,000,000 seven-year mortgage loan maturing in
Fiscal 2002. The loan is secured by the Company's  distribution  center land and
building in Louisville,  Kentucky.  The mortgage loan bears interest at 7.5% and
is payable in monthly installments of approximately  $130,000. The mortgage loan
balance at January 29, 2000 was $3,950,000.

      The Company's capital expenditures  totaled  $53,409,000,  $45,131,000 and
$22,945,000,  in Fiscal 1999, 1998 and 1997, respectively.  Capital expenditures
were primarily  attributable  to the Company's store  expansion,  renovation and
refurbishment  programs,  as well as the  investment the Company made in certain
information  systems  and,  in Fiscal  1999 and 1998,  the  Company's  corporate
offices.  The Company  expects its total  capital  expenditure  requirements  in
Fiscal 2000 will be approximately  $78,000,000,  including capital for new store
construction  for a planned square  footage  increase of  approximately  460,000
square  feet,  or 20%, as well as capital to support  continued  investments  in

                                     -17-
- --------------------------------------------------------------------------------



information  systems.  The actual amount of the Company's  capital  expenditures
will depend in part on the number of stores opened, expanded and refurbished and
on the amount of construction allowances the Company receives from the landlords
of its new or expanded stores. See "Business--Stores and Expansion".

      On  September  9, 1999,  the  Company  announced a  securities  repurchase
program authorized by its Board of Directors,  pursuant to which the Company was
authorized to purchase up to  $40,000,000  of the Company's  common stock and/or
Convertible  Debentures,  through open market purchases and privately negotiated
transactions.  In January 2000, the Board of Directors  authorized a $50,000,000
increase in the  securities  repurchase  program,  bringing  the total amount of
securities  that may be  repurchased  under the program to  $90,000,000.  In the
third and fourth  quarters of 1999,  the Company  repurchased  an  aggregate  of
3,012,500  shares of its Common  Stock,  for an  aggregate  repurchase  price of
$89,900,000 (exclusive of brokerage commissions),  pursuant to this program. All
of the  repurchased  shares became  treasury  shares and may be used for general
corporate and other purposes. No Convertible Debentures were repurchased.

      Dividends and distributions  from Ann Taylor to the Company are restricted
by the Credit Facility.

      In order to finance its operations and capital  requirements,  the Company
expects to use internally  generated funds,  trade credit and funds available to
it under  the  Credit  Facility.  The  Company  believes  that  cash  flow  from
operations  and funds  available  under the Credit  Facility are  sufficient  to
enable  it to meet its  on-going  cash  needs  for its  business,  as  presently
conducted, for the foreseeable future.

      Effective  February 1, 1998,  the Company  elected to change its method of
inventory  valuation  from the retail  method to the average  cost  method.  The
Company  believes the average cost method,  which traces each inventory unit and
its cost, is a preferable  method for matching the cost of merchandise  with the
revenues generated.  The retail method does not provide for individual unit cost
information. The cumulative effect of this accounting change on February 1, 1998
was not material. The effect of this accounting change on Fiscal 1998 net income
was an increase of $1,272,000,  or $0.04 per share on a diluted basis. It is not
possible  to  determine  the  effect of the  change on income in fiscal  periods
ending prior to February 1, 1998 as no cost information was available.

      In June 1998, the Financial  Accounting  Standards  Board ("FASB")  issued
Statement of Financial  Accounting  Standards ("SFAS") No. 133,  "Accounting for
Derivative  Instruments  and  Hedging  Activities"  as amended by SFAS No.  137,
"Accounting  for  Derivative  Instruments  and Hedging  Activities - Deferral of
Effective Date of FASB Statement No. 133". This statement establishes accounting
and reporting standards for derivative  instruments embedded in other contracts,
and for hedging activities.  This statement is effective for all fiscal quarters
of  fiscal  years  beginning  after  June  15,  1999.  Management  is  currently
evaluating  the impact of this  statement  and believes  its  adoption  will not
affect the Company's consolidated  financial position,  results of operations or
cash flows.


STATEMENT REGARDING FORWARD-LOOKING DISCLOSURES

      Sections  of this  Annual  Report on Form 10-K,  including  the  preceding
Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations,  contain various forward looking  statements,  within the meaning of
the  Private  Securities  Litigation  Reform  Act of 1995,  with  respect to the
financial condition, results of operations and business of the Company. Examples
of  forward-looking  statements  are  statements  that use the  words  "expect",
"anticipate",  "plan", "intend",  "project",  "believe" and similar expressions.
These forward-looking statements involve certain risks and uncertainties, and no
assurance can be given that any of such matters will be realized. Actual results
may differ materially from those contemplated by such forward looking statements
as a result of, among other things, failure by the Company to predict accurately
customer fashion preferences; a decline in the demand for merchandise offered by
the  Company;  competitive  influences;  changes  in levels of store  traffic or
consumer  spending  habits;  effectiveness  of the Company's brand awareness and
marketing  programs;  lack of sufficient  customer  acceptance of the Ann Taylor
Loft  concept  in the  upper-moderate-priced  women's  apparel  market;  general
economic  conditions  that are less favorable than expected or a downturn in the
retail  industry;  the  inability  of the  Company to locate new store  sites or
negotiate  favorable  lease terms for additional  stores or for the expansion of
existing stores;  lack of sufficient consumer interest in an Ann Taylor Internet

                                   -18-
- --------------------------------------------------------------------------------



Website; a significant change in the regulatory  environment  applicable to the
Company's  business;  an increase in the rate of import  duties or export quotas
with respect to the Company's merchandise; financial or political instability in
any of the  countries  in which  the  Company's  goods are  manufactured;  or an
adverse  outcome of the  litigation  referred  to in Note 5 to the  Consolidated
Financial  Statements of the Company as of January 29, 2000, that materially and
adversely  affects the Company's  financial  condition.  The Company  assumes no
obligation to update or revise any such forward looking statements,  which speak
only as of their date,  even if  experience  or future events or changes make it
clear  that  any  projected  financial  or  operating  results  implied  by such
forward-looking statements will not be realized.

                                    -19-
- --------------------------------------------------------------------------------






ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

      The Company  maintains  the majority of its cash and cash  equivalents  in
financial  instruments  with original  maturities of three months or less. These
financial  instruments  are  subject to interest  rate risk and will  decline in
value if interest rates  increase.  Due to the short duration of these financial
instruments,  a change of 100 basis  points in  interest  rates would not have a
material effect on the Company's financial condition.

      The  Company's  outstanding  long-term  debt as of January  29, 2000 bears
interest at fixed rates;  therefore,  the Company's  results of operations would
only be affected by interest  rate changes to the extent that  fluctuating  rate
loans are  outstanding  under the Credit  Facility.  As of January 29, 2000, the
Company has no such amounts outstanding.  Future borrowings would be affected by
interest  rate changes;  however,  the Company does not believe that a change of
100 basis points in interest rates would have a material effect on the Company's
financial condition.


ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

      The  following  consolidated  financial  statements of the Company for the
 years  ended  January  29,  2000,  January  30,  1999 and  January 31, 1998 are
 included as a part of this Report (See Item 14):

      Consolidated  Statements  of Income for the fiscal years ended January 29,
          2000, January 30, 1999 and January 31, 1998.

      Consolidated Balance Sheets as of January 29, 2000 and January 30, 1999.

      Consolidated Statements of Stockholders' Equity for the fiscal years ended
          January 29, 2000, January 30, 1999 and January 31, 1998.

      Consolidated  Statements  of Cash Flows for the fiscal years ended January
          29, 2000, January 30, 1999 and January 31, 1998.

      Notes to Consolidated Financial Statements.


ITEM 9.  CHANGES  IN  AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING  AND
         FINANCIAL DISCLOSURES

        None.

                                      -20-
- --------------------------------------------------------------------------------

                                    PART III
                                    --------


ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

      The information  required by this item is incorporated herein by reference
to the Section entitled "Election of Class III Directors",  "Executive Officers"
and "Section 16(a) Beneficial  Ownership Reporting  Compliance" in the Company's
Proxy Statement for its 2000 Annual Meeting of Stockholders.


ITEM 11. EXECUTIVE COMPENSATION

      The information  required by this item is incorporated herein by reference
to the  Sections  entitled  "Compensation  of  Directors  and Related  Matters",
"Compensation   Committee  Report  on  Executive  Compensation"  and  "Executive
Compensation"  in the Company's  Proxy  Statement for its 2000 Annual Meeting of
Stockholders.


ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

      The information  required by this item is incorporated herein by reference
to the Section entitled "Beneficial  Ownership of Common Stock" in the Company's
Proxy Statement for its 2000 Annual Meeting of Stockholders.


ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     The information  required by this item is incorporated  herein by reference
to  the  Section   entitled   "Compensation   Committee   Report  on   Executive
Compensation--Compensation  Committee  Interlocks and Insider  Participation  in
Compensation  Decisions"  in the Company's  Proxy  Statement for its 2000 Annual
Meeting of Stockholders.


                                      -21-
- --------------------------------------------------------------------------------


                                  PART IV
                                  -------


ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

   (a) List of documents filed as part of this Annual Report:

          The  following  consolidated  financial  statements of the Company are
          included  on pages 28 through 47 and are filed as part of this  Annual
          Report:  Independent  Auditors'  Report;  Consolidated  Statements  of
          Income for the fiscal years ended  January 29, 2000,  January 30, 1999
          and January 31, 1998;  Consolidated  Balance  Sheets as of January 29,
          2000 and January 30, 1999;  Consolidated  Statements of  Stockholders'
          Equity for the fiscal years ended  January 29, 2000,  January 30, 1999
          and January 31, 1998;  Consolidated  Statements  of Cash Flows for the
          fiscal years ended January 29, 2000, January 30, 1999, and January 31,
          1998; Notes to Consolidated Financial Statements.

   (b)    Reports on Form 8-K

          The Company filed a report dated January 10, 2000 with the  Commission
          on Form 8-K,  with respect to the approval by the  Company's  Board of
          Directors  of a  $50,000,000  increase  in  the  Company's  securities
          repurchase  program that was originally  announced in September  1999,
          raising the total amount of the securities that may be purchased under
          the program to $90,000,000.

   (c)    Exhibits

          The exhibits listed below are filed as a part of this Annual Report.

 EXHIBIT NUMBER
 --------------

   3.1     Restated Certificate of Incorporation of the Company as amended
             through May 18, 1999.  Incorporated by reference to Exhibit 3.1 to
             the Form 10-Q of the Company for the Quarter Ended May 1, 1999
             filed on June 1, 1999.

   3.2     By-Laws of the Company. Incorporated by reference to Exhibit 3.2 to
             the Form 10-Q of the Company for the Quarter Ended November 2, 1991
             filed on December 17, 1991 (Registration No. 33-28522).

   4.1     Indenture,  dated as of June 18,  1999,  between the  Company,  Ann
             Taylor,  and the  Bank of New  York,  as  Trustee  relating  to the
             Company's   Convertible    Subordinated    Debentures   due   2019.
             Incorporated  by  reference  to  Exhibit  4.01 to the  Registration
             Statement of the Company filed on September 13, 1999.

   4.2     Registration  Rights Agreement,  dated as of June 18, 1999, between
             the Company,  Merrill Lynch & Co., Merrill Lynch, Pierce,  Fenner &
             Smith and Banc America Securities LLC. Incorporated by reference to
             Exhibit 4.02 to the Registration  Statement of the Company filed on
             September 13, 1999.

   10.1    1989 Stock Option Plan.  Incorporated by reference to Exhibit 10.18
             to the  Registration  Statement of the Company and Ann Taylor filed
             on May 3, 1989 (Registration No. 33-28522).

   10.1.1  Amendment to 1989 Stock Option Plan.  Incorporated  by reference to
             Exhibit  10.15.1 to the Annual  Report on Form 10-K of the  Company
             filed on April 30, 1993.

   10.2    Lease,  dated as of March 17, 1989,  between Carven  Associates and
             Ann  Taylor   concerning   the  West  57th   Street   headquarters.
             Incorporated  by  reference  to Exhibit  10.21 to the  Registration
             Statement  of the  Company  and Ann  Taylor  filed  on May 3,  1989
             (Registration No. 33-28522).

                                            -22-
- --------------------------------------------------------------------------------




EXHIBIT NUMBER
- --------------

   10.2.1  First  Amendment to Lease,  dated as of November 14, 1990,  between
             Carven  Associates  and Ann Taylor.  Incorporated  by  reference to
             Exhibit 10.17.1 to the Registration  Statement of the Company filed
             on April 11, 1991 (Registration No. 33-39905).

   10.2.2  Second Amendment to Lease,  dated as of February 28, 1993,  between
             Carven  Associates  and Ann Taylor.  Incorporated  by  reference to
             Exhibit  10.17.2 to the Annual  Report on Form 10-K of the  Company
             filed on April 29, 1993.

   10.2.3  Extension  and  Amendment  to Lease  dated as of  October  1, 1993,
             between Carven Associates and Ann Taylor. Incorporated by reference
             to Exhibit  10.11 to the Form 10-Q of Ann  Taylor  for the  Quarter
             ended October 30, 1993 filed on November 26, 1993.

   10.2.4  Modification of Amendment and Extension to Lease, dated as of April
             14, 1994 between Carven Associates and Ann Taylor.  Incorporated by
             reference to Exhibit  10.15.4 to the Annual  Report on Form 10-K of
             the Company filed on April 28, 1995.

   10.2.5  Fifth  Amendment  to  Lease,  dated as of March 14,  1995,  between
             Carven  Associates  and Ann Taylor.  Incorporated  by  reference to
             Exhibit  10.15.5 to the Annual  Report on Form 10-K of the  Company
             filed on April 28, 1995.

   10.2.6  Sixth  Amendment  to Lease,  dated as of January  5, 1996,  between
             Pacific  Metropolitan  Corporation and Ann Taylor.  Incorporated by
             reference  to Exhibit  10.8.6 to the Annual  Report on Form 10-K of
             the Company filed on April 30, 1998.

   10.2.7  Seventh  Amendment  to  Lease,  dated as of June 5,  1996,  between
             Pacific  Metropolitan  Corporation and Ann Taylor.  Incorporated by
             reference  to Exhibit  10.8.7 to the Annual  Report on Form 10-K of
             the Company filed on April 30, 1998.

   10.2.8  Eighth Amendment to Lease,  undated,  between Pacific  Metropolitan
             Corporation  and Ann Taylor.  Incorporated  by reference to Exhibit
             10.8.8 to the Annual  Report on Form 10-K of the  Company  filed on
             April 30, 1998.

   10.2.9  Ninth Amendment to Lease, dated as of May 13, 1997, between Pacific
             Metropolitan Corporation and Ann Taylor.  Incorporated by reference
             to Exhibit  10.8.9 to the Annual Report on Form 10-K of the Company
             filed on April 30, 1998.

   10.2.10 Tenth Amendment to Lease, dated as of May 21, 1997, between Pacific
             Metropolitan Corporation and Ann Taylor.  Incorporated by reference
             to Exhibit 10.8.10 to the Annual Report on Form 10-K of the Company
             filed on April 30, 1998.

   10.2.11 Eleventh  Amendment  to Lease,  dated as of May 15,  1998,  between
             Pacific  Metropolitan  Corporation and Ann Taylor.  Incorporated by
             reference to Exhibit  10.3.11 to the Annual  Report on Form 10-K of
             the Company filed on March 29, 1999.

   10.2.12 Sublease Agreement,  dated as of February 23, 1999, between Societe
             Air France  (formerly known as Compagnie  Nationale Air France) and
             Ann Taylor.

   10.3    Tax  Sharing  Agreement,  dated as of July 13,  1989,  between  the
             Company and Ann Taylor.  Incorporated by reference to Exhibit 10.24
             to Amendment No. 2 to the Registration Statement of the Company and
             Ann Taylor filed on July 13, 1989 (Registration No. 33-28522).

   10.4    Employment  Agreement  dated as of  February  1, 1994  between  the
             Company  and Sally  Frame  Kasaks.  Incorporated  by  reference  to
             Exhibit 10.8 to the Form 10-Q of the Company for the Quarter  ended
             October 29, 1994 filed on December 9, 1994.

   10.5    Employment  Agreement  dated  February 16, 1996 between the Company
             and J. Patrick Spainhour. Incorporated by reference to Exhibit 10.4
             to the Annual  Report on Form 10-K of the Company filed on April 8,
             1996.

                                        -23-
- --------------------------------------------------------------------------------






EXHIBIT NUMBER
- --------------

   10.5.1  Amendment  to the  Employment  Agreement,  dated  August 23,  1996,
             between the  Company  and J.  Patrick  Spainhour.  Incorporated  by
             reference to Exhibit  10.11.1 to the Annual  Report on Form 10-K of
             the Company filed on May 1, 1997.

   10.5.2  Amendment #2 to the Employment Agreement, dated August 12, 1999,
             between the Company and J. Patrick Spainhour.  Incorporated by
             reference to Exhibit 10.6.2 to the Form 10-Q of the Company
             for the Quarter ended July 31, 1999 filed on September 14, 1999.
             Confidential treatment has been granted with respect to certain
             portions of this exhibit.

   10.5.3  Amendment  #3 to the  Employment  Agreement, dated March 10, 2000,
             between the Company and J. Patrick Spainhour.

   10.6    Employment  Agreement  dated  November 25, 1996 between the Company
             and Patricia  DeRosa.  Incorporated by reference to Exhibit 10.3 to
             Form 10-Q of Ann  Taylor for the  Quarter  ended  November  2, 1996
             filed on December 17, 1996.

   10.6.1  Amendment #1 to the Employment Agreement,  dated as of February 16,
             2000,  between  the  Company  and  Patricia  DeRosa.   Confidential
             treatment has been  requested  with respect to certain  portions of
             this exhibit.

   10.7    Employment  Agreement  dated  September 20, 1996 between Ann Taylor
             and Dwight F. Meyer.  Incorporated  by reference to Exhibit 10.4 to
             the Form 10-Q of Ann Taylor for the Quarter ended  November 2, 1996
             filed on December 17, 1996.

   10.8    The AnnTaylor  Stores  Corporation 1992 Stock Option and Restricted
             Stock and Unit Award Plan,  Amended and Restated as of February 23,
             1994.  Incorporated  by  reference  to Exhibit  10.15 to the Annual
             Report on Form 10-K of the Company filed on May 1, 1997.

   10.8.1  Amendment to the AnnTaylor Stores Corporation  Amended and Restated
             1992 Stock  Option and  Restricted  Stock and Unit Award  Plan,  as
             approved  by  stockholders  on  June  18,  1997.   Incorporated  by
             reference  to Exhibit  10.15.1 to the Form 10-Q of the  Company for
             the Quarter Ended August 2, 1997 filed on September 12, 1997.

   10.8.2  Amendment  to  the  AnnTaylor   Stores   Corporation   Amended  and
             Restated  1992 Stock Option and  Restricted  Stock and Unit Award
             Plan dated as of January 16,  1998.  Incorporated  by  reference to
             Exhibit 10 of Form 8-K of the Company filed on March 12, 1998.

   10.8.3  Amendment to the AnnTaylor Stores Corporation  Amended and Restated
             1992 Stock Option and Restricted Stock and Unit Award Plan dated as
             of May 2, 1998. Incorporated by reference to Exhibit 10.16.3 to the
             Form 10-Q of the Company for the Quarter  ended April 2, 1998 filed
             on June 16, 1998.

   10.8.4  Amendment to the AnnTaylor Stores Corporation  Amended and Restated
             1992 Stock Option and Restricted Stock and Unit Award Plan dated as
             of March 10, 2000.

   10.9    AnnTaylor  Stores  Corporation   Amended  and  Restated  Management
             Performance  Compensation Plan, as approved by stockholders on June
             18, 1997.  Incorporated  by reference to Exhibit  10.16 to the Form
             10-Q of the Company for the Quarter  Ended  August 2, 1997 filed on
             September 12, 1997.

   10.9.1  Amendment to the AnnTaylor Stores Corporation  Amended and Restated
             Management  Performance  Compensation  Plan  dated as of March  12,
             1998.  Incorporated  by reference to Exhibit  10.17.1 to the Annual
             Report on Form 10-K of the Company filed on April 30, 1998.

   10.9.2  Amendment to the AnnTaylor Stores Corporation  Amended and Restated
             Management  Performance  Compensation  Plan,  dated as of March 10,
             2000.

   10.10   Associate Stock Purchase Plan. Incorporated by reference to Exhibit
             10.31 to the Form 10-Q of the Company for the Quarter Ended October
             31, 1992 filed on December 15, 1992.

                                         -24-
- --------------------------------------------------------------------------------





EXHIBIT NUMBER
- --------------

   10.11   AnnTaylor   Stores   Corporation   Deferred    Compensation   Plan.
             Incorporated  by reference to Exhibit 10.33 to the Annual Report on
             Form 10-K of the Company filed on April 28, 1995.

   10.11.1 Amendment to the AnnTaylor Stores Corporation Deferred Compensation
             Plan as  approved  by the Board of  Directors  on August 11,  1995.
             Incorporated  by reference  to Exhibit  10.33.1 to the Form 10-Q of
             the Company for the Quarter  Ended July 29, 1995 filed on September
             11, 1995.

   10.12   Mortgage,  Assignment of Rents and Leases,  Security  Agreement and
             Fixture  Financing  Statement  dated  November  20,  1995,  between
             AnnTaylor  Distribution Services,  Inc., as Mortgagor,  and General
             Electric Capital Assurance Company,  as Mortgagee.  Incorporated by
             reference  to Exhibit  10.34 to the Form 10-Q of Ann Taylor for the
             Quarter ended October 28, 1995 filed on December 8, 1995.

   10.13   Promissory  Note  dated  November  20,  1995  from Ann  Taylor  and
             AnnTaylor Distribution Services, Inc., collectively as Borrower, to
             General Electric Capital Assurance Company, as Lender. Incorporated
             by  reference  to Exhibit  10.35 to the Form 10-Q of Ann Taylor for
             the Quarter ended October 28, 1995 filed on December 8, 1995.

   10.14   Commitment Letter dated as of May 7, 1998 among Ann Taylor, Bank of
             America  National  Trust  and  Savings   Association,   BancAmerica
             Robertson   Stephens,   Citicorp  USA  and  CoreStates  Bank,  N.A.
             Incorporated  by reference to Exhibit 10.27 to the Form 10-Q of the
             Company for the Quarter Ended May 2, 1998 filed on June 16, 1998.

   10.15   Credit Agreement,  dated as of June 30, 1998 among Ann Taylor, Bank
             of  America,  Citicorp  USA  and  First  Union  National  Bank,  as
             Co-Agents,  the  financial  institutions  from  time to time  party
             thereto,  BancAmerica Robertson Stephens, as Arranger,  and Bank of
             America,  as  Administrative  Agent.  Incorporated  by reference to
             Exhibit 10.28 to the Form 10-Q of the Company for the Quarter Ended
             August 1, 1998 filed on September 14, 1998.

   10.15.1 Trademark  Security  Agreement,  dated as of June 30, 1998, made by
             Ann Taylor in favor of Bank of America,  as  Administrative  Agent.
             Incorporated  by reference  to Exhibit  10.28.1 to the Form 10-Q of
             the Company for the Quarter Ended August 1, 1998 filed on September
             14, 1998.

   10.15.2 Guaranty,  dated as of June 30, 1998,  made by the Company in favor
             of  Bank of  America,  as  Administrative  Agent.  Incorporated  by
             reference  to Exhibit  10.28.2 to the Form 10-Q of the  Company for
             the Quarter Ended August 1, 1998 filed on September 14, 1998.

   10.15.3 Security and Pledge  Agreement,  dated as of June 30, 1998, made by
             the Company in favor of Bank of America,  as Administrative  Agent.
             Incorporated  by reference  to Exhibit  10.28.3 to the Form 10-Q of
             the Company for the Quarter Ended August 1, 1998 filed on September
             14, 1998.

   10.15.4 Security  and Pledge  Agreement,  dated as of June 30, 1998 made by
             Ann Taylor in favor of Bank of America,  as  Administrative  Agent.
             Incorporated  by reference  to Exhibit  10.28.4 to the Form 10-Q of
             the Company for the Quarter Ended August 1, 1998 filed on September
             14, 1998.

   10.15.5 Subsidiary  Guaranty,  dated as of June 30, 1998 made by  AnnTaylor
             Distribution   Services   in   favor   of  Bank  of   America,   as
             Administrative Agent.  Incorporated by reference to Exhibit 10.28.5
             to the Form 10-Q of the  Company for the  Quarter  Ended  August 1,
             1998 filed on September 14, 1998.

                                          -25-
- --------------------------------------------------------------------------------




EXHIBIT NUMBER
- --------------
   10.15.6 First Amendment to the Credit  Agreement,  dated as of September 7,
             1999,  among Ann Taylor,  Bank of America,  N.A.,  Citibank,  N.A.,
             First Union  National  Bank and each of the other  lenders party to
             the Credit  Agreement,  NationsBanc  Montgomery  Securities LLC, as
             Arranger and Bank of America, as Administrative Agent. Incorporated
             by reference to Exhibit 10.19.6 to the Form 10-Q of the Company for
             the Quarter Ended July 31, 1999 filed on September 14, 1999.

   10.15.7 Second  Amendment to the Credit  Agreement,  dated  December  1999,
             among Ann Taylor,  Bank of America,  N.A.,  Citibank,  N.A.,  First
             Union  National  Bank,  and each of the other  lenders party to the
             Credit  Agreement,   NationsBanc   Montgomery  Securities  LLC,  as
             Arranger and Bank of America, as Administrative Agent.

   10.16   AnnTaylor Stores Corporation Long-Term Cash Incentive  Compensation
             Plan, as approved by stockholders on June 17, 1998. Incorporated by
             reference  to  Exhibit A to the Proxy  Statement  dated May 1, 1998
             filed on May 6, 1998.

   10.16.1 Amendment  to  the  AnnTaylor  Stores  Corporation  Long-Term  Cash
             Incentive Compensation Plan, dated as of March 10, 2000.

   10.17   Separation  Agreement  dated March 25, 1999  between Ann Taylor and
             Walter  Parks.  Incorporated  by reference to Exhibit  10.21 to the
             Form 10-Q of the Company for the Quarter Ended May 1, 1999 filed on
             June 1, 1999.

   10.18   AnnTaylor Stores Corporation  Special Severance Plan, dated as of
             March 10, 2000.

   18      Preferability   letter   relating  to  the  change  in   accounting
             principle. Incorporated by reference to Exhibit 18 to the Form 10-Q
             of the Company for the Quarter  Ended May 2, 1998 filed on June 16,
             1998.

   21      Subsidiaries of the Company.

   23      Consent of Deloitte & Touche LLP.

   27      Financial Data Schedule.


                                 -26-
- --------------------------------------------------------------------------------


                                    SIGNATURES
                                    ----------


      Pursuant  to the  requirements  of Section  13 or 15(d) of the  Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.

                                              ANNTAYLOR STORES CORPORATION

                                            By:    /s/ J. Patrick Spainhour
                                                   -------------------------
                                                     J. Patrick Spainhour
                                            Chairman and Chief Executive Officer

Date:  April 18, 2000

    Pursuant to the  requirements  of the Securities  Exchange Act of 1934, this
report  has  been  signed  below  by the  following  persons  on  behalf  of the
Registrant and in the capacities and on the dates indicated.


/s/ J. Patrick Spainhour      Chairman and Chief Executive     April 18, 2000
- ------------------------        Officer and Director
    J. Patrick Spainhour


/s/ Patricia DeRosa           President and Chief Operating    April 18, 2000
- -------------------------       Officer and Director
    Patricia DeRosa


/s/ Barry Erdos               Executive Vice President -       April 18, 2000
- -------------------------       Chief Financial Officer
    Barry Erdos                    and Treasurer


/s/ James M. Smith            Vice President and Controller    April 18, 2000
- -------------------------       Principal Accounting Officer
    James M. Smith

/s/ Gerald S. Armstrong       Director                         April 18, 2000
- -------------------------
    Gerald S. Armstrong


/s/ James J. Burke, Jr.       Director                         April 18, 2000
- -------------------------
    James J. Burke, Jr.


/s/ Wesley E. Cantrell        Director                         April 18, 2000
- --------------------------
    Wesley E. Cantrell


/s/ Robert C. Grayson         Director                         April 18, 2000
- --------------------------
    Robert C. Grayson


/s/ Ronald W. Hovsepian       Director                         April 18, 2000
- --------------------------
    Ronald W. Hovsepian


/s/ Rochelle B. Lazarus       Director                         April 18, 2000
- --------------------------
    Rochelle B. Lazarus


/s/ Hanne M. Merriman       Director                           April 18, 2000
- --------------------------
    Hanne M. Merriman

                                            -27-
- --------------------------------------------------------------------------------

                                ANNTAYLOR STORES CORPORATION
                         INDEX TO CONSOLIDATED FINANCIAL STATEMENTS




                                                                    Page No.

Independent Auditors' Report......................................     29

Consolidated Financial Statements:

     Consolidated Statements of Income for the fiscal years ended
        January 29, 2000, January 30, 1999 and January 31, 1998...     30

     Consolidated  Balance  Sheets as of January  29,  2000 and
        January  30, 1999.........................................     31

     Consolidated Statements of Stockholders' Equity for the fiscal
        years ended January 29, 2000, January 30, 1999 and
        January 31, 1998...........................................    32

     Consolidated Statements of Cash Flows for the fiscal years
        ended January 29, 2000, January 30, 1999 and
        January 31, 1998...........................................    33

     Notes to Consolidated Financial Statements...................     34

                                         -28-
- --------------------------------------------------------------------------------


                         INDEPENDENT AUDITORS' REPORT




To the Stockholders of
   ANNTAYLOR STORES CORPORATION:


      We have audited the  accompanying  consolidated  financial  statements  of
AnnTaylor Stores  Corporation and its  subsidiaries,  listed in the accompanying
index.  These  financial  statements  are the  responsibility  of the  Company's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audits.

      We conducted our audits in accordance  with auditing  standards  generally
accepted in the United States of America.  Those standards  require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

      In our opinion, such consolidated  financial statements present fairly, in
all  material   respects,   the  financial  position  of  the  Company  and  its
subsidiaries  at January  29, 2000 and January 30, 1999 and the results of their
operations and their cash flows for each of the three fiscal years in the period
ended  January 29,  2000 in  conformity  with  accounting  principles  generally
accepted in the United States of America.

      As discussed in Note 1 to the consolidated  financial  statements,  during
the fiscal  year ended  January  30,  1999,  the  Company  changed its method of
inventory valuation to the average cost method from the retail method.


DELOITTE & TOUCHE LLP



New York, New York
March 6, 2000

                                     -29-
- --------------------------------------------------------------------------------


                          ANNTAYLOR STORES CORPORATION
                        CONSOLIDATED STATEMENTS OF INCOME
         For the Fiscal Years Ended January 29, 2000, January 30, 1999
                             and January 31, 1998






                                                Fiscal Years Ended
                                         ----------------------------------
                                         January 29, January 30, January 31,
                                             2000       1999        1998
                                         ---------   ---------   ----------
                                     (in thousands, except per share amounts)

Net sales..............................  $1,084,519  $ 911,939   $ 781,028
Cost of sales..........................    536,014     455,724     411,756
                                          --------    --------    --------
Gross profit...........................    548,505     456,215     369,272
Selling, general and administrative
  expenses.............................    413,058     349,955     308,232
Retirement of assets...................        ---       3,633         ---
Amortization of goodwill...............     11,040      11,040      11,040
                                          --------    --------    --------

Operating income.......................    124,407      91,587      50,000
Interest income........................      4,378       2,241       1,157
Interest expense.......................     11,814      20,358      21,146
Other expense, net.....................      1,257         567         548
                                          --------    --------    --------

Income before income taxes and
  extraordinary loss...................    115,714      72,903      29,463
Income tax provision...................     50,221      33,579      17,466
                                          --------    --------    --------

Income before extraordinary loss.......     65,493      39,324      11,997
Extraordinary loss (net of income
  tax benefit of $641,000, $0
  and $130,000, respectively)..........        962         ---         173
                                          --------    --------    --------

    Net income.........................  $  64,531   $  39,324   $  11,824
                                          ========    ========    ========

Basic earnings per share:
    Basic earnings per share before
      extraordinary loss...............  $    2.25   $    1.53   $    0.47
    Extraordinary loss per share.......       0.03         ---        0.01
                                          --------    --------    --------
    Basic earnings per share...........  $    2.22   $    1.53    $   0.46
                                          ========    ========     =======

Diluted earnings per share:
    Diluted earnings per share before
      extraordinary loss...............  $    2.08   $    1.44    $   0.47
    Extraordinary loss per share.......       0.03         ---        0.01
                                          --------    --------    --------
    Diluted earnings per share.........  $    2.05   $    1.44   $    0.46
                                          ========    ========    ========


           See accompanying notes to consolidated financial statements.

                                      -30-
- --------------------------------------------------------------------------------




                             ANNTAYLOR STORES CORPORATION
                             CONSOLIDATED BALANCE SHEETS
                        January 29, 2000 and January 30, 1999



                                                       January 29,  January 30,
                                                           2000        1999
                                                       ----------   ----------
                           ASSETS                           (in thousands)
Current assets
  Cash and cash equivalents..............................$ 35,081     $67,031
  Accounts receivable, net...............................  67,092      71,049
  Merchandise inventories................................ 140,026     136,748
  Prepaid expenses and other current assets..............  29,390      23,637
                                                           ------      ------
      Total current assets............................... 271,589     298,465
Property and equipment, net.............................. 173,639     151,785
Goodwill, net............................................ 308,659     319,699
Deferred financing costs, net............................   5,358       2,627
Other assets.............................................   5,872       2,841
                                                           ------      ------
      Total assets.......................................$765,117    $775,417
                                                          =======     =======

            LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
  Accounts payable.......................................$ 56,175     $65,419
  Accrued salaries and bonus.............................  23,297      17,132
  Accrued tenancy........................................   7,800       8,465
  Gift certificates and merchandise credits redeemable...  15,618      12,102
  Accrued expenses.......................................  16,031      25,433
  Current portion of long-term debt......................   1,300       1,206
                                                           ------      ------
      Total current liabilities.......................... 120,221     129,757
Long-term debt, net...................................... 114,485     103,951
Deferred lease costs and other liabilities...............  14,789      12,386

Commitments and contingencies

Company-Obligated Mandatorily Redeemable Convertible
  Preferred Securities of Subsidiary, AnnTaylor
  Finance Trust, Holding Solely Convertible Debentures...     ---      96,624

Stockholders' equity
  Common stock, $.0068 par value; 120,000,000 and
    40,000,000 shares authorized, respectively;
    31,598,423 and 26,035,301 shares issued,
    respectively.........................................     215         177
  Additional paid-in capital............................. 470,307     359,805
  Warrants to acquire 0 and 2,814 shares of common
    stock, respectively..................................     ---          46
  Retained earnings...................................... 137,730      73,295
  Deferred compensation on restricted stock..............  (2,246)       (272)
                                                           ------      ------
                                                          606,006     433,051
      Treasury stock, 3,028,448 and 17,201 shares,
         respectively, at cost........................... (90,384)       (352)
                                                          -------      ------
      Total stockholders' equity......................... 515,622     432,699
                                                          -------     -------
      Total liabilities and stockholders' equity.........$765,117    $775,417
                                                          =======     =======


          See accompanying notes to consolidated financial statements.

                                     -31-
- --------------------------------------------------------------------------------

                           ANNTAYLOR STORES CORPORATION
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
          For the Fiscal Years Ended January 29, 2000, January 30, 1999
                              and January 31, 1998

                                  (in thousands)






                                         Common Stock      Additional    Warrants                    Restricted    Treasury Stock
                                    ---------------------    Paid-In  ---------------    Retained       Stock    ------------------
                                      Shares      Amount     Capital  Shares   Amount    Earnings       Awards    Shares    Amount
                                    ---------   ---------   --------- ------   -------   ---------    ---------  --------  --------
                                                                                               
Balance at February 1, 1997 .......    25,598   $     174   $ 349,545      3   $    46   $  22,613    $  (1,590)     12   $   (206)
Net income ........................        --          --          --     --        --      11,824           --      --         --
Exercise of stock options and
   related tax benefit ............        48          --         890     --        --          --           --       1        (10)
Amortization of discount on
    preferred securities ..........        --          --          --     --        --        (233)          --      --         --
Activity related to common
   stock issued as employee
   incentives .....................        12          --         212     --        --          --          853      --        (11)
                                    ---------    --------   ---------  -----   -------   ---------    ---------  --------  --------

Balance at January 31, 1998 .......    25,658         174     350,647      3        46      34,204         (737)     13       (227)
Net income ........................        --          --          --     --        --      39,324           --      --         --
Exercise of stock options and
   related tax benefit ............       373           3       9,061     --        --          --           --       3       (106)
Amortization of discount on
    preferred securities ..........        --          --          --     --        --        (233)          --      --         --
Activity related to common
   stock issued as employee
   incentives .....................         4          --          97     --        --          --          465       1        (19)
                                    ---------    --------   ---------  -----   -------   ---------    ---------  --------  --------

Balance at January 30, 1999 .......    26,035         177     359,805      3        46      73,295         (272)     17       (352)
Net income ........................        --          --          --     --        --      64,531           --      --         --
Exercise of stock options and
   related tax benefit ............       352           2      10,039     --        --          --           --       1        (55)
Amortization of discount on
    preferred securities ..........        --          --          --     --        --         (96)          --      --         --
Activity related to common
   stock issued as employee
   incentives .....................        94           1       3,850     --        --          --       (1,974)     --         --
Exercise and expiration of warrants        --          --          28     (3)      (46)         --           --      (3)        18
Repurchase of common stock ........        --          --          --     --        --          --           --   3,013    (89,995)
Conversion of preferred
    securities ....................     5,117          35      96,585     --        --          --           --      --         --
                                    ---------   ---------   ---------  -----   -------   ---------    ---------  --------  --------
Balance at January 29, 2000 .......    31,598       $ 215    $470,307     --        --   $ 137,730    $  (2,246)  3,028   $(90,384)
                                    =========   =========   =========  =====   =======   =========    =========  ========  ========




            See accompanying notes to consolidated financial statements.

                                         -32-
- --------------------------------------------------------------------------------


                             ANNTAYLOR STORES CORPORATION
                          CONSOLIDATED STATEMENTS OF CASH FLOWS
        For the Fiscal Years Ended January 29, 2000,  January 30, 1999
                                 and January 31, 1998



                                                                               Fiscal Years Ended
                                                                     -------------------------------------
                                                                     January 29,  January 30,  January 31,
                                                                         2000         1999         1998
                                                                      ---------    ---------    ---------
                                                                                  (in thousands)
                                                                                       
Operating activities:
   Net income .....................................................   $  64,531    $  39,324    $  11,824
   Adjustments to reconcile net income to net cash
     provided by operating activities:
        Extraordinary loss ........................................       1,603          ---          303
        Provision for loss on accounts receivable .................       1,032        1,476        1,795
        Depreciation and amortization .............................      30,347       28,783       27,803
        Amortization of goodwill ..................................      11,040       11,040       11,040
        Amortization of deferred compensation .....................       1,877          465        1,065
        Non-cash interest .........................................       3,026        1,290        1,419
        Deferred income taxes .....................................      (3,843)       3,966       (2,687)
        Loss on disposal of property and equipment ................       1,219        4,175          248
        Changes in assets and liabilities:
              Decrease (increase) in receivables ..................       2,925      (12,314)       1,599
              Decrease (increase) in merchandise inventories ......      (3,278)     (39,514)       3,003
              Decrease (increase) in prepaid expenses and
                  other current assets ............................      (5,680)      (5,581)       1,894
              Decrease in other non-current assets and liabilities,
                  net .............................................       3,131          679        2,861
           Increase (decrease) in accounts payable and
             and accrued liabilities ..............................      (9,631)      41,746        9,422
                                                                      ---------    ---------    ---------
   Net cash provided by operating activities ......................      98,299       75,535       71,589
                                                                      ---------    ---------    ---------
Investing activities:
   Purchases of property and equipment ............................     (53,409)     (45,131)     (22,945)
                                                                      ---------    ---------    ---------
   Net cash used by investing activities ..........................     (53,409)     (45,131)     (22,945)
                                                                      ---------    ---------    ---------
Financing activities:
   Proceeds from issuance of Convertible Debentures ...............     110,000          ---          ---
   Redemption of 8 3/4% Notes .....................................    (101,375)         ---          ---
   Redemption of Company Obligated Mandatorily Redeemable
     Convertible Preferred Secutities .............................        (100)         ---          ---
   Repayment of term loan .........................................        --            ---      (24,500)
   Term loan prepayment penalty ...................................        --            ---         (184)
   Payments of mortgage ...........................................      (1,206)      (1,119)        (416)
   Repurchase of common stock .....................................     (89,995)         ---          ---
   Proceeds from exercise of stock options ........................       9,986        9,036          869
   Payment of financing costs .....................................      (4,150)      (2,659)         (69)
                                                                      ---------    ---------    ---------
   Net cash provided by (used by) financing activities ............     (76,840)       5,258      (24,300)
                                                                      ---------    ---------    ---------
Net increase (decrease) in cash ...................................     (31,950)      35,662       24,344
Cash, beginning of year ...........................................      67,031       31,369        7,025
                                                                      ---------    ---------    ---------
Cash, end of year .................................................   $  35,081    $  67,031    $  31,369
                                                                      =========    =========    =========
Supplemental disclosures of cash flow information:
   Cash paid during the year for interest .........................   $   9,405    $  18,582    $  19,251
                                                                      =========    =========    =========
   Cash paid during the year for income taxes .....................   $  51,222    $  33,934    $  17,220
                                                                      =========    =========    =========


                 See accompanying notes to consolidated financial statements.

                                             -33-
- --------------------------------------------------------------------------------


                                 ANNTAYLOR STORES CORPORATION
                         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      The Company is a leading  national  specialty  retailer of better  quality
women's apparel,  shoes and accessories  sold  principally  under the Ann Taylor
brand name.


BASIS OF PRESENTATION

      The consolidated  financial  statements  include the accounts of AnnTaylor
Stores  Corporation (the "Company") and its subsidiaries,  including  AnnTaylor,
Inc. ("Ann  Taylor").  The Company has no material  assets other than the common
stock of Ann Taylor and conducts no business  other than the  management  of Ann
Taylor. All intercompany accounts have been eliminated in consolidation.

     Certain Fiscal 1998 and 1997 amounts have been  reclassified  to conform to
the Fiscal 1999 presentation.


FISCAL YEAR

      The Company follows the standard fiscal year of the retail industry, which
is a 52 or 53 week period  ending on the  Saturday  closest to January 31 of the
following calendar year. All fiscal years presented include 52 weeks.


REVENUE RECOGNITION

      The Company records  revenue as merchandise is sold. The Company's  policy
with respect to gift  certificates is to record revenue as the  certificates are
redeemed  for  merchandise.  Prior to their  redemption,  the  certificates  are
recorded as a liability.


CASH EQUIVALENTS

      Cash and short-term highly liquid investments with original  maturities of
three months or less are considered cash or cash equivalents.


MERCHANDISE INVENTORIES

      Merchandise inventories are stated at the lower of average cost or market.
Effective  February  1,  1998,  the  Company  elected  to change  its  method of
inventory  valuation  from the retail  method to the average  cost  method.  The
Company believes the average cost method is a preferable method for matching the
cost of merchandise with the revenues generated. This is principally because the
average  cost method  traces each  individual  unit sold during a period and its
individual  cost,  while  the  retail  method  estimates  the cost  value of the
inventory sold,  instead of using the actual cost of each  individual  unit. The
cumulative  effect  of this  accounting  change  on  February  1,  1998  was not
material.  The effect of this accounting change on Fiscal 1998 net income was an
increase  of  $1,272,000,  or $0.04  per  share on a  diluted  basis.  It is not
possible  to  determine  the  effect of the  change on income in any  previously
reported fiscal years as no cost information was available.

      The  majority  of  the  Company's  inventory   represents  finished  goods
available for sale.


                                -34-
- --------------------------------------------------------------------------------

                                  ANNTAYLOR STORES CORPORATION
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

PROPERTY AND EQUIPMENT

      Property and equipment are recorded at cost. Depreciation and amortization
are computed on a  straight-line  basis over the  estimated  useful lives of the
assets (3 to 40 years) or, in the case of leasehold improvements, over the lives
of the respective leases, if shorter.


DEFERRED FINANCING COSTS

      Deferred  financing  costs are being  amortized  using the interest method
over the term of the related debt. Accumulated  amortization at January 29, 2000
and January 30, 1999 was $1,628,000 and $3,119,000, respectively.


FINANCE SERVICE CHARGE INCOME

      Income from  finance  service  charges  relating to customer  receivables,
which is deducted from selling, general and administrative expenses, amounted to
$8,650,000 for Fiscal 1999, $8,422,000 for Fiscal 1998 and $8,568,000 for Fiscal
1997.


GOODWILL AND OTHER LONG-LIVED ASSETS

      Goodwill  relating to the 1989 acquisition of Ann Taylor by the Company is
being amortized on a straight-line basis over 40 years. Goodwill relating to the
acquisition,  in 1996,  of the  operations  comprising  the  Company's  sourcing
division, is being amortized on a straight-line basis over 25 years. Accumulated
amortization  at January 29, 2000 and  January  30,  1999 was  $109,931,000  and
$98,891,000, respectively.

      The Company  evaluates its long-lived  assets for  impairment  annually or
whenever events or changes in circumstances indicate that the carrying value may
not be  recoverable.  The Company  compares the carrying value of its long-lived
assets to an estimate of their  expected  future  cash flows  (undiscounted  and
without interest  charges) to evaluate the  reasonableness of the carrying value
and remaining  depreciation or amortization  period.  If the sum of the expected
future cash flows is less than the carrying  amount of the asset,  an impairment
loss is recognized.


ADVERTISING

      Costs associated with the production of advertising,  such as printing and
other costs,  are  expensed as incurred.  Costs  associated  with  communicating
advertising that has been produced,  such as magazine ads, are expensed when the
advertising  first takes place.  Costs of direct mail catalogs and postcards are
expensed when the advertising  arrives in customers'  homes.  Advertising  costs
were  $25,700,000,  $17,800,000  and  $10,500,000 in Fiscal 1999, 1998 and 1997,
respectively.


INCOME TAXES

      The Company  accounts for income  taxes in  accordance  with  Statement of
Financial  Accounting  Standards No. 109,  "Accounting for Income Taxes",  which
requires an asset and liability  method of accounting for deferred income taxes.
Under the asset and liability  method,  deferred tax assets and  liabilities are
recognized,  and income or expense is  recorded,  for the  estimated  future tax
consequences   attributable  to  differences  between  the  financial  statement
carrying  amounts of existing assets and  liabilities  and their  respective tax
bases.


                                   -35-
- --------------------------------------------------------------------------------


                                ANNTAYLOR STORES CORPORATION
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

USE OF ESTIMATES

      The  preparation  of financial  statements  in conformity  with  generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that  affect  the  reported  amount of assets and  liabilities  and
disclosures  of contingent  assets and  liabilities at the date of the financial
statements and the reported  amounts of revenue and expenses during the reported
period. Actual results could differ from these estimates.


RECENT ACCOUNTING PRONOUNCEMENTS

      In June 1998, the Financial  Accounting  Standards  Board ("FASB")  issued
Statement of Financial  Accounting  Standards ("SFAS") No. 133,  "Accounting for
Derivative  Instruments  and  Hedging  Activities"  as amended by SFAS No.  137,
"Accounting  for  Derivative  Instruments  and Hedging  Activities - Deferral of
Effective Date of FASB Statement No. 133". This statement establishes accounting
and reporting standards for derivative  instruments embedded in other contracts,
and for hedging activities.  This statement is effective for all fiscal quarters
of  fiscal  years  beginning  after  June  15,  1999.  Management  is  currently
evaluating  the impact of this  statement  and believes  its  adoption  will not
affect the Company's consolidated  financial position,  results of operations or
cash flows.


2.  LONG-TERM DEBT

      The following table  summarizes  long-term debt outstanding at January 29,
2000 and January 30, 1999:

                                        January 29, 2000      January 30, 1999
                                      -------------------   -------------------
                                      Carrying  Estimated   Carrying  Estimated
                                       Amount   Fair Value    Amount  Fair Value
                                      --------   --------   --------   --------
                                                    (in thousands)

Mortgage............................  $  3,950   $  3,950   $  5,157   $  5,157
8 3/4% Notes .......................      --         --      100,000    101,875
Convertible Debentures, net ........   111,835     84,606       --         --
                                      --------   --------   --------   --------
       Total debt ..................   115,785     88,556    105,157    107,032
Less current portion ...............     1,300      1,300      1,206      1,206
                                      --------   --------   --------   --------
       Total long-term debt.........  $114,485   $ 87,256   $103,951   $105,826
                                      ========   ========   ========   ========

      In accordance with the  requirements of Statement of Financial  Accounting
Standards No. 107, "Disclosures about Fair Value of Financial Instruments",  the
Company  determined the estimated fair value of its financial  instruments using
quoted market information, as available. As judgement is involved, the estimates
are not  necessarily  indicative  of the amounts the Company  could realize in a
current market exchange.

      Ann Taylor's  principal  credit facility is a bank credit facility that it
entered into in June 1998 with a syndicate  of lenders (the "Credit  Facility").
Ann Taylor uses the Credit  Facility for the issuance of commercial  and standby
letters of credit and to provide funds for other general corporate purposes. The
lenders' commitment under the Credit Facility was originally  $150,000,000.  The
Credit  Facility  had an original  maturity  date of June 30,  2000,  subject to
extension upon the satisfaction of certain  conditions.  Effective  September 3,
1999,  Ann Taylor  elected to reduce the  commitment  of the  lenders  under the
Credit  Facility by  $25,000,000  to  $125,000,000  and extended the term of the
credit agreement to June 30, 2001.

                                 -36-
- --------------------------------------------------------------------------------


                                ANNTAYLOR STORES CORPORATION
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


2.  LONG-TERM DEBT (CONTINUED)

      Loans  outstanding  under the Credit  Facility  at any time may not exceed
$50,000,000.  The Company did not make any borrowings  under the loan provisions
of the Credit Facility  during Fiscal 1999, and there were no loans  outstanding
at fiscal year end.  The  outstanding  loan balance is required to be reduced to
zero for the thirty-day  period  commencing  January 1 each year. This cleandown
period was achieved for January 2000. Maximum availability for loans and letters
of credit  under the Credit  Facility is governed by a monthly  borrowing  base,
determined  by the  application  of  specified  advance  rates  against  certain
eligible  assets.  Based on this  calculation,  the maximum amount available for
loans and  letters of credit  under the Credit  Facility at January 29, 2000 was
$125,000,000.  Commercial and standby  letters of credit  outstanding  under the
Credit Facility at January 29, 2000 were approximately $69,649,000.

      Amounts  outstanding  under the Credit  Facility  bear  interest at a rate
equal to, at Ann Taylor's  option,  the lead  lender's  Base Rate or  Eurodollar
Rate,  plus a  margin  ranging  from  0.25% to 1.00%  and from  1.25% to  2.00%,
respectively. In addition, Ann Taylor is required to pay the lenders a quarterly
commitment fee on the unused revolving loan commitment  amount at a rate ranging
from  0.375% to 0.5% per annum.  Fees for  outstanding  commercial  and  standby
letters  of  credit   range  from  0.625%  to  1.0%  and  from  1.25%  to  2.0%,
respectively.

      The Credit  Facility  contains  financial and other  covenants,  including
limitations on indebtedness, liens and investments, restrictions on dividends or
other  distributions to stockholders and maintenance of certain financial ratios
including a specified  fixed charge  coverage ratio and specified  levels of net
worth.

      The lenders  have been  granted a pledge of the common stock of Ann Taylor
and certain of its  subsidiaries,  and a security  interest in substantially all
other tangible and intangible assets, including accounts receivable, trademarks,
inventory, store furniture and fixtures, of Ann Taylor and its subsidiaries,  as
collateral for Ann Taylor's obligations under the Credit Facility.

      During the second  quarter  of Fiscal  1999,  the  Company  completed  the
issuance of an aggregate  of  $199,072,000  principal  amount at maturity of its
Convertible  Subordinated  Debentures due 2019 ("Convertible  Debentures").  The
Convertible  Debentures  were sold at an  original  issue  price of $552.56  per
$1,000 principal  amount at maturity of Debenture.  The net proceeds of the sale
were applied to the redemption, described below, of the $100,000,000 outstanding
8 3/4%  Subordinated  Notes due 2000 (the "8 3/4% Notes")  issued by Ann Taylor.
Cash interest is payable on the principal  amount at maturity of the Convertible
Debentures at the rate of 0.55% per annum. This interest rate and the accrual of
original  issue  discount  represent  a yield  to  maturity  on the  Convertible
Debentures of 3.75%. The Convertible Debentures are convertible at the option of
the holders thereof  initially into 12.078 shares of the Company's  common stock
per $1,000 principal amount at maturity of Debenture. The Convertible Debentures
may be redeemed at the Company's option on or after June 18, 2004. The Company's
obligations  with respect to the  Convertible  Debentures  are  guaranteed  on a
subordinated basis by Ann Taylor.

      On July 22, 1999, Ann Taylor redeemed all of its outstanding 8 3/4% Notes,
at a redemption  price of 101.375% of  principal  amount,  plus  accrued  unpaid
interest to the redemption  date. The redemption of the 8 3/4% Notes resulted in
an  extraordinary  charge to earnings  in the second  quarter and fiscal year of
$962,000, or $0.03 per share on a diluted basis, net of income tax benefit.

                                         -37-
- --------------------------------------------------------------------------------


                                ANNTAYLOR STORES CORPORATION
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)



2.  LONG-TERM DEBT (CONTINUED)

      Ann  Taylor  and  its  wholly  owned  subsidiary  AnnTaylor   Distribution
Services,  Inc. are parties to a $7,000,000 seven-year mortgage loan maturing in
Fiscal 2002. The loan is secured by the Company's  distribution  center land and
building in Louisville,  Kentucky.  The mortgage loan bears interest at 7.5% and
is payable in monthly installments of approximately  $130,000. The mortgage loan
balance at January 29, 2000 was $3,950,000.


      The aggregate  principal payments for the next five years of all long-term
obligations at January 29, 2000 are as follows :

         Fiscal Year
         -----------                                    (in thousands)
           2000............................................$ 1,300
           2001............................................  1,400
           2002............................................  1,250
           2003............................................    ---
           2004............................................    ---
                                                            ------
           Total...........................................$ 3,950
                                                            ======


3.  PREFERRED SECURITIES

      In April and May of Fiscal  1996,  the  Company  completed  the sale of an
aggregate of $100,625,000  of 8 1/2%  Company-Obligated  Mandatorily  Redeemable
Convertible  Preferred  Securities  (the "preferred  securities")  issued by its
financing  vehicle,  AnnTaylor  Finance  Trust,  a Delaware  business trust (the
"Trust").  On  June  29,  1999,  AnnTaylor  Finance  Trust  redeemed  all of the
outstanding preferred securities.  All but $100,000 of the liquidation amount of
the  preferred  securities  were  tendered for  conversion  into an aggregate of
5,116,717  shares of Company  common stock prior to the  redemption  date,  at a
conversion  price of $19.65 per share of common stock, or 2.545 shares of common
stock  per  $50  liquidation  amount  of  the  security.  Holders  of  preferred
securities  that  were not  tendered  for  conversion  received  105.95%  of the
liquidation  amount  of  the  preferred   securities   redeemed,   plus  accrued
distributions.


4.  ALLOWANCE FOR DOUBTFUL ACCOUNTS

     A summary of activity in the allowance for doubtful accounts for the fiscal
years  ended  January  29,  2000,  January  30,  1999 and January 31, 1998 is as
follows:
                                                 Fiscal Years Ended
                                          -----------------------------------
                                          January 29, January 30, January 31,
                                              2000       1999        1998
                                          ----------- ----------- -----------
                                                   (in thousands)

Balance at beginning of year ............   $   820    $   812    $   811
Provision for loss on accounts receivable     1,032      1,476      1,795
Accounts written off ....................    (1,186)    (1,468)    (1,794)
                                            -------    -------    -------
Balance at end of year ..................   $   666    $   820    $   812
                                            =======    =======    =======

                                        -38-
- --------------------------------------------------------------------------------




                              ANNTAYLOR STORES CORPORATION
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


5.  COMMITMENTS AND CONTINGENCIES

RENTAL COMMITMENTS

      The Company occupies its retail stores and administrative facilities under
operating leases, most of which are non-cancelable.  Some leases contain renewal
options for periods ranging from one to ten years under  substantially  the same
terms and  conditions as the original  leases.  Most of the store leases require
payment  of a  specified  minimum  rent,  plus  a  contingent  rent  based  on a
percentage  of the  store's  net sales in excess of a  specified  threshold.  In
addition, most of the leases require payment of real estate taxes, insurance and
certain  common area and  maintenance  costs in  addition to the future  minimum
lease payments shown below.

      Future  minimum lease payments under  non-cancelable  operating  leases at
January 29, 2000 are as follows:

      Fiscal Year                                   (in thousands)
      -----------
        2000.........................................$  95,655
        2001.........................................   94,422
        2002.........................................   91,391
        2003.........................................   85,413
        2004.........................................   81,065
        2005 and thereafter..........................  288,433
                                                       -------
        Total........................................$ 736,379
                                                       =======

      Rent expense for the fiscal years ended January 29, 2000, January 30, 1999
and January 31, 1998 was as follows:
                                                 Fiscal Years Ended

                                        January 29,   January 30,  January 31,
                                            2000         1999         1998
                                        -----------   -----------  -----------
                                                   (in thousands)

      Minimum rent.....................   $72,763      $66,358      $59,495
      Percentage rent..................     3,131        2,414        1,671
                                           ------       ------       ------
           Total.......................   $75,894      $68,772      $61,166
                                           ======       ======       ======

LITIGATION

      The Company has been named as a defendant in several legal actions arising
from its normal business  activities.  Although the amount of any liability that
could arise with respect to these actions cannot be accurately predicted, in the
opinion of the  Company,  any such  liability  will not have a material  adverse
effect on the  financial  position,  results of  operations  or liquidity of the
Company.

      In  addition,  the  Company,  Ann  Taylor,  certain  directors  and former
officers  and  directors  of the  Company and Ann  Taylor,  Merrill  Lynch & Co.
("ML&Co.") and certain  affiliates of ML&Co.  have been named as defendants in a
purported   class  action  lawsuit  filed  in  April  1996  by  certain  alleged
stockholders,  alleging that the Company and the other  defendants  engaged in a
fraudulent  scheme and  course of  business  that  operated a fraud or deceit on
purchasers of the Company's common stock during the period from February 3, 1994
through May 4, 1995.  On November 9, 1998,  the  District  Court issued an order
granting the defendants'  motion to dismiss the amended complaint with prejudice
for its  failure to plead fraud with  particularity.  On or about  December  15,
1998,  the  plaintiffs  filed a notice of appeal to the United  States  Court of
Appeals for the Second  Circuit,  seeking review of the District  court's order.
The Court heard oral argument on this appeal on September 15, 1999.  ML&Co., its
affiliates and the two directors who previously served on the Company's Board of


                                       -39-
- --------------------------------------------------------------------------------



                            ANNTAYLOR STORES CORPORATION
               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)



5.  COMMITMENTS AND CONTINGENCIES (CONTINUED)

Directors as  representatives  of certain  affiliates of ML&Co.  (the  "settling
defendants")  reached a settlement  with the plaintiffs,  which provides,  among
other  things,  for the  establishment  of a  settlement  fund in the  amount of
$3,000,000  plus  interest.  On or about  December 14, 1999,  the District Court
entered  an  Order  and  Final  Judgment  approving  this  partial   settlement,
dismissing the amended  complaint with prejudice as to the settling  defendants,
and barring and  enjoining  any future  claims by, among  others,  the remaining
defendants  against the  settling  defendants  for  contribution.  The appeal as
against the remaining  defendants,  including the Company, is pending before the
Second Circuit Court of Appeals.  As a result, any liability that may arise from
this action  cannot be predicted  at this time.  The Company  believes  that the
amended  complaint is without merit and intends to continue to defend the action
vigorously.


6.  NET INCOME PER SHARE

     Basic  earnings  per share is  calculated  by  dividing  net  income by the
weighted average number of common shares outstanding during the period.  Diluted
earnings per share  assumes the issuance of  additional  shares of common stock,
that  are  issuable  by the  Company  upon  the  conversion  of all  outstanding
warrants,  stock options and convertible securities.  Basic and diluted earnings
per share calculations follow:


                                                                   Fiscal Years Ended
                                        -------------------------------------------------------------------------
                                          January 29, 2000          January 30, 1999        January 31, 1998
                                        -----------------------   --------------------   ------------------------
                                                       (In thousands, except per share amounts)

                                                          Per                     Per                       Per
                                                         Share                   Share                     Share
                                         Income   Shares Amount   Income  Shares Amount  Income   Shares   Amount
                                        -------   ------ ------   ------  ------ ------  ------   ------   ------
                                                                               
BASIC EARNINGS PER SHARE
- ------------------------
Income Available
   to common stockholders
   before extraordinary
   loss ............................... $65,493  29,021  $2.25   $39,324  25,715 $1.53  $11,997   25,628  $0.47
                                                          ====                    ====                     ====
EFFECT OF DILUTIVE
SECURITIES
- ---------
Warrants ..............................     ---       1              ---       3            ---        3
Stock options .........................     ---     269              ---     166            ---       62
Preferred securities...................   1,123   2,083            5,189   5,122            ---      ---
Convertible Debentures ................   1,570   1,475              ---     ---            ---      ---
                                        -------   -------         ------   -----         ------   ------

DILUTED EARNINGS PER SHARE
- --------------------------
Income available
   to common stockholders
   before extraordinary loss........... $68,186  32,849  $2.08   $44,513  31,006 $1.44  $11,997   25,693  $0.47
                                        =======  =======  ====    ======  ======  ====   ======   ======   ====


     Conversion of the preferred securities into common stock is not included in
the computation of diluted  earnings per share for the fiscal year ended January
31, 1998 due to the antidilutive effect of the conversion as of that date.
                                    -40-
- --------------------------------------------------------------------------------



                               ANNTAYLOR STORES CORPORATION
                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


7. ENTERPRISE-WIDE OPERATING INFORMATION

      In Fiscal 1998,  the Company  adopted  Statement  of Financial  Accounting
Standards  No. 131,  "Disclosure  About  Segments of an  Enterprise  and Related
Information",  which establishes  annual and interim reporting  standards for an
enterprise's  operating  segments and related  disclosures  about its  products,
services,  major customers and the material  countries in which the entity holds
assets and reports revenues.

      The  Company  is a  specialty  retailer  of  women's  apparel,  shoes  and
accessories.  Given  the  economic  characteristics  of the store  formats,  the
similar  nature  of the  products  sold,  the type of  customer  and  method  of
distribution,  the operations of the Company are aggregated  into one reportable
segment.  The Company  believes that the customer  base for its stores  consists
primarily of relatively affluent, fashion-conscious women from the ages of 25 to
55, and that the majority of its  customers  are working women with limited time
to shop.


8.  PROPERTY AND EQUIPMENT

      Property and equipment consists of the following:
                                                        Fiscal Years Ended
                                                   ---------------------------
                                                   January 29,     January 30,
                                                       2000           1999
                                                   -----------     -----------
                                                         (in thousands)

          Land and building..........................$  8,774      $  8,683
          Leasehold improvements..................... 110,573        93,168
          Furniture and fixtures..................... 169,521       153,395
          Construction in progress...................  23,518        11,059
                                                      -------       -------
                                                      312,386       266,305
          Less accumulated depreciation
               and amortization...................... 138,747       114,520
                                                      -------       -------
               Net property and equipment............$173,639      $151,785
                                                      =======       =======


9. OTHER EQUITY AND STOCK OPTION PLANS

COMMON STOCK

      During 1999, the number of authorized shares of common stock was increased
from 40,000,000 to 120,000,000.

PREFERRED STOCK

      At January 29,  2000,  January 30, 1999 and January 31,  1998,  there were
2,000,000 shares of preferred stock, par value $0.01, authorized and unissued.


REPURCHASE PROGRAM

      During the third quarter of Fiscal 1999, the Company's  Board of Directors
authorized a program  under which the Company was  authorized  to purchase up to
$40,000,000 of the Company's common stock and/or Convertible  Debentures through
open market purchases and/or in privately  negotiated  transactions.  On January
10, 2000, the Board of Directors  increased the amount of securities  that could
be purchased under the program to $90,000,000. As of January 29, 2000, 3,012,500
shares of the  Company's  common  stock had been  repurchased  for an  aggregate
purchase price of $89,900,000 (exclusive of brokerage  commissions),  completing
the securities repurchase program. All of the repurchased shares became treasury
shares and may be used for general  corporate or other purposes.  No Convertible
Debentures were purchased.

                                   -41-
- --------------------------------------------------------------------------------



                                ANNTAYLOR STORES CORPORATION
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)



9. OTHER EQUITY AND STOCK OPTION PLANS (CONTINUED)

ASSOCIATE DISCOUNT STOCK PURCHASE PLAN

      In Fiscal  1999,  the Company  established  an  Associate  Discount  Stock
Purchase Plan (the "Plan") through which  participating  eligible  employees may
purchase shares of the Company's common stock semi-annually, at a price equal to
the lower of 85% of the closing price of the Company's common stock on the grant
date  or  the  purchase  date  of  each   semiannual   stock  purchase   period.
Participating  employees  pay  for  their  stock  purchases  under  the  Plan by
authorizing  limited  payroll  deductions  of up to a  maximum  of 15% of  their
compensation.  No shares of common  stock  will be issued  pursuant  to the Plan
until Fiscal 2000. At January 29, 2000,  there were 250,000 shares available for
future issuance under this Plan.


STOCK OPTION PLANS

      In 1989 and 1992, the Company  established  stock option plans. At January
29, 2000,  22,547  shares of common stock were  reserved for issuance  under the
1989 plan and 2,299,305  shares of common stock were reserved for issuance under
the 1992 plan.  Under the terms of both plans,  the exercise price of any option
may not be less than 100% of the fair  market  value of the common  stock on the
date of grant.

      Stock  options  granted  prior to 1994  generally  vest  over a five  year
period, with 20% becoming  exercisable  immediately upon grant of the option and
20% per year for the next four years. Stock options granted since 1994 generally
vest either (i) over a four year period,  with 25% becoming  exercisable on each
of the first four  anniversaries  of the  grant,  or (ii) in seven or nine years
with  accelerated  vesting upon the  achievement of specified  earnings or stock
price targets  within a five year period.  All stock  options  granted under the
1989 plan and the 1992 plan expire ten years from the date of grant.  At January
29, 2000,  there were no shares under the 1989 plan and 446,300 shares under the
1992 plan available for future grant.

      The Company  accounts for the stock options in accordance  with Accounting
Principles  Board  Opinion No. 25, under which no  compensation  costs have been
recognized for stock option awards. Had compensation costs of option awards been
determined  under a fair  value  alternative  method as stated in  Statement  of
Financial   Accounting   Standards   No.  123,   "Accounting   for   Stock-Based
Compensation",  the  Company  would have been  required  to prepare a fair value
model for such  options and record such amount in the  financial  statements  as
compensation  expense.  Pro forma net income before  extraordinary  loss and net
income per share before  extraordinary  loss, on a diluted  basis,  after taking
into account such expense would have been $63.9 million and $2.03,  respectively
for Fiscal 1999, $38.4 million and $1.41, respectively for Fiscal 1998 and $11.0
million  and  $0.43,  respectively,  for  Fiscal  1997.  For  purposes  of  this
calculation,  the  Company  arrived at the fair value of each stock grant at the
date of grant by using the Black Scholes option pricing model with the following
weighted average  assumptions used for grants for the fiscal years ended January
29, 2000,  January 30, 1999 and January 31,  1998:  risk-free  interest  rate of
4.9%, 5.4% and 6.2%, respectively; expected life of 4.0 years, 4.0 years and 5.0
years,  respectively;  and  expected  volatility  of  49.1%,  59.4%  and  67.9%,
respectively.

                                 -42-
- --------------------------------------------------------------------------------



                                ANNTAYLOR STORES CORPORATION
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


9. OTHER EQUITY AND STOCK OPTIONS PLANS (CONTINUED)

      The following  summarizes  stock option  transactions for the fiscal years
ended January 29, 2000, January 30, 1999 and January 31, 1998:

                                                           Weighted
                                                           Average     Number
                                        Option   Prices     Price    of Shares
                                        ------   ------    --------  ---------

Outstanding Options February 1, 1997 .. $ 6.80 - $44.125    $22.69   1,664,085
  Granted ............................. $14.25 - $22.75     $20.60     590,000
  Exercised ........................... $ 6.80 - $20.00     $15.45     (47,436)
  Canceled ............................ $11.50 - $39.75     $25.11    (585,557)
                                                                    ----------

Outstanding Options January 31, 1998 .. $ 6.80 - $44.125    $21.20   1,621,092
  Granted ............................. $14.00 - $36.25     $17.52     306,574
  Exercised ........................... $ 6.80 - $36.25     $19.09    (373,544)
  Canceled ............................ $ 6.80 - $42.50     $23.68    (162,224)
                                                                    ----------

Outstanding Options January 30, 1999 .. $ 6.80 - $44.125    $20.67   1,391,898
  Granted..........................     $22.813- $47.688    $43.56     882,500
  Exercised ........................... $ 6.80 - $42.50     $18.65    (351,737)
  Canceled ............................ $11.00 - $44.25     $25.41    (123,980)
                                                                    ----------

Outstanding Options January 29, 2000 .. $11.50 - $47.688    $31.98   1,798,681
                                                                     =========

      At January  29,  2000,  January  30,  1999 and January 31, 1998 there were
exercisable 558,321 options, 696,596 options and 450,776 options,  respectively,
which have  weighted  average  exercise  prices of $20.74 per share,  $19.76 per
share and $19.02 per share, respectively.

      In 1994,  the Company's 1992 stock option plan was amended and restated to
include restricted stock and unit awards. A unit represents the right to receive
the cash value of a share of common  stock on the date the  restrictions  on the
unit lapse.  The  restrictions on grants generally lapse over a four year period
from the date of the grant.  In the event a grantee  terminates  employment with
the Company,  any  restricted  stock or restricted  units  remaining  subject to
restrictions are forfeited.  During 1997, 1998 and 1999, certain executives were
awarded  restricted  common  stock and, in some  cases,  restricted  units.  The
resulting unearned compensation expense, based upon the market value on the date
of grants,  was charged to stockholders'  equity and is being amortized over the
restricted period.


10.  EXECUTIVE COMPENSATION

      In 1996, J. Patrick Spainhour, the Chairman and Chief Executive Officer of
Ann Taylor,  was granted 75,000 shares of restricted common stock. The resulting
unearned compensation expense of $1,171,875,  based upon the market value on the
date of the grant,  was charged to  stockholders'  equity and was amortized over
the restricted  period  applicable to these shares.  In 1999, Mr.  Spainhour was
granted an additional 25,000 shares of restricted stock which will vest on March
8, 2000. This restricted stock award resulted in unearned  compensation  expense
of  $829,688,  based on the market  value of the common stock on the date of the
grant. The unearned compensation expense was charged to stockholders' equity and
is being  amortized over the restricted  period  applicable to these shares.  In
addition to the  restricted  stock,  Mr.  Spainhour was awarded a  non-qualified
stock  option  award to purchase  250,000  shares of common stock at the current
market price,  as well as  "super-incentive"  non-qualified  performance-vesting
stock options to purchase 100,000 shares of common stock. The "super-incentive"

                                    -43-
- --------------------------------------------------------------------------------


                                ANNTAYLOR STORES CORPORATION
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


10.  EXECUTIVE COMPENSATION (CONTINUED)

non-qualified  performance  vesting stock options will become  exercisable  upon
achievement of various  earnings per share targets  between March 2000 and March
2002.  Additionally,  as of December 9, 1996, the President and Chief  Operating
Officer of the Company  received a grant of 30,000  restricted  shares of common
stock and 20,000 restricted units. The resulting unearned  compensation  expense
of  $592,500,  based on the market  value of the common stock on the date of the
grant, was charged to stockholders' equity and was amortized over the restricted
period applicable to these shares.


11.  EXTRAORDINARY ITEMS

      On July 22,  1999,  the Company  applied the  proceeds  received  from the
issuance of its  Convertible  Debentures to redeem the outstanding 8 3/4% Notes.
This resulted in an extraordinary charge to earnings in Fiscal 1999 of $962,000,
net of income tax benefit of $641,000.

      On July 2, 1997, the Company used  available  cash to prepay  $24,500,000,
the outstanding  balance of its term loan due September 1998,  which resulted in
an  extraordinary  charge to earnings in Fiscal 1997 of $173,000,  net of income
tax benefit of $130,000.


12.  NONRECURRING CHARGES

RETIREMENT OF ASSETS

      In the fourth  quarter of Fiscal 1998,  the Company  recorded a $3,633,000
non-cash  pre-tax  charge for the  retirement  of certain  assets.  This  charge
related to the write-off of the net book value of assets relinquished during the
renovation of the Company's corporate offices.


13.   INCOME TAXES

      The  provision  for income  taxes for the fiscal  years ended  January 29,
2000, January 30, 1999 and January 31, 1998 consists of the following:

                                                   Fiscal Years Ended
                                        ---------------------------------------
                                        January 29,  January 30,    January 31,
                                           2000        1999           1998
                                           ----        ----           ----
                                                 (in thousands)
    Federal:
      Current...........................$ 41,682      $21,589       $14,427
      Deferred..........................  (3,033)       2,748        (1,917)
                                          -------      ------        -------
        Total federal...................  38,649       24,337        12,510
                                          ------       ------        ------
    State and local:
      Current...........................  11,856        7,869         5,538
      Deferred..........................    (809)       1,217          (769)
                                          -------      ------        -------
        Total state and local...........  11,047        9,086         4,769
                                          ------       ------        ------
    Foreign:
      Current...........................     525          156           187
      Deferred..........................     ---          ---           ---
                                          ------       ------        ------
        Total foreign...................     525          156           187
                                          ------       ------        ------
      Total.............................$ 50,221      $33,579       $17,466
                                          ======       ======        ======


                                       -44-
- --------------------------------------------------------------------------------



                              ANNTAYLOR STORES CORPORATION
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

13.   INCOME TAXES (CONTINUED)

      The  reconciliation  between  the  provision  for  income  taxes  and  the
provision  for income taxes at the federal  statutory  rate for the fiscal years
ended January 29, 2000, January 30, 1999 and January 31, 1998 is as follows:

                                               Fiscal Years Ended
                                        ---------------------------------------
                                        January 29,  January 30,    January 31,
                                           2000          1999          1998
                                           ----          ----           ----
                                                   (in thousands)

Income before income taxes and
   extraordinary loss...................$ 115,714     $ 72,903       $ 29,463
                                          =======      =======        =======
Federal statutory rate..................      35%           35%           35%
                                          ======       =======        =======
Provision for income taxes at
   federal statutory rate...............$ 40,500      $ 25,516       $ 10,312
State and local income taxes,
   net of federal income tax
   benefit..............................   6,278         4,660          3,800
Non-deductible amortization of goodwill.   3,500         3,500          3,500
Earnings of foreign subsidiaries........      79          (188)          (314)
Other...................................    (136)           91            168
                                          -------      -------        -------
Provision for income taxes..............$ 50,221      $ 33,579       $ 17,466
                                          ======       =======        =======

      The tax effects of significant items comprising the Company's deferred tax
assets (liabilities) as of January 29, 2000 and January 30, 1999 are as follows:

                                                  January 29,   January 30,
                                                      2000         1999
                                                  ----------    ----------
                                                      (in thousands)
    Current:
     Inventory..................................   $  2,071    $    128
     Accrued expenses...........................      2,306       3,812
     Real estate................................     (2,050)     (1,686)
     Other......................................        ---         ---
                                                    -------     -------
    Total current...............................   $  2,327    $  2,254
                                                    =======     =======
    Noncurrent:
     Accrued expenses...........................   $    763    $    ---
     Depreciation and amortization..............     (2,936)     (5,510)
     Rent expense...............................      5,168       4,786
     Other......................................        327         276
                                                    -------     -------
    Total noncurrent............................   $  3,322    $   (448)
                                                    =======     ========

      Income taxes provided reflect the current and deferred tax consequences of
events that have been  recognized in the Company's  financial  statements or tax
returns.  U.S. federal income taxes are provided on unremitted  foreign earnings
except those that are considered  permanently  reinvested,  which at January 29,
2000 amounted to approximately  $6,852,000.  However, if these earnings were not
considered  permanently  reinvested,  under current law, the  incremental tax on
such undistributed earnings would be approximately $2,137,000.


14. RETIREMENT PLANS

      Savings Plan. Ann Taylor maintains a defined  contribution  401(k) savings
plan  for  substantially   all  full-time   employees  of  Ann  Taylor  and  its
subsidiaries.  Participants may contribute to the plan an aggregate of up to 10%
of their annual earnings.  Ann Taylor makes a matching  contribution of 50% with
respect to the first 3% of each participant's annual earnings contributed to the
plan. Ann Taylor's  contributions  to the plan for Fiscal 1999,  Fiscal 1998 and
Fiscal 1997 were $697,000, $592,000 and $519,000, respectively.

                                  -45-
- --------------------------------------------------------------------------------



                              ANNTAYLOR STORES CORPORATION
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)




14. RETIREMENT PLANS (CONTINUED)

      Pension Plan.  Substantially all full-time employees of Ann Taylor and its
subsidiaries are covered under a  noncontributory  defined benefit pension plan.
Through  December 31, 1997, the pension plan was a "cash balance  pension plan",
under which each  participant  accrued a benefit based on compensation and years
of service with Ann Taylor.  As of January 1, 1998, the plan was amended and the
formula to calculate  benefits was changed to a career average formula.  The new
career  average  formula was used to  determine  the funding  status of the plan
beginning  in  Fiscal  1997.  Ann  Taylor's  funding  policy  for the plan is to
contribute  annually  the amount  necessary  to provide  for  benefits  based on
accrued  service and projected pay increases.  Plan assets consist  primarily of
cash, equity and fixed income securities.

      In Fiscal 1998,  the Company  adopted  Statement  of Financial  Accounting
Standards   No.  132,   "Employers'   Disclosures   about   Pensions  and  Other
Postretirement  Benefits",  which  standardizes the disclosure  requirements for
pension and other postretirement benefits,  eliminates certain disclosures,  and
requires  additional  information on the changes in the benefit  obligations and
fair value of plan assets.

      The following  table provides  information for the Pension Plan at January
29, 2000, January 30, 1999 and January 31, 1998:

                                                 Fiscal Years Ended
                                        -----------------------------------
                                        January 29,  January 30, January 31,
                                           2000         1999        1998
                                           ----         ----        ----

                                                 (in thousands)
      Change in benefit obligation:
      Benefit obligation, beginning
        of year........................ $  4,642    $  3,820      $3,413
      Service cost.....................    1,129         669         571
      Interest.........................      340         292         250
      Plan amendments..................      ---         ---          81
      Actuarial loss (gain)............       19         348        (103)
      Benefits paid....................   (1,176)       (487)       (392)
                                         --------    --------    -------
      Benefit obligation, end of year..    4,954       4,642       3,820
                                         -------     -------     -------

      Change in plan assets:
      Fair value of plan assets,
        beginning of year..............    7,486       5,128       4,745
      Actual return on plan assets.....      763       1,205         907
      Employer contribution (refund)...    2,416       1,640        (132)
      Benefits paid....................   (1,176)       (487)       (392)
                                         --------    --------    -------
      Fair value of plan assets,
        end of year....................    9,489       7,486       5,128
                                         --------    --------    -------

      Funded status (fair value of
         plan assets less
         benefit obligation)...........    4,535       2,844       1,308
      Unrecognized net actuarial gain..   (1,621)     (1,675)     (1,361)
      Unrecognized prior service cost..       63          69          75
                                         -------     -------     -------
      Prepaid benefit cost.............$   2,977    $  1,238    $     22
                                         =======     =======     =======

                                        -46-

- --------------------------------------------------------------------------------



                                ANNTAYLOR STORES CORPORATION
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


14. RETIREMENT PLANS (CONTINUED)

Net pension cost includes the following components:

                                                      Fiscal Years Ended
                                           -------------------------------------
                                           January 29,   January 30, January 31,
                                              2000           1999        1998
                                              ----           ----        ----
                                                        (in thousands)

Service cost..............................$   1,129     $    669    $     571
Interest cost.............................      340          292          250
Expected return on assets.................     (776)        (481)        (409)
Amortization of prior gains...............      (22)         (61)         (42)
Amortization of prior service cost........        6            6            6
                                            -------      -------     --------
Net periodic pension cost.................$     677     $    425    $     376
                                            =======      =======     ========

      For the fiscal years ended January 29, 2000,  January 30, 1999 and January
31, 1998, the following actuarial assumptions were used:

                                                      Fiscal Years Ended
                                           -------------------------------------
                                           January 29,   January 30, January 31,
                                              2000          1999        1998
                                              ----          ----        ----

Discount rate.............................    8.25%         6.75%        7.50%
Long-term rate of return on assets........    9.00%         9.00%        9.00%
Rate of increase in future compensation...    4.00%         4.00%        4.00%


15.  QUARTERLY FINANCIAL DATA (UNAUDITED)
                                                        Quarter
                                      ------------------------------------------
                                      First         Second     Third      Fourth
                                      -----         ------     -----      ------

                                      (in thousands, except per share amounts)
Fiscal 1999
Net sales .......................   $249,400   $   265,747   $272,289   $297,083
Gross profit ....................    131,337       125,905    149,875    141,388
Income before extraordinary loss      14,755        13,373     21,448     15,917
Extraordinary loss ..............       --             962       --         --
                                    --------   -----------   --------   --------
Net income ......................   $ 14,755   $    12,411   $ 21,448   $ 15,917
                                    ========   ===========   ========   ========

Basic earnings per share before
   extraordinary loss............   $   0.56   $      0.47   $   0.68   $   0.53
Extraordinary loss per share ....       --            0.03         --         --
                                    --------   -----------   --------   --------
Basic earnings per share.........   $   0.56   $      0.44   $   0.68   $   0.53
                                    ========   ===========   ========   ========
Diluted earnings per share before
   extraordinary loss............   $   0.51   $      0.42   $   0.65   $   0.50
Extraordinary loss per share ....         --          0.03         --         --
                                    --------   -----------   --------   --------
Diluted earnings per share.......   $   0.51   $      0.39   $   0.65   $   0.50
                                    ========   ===========   ========   ========

Fiscal 1998
Net sales........................   $198,170   $   223,393   $227,535   $262,841
Gross profit ....................    101,334       104,934    124,418    125,529
Net income.......................   $  6,419   $     7,044   $ 14,074   $ 11,787
                                    ========   ===========   ========   ========

Basic earnings per share.........   $   0.25   $      0.27   $   0.55   $   0.46
                                    ========   ===========   ========   ========
Diluted earnings per share.......   $   0.25   $      0.27   $   0.50   $   0.42
                                    ========   ===========   ========   ========

      The sum of the quarterly  per share data may not equal the annual  amounts
due to changes in the weighted average shares and share equivalents outstanding.

                                 -47-