UNITED STATES
                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549

                                   FORM 10-Q

(Mark One)
|X|  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
     ACT OF 1934


                 For the quarterly period ended August 4, 2001

                                      OR

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


                        Commission file number 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)

     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 the number of shares  outstanding of each of the issuer's  classes
of common stock, as of the latest practicable date.

                                            Outstanding as of
        Class                                August 31, 2001
        -----                               -----------------
 Common Stock, $.0068 par value                29,152,987


================================================================================




                                INDEX TO FORM 10-Q







                                                                       Page No.
   PART I. FINANCIAL INFORMATION

      Item 1.Financial Statements

             Condensed Consolidated Statements of Income
               for the Quarters and Six Months Ended
               August 4, 2001 and July 29, 2000............................ 3
             Condensed Consolidated Balance Sheets at
               August 4, 2001 and February 3, 2001......................... 4
             Condensed Consolidated Statements of Cash Flows
               for the Six Months Ended August 4, 2001 and
               July 29, 2000............................................... 5
             Notes to Condensed Consolidated Financial Statements.......... 6

      Item 2.Management's Discussion and Analysis of Financial
               Condition and Results of Operations......................... 9


   PART II.OTHER INFORMATION

      Item 1.Legal Proceedings............................................15

      Item 6.Exhibits and Reports on Form 8-K.............................16



================================================================================
3


                         PART I. FINANCIAL INFORMATION
                         -----------------------------

ITEM 1.    FINANCIAL STATEMENTS

                         ANNTAYLOR STORES CORPORATION
                         ----------------------------
                  CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                  -------------------------------------------
    FOR THE QUARTERS AND SIX MONTHS ENDED AUGUST 4, 2001 AND JULY 29, 2000

                                  (UNAUDITED)


                                                  Quarters Ended       Six Months Ended
                                                  --------------       ----------------

                                               August 4,   July 29,  August 4,   July 29,
                                                 2001       2000      2001         2000
                                                 ----       ----      ----         ----
                                               (in thousands, except per share amounts)



                                                                    
Net sales...................................   $310,292   $306,252   $617,382   $583,320
Cost of sales ..............................    158,289    162,444    305,727    290,916
                                                -------    -------    -------    -------

Gross profit ...............................    152,003    143,808    311,655    292,404
Selling, general and administrative expenses    135,833    116,062    271,551    240,165
Amortization of goodwill ...................      2,760      2,760      5,520      5,520
                                                -------    -------    -------    -------

Operating income ...........................     13,410     24,986     34,584     46,719
Interest income ............................        523        806        858      1,270
Interest expense ...........................      1,719      1,830      3,499      3,626
                                                -------    -------    -------    -------

Income before income taxes .................     12,214     23,962     31,943     44,363
Income tax provision .......................      5,815     10,536     14,600     19,655
                                                -------    -------    -------    -------

    Net income .............................   $  6,399   $ 13,426   $ 17,343   $ 24,708
                                                =======    =======    =======    =======

Basic earnings per share ...................   $   0.22   $   0.47   $   0.60   $   0.86
                                                =======    =======    =======    =======

Diluted earnings per share .................   $   0.22   $   0.45   $   0.60   $   0.83
                                                =======    =======    =======    =======


       See accompanying notes to condensed consolidated financial statements.

                                        -3-
================================================================================
4

                           ANNTAYLOR STORES CORPORATION
                           ----------------------------
                       CONDENSED CONSOLIDATED BALANCE SHEETS
                       -------------------------------------
                       AUGUST 4, 2001 AND FEBRUARY 3, 2001
                                  (unaudited)


                                                         August 4,   February 3,
                                                           2001         2001
                                                         --------    ----------
                       ASSETS                                (in thousands)
Current assets
  Cash and cash equivalents ..........................   $  29,656    $  31,962
  Accounts receivable, net ...........................      59,581       57,989
  Merchandise inventories ............................     173,913      170,631
  Prepaid expenses and other current assets ..........      57,576       53,227
                                                         ---------    ---------
      Total current assets ...........................     320,726      313,809
Property and equipment, net ..........................     245,112      220,032
Goodwill, net ........................................     292,099      297,619
Deferred financing costs, net ........................       4,827        4,281
Other assets .........................................      14,718       12,374
                                                         ---------    ---------
      Total assets ...................................   $ 877,482    $ 848,115
                                                         =========    =========

        LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
  Accounts payable ...................................   $  71,548    $  65,903
  Accrued salaries and bonus .........................      10,052       12,960
  Accrued tenancy ....................................      10,674        9,800
  Gift certificates and merchandise credits redeemable      16,115       20,375
  Accrued expenses ...................................      37,397       30,604
  Current portion of long-term debt ..................       1,454        1,400
                                                         ---------    ---------
      Total current liabilities ......................     147,240      141,042
Long-term debt, net ..................................     117,081      116,210
Deferred lease costs and other liabilities ...........      16,298       16,834

Commitments and contingencies

Stockholders' equity
  Common stock, $.0068 par value; 120,000,000
      shares authorized; 32,140,210 and
      31,834,088 shares issued, respectively .........         217          216
  Additional paid-in capital .........................     483,589      475,393
  Retained earnings ..................................     207,436      190,093
  Deferred compensation on restricted stock ..........      (4,429)      (1,723)
                                                         ---------    ---------
                                                           686,813      663,979
      Treasury stock, 3,011,519 shares, at cost ......     (89,950)     (89,950)
                                                         ---------    ---------
      Total stockholders' equity .....................     596,863      574,029
                                                         ---------    ---------
      Total liabilities and stockholders' equity .....   $ 877,482    $ 848,115
                                                         =========    =========




       See accompanying notes to condensed consolidated financial statements.

                                          -4-
================================================================================
5


                     ANNTAYLOR STORES CORPORATION
                     ----------------------------
             CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
             -----------------------------------------------
        FOR THE SIX MONTHS ENDED AUGUST 4, 2001 AND JULY 29, 2000
                               (unaudited)


                                                         Six Months Ended
                                                         ----------------

                                                       August 4,    July 29,
                                                         2001        2000
                                                         ----        ----
                                                         (in thousands)
Operating activities:
  Net income ......................................   $ 17,343    $ 24,708
  Adjustments to reconcile net income to
   net cash provided by operating activities:
    Provision for loss on accounts receivable .....        697         595
    Depreciation and amortization .................     19,974      16,521
    Amortization of goodwill ......................      5,520       5,520
    Non-cash interest .............................      2,082       2,114
    Amortization of deferred compensation .........      1,163       1,159
    Loss on disposal of property and equipment ....        922         859
    Tax benefit from exercise of stock options ....        666        --
    Changes in assets and liabilities:
      Receivables .................................     (2,289)       (595)
      Merchandise inventories .....................     (3,282)    (14,665)
      Prepaid expenses and other current assets ...     (4,349)     (4,820)
      Accounts payable ............................      5,645       6,688
      Accrued liabilities .........................        500         873
      Other non-current assets and liabilities, net     (2,880)       (744)
                                                       -------     -------
  Net cash provided by operating activities .......     41,712      38,213
                                                       -------     -------
Investing activities:
  Purchases of property and equipment .............    (45,976)    (39,357)
                                                       -------     -------
  Net cash used by investing activities ...........    (45,976)    (39,357)
                                                       -------     -------
Financing activities:
  Payments on mortgage ............................       (688)       (638)
  Payment of financing costs ......................     (1,016)        (41)
  Issuance of common stock, net ...................      3,662       1,344
                                                       -------     -------
  Net cash provided by financing activities .......      1,958         665
                                                       -------     -------
Net decrease in cash ..............................     (2,306)       (479)
Cash and cash equivalents, beginning of period ....     31,962      35,081
                                                       -------     -------
Cash and cash equivalents, end of period ..........   $ 29,656    $ 34,602
                                                      ========    ========
Supplemental Disclosures of Cash Flow Information:
  Cash paid during the period for interest ........   $  1,265    $  1,216
                                                      ========    ========
  Cash paid during the period for income taxes ....   $  2,646    $ 22,411
                                                      ========    ========


     See accompanying notes to condensed consolidated financial statements.

                                         -5-
================================================================================

6

                         ANNTAYLOR STORES CORPORATION
                         ----------------------------
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             ----------------------------------------------------
                                  (unaudited)






1.  BASIS OF PRESENTATION

    The condensed  consolidated  financial statements are unaudited but, in the
opinion  of  management,  contain  all  adjustments  (which  are  of  a  normal
recurring nature) necessary to present fairly the financial  position,  results
of  operations  and cash  flows  for the  periods  presented.  All  significant
intercompany accounts and transactions have been eliminated.

    The results of operations  for the 2001 interim period shown in this report
are not necessarily indicative of results to be expected for the fiscal year.

    The February 3, 2001  condensed  consolidated  balance  sheet  amounts have
been  derived  from  the  previously  audited  consolidated  balance  sheet  of
AnnTaylor Stores Corporation (the "Company").

    Certain  Fiscal  2000  amounts  have been  reclassified  to  conform to the
Fiscal 2001 presentation.

    Detailed  footnote  information  is not  included  for the  quarters  ended
August 4, 2001 and July 29, 2000.  The financial  information  set forth herein
should  be read in  conjunction  with the Notes to the  Company's  Consolidated
Financial  Statements  contained  in  the  AnnTaylor  Stores  Corporation  2000
Annual Report to Stockholders.


2.  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
potentially  dilutive   securities.   Basic  and  diluted  earnings  per  share
calculations follow:

                             [Tables on next page]

                                      -6-

================================================================================
7

                          ANNTAYLOR STORES CORPORATION
                          ----------------------------
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             ----------------------------------------------------
                                  (unaudited)




2.  NET INCOME PER SHARE (CONTINUED)



                                                               Quarters  Ended
                                         --------------------------------------------------------
                                                August 4, 2001                July 29, 2000
                                         ---------------------------    -------------------------
                                                  (in thousands, except per share amounts)

                                                               Per                          Per
                                                              Share                        Share
                                           Income    Shares   Amount    Income     Shares  Amount
                                           ------    ------   ------    ------     ------  ------
                                                                          
BASIC EARNINGS PER SHARE
- ------------------------

Income available to common stockholders   $ 6,399    28,898   $0.22      $13,426   28,750   $0.47
                                                              =====                         =====
EFFECT OF DILUTIVE SECURITIES
- -----------------------------
Stock options and restricted stock ....       ---       379                  ---      271
Convertible Debentures ................       ---       ---                  658    2,404
                                          -------    ------              -------   ------
DILUTED EARNINGS PER SHARE
- --------------------------
Income available to common stockholders   $ 6,399    29,277   $0.22      $14,084   31,425   $0.45
                                          =======    ======   =====      =======   ======   =====




                                                            Six Months Ended
                                         --------------------------------------------------------
                                                August 4, 2001                July 29, 2000
                                         ---------------------------    -------------------------
                                                  (in thousands, except per share amounts)

                                                               Per                          Per
                                                              Share                        Share
                                           Income    Shares   Amount    Income     Shares  Amount
                                           ------    ------   ------    ------     ------  ------
                                                                         
BASIC EARNINGS PER SHARE
- ------------------------
Income available to common stockholders   $17,343    28,824   $0.60      $24,708   28,735   $0.86
                                                              =====                         =====
EFFECT OF DILUTIVE SECURITIES
- -----------------------------
Stock options and restricted stock ....       ---       265                  ---      172
Convertible Debentures ................     1,396     2,404                1,314    2,404
                                          -------    ------              -------   ------
DILUTED EARNINGS PER SHARE
- --------------------------
Income available to common stockholders   $18,739    31,493   $0.60      $26,022   31,311   $0.83
                                          =======    ======   =====      =======   ======   =====



    Options to purchase  835,420 and 946,840  shares of common stock during the
thirteen and twenty six weeks ended August 4, 2001,  respectively,  and 956,005
and  976,005  shares  during the  thirteen  and twenty six weeks ended July 29,
2000,  respectively,  were  excluded  from the above  computations  of weighted
average  shares for diluted  earnings per share  because the options'  exercise
prices  were  greater  than the  average  market  prices of the common  shares.
Additionally,  conversion of the  Convertible  Debentures  into common stock is
excluded  from the  computation  of diluted  earnings per share for the quarter
ended August 4, 2001 due to the  antidilutive  effect of the  conversion  as of
such date.



                                          -7-
================================================================================
8

                         ANNTAYLOR STORES CORPORATION
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  (unaudited)






3.  LONG-TERM DEBT


    The following summarizes long-term debt outstanding at August 4, 2001:

                                           (in thousands)
       Mortgage.............................  $  1,963
       Convertible Debentures, net..........   116,572
                                               -------
          Total debt .......................   118,535
       Less current portion.................     1,454
                                              --------
          Total long-term debt..............  $117,081
                                              ========


4.  RECENT ACCOUNTING PRONOUNCEMENTS

     In July 2001, the Financial  Accounting  Standards  Board  ("FASB")  issued
Statement  of   Financial   Accounting   Standards   ("SFAS")   141,   "Business
Combinations",  and SFAS 142, "Goodwill and Other Intangible  Assets".  SFAS 141
requires  that the  purchase  method  of  accounting  be used  for all  business
combinations  completed  after June 30,  2001 and  clarifies  the  criteria  for
recognition of intangible assets  separately from goodwill.  Management does not
believe  that the  adoption  of SFAS 141 will have an  impact  on the  Company's
consolidated financial position or consolidated results of operations.  SFAS 142
requires that ratable  amortization  of goodwill be replaced with periodic tests
of the goodwill's  impairment and that intangible  assets,  other than goodwill,
which have determinable  useful lives be amortized over that period. SFAS 142 is
effective for fiscal years beginning after December 15, 2001. Management intends
to adopt  SFAS 142 in  Fiscal  2002,  subject  to  independent  valuation  which
supports the carrying  value of such  long-lived  assets,  and estimates that it
will add approximately $11,000,000 and $0.35 annually to net income and earnings
per share, respectively.

     In July 2001, the FASB unanimously voted to issue SFAS 143, "Accounting for
Asset  Retirement   Obligations"  which  provides  accounting  requirements  for
retirement  obligations  associated with tangible long-lived assets. SFAS 143 is
effective for fiscal years  beginning  after June 15, 2002.  Management does not
believe  that the  adoption  of SFAS 143 will have a  significant  impact on the
Company's consolidated financial position or consolidated results of operations.


                                       -8-

================================================================================
9


ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
        RESULTS OF OPERATIONS


RESULTS OF OPERATIONS

                                       Quarters Ended         Six Months Ended
                                    ---------------------    -------------------
                                     August 4,   July 29,    August 4,  July 29,
                                        2001       2000         2001      2000
                                        ----       ----         ----      ----

Number of Stores:
   Open at beginning of period.         488         421         478        405
   Opened during period........          14          13          25         30
   Expanded during period*.....           1         ---           5          2
   Closed during period........           2           4           3          5
   Open at end of period.......         500         430         500        430
Type of Stores Open at End of Period:
   Ann Taylor stores...........                                 335        319
   Ann Taylor Loft stores......                                 153         98
   Ann Taylor Factory Stores...                                  12         13

- ------------------
* Expanded stores are excluded from  comparable  store sales for the first year
following expansion.


QUARTER ENDED AUGUST 4, 2001 COMPARED TO THE QUARTER ENDED JULY 29, 2000

    The  Company's  net  sales  in the  second  quarter  of 2001  increased  to
$310,292,000  from  $306,252,000  in the second quarter of 2000, an increase of
$4,040,000  or 1.3%.  Comparable  store sales for the second  quarter of Fiscal
2001  decreased  12.9%,  compared to an increase of 3.1% in the second  quarter
of Fiscal  2000.  Comparable  store sales by  division  were down 17.2% for Ann
Taylor  stores  and up 1.5% for Ann Taylor  Loft  stores.  The Loft  comparable
stores sales  percentage  does not include 20 Ann Taylor Loft outlet stores and
12 Ann Taylor  Factory  Stores.  The sales  increase  was  attributable  to the
opening of new  stores  offset,  in part,  by a decrease  in  comparable  store
sales.  Management  believes  that the net decrease in  comparable  store sales
was the  result of  customer  dissatisfaction  with  certain  of the  Company's
product  offerings and  merchandise  assortment  available in Ann Taylor stores
in the second quarter of Fiscal 2001.

    Gross profit as a percentage of net sales  increased to 49.0% in the second
quarter of 2001 from  47.0% in the second  quarter  of 2000.  The  increase  in
gross margin was primarily  due to higher gross margins  achieved on full-price
and  non-full  price  sales in the Ann  Taylor and Ann  Taylor  Loft  divisions
throughout the second quarter of Fiscal 2001.

    Selling,  general  and  administrative  expenses  represented  43.8% of net
sales in the second  quarter of Fiscal 2001,  compared to 37.9% of net sales in


                                         -9-
================================================================================

10


the second  quarter of Fiscal  2000.  The  increase  in selling,  general,  and
administrative   expenses  as  a   percentage   of  net  sales  was   primarily
attributable  to  decreased  leverage on fixed  expenses  resulting  from lower
overall  comparable  store sales and also  increases  in tenancy and Ann Taylor
Loft store operations expenses as a percentage of net sales, due to expansion.

    As a  result  of  the  foregoing,  the  Company  had  operating  income  of
$13,410,000,  or 4.3% of net sales in the second  quarter of 2001  compared  to
operating  income of  $24,986,000,  or 8.2% of net sales, in the second quarter
of 2000.  Amortization  of goodwill was  $2,760,000 in both the second  quarter
of 2001 and the  second  quarter  of 2000.  Operating  income,  without  giving
effect to goodwill  amortization  in either year, was  $16,170,000,  or 5.2% of
net  sales,  in the  second  quarter  of 2001 and  $27,746,000,  or 9.1% of net
sales, in the second quarter of 2000.

    Interest  income was  $523,000  in the second  quarter of 2001  compared to
$806,000  in  the  second   quarter  of  2000.   The  decrease  was   primarily
attributable  to lower cash on hand and lower  interest rates during the second
quarter of Fiscal 2001, compared to the second quarter of Fiscal 2000.

    Interest  expense was  $1,719,000 in the second quarter of 2001 compared to
$1,830,000  in the second  quarter of 2000.  The  decrease in interest  expense
was  primarily  attributable  to a  decrease  in letter  of  credit  fees and a
reduction  in  amortization  of deferred  financing  costs  resulting  from the
Credit Facility entered into in the first quarter of Fiscal 2001.

    The income tax provision was  $5,815,000,  or 47.6% of income before income
taxes,  in the second  quarter of 2001,  compared to  $10,536,000,  or 44.0% of
income  before  income  taxes in the  second  quarter  of 2000.  The  effective
income tax rate for both periods was higher than the statutory  rate  primarily
as a result of non-deductible goodwill amortization.

    As a result  of the  foregoing  factors,  the  Company  had net  income  of
$6,399,000,  or 2.1% of net sales, for the second quarter of 2001,  compared to
net  income of  $13,426,000,  or 4.4% of net sales,  for the second  quarter of
2000.

    AnnTaylor   Stores   Corporation   conducts  no  business  other  than  the
management of Ann Taylor.

SIX MONTHS ENDED AUGUST 4, 2001 COMPARED TO THE SIX MONTHS ENDED JULY 29, 2000

    The  Company's  net sales in the first six months of Fiscal 2001  increased
to  $617,382,000  from  $583,320,000,  an  increase  of  $34,062,000  or  5.8%.
Comparable  store  sales  for the  first  six  months  of 2001  decreased  8.4%

                                       -10-

================================================================================
11


compared  to an  increase  of 1.4%  during  the same  period  in  Fiscal  2000.
Comparable  store sales by division  were down 11.1% for Ann Taylor  stores and
up  2.8%  for  Ann  Taylor  Loft  stores.  The  sales  increase  was  primarily
attributable  to  the  opening  of new  stores  offset,  in  part,  by the  net
decrease  in  comparable  store  sales.   Management   believes  that  the  net
decrease in comparable  store sales was the result of customer  dissatisfaction
with certain of the  Company's  product  offerings and  merchandise  assortment
available in Ann Taylor stores in the Spring season of 2001.

    Gross profit as a percentage  of net sales  increased to 50.5% in the first
six months of 2001 from 50.1% in the first six months of 2000.

     Selling, general and administrative expenses were 44.0% of net sales in the
first six months of 2001, compared to 39.7% of net sales in the first six months
of 2000, excluding a pre-tax nonrecurring charge of approximately $8,500,000, or
1.5% of net sales,  in connection  with an extensive  review  conducted with the
Company's  financial  and legal  advisors  of various  strategic  approaches  to
enhance  shareholder value. The increase in selling,  general and administrative
expenses as a percentage  of net sales was primarily  attributable  to decreased
leverage on fixed expenses  resulting from lower overall  comparable store sales
and also increases in tenancy and Ann Taylor Loft store operations expenses as a
percentage of net sales, due to expansion.

    As a  result  of  the  foregoing,  the  Company  had  operating  income  of
$34,584,000,  or 5.6% of net sales,  in the first six months of 2001,  compared
to operating  income,  after taking into account the  nonrecurring  charge,  of
$46,719,000,  or  8.0%  of  net  sales,  in  the  first  six  months  of  2000.
Amortization  of  goodwill  was  $5,520,000  in each of the first six months of
Fiscal  2001 and  Fiscal  2000.  Operating  income,  without  giving  effect to
goodwill  amortization,  was  $40,104,000,  or 6.5% of net  sales,  in the 2001
period and $52,239,000, or 9.0% of net sales, in the 2000 period.

    Interest  income  was  $858,000  in the  first six  months  of Fiscal  2001
compared to  $1,270,000  in the first six months of Fiscal  2000.  The decrease
was  primarily  attributable  to lower  cash on hand and lower  interest  rates
during the first six months of Fiscal  2001,  compared  to the first six months
of Fiscal 2000.

     Interest  expense  was  $3,499,000  in the first six months of Fiscal  2001
compared to $3,626,000  in the first six months of Fiscal 2000.  The decrease in
interest  expense was primarily  attributable  to a decrease in letter of credit
fees and a reduction in amortization of deferred  financing costs resulting from
the Credit Facility entered into in the first quarter of Fiscal 2001.


                                       -11-

================================================================================

12


    The income tax provision was $14,600,000,  or 45.7% of income before income
taxes, in the 2001 period,  compared to $19,655,000,  or 44.3% of income before
income  taxes,  in the 2000  period.  The  effective  income  tax rate for both
periods  differed from the statutory rate primarily  because of  non-deductible
goodwill amortization.

    As a result  of the  foregoing  factors,  the  Company  had net  income  of
$17,343,000,  or 2.8% of net sales, for the first six months of 2001,  compared
to net income of  $24,708,000  or 4.2% of net  sales,  for the first six months
of 2000.


FINANCIAL CONDITION

    For  the  first  six  months  of  2001,  net  cash  provided  by  operating
activities totaled  $41,712,000,  primarily as a result of earnings and noncash
charges.  Cash used by  investing  activities  during  the first six  months of
2001  amounted to  $45,976,000,  for the  purchase of property  and  equipment.
Cash  provided  by  financing  activities  during  the first six months of 2001
amounted  to  $1,958,000,  primarily  as a result of the  issuance  of  Company
common  stock  pursuant to employee  benefits  plans  offset,  in part,  by the
payment of  financing  costs and  payments  on the  mortgage  on the  Company's
distribution center.

    Merchandise  inventories were  $173,913,000 at August 4, 2001,  compared to
inventories of  $170,631,000  at February 3, 2001.  Merchandise  inventories at
August 4, 2001 and  February 3, 2001  included  approximately  $32,624,000  and
$33,469,000,   respectively,   of  inventory   associated  with  the  Company's
sourcing   division,   which  is  primarily  finished  goods  in  transit  from
factories.

    At August 4, 2001, there were no borrowings  outstanding under Ann Taylor's
$175,000,000   senior   secured   revolving   credit   facility   ("the  Credit
Facility").  Loans  outstanding  under the Credit  Facility at any time may not
exceed  $75,000,000.  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 rates against certain eligible assets.

    For Fiscal 2001, the Company's  capital  expenditures,  which are primarily
attributable to the Company's  store  expansion,  renovation and  refurbishment
programs,  and  investment  in  information  systems,  are  expected  to  total
approximately  $90,000,000,  of which  $45,976,000  were  incurred  for the six
months  ended  August 4, 2001.  The Company  has  reduced  its planned  capital
expenditures  for Fiscal 2001 due to a slowdown in real estate  development  on
a national  level.  Therefore,  a number of planned  store  openings  have been
postponed  to Fiscal  2002.  During  the first six months of Fiscal  2001,  the
Company  opened 3 new Ann Taylor  stores and 22 new Ann Taylor Loft stores.  In
addition,  the Company completed the expansion of 5 Ann Taylor stores.  For the
full fiscal year 2001,  the  Company now expects to open  approximately  18 Ann

                                      -12-

================================================================================
13


Taylor  stores and  approximately  60 new Ann Taylor Loft stores.  Although the
number of planned  Loft store  openings  was reduced from 70 to 60, the Company
has gained the  opportunity  to open a greater  number of Loft  stores in urban
centers.  Because  urban centers have a higher  productivity  rate than typical
Loft stores,  the Company  anticipates  reaching  initial planned sales volumes
for total new store growth for the year.

    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.

     In July 2001, the Financial  Accounting  Standards  Board  ("FASB")  issued
Statement  of   Financial   Accounting   Standards   ("SFAS")   141,   "Business
Combinations",  and SFAS 142, "Goodwill and Other Intangible  Assets".  SFAS 141
requires  that the  purchase  method  of  accounting  be used  for all  business
combinations  completed  after June 30,  2001 and  clarifies  the  criteria  for
recognition of intangible assets  separately from goodwill.  Management does not
believe  that the  adoption  of SFAS 141 will have an  impact  on the  Company's
consolidated financial position or consolidated results of operations.  SFAS 142
requires that ratable  amortization  of goodwill be replaced with periodic tests
of the goodwill's  impairment and that intangible  assets,  other than goodwill,
which have determinable  useful lives be amortized over that period. SFAS 142 is
effective for fiscal years beginning after December 15, 2001. Management intends
to adopt  SFAS 142 in  Fiscal  2002,  subject  to  independent  valuation  which
supports the carrying  value of such  long-lived  assets,  and estimates that it
will add approximately $11,000,000 and $0.35 annually to net income and earnings
per share, respectively.

     In July 2001, the FASB unanimously voted to issue SFAS 143, "Accounting for
Asset  Retirement   Obligations"  which  provides  accounting  requirements  for
retirement  obligations  associated with tangible long-lived assets. SFAS 143 is
effective for fiscal years  beginning  after June 15, 2002.  Management does not
believe  that the  adoption  of SFAS 143 will have a  significant  impact on the
Company's consolidated financial position or consolidated results of operations.


STATEMENT REGARDING FORWARD-LOOKING DISCLOSURES

    Sections of this  Quarterly  Report on Form 10-Q,  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


                                       -13-

================================================================================
14


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
the Company's Online Store; 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;  acts of war or terrorism in the United States or worldwide; or an
adverse  outcome of the  litigation  referred  to in Note 5 to the  Consolidated
Financial  Statements of the Company as of February 3, 2001, that materially and
adversely affects the Company's  consolidated  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.


                                 -14-


================================================================================
15


                          PART II. OTHER INFORMATION
                          --------------------------



ITEM 1. LEGAL PROCEEDINGS

      On April 26, 1996, alleged  stockholders of the Company filed a purported
class  action  lawsuit in the United  States  District  Court for the  Southern
District  of  New  York  (the  "District  Court"),  against  the  Company,  the
Company's  wholly owned  subsidiary  AnnTaylor,  Inc. ("Ann  Taylor"),  certain
former  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,   asserting  that  the   defendants   made  false  and  misleading
statements  about the  Company  and Ann Taylor  during  the  period  commencing
February  3, 1994  through  May 4,  1995 (the  "Putative  Class  Period").  The
complaint  sought,  among other things,  (1) certification as a class action on
behalf of all  purchasers  of common stock during the  Putative  Class  Period,
(2) an award of  compensatory  damages to the plaintiffs and purported  members
of  the  class,   pre-judgment  and  post-judgment   interest,  and  reasonable
attorneys' fees and (3) equitable and/or injunctive relief.

      The  District  Court  granted  the  defendants'  motions to  dismiss  the
complaint and a  subsequently  filed amended  complaint.  On June 21, 2000, the
United  States  Court  of  Appeals  for  the  Second  Circuit  (the  "Court  of
Appeals")  vacated the  dismissal  of the amended  complaint,  and remanded the
case to the District  Court with  instructions  to allow  plaintiffs to replead
their complaint,  and to reconsider  whether  plaintiffs'  allegations are pled
with  sufficient  particularity  to  satisfy  the  pleading  standards  of  the
Private  Securities  Litigation  Reform Act of 1995.  On or about  November 27,
2000,  the  United  States  Supreme  Court  denied the  petition  for a writ of
certiorari  filed by the  Company,  Ann Taylor and their former  directors  and
officers seeking review and reversal of the decision of the Court of Appeals.

      While this action was pending  before the Court of Appeals,  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
provided,   among  other  things,   for  the   establishment  by  the  settling
defendants  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.


                                   -15-

================================================================================
16


      Following  the decision of the Court of Appeals,  plaintiffs  elected not
to replead  their amended  complaint.  Accordingly,  on or about  September 29,
2000,  the Company,  Ann Taylor and their former  directors and officers  again
moved to dismiss the amended  complaint,  arguing  that it fails to plead fraud
with  sufficient  particularity  under the  standard  set forth by the Court of
Appeals  in its  June  21,  2000  decision.  On or about  July  18,  2001,  the
District Court denied the motion.  The parties are now conducting discovery.

      Due to the fact that the litigation is still in its  preliminary  stages,
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.



ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K


(a)   Exhibits:

            None



(b)   Reports on Form 8-K:

            None



                                    -16-

================================================================================
17

                                SIGNATURES
                                ----------



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


                                    AnnTaylor Stores Corporation



Date:   September 14, 2001          By: /s/J. Patrick Spainhour
        ------------------          ---------------------------
                                           J. Patrick Spainhour
                                           Chairman and Chief Executive
                                                   Officer




Date:   September 14, 2001          By: /s/James M. Smith
        ------------------          ---------------------
                                           James M. Smith
                                           Senior Vice President,
                                           Chief Financial Officer and
                                            Treasurer

                                -17-