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



                                 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 NOVEMBER 3, 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                               November 30, 2001
        -----                              -------------------
  COMMON STOCK, $.0068 PAR VALUE               29,172,732



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

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



                                INDEX TO FORM 10-Q
                                ------------------







                                                                   PAGE NO.
                                                                   --------
   PART I. FINANCIAL INFORMATION
   -----------------------------

      Item 1.Financial Statements

             Condensed Consolidated Statements of Operations
               for the Quarters and Nine Months Ended
               November 3, 2001 and October 28, 2000.................. 3
             Condensed Consolidated Balance Sheets at
               November 3, 2001 and February 3, 2001.................. 4
             Condensed Consolidated Statements of Cash Flows
               for the Nine Months Ended November 3, 2001 and
               October 28, 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 6.Exhibits and Reports on Form 8-K.........................15



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

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

ITEM 1.    FINANCIAL STATEMENTS

                         ANNTAYLOR STORES CORPORATION
                         ----------------------------
                CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                -----------------------------------------------
 FOR THE QUARTERS AND NINE MONTHS ENDED NOVEMBER 3, 2001 AND OCTOBER 28, 2000
                                  (unaudited)


                                        QUARTERS ENDED      NINE MONTHS ENDED
                                      ------------------    -----------------
                                      NOV. 3,    OCT. 28,   NOV. 3,   OCT. 28,
                                        2001       2000      2001       2000
                                      -------    -------    -------    -------
                                      (in thousands except per share amounts)

Net sales ........................   $310,804   $305,876   $928,187   $889,196
Cost of sales ....................    142,929    135,438    448,657    426,354
                                      -------    -------    -------    -------

Gross profit .....................    167,875    170,438    479,530    462,842
Selling, general and
   administrative expenses........    142,212    125,143    413,763    365,308
Amortization of goodwill .........      2,760      2,760      8,280      8,280
                                      -------    -------    -------    -------
Operating income .................     22,903     42,535     57,487     89,254
Interest income ..................        242        464      1,100      1,734
Interest expense .................      1,516      1,899      5,015      5,525
                                      -------    -------    -------    -------
Income before income taxes .......     21,629     41,100     53,572     85,463
Income tax provision .............      9,535     17,223     24,135     36,878
                                      -------    -------    -------    -------
    Net income ...................   $ 12,094   $ 23,877   $ 29,437   $ 48,585
                                      =======    =======    =======    =======

Basic earnings per share
   of common stock ................   $   0.42   $   0.83   $   1.02   $   1.69
                                       =======    =======    =======    =======
Diluted earnings per share
    of common stock ...............   $   0.40   $   0.78   $   1.00   $   1.61
                                       =======    =======    =======    =======


     SEE ACCOMPANYING NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.


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


                                                    NOV. 3,    FEBRUARY 3,
                                                     2001         2001
                                                   ---------    ---------
                       ASSETS                          (in thousands)
Current assets
  Cash and cash equivalents ....................   $   3,649    $  31,962
  Accounts receivable, net .....................      70,752       57,989
  Merchandise inventories ......................     224,810      170,631
  Prepaid expenses and other current assets ....      54,481       53,227
                                                   ---------    ---------
      Total current assets .....................     353,692      313,809
Property and equipment, net ....................     252,794      220,032
Goodwill, net ..................................     289,340      297,619
Deferred financing costs, net ..................       4,721        4,281
Other assets ...................................      18,250       12,374
                                                   ---------    ---------
      Total assets .............................   $ 918,797    $ 848,115
                                                   =========    =========


            LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
  Accounts payable .............................   $  72,300    $  65,903
  Accrued salaries and bonus ...................      10,798       12,960
  Accrued tenancy ..............................      10,959        9,800
  Gift certificates and merchandise
   credits redeemable ..........................      14,936       20,375
  Accrued expenses .............................      49,623       30,604
  Current portion of long-term debt ............      15,731        1,400
                                                   ---------    ---------
      Total current liabilities ................     174,347      141,042
Long-term debt, net ............................     117,516      116,210
Deferred lease costs and other liabilities .....      16,456       16,834

Stockholders' equity
  Common stock, $.0068 par value;
      120,000,000 shares authorized;
      32,184,255 and 31,834,088
      shares issued, respectively ..............         219          216
  Additional paid-in capital ...................     484,552      475,393
  Retained earnings ............................     219,530      190,093
  Deferred compensation on
      restricted stock .........................      (3,870)      (1,723)
                                                   ---------    ---------
                                                     700,431      663,979
      Treasury stock at cost,
        3,011,606 and 3,011,519
        shares, respectively ...................     (89,953)     (89,950)
                                                   ---------    ---------
      Total stockholders' equity ...............     610,478      574,029
                                                   ---------    ---------
      Total liabilities and stockholders' equity   $ 918,797    $ 848,115
                                                   =========    =========





       SEE ACCOMPANYING NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.

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

                       ANNTAYLOR STORES CORPORATION
                       ----------------------------
             CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
             -----------------------------------------------
     FOR THE NINE MONTHS ENDED NOVEMBER 3, 2001 AND OCTOBER 28, 2000
                               (unaudited)


                                                       NINE MONTHS ENDED
                                                       -----------------
                                                     NOVEMBER 3,  OCTOBER 28,
                                                        2001         2000
                                                       -------     -------
                                                         (in thousands)
Operating activities:
  Net income ......................................   $ 29,437    $ 48,585
  Adjustments to reconcile net income
   to net cash provided by
   operating activities:
    Provision for loss on accounts receivable .....      1,087         852
    Depreciation and amortization .................     31,330      25,035
    Amortization of goodwill ......................      8,280       8,280
    Non-cash interest .............................      3,021       3,179
    Amortization of deferred compensation .........        998       1,160
    Deferred income taxes .........................      2,025      (2,189)
    Loss on disposal of property and equipment ....      1,502       1,791
    Tax benefit from exercise of stock options ....        793         ---
    Changes in assets and liabilities:
      Receivables .................................    (13,850)    (13,457)
      Merchandise inventories .....................    (54,179)    (74,893)
      Prepaid expenses and other current assets ...     (2,192)      9,871
      Accounts payable ............................      6,397      20,232
      Accrued expenses ............................     12,577      21,385
      Other non-current assets and liabilities, net     (7,350)     (2,095)
                                                       -------     -------
  Net cash provided by operating activities .......     19,876      47,736
                                                       -------     -------
Investing activities:
  Purchases of property and equipment .............    (65,586)    (64,810)
                                                       -------     -------
  Net cash used by investing activities ...........    (65,586)    (64,810)
                                                       -------     -------
Financing activities:
  Net borrowings under revolving credit facility ..     14,250         ---
  Payment of deferred financing costs .............     (1,033)        (45)
  Payments on mortgage ............................     (1,040)       (965)
  Issuance of common stock, net ...................      5,220       2,232
                                                       -------     -------
  Net cash provided by financing activities .......     17,397       1,222
                                                       -------     -------
Net decrease in cash ..............................    (28,313)    (15,852)
Cash and cash equivalents, beginning of period ....     31,962      35,081
                                                       -------     -------
Cash and cash equivalents, end of period ..........   $  3,649    $ 19,229
                                                       =======     =======
Supplemental Disclosures of Cash Flow Information:

  Cash paid during the period for interest ........   $  1,522    $  1,563
                                                       =======     =======
  Cash paid during the period for income taxes ....   $ 11,984    $ 28,968
                                                       =======     =======


  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 Fiscal 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 and nine
months   ended   November  3,  2001  and  October  28,  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 Fiscal 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
                                          -------------------------------------------------------
                                               NOVEMBER 3, 2001            OCTOBER 28, 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   $12,094    28,946   $0.42     $23,877    28,791   $ 0.83
                                                               ====                          =====
EFFECT OF DILUTIVE SECURITIES
- ------------------------------
Stock options and restricted stock ....        --       182                  --       367
Convertible Debentures ................       648     2,404                 671     2,404
                                          -------    ------             -------   -------
DILUTED EARNINGS PER SHARE
- --------------------------
Income available to common stockholders   $12,742    31,532   $0.40     $24,548    31,562   $ 0.78
                                          =======    ======    ====     =======   =======    =====




                                                           NINE MONTHS ENDED
                                          -------------------------------------------------------
                                               NOVEMBER 3, 2001             OCTOBER 28, 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   $29,437    28,865   $1.02     $48,585    28,754   $ 1.69
                                                               ====                          =====
EFFECT OF DILUTIVE SECURITIES
- ------------------------------
Stock options and restricted stock ....        --       239                  --       242
Convertible Debentures ................     2,044     2,404               1,984     2,404
                                          -------    ------             -------   -------
DILUTED EARNINGS PER SHARE
- --------------------------
Income available to common stockholders   $31,481    31,508   $1.00     $50,569    31,400   $ 1.61
                                          =======    ======    ====     =======   =======    =====



    Options to purchase  1,122,340 and 1,100,340  shares of common stock during
the thirteen and thirty-nine  weeks ended November 3, 2001,  respectively,  and
809,250 and 956,170  shares  during the  thirteen and  thirty-nine  weeks ended
October 28, 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.

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

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




3.  LONG-TERM DEBT
    --------------

    The following summarizes long-term debt outstanding at November 3, 2001:

                                                     (in thousands)

       Mortgage........................................ $  1,610
       Net borrowings under revolving credit facility     14,250
       Convertible Debentures, net....................   117,387
                                                         -------
          Total debt .................................   133,247
       Less current portion...........................    15,731
                                                         -------
          Total long-term debt........................  $117,516
                                                        ========


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,  and  estimates  that it will add  approximately  $11,000,000  and  $0.35
annually to net income and earnings per share, respectively.

    In August 2001,  the FASB issued SFAS 144,  "Accounting  for the Impairment
or Disposal of Long-Lived  Assets" which  addresses the conditions  under which
an impairment  charge should be recorded  related to long-lived  assets,  other
than  goodwill,  to be held and  used,  as well as those to be  disposed  of by
sale or  otherwise.  SFAS 144 is  effective  for fiscal years  beginning  after
December  15,  2001.  Management  is  currently  assessing,  but  has  not  yet
determined,  the impact  the  adoption  of SFAS 144 will have 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    NINE MONTHS ENDED
                                      ------------------  -----------------
                                      NOV. 3,   OCT. 28,  NOV. 3,  OCT. 28,
                                       2001       2000     2001      2000
                                       ----       ----     ----      ----
Number of Stores:
   Open at beginning of period ......   500       430       478       405
   Opened during period .............    33        37        58        67
   Expanded during period*  .........     1         1         6         3
   Closed during period .............     1        --         4         5
   Open at end of period ............   532       467       532       467
Type of Stores Open at End of Period:
   Ann Taylor stores ................                       341       331
   Ann Taylor Loft stores ...........                       178       123
   Ann Taylor Factory Stores ........                        13        13

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


QUARTER ENDED NOVEMBER 3, 2001 COMPARED TO QUARTER ENDED OCTOBER 28, 2000

    The  Company's  net  sales  in the  third  quarter  of  2001  increased  to
$310,804,000  from  $305,876,000  in the  third  quarter  of  Fiscal  2000,  an
increase of $4,928,000  or 1.6%.  The increase is  attributable  to the opening
of new stores and the  expansion of certain  existing  stores offset by a 10.6%
decrease in  comparable  store  sales.  Comparable  store sales by division for
the third  quarter  ended  November  3, 2001  were  down  13.5% for Ann  Taylor
stores  and  up  0.6%  for  new  concept  Ann  Taylor  Loft  stores.  The  Loft
comparable  store sales  percentage  does not include 18 Ann Taylor Loft outlet
stores  or any  AnnTaylor  Factory  stores.  Management  believes  that the net
decrease  in  comparable  store  sales was,  in part,  the  result of  customer
dissatisfaction   with  certain  of  the   Company's   product   offerings  and
merchandise  assortment  available in Ann Taylor stores in the third quarter of
Fiscal 2001.  This  situation  was  worsened by an overall  reduction in client
spending caused by the current economic  environment,  as well as the impact of
the events of September 11, 2001.

    Gross profit as a percentage  of net sales  decreased to 54.0% in the third
quarter of Fiscal  2001 from 55.7% in the third  quarter of Fiscal  2000.  This
decrease was  primarily due to higher  promotional  sales  activity,  offset in
part  by  higher  margin  achieved  on  full  price  sales  at  both  divisions
throughout the quarter.

    Selling,  general  and  administrative  expenses  represented  45.8% of net
sales in the third  quarter of Fiscal  2001,  compared to 40.9% of net sales in
the third  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 negative

                                      -9-
================================================================================
10


comparable  store  sales and  increases  in tenancy  and Ann Taylor  Loft store
operations expenses due to expansion.

    As a  result  of  the  foregoing,  the  Company  had  operating  income  of
$22,903,000,  or 7.4% of net  sales,  in the  third  quarter  of  Fiscal  2001,
compared to  operating  income of  $42,535,000,  or 13.9% of net sales,  in the
third  quarter of Fiscal  2000.  Amortization  of goodwill  was  $2,760,000  in
both the third  quarter of Fiscal  2001 and the third  quarter of Fiscal  2000.
Operating  income,  without  giving effect to goodwill  amortization  in either
year,  was  $25,663,000,  or 8.3% of net sales,  in the third quarter of Fiscal
2001 and  $45,295,000,  or 14.8% of net sales,  in the third  quarter of Fiscal
2000.

    Interest  income was $242,000 in the third  quarter of Fiscal 2001 compared
to $464,000 in the third  quarter of Fiscal 2000.  The  decrease was  primarily
attributable  to lower cash on hand and lower  interest  rates during the third
quarter of Fiscal 2001, compared to the third quarter of Fiscal 2000.

    Interest  expense was  $1,516,000  in the third  quarter of Fiscal 2001 and
$1,899,000  in the third  quarter 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.

    The income tax provision was  $9,535,000,  or 44.1% of income before income
taxes, in the third quarter of Fiscal 2001,  compared to $17,223,000,  or 41.9%
of income  before  income  taxes,  in the third  quarter  of Fiscal  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
$12,094,000,  or 3.9% of net  sales,  for the third  quarter  of  Fiscal  2001,
compared  to net income of  $23,877,000,  or 7.8% of net  sales,  for the third
quarter of Fiscal 2000.

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


NINE MONTHS ENDED  NOVEMBER 3, 2001  COMPARED TO NINE MONTHS ENDED  OCTOBER 28,
2000

    The Company's  net sales in the first nine months of Fiscal 2001  increased
to  $928,187,000  from  $889,196,000,  an  increase  of  $38,991,000,  or 4.4%.
Comparable  store  sales for the first  nine  months of Fiscal  2001  decreased
9.1%  compared to an  increase  of 1.0% during the same period in Fiscal  2000.
Comparable  store sales by division  were down 11.9  percent for Ann Taylor and

                                      -10-

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


up 2.0  percent  for new  concept  Ann  Taylor  Loft.  The sales  increase  was
primarily  attributable  to the  opening  of new stores  and the  expansion  of
existing  stores  offset,  in part,  by the net  decrease in  comparable  store
sales.  Management  believes  that the net decrease in  comparable  store sales
was,  in part,  the  result of  customer  dissatisfaction  with  certain of the
Company's  product  offerings  and  merchandise  assortment  available  in  Ann
Taylor  stores  during  the  first  nine  months  of Fiscal  2001.  An  overall
reduction in client spending  caused by the current  economic  environment,  as
well as the impact of the events of  September  11, 2001,  further  contributed
to the decrease.

    Gross profit as a percentage  of net sales  decreased to 51.7% in the first
nine  months of  Fiscal  2001 from  52.0% in the  first  nine  months of Fiscal
2000.

    Selling,  general and  administrative  expenses  were 44.6% of net sales in
the first nine  months of Fiscal  2001,  compared  to 40.1% of net sales in the
first nine months of Fiscal 2000,  excluding a pre-tax  nonrecurring  charge of
approximately   $8,500,000  or  1.0%  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
negative  comparable  store sales and  increases in tenancy and Ann Taylor Loft
store operations expenses due to expansion.

    As a  result  of  the  foregoing,  the  Company  had  operating  income  of
$57,487,000,  or 6.2% of net sales,  in the first nine  months of Fiscal  2001,
compared  to  operating  income,  after  taking into  account the  nonrecurring
charge,  of  $89,254,000,  or 10.0% of net sales,  in the first nine  months of
Fiscal  2000.  Amortization  of goodwill  was  $8,280,000  in each of the first
nine months of Fiscal 2001 and Fiscal 2000.  Operating  income,  without giving
effect to goodwill  amortization,  was  $65,767,000,  or 7.1% of net sales,  in
the Fiscal 2001 period and  $97,534,000,  or 11.0% of net sales,  in the Fiscal
2000 period.

    Interest  income was  $1,100,000  in the first nine  months of Fiscal  2001
compared to  $1,734,000  in the first nine months of Fiscal 2000.  The decrease
was  primarily  attributable  to lower  cash on hand and lower  interest  rates
during  the first  nine  months  of Fiscal  2001,  compared  to the first  nine
months of Fiscal 2000.

    Interest  expense  was  $5,015,000  in the first nine months of Fiscal 2001
compared to  $5,525,000  in the first nine 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 $24,135,000,  or 45.1% of income before income
taxes, in the Fiscal 2001 period,  compared to $36,878,000,  or 43.2% of income
before  income  taxes,  in the Fiscal 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
$29,437,000,  or 3.2% of net sales,  for the first nine months of Fiscal  2001,
compared  to net income of  $48,585,000,  or 5.5% of net  sales,  for the first
nine months of Fiscal 2000.


FINANCIAL CONDITION

    For the first nine months of Fiscal  2001,  net cash  provided by operating
activities  totaled  $19,876,000,  primarily as a result of earnings,  non-cash
charges, and increases in accounts payable and accrued  liabilities,  partially
offset by increases in merchandise  inventories and accounts  receivable.  Cash
used for  investing  activities  during  the first nine  months of Fiscal  2001
amounted to  $65,586,000,  for the  purchase of property  and  equipment.  Cash
provided by  financing  activities  during the first nine months of Fiscal 2001
amounted to  $17,397,000,  primarily  as a result of net  borrowings  under the
Company's  Revolving  Credit  Facility and the issuance of Company common stock
pursuant  to employee  benefit  plans,  offset in part by mortgage  payments on
the Company's distribution center and deferred financing costs.

    Merchandise  inventories were $224,810,000 at November 3, 2001, compared to
inventories of  $170,631,000  at February 3, 2001.  Merchandise  inventories at
November 3, 2001 and February 3, 2001 included  approximately  $22,216,000  and
$33,469,000,   respectively,   of  inventory   associated  with  the  Company's
sourcing   division,   which  is  primarily  finished  goods  in  transit  from
factories.  The increase in  inventories  resulted  principally  from inventory
to support 58 new stores  opened since the  beginning of the year and increased
inventory  in  anticipation  of fourth  quarter  selling.  On a per square foot
basis,  inventories  at the end of the third quarter of Fiscal 2001,  excluding
inventories   attributable  to  the  Company's  sourcing  division,  were  down
approximately 9% compared to the same period last year.

    At November 3, 2001,  there was  $14,250,000 in net borrowings  outstanding
under  AnnTaylor'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

                                      -12-

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


programs,  and the  investment in  information  systems,  are expected to total
approximately  $83,000,000.  For  the  nine  months  ended  November  3,  2001,
capital  expenditures  of  $65,586,000  were  incurred.  During  the first nine
months of Fiscal 2001,  the Company  opened 9 new Ann Taylor  stores and 49 new
Ann Taylor Loft stores.  In addition,  the Company completed the expansion of 6
existing Ann Taylor  stores,  closed 2 Ann Taylor Loft Outlet  stores and 2 Ann
Taylor  Factory  stores,  and  converted 2 Ann Taylor Loft Outlet stores to Ann
Taylor Factory  stores.  For the remainder of Fiscal 2001, the Company  expects
to open one  additional  Ann Taylor  store and 8  additional  Ann  Taylor  Loft
stores.

    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  Revolving  Credit  Facility.  The Company  believes  that cash
flow from operations and funds  available  under the Revolving  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,  and  estimates  that it will add  approximately  $11,000,000  and  $0.35
annually to net income and earnings per share, respectively.

    In August 2001,  the FASB issued SFAS 144,  "Accounting  for the Impairment
or Disposal of Long-Lived  Assets" which  addresses the conditions  under which
an impairment  charge should be recorded  related to long-lived  assets,  other
than  goodwill,  to be held and  used,  as well as those to be  disposed  of by
sale or  otherwise.  SFAS 144 is  effective  for fiscal years  beginning  after
December  15,  2001.  Management  is  currently  assessing,  but  has  not  yet
determined,  the impact  the  adoption  of SFAS 144 will have on the  Company's
consolidated financial position or consolidated results of operations.

                                      -13-
================================================================================
14


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
Operation  contain  various  forward-looking  statements  made  pursuant to the
safe harbor  provisions  of the  Private  Securities  Litigation  Reform Act of
1995.   The   forward-looking   statements   may   use  the   words   "expect",
"anticipate",  "plan", "intend", "project",  "believe" and similar expressions.
These  forward-looking  statements  reflect the Company's current  expectations
concerning  future  events  and  actual  results  may  differ  materially  from
current   expectations  or  historical   results,   any  such   forward-looking
statements are subject to various risks and  uncertainties,  including  failure
by the Company to predict accurately customer fashion  preferences;  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 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;
and other  factors set fourth in the  Company's  Form 10-K and all filings with
the SEC made by the  Company  after the  filing of the Form 10-K.  The  Company
does not  assume  any  obligation  to  update  or  revise  any  forward-looking
statements at any time for any reason.


                                      -14-
================================================================================
15


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



ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K


    (a)     Exhibits:

               None



    (b)     Reports on Form 8-K:

               None


                                      -15-

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

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




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




                                      -16-