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


                      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 FEBRUARY 2, 2002


                                      OR
                                      --

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

                         Commission File No. 1-107384
                         ----------------------------

                         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 1, 2002 was $1,179,296,764.

      The number of shares of the registrant's  common stock  outstanding as of
March 1, 2002 was 29,316,909.

                     DOCUMENTS INCORPORATED BY REFERENCE:

      Portions of the Registrant's Proxy Statement for the Registrant's 2001
Annual Meeting of Stockholders to be held on May 2, 2002 are incorporated by
reference into Part III.


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

================================================================================
1




                                        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"
and "Ann Taylor Loft" brand names.  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.  Unless  the  context  indicates
otherwise,  all  references  herein to the Company  include the Company and its
wholly owned subsidiaries.

      As of February  2, 2002,  the Company  operated  538 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  342 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  professional  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  February  2,  2002,  the  Company  operated  186 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
and work  environment,  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.  In 1998,  the Company
began opening Ann Taylor Loft stores  outside the factory  outlet  environment,
in  regional  malls,  strip  shopping  centers  and  urban and  village  street
locations.  At  February 2, 2002,  168 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.

      As of February 2, 2002,  the Company also operated 10 Ann Taylor  Factory
stores in factory  outlet  centers.  The  Company  plans to convert  all 18 Ann
Taylor Loft outlet  stores to Ann Taylor  Factory  stores  during  Fiscal 2002.
The Ann Taylor  Factory  outlet  stores will then serve as a  brand-appropriate
clearance  vehicle  for  merchandise  from both Ann Taylor and Ann Taylor  Loft
stores and will also handle an increasing  assortment of current  season styles
created  uniquely for these stores and sold under the Ann Taylor  Factory store
label.

     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

================================================================================
2


and Ann Taylor Loft stores. In Fiscal 2001, the Company discontinued its line of
color  cosmetics.   See  "Management's  Discussion  and  Analysis  of  Financial
Condition and Results of Operations - Fiscal 2001 Compared to Fiscal 2000".

      In Fiscal 2000, the Company launched anntaylor.com,  (the "Online Store")
making Ann Taylor  merchandise  available  for direct  retail sale to customers
over the  Internet.  The  Online  Store was  designed  as an  extension  of the
in-store  experience  and offers a wide  selection of each  season's Ann Taylor
stores'  collection.  Although the  Company's  Online Store did not achieve the
expected  sales  volume  during  Fiscal  2001,  the Company  believes  that the
Online Store  further  builds the Ann Taylor  brand and enhances the  Company's
relationships  with customers,  as well as creates the opportunity for sales to
new and  existing  customers.  See  "Management's  Discussion  and  Analysis of
Financial  Condition  and  Results of  Operations  - Fiscal  2001  Compared  to
Fiscal 2000" for  information  regarding the asset  write-off  associated  with
the Company's Online Store.


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 216 manufacturers and
vendors,   none  of  which   accounted  for  more  than  5%  of  the  Company's
merchandise   purchases  in  Fiscal  2001.   The   Company's   merchandise   is
manufactured  in over 25  countries,  with  approximately  27% of the Company's
merchandise  manufactured in China, 16% in Korea,  13% in the Philippines,  and
9% in Hong Kong.  Any event  causing a sudden  disruption of  manufacturing  or
imports  from  China,  Korea,  the  Philippines  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  or
acts of war or terrorism in the United States or  worldwide,  if it affects the
production,   shipment  or  receipt  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,  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.

                                      -2-
================================================================================
3


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  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.

      In Fiscal  2001,  inventory  turned  4.7 times  compared  to 4.9 times in
Fiscal 2000 and 4.8 times in Fiscal  1999.  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.

      The   Company's   comprehensive    merchandising    information   system,
implemented  in  Fiscal  2000,   provides  improved  systems  support  for  the
Company's merchandising functions.  This system serves as the Company's central
source  of  information  regarding  merchandise  items,  inventory  management,
purchasing, 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  "Information
Systems" and  "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 February 2, 2002,  the Company  operated 538 stores  throughout the
United  States,  the District of Columbia  and Puerto  Rico,  of which 342 were
Ann Taylor  stores,  186 were Ann Taylor  Loft  stores,  and 10 were Ann Taylor
Factory Stores.

      The  average  Ann Taylor  store is  approximately  5,000  square  feet in
size.  The  Company  also has  three  flagship  Ann  Taylor  stores in New York
City,  San Francisco  and Chicago,  which  represent the fullest  assortment of
Ann  Taylor  merchandise.  In Fiscal  2001,  the  Company  opened 10 Ann Taylor
stores that  averaged  approximately  4,700  square feet.  In Fiscal 2002,  the
Company plans to open  approximately  7 Ann Taylor  stores,  which are expected
to average approximately 4,800 square feet.

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


      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,  strip  shopping  centers  and urban and  village
street  locations  average  approximately  6,000 square  feet.  In Fiscal 2001,
the  Company  opened 57 Ann Taylor  Loft  stores  that  averaged  approximately
6,200 square feet. In Fiscal 2002,  the Company  expects to open  approximately
38 Ann Taylor Loft stores,  primarily in regional  malls,  life style  centers,
shopping  centers and street  locations.  These  stores are expected to average
approximately 5,600 square feet.

      The Company's 10 Ann Taylor  Factory  Stores,  located in factory  outlet
centers,  average 8,000 square feet. As mentioned  above,  the Company plans to
convert all Ann Taylor Loft outlet stores to Ann Taylor  Factory  stores during
Fiscal 2002.

      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") and Ann Taylor Loft stores ("ATL") over the past five
years:



       TOTAL STORES                    NO.      NO.
         OPEN AT      NO. STORES     STORES   STORES
        BEGINNING   OPENED DURING   EXPANDED  CLOSED         NO. STORES OPEN
        OF           FISCAL YEAR     DURING   DURING          AT END OF
FISCAL  FISCAL      ------------     FISCAL   FISCAL          FISCAL YEAR
YEAR    YEAR        ATS ATFS  ATL    YEAR(A)  YEAR(A)  ATS  ATFS(B) ATL(B) TOTAL
- ----  -----------   --- ----  ---    ------   ------   ---  ------  -----  ----
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
2000..... 405        18  ---   63     4          8     332    13     133    478
2001..... 478        10  ---   57     6          7     342    10     186    538
____________

(a) All stores expanded and all stores closed were ATS stores, except
    that in 2001, five stores closed were ATFS stores, and two stores closed
    were ATL stores; in 2000, two stores closed were ATL stores and one store
    closed was an ATFS store; in 1998 one store closed was an ATFS store; and
    in 1997 nine of the Company's former Ann Taylor Studio shoe stores closed.
    In addition, two stores closed in 2000 and four stores closed in 1999 were
    ATS stores that were replaced in the same locations with new ATL stores.

(b) In 2001 and 2000,  two and three ATL stores located in factory outlet malls
    were converted to ATFS stores, respectively.


      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  ($452 per  square  foot in
Fiscal 2001) relative to other specialty apparel retailers.

      The Company has  invested  approximately  $180  million in its store base
since the  beginning  of  Fiscal  1997;  approximately  56% 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  Fiscal 2001 real  estate  expansion  plan  resulted in an
increase in the Company's total store square footage of  approximately  362,000
square feet (net of store closings),  or 13.4%,  from  approximately  2,695,000
square feet at the end of Fiscal 2000 to  approximately  3,057,000  square feet
at the end of Fiscal  2001.  In Fiscal  2002,  the Company  intends to increase
store  square   footage  by   approximately   246,000  square  feet,  or  8.0%,
representing   approximately  7  new  Ann  Taylor  stores,   the  expansion  or
relocation of approximately  one existing Ann Taylor store,  and  approximately
38 new Ann Taylor Loft stores.

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


      Capital  expenditures  for the  Company's  Fiscal  2001  store  expansion
program, net of landlord construction  allowances,  totaled approximately $52.4
million,    including   expenditures   for   store   refurbishing   and   store
refixturing.  The Company  expects  that  capital  expenditures  for its Fiscal
2002 store expansion program,  net of landlord  construction  allowances,  will
be approximately $33.2 million,  including  expenditures for store refurbishing
and refixturing.

      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".


INFORMATION SYSTEMS

      In  Fiscal  2000,  the  Company   implemented   its  core   merchandising
information  system referred to above under "Inventory  Control and Merchandise
Allocation".  In Fiscal 2001, the Company  completed the renovation  project at
its  distribution  center,   located  in  Louisville,   Kentucky,  to  optimize
physical  capacity and decrease the amount of time it takes to get  merchandise
to the stores.  During this project,  the Company  replaced the software of the
sorting  equipment  to  provide  for  greater  operational   stability  of  the
equipment  and improved  accuracy of product  distribution.  Additionally,  the
Company  implemented  a  warehouse   management  system  which  integrates  the
receiving,  picking,  sorting,  packing and shipping  systems.  This allows the
work  to  be  more  effectively   managed  in  the  distribution   center.  The
integration  of the receiving  system in the warehouse  management  system with
the core  merchandising  system  establishes the platform for future  receiving
enhancements.


CUSTOMER CREDIT

      Customers may pay for merchandise  with cash,  personal  checks,  the Ann
Taylor  credit  card,  or credit  cards  issued by third  parties.  Credit card
sales  were  84.4% of net  sales in Fiscal  2001,  83.9% of net sales in Fiscal
2000,  and 80.5% of net  sales in Fiscal  1999.  In Fiscal  2001,  12.2% of net
sales  were made with the Ann  Taylor  credit  card,  and 72.2%  were made with
third-party  credit  cards.  As of February 2, 2002,  the  Company's Ann Taylor
credit card  accounts  receivable  totaled  $55,412,000,  net of allowance  for
doubtful  accounts.  Accounts  written  off in Fiscal  2001 were  approximately
$1,501,000, or 0.1% of net sales.

      On  February  4, 2002,  the  Company  sold its  proprietary  credit  card
portfolio  to  World   Financial   Network   National  Bank  (the  "Bank")  and
contracted  with  Alliance  Data  Systems  Corporation   ("ADS"),   the  Bank's
affiliated  servicer,   to  provide  private  label  credit  card  services  to
proprietary  Ann Taylor  credit  card  customers.  The  Company  believes  that
having ADS  provide  these  services  rather  than  continuing  to handle  this
program in-house will further  strengthen the Company's  relationship  with its
clients  and  aid  in  the  growth  of  the  Ann  Taylor   credit   card.   See
"Management's  Discussion  and Analysis of Financial  Condition  and Results of
Operations - Liquidity and Capital Resources".


BRAND BUILDING AND MARKETING

      The  Company  believes  that  its Ann  Taylor  brand  is  among  its most
important   assets.   The   ability   of  the   Company  to  evolve  its  brand
continuously  to appeal to the  changing  needs and  priorities  of its  target
customer base is a key source of  competitive  advantage.  All aspects of brand
development,   including  product  design,  store  merchandising  and  shopping
environments,  channels of  distribution,  and marketing and  advertising,  are
controlled   by  the   Company.   The  Company   continues  to  invest  in  the
development  of  its  brand  through,  among  other  things,  client  research,
advertising,  in-store  marketing,  direct  mail  marketing,  and its  internet
presence.   The  Company   also  makes   investments   to  enhance  the  client
experience  through the opening of new stores,  the expansion and remodeling of
existing stores, and a focus on client service.


                                   -5-
================================================================================
6


      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,  as well as  through
direct mail marketing and in-store  presentation.  Marketing  expenditures as a
percentage  of sales were 2.4% in Fiscal 2001,  2.5% in Fiscal 2000 and 2.4% in
Fiscal 1999.


TRADEMARKS AND SERVICE MARKS

      The "AnnTaylor" and "AnnTaylor  Loft"  trademarks are registered with the
United  States Patent and  Trademark  Office and with the trademark  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.


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,  catalog and  internet  businesses  that offer  similar  categories  of
merchandise.  The  Company  believes  that its focused  merchandise  selection,
exclusive  fashions,  personalized  service,  wardrobing advice 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
"upper-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 February 2, 2002, the Company had  approximately  9,500  employees,
of whom 2,600 were full-time  salaried  employees,  1,900 were full-time hourly
employees  and 5,000  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,  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

                                      -6-
================================================================================
7


of war or terrorism in the United  States or  worldwide;  and other factors that
materially or adversely affect the Company's  financial  condition.  The Company
does  not  assume  any  obligation  to  update  or  revise  any  forward-looking
statements at any time for any reason. See "Management's Discussion and Analysis
of  Financial   Condition  and  Results  of  Operations  -  Statement  Regarding
Forward-Looking Disclosures".


ITEM 2. PROPERTIES

      As of February 2, 2002,  the Company  operated  538 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
                   ------------               ------

                   2002 - 2004................. 55
                   2005 - 2007.................140
                   2008 - 2010.................202
                   2011 and later..............141

      Ann Taylor leases  corporate  offices at 142 West 57th Street in New York
City,  containing  approximately  143,000 square feet and approximately  93,000
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 2004.

      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

      The Company  settled the purported  class action  lawsuit  pending in the
United  States  District  Court for the  Southern  District of New York against
the  Company,  its wholly  owned  subsidiary  and certain  former  officers and
directors.  Finalization  of the settlement is subject to Court  approval.  The
complaint  alleged that the  defendants  made false and  misleading  statements
about the  Company and its  subsidiary  from  February  3, 1994  through May 4,
1995. The net cost to the Company,  after  application  of insurance  proceeds,
will be  approximately  $3.3  million.  The  decision to settle this action was
not an admission of any wrongdoing,  but reflected the significant  legal fees,
other  expenses and  management  time that would have to be devoted to continue
to vigorously defend it in the courts.

      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
consolidated  financial  position,   consolidated  results  of  operations,  or
liquidity of the Company.


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

      None.

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


                                    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 March 1, 2002 was 564.  The  following  table  sets forth the high and
low sale  prices for the common  stock on the New York  Stock  Exchange  during
Fiscal 2001 and Fiscal 2000.

                                                 Market  Price
                                                  High    Low
                                                  ----    ---
        FISCAL YEAR 2001
         Fourth quarter........................ $39.35   $23.80
         Third quarter.........................  35.70    21.10
         Second quarter........................  39.29    29.25
         First quarter.........................  30.90    23.25
        FISCAL YEAR 2000
         Fourth quarter........................ $39.38   $18.25
         Third quarter.........................  44.88    24.75
         Second quarter........................  39.38    19.13
         First quarter.........................  28.63    15.00


      The Company has never paid cash  dividends  on the common  stock and does
not  intend  to pay cash  dividends  in the  foreseeable  future.  As a holding
company,  the Company's  ability 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  consolidated  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  historical  consolidated income statement and consolidated
balance  sheet  information  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  February  2, 2002,  February  3, 2001 and  January  29,  2000 and
consolidated  balance  sheets as of February 2, 2002 and  February 3, 2001,  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, 2001 which had 53 weeks.


                                   -8-
================================================================================
9



                                                                         FISCAL YEARS ENDED
                                                   -------------------------------------------------------------------------
                                                      FEB. 2,         FEB. 3,       JAN. 29,       JAN. 30,       JAN. 31,
                                                       2002            2001            2000          1999           1998
                                                   -----------     -----------     -----------    -----------    -----------
                                                     (DOLLARS IN THOUSANDS, EXCEPT PER SQUARE FOOT DATA AND PER SHARE DATA)
                                                                                                  
CONSOLIDATED INCOME STATEMENT INFORMATION:


Net sales ......................................   $ 1,299,573     $ 1,232,776     $ 1,084,519    $   911,939    $   781,028
Cost of sales ..................................       651,808         622,036         536,014        455,724        411,756
                                                   -----------     -----------     -----------    -----------    -----------
Gross profit ...................................       647,765         610,740         548,505        456,215        369,272
Selling, general and administrative expenses ...       576,584         501,460         414,315        350,522        308,780
Retirement of assets (a)  ......................           ---             ---             ---           3,633           ---
Amortization of goodwill (b) ...................        11,040          11,040          11,040         11,040         11,040
                                                   -----------     -----------     -----------    -----------    -----------
Operating income ...............................        60,141          98,240         123,150         91,020         49,452
Interest income ................................         1,390           2,473           4,378          2,241          1,157
Interest expense (c) ...........................         6,869           7,315          11,814         20,358         21,146
                                                   -----------     -----------     -----------    -----------    -----------
Income before income taxes and
extraordinary loss .............................        54,662          93,398         115,714         72,903         29,463
Income tax provision ...........................        25,557          41,035          50,221         33,579         17,466
                                                   -----------     -----------     -----------    -----------    -----------
Income before extraordinary loss ...............        29,105          52,363          65,493         39,324         11,997
Extraordinary loss (d) .........................           ---             ---             962            ---            173
                                                   -----------     -----------     -----------    -----------    -----------
Net income .....................................   $    29,105     $    52,363     $    64,531    $    39,324    $    11,824
                                                   ===========     ===========     ===========    ===========    ===========
Basic earnings per share before
  extraordinary loss............................   $      1.01     $      1.83     $      2.25    $      1.53    $      0.47
Extraordinary loss per share (d) ...............           ---             ---            0.03            ---           0.01
                                                   -----------     -----------     -----------    -----------    -----------
Basic earnings per share.......................    $      1.01     $      1.83     $      2.22    $      1.53    $      0.46
                                                   ===========     ===========     ===========    ===========    ===========
Diluted earnings per share before
  extraordinary loss............................   $      1.00     $      1.76     $      2.08    $      1.44    $      0.47
Extraordinary loss per share (d) ...............           ---             ---            0.03            ---           0.01
                                                   -----------     -----------     -----------    -----------    -----------
Diluted earnings per share .....................   $      1.00     $      1.76     $      2.05    $      1.44    $      0.46
                                                   ===========     ===========     ===========    ===========    ===========
Weighted average shares outstanding (in 000s) ..        28,883          28,608          29,021         25,715         25,628
Weighted average shares outstanding,
assuming dilution (in 000s) ....................        31,511          31,221          32,849         31,006         25,693

CONSOLIDATED OPERATING INFORMATION:
Percentage increase (decrease) in comparable
  store sales (e) ..............................          (6.1)%          (0.5)%           8.4%           7.9%          (5.5)%
Net sales per gross square foot (f) ............   $       452     $       496     $       502    $       474    $       445
Number of stores:
Open at beginning of period ....................           478             405             365            324            309
Opened during the period .......................            67              81              47             45             27
Expanded during the period .....................             6               4               8              8              9
Closed during the period .......................             7               8               7              4             12
Open at the end of the period ..................           538             478             405            365            324
Total store square footage at end of period ....     3,057,000       2,695,000       2,280,000      2,038,000      1,808,000
Capital expenditures............................   $    83,693     $    83,310     $    53,409    $    45,131    $    22,945
Depreciation and amortization including
goodwill (b)....................................   $   54,569      $    46,073     $    41,387    $    39,823    $    38,843
Working capital turnover (g) ...................          7.2x             7.6x            6.8x           6.3x           6.5x
Inventory turnover (h) .........................          4.7x             4.9x            4.8x           5.0x           5.1x

CONSOLIDATED BALANCE SHEET INFORMATION
 (AT END OF PERIOD):
Working capital (i)...... .......................  $   189,239     $   172,767     $   151,368    $   168,708    $   122,181
Goodwill, net (b) ...............................      286,579         297,619         308,659        319,699        330,739
Total assets ....................................      882,986         848,115         765,117        775,417        683,661
Total debt ......................................      119,530         117,610         115,785        105,157        106,276
Preferred securities ............................          ---             ---             ---         96,624         96,391
Stockholders' equity ............................      612,129         574,029         515,622        432,699        384,107



                                          (Footnotes on following page)

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


(Footnotes  for  preceding  page.   Unless   otherwise  noted,  all  per  share
information is presented on a diluted basis.)



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

(b) 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 has been  amortized on a  straight-line  basis
    through  the  end of  Fiscal  2001  using  an  assumed  40  year  life.  In
    addition,  as a result of the September 1996  acquisition of the operations
    that became the Company's sourcing division,  the Company recorded goodwill
    of  $38,430,000  that has been amortized on a  straight-line  basis through
    the end of Fiscal  2001 using an assumed 25 year  life.  The  Company  will
    adopt Statement of Financial  Accounting  Standards No. 142,  "Goodwill and
    Other  Intangible  Assets"  beginning in Fiscal 2002,  which  requires that
    ratable  amortization  of goodwill be replaced with  periodic  tests of the
    goodwill's   impairment.   In  connection   with  this,   the  Company  has
    determined  that the carrying  value of its goodwill at February 2, 2002 is
    not impaired.

(c) Includes non-cash interest expense of $4,140,000,  $4,247,000,  $3,026,000,
    $1,290,000,  and  $1,419,000,  in Fiscal 2001,  2000,  1999, 1998 and 1997,
    respectively,  from amortization of deferred financing costs and, in Fiscal
    1999, 2000, and 2001, accretion of original issue discount.

(d) 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.

(e) 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.  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.  In addition,  in a year with 53 weeks,  sales in the
    last week of that year are not  included in  determining  comparable  store
    sales; therefore,  comparable store sales for Fiscal 2000 reflect a 52-week
    period.

(f) Net sales per gross  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.

(g) 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.

(h) 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.  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.

(i) Includes  current  portion of  long-term  debt of  $1,250,000,  $1,400,000,
    $1,300,000,  $1,206,000 and $1,119,000,  in Fiscal 2001,  2000,  1999, 1998
    and 1997, respectively.

                                      -10-
================================================================================
11



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
                                              -------------------------------------------
                                                  2001            2000          1999
                                              -----------     -----------     -----------
                                              (52 weeks)       (53 weeks)     (52 weeks)
                                                                     
Net sales ($000) ..........................   $ 1,299,573     $ 1,232,776     $ 1,084,519
Total net sales increase
    percentage (52-week basis) ............           6.8%           12.2%           18.9%
Comparable store sales increase
  (decrease) percentage (52-week basis) ...          (6.1)%          (0.5)%           8.4%
Net sales per average gross square foot ...   $       452     $       496     $       502
Total store square footage at end of period     3,057,000       2,695,000       2,280,000
Number of:
  New stores ..............................            67              81              47
  Expanded stores .........................             6               4               8
  Closed stores ...........................             7               8               7
Total stores open at end of period ........           538             478             405



      The  Company's  net  sales do not show  significant  seasonal  variation,
although  net sales in the fourth  quarter have  historically  been 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  consolidated  income  statement  data
expressed as a percentage of net sales for the periods indicated:

                                          FISCAL YEAR
                                     -----------------------
                                      2001     2000     1999
                                     -----    -----    -----
Net sales ......................     100.0%   100.0%   100.0%
Cost of sales ..................      50.2     50.5     49.4
                                     -----    -----    -----
    Gross profit ...............      49.8     49.5     50.6
Selling, general and
  administrative expenses ......      44.4     40.7     38.2
Amortization of goodwill .......       0.8      0.9      1.0
                                     -----    -----    -----
    Operating income ...........       4.6      7.9     11.4
Interest income ................       0.1      0.2      0.4
Interest expense ...............       0.5      0.6      1.1
                                     -----    -----    -----
Income before income taxes
  and extraordinary loss .......       4.2      7.5     10.7
Income tax provision ...........       2.0      3.3      4.6
                                     -----    -----    -----
Income before extraordinary loss       2.2      4.2      6.1
Extraordinary loss .............        --       --      0.1
                                     -----    -----    -----
Net income .....................       2.2%     4.2%     6.0%
                                     =====    =====    =====


                                      -11-
================================================================================
12

FISCAL 2001 COMPARED TO FISCAL 2000

      The Company's net sales increased to $1,299,573,000  over  $1,232,776,000
in Fiscal 2000, an increase of  $66,797,000,  or 5.4%.  Comparable  store sales
for Fiscal  2001  decreased  6.1%,  compared  to a  decrease  of 0.5% in Fiscal
2000.  Total  sales for Fiscal  2001 were up 6.8% from  $1,216,808,000  for the
52-week  period  ended  January 27,  2001.  The sales  increase  was  primarily
attributable  to the  opening  of new  stores  and the  expansion  of  existing
stores,  partially  offset by the decrease in comparable  store sales in Fiscal
2001.  Management  believes  that the 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 Spring 2001  season.  Sales were also  impacted 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  margin  as  a   percentage   of  net  sales,   excluding   certain
nonrecurring  expenses described below,  increased to 50.2% in Fiscal 2001 from
49.5% in Fiscal  2000.  The increase in gross margin  reflects  higher  margins
achieved on full price and non-full price sales at both divisions,  offset,  in
part,  by higher  promotional  sales  activity in Fiscal  2001  compared to the
prior  year.  In  addition,  during the  fourth  quarter  of Fiscal  2001,  the
Company incurred a pre-tax  nonrecurring  charge of approximately  $17,000,000.
Approximately  $4,100,000 of this charge affected gross margin,  and related to
the inventory  write-off  associated with the discontinuation of the Ann Taylor
cosmetics  line, and inventory  costs  associated  with canceling  certain Fall
2001 and  Spring  2002  merchandise  orders.  The  remaining  $12,900,000  were
additional  selling,  general and  administrative  costs, as further  discussed
below.  After taking these  nonrecurring  charges into  account,  gross margin,
as a percentage of sales, was 49.8%.

      Selling,   general  and   administrative   expenses,   excluding  certain
nonrecurring  expenses  described  below,  were  $563,658,000,  or 43.4% of net
sales,  in Fiscal 2001,  compared to  $490,760,000,  or 39.8% of net sales,  in
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  comparable  store sales, and increases
in  tenancy  and  Loft  store  operations  expenses  due to  expansion.  Of the
$17,000,000  pre-tax   nonrecurring   charge  discussed  above,   approximately
$12,900,000  represented  increased selling,  general and administrative costs.
Approximately  $7,200,000 of the nonrecurring  charge related to the write-down
of certain  anntaylor.com  assets,  based upon projected cash flows, which were
not deemed  adequate to support  the  carrying  value of the assets  associated
with this  ongoing  business.  An  additional  $3,300,000  related to the cost,
net of insurance  proceeds,  of settling a class  action  lawsuit (see Item 3 -
"Legal  Proceedings").  The remaining  $2,400,000  represented the write-off of
certain  fixed  assets  related  to  the  discontinuation  of  the  Ann  Taylor
cosmetics  line, and severance  costs  associated  with  reductions made in the
Company's  store and home office  workforce.  After taking  these  nonrecurring
charges  into  account,  selling,  general and  administrative  expenses,  as a
percentage  of net  sales,  were  44.4%.  During  the first  quarter  of Fiscal
2000,  the  Company  incurred a pre-tax  nonrecurring  charge of  approximately
$8,500,000  in  connection  with  an  extensive   review   conducted  with  the
Company's  financial  and legal  advisors of various  strategic  approaches  to
enhance   shareholder  value.  In  the  fourth  quarter  of  Fiscal  2000,  the
Company  recorded a nonrecurring  pre-tax charge of $2,200,000  relating to the
costs  of the  Company's  obligations  under a  former  executive's  employment
contract with the Company,  in connection with the  executive's  resignation in
January 2001. After taking these  nonrecurring  charges into account,  selling,
general  and  administrative  expenses  for Fiscal  2000,  as a  percentage  of
sales, were 40.7%.

      Operating  income  decreased  to  $60,141,000,  or 4.6% of net sales,  in
Fiscal  2001,  from  $98,240,000,  or  7.9%  of  net  sales,  in  Fiscal  2000.
Amortization  of  goodwill  was  $11,040,000,  or 0.8% of net sales,  in Fiscal
2001,  compared  to  $11,040,000,  or  0.9%  of  net  sales,  in  Fiscal  2000.
Operating  income without giving effect to such  amortization  was $71,181,000,
or 5.4% of net sales,  in Fiscal 2001 and  $109,280,000,  or 8.8% of net sales,
in Fiscal 2000.

      Interest income was $1,390,000 in Fiscal 2001,  compared to $2,473,000 in
Fiscal  2000.  The decrease was  primarily  attributable  to lower cash on hand
and lower interest rates during Fiscal 2001 compared to Fiscal 2000.

                                      -12-
================================================================================
13


      Interest  expense was  $6,869,000 in Fiscal 2001,  compared to $7,315,000
in  Fiscal  2000.  The  weighted   average   interest  rate  on  the  Company's
outstanding indebtedness at February 2, 2002 was 3.75%.

      The income  tax  provision  was  $25,557,000,  or 46.8% of income  before
income  taxes in  Fiscal  2001,  compared  to  $41,035,000,  or 43.9% of income
before  income taxes in Fiscal 2000.  The  effective tax rates for both periods
were higher than the statutory rates,  primarily as a result of  non-deductible
goodwill expense.

      As a result of the  foregoing  factors,  the  Company  had net  income of
$29,105,000,  or 2.2% of net sales, for Fiscal 2001,  compared to net income of
$52,363,000, or 4.2% of net sales, for Fiscal 2000.


FISCAL 2000 COMPARED TO FISCAL 1999

      The Company's net sales increased to $1,232,776,000  over  $1,084,519,000
in Fiscal  1999,  an  increase  of  $148,257,000,  or 13.7%.  Comparable  store
sales for Fiscal  2000  decreased  0.5%,  compared  to an  increase  of 8.4% in
Fiscal 1999.  Total sales for the 52-week  period  ended  January 27, 2001 were
up 12.2% to  $1,216,808,000,  compared to the same period in Fiscal  1999.  The
sales  increase  was  primarily  attributable  to the opening of new stores and
the  expansion  of  existing  stores,  partially  offset by a net  decrease  in
comparable  store sales in Fiscal 2000.  Management  believes that the decrease
in  comparable  store  sales was the result of  customer  dissatisfaction  with
certain of the Company's  product  offerings and merchandise  assortment in the
Fall 2000 season.

      Gross  profit as a percentage  of net sales  decreased to 49.5% in Fiscal
2000 from  50.6% in Fiscal  1999.  This  decrease  in gross  margin  reflects a
higher  markdown  rate on goods sold below full price and the sale of a greater
amount of goods below full price as a percentage of sales,  most  significantly
in the  fourth  quarter  of Fiscal  2000,  compared  to the prior  year.  These
decreases  were  offset,   in  part,  by  higher  gross  margins   achieved  on
merchandise   that  was  sold  at  full   price,   attained   through   ongoing
efficiencies   achieved  through   continued   improvements  in  the  Company's
sourcing, merchandising, and inventory processes.

      Selling,   general  and   administrative   expenses,   excluding  certain
nonrecurring  expenses  described  below,  were  $490,760,000,  or 39.8% of net
sales,  in Fiscal 2000,  compared to  $414,315,000,  or 38.2% of net sales,  in
Fiscal  1999.  Selling,  general and  administrative  expenses  for Fiscal 2000
included  approximately  $10,300,000 of expenses  related to the development of
the  Company's  Online Store,  which  commenced  during  Fiscal 2000.  Selling,
general  and  administrative  expenses  as  a  percentage  of  net  sales  also
reflected  increases  in tenancy  expenses  and  increases  in Ann Taylor  Loft
store  operations  expenses,   offset  by  a  decrease  in  the  provision  for
management  performance  bonus  expense.  During  the first  quarter  of Fiscal
2000,  the  Company  incurred a pre-tax  nonrecurring  charge of  approximately
$8,500,000  in  connection  with  an  extensive   review   conducted  with  the
Company's  financial  and legal  advisors of various  strategic  approaches  to
enhance   shareholder  value.  In  the  fourth  quarter  of  Fiscal  2000,  the
Company  recorded a nonrecurring  pre-tax charge of $2,200,000  relating to the
estimated  costs  of the  Company's  obligations  under  a  former  executive's
employment  contract  with the  Company,  in  connection  with the  executive's
resignation  in January  2001.  After  taking these  nonrecurring  charges into
account,  selling,  general and  administrative  expenses,  as a percentage  of
sales, were 40.7%.

      Operating  income  decreased  to  $98,240,000,  or 7.9% of net sales,  in
Fiscal  2000,  from  $123,150,000,  or  11.4% of net  sales,  in  Fiscal  1999.
Amortization  of  goodwill  was  $11,040,000,  or 0.9% of net sales,  in Fiscal
2000,  compared  to  $11,040,000,  or  1.0%  of  net  sales,  in  Fiscal  1999.
Operating income without giving effect to such  amortization was  $109,280,000,
or 8.8% of net sales, in Fiscal 2000 and  $134,190,000,  or 12.4% of net sales,
in Fiscal 1999.

      Interest income was $2,473,000 in Fiscal 2000,  compared to $4,378,000 in
Fiscal 1999.  The  decrease was  primarily  attributable  to decreased  cash on
hand in  Fiscal  2000  resulting  from the  execution  by the  Company,  in the
second half of Fiscal 1999,  of the  securities  repurchase  program  described
below under "Liquidity and Capital Resources".

                                      -13-

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

      Interest expense was $7,315,000 in Fiscal 2000, compared to $11,814,000 in
Fiscal 1999. The decrease in interest expense was primarily  attributable to the
net reduction in the Company's outstanding long-term debt and other obligations,
and a decrease in the interest rate borne by the Company's remaining outstanding
long-term  debt.  During the second  quarter of Fiscal 1999, a subsidiary of the
Company redeemed its 8-1/2% Company Obligated Mandatorily Redeemable Convertible
Preferred Securities  ("preferred  securities"),  and AnnTaylor,  Inc., a wholly
owned subsidiary of the Company ("Ann Taylor"), redeemed its 8-3/4% Subordinated
Notes Due 2000 ("8-3/4%  Notes").  These  redemptions  were completed  using, in
part,  the proceeds  from the  issuance by the  Company,  also during the second
quarter of Fiscal 1999, of its deep discount Convertible Subordinated Debentures
due 2019 ("Convertible Debentures"),  which bear interest at a rate of 3.75% per
annum.  The  weighted  average  interest  rate  on  the  Company's   outstanding
indebtedness at February 3, 2001 was 3.79%.

      The income  tax  provision  was  $41,035,000,  or 43.9% of income  before
income  taxes in  Fiscal  2000,  compared  to  $50,221,000,  or 43.4% of income
before income taxes and  extraordinary  loss in Fiscal 1999.  The effective tax
rates for both periods  were higher than the  statutory  rates,  primarily as a
result of non-deductible goodwill expense.

      As a result of the  foregoing  factors,  the  Company  had net  income of
$52,363,000,  or 4.2% of net sales, for Fiscal 2000,  compared to net income of
$64,531,000, or 6.0% of net sales, for Fiscal 1999.


CHANGES IN FINANCIAL POSITION

      Accounts  receivable  increased to  $65,296,000 at the end of Fiscal 2001
from  $57,989,000  at the end of Fiscal  2000,  an increase of  $7,307,000,  or
12.6%.  This increase was primarily  attributable  to an increase of $6,083,000
in trade accounts receivable.

      Merchandise  inventories  increased to  $180,117,000  at February 2, 2002
from  $170,631,000  at February 3, 2001,  an increase of  $9,486,000,  or 5.6%.
Merchandise  inventories  at  February 2, 2002 and  February  3, 2001  included
approximately   $37,558,000  and   $33,469,000,   respectively,   of  inventory
associated  with  the  Company's  sourcing   division,   which  is  principally
finished  goods  in  transit  from  factories.   The  increase  in  merchandise
inventories  is primarily  due to inventory  purchased to support 67 new stores
opened since the beginning of the year.  Total store square  footage  increased
to approximately  3,057,000 square feet at February 2, 2002 from  approximately
2,695,000  square  feet  at  February  3,  2001.  Merchandise  inventory  on  a
per-square-foot  basis,  excluding  inventory  associated  with  the  Company's
sourcing  division,  was approximately $47 at the end of Fiscal 2001,  compared
to $51 at the end of Fiscal  2000.  Inventory  turned 4.7 times in Fiscal 2001,
compared to 4.9 times in Fiscal 2000,  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).

      Accounts payable  decreased to $59,482,000 at the end of Fiscal 2001 from
$65,903,000  at the end of Fiscal  2000,  a decrease  of  $6,421,000,  or 9.7%.
The  decrease in accounts  payable is  primarily  due to the timing of payments
at the end of Fiscal 2001.


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
                                            -------------------------
                                            2001       2000      1999
                                            ----       ----      ----
                                             (DOLLARS IN THOUSANDS)

Cash provided by operating activities..  $ 78,579   $ 77,422   $101,782
Working capital .......................  $189,239   $172,767   $151,368
Current ratio .........................    2.39:1     2.22:1     2.26:1
Debt to equity ratio ..................     .20:1      .20:1      .22:1

                                      -14-

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


      Cash  provided by operating  activities  in Fiscal 2001,  as presented on
the consolidated  statements of cash flows,  primarily  resulted from earnings,
noncash  charges,  and a decrease in prepaid expenses and other current assets,
partially  offset  by  increases  in  accounts  receivable  and  inventory  and
decreases in accounts payable and accrued liabilities.

      On April 30,  2001,  Ann  Taylor  entered  into an Amended  and  Restated
$175,000,000  senior secured revolving Credit Facility (the "Credit  Facility")
with Bank of America  N.A.  and a syndicate  of lenders.  This Credit  Facility
was further  amended on December 20, 2001 to adjust  certain ratio  provisions,
and amend certain  definitions  used in the  calculation of ratios  required in
the Credit Facility.  The Credit Facility matures on April 29, 2004.

      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  February  2, 2002 was  $175,000,000.
Commercial  and  standby  letters  of  credit   outstanding  under  the  Credit
Facility  as  of  February  2,  2002  were  approximately  $77,934,000.   Loans
outstanding   under  the   Credit   Facility   at  any  time  may  not   exceed
$75,000,000.   There  were  no  loans   outstanding  at  fiscal  year  end.  In
addition,  the Credit Facility  requires that the  outstanding  loan balance be
reduced  to zero for a 30-day  period  each  calendar  year.  This  "cleandown"
period was achieved in January 2002.

      Amounts  outstanding  under the Credit  Facility  bear interest at a rate
equal to, at Ann Taylor's  option,  the Bank of America  Base Rate,  defined as
the  higher  of (a) the  Federal  Funds  Rate plus  one-half  of 1% and (b) the
Prime Rate for such day, or  Eurodollar  Rate;  plus,  in either case, a margin
ranging  from 0.25% to 2.00%.  Ann Taylor is also  required  to pay the lenders
a quarterly  commitment fee on the unused  revolving loan commitment  amount at
a  rate  ranging  from  0.30%  to  0.50%  per  annum.   Fees  for   outstanding
commercial  and standby  letters of credit  range from 0.50% to 0.875% and from
1.25% to  2.00%,  respectively.  Premiums  ranging  from  0.125%  to 0.50%  may
apply  to all  interest  and  commitment  fees,  depending  on  the  calculated
Leverage ratio.

      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 specified levels of tangible 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  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 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 of Fiscal 1999 of
$962,000, or $0.03 per share on a diluted basis, net of income tax benefit.

                                      -15-

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

      On June  29,  1999,  a  subsidiary  of the  Company  redeemed  all of the
preferred  securities.  All but $100,000  liquidation  amount of the  preferred
securities  was 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 February 2, 2002 was $1,250,000.

      The Company's capital expenditures  totaled $83,693,000,  $83,310,000 and
$53,409,000   in   Fiscal   2001,   2000  and   1999,   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 the  Company's  corporate  offices.
These  expenditures  also  include,  in Fiscal  2001 and Fiscal  2000,  capital
expenditures  related  to the  Company's  Internet  e-commerce  Web  site,  and
related   enhancements  to  the  material  handling  system  at  the  Company's
distribution  center.  See  "Management's  Discussion and Analysis of Financial
Condition  and Results of  Operations  - Fiscal 2001  Compared to Fiscal  2000"
for  information  regarding the asset  write-off  associated with the Company's
Online Store.  The Company expects its total capital  expenditure  requirements
in Fiscal 2002 will be  approximately  $47,000,000,  including  capital for new
store  construction  for a planned  square  footage  increase of  approximately
246,000  square  feet,  or  8%,  as  well  as  capital  to  support   continued
investments  in  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 could have been  repurchased  under the program
to  $90,000,000.  In the third and fourth  quarters of Fiscal 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 purchased.

      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  and  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 ongoing  cash needs for its  business,  as
presently conducted, for the foreseeable future.

      On February 4, 2002, the Company sold the assets  associated with its Ann
Taylor  credit card  accounts to World  Financial  Network  National  Bank (the
"Bank").  In connection  with the sale,  the Company  contracted  with Alliance
Data Systems Corporation ("ADS"),  the Bank's affiliated  servicer,  to provide
private  label  credit card  services  to  proprietary  Ann Taylor  credit card
customers.  Under the terms of the transaction,  ADS will manage the Ann Taylor
credit  card  program,  and pay  the  Company  a  percentage  of all  collected
finance  charges.  The Company  believes that having ADS provide these services
rather  than   continuing   to  handle  this  program   in-house  will  further
strengthen the Company's  relationship with its clients,  and aid in the growth
of the Ann Taylor credit card.

                                      -16-
================================================================================
17

      On May 18,  2000,  the  Board  of  Directors  of the  Company  adopted  a
Stockholder  Rights  Plan,  pursuant  to which  Rights  were  distributed  as a
dividend  at the rate of one  Right  for  each  share  of  common  stock of the
Company held by  stockholders  of record as of the close of business on May 30,
2000.  Each  Right  entitles  stockholders  to buy one unit of a share of a new
series of  preferred  stock for $125.  The  Rights  generally  are  exercisable
only if a person or group acquires  beneficial  ownership of 15% or more of the
Voting Power of the Company as  represented  by the  Company's  common stock or
commences a tender or  exchange  offer upon  consummation  of which such person
or  group  would  beneficially  own  15% or  more of the  Voting  Power  of the
Company as  represented by the Company's  common stock.  The Rights will expire
on May 18, 2010.

      In 1998, the Financial  Accounting  Standards Board (the "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",  which  establishes  accounting and
reporting standards for derivatives,  derivative  instruments embedded in other
contracts and for hedging  activities.  In 2000,  the FASB issued SFAS No. 138,
"Accounting for Certain Derivative  Instruments and Hedging Activities",  which
establishes   accounting  and  reporting  standards  for  certain  derivatives,
derivative  instruments  embedded in other  contracts  and for certain  hedging
activities.  These  statements  were  effective for the  Company's  Fiscal 2001
financial  statements.  The  adoption of these  standards  had no impact on the
Company's consolidated financial statements.

      In July 2001,  the FASB  issued SFAS No.  141,  "Business  Combinations",
SFAS No.  142,  "Goodwill  and  Other  Intangible  Assets",  and SFAS No.  143,
"Accounting for Asset Retirement  Obligations".  SFAS No. 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 has determined that the adoption
of SFAS No.  141 will have no impact on the  Company's  consolidated  financial
statements.

      SFAS No. 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 No. 142 is  effective  for  fiscal  years  beginning  after
December  15,  2001.  Management  intends to adopt SFAS No. 142 in Fiscal 2002,
and has  determined  that the fair value of the Company  exceeds  the  carrying
value of its  recorded  net  assets,  including  goodwill,  as of  February  2,
2002.  Management  further  estimates  that  adoption  of SFAS No. 142 will add
approximately  $11,000,000  and $0.35 to Fiscal  2002 net income  and  earnings
per share, respectively.

      SFAS No. 143 provides accounting  requirements for retirement obligations
associated  with  tangible  long-lived  assets.  SFAS No. 143 is effective  for
fiscal years  beginning  after June 15, 2002.  Management does not believe that
the adoption of SFAS No. 143 will have a  significant  impact on the  Company's
consolidated financial statements.

      In  August  2001,  the FASB  issued  SFAS No.  144,  "Accounting  for the
Impairment  or  Disposal  of  Long-Lived  Assets".   This  statement  addresses
accounting and reporting for the  impairment or disposal of long-lived  assets,
other  than  goodwill,  including  discontinued  operations.  SFAS  No.  144 is
effective for fiscal years  beginning  after December 15, 2001.  Management has
determined  that the  adoption  of SFAS  No.  144 will  have no  impact  on the
Company's consolidated financial statements.

      On  December  12,  2001,  the  United  States   Securities  and  Exchange
Commission  (the "SEC")  issued  Financial  Reporting  Release  ("FRR") No. 60,
"Cautionary Advice Regarding  Disclosure About Critical  Accounting  Policies",
which  encourages  the  identification  and  disclosure  of the  most  critical
accounting  policies  applied  in  the  preparation  of a  company's  financial
statements.  In  response to FRR No. 60,  Management  has  determined  that the
Company's  most critical  accounting  policies are those related to merchandise
inventory   valuation  and  recorded  goodwill.   These  policies  are  further
described  in  the  Notes  to the  Consolidated  Financial  Statements,  and in
relevant sections of this discussion and analysis.

                                      -17-
================================================================================
18


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,  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 forth in the  Company's
filings  with the SEC.  The Company  does not assume any  obligation  to update
or revise any forward-looking statements at any time for any reason.


ITEM 7A.   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

      The Company  maintains the majority of its cash and cash  equivalents  in
financial  instruments  with original  maturity  dates 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 February 2, 2002 bears
interest at fixed  rates;  therefore,  the  Company's  consolidated  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
February  2,  2002,  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  February  2, 2002,  February  3, 2001 and  January  29, 2000 are
 included as a part of this Report (See Item 14):

      Consolidated  Statements of Income for the fiscal years ended February 2,
         2002, February 3, 2001 and January 29, 2000.

      Consolidated Balance Sheets as of February 2, 2002 and February 3, 2001.

      Consolidated  Statements  of  Stockholders'  Equity for the fiscal  years
         ended February 2, 2002, February 3, 2001 and January 29, 2000.

      Consolidated  Statements  of  Cash  Flows  for  the  fiscal  years  ended
         February 2, 2002, February 3, 2001 and January 29, 2000.

      Notes to Consolidated Financial Statements.


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

      None.

                                      -18-
================================================================================
19

                                      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  II   Directors",
"Executive   Officers"  and  "Section  16(a)  Beneficial   Ownership  Reporting
Compliance"  in the Company's  Proxy  Statement for its 2002 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 2002 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 2002 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 2002 Annual
Meeting of Stockholders.

                                      -19-
================================================================================
20


 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  27  through  47 and are  filed  as part of this
           Annual Report:

           Independent Auditors' Report;  Consolidated Statements of Income for
           the  fiscal  years  ended  February  2, 2002,  February  3, 2001 and
           January  29,  2000;  Consolidated  Balance  Sheets as of February 2,
           2002 and February 3, 2001;  Consolidated Statements of Stockholders'
           Equity for the fiscal  years  ended  February  2, 2002,  February 3,
           2001 and January 29,  2000;  Consolidated  Statements  of Cash Flows
           for the fiscal  years ended  February 2, 2002,  February 3, 2001 and
           January 29, 2000; Notes to Consolidated Financial Statements.

   (b)     Reports on Form 8-K

           The  Company  filed  a  report  dated  January  10,  2002  with  the
           Commission  on Form 8-K with respect to the  amendment of AnnTaylor,
           Inc.'s existing senior secured revolving credit facility.

   (c)     Exhibits

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

           Schedules  other than the above have been  omitted  because they are
           either  not  applicable  or  the  required   information   has  been
           disclosed in the consolidated financial statements or notes thereto.


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   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).


                                      -20-
================================================================================
21

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

 10.1.1   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).

 10.1.2   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.

 10.1.3   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.

 10.1.4   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.

 10.1.5   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.

 10.1.6   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.

 10.1.7   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.

 10.1.8   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.

 10.1.9   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.

 10.1.10  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.

 10.1.11  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.

 10.1.12  Sublease Agreement,  dated as of February 23, 1999, between Societe
            Air France  (formerly known as Compagnie  Nationale Air France) and
            Ann Taylor.  Incorporated  by reference  to Exhibit  10.2.12 to the
            Annual Report on Form 10-K of the Company filed on April 18, 2000.

 10.2   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).
                                      -21-
================================================================================
22


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

   10.3  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.

   10.4  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.

   10.4.1  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.

   10.4.2  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.

   10.4.3  Amendment  #3 to the  Employment  Agreement,  dated March 10, 2000,
            between the  Company  and J.  Patrick  Spainhour.  Incorporated  by
            reference  to Exhibit  10.5.3 to the Annual  Report on Form 10-K of
            the Company filed on April 18, 2000.

  *10.5    Employment  Agreement,  dated as of January  29,  2002,  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.  Incorporated  by
            reference  to Exhibit  10.6.1 to the Annual  Report on Form 10-K of
            the Company  filed on April 18, 2000.  Confidential  treatment  has
            been granted with respect to certain portions of this exhibit.

   10.7    Separation Agreement dated as of January 15, 2001, between the
            Company and Patricia DeRosa.  Incorporated by reference to Exhibit
            10.6.2 to the Annual Report on Form 10-K of the Company filed on
            April 5, 2001.

   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.


                                      -22-
================================================================================
23


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

  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.  Incorporated  by reference to Exhibit 10.8.4
            to the  Annual  Report on Form 10-K of the  Company  filed on April
            18, 2000.

 *10.9    AnnTaylor Stores Corporation 2002 Stock Option and Restricted Stock
            and Unit Award Plan.

  10.10   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.

  10.10.1 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.

  10.10.2 Amendment  to the  AnnTaylor  Stores  Corporation  Amended  and
            Restated  Management  Performance  Compensation  Plan,  dated as of
            March 10, 2000.  Incorporated  by  reference  to Exhibit  10.9.2 to
            the Annual  Report on Form 10-K of the  Company  filed on April 18,
            2000.

  10.11   AnnTaylor Stores  Corporation  Deferred  Compensation Plan ("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  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.

 *10.11.2 Amendment to the Deferred Compensation Plan, effective as of
            January 1, 2002.

  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.
                                      -23-
================================================================================
24


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

 10.14    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.

 10.14.1  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.

 10.14.2  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.

 10.14.3  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.

 10.14.4  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.

 10.14.5  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.

 10.14.6  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.

 10.14.7  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.
            Incorporated  by reference to Exhibit  10.15.7 to the Annual Report
            on Form 10-K of the Company filed on April 18, 2000.

 10.15    Amended and Restated  Credit  Agreement,  dated as of April 30, 2001,
            among  AnnTaylor,  Inc.,  as Borrower,  Bank of America,  N.A.,  as
            Administrative Agent, The CIT Group/Business  Credit, Inc., Firstar
            Bank,  N.A., and  Transamerica  Business  Capital  Corporation,  as
            Co-Agents,  The Chase Manhattan Bank and First Union National Bank,
            as  Syndication  Agents,  Fleet  National  Bank,  as  Documentation
            Agent,  and Bank of America,  N.A., The Chase  Manhattan  Bank, and
            First Union  National  Bank,  as Issuing Banks and the Lenders from
            time to time party  thereto.  Incorporated  by reference to Exhibit
            10.18 to the Form 10-Q of the Company for the Quarter  ended May 5,
            2001 filed on June 18, 2001.

                                      -24-
================================================================================
25


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



 10.15.1  Amendment No. 1 to Credit Agreement,  dated as of December 20, 2001,
           by and among  AnnTaylor,  Inc.,  the Guarantors and Bank of America,
           N.A., as  Administrative  Agent for each of the Lenders  pursuant to
           the Credit  Agreement.  Incorporated by reference to Exhibit 10.1 on
           Form 8-K of the Company filed on January 10, 2002.

 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.
           Incorporated  by reference to Exhibit  10.16.1 to the Annual  Report
           on Form 10-K of the Company filed on April 18, 2000.

 10.17    AnnTaylor  Stores  Corporation  Special  Severance Plan,  dated as of
           March 10, 2000.  Incorporated  by reference to Exhibit  10.18 to the
           Annual Report on Form 10-K of the Company filed on April 18, 2000.

 10.18    The AnnTaylor  Stores  Corporation  2000 Stock Option and  Restricted
           Stock Award Plan (the "2000  Plan").  Incorporated  by  reference to
           the  Registration  Statement on Form S-8 of the Company filed on May
           31, 2000.

*10.18.1  First Amendment to the 2000 Plan, adopted January 29, 2002.

 10.19    Employment Agreement,  dated as of March 7, 2001, between the Company
           and Barry Erdos ("Erdos  Agreement").  Incorporated  by reference to
           Exhibit  10.17 to the  Annual  Report  on Form  10-K of the  Company
           filed on April 5, 2001.

 10.19.1  Amendment,  dated  as of  June  1,  2001,  to the  Erdos  Agreement.
           Incorporated  by  reference  to Exhibit  10.17.1 to the Form 10-Q of
           the  Company  for the  Quarter  ended May 5, 2001  filed on June 18,
           2001.

*10.19.2  Amendment No. 2, dated as of November 25, 2001, to the Erdos
           Agreement.

 10.20    Employment  Agreement,  dated  as of  April  24,  2001,  between  the
           Company and Kim Roy ("Roy  Agreement").  Incorporated  by  reference
           to Exhibit  10.19 to the Form 10-Q of the  Company  for the  Quarter
           ended May 5, 2001 filed on June 18, 2001.

*10.20.1  Amendment No. 1, dated as of November 25, 2001 to the Roy Agreement.

 10.21    Employment  Agreement,  dated as of May 3, 2001,  between the Company
           and Katherine  Lawther Krill ("Krill  Agreement").  Incorporated  by
           reference  to Exhibit  10.20 to the Form 10-Q of the Company for the
           Quarter ended May 5, 2001 filed on June 18, 2001.

*10.21.01 Amendment No. 1, dated as of November 25, 2001, to the Krill
           Agreement.

*21       Subsidiaries of the Company.

*23       Consent of Deloitte & Touche LLP.


* Filed electronically herewith.

                                      -25-
================================================================================
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 4, 2002

    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, Chief Executive       April 4, 2002
- ------------------------       Officer and Director     ---------------------
    J. Patrick Spainhour                                         Date


/s/ Barry Erdos             Senior Executive Vice           April 4, 2002
- ------------------------       President, Chief         ---------------------
    Barry Erdos                Operating Officer                Date
                               and Director


/s/ James M. Smith          Senior Vice President,          April 4, 2002
- ------------------------       Chief Financial          ---------------------
    James M. Smith             Officer and Treasurer            Date



/s/ Gerald S. Armstrong     Director                        April 4, 2002
- ------------------------                                ---------------------
    Gerald S. Armstrong                                         Date


/s/ James J. Burke, Jr.     Director                        April 4, 2002
- ------------------------                                ---------------------
    James J. Burke, Jr.                                         Date


/s/ Wesley E. Cantrell      Director                        April 4, 2002
- ------------------------                                ---------------------
    Wesley E. Cantrell                                          Date


/s/ Robert C. Grayson       Director                        April 4, 2002
- ------------------------                                ---------------------
    Robert C. Grayson                                           Date


/s/ Ronald W. Hovsepian     Director                        April 4, 2002
- ------------------------                                ---------------------
    Ronald W. Hovsepian                                         Date


/s/ Rochelle B. Lazarus     Director                        April 4, 2002
- ------------------------                                ---------------------
    Rochelle B. Lazarus                                         Date


/s/ Hanne M. Merriman       Director                        April 4, 2002
- ------------------------                                ---------------------
    Hanne M. Merriman                                           Date

                                      -26-

================================================================================
27

                         ANNTAYLOR STORES CORPORATION
                  INDEX TO CONSOLIDATED FINANCIAL STATEMENTS




                                                                  Page No.
                                                                  --------

Independent Auditors' Report......................................... 28

Consolidated Financial Statements:

     Consolidated Statements of Income for the fiscal years ended
      February 2, 2002, February 3, 2001 and January 29, 2000.......  29

     Consolidated Balance Sheets as of February 2, 2002
      and February 3, 2001..........................................  30

     Consolidated Statements of Stockholders' Equity for
       the fiscal years ended February 2, 2002,
       February 3, 2001 and January 29, 2000.....................     31

     Consolidated Statements of Cash Flows for the fiscal
       years ended February 2, 2002, February 3, 2001
       and January 29, 2000......................................     32

     Notes to Consolidated Financial Statements...................    33

                                      -27-

================================================================================
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  February  2, 2002 and  February  3, 2001 and the  results  of
their  operations  and their cash flows for each of the three  fiscal  years in
the period ended  February 2, 2002 in  conformity  with  accounting  principles
generally accepted in the United States of America.


DELOITTE & TOUCHE LLP


New York, New York
March 1, 2002


                                      -28-

================================================================================
29

                           ANNTAYLOR STORES CORPORATION
                           ----------------------------
                        CONSOLIDATED STATEMENTS OF INCOME
                        ---------------------------------
FOR THE FISCAL YEARS ENDED FEBRUARY 2, 2002, FEBRUARY 3, 2001 AND JANUARY 29,
                                       2000






                                                   FISCAL YEARS ENDED
                                           ------------------------------------
                                           FEBRUARY 2,  FEBRUARY 3,  JANUARY 29,
                                              2002         2001        2000
                                           ----------   ----------   ----------
                                        (in thousands, except per share amounts)


Net sales ..............................   $1,299,573   $1,232,776   $1,084,519
Cost of sales ..........................      651,808      622,036      536,014
                                           ----------   ----------   ----------
Gross profit ...........................      647,765      610,740      548,505
Selling, general and
  administrative expenses ..............      576,584      501,460      414,315
Amortization of goodwill ...............       11,040       11,040       11,040
                                           ----------   ----------   ----------
Operating income .......................       60,141       98,240      123,150
Interest income ........................        1,390        2,473        4,378
Interest expense .......................        6,869        7,315       11,814
                                           ----------   ----------   ----------
Income before income taxes and
    extraordinary loss..................       54,662       93,398      115,714
Income tax provision ...................       25,557       41,035       50,221
                                           ----------   ----------   ----------
Income before extraordinary loss .......       29,105       52,363       65,493
Extraordinary loss (net of income
    tax benefit)........................           --           --          962
                                           ----------   ----------   ----------
    Net income .........................   $   29,105   $   52,363   $   64,531
                                           ==========   ==========   ==========
Basic earnings per share:
    Basic earnings per share before
      extraordinary loss ...............   $     1.01   $     1.83   $     2.25
    Extraordinary loss per share .......           --           --         0.03
                                           ----------   ----------   ----------
    Basic earnings per share ...........   $     1.01   $     1.83   $     2.22
                                           ==========   ==========   ==========
Diluted earnings per share:
    Diluted earnings per share before
      extraordinary loss ...............   $     1.00   $     1.76   $     2.08
    Extraordinary loss per share .......           --           --         0.03
                                           ----------   ----------   ----------
    Diluted earnings per share .........   $     1.00   $     1.76   $     2.05
                                           ==========   ==========   ==========






          See accompanying notes to consolidated financial statements.

                                      -29-

================================================================================
30

                          ANNTAYLOR STORES CORPORATION
                          ----------------------------
                          CONSOLIDATED BALANCE SHEETS
                          ---------------------------
                     FEBRUARY 2, 2002 AND FEBRUARY 3, 2001





                                                      February 2,  February 3,
                                                          2002        2001
                                                       ---------    ---------
                       ASSETS                           (in thousands, except
                                                           per share amounts)
Current assets
  Cash and cash equivalents ........................   $  30,037    $  31,962
  Accounts receivable, net .........................      65,296       57,989
  Merchandise inventories ..........................     180,117      170,631
  Prepaid expenses and other current assets.........      50,403       53,227
                                                       ---------    ---------
      Total current assets .........................     325,853      313,809
Property and equipment, net ........................     250,735      220,032
Goodwill, net ......................................     286,579      297,619
Deferred financing costs, net ......................       5,044        4,281
Other assets .......................................      14,775       12,374
                                                       ---------    ---------
      Total assets .................................   $ 882,986    $ 848,115
                                                       =========    =========

        LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
  Accounts payable .................................   $  59,482    $  65,903
  Accrued tenancy ..................................      10,151        9,800
  Gift certificates and merchandise
    credits redeemable .............................      21,806       20,375
  Accrued expenses .................................      43,925       43,564
  Current portion of long-term debt ................       1,250        1,400
                                                       ---------    ---------
      Total current liabilities ....................     136,614      141,042
Long-term debt, net ................................     118,280      116,210
Deferred lease costs and other liabilities..........      15,963       16,834

Stockholders' equity
  Common stock, $.0068 par value; 120,000,000
    shares authorized; 32,183,971 and 31,834,088
    shares issued, respectively ....................         219          216
  Additional paid-in capital .......................     484,582      475,393
  Retained earnings ................................     218,709      190,093
  Deferred compensation on restricted stock ........      (9,296)      (1,723)
                                                       ---------    ---------
                                                         694,214      663,979
      Treasury stock, 2,806,821 and 3,011,519 shares
         respectively, at cost .....................     (82,085)     (89,950)
                                                       ---------    ---------
      Total stockholders' equity ...................     612,129      574,029
                                                       ---------    ---------
      Total liabilities and stockholders' equity ...   $ 882,986    $ 848,115
                                                       =========    =========


            See accompanying notes to consolidated financial statements.

                                      -30-
================================================================================
31

                          ANNTAYLOR STORES CORPORATION
                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
 For the Fiscal Years Ended February 2, 2002, February 3, 2001 and January 29,
                                      2000
                                 (in thousands)



                                      Common Stock   Additional       Warrants                    Restricted         Treasury
                                     ---------------   Paid-In    ----------------  Retained        Stock       -------------------
                                      Shares  Amount   Capital    Shares    Amount   Earnings       Awards      Shares      Amount
                                     -------  ------   -------    ------    ------  ----------    ---------     ------      ------
                                                                                             
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)
Net income ........................       --      --          --       --       --    52,363           --          --          --
Exercise of stock options and
   related tax benefit ............      110       1       2,912       --       --        --           --          --          --
Activity related to common
   stock issued as employee
   incentives .....................       18      --         144       --       --        --          523         (16)        434
Issuance of common stock pursuant
   to Associate Discount Stock
   Purchase Plan ..................      108      --       2,030       --       --        --           --          --          --
                                     -------  ------    --------  -------    -----   -------      -------      ------      ------

Balance at February 3, 2001 .......   31,834     216     475,393       --       --   190,093       (1,723)      3,012     (89,950)
Net income ........................       --      --          --       --       --    29,105           --          --          --
Exercise of stock options and
   related tax benefit ............      176       1       4,535       --       --      (430)          --         (38)      1,386
Activity related to common
   stock issued as employee
   incentives .....................      104       1       2,941       --       --       (59)      (7,573)       (167)      6,479
Issuance of common stock pursuant
   to Associate Discount Stock
   Purchase Plan ..................       70       1       1,713       --       --        --           --          --          --
                                     -------  ------    --------  -------    -----   -------      -------      ------      ------
Balance at February 2, 2002 .......   32,184    $219    $484,582       --     $ --  $218,709      $(9,296)      2,807   $ (82,085)
                                     =======  ======    ========  =======    =====   =======      =======      ======      ======







              See accompanying notes to consolidated financial statements.
                                      -31-
================================================================================
32


                          ANNTAYLOR STORES CORPORATION
                          ----------------------------
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                     -------------------------------------
 FOR THE FISCAL YEARS ENDED FEBRUARY 2, 2002, FEBRUARY 3, 2001 AND JANUARY 29,
                                      2000



                                                                     Fiscal Years Ended
                                                          ------------------------------------------
                                                           February 2,   February 3,      January 29,
                                                               2002         2001            2000
                                                            ---------     ---------       ---------
                                                                        (in thousands)
                                                                                 
Operating activities:
   Net income ...........................................   $  29,105     $  52,363       $  64,531
   Adjustments to reconcile net income to net cash
     provided by operating activities:
       Extraordinary loss ...............................         ---           ---           1,603
       Provision for loss on accounts receivable ........       1,443         1,154           1,032
       Depreciation and amortization ....................      43,529        35,033          30,347
       Amortization of goodwill .........................      11,040        11,040          11,040
       Amortization of deferred compensation ............       1,841         1,133           1,877
       Non-cash interest ................................       4,140         4,247           3,026
       Deferred income taxes ............................      (5,115)       (3,864)         (3,843)
       Loss on disposal and write-down of property
           and equipment ................................       9,483         1,884           1,219
       Tax benefit from exercise of stock options .......         981           797           3,483
       Changes in assets and liabilities:
         Accounts receivable ............................      (8,750)         (457)         (1,154)
         Merchandise inventories ........................      (9,486)      (30,605)         (3,278)
         Prepaid expenses and other current assets ......       6,948       (12,106)         (1,601)
         Other non-current assets and liabilities, net ..      (2,303)       (3,918)          3,131
         Accounts payable and accrued liabilities .......      (4,277)       20,721          (9,631)
                                                            ---------     ---------       ---------
   Net cash provided by operating activities ............      78,579        77,422         101,782
                                                            ---------     ---------       ---------
Investing activities:
   Purchases of property and equipment ..................     (83,693)      (83,310)        (53,409)
                                                            ---------     ---------       ---------
   Net cash used by investing activities ................     (83,693)      (83,310)        (53,409)
                                                            ---------     ---------       ---------
Financing activities:
   Payment of financing costs ...........................      (1,583)          (45)         (4,150)
   Payments of mortgage .................................      (1,401)       (1,300)         (1,206)
  Proceeds from issuance of Convertible Debentures ......         ---           ---         110,000
   Redemption of 8-3/4% Notes ...........................         ---           ---        (101,375)
   Redemption of Company Obligated Mandatorily Redeemable
     Convertible Preferred Securities ...................         ---           ---            (100)
   Issuance of common stock pursuant to Associate
    Discount Stock Purchase Plan ........................       1,714         2,030             ---
   Repurchase of common stock ...........................         ---           ---         (89,995)
   Proceeds from exercise of stock options ..............       4,459         2,084           6,503
                                                            ---------     ---------       ---------
   Net cash provided by (used by) financing activities ..       3,189         2,769         (80,323)
                                                            ---------     ---------       ---------
Net decrease in cash ....................................      (1,925)       (3,119)        (31,950)
Cash, beginning of year .................................      31,962        35,081          67,031
                                                            ---------     ---------       ---------
Cash, end of year .......................................   $  30,037     $  31,962       $  35,081
                                                            =========     =========       =========
Supplemental disclosures of cash flow information:
   Cash paid during the year for interest ...............   $   2,504     $   2,418       $   9,405
                                                            =========     =========       =========
   Cash paid during the year for income taxes ...........   $  19,170     $  43,393       $  51,222
                                                            =========     =========       =========



          See accompanying notes to consolidated financial statements.

                                      -32-
================================================================================
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
and Ann Taylor Loft brand names.  Its principal  market  consists of the United
States.  The Company sells its products through  traditional  retail stores and
over the Internet, through its Online Store.


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 2000 and Fiscal 1999  amounts have been  reclassified  to
conform to the Fiscal 2001 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,
except the fiscal year ended February 3, 2001, which included 53 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 AND CASH EQUIVALENTS

      Cash and  short-term  highly liquid  investments  with original  maturity
dates 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.  The majority of the  Company's  inventory  represents  finished  goods
available  for sale.  A provision  for  potentially  slow-moving  inventory  is
made based upon  Management's  analysis of  inventory  levels and future  sales
projections.


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.

                                      -33-
================================================================================
34


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


1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)


DEFERRED FINANCING COSTS

      Deferred  financing  costs are being  amortized using the interest method
over the term of the  related  debt.  Accumulated  amortization  at February 2,
2002 and February 3, 2001 was $3,569,000 and $2,750,000, 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 $9,354,000  for Fiscal 2001,  $8,614,000  for Fiscal 2000 and $8,650,000 for
Fiscal 1999.


GOODWILL AND OTHER LONG-LIVED ASSETS

      Goodwill  relating to the 1989  acquisition  of Ann Taylor by the Company
has been amortized on a straight-line  basis over 40 years.  Goodwill  relating
to the 1996  acquisition  of the operations  comprising the Company's  sourcing
division  has  been  amortized  on  a   straight-line   basis  over  25  years.
Accumulated  amortization  at  February  2,  2002  and  February  3,  2001  was
$132,011,000 and $120,971,000, respectively.

      In July 2001,  the  Financial  Accounting  Standards  Board (the  "FASB")
issued  Statement  of  Financial   Accounting   Standards   ("SFAS")  No.  142,
"Goodwill  and Other  Intangible  Assets".  The Company will adopt SFAS No. 142
in  Fiscal  2002.  In  connection  with its  annual  evaluation  of  long-lived
assets for  impairment,  Management has  determined  that the fair value of the
Company  exceeds the  carrying  value of its  recorded  net  assets,  including
goodwill,  as of February 2, 2002.  Management  estimates that adoption of SFAS
No.  142 will add  approximately  $11,000,000  and  $0.35  to  Fiscal  2002 net
income and earnings per share, respectively.


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  $31,600,000,   $30,900,000  and
$25,700,000 in Fiscal 2001, 2000 and 1999, respectively.


STOCK-BASED AWARDS

      The  Company   accounts  for  stock-based   awards  using  the  intrinsic
value-based  method  of  accounting,   under  which  no  compensation  cost  is
recognized   for  stock  option  awards   granted  at  fair  market  value  and
employees'  purchase  rights under the Associate  Discount  Stock Purchase Plan
(see Note 8).  Restricted  stock awards result in the  recognition  of deferred
compensation.  Deferred  compensation is shown as a reduction of  stockholders'
equity and is amortized to operating  expenses  over the vesting  period of the
stock award.

                                      -34-
================================================================================
35

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


1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

INCOME TAXES

      The Company  accounts for income taxes in  accordance  with SFAS 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.  The Company and its
domestic  subsidiaries  file a consolidated  Federal  income tax return,  while
the   Company's   foreign   subsidiaries   file  in  their   respective   local
jurisdictions.


SEGMENTS

      The   Company   has   one   reportable   segment   given   the   economic
characteristics  of the store  formats,  the  similar  nature  of the  products
sold, the type of customer and method of distribution.


USE OF ESTIMATES

      The  preparation of financial  statements in conformity  with  accounting
principles  generally  accepted  in  the  United  States  of  America  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  reporting  period.  Actual  results  could
differ from these estimates.


RECENT ACCOUNTING PRONOUNCEMENTS

      In 1998,  the  FASB  issued  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",  which  establishes  accounting  and  reporting
standards for derivatives,  derivative  instruments embedded in other contracts
and  for  hedging   activities.   In  2000,  the  FASB  issued  SFAS  No.  138,
"Accounting for Certain Derivative  Instruments and Hedging  Activities," which
establishes   accounting  and  reporting  standards  for  certain  derivatives,
derivative  instruments  embedded in other  contracts  and for certain  hedging
activities.  These  statements  were  effective for the  Company's  Fiscal 2001
financial  statements.  The  adoption of these  standards  had no impact on the
Company's consolidated financial statements.

      In July 2001,  the FASB  issued SFAS No.  141,  "Business  Combinations",
SFAS No.  142,  "Goodwill  and  Other  Intangible  Assets",  and SFAS No.  143,
"Accounting for Asset Retirement  Obligations".  SFAS No. 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 has determined that the adoption
of SFAS No.  141 will have no impact on the  Company's  consolidated  financial
statements.

      As discussed  above,  SFAS No. 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 No. 142 is  effective  for fiscal
years  beginning  after December 15, 2001.  Management  will adopt SFAS No. 142
in Fiscal 2002, and has determined  that the fair value of the Company  exceeds
the  carrying  value of its  recorded  net assets,  including  goodwill,  as of
February 2, 2002.  Management  further  estimates that adoption of SFAS No. 142
will add  approximately  $11,000,000  and $0.35 to Fiscal  2002 net  income and
earnings per share, respectively.


                                      -35-
================================================================================
36

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


1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

RECENT ACCOUNTING PRONOUNCEMENTS (CONTINUED)

      SFAS No. 143 provides accounting  requirements for retirement obligations
associated  with  tangible  long-lived  assets.  SFAS No. 143 is effective  for
fiscal years  beginning  after June 15, 2002.  Management does not believe that
the adoption of SFAS No. 143 will have a  significant  impact on the  Company's
consolidated financial statements.

      In  August  2001,  the FASB  issued  SFAS No.  144,  "Accounting  for the
Impairment  or  Disposal  of  Long-Lived  Assets".   This  statement  addresses
accounting and reporting for the  impairment or disposal of long-lived  assets,
other  than  goodwill,  including  discontinued  operations.  SFAS  No.  144 is
effective for fiscal years  beginning  after December 15, 2001.  Management has
determined  that the  adoption  of SFAS  No.  144 will  have no  impact  on the
Company's consolidated financial statements.


2.  LONG-TERM DEBT

      The following table summarizes  long-term debt outstanding at February 2,
2002 and February 3, 2001:

                                FEBRUARY 2, 2002     FEBRUARY 3, 2001
                               -------------------  --------------------
                               CARRYING  ESTIMATED  CARRYING   ESTIMATED
                                AMOUNT   FAIR VALUE   AMOUNT   FAIR VALUE
                               -------    -------    -------     ------
                                            (IN THOUSANDS)

Mortgage ..................   $  1,250   $  1,250   $  2,650   $  2,650
Convertible Debentures, net    118,280    115,084    114,960     97,048
                               -------    -------    -------     ------
       Total debt .........    119,530    116,334    117,610     99,698
Less current portion ......      1,250      1,250      1,400      1,400
                               -------    -------    -------     ------
       Total long-term debt   $118,280   $115,084   $116,210   $ 98,298
                               =======    =======    =======     ======

      In accordance with the requirements of SFAS 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  judgment  is  involved,  the  estimates  are  not  necessarily
indicative  of the  amounts  the  Company  could  realize  in a current  market
exchange.

      On April 30,  2001,  Ann  Taylor  entered  into an Amended  and  Restated
$175,000,000  senior secured revolving Credit Facility (the "Credit  Facility")
with Bank of America  N.A.  and a syndicate  of lenders.  This Credit  Facility
was further  amended on December 20, 2001 to adjust  certain ratio  provisions,
and amend certain  definitions  used in the  calculation of ratios  required in
the Credit Facility.  The Credit Facility matures on April 29, 2004.

      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  February  2, 2002 was  $175,000,000.
Commercial  and  standby  letters  of  credit   outstanding  under  the  Credit
Facility  as  of  February  2,  2002  were  approximately  $77,934,000.   Loans
outstanding   under  the   Credit   Facility   at  any  time  may  not   exceed
$75,000,000.   There  were  no  loans   outstanding  at  fiscal  year  end.  In
addition,  the Credit Facility  requires that the  outstanding  loan balance be
reduced  to zero for a 30-day  period  each  calendar  year.  This  "cleandown"
period was achieved in January 2002.


                                      -36-
================================================================================
37


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


2.    LONG-TERM DEBT (CONTINUED)

      Amounts  outstanding  under the Credit  Facility  bear interest at a rate
equal to, at Ann Taylor's  option,  the Bank of America  Base Rate,  defined as
the  higher  of (a) the  Federal  Funds  Rate plus  one-half  of 1% and (b) the
Prime Rate for such day, or  Eurodollar  Rate;  plus,  in either case, a margin
ranging  from 0.25% to 2.00%.  Ann Taylor is also  required  to pay the lenders
a quarterly  commitment fee on the unused  revolving loan commitment  amount at
a  rate  ranging  from  0.30%  to  0.50%  per  annum.   Fees  for   outstanding
commercial  and standby  letters of credit  range from 0.50% to 0.875% and from
1.25% to  2.00%,  respectively.  Premiums  ranging  from  0.125%  to 0.50%  may
apply  to all  interest  and  commitment  fees,  depending  on  the  calculated
Leverage ratio.

      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 specified levels of tangible 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 of Fiscal 1999 of
$962,000, or $0.03 per share on a diluted basis, net of income tax benefit.

      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 February 2, 2002 was $1,250,000.

      The  aggregate  principal  payments  for  the  next  five  years  of  all
long-term obligations at February 2, 2002 are as follows:

        Fiscal Year                            (in thousands)
        -----------
          2002..................................... $ 1,250
          2003.....................................     ---
          2004.....................................     ---
          2005.....................................     ---
          2006.....................................     ---
                                                    -------
          Total.................................... $ 1,250
                                                    =======

                                      -37-
================================================================================
38

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



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,  the  Trust  redeemed  all of  the  outstanding
preferred  securities.  All  but  $100,000  of the  liquidation  amount  of the
preferred   securities  was  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  February 2, 2002,  February 3, 2001 and January 29, 2000 is
as follows:

                                                  FISCAL YEARS ENDED
                                             ------------------------------
                                             FEB. 2,    FEB.3,     JAN. 29,
                                              2002       2001       2000
                                             ------     ------     ------
                                                    (IN THOUSANDS)

Balance at beginning of year ............   $   621    $   666    $   820
Provision for loss on accounts receivable     1,443      1,154      1,032
Accounts written off ....................    (1,501)    (1,199)    (1,186)
                                             ------     ------     ------
Balance at end of year ..................   $   563    $   621    $   666
                                             ======     ======     ======

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 as
of February 2, 2002 are as follows:

      FISCAL YEAR                           (IN THOUSANDS)
      -----------
       2002..................................$  133,305
       2003..................................   131,232
       2004..................................   126,691
       2005..................................   117,674
       2006..................................    97,100
       2007 and thereafter...................   401,470
                                              ---------
       Total.................................$1,007,472
                                              =========

                                      -38-
================================================================================
39

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


5.  COMMITMENTS AND CONTINGENCIES (CONTINUED)

      Rent  expense for the fiscal  years ended  February 2, 2002,  February 3,
2001 and January 29, 2000 was as follows:

                                  FISCAL YEARS ENDED
                        -----------------------------------------
                        FEB. 2,         FEB. 3,          JAN. 29,
                          2002            2001             2000
                        --------        --------         --------
                                     (IN THOUSANDS)

Minimum rent ........   $107,858        $ 91,482         $ 73,363
Percentage rent......      2,006           3,534            3,131
                        --------        --------         --------
     Total ..........   $109,864        $ 95,016         $ 76,494
                        ========        ========         ========

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 consolidated  financial  position,  consolidated
results of operations, or liquidity of the Company.

      In addition,  the Company  settled the  purported  class  action  lawsuit
pending in the United States  District  Court for the Southern  District of New
York  against the  Company,  its  wholly-owned  subsidiary  and certain  former
officers and  directors.  Finalization  of the  settlement  is subject to Court
approval.   The  complaint   alleged  that  the   defendants   made  false  and
misleading  statements  about the Company and its  subsidiary  from February 3,
1994 through May 4, 1995.  The net cost to the Company,  after  application  of
insurance  proceeds,  will be  approximately  $3.3  million.  The  decision  to
settle this action was not an admission of any  wrongdoing,  but  reflected the
significant  legal fees,  other expenses and management time that would have to
be devoted to continue to vigorously defend it in the courts.


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,   restricted  stock  and  convertible
securities  if the effect is  dilutive.  Basic and diluted  earnings  per share
calculations follow:



                                                           FISCAL YEARS ENDED
                               --------------------------------------------------------------------------------
                                   FEBRUARY 2, 2002           FEBRUARY 3, 2001             JANUARY 29, 2000
                               ------------------------    ------------------------  --------------------------
                                                   PER                         PER                        PER
                                                  SHARE                       SHARE                      SHARE
                               INCOME    SHARES   AMOUNT   INCOME    SHARES   AMOUNT  INCOME    SHARES   AMOUNT
                               ------    ------   ------   ------    ------   ------  -------   ------   ------
                                                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
BASIC EARNINGS PER SHARE
- ------------------------
                                                                              
Income available
   to common stockholders
   before extraordinary loss   $29,105   28,883   $1.01    $52,363   28,608   $1.83   $65,493   29,021   $2.25
                                                  =====                       =====                      =====
EFFECT OF DILUTIVE
SECURITIES
- ------------
Warrants ...................        --       --                 --       --      --        --        1
Stock options and
   restricted stock ........        --      224                 --      209                --      269
Preferred securities .......        --       --                 --       --             1,123    2,083
Convertible Debentures              --       --              2,644    2,404             1,570    1,475
                               -------   ------            -------   ------           -------   ------
DILUTED EARNINGS PER SHARE
- --------------------------
Income available
   to common stockholders
   before extraordinary loss   $29,105   29,107   $1.00    $55,007   31,221   $1.76   $68,186   32,849   $2.08
                               =======   ======   =====    =======   ======   =====   =======   ======   =====




                                      -39-

================================================================================
40

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



6.  NET INCOME PER SHARE (CONTINUED)

      Options to purchase  2,075,440,  960,340,  and  830,500  shares of common
stock were  excluded from the above  computations  of weighted  average  shares
for diluted  earnings per share for Fiscal 2001,  Fiscal 2000, and Fiscal 1999,
respectively.  This  was  due  to  the  antidilutive  effect  of  the  options'
exercise  prices as compared to the average  market price of the common  shares
during those periods.  Additionally,  conversion of the Convertible  Debentures
into common  stock is excluded  from the  computation  of diluted  earnings per
share for Fiscal 2001,  due to the  antidilutive  effect of the  conversion for
that period.


7.  PROPERTY AND EQUIPMENT

      Property and equipment consists of the following:

                                                 FISCAL YEARS ENDED
                                                 ------------------
                                                 FEB. 2,    FEB. 3,
                                                   2002       2001
                                                 --------   --------
                                                    (IN THOUSANDS)
Land and building ............................   $  9,415   $  8,774
Leasehold improvements .......................    161,210    132,537
Furniture and fixtures .......................    247,145    213,195
Construction in progress .....................     20,181     25,279
                                                 --------   --------
                                                  437,951    379,785
Less accumulated depreciation and amortization    187,216    159,753
                                                 --------   --------
    Net property and equipment ...............   $250,735   $220,032
                                                 ========   ========


8.  OTHER EQUITY AND STOCK OPTION PLANS


COMMON STOCK

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


PREFERRED STOCK

      At February 2, 2002,  February 3, 2001 and January 29,  2000,  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.


                                      -40-
================================================================================
41


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


8.  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  "Stock  Purchase   Plan")  through  which   participating
eligible   employees  may  purchase  shares  of  the  Company's   common  stock
semiannually,  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
semi-annual  stock  purchase  period.  Participating  employees  pay for  their
stock  purchases  under the Stock Purchase Plan by authorizing  limited payroll
deductions  of up to a  maximum  of 15% of their  compensation.  During  Fiscal
2001 and Fiscal  2000,  70,021 and  107,938  shares  respectively  were  issued
pursuant to the Stock  Purchase  Plan,  at an average price per share of $24.49
and $18.80,  respectively.  No shares of common  stock were  previously  issued
pursuant to the Stock  Purchase  Plan.  At February 2, 2002,  there were 72,041
shares available for future issuance under this Stock Purchase Plan.


STOCK OPTION PLANS

      In 1989 and 1992 the Company  established  stock option plans.  In Fiscal
2000 and Fiscal  2001,  the Company  established  stock  option and  restricted
award  plans (the "2000  Plan" and "2002  Plan"  respectively).  Under the 2000
Plan,  the number of shares of common stock as to which options and  restricted
stock may be granted  from time to time may not exceed  1,000,000,  of which no
more than  250,000  may be granted as  restricted  stock.  Under the 2002 Plan,
the number of shares of common stock as to which options and  restricted  stock
may be granted from time to time may not exceed 2,000,000  shares,  of which no
more than 350,000 may be granted as  restricted  stock.  Both the 2000 and 2002
Plans  also   include  an   acceleration   clause  by  which  all  options  not
exercisable  by their  terms  will,  upon the  occurrence  of  certain  events,
become  exercisable.  At February 2, 2002,  there were no shares  reserved  for
issuance  under the 1989 plan,  2,013,301  shares  reserved for issuance  under
the 1992 plan,  962,375  shares  reserved for issuance under the 2000 Plan, and
2,000,000  shares  reserved for issuance  under the 2002 Plan.  Under the terms
of all  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.  In
general,  stock  options  granted  under all of the plans expire ten years from
the date of grant.  At  February 2, 2002,  there were no shares  under the 1989
or 1992 plans,  65,148  shares  under the 2000 Plan,  and 994,900  shares under
the 2002 Plan available for future grant.

      The following table summarizes  stock option  transactions for the fiscal
years ended February 2, 2002, February 3, 2001 and January 29, 2000:

                                                          WEIGHTED       NUMBER
                                         OPTION PRICES   AVERAGE PRICE OF SHARES
                                         --------------- ------------- ---------
Outstanding Options January 30, 1999     $ 6.80 - $44.13    $20.67    1,391,898
  Granted.....................           $22.81 - $47.69    $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 - $47.69    $31.98    1,798,681
  Granted.....................           $16.88 - $38.63    $23.72      870,900
  Exercised...................           $14.19 - $36.25    $19.22     (110,059)
  Canceled....................           $14.19 - $44.81    $26.11     (303,193)
                                                                      ---------
Outstanding Options February 3, 2001     $11.50 - $47.69    $30.21    2,256,329
  Granted.....................           $25.04 - $37.95    $33.65    1,884,100
  Exercised...................           $14.19 - $35.38    $21.13     (213,570)
  Canceled....................           $15.50 - $45.00    $30.93     (268,378)
                                                                      ---------
Outstanding Options February 2, 2002     $11.50 - $47.69    $32.48    3,658,481
                                                                      =========

                                      -41-
================================================================================
42

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


8.  OTHER EQUITY AND STOCK OPTION PLANS


STOCK OPTION PLANS (CONTINUED)

      Options for 729,985,  631,787 and 558,321  shares were  exercisable as of
February 2, 2002,  February 3, 2001 and January  29,  2000,  respectively,  and
had a weighted average  exercise price of $26.96,  $24.54 and $20.74 per share,
respectively.

      The   following   table   summarizes   information   concerning   options
outstanding and exercisable at February 2, 2002:

                                OPTIONS OUTSTANDING         OPTIONS EXERCISABLE
                         ---------------------------------  --------------------
                                     WEIGHTED
                                      AVERAGE     WEIGHTED              WEIGHTED
                                     REMAINING     AVERAGE              AVERAGE
      RANGE OF             NUMBER    CONTRACTUAL  EXERCISE    NUMBER    EXERCISE
      EXERCISE PRICE     OUTSTANDING LIFE(YEARS)   PRICE    EXERCISABLE  PRICE
      --------------     ----------- -----------   -----    -----------  -----

      $11.50-$14.31         19,583     5.8         $14.12     15,833     $14.11
      $14.32-$19.08        270,105     5.0         $16.27    230,303     $16.38
      $19.09-$23.84        270,394     6.6         $21.66    137,394     $21.19
      $23.85-$28.61        978,959     8.1         $25.53    101,707     $24.23
      $28.62-$33.38        212,420     7.0         $31.19     33,828     $32.58
      $33.39-$38.15      1,158,520     9.1         $37.76      8,003     $35.82
      $38.16-$42.92         63,000     7.7         $40.57     27,750     $40.93
      $42.93-$47.69        685,500     6.7         $44.31    175,167     $44.43
                         ------------------------------------------------------
      $11.50-$47.69      3,658,481     7.2         $32.48    729,985     $26.96
                         ======================================================

      The Company  accounts for the stock options and the  employees'  purchase
rights  under the Stock  Purchase  Plan  using the  intrinsic  value  method in
accordance  with  Accounting  Principles  Board  Opinion No. 25, under which no
compensation  costs have been  recognized  for stock  option  awards and shares
purchased  under the Stock  Purchase  Plan.  Had  compensation  costs of option
awards  and  employees'  purchase  rights  been  determined  under a fair value
alternative  method as  stated in SFAS No.  123,  "Accounting  for  Stock-Based
Compensation",  the  Company  would have been  required to prepare a fair value
model for such options and employees'  purchase rights,  and record such amount
in the consolidated  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 as follows:

                                      FISCAL YEARS ENDED
                                -------------------------------
                                 FEB. 2,    FEB. 3,    JAN. 29,
                                  2002       2001       2000
                                -------     -------    -------
                             (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
     Net income:
         As reported.........   $29,105     $52,363    $64,531
         Pro forma...........   $26,831     $49,964    $63,917

      Basic earnings per share:
         As reported.........   $  1.01     $  1.83    $  2.25
         Pro forma...........   $  0.93     $  1.75    $  2.20

      Diluted earnings per share:
         As reported.........   $  1.00     $  1.76    $  2.08
         Pro forma...........   $  0.92     $  1.69    $  2.03


                                      -42-
================================================================================
43

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




8.  OTHER EQUITY AND STOCK OPTION PLANS


STOCK OPTION PLANS (CONTINUED)

      The fair  value of each  option  grant  is  estimated  at the date of the
grant  using  the  Black-Scholes   option-pricing   model  with  the  following
weighted average assumptions:


                                       FISCAL YEARS ENDED
                                 -----------------------------
                                 FEB. 2,    FEB. 3,    JAN. 29,
                                  2002        2001      2000
                                 ------     -------    -------
      Expected volatility....     82.2%       69.7%      49.1%
      Risk-free interest rate      5.6%        5.9%       4.9%
      Expected life (years)..      4.5         4.0        4.0
      Dividend yield.........      ---         ---        ---


      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 Fiscal 1999,
2000 and 2001,  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.



STOCKHOLDER RIGHTS PLAN

      On May 18,  2000,  the  Board  of  Directors  of the  Company  adopted  a
Stockholder  Rights  Plan,  pursuant  to which  Rights  were  distributed  as a
dividend  at the rate of one  Right  for  each  share  of  common  stock of the
Company held by  stockholders  of record as of the close of business on May 30,
2000.  Each  Right  entitles  stockholders  to buy one unit of a share of a new
series of preferred  stock for $125.  The Rights  generally will be exercisable
only if a person or group acquires  beneficial  ownership of 15% or more of the
Voting Power of the Company as  represented  by the  Company's  common stock or
commences a tender or  exchange  offer upon  consummation  of which such person
or  group  would  beneficially  own  15% or  more of the  Voting  Power  of the
Company,  as  represented  by the  Company's  common  stock.  The  Rights  will
expire on May 18, 2010.



9.  EXTRAORDINARY ITEM

      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.


                                      -43-
================================================================================
44

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


10.   INCOME TAXES

      The  provision  for income taxes for the fiscal  years ended  February 2,
2002, February 3, 2001, and January 29, 2000 consists of the following:

                                        FISCAL YEARS ENDED
                                    --------------------------
                                    FEB. 2,  FEB. 3,   JAN. 29,
                                     2002     2001       2000
                                     ----     ----       ----
                                         (IN THOUSANDS)
    Federal:
     Current.......................$27,492  $38,082    $41,682
     Deferred...................... (4,359)  (3,047)    (3,033)
                                   -------  -------    -------
       Total federal............... 23,133   35,035     38,649
                                   -------  -------    -------
    State and local:
     Current.......................  2,589    6,476     11,856
     Deferred......................   (756)    (817)      (809)
                                   -------  -------    -------
       Total state and local.......  1,833    5,659     11,047
                                   -------  -------    -------
    Foreign:
     Current.......................    591      471        525
     Deferred......................    ---     (130)       ---
                                   -------  -------    -------
       Total foreign...............    591      341        525
                                   -------  -------    -------
     Total.........................$25,557  $41,035    $50,221
                                   =======  =======    =======

      The  reconciliation  between  the  provision  for  income  taxes  and the
provision for income taxes at the federal  statutory  rate for the fiscal years
ended February 2, 2002, February 3, 2001 and January 29, 2000 is as follows:

                                                  FISCAL YEARS ENDED
                                         -------------------------------------
                                         FEBRUARY 2,  FEBRUARY 3,  JANUARY 29,
                                             2002         2001        2000
                                          ---------     ---------    ---------
                                          (IN THOUSANDS, EXCEPT PERCENTAGES)

Income before income taxes and
   extraordinary loss ................... $  54,662     $  93,398    $ 115,714
                                          =========     =========    =========
Federal statutory rate ..................        35%           35%          35%
                                          =========     =========    =========
Provision for income taxes at
   federal statutory rate................ $  19,132     $  32,689    $  40,500
State and local income taxes,
   net of federal income tax benefit ....     2,916         4,751        6,278
Non-deductible amortization of goodwill .     3,500         3,500        3,500
Earnings of foreign subsidiaries ........        29            78           79
Other ...................................       (20)           17         (136)
                                          ---------     ---------    ---------
Provision for income taxes .............. $  25,557     $  41,035    $  50,221
                                          =========     =========    =========

      The tax effects of significant  items  comprising the Company's  deferred
tax assets as of February 2, 2002 and February 3, 2001 are as follows:



                                             FEB. 2,  FEB. 3,
                                               2002     2001
                                            --------  --------
                                              (IN THOUSANDS)
    Current:
     Inventory............................  $ 5,929   $ 4,375
     Accrued expenses.....................    6,666     3,364
     Real estate..........................   (2,819)   (2,087)
                                            -------   -------
    Total current.........................  $ 9,776   $ 5,652
                                            =======   =======

    Noncurrent:
     Accrued expenses.....................  $   ---   $   983
     Depreciation and amortization........   (1,970)   (2,616)
     Rent expense.........................    6,057     5,510
     Other................................      765       (16)
                                            -------   -------
    Total noncurrent......................  $ 4,852   $ 3,861
                                            =======   =======


                                      -44-
================================================================================
45

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



10.   INCOME TAXES (CONTINUED)

      Income taxes provided  reflect the current and deferred tax  consequences
of events that have been  recognized  in the Company's  consolidated  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 February 2, 2002  amounted to  approximately  $6,803,000.
However, if these earnings were not considered  permanently  reinvested,  under
current  law,  the  incremental  tax on such  undistributed  earnings  would be
approximately $2,148,000.


 11.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
2001,  Fiscal  2000 and  Fiscal  1999 were  $950,000,  $792,000  and  $697,000,
respectively.

      PENSION PLAN.  Substantially  all  full-time  employees of Ann Taylor and
its  subsidiaries are covered under a  noncontributory  defined benefit pension
plan.  The  pension  plan  calculates   benefits  based  on  a  career  average
formula.  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.

      The  following  table  provides  information  for  the  pension  plan  at
February 2, 2002, February 3, 2001 and January 29, 2000:



                                                    FISCAL YEARS ENDED
                                                -----------------------------
                                                FEB. 2,    FEB. 3,    JAN. 29,
                                                   2002      2001       2000
                                                -------    -------    -------
                                                       (IN THOUSANDS)
Change in benefit obligation:
Benefit obligation, beginning of year .......   $ 6,782    $ 4,954    $ 4,642
Service cost ................................     1,524      1,206      1,129
Interest ....................................       523        442        340
Actuarial loss ..............................     1,135        912         19
Benefits paid ...............................      (941)      (732)    (1,176)
                                                -------    -------    -------
Benefit obligation, end of year .............     9,023      6,782      4,954
                                                -------    -------    -------
Change in plan assets:
Fair value of plan assets, beginning of year      9,644      9,489      7,486
Actual return on plan assets ................    (1,414)       887        763
Employer contribution .......................     1,838       --        2,416
Benefits paid ...............................      (941)      (732)    (1,176)
                                                -------    -------    -------
Fair value of plan assets, end of year ......     9,127      9,644      9,489
                                                -------    -------    -------

Funded status (fair value of plan assets less
   benefit obligation) ......................       104      2,862      4,535
Unrecognized net actuarial (gain)/loss ......     2,710       (763)    (1,621)
Unrecognized prior service cost .............        51         57         63
                                                -------    -------    -------
Prepaid benefit cost ........................   $ 2,865    $ 2,156    $ 2,977
                                                =======    =======    =======

                                      -45-
================================================================================
46


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



 11.  RETIREMENT PLANS (CONTINUED)

      Net pension cost includes the following components:


                                             FISCAL YEARS ENDED
                                      ------------------------------
                                      FEB. 2,     FEB. 3,    JAN. 29,
                                        2002        2001       2000
                                       -------    -------    -------
                                               (IN THOUSANDS)

Service cost .......................   $ 1,524    $ 1,206    $ 1,129
Interest cost ......................       523        442        340
Expected return on assets ..........      (924)      (831)      (776)
Amortization of prior gains ........      --           (1)       (22)
Amortization of prior service cost .         6          6          6
                                       -------    -------    -------
Net periodic pension cost ..........   $ 1,129    $   822    $   677
                                       =======    =======    =======


      For the fiscal years ended February 2, 2002,  February 3, 2001 and January
29, 2000, the following actuarial assumptions were used:


                                              FISCAL YEARS ENDED
                                           ------------------------
                                           FEB. 2, FEB. 3,  JAN. 29,
                                             2002    2001     2000
                                           ------- -------  --------

Discount rate .........................      7.50%   7.75%   8.25%
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%



12. QUARTERLY FINANCIAL DATA (UNAUDITED)
                                                    QUARTER
                                    ---------------------------------------
                                      FIRST     SECOND     THIRD     FOURTH
                                      -----     ------     -----     ------
                                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
FISCAL 2001
Net sales .......................   $307,090   $310,292   $310,804   $371,387
Gross profit ....................    159,652    152,003    167,875    168,235
Net income (loss) ...............   $ 10,944   $  6,399   $ 12,094   $   (332)

Basic earnings (loss) per share .   $   0.38   $   0.22   $   0.42   $  (0.01)
Diluted earnings (loss) per share   $   0.37   $   0.22   $   0.40   $  (0.01)

FISCAL 2000
Net sales .......................   $277,068   $306,252   $305,876   $343,580
Gross profit ....................    148,596    143,808    170,438    147,898
Net income ......................   $ 11,282   $ 13,426   $ 23,877   $  3,778

Basic earnings per share ........   $   0.39   $   0.47   $   0.83   $   0.13
Diluted earnings per share ......   $   0.38   $   0.45   $   0.78   $   0.13


     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.
Conversion of the  Convertible  Debentures  into common stock is not included in
the computation of diluted earnings per share for the second and fourth quarters
of Fiscal  2001 and the fourth  quarter of Fiscal  2000 due to the  antidilutive
effect of the conversion.

                                      -46-
================================================================================
47

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



13. SUBSEQUENT EVENT

     On February 4, 2002,  the Company sold the assets  associated  with its Ann
Taylor  credit  card  accounts to World  Financial  Network  National  Bank (the
"Bank").  In connection with the sale, the Company contracted with Alliance Data
Systems Corporation ("ADS"), the Bank's affiliated servicer,  to provide private
label credit card  services to  proprietary  Ann Taylor  credit card  customers.
Under the terms of the  transaction,  ADS will manage the Ann Taylor credit card
program,  and pay the Company a percentage of all collected finance charges. The
Company  believes that having ADS provide these services  rather than continuing
to  handle  this  program   in-house  will  further   strengthen  the  Company's
relationship  with its clients,  and aid in the growth of the Ann Taylor  credit
card.
                                      -47-