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



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

                             FORM 10-Q
                             ---------


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


            FOR THE QUARTERLY PERIOD ENDED MAY 4, 2002



                  Commission file number 1-10738


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



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

142 WEST 57TH STREET, NEW YORK, NY                10019
(Address of principal executive offices)       (Zip Code)

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

      Indicate  by check mark  whether  registrant  (1) has filed all
reports  required  to  be  filed  by  Section  13  or  15(d)  of  the
Securities  Exchange  Act of 1934 during the  preceding 12 months (or
for such  shorter  period that the  registrant  was  required to file
such reports),  and (2) has been subject to such filing  requirements
for the past 90 days. Yes  |X|    No ____.

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

                                                   Outstanding as of
           Class                                     May 31, 2002
           -----                                     ------------
  Common Stock, $.0068 par value                    44,509,699


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


================================================================================
2
                   INDEX TO FORM 10-Q
                   ------------------






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

    Item 1.  Financial Statements

             Condensed Consolidated Statements of Income
               for the Quarters Ended May 4, 2002 and
               May 5, 2001.......................................     3
             Condensed Consolidated Balance Sheets at
               May 4, 2002 and February 2, 2002..................     4
             Condensed Consolidated Statements of Cash Flows
               for the Quarters Ended May 4, 2002 and
               May 5, 2001.......................................     5
             Notes to Condensed Consolidated Financial Statements     6

     Item 2. Management's Discussion and Analysis of Financial
               Condition and Results of Operations...............    10


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

      Item 4.Submission of Matters to a Vote of Security Holders     16

      Item 6.Exhibits and Reports on Form 8-K....................    17

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


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

ITEM 1.    FINANCIAL STATEMENTS


                   ANNTAYLOR STORES CORPORATION
                   ----------------------------
            CONDENSED CONSOLIDATED STATEMENTS OF INCOME
            -------------------------------------------
        FOR THE QUARTERS ENDED MAY 4, 2002 AND MAY 5, 2001
                            (UNAUDITED)


                                                              QUARTERS ENDED
                                                         -----------------------
                                                         MAY 4, 2002 MAY 5, 2001
                                                         ----------- -----------
                                                          (IN THOUSANDS, EXCEPT
                                                             PER SHARE AMOUNTS)
                                                            -------      -------
Net sales ............................................     $345,392     $307,090
Cost of sales ........................................      158,829      147,438
                                                            -------      -------

Gross profit .........................................      186,563      159,652
Selling, general and administrative expenses .........      151,081      135,718
Amortization of goodwill .............................         --          2,760
                                                            -------      -------
Operating income .....................................       35,482       21,174
Interest income ......................................          516          335
Interest expense .....................................        1,699        1,780
                                                            -------      -------
Income before income taxes ...........................       34,299       19,729
Income tax provision .................................       13,377        8,785
                                                            -------      -------
   Net income ........................................     $ 20,922     $ 10,944
                                                           ========     ========

Basic earnings per share of common stock .............     $   0.48     $   0.25
                                                           ========     ========
Diluted earnings per share of common stock ...........     $   0.45     $   0.25
                                                           ========     ========


    See accompanying notes to condensed consolidated financial
                            statements.
                                      -3-
================================================================================
4

                   ANNTAYLOR STORES CORPORATION
                   ----------------------------
               CONDENSED CONSOLIDATED BALANCE SHEETS
               -------------------------------------
                 MAY 4, 2002 AND FEBRUARY 2, 2002
                            (UNAUDITED)



                                                           MAY 4,    FEBRUARY 2,
                                                            2002        2002
                                                         ---------    ---------
                       Assets                                (IN THOUSANDS)
Current assets
  Cash and cash equivalents ..........................   $ 124,508    $  30,037
  Accounts receivable, net ...........................      14,868       65,296
  Merchandise inventories ............................     172,275      180,117
  Prepaid expenses and other current assets ..........      50,007       50,403
                                                         ---------    ---------
      Total current assets ...........................     361,658      325,853
Property and equipment, net ..........................     249,744      250,735
Goodwill, net ........................................     286,579      286,579
Deferred financing costs, net ........................       4,835        5,044
Other assets .........................................      14,359       14,775
                                                         ---------    ---------
      Total assets ...................................   $ 917,175    $ 882,986
                                                         =========    =========
        Liabilities and Stockholders' Equity
Current liabilities
  Accounts payable ...................................   $  51,359    $  59,482
  Accrued expenses ...................................      82,770       75,882
  Current portion of long-term debt ..................        --          1,250
                                                         ---------    ---------
      Total current liabilities ......................     134,129      136,614

Long-term debt, net ..................................     119,112      118,280
Deferred lease costs and other liabilities ...........      17,249       15,963


Stockholders' equity
  Common stock, $.0068 par value;
   120,000,000 shares authorized;
   32,441,023 and 32,183,971 shares
   issued, respectively ..............................         218          219
  Additional paid-in capital .........................     493,832      484,582
  Retained earnings ..................................     237,316      218,709
  Deferred compensation on restricted stock ..........      (8,608)      (9,296)
                                                         ---------    ---------
                                                           722,758      694,214
      Treasury stock, at cost
         2,648,209 and 2,806,821 shares, respectively      (76,073)     (82,085)
                                                         ---------    ---------
      Total stockholders' equity .....................     646,685      612,129
                                                         ---------    ---------
      Total liabilities and stockholders' equity .....   $ 917,175    $ 882,986
                                                         =========    =========


       See accompanying notes to condensed consolidated financial
                              statements.

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

                    ANNTAYLOR STORES CORPORATION
                    ----------------------------
          CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
          -----------------------------------------------
         FOR THE QUARTERS ENDED MAY 4, 2002 AND MAY 5, 2001
                            (UNAUDITED)


                                                           QUARTERS ENDED
                                                      -------------------------
                                                      MAY 4, 2002   MAY 5, 2001
                                                      -----------   ----------
                                                          (IN THOUSANDS)
Operating activities:
  Net income ......................................   $  20,922      $  10,944
  Adjustments to reconcile net income to net cash
   provided (used) by operating activities:
    Provision for loss on accounts receivable .....        --              407
    Depreciation and amortization .................      11,730          9,778
    Amortization of goodwill ......................        --            2,760
    Amortization of deferred compensation .........       1,391            476
    Non-cash interest .............................       1,056          1,077
    Loss on disposal of property and equipment ....         306            139
    Gain on sale of proprietary credit
      card accounts receivable ....................      (2,095)          --
    Tax benefit from exercise of stock options ....       2,794              5
    Changes in assets and liabilities:
      Receivables .................................      (5,277)       (10,287)
      Merchandise inventories .....................       7,842           (928)
      Prepaid expenses and other current assets ...         396          1,592
      Accounts payable and accrued liabilities ....      (1,237)       (17,083)
      Other non-current assets and liabilities, net       1,703           (501)
                                                        -------        -------
  Net cash provided (used) by operating activities       39,531         (1,621)
                                                        -------        -------
Investing activities:
  Purchases of property and equipment .............     (11,045)       (19,780)
  Net proceeds from sale of proprietary
    credit card accounts receivable ...............      57,800           --
                                                        -------        -------
  Net cash provided (used) by investing activities       46,755        (19,780)
                                                        -------        -------
Financing activities:
  Payments on mortgage ............................      (1,250)          (341)
  Payment of financing costs ......................         (14)          (951)
  Issuance of common stock, net ...................       9,449            854
                                                        -------        -------
  Net cash provided (used) by financing activities        8,185           (438)
                                                        -------        -------
Net increase (decrease) in cash ...................      94,471        (21,839)
Cash and cash equivalents, beginning of period ....      30,037         31,962
                                                        -------        -------
Cash and cash equivalents, end of period ..........   $ 124,508      $  10,123
                                                        =======        =======

Supplemental Disclosures of Cash Flow Information:
  Cash paid during the period for interest ........   $     354      $     373
                                                        =======        =======
  Cash paid during the period for income taxes ....   $   2,581      $      58
                                                        =======        =======


  See accompanying notes to condensed consolidated financial statements.

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

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




1.  BASIS OF PRESENTATION
    ---------------------

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

      The results of operations  for the 2002 interim  period shown
in this  report  are not  necessarily  indicative  of results to be
expected for the fiscal year.

      The February 2, 2002  condensed  consolidated  balance  sheet
amounts   have   been   derived   from   the   previously   audited
consolidated  balance sheet of AnnTaylor Stores  Corporation  ("the
Company").

      Certain  fiscal  2001  amounts  have  been   reclassified  to
conform to the fiscal 2002 presentation.

      Detailed  footnote   information  is  not  included  for  the
quarters  ended  May  4,  2002  and  May  5,  2001.  The  financial
information  set forth herein  should be read in  conjunction  with
the  Notes  to  the  Company's  Consolidated  Financial  Statements
contained in the AnnTaylor  Stores  Corporation  2001 Annual Report
to Stockholders.



2.  NET INCOME PER SHARE
    --------------------

      Basic  earnings  per  share is  calculated  by  dividing  net
income  by  the   weighted   average   number   of  common   shares
outstanding   during  the  period.   Diluted   earnings  per  share
assumes the issuance of additional  shares of common  stock,  which
are   issuable  by  the  Company   upon  the   conversion   of  all
outstanding   stock  options,   restricted  stock  and  convertible
securities, if the effect is dilutive.

      In April 2002,  the Company's  Board of Directors  approved a
3-for-2  split  of the  Company's  Common  Stock,  in the form of a
stock  dividend.  One  additional  share of Common  Stock for every
two shares owned was  distributed  on May 20, 2002 to  stockholders
of  record  at the  close of  business  on May 2,  2002.  Basic and
diluted  earnings  per share (both before and after the issuance of
additional   shares   in   connection   with   the   stock   split)
calculations follow:

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

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


2.  NET INCOME PER SHARE (CONTINUED)
    --------------------------------




                                                                      QUARTERS ENDED
                                     -----------------------------------------------------------------------------------------
                                                   MAY 4, 2002                                 MAY 5, 2001
                                     -------------------------------------------   -------------------------------------------
                                                               (IN THOUSANDS, EXCEPT PER SHARE AMOUNT)
                                                                       PER                                           PER
                                                     SHARES        SHARE AMOUNT                   SHARES         SHARE AMOUNT
                                                ----------------   -------------              ----------------   -------------
                                                BEFORE    AFTER    BEFORE  AFTER              BEFORE    AFTER    BEFORE  AFTER
                                     INCOME     SPLIT     SPLIT    SPLIT   SPLIT   INCOME     SPLIT     SPLIT    SPLIT   SPLIT
                                     -------    ------    ------   -----   -----   -------    ------    ------   -----   -----
                                                                                           
BASIC EARNINGS PER SHARE
- ------------------------
Income available to common
   stockholders ..................   $20,922    29,319    43,978   $0.71   $0.48   $10,944    28,750    43,125   $0.38   $0.25
                                                                   =====   =====                                 =====   =====

EFFECT OF DILUTIVE SECURITIES
- -----------------------------
Stock options and restricted stock       ---       480       721                       ---       169       254
Convertible Debentures ...........       706     2,404     3,606                       676     2,404     3,606
                                     -------    ------    ------                   -------    ------    ------

DILUTED EARNINGS PER SHARE
- --------------------------
Income available to common
  stockholders ...................   $21,628    32,203    48,305   $0.67   $0.45   $11,620    31,323    46,985   $0.37   $0.25
                                     =======    ======    ======   =====   =====   =======    ======    ======   =====   =====




      Options to purchase  583,750 and  1,512,340  shares of common
stock  during  the  quarters  ended  May 4,  2002 and May 5,  2001,
respectively,   were  excluded  from  the  above   computations  of
weighted  average shares for pre-stock  split diluted  earnings per
share.  This  translates to 875,625 and 2,268,510  shares of common
stock for the same  thirteen  week  periods  after the  issuance of
additional  options in connection  with the stock split.  The above
adjustments  were due to the  antidilutive  effect of the  options'
exercise  prices as  compared to the  average  market  price of the
common shares during those periods.


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


      Long-term debt  outstanding at May 4, 2002 was  $119,112,000,
which   represents   the  net  carrying   value  of  the  Company's
convertible  debentures.  During the first  quarter of fiscal 2002,
the  Company  paid  the  remaining   outstanding   balance  on  the
mortgage  loan  securing  its  Distribution  Center in  Louisville,
Kentucky.


                                      -7-

================================================================================
8

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


4.  SALE OF ACCOUNTS RECEIVABLE
    ---------------------------

      On  February  4,  2002,  the  Company  sold  the  net  assets
associated  with  its Ann  Taylor  credit  card  accounts  to World
Financial  Network  National  Bank  (the  "Bank").  The  associated
pre-tax  gain of  $2,095,000  is reported  in selling,  general and
administrative  expenses in the Condensed  Consolidated  Statements
of Income.  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  has  also  agreed  to
guarantee  certain  credit  card  accounts  issued  to  Ann  Taylor
associates subsequent to the sale.


5.    RECENT ACCOUNTING PRONOUNCEMENTS
      --------------------------------

      Effective  February 3, 2002, the Company adopted Statement of
Financial  Accounting  Standards  ("SFAS") No. 142,  "Goodwill  and
Other  Intangible  Assets".  SFAS No.  142  requires  that  ratable
amortization   of  goodwill  be  replaced  by  periodic  tests  for
impairment  within six months of the date of adoption,  and then on
a  periodic  basis  thereafter.  Based  on the  impairment  testing
performed in February 2002,  management  determined  that there was
no  impairment  loss  related  to the  net  carrying  value  of the
Company's  recorded  goodwill.  Management  intends  to  reevaluate
this on an annual  basis,  in  accordance  with the  provisions  of
SFAS No. 142.

      The following  table  provides a  reconciliation  of reported
net  income and  earnings  per share for the  quarter  ended May 5,
2001 to  adjusted  net income and  earnings  per share had SFAS No.
142 been applied as of the beginning of fiscal 2001:


                                                QUARTER ENDED MAY 5, 2001
                                -----------------------------------------------
                                               BASIC              DILUTED
                                         EARNINGS PER SHARE  EARNINGS PER SHARE
                                         ------------------  ------------------
                                           BEFORE   AFTER     BEFORE    AFTER
                                INCOME     SPLIT    SPLIT      SPLIT    SPLIT
                                ------     -----    -----      -----    -----

Income available to common
   stockholders.............   $10,944     $0.38    $0.25      $0.37    $0.25
Impact of adopting SFAS
   No. 142 in fiscal 2001...     2,760      0.10     0.07       0.09     0.06
                               -------     -----    -----      -----    -----
Adjusted income available
   to common stockholders...   $13,704     $0.48    $0.32      $0.46    $0.31
                               =======     =====    =====      =====    =====


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

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


5.  RECENT ACCOUNTING PRONOUNCEMENTS (CONTINUED)
    --------------------------------------------

      In July 2001, the Financial  Accounting  Standards Board (the
"FASB"),  issued SFAS No.  143,  "Accounting  for Asset  Retirement
Obligations".  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 April 2002,  the FASB issued SFAS No. 145  "Rescission  of
FASB  Statements  No. 4, 44, and 64,  Amendment  of FASB  Statement
No.  13,  and  Technical  Corrections".   SFAS  No.  145  primarily
affects the  reporting  requirements  and  classification  of gains
and  losses  from  the   extinguishment   of  debt,   rescinds  the
transitional  accounting  requirements  for  intangible  assets  of
motor  carriers,  and  requires  that certain  lease  modifications
with economic  effects  similar to  sale-leaseback  transactions be
accounted  for in the same manner as  sale-leaseback  transactions.
SFAS No. 145 is effective  for  financial  statements  issued after
April 2002,  with the  exception of the  provisions  affecting  the
accounting  for lease  transactions,  which  should be applied  for
transactions  entered into after May 15, 2002,  and the  provisions
affecting   classification   of   gains   and   losses   from   the
extinguishment  of debt,  which  should be applied in fiscal  years
beginning  after May 15, 2002.  Management has determined  that the
adoption  of SFAS No.  145 will  have no  impact  on the  Company's
consolidated financial statements.

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


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

RESULTS OF OPERATIONS
                                                   QUARTERS ENDED
                                               ------------------------
                                               MAY 4, 2002  MAY 5, 2001
                                               -----------  -----------
    Number of Stores:
       Open at beginning of period...............  538          478
       Opened during period......................   13           11
       Expanded or remodeled during period*......  ---            4
       Closed during period......................  ---            1
       Open at end of period.....................  551          488
    Type of Stores Open at End of Period:
       Ann Taylor stores.........................  343          334
       Ann Taylor Loft stores....................  188          141
       Ann Taylor Factory Stores.................   20           13

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


QUARTER ENDED MAY 4, 2002 COMPARED TO QUARTER ENDED MAY 5, 2001

      The  Company's  net sales in the first quarter of fiscal 2002
increased to  $345,392,000  from  $307,090,000 in the first quarter
of fiscal  2001,  an  increase  of  $38,302,000,  or 12.5  percent.
Comparable  store  sales  for the  first  quarter  of  fiscal  2002
increased  0.1  percent,  compared  to a decrease of 3.5 percent in
the first  quarter of fiscal  2001.  Comparable  sales by  division
were down 2.1  percent  for Ann Taylor  stores  and up 5.9  percent
for Ann Taylor Loft stores.  The sales  increase was  primarily the
result of an  increase  in the number of stores open as compared to
last year.

      Gross margin as a percentage  of net sales  increased to 54.0
percent  in the first  quarter  of fiscal  2002,  compared  to 52.0
percent  in the first  quarter  of fiscal  2001.  The  increase  is
primarily  due to higher  margins  achieved  on full price sales at
both divisions.

      Selling,    general   and   administrative    expenses   were
$151,081,000,  or 43.7 percent of net sales,  in the first  quarter
of fiscal 2002,  compared to  $135,718,000,  or 44.2 percent of net
sales,  in the  first  quarter  of fiscal  2001.  The  decrease  in
selling,  general and  administrative  expenses as a percentage  of
sales is due to the  combined  effect  of  efficiencies  gained  in
store operations,  lower internet  spending,  and an approximate $1
million  net   reduction  in  expenses   related  to  the  cost  of


                                      -10-

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


servicing the Company's  proprietary  credit card.  This was due to
the one-time gain  associated  with the  sale of the Ann  Taylor
credit  card,  offset  by a reduction  in net  finance  charge
income as a result  of the  sale.  The above decreases were
partially  offset by an increase in the provision for management
performance  bonus,  and an increase in store tenancy due to the
addition of new stores.

      As a result  of the  foregoing,  the  Company  had  operating
income of  $35,482,000,  or 10.3 percent of net sales, in the first
quarter of fiscal  2002,  compared to  $21,174,000,  or 6.9 percent
of net sales,  in the first  quarter of fiscal  2001.  There was no
goodwill  amortization  recorded  in the  first  quarter  of fiscal
2002,  in  accordance   with  Statement  of  Financial   Accounting
Standards  ("SFAS") 142  "Goodwill  and Other  Intangible  Assets",
which  the  Company  adopted  in  February  2002.  Amortization  of
goodwill  was  $2,760,000  in the first  quarter  of  fiscal  2001.
Fiscal 2001  operating  income,  without  giving effect to goodwill
amortization, was $23,934,000, or 7.8 percent of net sales.

      Interest  income was $516,000 in the first  quarter of fiscal
2002,  compared to $335,000  in the first  quarter of fiscal  2001.
The  increase  was  primarily  attributable  to higher cash on hand
offset  somewhat by lower  interest  rates during the first quarter
of fiscal 2002, as compared to the first quarter of fiscal 2001.

      Interest  expense  was  $1,699,000  in the first  quarter  of
fiscal  2002,  compared  to  $1,780,000  in the  first  quarter  of
fiscal 2001.

      The income tax provision was $13,377,000,  or 39.0 percent of
income before  income  taxes,  in the first quarter of fiscal 2002,
compared to  $8,785,000,  or 44.5 percent of income  before  income
taxes,  in the first  quarter of fiscal  2001.  The decrease in the
effective  income  tax  rate  was  the  result  of   non-deductible
goodwill expense,  which as previously discussed,  was not recorded
in fiscal 2002.

      As a result of the  foregoing  factors,  the  Company had net
income of $20,922,000,  or 6.1 percent of net sales,  for the first
quarter of fiscal  2002,  compared to  $10,944,000,  or 3.6 percent
of  net  sales,   for  the  first   quarter  of  fiscal  2001.   As
previously  discussed,  first  quarter  fiscal  2001 net income was
reduced  by  $2,760,000  in  goodwill  amortization,  which was not
recorded  in the  first  quarter  of  fiscal  2002.  Excluding  the
deduction of goodwill,  first quarter  fiscal 2001 net income would
have been $13,704,000, or 4.5 percent of net sales.

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

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

FINANCIAL CONDITION
      For the first  quarter of fiscal 2002,  net cash  provided by
operating  activities  totaled  $39,531,000,  primarily as a result
of earnings,  non-cash charges and a decrease in inventory,  offset
by an increase in third party  accounts  receivable.  Cash provided
by  investing  activities  during the first  quarter of fiscal 2002
amounted to $46,755,000,  which  represented the proceeds  received
in  connection  with the sale of the Company's  proprietary  credit
card,  offset by funds used to  purchase  property  and  equipment.
Cash provided by financing  activities  during the first quarter of
fiscal  2002  amounted  to  $8,185,000  primarily  as a  result  of
proceeds  received  from the exercise of stock  options,  offset by
payment  of  the  remaining   mortgage  balance  on  the  Company's
Louisville Distribution Center.

      Merchandise  inventories  were  $172,275,000  at May 4, 2002,
compared  to  inventories  of  $180,117,000  at  February  2, 2002.
Merchandise  inventories  at May  4,  2002  and  February  2,  2002
included approximately  $24,410,000 and $37,558,000,  respectively,
of  inventory  associated  with the  Company's  sourcing  division,
which is primarily  finished  goods in transit from  factories.  On
a per  square  foot  basis,  inventories  at the  end of the  first
quarter of fiscal 2002, excluding  inventories  attributable to the
Company's  sourcing  division,  were down  approximately 14 percent
compared to the same period last year.

      Total fiscal 2002 capital  expenditures,  which are primarily
attributable  to the  Company's  store  expansion,  renovation  and
refurbishment   programs,   and  the   investment  in   information
systems,  are  expected to be  approximately  $47,000,000.  For the
three  months  ended  May 4,  2002,  capital  expenditures  totaled
$11,045,000,  net of landlord construction  allowances.  During the
first three months of fiscal 2002,  the Company  opened one new Ann
Taylor  store  and  12  new  Ann  Taylor  Loft   stores.   For  the
remainder   of  fiscal  2002,   the  Company   expects  to  open  6
additional  Ann Taylor  stores and 26  additional  Ann Taylor  Loft
stores.

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

      On  February  4,  2002,  the  Company  sold  the  net  assets
associated  with  its Ann  Taylor  credit  card  accounts  to World
Financial  Network  National  Bank  (the  "Bank").  The  associated
pre-tax  gain of  $2,095,000  is reported  in selling,  general and
administrative  expenses in the Condensed  Consolidated  Statements
of  Income.   The  Company  believes  that  the  sale  and  outside
management  of its  proprietary  credit  card  program  will have a
beneficial  effect  on its  client  relationships,  and  aid in the
growth of the Ann Taylor credit card.

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


      In April 2002,  the Company's  Board of Directors  approved a
3-for-2  stock split of the  Company's  Common Stock in the form of
a stock  dividend.  One additional  share of Common Stock for every
two shares owned was  distributed  on May 20, 2002 to  stockholders
of record at the close of  business  on May 2, 2002.  See Note 2 of
the  Condensed   Consolidated  Financial  Statements  for  adjusted
shares and per share data  reflecting  the  issuance of  additional
shares in connection with the stock split.

      Effective  February  3, 2002,  the Company  adopted  SFAS No.
142, "Goodwill and Other Intangible  Assets",  as further discussed
in  Note  5 of the  Condensed  Consolidated  Financial  Statements.
SFAS No. 142 requires  that  goodwill and other  intangible  assets
be  tested  for  impairment  within  six  months  of  the  date  of
adoption,  and then on a periodic  basis  thereafter.  Pursuant  to
SFAS No. 142, the  Company's  recorded  goodwill  will no longer be
amortized.  Based on the impairment  testing  performed in February
2002,  management  determined  that  there was no  impairment  loss
related  to  the  net  carrying  value  of the  Company's  recorded
goodwill.

      In July 2001, the FASB issued SFAS No. 143,  "Accounting  for
Asset  Retirement  Obligations".  SFAS No. 143 provides  accounting
requirements  for retirement  obligations  associated with tangible
long-lived  assets,  and 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 April 2002,  the FASB issued SFAS No. 145  "Rescission  of
FASB  Statements  No. 4, 44, and 64,  Amendment  of FASB  Statement
No.  13,  and  Technical  Corrections".   SFAS  No.  145  primarily
affects the  reporting  requirements  and  classification  of gains
and  losses  from  the   extinguishment   of  debt,   rescinds  the
transitional  accounting  requirements  for  intangible  assets  of
motor  carriers,  and  requires  that certain  lease  modifications
with economic  effects  similar to  sale-leaseback  transactions be
accounted  for in the same manner as  sale-leaseback  transactions.
SFAS No. 145 is effective  for  financial  statements  issued after
April 2002,  with the  exception of the  provisions  affecting  the
accounting  for lease  transactions,  which  should be applied  for
transactions  entered into after May 15, 2002,  and the  provisions
affecting   classification   of   gains   and   losses   from   the
extinguishment  of debt,  which  should be applied in fiscal  years
beginning  after May 15, 2002.  Management has determined  that the
adoption  of SFAS No.  145 will  have no  impact  on the  Company's
consolidated financial statements.

      In December 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

                                      -13-

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


preparation  of a company's  financial  statements.  In response to
FRR No. 60,  management  has  determined  that the  Company's  most
critical  accounting  policies include those related to merchandise
inventory valuation, asset impairment and income taxes.

      Inventory  is valued at the lower of average  cost or market,
at the  individual  item level.  Market is determined  based on the
estimated   net   realizable   value,   which  is   generally   the
merchandise  selling  price.  Inventory  levels  are  monitored  to
identify  slow-moving  merchandise and broken assortments (items no
longer in stock in a sufficient  range of sizes) and  markdowns are
used to clear such  merchandise.  Inventory  value is reduced  when
the  selling  price  is  marked  below  cost.   Physical  inventory
counts are  performed  annually  each  January,  and  estimates are
made for  shortage  during the  period  between  the last  physical
inventory count and the balance sheet date.

      Pursuant to the  adoption  of SFAS No. 142 in February  2002,
management   performed  impairment  testing  which  considered  the
Company's net discounted  future cash flows in determining  whether
an  impairment   charge  related  to  the  carrying  value  of  the
Company's  recorded  goodwill was  necessary,  and  concluded  that
there  was no  such  impairment  loss.  This  will  be  reevaluated
annually,   using  similar  testing.  In  the  case  of  long-lived
tangible  assets,  if the  discounted  future cash flows related to
the long-lived  assets are less than the assets'  carrying value, a
similar   impairment  charge  would  be  considered.   Management's
estimate  of future cash flows is based on  historical  experience,
knowledge,  and market  data.  These  estimates  can be affected by
factors  such  as  those   outlined  in  the  Statement   Regarding
Forward-Looking Disclosures.

      The  Company  follows  SFAS No.  109  "Accounting  for Income
Taxes," which  requires the use of the liability  method.  Deferred
tax   assets  and   liabilities   are   recognized   based  on  the
differences  between  the  financial  statement  carrying  value of
existing  assets and  liabilities  and their  respective tax bases.
Inherent  in  the  measurement  of  these  deferred   balances  are
certain  judgements  and  interpretations  of existing  tax law and
other  published  guidance as applied to the Company's  operations.
No valuation  allowance  has been provided for deferred tax assets,
since  management  anticipates that the full amount of these assets
should be realized  in the  future.  The  Company's  effective  tax
rate considers  management's  judgement of expected tax liabilities
within  the  various  taxing  jurisdictions  it is  subject to tax.
The  Company  has also in the past been  involved  in both  foreign
and  domestic  tax audits.  At any given  time,  many tax years are
subject to audit by various taxing authorities.

      Management   believes  these  critical   accounting  policies
represent the more  significant  judgements  and estimates  used in
the   preparation   of   the   Company's   consolidated   financial
statements.

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


STATEMENT REGARDING FORWARD-LOOKING DISCLOSURES

      Sections  of this  Quarterly  Report on Form 10-Q,  including
the  preceding  Management's  Discussion  and Analysis of Financial
Condition   and   Results   of    Operations,    contain    various
forward-looking  statements,  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.



                                      -15-
================================================================================
16

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


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

       AnnTaylor Stores Corporation's 2002 Annual Meeting of
Stockholders was held on May 2, 2002.  The following matters were
voted upon and approved by the Company's stockholders at the
meeting:

1.     Messrs. James J.  Burke,  Jr.,  Barry  Erdos  and  Ronald W.
       Hovsepian  were  re-elected  as  Class II  Directors  of the
       Company  for  terms   expiring  in  2005,   or  until  their
       respective    successors    are   elected   and   qualified.
       26,393,594,  26,394,376 and 26,393,449  shares were voted in
       favor  of,  no  shares  were  voted  against,  and  148,907,
       148,125 and  149,052  shares  abstained  from voting on, the
       re-election   of  Messrs.   Burke,   Erdos  and   Hovsepian,
       respectively.

2.     The proposed  amendment to the Company's  Associate Discount
       Stock  Purchase  Plan to increase the total number of shares
       of Common Stock  available  under this plan by an additional
       400,000  shares of Common  Stock  was  approved.  26,331,146
       shares  were voted in favor of,  197,698  shares  were voted
       against  and 13,657  shares  abstained  from voting on, this
       proposal.

3.     The  material  terms  of  the   performance   goals  in  the
       Company's  Management  Performance   Compensation  Plan,  as
       amended and restated,  were  re-approved.  26,129,173 shares
       were voted in favor of,  397,952  shares were voted  against
       and 15,376 shares abstained from voting on, this proposal.

4.     The  appointment of Deloitte & Touche,  LLP as the Company's
       independent   auditors   for  the  2002   fiscal   year  was
       ratified.   25,284,056   shares  were  voted  in  favor  of,
       1,248,639   shares  were  voted  against  and  9,806  shares
       abstained from voting on, this proposal.

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

ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K

    (a)   Exhibits:

          None.


    (b)   Reports on Form 8-K:

          The following reports on Form 8-K were filed during the
       last quarter covered by this report:

                 DATE OF REPORT       ITEM REPORTED
                 --------------       -------------

                    4/11/2002            Item 5
                    4/18/2002            Item 5




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



                            SIGNATURES
                            ----------



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


                                    AnnTaylor Stores Corporation



Date:     June 14, 2002             By: /s/  J. Patrick Spainhour
          -------------                 -------------------------
                                          J. Patrick Spainhour
                                        Chairman, Chief Executive
                                        Officer and Director





Date:     June 14, 2002             By: /s/  James M. Smith
          -------------                 -------------------------
                                          James M. Smith
                                        Senior Vice President,
                                        Chief Financial Officer
                                        and Treasurer


                                      -18-