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

                                 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 AUGUST 3, 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                                 August 30, 2002
          -----                                 ---------------
COMMON STOCK, $.0068 PAR VALUE                    44,833,005
- ------------------------------                    ----------


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


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



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





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

      Item 1.  Financial Statements

               Condensed Consolidated Statements of Income
                 for the Quarters and Six Months Ended
                 August 3, 2002 and August 4, 2001....................... 3
               Condensed Consolidated Balance Sheets at
                 August 3, 2002 and February 2, 2002..................... 4
               Condensed Consolidated Statements of Cash Flows
                 for the Six Months Ended August 3, 2002 and
                 August 4, 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 1.  Legal Proceedings.........................................17

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



  CERTIFICATIONS.........................................................19
  --------------


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


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


ITEM 1.    FINANCIAL STATEMENTS


                            ANNTAYLOR STORES CORPORATION
                            ----------------------------
                    CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                    -------------------------------------------
      FOR THE QUARTERS AND SIX MONTHS ENDED AUGUST 3, 2002 AND AUGUST 4, 2001
                                    (UNAUDITED)




                                        QUARTERS ENDED      SIX MONTHS ENDED
                                     --------------------- --------------------
                                    AUGUST 3,   AUGUST 4,  AUGUST 3,  AUGUST 4,
                                       2002        2001       2002      2001
                                      -------    -------    -------    -------
                                     (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

Net sales ........................   $343,143   $310,292   $688,535   $617,382
Cost of sales ....................    161,965    158,289    320,794    305,727
                                      -------    -------    -------    -------

Gross margin .....................    181,178    152,003    367,741    311,655
Selling, general and
  administrative expenses.........    150,425    135,833    301,506    271,551
Amortization of goodwill .........       --        2,760       --        5,520
                                      -------    -------    -------    -------

Operating income .................     30,753     13,410     66,235     34,584
Interest income ..................        913        523      1,429        858
Interest expense .................      1,826      1,719      3,525      3,499
                                      -------    -------    -------    -------

Income before income taxes .......     29,840     12,214     64,139     31,943
Income tax provision .............     11,638      5,815     25,015     14,600
                                      -------    -------    -------    -------

    Net income ...................   $ 18,202   $  6,399   $ 39,124   $ 17,343
                                      =======    =======    =======    =======


Basic earnings per share of
    common stock..................   $   0.41   $   0.15   $   0.89   $   0.40
                                      =======    =======    =======    =======
Diluted earnings per share
    of common stock...............   $   0.39   $   0.15   $   0.84   $   0.40
                                      =======    =======    =======    =======



       See accompanying notes to condensed consolidated financial statements.


                                      -3-

================================================================================
4


                             ANNTAYLOR STORES CORPORATION
                             ----------------------------
                        CONDENSED CONSOLIDATED BALANCE SHEETS
                        -------------------------------------
                         AUGUST 3, 2002 AND FEBRUARY 2, 2002
                                     (UNAUDITED)




                                                     AUGUST 3,   FEBRUARY 2,
                                                       2002         2002
                                                    ---------    ---------
                       ASSETS                           (IN THOUSANDS)
Current assets
  Cash and cash equivalents .....................   $ 180,452    $  30,037
  Accounts receivable, net ......................      11,400       65,296
  Merchandise inventories .......................     169,455      180,117
  Prepaid expenses and other current assets .....      49,908       50,403
                                                    ---------    ---------
      Total current assets ......................     411,215      325,853
Property and equipment, net .....................     244,222      250,735
Goodwill, net ...................................     286,579      286,579
Deferred financing costs, net ...................       4,614        5,044
Other assets ....................................      14,969       14,775
                                                    ---------    ---------
      Total assets ..............................   $ 961,599    $ 882,986
                                                    =========    =========

             LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
  Accounts payable ..............................   $  69,582    $  59,482
  Accrued expenses ..............................      83,942       75,882
  Current portion of long-term debt .............        --          1,250
                                                    ---------    ---------
      Total current liabilities .................     153,524      136,614

Long-term debt, net .............................     119,951      118,280
Deferred lease costs and other liabilities ......      18,742       15,963

Stockholders' equity
  Common stock, $0.0068 par value;
     120,000,000 shares authorized;
     48,883,809 and 48,275,957 shares
     issued, respectively .......................         332          219
  Additional paid-in capital ....................     499,262      484,582
  Retained earnings .............................     255,047      218,709
  Deferred compensation on restricted stock .....      (7,129)      (9,296)
                                                    ---------    ---------
                                                      747,512      694,214
      Treasury stock, at cost
         4,051,553 and 4,210,232
            shares, respectively ................     (78,130)     (82,085)
                                                    ---------    ---------
      Total stockholders' equity ................     669,382      612,129
                                                    ---------    ---------
      Total liabilities and stockholders' equity    $ 961,599    $ 882,986
                                                    =========    =========




      See accompanying notes to condensed consolidated financial statements.


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


                           ANNTAYLOR STORES CORPORATION
                           ----------------------------
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                 -----------------------------------------------
            FOR THE SIX MONTHS ENDED AUGUST 3, 2002 AND AUGUST 4, 2001
                                   (UNAUDITED)


                                                          SIX MONTHS ENDED
                                                        --------------------

                                                       AUGUST 3,   AUGUST 4,
                                                         2002        2001
                                                       -------     --------
                                                          (IN THOUSANDS)
Operating activities:
  Net income .....................................   $  39,124    $  17,343
  Adjustments to reconcile net income
   to net cash provided by operating
   activities:
    Amortization of deferred compensation ........       2,167        1,163
    Amortization of goodwill .....................         ---        5,520
    Deferred income taxes ........................       1,340          ---
    Depreciation and amortization ................      23,736       19,974
    Gain on sale of proprietary credit
      card accounts receivable ...................      (2,095)         ---
    Loss on disposal of property and equipment ...         347          922
    Non-cash interest ............................       2,117        2,082
    Provision for loss on accounts receivable ....         ---          697
    Tax benefit from exercise of stock options ...       3,524          666
    Changes in assets and liabilities:
      Receivables ................................      (1,809)      (2,289)
      Merchandise inventories ....................      10,662       (3,282)
      Prepaid expenses and other current assets ..         115       (4,349)
      Accounts payable and accrued expenses ......      18,155        6,145
      Other non-current assets and
        liabilities, net .........................       1,629       (2,880)
  Net cash provided by operating activities ......      99,012       41,712
                                                       -------     --------
Investing activities:
  Purchases of property and equipment ............     (17,572)     (45,976)
  Net proceeds from sale of proprietary
      credit card accounts receivable ............      57,800         ---
                                                       -------     --------
  Net cash provided (used) by
      investing activities .......................      40,228      (45,976)
                                                       -------     --------
Financing activities:
  Payments on mortgage ...........................      (1,250)        (688)
  Payment of financing costs .....................         (14)      (1,016)
  Issuance of common stock, net ..................      12,439        3,662
                                                       -------     --------
  Net cash provided by financing activities ......      11,175        1,958
                                                       -------     --------
Net increase (decrease) in cash ..................     150,415       (2,306)
Cash and cash equivalents, beginning of period ...      30,037       31,962
                                                       -------     --------
Cash and cash equivalents, end of period .........   $ 180,452    $  29,656
                                                       =======     ========

Supplemental Disclosures of Cash Flow Information:
  Cash paid during the period for interest .......   $   1,260    $   1,265
                                                       =======     ========
  Cash paid during the period for income taxes ...   $   8,234    $   2,646
                                                       =======     ========


  See accompanying notes to condensed consolidated financial statements.


                                      -5-

================================================================================
6


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


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

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

    The results of  operations  for the fiscal 2002  interim  periods  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
August  3,  2002 and  August  4,  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.  EARNINGS 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  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.  Shares  outstanding,  as well as basic and  diluted  earnings  per share
(restated for the effect of the stock split) follow:

                             [Tables on next page]

                                      -6-

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

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



2.  EARNINGS PER SHARE (CONTINUED)
- --  ------------------------------


                                                 QUARTERS  ENDED
                                    -------------------------------------------
                                       AUGUST 3, 2002        AUGUST 4, 2001
                                    ---------------------  --------------------
                                     (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

                                                    PER                   PER
                                                   SHARE                 SHARE
                                   INCOME  SHARES  AMOUNT  INCOME SHARES AMOUNT
                                   ------  ------  ------  ------ ------ ------
BASIC EARNINGS PER SHARE
- ------------------------
Income available to common
   stockholders ................  $18,202  44,311  $0.41  $ 6,339 43,347 $0.15
                                                    ====                  ====
EFFECT OF DILUTIVE SECURITIES
- -----------------------------
Stock options and
  restricted stock..............       --     583              --    569
Convertible Debentures .........      709   3,606              --     --
                                  -------  ------         ------- ------
DILUTED EARNINGS PER SHARE
- --------------------------
Income available to common
   stockholders ................  $18,911  48,500  $0.39  $ 6,399 43,916 $0.15
                                  =======  ======  =====  ======= ====== =====



                                                  SIX MONTHS ENDED
                                    -------------------------------------------
                                       AUGUST 3, 2002        AUGUST 4, 2001
                                    ---------------------  --------------------
                                     (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

                                                    PER                   PER
                                                   SHARE                 SHARE
                                   INCOME  SHARES  AMOUNT  INCOME SHARES AMOUNT
                                   ------  ------  ------  ------ ------ ------
BASIC EARNINGS PER SHARE
- ------------------------
Income available to common
   stockholders ................  $39,124  44,145  $0.89  $17,343 43,236 $0.40
                                                    ====                  ====
EFFECT OF DILUTIVE SECURITIES
- -----------------------------
Stock options and
  restricted stock..............       --     634              --    398
Convertible Debentures .........    1,444   3,606           1,396  3,606
                                  -------  ------         ------- ------
DILUTED EARNINGS PER SHARE
- --------------------------
Income available to common
   stockholders ................  $40,568  48,385  $0.84  $18,739 47,240 $0.40
                                  =======  ======  =====  ======= ====== =====


    Options to purchase  989,749 and 975,749  shares of common stock during the
thirteen  and  twenty-six  weeks  ended  August  3,  2002,  respectively,   and
1,253,130 and  1,420,260  shares of common stock during the thirteen and twenty
six weeks ended  August 4, 2001,  respectively,  were  excluded  from the above
computations  of weighted  average shares for diluted  earnings per share,  due
to the  antidilutive  effect of the options'  exercise price 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 the quarter
ended August 4, 2001,  due to the  antidilutive  effect of the conversion as of
such date.


                                      -7-

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


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


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


    Long-term  debt  outstanding  at  August 3,  2002 was  $119,951,000,  which
represents  the net carrying value of the Company's  convertible  debentures on
that date.


4.  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  tables provide a  reconciliation  of reported net income and
earnings  per  share  (restated  for the  effect of the  stock  split)  for the
quarters  and six  months  ended  August 4, 2001 to  adjusted  net  income  and
earnings  per  share  had SFAS No.  142 been  applied  as of the  beginning  of
fiscal 2001:

                                                 QUARTER ENDED AUGUST 4, 2001
                                                ------------------------------
                                                              BASIC   DILUTED
                                                            EARNINGS  EARNINGS
                                                   INCOME   PER SHARE PER SHARE
                                                   ------   --------- ---------
Income available to common stockholders ........  $ 6,399   $   0.15   $0.15
Impact of adopting SFAS No. 142 in fiscal 2001..    2,562       0.06    0.05
                                                    -----       ----    ----

Adjusted income available to common stockholders  $ 8,961   $   0.21   $0.20
                                                   ======   ========   =====



                                                 SIX MONTHS ENDED AUGUST 4, 2001
                                                 ------------------------------
                                                              BASIC   DILUTED
                                                            EARNINGS  EARNINGS
                                                   INCOME   PER SHARE PER SHARE
                                                   ------   --------- ---------
Income available to common stockholders ........  $17,343   $   0.40   $0.40
Impact of adopting SFAS No. 142 in fiscal 2001..    5,322       0.12    0.11
                                                    -----       ----    ----

Adjusted income available to common stockholders  $22,665   $   0.52   $0.51
                                                   ======   ========   =====


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


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


4.  RECENT ACCOUNTING PRONOUNCEMENTS
- --  --------------------------------

    In April 2002,  the  Financial  Accounting  Standards  Board (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  immediate  impact on the  Company's
consolidated  financial  statements,  but will  evaluate in future  periods the
classification  of  any  debt  extinguishment  costs  in  accordance  with  APB
Opinion No. 30  "Reporting  the Results of  Operations - Reporting  the Effects
of  Disposal  of a  Segment  of a  Business,  and  Extraordinary,  Unusual  and
Infrequently Occurring Events and Transactions".

    In  June  2002,  the  FASB  issued  SFAS  No.  146  "Accounting  for  Costs
Associated  with Exit or Disposal  Activities".  SFAS No. 146 is effective  for
exit or  disposal  activities  that are  initiated  after  December  31,  2002.
Management  is in the process of  evaluating  the effect that  adoption of SFAS
No. 146 will have 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       SIX MONTHS ENDED
                                     --------------------  --------------------
                                     AUGUST 3,  AUGUST 4,  AUGUST 3,  AUGUST 4,
                                        2002       2001      2002       2001
                                        ----       ----      ----       ----
Number of Stores:
   Open at beginning of period ......   551        488        538        478
   Opened during period .............     4         14         17         25
   Expanded during period* ..........   --           1         --          5
   Closed during period .............   --           2         --          3
   Open at end of period ............   555        500        555        500
Type of Stores Open at End of Period:
   Ann Taylor stores ................                         344        335
   Ann Taylor Loft stores ...........                         183        153
   Ann Taylor Factory Stores ........                          28         12

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


QUARTER ENDED AUGUST 3, 2002 COMPARED TO THE QUARTER ENDED AUGUST 4, 2001

    The Company's net sales in the second  quarter of fiscal 2002  increased to
$343,143,000  from  $310,292,000  in the  second  quarter  of fiscal  2001,  an
increase  of  $32,851,000  or 10.6  percent.  Comparable  store  sales  for the
second  quarter  of fiscal  2002  decreased  0.2  percent,  compared  to a 12.9
percent  decrease  in the  second  quarter  of fiscal  2001.  Comparable  store
sales by  division  were up 0.3  percent  for Ann  Taylor  stores  and down 1.5
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 52.8 percent in the
second  quarter  of fiscal  2002 from 49.0  percent  in the  second  quarter of
fiscal  2001.  The  increase in gross  margin as a  percentage  of net sales is
primarily due to higher  margin rates  achieved on both full price and non-full
price sales at both divisions.

    Selling,  general and administrative  expenses during the second quarter of
fiscal  2002  as a  percentage  of  net  sales  were  flat  to  last  year,  at
$150,425,000  or 43.8 percent of net sales,  compared to  $135,833,000  or 43.8
percent of net sales in the  second  quarter of fiscal  2001.  Efficiencies  in
Ann Taylor  store  operations,  lower  internet  costs,  and reduced  marketing
spending  were  offset  by  an  increase  in  the   provision  for   management
performance bonus.

                                      -10-

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


    As a  result  of  the  foregoing,  the  Company  had  operating  income  of
$30,753,000,  or 9.0  percent  of net sales,  in the  second  quarter of fiscal
2002,  compared  to  $13,410,000,  or 4.3  percent of net sales,  in the second
quarter of fiscal  2001.  There was no  goodwill  amortization  recorded in the
second  quarter of fiscal  2002,  in  accordance  with  Statement  of Financial
Accounting  Standards ("SFAS") No. 142 "Goodwill and Other Intangible  Assets",
which the  Company  adopted in February  2002.  Amortization  of  goodwill  was
$2,760,000  in the  second  quarter  of fiscal  2001.  Operating  income in the
second   quarter  of  fiscal   2001,   without   giving   effect  to   goodwill
amortization, was $16,170,000, or 5.2 percent of net sales.

    Interest  income  was  $913,000  in the  second  quarter  of  fiscal  2002,
compared to $523,000 in the second  quarter of fiscal  2001.  The  increase was
primarily  attributable  to  higher  cash  on hand  offset  somewhat  by  lower
interest  rates during the second  quarter of fiscal  2002,  as compared to the
second quarter of fiscal 2001.

    Interest  expense  was  $1,826,000  in the second  quarter of fiscal  2002,
compared to $1,719,000 in the second quarter of fiscal 2001.

    The income tax provision was $11,638,000,  or 39.0 percent of income before
income taxes,  in the second  quarter of fiscal 2002,  compared to  $5,815,000,
or 47.6  percent  of income  before  income  taxes,  in the  second  quarter of
fiscal 2001.  The decrease in the  effective  income tax rate was primarily 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
$18,202,000,  or 5.3  percent  of net sales,  for the second  quarter of fiscal
2002,  compared  to  $6,399,000,  or 2.1  percent of net sales,  for the second
quarter of fiscal 2001. As previously  discussed,  second  quarter  fiscal 2001
net income was reduced by $2,562,000 in goodwill  amortization  (net of related
tax  benefit),  which was not  recorded in the second  quarter of fiscal  2002.
Excluding  the  deduction  of  goodwill,  net income in the  second  quarter of
fiscal 2001 would have been $8,961,000, or 2.9 percent of net sales.

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


SIX MONTHS ENDED AUGUST 3, 2002 COMPARED TO THE SIX MONTHS ENDED AUGUST 4, 2001

    The  Company's  net sales in the first six months of fiscal 2002  increased
to $688,535,000  from  $617,382,000  for the same period last year, an increase
of  $71,153,000  or 11.5  percent.  Comparable  store  sales  for the first six
months of fiscal  2002  decreased  0.1  percent  compared  to a decrease of 8.4
percent  during  the same  period in fiscal  2001.  Comparable  store  sales by
division  were down 1.0  percent  for Ann Taylor  stores and up 1.7 percent for

                                      -11-

================================================================================
12



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 53.4 percent for
the first six months of fiscal  2002 from 50.5  percent  during the same period
last  year.  The  increase  in gross  margin  as a  percentage  of net sales is
primarily due to higher  margin rates  achieved on both full price and non-full
price sales at both divisions.

    Selling,  general  and  administrative  expenses  as a percent of net sales
were 43.8  percent in the first six  months of fiscal  2002,  compared  to 44.0
percent  in the first six  months of fiscal  2001.  The  decrease  in  selling,
general  and  administrative   expenses  as  a  percentage  of  net  sales  was
primarily  the result of  efficiencies  gained in Ann Taylor  store  operations
and lower  internet  costs,  partially  offset by an increase in the  provision
for management performance bonus.

    As a  result  of  the  foregoing,  the  Company  had  operating  income  of
$66,235,000,  or 9.6  percent of net  sales,  in the first six months of fiscal
2002,  compared to  $34,584,000,  or 5.6 percent of net sales, in the first six
months of fiscal  2001.  There was no  goodwill  amortization  recorded  in the
first six months of fiscal 2002,  in  accordance  with SFAS No. 142,  which the
Company  adopted in February  2002.  Amortization  of goodwill  was  $5,520,000
in the first  six  months of  fiscal  2001.  Operating  income in the first six
months of fiscal 2001,  without  giving  effect to goodwill  amortization,  was
$40,104,000, or 6.5 percent of net sales.

    Interest  income was  $1,429,000  in the first six  months of fiscal  2002,
compared  to  $858,000  in the first six months of fiscal  2001.  The  increase
was  primarily  attributable  to higher cash on hand  offset  somewhat by lower
interest  rates during the first six months of fiscal 2002,  as compared to the
first six months of fiscal 2001.

    Interest  expense was  $3,525,000  in the first six months of fiscal  2002,
compared to $3,499,000 in the first six months of fiscal 2001.

    The income tax provision was $25,015,000,  or 39.0 percent of income before
taxes,  in the first six months of fiscal  2002,  compared to  $14,600,000,  or
45.7  percent of income  before  income  taxes,  for the same period last year.
The  decrease  in the  effective  income tax rate was  primarily  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
$39,124,000,  or 5.7  percent of net sales,  for the first six months of fiscal
2002,  compared to net income of $17,343,000,  or 2.8 percent of net sales, for
the first six months of fiscal 2001.  Excluding the  amortization  of goodwill,
net  income  during  the  first  six  months of  fiscal  2001  would  have been
$22,665,000, or 3.7 percent of net sales.


                                      -12-

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



FINANCIAL CONDITION

    For the first six months of fiscal  2002,  net cash  provided by  operating
activities  totaled  $99,012,000,  primarily as a result of earnings,  non-cash
charges,  a decrease  in  inventory,  and  increases  in  accounts  payable and
accrued  expenses.  Cash provided by investing  activities during the first six
months of fiscal 2002 amounted to $40,228,000,  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 six months of fiscal 2002  amounted
to  $11,175,000,  primarily as a result of proceeds  received from the exercise
of  stock  options,  offset  in  part by the  pay-off  of the  mortgage  on the
Company's Louisville Distribution Center.

    Merchandise  inventories were  $169,455,000 at August 3, 2002,  compared to
$180,117,000  at February 2, 2002.  Merchandise  inventories  at August 3, 2002
and  February  2, 2002  included  approximately  $49,569,000  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 six months of fiscal
2002,  excluding  inventories  attributable to the Company's sourcing division,
were down  approximately  25 percent  compared  to the same  period  last year.
This is the result of management's  decision to reduce store  inventory  levels
during the period.

    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 six months  ended  August 3, 2002,  capital  expenditures
totaled  $17,572,000,  net of  landlord  construction  allowances.  During  the
first six months of fiscal  2002,  the Company  opened 2 new Ann Taylor  stores
and 15 new Ann Taylor  Loft  stores.  For the  remainder  of fiscal  2002,  the
Company  expects to open 5 additional  Ann Taylor stores and 23 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 its  credit  facility.  The  Company  believes  that cash flow from
operations  and funds  available  under that 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 associated  pre-tax gain of $2,095,000 is reported in selling,  general and
administrative expenses in the Condensed Consolidated Statements of Income.


                                      -13-

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



    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.

    In August 2002, the Company's  Board of Directors  authorized a $50 million
securities   repurchase   program.   The  repurchase   program  is  subject  to
compliance  with the Company's  revolving  credit  agreement.  Pursuant to this
program,  purchases  of  shares  of  the  Company's  Common  Stock  and/or  its
Convertible  Debentures  due 2019 may be made  from  time to time,  subject  to
market  conditions  and  at  prevailing  market  prices,  through  open  market
purchases  or in  privately  negotiated  transactions.  Repurchased  shares  of
Common  Stock  will  become  treasury  shares  and  may  be  used  for  general
corporate  and  other  purposes.  Repurchased  Convertible  Debentures  will be
cancelled.

    Effective  February 3, 2002,  the Company  adopted SFAS No. 142,  "Goodwill
and  Other  Intangible  Assets",  as  described  more  fully  in  Note 4 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 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  immediate
impact on the Company's  consolidated  financial statements,  but will evaluate
in  future  periods  the  classification  of any debt  extinguishment  costs in
accordance  with APB Opinion No. 30  "Reporting  the  Results of  Operations  -
Reporting   the  Effects  of   Disposal  of  a  Segment  of  a  Business,   and
Extraordinary, Unusual and Infrequently Occurring Events and Transactions".

                                      -14-

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



    In  June  2002,  the  FASB  issued  SFAS  No.  146  "Accounting  for  Costs
Associated  with Exit or Disposal  Activities".  SFAS No. 146 is effective  for
exit or  disposal  activities  that are  initiated  after  December  31,  2002.
Management  is in the process of  evaluating  the effect that  adoption of SFAS
No. 146 will have 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 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, intangible asset impairment, and income taxes.

      Inventory  is valued  at the  lower of  average  cost or  market,  at the
individual  item level.  Cost is  determined  on a first-in,  first-out  (FIFO)
method.  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  immediately  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

                                      -15-

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



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.


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;  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;  work stoppages,  slowdowns
or strikes;  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.


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


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



ITEM 1.  LEGAL PROCEEDINGS

      On or about June 19, 2002, the United States District Court for the
Southern District of New York entered an Order and Final Judgment approving
the previously disclosed settlement of the stockholder class action Novak v.
Kasaks, et al., 96 Civ. 3073 (AGS) filed in that Court.



ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K


    (a)    Exhibits:


           Exhibit
           Number    Description
           ------    -----------

           10.1      Amendment No. 2 to the Credit  Agreement,  dated as of
                     August 29, 2002, 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  September  4, 2002.

           *99.1     Certification of chief executive officer pursuant to
                     Section 906 of the Sarbanes-Oxley Act of 2002.

           *99.2     Certification of chief financial officer pursuant to
                     Section 906 of the Sarbanes-Oxley Act of 2002.



           * Filed electronically herewith.



    (b)    Reports on Form 8-K:

              None


                                      -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: September 17, 2002                 By:/s/J. Patrick Spainhour
      ------------------                    -----------------------
                                               J. Patrick Spainhour
                                               Chairman, Chief Executive
                                               Officer and Director





Date: September 17, 2002                 By:/s/James M. Smith
      ------------------                    -----------------------
                                               James M. Smith
                                               Senior Vice President,
                                               Chief Financial Officer and
                                               Treasurer



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

                                 CERTIFICATIONS
                                 --------------




I, J. Patrick Spainhour, principal executive officer, certify that:

1.    I have reviewed this quarterly report on Form 10-Q of AnnTaylor Stores
      Corporation;

2.    Based on my knowledge, this quarterly report does not contain any untrue
      statement of a material fact or omit to state a material fact necessary to
      make the statements made, in light of the circumstances under which such
      statements were made, not misleading with respect to the period covered by
      this quarterly report; and

3.    Based on my knowledge, the financial statements, and other financial
      information included in this quarterly report, fairly present in all
      material respects the financial condition, results of operations and cash
      flows of the registrant as of, and for, the periods presented in this
      quarterly report.




Date: September 17, 2002                    /s/J. Patrick Spainhour
      ------------------                    -----------------------
                                               J. Patrick Spainhour
                                               Chairman and Chief Executive
                                               Officer



I, James M. Smith, principal financial officer, certify that:

1.    I have reviewed this quarterly report on Form 10-Q of AnnTaylor Stores
      Corporation;

2.    Based on my knowledge, this quarterly report does not contain any untrue
      statement of a material fact or omit to state a material fact necessary to
      make the statements made, in light of the circumstances under which such
      statements were made, not misleading with respect to the period covered by
      this quarterly report; and

3.    Based on my knowledge, the financial statements, and other financial
      information included in this quarterly report, fairly present in all
      material respects the financial condition, results of operations and cash
      flows of the registrant as of, and for, the periods presented in this
      quarterly report.



Date: September 17, 2002                    /s/James M. Smith
      ------------------                    -----------------------
                                               James M. Smith
                                               Senior Vice President,
                                               Chief Financial Officer and
                                               Treasurer

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




Exhibit Index
- -------------

Exhibit
Number     Description
- ------     -----------

10.1       Amendment No. 2 to the Credit Agreement, dated as of August 29,
           2002, 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 September 4, 2002.

*99.1      Certification of chief executive officer pursuant to Section
           906 of the Sarbanes-Oxley Act of 2002.

*99.2      Certification of chief financial officer pursuant to Section
           906 of the Sarbanes-Oxley Act of 2002.



* Filed electronically herewith.



                                      -20-