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



                                 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 3, 2003



                        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 by check mark whether the registrant is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act). 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 30, 2003
           -----                                     ------------
   Common Stock, $.0068 par value                     44,290,384
   ------------------------------                     ----------

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

================================================================================
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 3, 2003 and
                  May 4, 2002........................................ 3
                Condensed Consolidated Balance Sheets at
                  May 3, 2003 and February 1, 2003................... 4
                Condensed Consolidated Statements of Cash Flows
                  for the Quarters Ended May 3, 2003 and
                  May 4, 2002........................................ 5
                Notes to Condensed Consolidated Financial Statements. 6

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

      Item 4.   Controls and Procedures..............................16


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

      Item 4.   Submission of Matters to a Vote of Security Holders..17

      Item 6.   Exhibits and Reports on Form 8-K.....................18


   SIGNATURES........................................................19
   ----------

   CERTIFICATIONS ...................................................20
   --------------

   EXHIBIT INDEX.....................................................24
   -------------




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

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


ITEM 1.    FINANCIAL STATEMENTS


                         ANNTAYLOR STORES CORPORATION
                         ----------------------------
                  CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                  -------------------------------------------
              FOR THE QUARTERS ENDED MAY 3, 2003 AND MAY 4, 2002
                                  (UNAUDITED)


                                                           QUARTERS ENDED
                                                     -------------------------
                                                     MAY 3, 2003   MAY 4, 2002
                                                     -----------   -----------
              `                                        (IN THOUSANDS, EXCEPT
                                                         PER SHARE AMOUNTS)

Net sales ........................................     $352,017     $345,392
Cost of sales ....................................      163,002      158,829
                                                        -------      -------

Gross margin .....................................      189,015      186,563
Selling, general and administrative expenses .....      158,618      151,081
                                                        -------      -------

Operating income .................................       30,397       35,482

Interest income ..................................          688          516
Interest expense .................................        1,694        1,699
                                                        -------      -------

Income before income taxes .......................       29,391       34,299

Income tax provision .............................       11,463       13,377
                                                        -------      -------

   Net income ....................................     $ 17,928     $ 20,922
                                                        =======      =======

Basic earnings per share of common stock .........     $   0.41     $   0.48
                                                        =======      =======
Diluted earnings per share of common stock .......     $   0.39     $   0.45
                                                        =======      =======


    See accompanying notes to condensed consolidated financial statements.

                                       3
================================================================================
4


                         ANNTAYLOR STORES CORPORATION
                         ----------------------------
                     CONDENSED CONSOLIDATED BALANCE SHEETS
                     -------------------------------------
                       MAY 3, 2003 AND FEBRUARY 1, 2003
                                  (UNAUDITED)




                                                         MAY 3,      FEBRUARY 1,
                                                          2003           2003
                                                     -----------    -----------
                       ASSETS                                 (IN THOUSANDS)
Current assets
  Cash and cash equivalents ......................   $   188,274    $   212,821
  Accounts receivable, net .......................        20,436         10,367
  Merchandise inventories ........................       196,401        185,484
  Prepaid expenses and other current assets ......        53,975         46,599
                                                     -----------    -----------
      Total current assets .......................       459,086        455,271
Property and equipment, net ......................       242,948        247,115
Goodwill, net ....................................       286,579        286,579
Deferred financing costs, net ....................         3,949          4,170
Other assets .....................................        16,996         17,691
                                                     -----------    -----------
      Total assets ...............................   $ 1,009,558    $ 1,010,826
                                                     ===========    ===========

        LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
  Accounts payable ...............................   $    62,003    $    57,058
  Accrued expenses ...............................        79,170         94,137
                                                     -----------    -----------
      Total current liabilities ..................       141,173        151,195

Long-term debt, net ..............................       122,515        121,652
Deferred lease costs and other liabilities .......        26,075         23,561


Stockholders' equity
  Common stock, $.0068 par value;
      120,000,000 shares authorized;
      48,953,485 and 48,932,860
      shares issued, respectively ................           332            332
  Additional paid-in capital .....................       500,420        500,061
  Retained earnings ..............................       313,401        296,113
  Deferred compensation on restricted stock ......        (5,584)        (3,968)
                                                     -----------    -----------
                                                         808,569        792,538
      Treasury stock, at cost
         4,660,851 and 4,050,972
           shares, respectively ..................       (88,774)       (78,120)
                                                     -----------    -----------
      Total stockholders' equity .................       719,795        714,418
                                                     -----------    -----------
      Total liabilities and stockholders' equity .   $ 1,009,558    $ 1,010,826
                                                     ===========    ===========



       See accompanying notes to condensed consolidated financial statements.

                                       4
================================================================================
5

                          ANNTAYLOR STORES CORPORATION
                          ----------------------------
                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                -----------------------------------------------
               FOR THE QUARTERS ENDED MAY 3, 2003 AND MAY 4, 2002
                                  (UNAUDITED)


                                                            QUARTERS ENDED
                                                       MAY 3, 2003  MAY 4, 2002
                                                       ---------     ---------
                                                            (IN THOUSANDS)
Operating activities:
  Net income .......................................   $  17,928     $  20,922
  Adjustments to reconcile net income to net cash
   provided (used) by operating activities:
    Amortization of deferred compensation ..........         780         1,391
    Deferred income taxes ..........................         231           ---
    Depreciation and amortization ..................      12,649        11,730
    Gain on sale of proprietary credit
      card accounts receivable .....................         ---        (2,095)
    Loss on disposal of property and equipment .....         552           306
    Non-cash interest ..............................       1,084         1,056
    Tax benefit from exercise of stock options .....          53         2,794
    Changes in assets and liabilities:
      Receivables ..................................     (10,069)       (5,277)
      Merchandise inventories ......................     (10,917)        7,842
      Prepaid expenses and other current assets ....      (6,808)          396
      Accounts payable and accrued expenses ........     (10,022)       (1,237)
      Other non-current assets and liabilities, net        2,411         1,703
                                                       ---------     ---------
  Net cash provided (used) by operating activities .      (2,128)       39,531
                                                       ---------     ---------
Investing activities:
  Purchases of property and equipment ..............      (9,035)      (11,045)
  Net proceeds from sale of proprietary
    credit card accounts receivable ................         ---        57,800
                                                       ---------     ---------
  Net cash provided (used) by investing activities .      (9,035)       46,755
                                                       ---------     ---------
Financing activities:
  Payments on mortgage .............................         ---        (1,250)
  Payment of financing costs .......................         ---           (14)
  Common stock activity related to stock
    based compensation programs, net ...............        (603)        9,449
  Repurchase of common stock .......................     (12,781)          ---
                                                       ---------     ---------
  Net cash provided (used) by financing activities .     (13,384)        8,185
                                                       ---------     ---------
Net increase (decrease) in cash ....................     (24,547)       94,471
Cash and cash equivalents, beginning of period .....     212,821        30,037
                                                       ---------     ---------
Cash and cash equivalents, end of period ...........   $ 188,274     $ 124,508
                                                       =========     =========

Supplemental Disclosures of Cash Flow Information:

  Cash paid during the period for interest.........    $     301     $     354
                                                       =========     =========
  Cash paid during the period for income taxes.....    $   1,022     $   2,581
                                                       =========     =========



        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 2003  interim  period  shown in this
report  are not  necessarily  indicative  of  results  to be  expected  for the
fiscal year.

      The February 1, 2003  condensed  consolidated  balance sheet amounts have
been  derived  from  the  previously  audited  consolidated  balance  sheet  of
AnnTaylor Stores Corporation ("the Company").

      Detailed footnote  information is not included for the quarters ended May
3, 2003 and May 4, 2002.  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  2002 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 by the Company upon  exercise of all  outstanding  stock  options,
conversion of all  outstanding  convertible  securities and vesting of unvested
restricted stock, 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.  All share and per share  amounts  for the period  ended May 4, 2002 have
been restated to reflect the effect of the stock split:

                                 [Tables next page]

                                       6
================================================================================
7


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


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




                                                               QUARTERS ENDED
                                         --------------------------------------------------------------
                                                   MAY 3, 2003                     MAY 4, 2002
                                         ----------------------------   -------------------------------
                                                     (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

                                                             PER SHARE                       PER SHARE
                                           INCOME    SHARES    AMOUNT   INCOME      SHARES     AMOUNT
                                          -------    ------  ---------  ------      -------  ---------
                                                                           
BASIC EARNINGS PER SHARE
- ------------------------
Income available to common
  stockholders                            $17,928    44,043     $0.41   $20,922     43,978      $0.48

EFFECT OF DILUTIVE SECURITIES
- -----------------------------
Stock options and restricted stock            ---       266                 ---        721
Convertible Debentures                        724     3,606                 706      3,606
                                          -------    ------             -------     ------
DILUTED EARNINGS PER SHARE
- --------------------------
Income available to common
  stockholders                            $18,652    47,915     $0.39   $21,628     48,305      $0.45
                                          =======    ======     =====   =======     ======      =====




     Options to purchase 2,768,893 and 875,625 shares of common stock during the
quarters ended May 3, 2003 and May 4, 2002, 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 prices as compared to
the average market price of the shares of common stock during those periods.



3.  STOCK-BASED AWARDS
- --  ------------------

    The Company accounts for stock-based awards and employees'  purchase rights
under  the  Associate   Discount   Stock  Purchase  Plan  using  the  intrinsic
value-based  method of  accounting  in accordance  with  Accounting  Principles
Board  Opinion  No. 25,  under which no  compensation  cost is  recognized  for
stock  option  awards  granted at fair  market  value and  employees'  purchase
rights  under the  Associate  Discount  Stock  Purchase  Plan.  The Company has
considered  the  optional  fair value  accounting  allowed  under  Statement of
Financial  Accounting  Standard  ("SFAS") No. 148,  "Accounting for Stock-Based
Compensation   -  Transition   and   Disclosure,   an  amendment  of  Financial
Accounting  Standards  Board  ("FASB")  Statement No. 123",  and has elected to
continue using the intrinsic  value method.  Had  compensation  costs of option
awards  and  employees'  purchase  rights  been  determined  under a fair value
alternative  method as  stated  in SFAS No.  148 the  Company  would  have been
required  to  prepare  a fair  value  model  for such  options  and  employees'
purchase  rights,  and  record  such  amount  in  the  consolidated   financial
statements as compensation expense.   Restricted stock awards result in the

                                       7

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

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


3.  STOCK-BASED AWARDS (CONTINUED)
- --  ------------------------------

recognition  of  deferred  compensation.  Deferred  compensation  is  shown as a
reduction of stockholders' equity and is amortized to operating expense over the
vesting period of the stock award.  Pro forma stock based employee  compensation
costs,  net income and earnings per share, as they would have been recognized if
the fair value method had been applied to all awards, are presented in the table
below.

                                                              QUARTERS ENDED
                                                           ---------------------
                                                              MAY 3,      MAY 4,
                                                               2003       2002
                                                             -------    -------
                                                          (DOLLARS IN THOUSANDS,
                                                          EXCEPT PER SHARE DATA)

Net income:
   As reported...........................................    $17,928    $20,922
   Deduct: Total stock-based employee compensation
     expense determined under fair value based
     method for all awards, net of related tax effects...       (974)      (898)
                                                             -------    -------
   Pro forma.............................................    $16,954    $20,024
                                                             =======    =======

Basic earnings per share:
   As reported...........................................    $  0.41    $  0.48
                                                             =======    =======
   Pro forma.............................................    $  0.38    $  0.46
                                                             =======    =======
Diluted earnings per share:
   As reported...........................................    $  0.39    $  0.45
                                                             =======    =======
   Pro forma ............................................    $  0.37    $  0.43
                                                             =======    =======


4.  LONG-TERM DEBT
- --  --------------


      Long-term  debt  outstanding  at  May 3,  2003  was  $122,515,000,  which
represents  the net carrying value of the Company's  convertible  debentures on
that date.


                                       8
================================================================================
9


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


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

      On May 15, 2003 the  Financial  Accounting  Standards  Board (the "FASB")
issued  SFAS No.  150,  "Accounting  for  Certain  Financial  Instruments  with
Characteristics of both Liabilities and Equity".  SFAS No. 150 requires that an
issuer  classify  financial   instruments  that  are  within  its  scope  as  a
liability.   Many  of  those   instruments  were  classified  as  equity  under
previous  guidance.  Most of the guidance in SFAS No. 150 is effective  for all
financial  instruments  entered  into  or  modified  after  May 31,  2003,  and
otherwise  effective at the  beginning of the first  interim  period  beginning
after June 15, 2003.  Management  is currently  evaluating  the  provisions  of
SFAS  No.  150,  and  does  not  believe  that it will  have an  impact  on the
Company's consolidated financial statements.

      On April 30, 2003 the FASB issued SFAS No. 149,  "Amendment  of Statement
133 on  Derivative  Instruments  and Hedging  Activities".  SFAS No. 149 amends
and  clarifies  accounting  for  derivative   instruments,   including  certain
derivative   instruments   embedded  in  other   contracts,   and  for  hedging
activities  under SFAS No. 133. SFAS No 149 is effective for contracts  entered
into or  modified  after June 30,  2003.  Management  is  currently  evaluating
the  provisions  of SFAS No.  149,  and does not  believe  that it will  have a
significant impact on the Company's consolidated financial statements.

      In January  2003,  the FASB  issued FASB  Interpretation  ("FIN") No. 46,
"Consolidation  of Variable Interest Entities - an Interpretation of Accounting
Research  Bulletin  No.  51".  FIN  No.  46  requires  unconsolidated  variable
interest  entities to be  consolidated  by their primary  beneficiaries  if the
entities do not  effectively  disperse the risks and rewards of ownership among
their  owners and other  parties  involved.  The  provisions  of FIN No. 46 are
applicable   immediately  to  all  variable  interest  entities  created  after
January 31, 2003 and variable  interest  entities in which a company obtains an
interest  after  that date.  For  variable  interest  entities  created  before
January 31, 2003, the provisions of this  interpretation  are effective July 1,
2003.  Management  has  determined  FIN No.  46  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 3, 2003   MAY 4, 2002
                                               -----------   -----------
    Number of Stores:
       Open at beginning of period...............  584           538
       Opened during period......................   18            13
       Expanded or remodeled during period*......    1           ---
       Closed during period......................  ---           ---
       Open at end of period.....................  602           551
    Type of Stores Open at End of Period:
       Ann Taylor stores.........................  351           343
       Ann Taylor Loft stores....................  224           188
       Ann Taylor Factory stores.................   27            20

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



QUARTER ENDED MAY 3, 2003 COMPARED TO QUARTER ENDED MAY 4, 2002

     The Company's  net sales in the first  quarter of fiscal 2003  increased to
$352,017,000  from $345,392,000 in the first quarter of fiscal 2002, an increase
of $6,625,000,  or 1.9 percent. By division,  net sales for the first quarter of
fiscal 2003, were  $201,326,000  for Ann Taylor and  $119,923,000 for Ann Taylor
Loft.  The overall sales increase was primarily the result of an increase in the
number of stores open as compared to last year.  Comparable  store sales for the
first quarter of fiscal 2003  decreased 6.5 percent,  compared to an increase of
0.1  percent in the first  quarter of fiscal  2002.  Comparable  store  sales by
division  were down 8.1  percent  for Ann  Taylor and down 2.8  percent  for Ann
Taylor Loft.  Management  believes that the decrease in  comparable  store sales
was, in part, the result of client dissatisfaction with certain of the Company's
product offerings and merchandise assortment available in Ann Taylor stores.

      Gross  margin as a  percentage  of net sales  decreased  slightly to 53.7
percent in the first  quarter of fiscal  2003,  compared to 54.0 percent in the
first quarter of fiscal 2002.


                                       10
================================================================================
11


      Selling,  general and administrative expenses were $158,618,000,  or 45.1
percent  of net  sales,  in the first  quarter  of  fiscal  2003,  compared  to
$151,081,000,  or 43.7  percent  of net sales,  in the first  quarter of fiscal
2002.  The  increase  in  selling,  general  and  administrative  expenses as a
percentage  of sales was  primarily  the result of an overall  deleveraging  of
expenses due to negative  comparable  store sales,  and higher  tenancy and new
store  operations  expenses.   These  increases  were  partially  offset  by  a
decrease in the  provision  for  management  performance  bonus.  Additionally,
2002  was  favorably  impacted  by the  $2,095,000  gain on the sale of the Ann
Taylor proprietary credit card.

      As a result of the foregoing  factors,  the Company had operating  income
of  $30,397,000,  or 8.6 percent of net sales,  in the first  quarter of fiscal
2003,  compared  to  $35,482,000,  or 10.3  percent of net sales,  in the first
quarter of fiscal 2002.

      Interest  income  was  $688,000  in the first  quarter  of  fiscal  2003,
compared to  $516,000  in the first  quarter of fiscal  2002.  The  increase is
attributable to higher cash on hand, partially offset by lower interest rates.

      Interest  expense was  $1,694,000  in the first  quarter of fiscal  2003,
compared to  $1,699,000 in the first quarter of fiscal 2002.

      The income tax provision was $11,463,000,  or 39 percent of income before
income  taxes,  in the first quarter of fiscal 2003,  compared to  $13,377,000,
or 39 percent of income  before  income  taxes,  in the first quarter of fiscal
2002.

      As a result of the  foregoing  factors,  the  Company  had net  income of
$17,928,000,  or 5.1  percent  of net  sales,  for the first  quarter of fiscal
2003,  compared  to  $20,922,000,  or 6.1  percent of net sales,  for the first
quarter of fiscal 2002.

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



FINANCIAL CONDITION


      For the  first  quarter  of  fiscal  2003,  net  cash  used by  operating
activities  totaled  $2,128,000,  primarily  as a  result  of  an  increase  in
working  capital.  Cash used by investing  activities  during the first quarter
of fiscal  2003  amounted to  $9,035,000,  for the  purchase  of  property  and
equipment.  Cash used by  financing  activities  during  the first  quarter  of
fiscal 2003 amounted to $13,384,000  due primarily the Company's  repurchase of
common stock.


                                       11

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


      Merchandise  inventories  were  $196,401,000 at May 3, 2003,  compared to
inventories of  $185,484,000  at February 1, 2003.  Merchandise  inventories at
May 3,  2003 and  February  1,  2003  included  approximately  $31,589,000  and
$41,771,000,   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 2003,  including  inventories  attributable  to the Company's
sourcing  division,  were up  approximately  3 percent  compared to inventories
at the end of fiscal 2002.

      Total fiscal 2003 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
$85,000,000.  For the three  months  ended May 3,  2003,  capital  expenditures
totaled  $9,035,000,  net  of  landlord  construction  allowances.  During  the
first  three  months of fiscal  2003,  the  Company  opened  one new Ann Taylor
store and 17 new Ann Taylor Loft  stores.  For the  remainder  of fiscal  2003,
the Company  expects to open 10  additional  Ann Taylor  stores,  49 additional
Ann Taylor Loft stores and one Ann Taylor Factory store.

      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 the credit  facility are  sufficient to
enable it to meet its  on-going  cash  needs  for its  business,  as  presently
conducted, for the foreseeable future.

      In 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.  All share and per share  amounts  for the period  ended May 4, 2002 have
been restated to reflect the effect of 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  available for general  corporate and
other  purposes.  Repurchased  Convertible  Debentures  will be cancelled.  The
Company  repurchased  680,000  shares  of its  common  stock  during  the first
quarter of 2003 in connection with this  securities  repurchase  program,  at a
total cost of approximately $12,800,000.


                                       12
================================================================================
13



RECENT ACCOUNTING PRONOUNCEMENTS

      On May 15, 2003 the FASB issued  SFAS No.  150,  "Accounting  for Certain
Financial  Instruments  with  Characteristics  of both Liabilities and Equity".
This Statement  requires that an issuer  classify  financial  instruments  that
are  within  its  scope  as  a  liability.   Many  of  those  instruments  were
classified  as equity  under  previous  guidance.  Most of the guidance in SFAS
No. 150 is effective  for all  financial  instruments  entered into or modified
after May 31,  2003,  and  otherwise  effective  at the  beginning of the first
interim  period  beginning  after  June  15,  2003.   Management  is  currently
evaluating  the  provisions  of this  statement,  and does not believe  that it
will have an impact on the Company's consolidated financial statements.

      On April 30, 2003 the FASB issued SFAS No. 149,  "Amendment  of Statement
133 on  Derivative  Instruments  and Hedging  Activities".  SFAS 149 amends and
clarifies   accounting   for   derivative   instruments,    including   certain
derivative   instruments   embedded  in  other   contracts,   and  for  hedging
activities  under  Statement  133.  This  Statement is effective  for contracts
entered  into  or  modified  after  June  30,  2003.  Management  is  currently
evaluating  the  provisions  of this  statement,  and does not believe  that it
will  have  a  significant  impact  on  the  Company's  consolidated  financial
statements.

      In January  2003,  the FASB  issued FASB  Interpretation  ("FIN") No. 46,
"Consolidation  of Variable Interest Entities - an Interpretation of Accounting
Research  Bulletin  No.  51".  FIN  No.  46  requires  unconsolidated  variable
interest  entities to be  consolidated  by their primary  beneficiaries  if the
entities do not  effectively  disperse the risks and rewards of ownership among
their  owners and other  parties  involved.  The  provisions  of FIN No. 46 are
applicable   immediately  to  all  variable  interest  entities  created  after
January 31, 2003 and variable  interest  entities in which a company obtains an
interest  after  that date.  For  variable  interest  entities  created  before
January 31, 2003, the provisions of this  interpretation  are effective July 1,
2003.  Management  has  determined  FIN No.  46  will  have  no  impact  on the
Company's consolidated financial statements.


CRITICAL ACCOUNTING POLICIES

      Management  has determined  that the Company's  most critical  accounting
policies  are those  related to  merchandise  inventory  valuation,  intangible
asset impairment, income taxes and pension accounting.


                                       13
================================================================================
14


      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
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.

      The  Company  follows  SFAS  No.  142,  "Goodwill  and  Other  Intangible
Assets".  This accounting  standard  requires that goodwill and indefinite life
intangible   assets  are  no  longer   amortized  but  are  subject  to  annual
impairment  tests.  Other intangible  assets with finite lives will continue to
be  amortized  over  their  useful  lives.  The  Company  performs   impairment
testing  annually using net discounted  future cash flows to determine  whether
an impairment  charge related to the carrying  value of the Company's  recorded
goodwill is necessary.  The most recent  impairment  tests did not result in an
impairment  charge.  In  the  case  of  long-lived   tangible  assets,  if  the
undiscounted  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  judgments  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  judgment of
expected tax  liabilities in the various taxing  jurisdictions  within which it
is subject to tax.  The  Company  has also been  involved  in both  foreign and
domestic  tax audits.  At any given  time,  many tax years are subject to audit
by various taxing authorities.


                                       14

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


      All  full-time  employees  of the Company  who have been  employed by the
Company  for at least  one year are  covered  under a  noncontributory  defined
benefit  pension plan. The Company's  funding  obligations  and liability under
the  terms of the plan are  determined  using  certain  actuarial  assumptions,
including  a discount  rate and an  expected  long-term  rate of return on plan
assets.  The  assumptions  used are  based on  current  market  conditions  and
historical  analysis,  and can be affected by a variety of factors.  Management
believes  that it has  taken  reasonable  steps  to  ensure  that  the  plan is
adequately  funded and the Company is  adequately  accrued for costs related to
the pension plan.

      Management  believes these  critical  accounting  policies  represent the
more  significant  judgments  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  client  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;  the
potential  impact of health  concerns  relating  to  severe  acute  respiratory
syndrome,  particularly on  manufacturing  operations of the Company's  vendors
in Asia  and  elsewhere;  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.


                                       15
================================================================================
16


ITEM 4.  CONTROLS AND PROCEDURES

      Under  the  supervision  and  with  the  participation  of the  Company's
management,   including  the  Chief  Executive   Officer  and  Chief  Financial
Officer,  the Company has conducted an evaluation of the  effectiveness  of the
design and operation of its  disclosure  controls and  procedures (as such term
is defined in Rules 13a-14(c) and 15d-14(c)  under the Securities  Exchange Act
of 1934,  as amended (the  "Exchange  Act")) as of a date within 90 days of the
filing of this quarterly  report (the  "Evaluation  Date").  There are inherent
limitations  to the  effectiveness  of any system of  disclosure  controls  and
procedures,  including the possibility of human error and the  circumvention or
overriding  of  the  controls  and  procedures.   Accordingly,  even  effective
disclosure  controls and  procedures can only provide  reasonable  assurance of
achieving  their  control  objectives.  Based  on such  evaluation,  the  Chief
Executive  Officer and Chief  Financial  Officer have concluded that, as of the
Evaluation  Date,  the  Company's   disclosure   controls  and  procedures  are
effective in alerting them on a timely basis to material  information  relating
to  the  Company  (including  its  consolidated  subsidiaries)  required  to be
included in the Company's  reports  filed or submitted  under the Exchange Act.
There were no  significant  changes in the  Company's  internal  controls or in
other factors that could  significantly  affect such controls subsequent to the
Evaluation  Date,  including any corrective  actions with regard to significant
deficiencies and material weaknesses.





                                       16
================================================================================
17

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


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

      AnnTaylor Stores Corporation's 2003 Annual Meeting of Stockholders was
held on May 1, 2003.  The following matters were voted upon and approved by
the Company's stockholders at the meeting:

1.   Messrs.  Gerald S.  Armstrong  and  Wesley E.  Cantrell,  and Ms.  Hanne M.
     Merriman,  were  re-elected as Class III Directors of the Company for terms
     expiring in 2006,  or until  their  respective  successors  are elected and
     qualified. 38,241,680, 39,720,356 and 38,239,321 shares were voted in favor
     of, no shares were voted against, and 2,943,517,  1,464,841,  and 2,945,876
     shares  abstained from voting on, the re-election of Messrs.  Armstrong and
     Cantrell, and Ms. Merriman, respectively.

2.   The material terms of the  performance  goals under the Company's Long Term
     Cash Incentive Compensation Plan, as amended, were re-approved.  39,923,212
     shares  were voted in favor of,  1,241,264  shares  were voted  against and
     20,721 shares abstained from voting on, this proposal.

3.   The  Company's  2003  Equity  Incentive  Plan,  adopted  by  the  Board  of
     Directors,  was  approved.  33,334,806  shares  were  voted  in  favor  of,
     7,831,165 shares were voted against and 19,226 shares abstained from voting
     on, this proposal.

4.   The  engagement  of  Deloitte  & Touche  LLP as the  Company's  independent
     auditors  for the 2003 fiscal  year was  ratified.  35,785,987  shares were
     voted in favor of,  5,386,739  shares were voted  against and 12,471 shares
     abstained from voting on, this proposal.

                                       17
================================================================================
18


ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K
    (a)     Exhibits:

          Exhibit
          Number    Description
          -------   --------------------------------------------------------
            10.1    First  Amendment to the AnnTaylor  Stores  Corporation  2002
                    Stock  Option  and  Restricted  Stock and Unit  Award  Plan,
                    effective as of March 11, 2003.

            10.2    Employment  Agreement,  dated as of March 28, 2003,  between
                    the Company and Jerome Jessup.

            10.3    AnnTaylor Stores Corporation 2003 Equity Incentive Plan.

            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.

    (b)   Reports on Form 8-K:

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

                DATE OF REPORT       ITEM(S) REPORTED
                --------------       ----------------
                    2/6/2003         Item 5 and Item 7
                    3/11/2003        Item 5 and Item 7
                    4/10/2003        Item 7 and Item 9


The report on Form 8-K dated March 11, 2003 included the Company's Condensed
Consolidated Statements of Operations for the quarters and fiscal years ended
February 1, 2003 and February 2, 2002 and Condensed Consolidated Balance
Sheets at February 1, 2003 and February 2, 2002.

                                       18
================================================================================
19


                                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 13, 2003                 By: /s/J. Patrick Spainhour
      ----------------                  ---------------------------
                                           J. Patrick Spainhour
                                           Chairman and Chief Executive
                                           Officer




Date: June 13, 2003                 By: /s/James M. Smith
      ----------------                  ---------------------------
                                           James M. Smith
                                           Senior Vice President,
                                           Chief Financial Officer and
                                           Treasurer



                                       19
================================================================================
20

                                 CERTIFICATION
                                 -------------


I, J. Patrick Spainhour, 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;


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;

4.    The registrant's other certifying officer and I are responsible for
      establishing and maintaining disclosure controls and procedures (as
      defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant
      and we have:

      a)   designed such  disclosure  controls and procedures to ensure
           that  material   information  relating  to  the  registrant,
           including its consolidated subsidiaries, is made known to us
           by others  within those  entities,  particularly  during the
           period in which this quarterly report is being prepared;

      b)   evaluated the  effectiveness of the registrant's  disclosure
           controls and procedures as of a date within 90 days prior to
           the filing date of this  quarterly  report (the  "Evaluation
           Date"); and

      c)   presented in this quarterly report our conclusions about the
           effectiveness  of the  disclosure  controls  and  procedures
           based on our evaluation as of the Evaluation Date;

5.    The registrant's other certifying officer and I have disclosed, based on
      our most recent evaluation, to the registrant's auditors and the audit
      committee of registrant's board of directors (or persons performing the
      equivalent function):

      a)   all  significant  deficiencies in the design or operation of
           internal   controls   which  could   adversely   affect  the
           registrant's  ability  to  record,  process,  summarize  and
           report   financial   data  and  have   identified   for  the
           registrant's  auditors any material  weaknesses  in internal
           controls; and


                                       20

================================================================================
21


      b)   any fraud, whether or not material, that involves management
           or  other  employees  who  have a  significant  role  in the
           registrant's internal controls; and

6.    The registrant's other certifying officer and I have indicated in this
      quarterly report whether or not there were significant changes in internal
      controls or in other factors that could significantly affect internal
      controls subsequent to the date of our most recent evaluation, including
      any corrective actions with regard to significant deficiencies and
      material weaknesses.



Date: June 13, 2003                  /s/J. Patrick Spainhour
      -----------------------        ---------------------------------
                                        J. Patrick Spainhour
                                        Chairman and Chief Executive
                                        Officer


                                       21

================================================================================
22


                                   CERTIFICATION
                                   -------------

I, James M. Smith, 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;

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;

4.    The registrant's other certifying officer and I are responsible for
      establishing and maintaining disclosure controls and procedures (as
      defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and
      we have:

      a)   designed such  disclosure  controls and procedures to ensure
           that  material   information  relating  to  the  registrant,
           including its consolidated subsidiaries, is made known to us
           by others  within those  entities,  particularly  during the
           period in which this quarterly report is being prepared;

      b)   evaluated the  effectiveness of the registrant's  disclosure
           controls and procedures as of a date within 90 days prior to
           the filing date of this  quarterly  report (the  "Evaluation
           Date"); and

      c)   presented in this quarterly report our conclusions about the
           effectiveness  of the  disclosure  controls  and  procedures
           based on our evaluation as of the Evaluation Date;

5.    The registrant's other certifying officer and I have disclosed, based on
      our most recent evaluation, to the registrant's auditors and the audit
      committee of registrant's board of directors (or persons performing the
      equivalent function):

      a)   all  significant  deficiencies in the design or operation of
           internal   controls   which  could   adversely   affect  the
           registrant's  ability  to  record,  process,  summarize  and
           report   financial   data  and  have   identified   for  the
           registrant's  auditors any material  weaknesses  in internal
           controls; and

                                       22
================================================================================
23


      b)   any fraud, whether or not material, that involves management
           or  other  employees  who  have a  significant  role  in the
           registrant's internal controls; and

6.    The registrant's other certifying officer and I have indicated in this
      quarterly report whether or not there were significant changes in internal
      controls or in other factors that could significantly affect internal
      controls subsequent to the date of our most recent evaluation, including
      any corrective actions with regard to significant deficiencies and
      material weaknesses.


Date: June 13, 2003                   /s/James M. Smith
      -------------------------       ------------------------------
                                         James M. Smith
                                         Senior Vice President,
                                         Chief Financial Officer and
                                         Treasurer


                                       23

================================================================================
24


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

Exhibit
Number       Description

10.1         First Amendment to the AnnTaylor Stores Corporation 2002 Stock
             Option and Restricted Stock and Unit Award Plan, effective as of
             March 11, 2003.

10.2         Employment Agreement, dated as of March 28, 2003, between the
             Company and Jerome Jessup.

10.3         AnnTaylor Stores Corporation 2003 Equity Incentive Plan.

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.



                                       24