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


                           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 NOVEMBER 1, 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 the  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                                November 28, 2003
        -----                                ------------------
 COMMON STOCK, $.0068 PAR VALUE               45,257,594


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


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




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







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

      Item 1.Financial Statements

             Condensed Consolidated Statements of Income
               for the Quarters and Nine Months Ended
               November 1, 2003 and November 2, 2002.............. 3
             Condensed Consolidated Balance Sheets at
               November 1, 2003 and February 1, 2003.............. 4
             Condensed Consolidated Statements of Cash Flows
               for the Nine Months Ended November 1, 2003 and
               November 2, 2002................................... 5
             Notes to Condensed Consolidated Financial Statements. 6

      Item 2.Management's Discussion and Analysis of Financial
               Condition and Results of Operations................11

      Item 4.Controls and Procedures..............................17


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

      Item 2.   Changes in Securities and Use of Proceeds.........18

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

   SIGNATURES   ..................................................20
   ----------

   EXHIBIT INDEX .................................................21
   --------------


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


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



ITEM 1. FINANCIAL STATEMENTS

                   ANNTAYLOR STORES CORPORATION
                   ----------------------------
            CONDENSED CONSOLIDATED STATEMENTS OF INCOME
            -------------------------------------------
    FOR THE QUARTERS AND NINE MONTHS ENDED NOVEMBER 1, 2003 AND
                         NOVEMBER 2, 2002
                            (UNAUDITED)


                                     QUARTERS ENDED          NINE MONTHS ENDED
                                ---------------------    -----------------------
                                  NOV. 1,      NOV. 2,      NOV. 1,     NOV. 2,
                                  2003         2002         2003        2002
                                 -------      -------      -------      -------
                                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

Net sales .................   $  396,807   $  340,218   $1,139,031   $1,028,753
Cost of sales .............      168,031      143,760      518,679      464,554
                                 -------      -------      -------      -------

Gross margin ..............      228,776      196,458      620,352      564,199
Selling, general and
  administrative expenses .      177,356      154,906      502,634      456,412
                                 -------      -------      -------      -------

Operating income ..........       51,420       41,552      117,718      107,787
Interest income ...........          803          923        2,268        2,352
Interest expense ..........        1,716        1,638        5,084        5,163
                                 -------      -------      -------      -------

Income before income taxes        50,507       40,837      114,902      104,976
Income tax provision ......       20,202       15,926       45,492       40,941
                                 -------      -------      -------      -------

    Net income ............   $   30,305   $   24,911   $   69,410   $   64,035
                              ==========   ==========   ==========   ==========


Basic earnings per share
    of common stock .......   $     0.68   $     0.56   $     1.57   $     1.45
                              ==========   ==========   ==========   ==========
Diluted earnings per share
    of common stock .......   $     0.63   $     0.53   $     1.48   $     1.37
                              ==========   ==========   ==========   ==========





 See accompanying notes to condensed consolidated financial statements.

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

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



                                                   NOVEMBER 1,    FEBRUARY 1,
                                                       2003          2003
                                                   -----------    -----------
                       ASSETS                            (IN THOUSANDS)

Current assets
  Cash and cash equivalents ....................   $   270,413    $   212,821
  Accounts receivable, net .....................        17,576         10,367
  Merchandise inventories ......................       227,234        185,484
  Prepaid expenses and other current assets ....        57,994         46,599
                                                   -----------    -----------
      Total current assets .....................       573,217        455,271
Property and equipment, net ....................       261,424        247,115
Goodwill, net ..................................       286,579        286,579
Deferred financing costs, net ..................         3,506          4,170
Other assets ...................................        14,812         17,691
                                                   -----------    -----------
      Total assets .............................   $ 1,139,538    $ 1,010,826
                                                   ===========    ===========


          LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities
  Accounts payable .............................   $    79,544    $    57,058
  Accrued expenses .............................       112,859         94,137
                                                   -----------    -----------
      Total current liabilities ................       192,403        151,195

Long-term debt, net ............................       124,265        121,652
Deferred lease costs and other liabilities .....        30,128         23,561


Stockholders' equity
  Common stock, $.0068 par value;
     120,000,000 shares authorized;
     49,347,471 and 48,932,860 shares
     issued, respectively ......................           336            332
  Additional paid-in capital ...................       511,767        500,061
  Retained earnings ............................       362,804        296,113
  Deferred compensation on restricted stock ....        (4,249)        (3,968)
                                                   -----------    -----------
                                                       870,658        792,538
      Treasury stock, at cost
       4,235,176 and 4,050,972 shares,
         respectively ..........................       (77,916)       (78,120)
                                                   -----------    -----------
      Total stockholders' equity ...............       792,742        714,418
                                                   -----------    -----------
      Total liabilities and stockholders' equity   $ 1,139,538    $ 1,010,826
                                                   ===========    ===========






       See accompanying notes to condensed consolidated financial
                              statements.

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

                 ANNTAYLOR STORES CORPORATION
                 ----------------------------
       CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
       -----------------------------------------------
  FOR THE NINE MONTHS ENDED NOVEMBER 1, 2003 AND NOVEMBER 2,
                             2002
                         (UNAUDITED)
                                                         NINE MONTHS ENDED
                                                      ------------------------
                                                      NOVEMBER 1,  NOVEMBER 2,
                                                          2003        2002
                                                      ---------    ---------
                                                           (IN THOUSANDS)

Operating activities:
  Net income ......................................   $  69,410    $  64,035
  Adjustments to reconcile net income to
   net cash provided by operating activities:
    Amortization of deferred compensation .........       2,419        4,234
    Deferred income taxes .........................       1,073        3,685
    Depreciation and amortization .................      39,208       36,076
    Gain on sale of proprietary credit
      card accounts receivable ....................        --         (2,095)
    Loss on disposal or write down of
      property and equipment ......................         724          631
    Non-cash interest .............................       3,277        3,184
    Tax benefit from exercise of stock options ....       3,100        3,490
    Changes in assets and liabilities:
      Receivables .................................      (7,209)      (4,515)
      Merchandise inventories .....................     (41,750)     (27,969)
      Prepaid expenses and other current assets ...      (9,810)      (1,149)
      Accounts payable and accrued expenses .......      41,208       26,265
      Other non-current assets and liabilities, net       6,788       (1,354)
                                                      ---------    ---------
  Net cash provided by operating activities .......     108,438      104,518
                                                      ---------    ---------
Investing activities:
  Purchases of property and equipment .............     (54,241)     (37,084)
  Net proceeds from sale of proprietary
      credit card accounts receivable .............        --         57,800
                                                      ---------    ---------
  Net cash provided (used) by investing activities      (54,241)      20,716
                                                      ---------    ---------
Financing activities
  Payment of deferred financing costs .............        --            (15)
  Payments on mortgage ............................        --         (1,250)
  Common stock activity related to stock
    based compensation programs, net ..............      16,176       11,847
  Repurchase of common stock ......................     (12,781)        --
                                                      ---------    ---------
  Net cash provided by financing activities .......       3,395       10,582
                                                      ---------    ---------
Net increase in cash ..............................      57,592      135,816
Cash and cash equivalents, beginning of period ....     212,821       30,037
                                                      ---------    ---------
Cash and cash equivalents, end of period ..........   $ 270,413    $ 165,853
                                                      =========    =========

Supplemental Disclosures of Cash Flow Information:
  Cash paid during the period for interest ........   $   1,442    $   1,564
                                                      =========    =========
  Cash paid during the period for income taxes ....   $  22,940    $  27,640
                                                      =========    =========



  See accompanying notes to condensed consolidated financial
                         statements.

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


                   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 2003 interim  periods
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  November  1,  2003  and  November  2,  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.


                       [Tables on next page]
                                      -5-
================================================================================
6



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



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




                                                         QUARTERS ENDED
                                    ---------------------------------------------------------
                                          NOVEMBER 1, 2003           NOVEMBER 2, 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                      $30,305    44,697   $0.68    $24,911    44,328   $0.56
                                                         =====                        =====
EFFECT OF DILUTIVE SECURITIES
- -----------------------------
Stock options and restricted stock        --     1,040                 --       430
Convertible Debentures                   722     3,606                714     3,606
                                     -------    ------            -------    ------
DILUTED EARNINGS PER SHARE
- --------------------------
Income available to common
   stockholders                      $31,027    49,343   $0.63    $25,625    48,364   $0.53
                                     =======    ======   =====    =======    ======   =====






                                                        NINE MONTHS ENDED
                                    ---------------------------------------------------------
                                          NOVEMBER 1, 2003           NOVEMBER 2, 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                      $69,410    44,255   $1.57    $64,035    44,206   $1.45
                                                         =====                        =====
EFFECT OF DILUTIVE SECURITIES
- -----------------------------
Stock options and restricted stock        --       588                 --       561
Convertible Debentures                 2,168     3,606              2,129     3,606
                                     -------    ------            -------    ------
DILUTED EARNINGS PER SHARE
- --------------------------
Income available to common
   stockholders                      $71,578    48,449   $1.48    $66,164    48,373   $1.37
                                     =======    ======   =====    =======    ======   =====





    Options to purchase  15,000 and 908,061  shares of common stock
during  the  quarter  and  nine  months  ended  November  1,  2003,
respectively,  and 2,660,136  and 1,016,936  shares of common stock
during  the  quarter  and  nine  months  ended  November  2,  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  price  as
compared to the average  market price of the common  shares  during
those periods.

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

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


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  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       NINE MONTHS ENDED
                                      ------------------    ------------------

                                      NOV. 1,    NOV. 2,    NOV. 1,    NOV. 2,
                                        2003       2002      2003       2002
                                      -------    -------    -------    -------

                                   (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

Net income:
As reported ........................  $30,305    $24,911    $69,410    $64,035
Deduct: Total stock-based employee
    compensation expense determined
    under fair value based method
    for all awards, net of related
    tax effects ....................     (567)      (798)    (2,412)    (2,702)
                                      -------    -------    -------    -------
Pro forma ..........................  $29,738    $24,113    $66,998    $61,333
                                      =======    =======    =======    =======

Basic earnings per share:
As reported ........................  $  0.68    $  0.56    $  1.57    $  1.45
                                      =======    =======    =======    =======
Pro forma ..........................  $  0.67    $  0.54    $  1.51    $  1.39
                                      =======    =======    =======    =======
Diluted earnings per share:
As reported ........................  $  0.63    $  0.53    $  1.48    $  1.37
                                      =======    =======    =======    =======
Pro forma ..........................  $  0.62    $  0.51    $  1.43    $  1.31
                                      =======    =======    =======    =======




                                      -7-
================================================================================
8
                  ANNTAYLOR STORES CORPORATION
                    ----------------------------
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
       ----------------------------------------------------
                            (UNAUDITED)



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


    Long-term   debt   outstanding   at   November   1,   2003  was
$124,265,000,  which  represents  the  net  carrying  value  of the
Company's convertible debentures on that date.

    The  Company's  obligations  with  respect  to the  convertible
debentures are  unconditionally  guaranteed on a subordinated basis
by the  Company's  wholly  owned  operating  subsidiary  AnnTaylor,
Inc.  ("Ann  Taylor").  The  Company's  quarterly  report  need not
include  financial  statements  for the subsidiary  guarantor,  Ann
Taylor,  based  on  the  criteria  listed  in  the  Securities  and
Exchange  Commission's  Regulation  S-X, Rule 3-10(e).  The Company
has no  independently  owned assets and conducts no business  other
than the management of Ann Taylor.

    On  November   14,   2003,   Ann  Taylor  and  certain  of  its
subsidiaries   entered   into  a  Second   Amended   and   Restated
$175,000,000   senior  secured   revolving   credit  facility  (the
"Credit  Facility")  with Bank of America  N.A.  and a syndicate of
lenders.  The Credit  Facility,  which  provides for an increase in
the total facility and the aggregate  commitments  thereunder up to
$250,000,000,  amended  Ann  Taylor's  then  existing  $175,000,000
bank  credit  agreement  scheduled  to  expire in April  2004.  The
Credit  Facility  matures on November  13, 2008 and will be used by
Ann Taylor and certain of its  subsidiaries  for  working  capital,
letters of credit and other general corporate purposes.

    Loans  outstanding  under the Credit  Facility  at any time may
not  exceed  $75,000,000.   Maximum   availability  for  loans  and
letters  of credit  under the  Credit  Facility  is  governed  by a
monthly   borrowing   base,   determined  by  the   application  of
specified  advance rates against  certain  eligible  assets.  There
were no loans  outstanding  under  the  Credit  Facility  as of the
date of this filing.

    Amounts  outstanding under the Credit Facility bear interest at
a rate equal to, at Ann Taylor's  option,  the Bank of America Base
Rate, or Eurodollar  Rate, plus a margin of up to 0.25%,  and 1.25%
to 2.00%,  respectively.  In  addition,  Ann Taylor is  required to
pay  the  lenders  a  quarterly   commitment   fee  on  the  unused
revolving loan  commitment  amount at a rate ranging from 0.325% to
0.40%  per  annum.  Fees for  outstanding  commercial  and  standby
letters  of credit  range  from  0.50% to 0.75%  and from  1.25% to
2.00%,  respectively.  The Credit Facility  contains  financial and
other covenants, including limitations on indebtedness and liens.

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

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


4.  LONG-TERM DEBT (CONTINUED)
    --------------------------

    The Credit  Facility  permits the payment of cash  dividends by
the Company (and dividends by certain of its  subsidiaries  to fund
such  cash  dividends)  if  Liquidity  (as  defined  in the  Credit
Facility)  is at least  $35,000,000.  Certain  subsidiaries  of the
Company  are also  permitted  to pay  dividends  to the  Company to
fund certain  taxes owed by the Company;  fund  ordinary  operating
expenses of the Company  not in excess of $500,000  per annum;  for
repurchases  of Common  Stock  held by  employees  not in excess of
$100,000 per annum; and for certain other stated purposes.

    The lenders  have been  granted a pledge of the common stock of
Ann  Taylor  and  certain  of  its  subsidiaries,  and  a  security
interest in  substantially  all real and personal  property  (other
than  leasehold  interests)  and all other assets of Ann Taylor and
certain  of  its  subsidiaries,  as  collateral  for  Ann  Taylor's
obligations under the Credit Facility.


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

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


RESULTS OF OPERATIONS


                                       QUARTERS ENDED   NINE MONTHS ENDED
                                       --------------   -----------------
                                      NOV. 1,   NOV.2,  NOV. 1,   NOV. 2,
                                       2003      2002     2003     2002
                                       ----      ----     ----     ----
Number of Stores:
   Open at beginning of period ......   603       555      584      538
   Opened during period .............    36        26       57       43
   Expanded during period*  .........     1        --        5       --
   Closed during period .............    --         1        2        1
   Open at end of period ............   639       580      639      580
Type of Stores Open at End of Period:
   Ann Taylor stores ................                      355      350
   Ann Taylor Loft stores ...........                      257      202
   Ann Taylor Factory stores ........                       27       28

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



QUARTER ENDED  NOVEMBER 1, 2003 COMPARED TO QUARTER ENDED  NOVEMBER 2, 2002

    The  Company's  net sales for the third  quarter of fiscal 2003
increased to  $396,807,000  from  $340,218,000 in the third quarter
of fiscal 2002,  an increase of  $56,589,000  or 16.6  percent.  By
division,  net sales for the third  quarter  of fiscal  2003,  were
$207,077,000  for  Ann  Taylor  and  $157,023,000  for  Ann  Taylor
Loft.  Comparable  store  sales  for  the  third  quarter  of  2003
increased  6.2  percent,  compared  to  a  comparable  store  sales
decrease   of  1.1   percent   for  the  same   period  last  year.
Comparable  store sales by division,  for the quarter,  were up 1.9
percent for Ann Taylor,  and up 13.4  percent for Ann Taylor  Loft.
The  increase in net sales is  primarily  due to the opening of new
stores  and an  increase  in  comparable  store  sales.  Management
believes  that third  quarter  performance  was driven by  positive
client  acceptance  across  all  product  categories  at Ann Taylor
Loft,  combined  with  positive  comparable  store sales results at
Ann Taylor.

    Gross  margin  as a  percentage  of net  sales  for  the  third
quarter  of  fiscal  2003  was  unchanged  from  last  year at 57.7
percent.

     Selling,  general and  administrative  expenses during the third
quarter of fiscal  2003 were  $177,356,000,  or 44.7  percent  of net
sales,  compared  to $154,906,000,  or 45.5 percent of net sales in the
third quarter of fiscal 2002.  The decrease in selling,  general and
administrative expenses as a percentage of net sales was due to
increased  leverage on tenancy  and other  fixed  expenses resulting
from positive comparable store sales.

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


    As a result of the foregoing,  the Company had operating income
of  $51,420,000,  or  13.0  percent  of net  sales,  in  the  third
quarter  of  fiscal   2003,   compared  to   operating   income  of
$41,552,000,  or 12.2  percent of net sales,  in the third  quarter
of fiscal 2002.

    Interest  income was  $803,000  in the third  quarter of fiscal
2003,  compared to $923,000  in the third  quarter of fiscal  2002.
The  decrease is primarily  attributable  to lower  interest  rates
partially offset by a higher cash on hand balance.

    Interest  expense was $1,716,000 in the third quarter of fiscal
2003, compared to $1,638,000 in the third quarter of fiscal 2002.

    The income tax  provision was  $20,202,000,  or 40.0 percent of
income before  income  taxes,  in the third quarter of fiscal 2003,
compared to  $15,926,000,  or 39.0 percent of income  before income
taxes,  in the third  quarter  of fiscal  2002.  During  the second
quarter  of  fiscal  2003,  the  Company  increased  its  effective
income tax rate from 39  percent  to 40  percent to reflect  higher
state taxes.

    As a result  of the  foregoing  factors,  the  Company  had net
income of $30,305,000,  or 7.6 percent of net sales,  for the third
quarter of fiscal 2003,  compared to net income of $24,911,000,  or
7.3 percent of net sales, for the third quarter of fiscal 2002.


NINE MONTHS  ENDED  NOVEMBER 1, 2003  COMPARED TO NINE MONTHS ENDED
NOVEMBER 2, 2002

    The  Company's  net  sales  for the  nine  month  period  ended
November  1,  2003  increased  $110,278,000,  or 10.7  percent,  to
$1,139,031,000,  up from  $1,028,753,000  for the same  period last
year.  By  division,  net sales for the first nine months of fiscal
2003 were  $624,441,000  for Ann  Taylor and  $416,954,000  for Ann
Taylor Loft.  Comparable  store sales for the period  increased 1.7
percent,  compared  to a 0.4 percent  decrease  for the same period
last  year.  Comparable  store  sales  by  division  were  down 0.6
percent  for Ann Taylor,  and up 5.7  percent for Ann Taylor  Loft.
The  increase  in  net  sales  is due to  the  combined  effect  of
positive  comparable  store  sales,  driven  primarily  by positive
acceptance  of Ann Taylor  Loft  product,  and an  increase  in the
number of stores  open  during the period as  compared  to the same
period last year.

    Gross  margin as a  percentage  of net sales for the nine month
period ended  November 1, 2003 was 54.5  percent,  compared to 54.8
percent for the same period last year.

    Selling,  general  and  administrative  expenses  for the  nine
month  period  ended  November 1, 2003 were  $502,634,000,  or 44.1
percent of net sales,  compared to  $456,412,000,  or 44.4  percent
of net sales, for the same period last year.

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

    As a result of the foregoing,  the Company had operating income
of  $117,718,000,  or 10.3 percent of net sales, for the nine month
period  ended  November 1, 2003,  compared to  operating  income of
$107,787,000,  or 10.5  percent  of net  sales,  in the first  nine
months of fiscal 2002.

    Interest  income was  $2,268,000  for the first nine  months of
fiscal 2003, compared to $2,352,000 for the same period last year.

    Interest  expense was  $5,084,000  for the first nine months of
fiscal 2003, compared to $5,163,000 for the same period last year.

    The income tax  provision was  $45,492,000,  or 39.6 percent of
income  before  income  taxes,  for the  nine  month  period  ended
November  1, 2003,  compared  to  $40,941,000,  or 39.0  percent of
income  before  income  taxes,  for  the  same  period  last  year.
During the second  quarter of fiscal  2003,  the Company  increased
its  effective  income  tax rate from 39  percent  to 40 percent to
reflect higher state taxes.

    As a result  of the  foregoing  factors,  the  Company  had net
income of  $69,410,000,  or 6.1 percent of net sales,  for the nine
month  period  ended  November  1, 2003,  compared to net income of
$64,035,000,  or 6.2  percent  of net  sales,  for the same  period
last year.


FINANCIAL CONDITION

    For the first nine months of fiscal 2003,  net cash provided by
operating  activities totaled  $108,438,000,  primarily as a result
of earnings  adjusted  for non-cash  items.  Cash used by investing
activities  during the first nine  months of fiscal  2003  amounted
to  $54,241,000,  for the purchase of property and equipment.  Cash
provided by  financing  activities  during the first nine months of
fiscal  2003  amounted to  $3,395,000,  due  primarily  to the cash
received from the exercise of stock  options,  partially  offset by
cash paid for the Company's repurchase of common stock.

    Merchandise  inventories were $227,234,000 at November 1, 2003,
compared  to  $185,484,000  at  February  1, 2003.  On a per square
foot basis,  inventories at November 1, 2003 were up  approximately
12  percent  compared  to  the  inventories  at the  end of  fiscal
2002.  The  increase  in  inventory  is  primarily  due  to  higher
inventory levels in anticipation of fourth quarter selling.

    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  $72,000,000.  For the
nine months ended November 1, 2003,  capital  expenditures  totaled
$54,241,000,  net of landlord construction  allowances.  During the

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


first nine months of fiscal  2003,  the Company  opened six new Ann
Taylor  stores,  50 new  Ann  Taylor  Loft  stores  and one new Ann
Taylor  Factory  store.  During  the  first  nine  months of fiscal
2003 the  Company  closed one Ann  Taylor  store and one Ann Taylor
Factory  store.  For the  remainder  of fiscal  2003,  the  Company
expects  to  open  two   additional   Ann  Taylor   stores  and  11
additional Ann Taylor Loft stores.

    On  November   14,   2003,   Ann  Taylor  and  certain  of  its
subsidiaries   entered   into  a  Second   Amended   and   Restated
$175,000,000  senior secured  revolving  Credit  Facility with Bank
of America N.A. and a syndicate  of lenders.  The Credit  Facility,
which  provides  for an  increase  in the  total  facility  and the
aggregate  commitments  thereunder up to $250,000,000,  amended Ann
Taylor's  then   existing   $175,000,000   bank  credit   agreement
scheduled to expire in April 2004. The Credit  Facility  matures on
November  13,  2008 and will be used by Ann Taylor  and  certain of
its subsidiaries  for working capital,  letters of credit and other
general  corporate  purposes.  The terms of the Credit Facility are
described  more  fully  in  Note  4 to the  Condensed  Consolidated
Financial Statements.

    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   credit
facility.  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.  The Company  repurchased  680,000 shares of its
common  stock  during the first nine  months of 2003 in  connection
with  this  securities  repurchase  program,  at a  total  cost  of
approximately $12,800,000.

    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.

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

CRITICAL ACCOUNTING POLICIES

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

      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 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 is involved in both  foreign  and  domestic  tax
audits.  At any given  time,  many tax years are  subject  to audit
by various taxing authorities.

      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

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


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   infectious   diseases,
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-15(e) and 15d-15(e)  under the  Securities  Exchange Act
of 1934,  as  amended  (the  "Exchange  Act")) as of the end of the
period covered by this 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 was no change in the  Company's  internal  control over
financial  reporting  during the quarterly  period  covered by this
report that has  materially  affected,  or is reasonably  likely to
materially  affect,  the Company's  internal control over financial
reporting.

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

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


ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS

       See  discussion  of the  Credit  Facility  in  Note 4 of the
Condensed   Consolidated  Financial  Statements  and  "Management's
Discussion  and  Analysis  of  Financial  Condition  and Results of
Operations -- Financial Condition".


ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

    (a)    Exhibits:

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

           10.1      Second Amended and Restated Credit Agreement,
                     dated as of November 14, 2003, by and among
                     AnnTaylor, Inc., Annco, Inc., AnnTaylor
                     Distribution Services, Inc., AnnTaylor
                     Retail, Inc., the financial institutions from
                     time to time parties thereto, and Bank of
                     America, N.A., as Administrative Agent and as
                     Collateral Agent.  Incorporated by reference
                     to Exhibit 10.1 on Form 8-K of the Company
                     filed on November 14, 2003.

           10.2      Second Amended and Restated Pledge and
                     Security Agreement, dated as of November 14,
                     2003, by AnnTaylor, Inc., AnnTaylor Stores
                     Corporation, Annco, Inc., AnnTaylor
                     Distribution Services, Inc. and AnnTaylor
                     Retail, Inc. in favor of Bank of America,
                     N.A., in its capacity as administrative agent
                     for each of the Lenders party to the Credit
                     Agreement. Incorporated by reference to
                     Exhibit 10.2 on Form 8-K of the Company filed
                     on November 14, 2003.

           10.3      Second Amended and Restated Parent Guaranty,
                     dated as of November 14, 2003, made by
                     AnnTaylor Stores Corporation in favor of Bank
                     of America, N.A., in its capacity as
                     administrative agent for each of the Lenders
                     party to the Credit Agreement. Incorporated
                     by reference to Exhibit 10.3 on Form 8-K of
                     the Company filed on November 14, 2003.

           31.1*     Certification of chief executive officer
                     pursuant to Section 302 of the Sarbanes-Oxley
                     Act of 2002.


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


           31.2*     Certification of chief financial officer
                     pursuant to Section 302 of the Sarbanes-Oxley
                     Act of 2002.

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

           * Filed electronically herewith.

(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
                 --------------      ----------------

                    8/7/03           Item 7 and Item 12
                    8/13/03          Item 7 and Item 12
                    9/4/03           Item 7 and Item 9
                    9/17/03          Item 5 and Item 7
                    10/9/03          Item 7 and Item 9

           The report on Form 8-K dated August 13, 2003 included
      the Company's Condensed Consolidated Statements of
      Operations for the quarters and six months ended August 2,
      2003 and August 3, 2002 and Condensed Consolidated Balance
      Sheets at August 2, 2003 and February 1, 2003.

                                      -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: December 12, 2003              By:  /s/J. Patrick Spainhour
      ----------------                    -----------------------
                                          J. Patrick Spainhour
                                          Chairman, Chief Executive
                                          Officer


Date: December 12, 2003              By:  /s/James M. Smith
      ----------------                    -----------------------
                                          James M. Smith
                                          Senior Vice President,
                                          Chief Financial Officer and
                                          Treasurer







                                      -19-

================================================================================
20


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

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

10.1       Second Amended and Restated Credit Agreement, dated as
           of November 14, 2003, by and among AnnTaylor, Inc.,
           Annco, Inc., AnnTaylor Distribution Services, Inc.,
           AnnTaylor Retail, Inc., the financial institutions from
           time to time parties thereto, and Bank of America,
           N.A., as Administrative Agent and as Collateral Agent.
           Incorporated by reference to Exhibit 10.1 on Form 8-K
           of the Company filed on November 14, 2003.

10.2       Second Amended and Restated Pledge and Security
           Agreement, dated as of November 14, 2003, by AnnTaylor,
           Inc., AnnTaylor Stores Corporation, Annco, Inc.,
           AnnTaylor Distribution Services, Inc. and AnnTaylor
           Retail, Inc. in favor of Bank of America, N.A., in its
           capacity as administrative agent for each of the
           Lenders party to the Credit Agreement. Incorporated by
           reference to Exhibit 10.2 on Form 8-K of the Company
           filed on November 14, 2003.

10.3       Second Amended and Restated Parent Guaranty, dated as
           of November 14, 2003, made by AnnTaylor Stores
           Corporation in favor of Bank of America, N.A., in its
           capacity as administrative agent for each of the
           Lenders party to the Credit Agreement. Incorporated by
           reference to Exhibit 10.3 on Form 8-K of the Company
           filed on November 14, 2003.

31.1*      Certification of chief executive officer pursuant to
           Section 302 of the Sarbanes-Oxley Act of 2002.

31.2*      Certification of chief financial officer pursuant to
           Section 302 of the Sarbanes-Oxley Act of 2002.

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


* Filed electronically herewith.


                                      -20-