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

                             FORM 10-Q

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

             For the quarterly period ended July 31, 1999

                                OR

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


                  Commission file number 1-10738


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


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



142 West 57th Street, New York, NY                10019
- ----------------------------------                -----
(Address of principal executive offices)       (Zip Code)


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


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

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


                                            Outstanding as of
           Class                             August 25, 1999
           -----                             ---------------
   Common Stock, $.0068 par value               31,537,672

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

                          INDEX TO FORM 10-Q



                                                                       Page No.
                                                                       --------
   PART I. FINANCIAL INFORMATION

      Item 1.Financial Statements

             Condensed Consolidated Statements of Operations
               for the Quarters and Sixth Months Ended July 31,
               1999
               and August 1, 1998.....................................   3
             Condensed Consolidated Balance Sheets at
               July 31, 1999 and January 30, 1999.....................   4
             Condensed Consolidated Statements of Cash Flows
               for the Sixth Months Ended July 31, 1999 and
               August 1, 1998.........................................   5
             Notes to Condensed Consolidated Financial Statements.....   6

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


   PART II.OTHER INFORMATION

      Item 1.Legal Proceedings........................................  20

      Item 2.Changes in Securities and Use of Proceeds................  20

      Item 4.Submission of Matters to a Vote of Security Holders......  21

      Item 5.Other Information........................................  22

      Item 6.Exhibits and Reports on Form 8-K.........................  22


- ------------------------------------------------------------------------------
 3

                   PART I. FINANCIAL INFORMATION


ITEM 1.    FINANCIAL STATEMENTS



                   ANNTAYLOR STORES CORPORATION
          CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
 For the Quarters and Six Months Ended July 31, 1999 and August 1, 1998
                            (unaudited)


                                       Quarters Ended        Six Months Ended
                                     --------------------  --------------------
                                     July 31,   August 1,  July 31,   August 1,
                                       1999       1998       1999       1998
                                 (in thousands, except per share amounts)
                                     --------   --------   --------   --------

Net sales........................... $265,747   $223,393   $515,147   $421,563

Cost of sales ......................  139,842    118,459    257,905    215,295
                                     --------   --------   --------   --------
Gross profit .......................  125,905    104,934    257,242    206,268
Selling, general and administrative
   expenses ........................   97,612     84,289    194,768    165,418
Amortization of goodwill ...........    2,760      2,760      5,520      5,520
                                     --------   --------   --------   --------
Operating income ...................   25,533     17,885     56,954     35,330
Interest expense ...................    1,263      4,247      5,584      8,974
Other expense, net .................      142         57        810        237
                                     --------   --------   --------   --------
Income before income taxes and
  extraordinary loss................   24,128     13,581     50,560     26,119

Income tax provision ...............   10,755      6,537     22,432     12,656
                                     --------   --------   --------   --------
Income before extraordinary loss ...   13,373      7,044     28,128     13,463
Extraordinary loss (net of income
  tax benefit of $641,000) .........      962         --        962         --
                                     --------   --------   --------   --------
Net income.......................... $ 12,411   $  7,044   $ 27,166   $ 13,463
                                     ========   ========   ========   ========

Basic earnings per share of common
  stock:
    Basic earnings per share before
      extraordinary loss............ $   0.47   $   0.27   $  1.03    $  0.52
    Extraordinary loss per share ...     0.03         --      0.04         --
                                     --------   --------   --------   -------
    Basic earnings per share........ $   0.44   $   0.27   $  0.99    $  0.52
                                     ========   ========   =======    =======

Diluted earnings per share of
  common stock:
    Diluted earnings per share
      before extraordinary
      loss.......................... $   0.42   $  0.27    $  0.92    $  0.52
    Extraordinary loss per share ...     0.03        --       0.03         --
                                     --------   --------   --------   -------
    Diluted earnings per share...... $   0.39   $  0.27    $  0.89    $  0.52
                                     ========   =======    =======    =======


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

                   ANNTAYLOR STORES CORPORATION
               CONDENSED CONSOLIDATED BALANCE SHEETS
                July 31, 1999 and January 30, 1999

                                                         July 31,    January 30,
                                                           1999         1999
                                                         ---------    ---------
                                                        (unaudited)
                                                              (in thousands)

                              ASSETS
Current assets
    Cash and cash equivalents ........................   $  90,603    $  67,031
    Accounts receivable, net .........................      65,736       71,049
    Merchandise inventories ..........................     134,388      136,748
    Prepaid expenses and other current assets ........      26,759       23,637
                                                         ---------    ---------
      Total current assets ...........................     317,486      298,465
Property and equipment, net ..........................     163,180      151,785
Goodwill, net ........................................     314,179      319,699
Deferred financing costs, net ........................       5,817        2,627
Other assets .........................................       2,213        2,841
                                                         ---------    ---------
      Total assets ...................................   $ 802,875    $ 775,417
                                                         =========    =========


                  LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
    Accounts payable .................................   $  62,302    $  65,419
    Accrued salaries and bonus .......................      12,600       17,132
    Accrued tenancy ..................................       7,423        8,465
    Accrued expenses .................................      27,170       37,535
    Current portion of long-term debt ................       1,256        1,206
                                                         ---------    ---------
      Total current liabilities ......................     110,751      129,757
Long-term debt .......................................     113,661      103,951
Other liabilities ....................................      12,839       12,386
Commitments and contingencies
Company-Obligated Mandatorily Redeemable Convertible
    Preferred Securities of Subsidiary, AnnTaylor
    Finance Trust, Holding Solely Convertible
    Debentures .......................................          --       96,624
Stockholders' equity
    Common stock, $.0068 par value; 120,000,000
      shares authorized; 31,508,620 and
      26,035,301 shares issued, respectively ..........        214          177
    Additional paid-in capital ........................    467,470      359,805
    Warrants to acquire 2,814 shares of common stock...         --           46
    Retained earnings .................................    100,365       73,295
    Deferred compensation on restricted stock .........     (2,036)        (272)
                                                         ---------    ---------
                                                           566,013      433,051
      Treasury stock, 15,948 and 17,201 shares,
       respectively, at cost ..........................       (389)        (352)
                                                         ---------    ---------
      Total stockholders' equity ......................    565,624      432,699
                                                         ---------    ---------
      Total liabilities and stockholders' equity ......  $ 802,875    $ 775,417
                                                         =========    =========

   See accompanying notes to condensed consolidated financial statements.
- -------------------------------------------------------------------------------
 5

                ANNTAYLOR STORES CORPORATION
       CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
  For the Six Months Ended July 31, 1999 and August 1, 1998
                         (unaudited)
                                                          Six Months Ended
                                                       -----------------------
                                                       July 31,       August 1,
                                                         1999           1998
                                                       --------       --------
                                                            (in thousands)

Operating activities:
  Net income.......................................    $ 27,166       $ 13,463
  Adjustments to reconcile net income to
    net cash provided by operating activities:
    Extraordinary loss .............................      1,603           --
    Provision for loss on accounts receivable ......        481            748
    Depreciation and amortization ..................     15,205         14,340
    Amortization of goodwill .......................      5,520          5,520
    Non-cash interest ..............................        985            618
    Amortization of deferred compensation ..........        382            266
    Loss on disposal of property and equipment .....        885            249
    (Increase) decrease in:
      Receivables ..................................      4,832         (1,404)
      Merchandise inventories ......................      2,360        (16,220)
      Prepaid expenses and other current assets ....     (3,122)        (2,794)
    Increase (decrease) in:
      Accounts payable .............................     (3,117)        17,789
      Accrued expenses .............................    (15,939)           802
      Other non-current assets and
        liabilities, net ...........................      1,082           (184)
                                                       --------       --------
  Net cash provided by operating activities ........     38,323         33,193
Investing activities:
  Purchases of property and equipment ..............    (27,486)       (17,259)
                                                       --------       --------
  Net cash used by investing activities ............    (27,486)       (17,259)
Financing activities:
  Payments on mortgage .............................       (593)          (549)
  Proceeds from exercise of stock options ..........      8,853           --
  Repurchase of restricted stock ...................       --              (19)
  Redemption of 8-3/4% Notes .......................   (101,375)          --
  Redemption of Company Obligated Mandatorily
   Redeemable Convertible Preferred Securities .....       (100)          --
  Proceeds from issuance of Convertible
    Debentures due 2019 ............................    110,000           --
  Payment of deferred financing costs ..............     (4,050)        (2,529)
                                                       --------       --------
  Net cash provided (used) by financing activities .     12,735         (3,097)
                                                       --------       --------
Net increase in cash ...............................     23,572         12,837
Cash and cash equivalents, beginning of period .....     67,031         31,369
                                                       --------       --------
Cash and cash equivalents, end of period...........    $ 90,603       $ 44,206
                                                       ========       ========
Supplemental Disclosures of Cash Flow Information:
  Cash paid during the period for interest.........    $  6,423       $  9,161
                                                       ========       ========
  Cash paid during the period for income taxes.....    $ 19,956       $ 17,019
                                                       ========       ========

      See accompanying notes to condensed consolidated financial
                         statements.
- --------------------------------------------------------------------------------
 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 1999 interim period shown in this report
are not  necessarily  indicative  of results to be expected for the fiscal year.

     The January 30, 1999 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 July
31, 1999 and August 1, 1998. 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 1998 Annual Report to
Stockholders.


2.  NET INCOME PER SHARE

     Basic  earnings  per share is  calculated  by  dividing  net  income by the
weighted average number of common shares outstanding during the period.  Diluted
earnings  per share  assumes the issuance of  additional  shares of common stock
that  are  issuable  by the  Company  upon  the  conversion  of all  outstanding
warrants, stock options, and convertible securities.  Basic and diluted earnings
per share calculations follow:


                       [Tables on next page]
- -------------------------------------------------------------------------------
 7


                    ANNTAYLOR STORES CORPORATION
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                            (unaudited)




2.  Net Income per Share (continued)


                                                  Quarters Ended
                                   --------------------------------------------
                                      July 31, 1999          August 1, 1998
                                   ----------------------  --------------------
                                      (in thousands, except per share amounts)

                                                     Per                   Per
                                                    Share                 Share
                                    Income  Shares  Amount Income  Shares Amount
                                   =======  ======  =====  ======  ====== =====
BASIC EARNINGS PER SHARE
Income available to common
   stockholders before
   extraordinary loss ............ $13,373  28,257  $0.47  $7,044  25,644  $0.27
                                                    =====                  =====
EFFECT OF DILUTIVE SECURITIES
Warrants .........................      --       2             --       3
Stock options ....................      --     301             --     130
Preferred Securities .............      --   3,208             --      --
Convertible Debentures due 2019...     284   1,092             --      --
                                    ------  ------          -----  ------
DILUTED EARNINGS PER SHARE
Income available to common
  stockholders before
  extraordinary loss               $13,657  32,860  $0.42  $7,044  25,777 $0.27
                                   =======  ======  =====  ======  ====== =====



                                                  Six Months Ended
                                   --------------------------------------------
                                       July 31, 1999         August 1, 1998
                                   ----------------------  --------------------
                                     (in thousands, except per share amounts)

                                                     Per                   Per
                                                    Share                 Share
                                    Income  Shares  Amount Income  Shares Amount
                                   -------  ------  -----  ------- ------ -----
BASIC EARNINGS PER SHARE
Income available to
   common stockholders
   before extraordinary
   loss......................      $28,128  27,222  $1.03  $13,463 25,644 $0.52
                                                     ====                 =====
EFFECT OF DILUTIVE SECURITIES
Warrants.....................           --       2              --      3
Stock options................           --     304              --     78
Preferred Securities.........        1,297   4,165              --     --
Convertible Debentures due 2019        285     546              --     --
                                   -------  ------         ------- ------
DILUTED EARNINGS PER SHARE
Income available to common
   stockholders before
   extraordinary loss........      $29,710  32,239  $0.92  $13,463 25,725 $0.52
                                   =======  ======  =====  ======= ====== =====


     Conversion of the preferred securities into common stock is not included in
the  computation  of diluted  earnings  per share for the quarter and six months
ended August 1, 1998 due to the antidilutive effect of the conversion as of that
date.

- ------------------------------------------------------------------------------
 8


                   ANNTAYLOR STORES CORPORATION
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                            (unaudited)




3.  LONG-TERM DEBT

    The following  summarizes  long-term  debt  outstanding at July
31, 1999:

                                           (in thousands)

       Convertible Debentures due 2019,
        net of discount of $88,719,000......   $110,353
       Mortgage.............................      4,564
                                               --------
          Total debt .......................    114,917
       Less current portion.................      1,256
                                               --------
          Total long-term debt..............   $113,661
                                               ========


     During the  second  quarter  of Fiscal  1999,  the  Company  completed  the
issuance of an aggregate  of  $199,072,000  principal  amount at maturity of its
Convertible  Subordinated  Debentures due 2019 ("Convertible  Debentures").  The
Convertible  Debentures  were sold at an  original  issue  price of $552.56  per
$1,000 prinicipal amount at maturity of Debenture.  The net proceeds of the sale
were  applied  to  the  redemption  of  the  $100,000,000   outstanding   8-3/4%
Subordinated Notes due 2000 (the "8-3/4% Notes") issued by AnnTaylor, Inc. ("Ann
Taylor").  Cash interest is payable on the  principal  amount at maturity of the
Convertible  Debentures  at the rate of 0.55% per annum.  This interest rate and
the  accrual of  original  issue  discount  represent a yield to maturity on the
Convertible  Debentures of 3.75%. The Convertible  Debentures are convertible at
the option of the holders thereof  initially into 12.078 shares of the Company's
common stock per $1,000 principal amount at maturity of Debenture (equivalent to
$45.75 per share of common stock). The Company's obligations with respect to the
Convertible Debentures are guaranteed on a subordinated basis by Ann Taylor.

     On July 22, 1999, Ann Taylor redeemed all of its outstanding  8-3/4% Notes,
at a redemption  price of 101.375% of  principal  amount,  plus  accrued  unpaid
interest to the redemption  date. The redemption of the 8-3/4% Notes resulted in
an  extraordinary  charge to  earnings  in the second  quarter  and year to date
period of $0.03 per share, net of income tax benefit.
- -------------------------------------------------------------------------------
 9

                   ANNTAYLOR STORES CORPORATION
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                            (unaudited)


3.  LONG-TERM DEBT (CONTINUED)

     On  June  29,  1999,  the  Company's  special  purpose  financing  vehicle,
AnnTaylor  Finance  Trust,  redeemed  all  of  its  outstanding  8-1/2%  Company
Obligated Mandatorily  Redeemable  Convertible Preferred Securities  ("preferred
securities").  All but $100,000  liquidation amount of the preferred  securities
were tendered for  conversion  into an aggregate of 5,116,717  shares of Company
common stock prior to the conversion  date, at a conversion  price of $19.65 per
share of common  stock,  or 2.545  shares of  common  stock per $50  liquidation
amount of the security.  Holders of preferred  securities that were not tendered
for  conversion  received  105.95% of the  liquidation  amount of the  preferred
securities redeemed, plus accrued distributions.


4.    COMMON STOCK WARRANTS

     The Company's outstanding warrants to acquire, in the aggregate, 185 shares
of common  stock of the Company  expired on July 15, 1999.  The warrants  became
exercisable as a result of the initial public  offering of the Company's  common
stock in May 1991.


5.  ENTERPRISE-WIDE OPERATING INFORMATION

     The  Company  is a  specialty  retailer  of  women's  apparel,  shoes,  and
accessories.  Given  the  economic  characteristics  of the store  formats,  the
similar  nature  of the  products  sold,  the type of  customer  and  method  of
distribution,  the operations of the Company are aggregated  into one reportable
segment.  The Company  believes that the customer  base for its stores  consists
primarily of relatively affluent, fashion-conscious women from the ages of 25 to
55, and that the majority of its  customers  are working women with limited time
to shop.


6.  SUBSEQUENT EVENTS

     The  Board  of  Directors  of the  Company  has  authorized  a $40  million
securities repurchase program. Pursuant to this program,  purchases of shares of
the Company's  Common Stock and/or its  Convertible  Debentures due 2019 will 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  Debentures  will be
canceled.


- --------------------------------------------------------------------------------
 10


                  ANNTAYLOR STORES CORPORATION
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                            (unaudited)




6.  SUBSEQUENT EVENTS (CONTINUED)


     To  facilitate  the  securities   repurchase  and  the  Company's   capital
expenditure  program,  on September 7, 1999 Ann Taylor entered into an amendment
to its credit  facility with its bank lending group that  eliminated  the credit
agreement's limitation on annual capital expenditures, replacing it with a fixed
charge  coverage  ratio  covenant,   and  specifically  permits  the  securities
repurchase  program.   Additionally,  Ann  Taylor  has  elected  to  reduce  the
commitment  of  the  lenders  under  the  credit  agreement  by  $25,000,000  to
$125,000,000  from  $150,000,000  effective  September 3, 1999, and extended the
term of the credit agreement to June 30, 2001.

- -------------------------------------------------------------------------------
 11


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

RESULTS OF OPERATIONS

                                Quarters Ended      Six Months Ended
                                --------------      ----------------

                               July 31, August 1,   July 31, August 1,
                                 1999     1998        1999     1998
                                 ----     ----        ----     ----
Number of Stores:
Open at beginning of period....    371     339         365      324
Opened during period...........     16       4          27       20
Expanded during period*........      2       1           2        3
Closed during period...........    ---       1           5        2
Open at end of period..........    387     342         387      342
Type of Stores Open at
  End of Period:
   Ann Taylor stores...........                        313      293
   Ann Taylor Factory Stores...                         12       14
   Ann Taylor Loft stores......                         62       35

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


QUARTER ENDED JULY 31, 1999 COMPARED TO QUARTER ENDED AUGUST 1, 1998

     The  Company's  net  sales  in the  second  quarter  of 1999  increased  to
$265,747,000  from  $223,393,000  in the second  quarter of 1998, an increase of
$42,354,000 or 19.0%.  The increase is attributable to the opening of new stores
and an increase in comparable stores sales of 8.4%. Management believes that the
comparable store sales increase was primarily attributable to favorable customer
reaction to the Company's product offerings and merchandise assortment.

     Gross profit as a percentage of net sales  increased to 47.4% in the second
quarter of 1999 from 47.0% in the second quarter of 1998. This increase in gross
margin  primarily  reflects a higher  initial markup rate,  reflecting  on-going
improvements achieved by the Company's sourcing division.

     Selling, general and administrative expenses represented 36.7% of net sales
in the  second  quarter  of 1999,  compared  to 37.7% of net sales in the second
quarter of 1998. The decrease in selling,  general, and administrative  expenses
as a percentage of net sales was primarily attributable to increased leverage on
fixed  expenses  resulting from  increased  comparable  store sales and improved
operating   efficiencies,   partially   offset  by  an  increase  in   marketing
expenditures  in support of the Company's  strategic  initiatives to enhance the
Ann Taylor brand.

     As a  result  of  the  foregoing,  the  Company  had  operating  income  of
$25,533,000,  or 9.6% of net sales,  in the second quarter of 1999,  compared to

- ------------------------------------------------------------------------------
 12

operating income of $17,885,000,  or 8.0% of net sales, in the second quarter of
1998. Amortization of goodwill was $2,760,000 in both the second quarter of 1999
and the second  quarter of 1998.  Operating  income,  without  giving  effect to
goodwill amortization in either year, was $28,293,000, or 10.6% of net sales, in
the second quarter of 1999 and $20,645,000,  or 9.2% of net sales, in the second
quarter of 1998.

     Interest  expense  was  $1,263,000  in  the  second  quarter  of  1999  and
$4,247,000 in the second  quarter of 1998.  The decrease in interest  expense is
attributable  to the  redemption  during  the  second  quarter  of  1999  of the
preferred  securities and the 8-3/4% Notes,  as well as greater  interest income
earned on cash on hand,  offset in part by interest  expense on the  Convertible
Debentures issued during the second quarter of 1999.

     The income tax provision was $10,755,000,  or 44.6% of income before income
taxes and  extraordinary  loss,  in the  second  quarter  of 1999,  compared  to
$6,537,000,  or 48.1% of income before income  taxes,  in the second  quarter of
1998.  The  effective  income  tax rate for both  periods  was  higher  than the
statutory rate primarily as a result of non-deductible goodwill amortization.

     On July  22,  1999 the  Company  applied  the  proceeds  received  from the
issuance of its Convertible  Debentures to redeem the outstanding  8-3/4% Notes.
This resulted in an  extraordinary  charge to earnings in the second  quarter of
1999 of  $962,000,  net of income tax  benefit,  or $0.03 per share on a diluted
basis.

     As a result  of the  foregoing  factors,  the  Company  had net  income  of
$12,411,000,  or 4.7% of net sales, for the second quarter of 1999,  compared to
net income of $7,044,000, or 3.2% of net sales, for the second quarter of 1998.

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



SIX MONTHS ENDED JULY 31, 1999 COMPARED TO SIX MONTHS ENDED AUGUST 1, 1998

     The  Company's  net  sales in the first six  months  of 1999  increased  to
$515,147,000  from  $421,563,000 in the first six months of 1998, an increase of
$93,584,000 or 22.2%.  The increase is attributable to the opening of new stores
and the expansion of existing  stores and an increase in comparable  store sales
of 12.4%.  Management  believes that the increase in comparable  store sales was
primarily  attributable to favorable  customer reaction to the Company's product
offerings and merchandise assortment.

- --------------------------------------------------------------------------------
 13

     Gross profit as a percentage  of net sales  increased to 49.9% in the first
six months of 1999 from 48.9% in the first six months of 1998.  This increase in
gross  margin  primarily  reflects  a higher  initial  markup  rate,  reflecting
on-going  improvements  achieved by the Company's sourcing division,  and in the
first quarter of 1999, a greater  percentage of  merchandise  being sold at full
price,  offset in part by a higher  markdown  rate on goods that were sold below
full price, compared with the first quarter of 1998.

     Selling, general and administrative expenses represented 37.8% of net sales
in the first six months of 1999, compared to 39.2% of net sales in the first six
months of 1998. The decrease in selling,  general and administrative expenses as
a percentage of net sales was primarily  attributable  to increased  leverage on
fixed  expenses  resulting from  increased  comparable  store sales and improved
operating efficiencies, partially offset by an increase during the first quarter
in the provision  for  management  performance  bonus expense and an increase in
marketing  expenditures  in support of the Company's  strategic  initiatives  to
enhance the Ann Taylor brand.

     As a  result  of  the  foregoing,  the  Company  had  operating  income  of
$56,954,000, or 11.1% of net sales, in the first six months of 1999, compared to
operating  income of $35,330,000,  or 8.4% of net sales, in the first six months
of 1998. Amortization of goodwill was $5,520,000 in each of the first six months
of  1999  and  1998.  Operating  income,   without  giving  effect  to  goodwill
amortization,  was  $62,474,000,  or 12.1% of net sales,  in the 1999 period and
$40,850,000, or 9.7% of net sales, in the 1998 period.

     Interest  expense  was  $5,584,000  in the  first  six  months  of 1999 and
$8,974,000 in the first six months of 1998. The decrease in interest  expense is
attributable  to the  redemption in the second  quarter of 1999 of the preferred
securities and the 8-3/4% Notes,  and to greater  interest income earned on cash
on hand, offset in part by interest expense on the Convertible Debentures issued
in the second quarter of 1999.

     The income tax provision was $22,432,000,  or 44.4% of income before income
taxes and extraordinary  loss, in the 1999 period,  compared to $12,656,000,  or
48.5% of income before income taxes and extraordinary  loss, in the 1998 period.
The effective  income tax rate for both periods differed from the statutory rate
primarily because of non-deductible goodwill amortization.

     On July 22,  1999,  the Company  applied  the  proceeds  received  from the
issuance of it's Convertible  Debentures to redeem the outstanding 8-3/4% Notes.
This resulted in an extraordinary  charge to earnings in the first six months of
Fiscal  1999 of  $962,000,  net of income tax  benefit,  or $0.03 per share on a
diluted basis.

     As a result  of the  foregoing  factors,  the  Company  had net  income  of
$27,166,000, or 5.3% of net sales, for the first six months of 1999, compared to
net  income of  $13,463,000  or 3.2% of net  sales,  for the first six months of
1998.
- -------------------------------------------------------------------------------
 14

FINANCIAL CONDITION

     For the first six months of 1999, net cash provided by operating activities
totaled $38,323,000,  primarily as a result of net income and non-cash operating
expenses  and a  decrease  in  receivables,  partially  offset by  decreases  in
accounts payable and accrued expenses. Cash used for investing activities during
the first six  months of 1999  amounted  to  $27,486,000,  for the  purchase  of
property and equipment.  Cash provided by financing  activities during the first
six months of 1999 amounted to $12,735,000, primarily from the proceeds from the
issuance of the  Convertible  Debentures and proceeds from exercises of employee
stock  options  to  purchase  Company  common  stock,  partially  offset  by the
redemption  of the 8-3/4%  Notes and the  payment of  deferred  financing  costs
related to the issuance of the Convertible Debentures.

     Merchandise  inventories  were  $134,388,000 at July 31, 1999,  compared to
inventories of $136,748,000 at January 30, 1999. Merchandise inventories at July
31,  1999  and  January  30,  1999  included   approximately   $33,789,000   and
$32,329,000,  respectively,  of inventory associated with the Company's sourcing
division, which is primarily finished goods in transit from factories.

     At July 31, 1999, there were no borrowings  outstanding  under Ann Taylor's
$150,000,000  senior secured revolving credit facility ("the Credit  Facility").
Loans  outstanding  under  the  Credit  Facility  at any  time  may  not  exceed
$50,000,000.  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 rates against certain eligible assets.

     In  September  1999,  Ann Taylor  entered  into an  amendment to its credit
facility  with its bank lending  group that  eliminated  the credit  agreement's
limitation  on annual  capital  expenditures,  replacing  it with a fixed charge
coverage ratio test, and specifically  permits a securities  repurchase program.
Additionally,  Ann Taylor has  elected to reduce the  commitment  of the lenders
under the credit agreement by $25,000,000,  to $125,000,000  from  $150,000,000,
effective  September 3, 1999,  and extended the term of the credit  agreement to
June 30, 2001.

     During the second  quarter,  the  Company  completed  the  issuance  of the
Convertible  Debentures.  The net  proceeds  of the  sale  were  applied  to the
redemption of the 8-3/4% Notes issued by Ann Taylor. The Convertible  Debentures
were sold at an original issue price of $552.56 per $1,000  principal  amount at
maturity of  Debenture  and have an  aggregate  principal  amount at maturity of
$199,072,000.  Cash interest is payable on the  principal  amount at maturity at
the rate of 0.55% per annum.  This  interest  rate and the  accrual of  original
issue discount represent a yield to maturity on the Convertible Debentures of

- --------------------------------------------------------------------------------
 15


3.75%.  The  Convertible  Debentures are convertible at theoption of the holders
thereof  initially  into 12.078 shares of the Company's  common stock per $1,000
principal  amount at maturity of  Debenture  (equivalent  to $45.75 per share of
common  stock).  The  Company's  obligations  with  respect  to the  Convertible
Debentures are guaranteed on a subordinated basis by Ann Taylor.

     On July 22, 1999, Ann Taylor redeemed all of its  outstanding  8-3/4% Notes
at a redemption  price of 101.375% of  principal  amount,  plus  accrued  unpaid
interest to the redemption date.

     On  June  29,  1999,  the  Company's  special  purpose  financing  vehicle,
AnnTaylor  Finance  Trust,  redeemed  all  of  its  outstanding  8-1/2%  Company
Obligated Mandatorily  Redeemable  Convertible Preferred Securities  ("preferred
securities").  The  preferred  securities  were  issued in April  1996.  All but
$100,000  liquidation  amount of the  preferred  securities  were  tendered  for
conversion  into an aggregate of 5,116,717  shares of Company common stock prior
to the  conversion  date,  at a  conversion  price of $19.65 per share of common
stock,  or 2.545  shares  of  common  stock  per $50  liquidation  amount of the
security.  Holders of preferred securities that were not tendered for conversion
received 105.95% of the liquidation amount of the preferred securities redeemed,
plus accrued distributions.

     On July 15, 1999,  the Company's  outstanding  warrants to acquire,  in the
aggregate,  185  shares  of  common  stock  expired.  The  warrants  had  become
exercisable  as a  result  of  the  Company's  initial  public  offering  of the
Company's common stock in 1991, and when exercised,  entitled the owners thereof
to acquire such shares at no additional cost.

     For Fiscal 1999, the Company's  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 total
approximately $55,000,000, of which $27,486,000 were incurred for the six months
ended July 31,  1999.  During the first six months of fiscal  1999,  the Company
opened 11 new Ann Taylor  stores  and 16 Ann Taylor  Loft  stores,  including  4
locations that were converted from Ann Taylor stores.  In addition,  the Company
completed the expansion of 2 Ann Taylor  stores.  The Company  expects to open a
total of 18 new Ann Taylor stores and 30 Ann Taylor Loft stores  (including four
Ann Taylor stores being  converted to Ann Taylor Loft stores),  and to expand or
relocate a total of 10 Ann Taylor stores, in Fiscal 1999.

- -------------------------------------------------------------------------------
 16

     For Fiscal  2000,  the Company  expects its capital  expenditures  to total
approximately  $85,000,000,  principally  for  the  Company's  store  expansion,
renovation  and   refurbishment   programs  and  the  continued   investment  in
information  systems.  The Company  intends to increase  store square footage by
approximately  500,000  square  feet,  or  22%,  in  Fiscal  2000,  representing
approximately 15 new Ann Taylor stores and  approximately 70 new Ann Taylor Loft
stores, and the expansion of 5 existing Ann Taylor stores.

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

     On August 31, 1999, the Board of Directors of the Company  authorized a $40
million securities  repurchase program.  Pursuant to this program,  purchases of
shares of the Company's Common Stock and/or its Convertible Debentures due 2019
will 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  Debentures
will be cancelled.  The Company  expects to use  internally  generated  funds to
finance its securities repurchase program.


YEAR 2000 STATUS

     Many computer  systems use only two digits to identify a year (for example,
"99" is used for the year "1999").  As a result,  these systems may be unable to
process  accurately dates later than December 31, 1999, since they may recognize
"00" as the year  "1900",  instead  of the year  "2000".  This  anomaly is often
referred to as the "Year 2000  compliance"  issue.  Since 1997,  the Company has
been  executing  a plan to  remediate  or replace  affected  systems on a timely
basis.   Equipment  and  other  non-information   technology  systems  that  use
microchips or other embedded technology, such as certain conveyor systems at the
Company's  distribution  center,  are also  covered by the  Company's  Year 2000
compliance project.

     The  Company's  Year 2000  compliance  project  includes  four phases:  (1)
evaluation  of the Company's  owned or leased  systems and equipment to identify
potential Year 2000 compliance issues; (2) remediation or replacement of Company
systems and equipment  determined to be non-compliant (and testing of remediated

- --------------------------------------------------------------------------------
 17


systems before returning  them to production);  (3) inquiry  regarding Year 2000
readiness  of material  business  partners  and other third  parties on whom the
Company's business is dependent; and (4) development of contingency plans, where
feasible, to address potential third party non-compliance or failure of material
Company systems.

     The initial phase of the  Company's  Year 2000  compliance  project was the
evaluation of all software,  hardware and equipment owned, leased or licensed by
the Company,  and  identification of those systems and equipment  requiring Year
2000 remediation. This analysis was completed during Fiscal 1998.

     All material  computer  software,  hardware and  equipment in the Company's
sourcing  offices located  outside of the United States,  and U.S. home offices,
distribution  center and retail stores that was not Year 2000 compliant has been
remediated or replaced.

     Over  the  past few  years,  the  Company's  strategic  plan  has  included
significant  investment in and  modernization of many of the Company's  computer
systems. As a result, much of the costs and timing for replacement of certain of
the Company's systems that were not Year 2000 compliant were already anticipated
as part of the Company's planned  information  systems spending and did not need
to be accelerated as a result of the Company's Year 2000 project. The total cost
to the Company specifically  associated with addressing the Year 2000 issue with
respect to its systems and equipment has not been, and is not anticipated to be,
material to the  Company's  financial  position or results of  operations in any
given year. The Company estimates that the total additional cost of managing its
Year 2000 project,  remediating  existing  systems and  replacing  non-compliant
systems,  is approximately $2.4 million,  of which approximately $1.3 million is
being  expensed as incurred  (including  $965,000  expensed in Fiscal 1998,  and
$165,000 in the first six months of Fiscal  1999),  and $1.1  million  which was
capitalized  (including  $855,000  capitalized in Fiscal 1998 and  approximately
$175,000 in the first six months of 1999).

     Although the Company believes its Year 2000 compliance efforts with respect
to its systems will be  successful,  any failure or delay could result in actual
costs and timing differing materially from that presently contemplated, and in a
disruption of business.  The Company is developing a contingency  plan to permit
its  primary   operations  to  continue  if  the  Company's   modifications  and
conversions of its systems are not successfully completed on a timely basis, but
the foregoing cost estimates do not take into account any  expenditures  arising
out of a response to any such contingencies that materialize. The Company's cost
estimates  also do not include time or costs that may be incurred as a result of
third parties' failure to become Year 2000 compliant on a timely basis.
- --------------------------------------------------------------------------------
 18

     The Company has been communicating  with its business  partners,  including
key  manufacturers,  vendors,  banks and other third  parties  with whom it does
business,  to obtain information regarding their state of readiness with respect
to the Year 2000 issue.  During the first  quarter of fiscal  1999,  the Company
completed  an  initial  assessment  of the Year 2000  readiness  of those  third
parties  whose  services are most  significant  to the Company's  business.  The
Company  intends to  continue  to  monitor  the Year 2000  readiness  of its key
suppliers of goods and  services  during the year.  Failure of third  parties to
remediate Year 2000 issues  affecting  their  respective  businesses on a timely
basis,  or to implement  contingency  plans  sufficient to permit  uninterrupted
continuation  of their  businesses  in the event of a failure of their  systems,
could have a material  adverse  effect on the Company's  business and results of
operations.  Potential  interruptions of such third parties' business or service
to the  Company  resulting  from  Year  2000  issues  will be  addressed  in the
Company's contingency planning efforts, discussed below.

     The  Company's  Year 2000  compliance  project  includes  development  of a
contingency plan designed to support critical  business  operations in the event
of the  occurrence of systems  failures or the  occurrence of reasonably  likely
worst case  scenarios.  The Company  operates a large number of retail stores in
widely disbursed geographical locations, and Company merchandise is manufactured
by a large number of  suppliers.  The Company  believes  that these factors will
help to mitigate  the adverse  impact of potential  Year 2000  failures by third
party  suppliers or utilities.  The Company  believes  that the most  reasonably
likely  worst case  scenarios  would  involve an  interruption  of the supply of
merchandise to the Company's  stores,  as a result of the delay in completion of
the Company's merchandise orders by manufacturers, or a delay in the delivery of
merchandise  to the Company's  stores due to a disruption of service at ports of
export  or  at  the  U.S.  port  of  import,  or  a  disruption  in  service  by
transportation  providers,  or  a  disruption  in  operation  of  the  Company's
distribution  center.  The  Company  has  developed  contingency  plans  for its
business  functions and is in the process of analyzing the plans to ensure their
adequacy.  The Company  anticipates this evaluation will be completed by the end
of the third quarter of Fiscal 1999.

     The  Company  may  not  be  able  to  compensate  adequately  for  business
interruption caused by certain third parties. Potential risks include suspension
or significant  curtailment of service or significant delays by banks, utilities
or common carriers, or at U.S. ports of entry. The Company's business also could
be  materially  adversely  affected by the failure of  governmental  agencies to
address Year 2000 issues  affecting the  Company's  operations.  For example,  a
significant  amount of the Company's  merchandise  is  manufactured  outside the
United  States,  and the  Company  is  dependent  upon the  issuance  by foreign
governmental  agencies of export visas for, and upon the U.S. Customs Service to
process  and permit  entry  into the United  States  of,  such  merchandise.  If
failures  in  government  systems  result  in the  suspension  or delay of these
agencies'  services,  the Company could experience  significant  interruption or
delays in its inventory flow.
- --------------------------------------------------------------------------------
 19

     The costs and timing for  management's  completion of Year 2000  compliance
modification and testing processes,  and management's assessment and contingency
planning with respect to reasonably  likely worst case  scenarios,  are based on
management's best judgement and estimates, which were derived utilizing numerous
assumptions of future events,  including the continued  availability  of certain
resources,  the success of third parties' Year 2000 compliance efforts and other
factors.  There can be no assurance that these  assumptions  will be realized or
that actual results will not vary materially.


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,  within the meaning of
the  Private  Securities  Litigation  Reform  Act of 1995,  with  respect to the
financial condition, results of operations and business of the Company. Examples
of  forward-looking  statements  are  statements  that use the  words  "expect",
"anticipate",  "plan", "intend",  "project",  "believe" and similar expressions.
These forward looking statements involve certain risks and uncertainties, and no
assurance can be given that any of such matters will be realized. Actual results
may differ materially from those contemplated by such forward looking statements
as a result of, among other things, failure by the Company to predict accurately
customer fashion preferences; a decline in the demand for merchandise offered by
the  Company;  competitive  influences;  changes  in levels of store  traffic or
consumer  spending  habits;  effectiveness  of the Company's brand awareness and
marketing  programs;  lack of sufficient  customer  acceptance of the Ann Taylor
Loft concept in the  moderate-priced  women's apparel market;  general  economic
conditions  that are less  favorable  than  expected 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;  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; any material
adverse  effects of the Year 2000 issue on the  business of the Company or third
parties  with which the  Company  does  business;  or an adverse  outcome of the
litigation referred to in Note 5 to the Consolidated Financial Statements of the
Company as of  January  30,  1999 that  materially  and  adversely  affects  the
Company's  financial  condition.  The Company assumes no obligation to update or
revise any such forward looking  statements,  which speak only as of their date,
even if  experience or future events or changes make it clear that any projected
financial or operating results implied by such  forward-looking  statements will
not be realized.
- --------------------------------------------------------------------------------
 20

                   PART II. OTHER INFORMATION

ITEM 1   LEGAL PROCEEDINGS

     As previously  disclosed in the Company's  Annual Report on Form 10-K filed
with the Securities and Exchange Commission on March 29, 1999, the Company,  Ann
Taylor, certain current and former officers and directors of the Company and Ann
Taylor, and Merrill Lynch & Co. ("Merrill Lynch") and certain of its affiliates,
are defendants in a purported  class action lawsuit,  originally  filed on April
26, 1996, by certain  alleged  stockholders  of the Company in the United States
District Court for the Southern  District of New York. (Novak v. Kasaks, et al.,
No. 96 CIV 3073 (S.D.N.Y.  1996)). On or about December 15, 1998, the plaintiffs
filed a notice of appeal to the United  States  Court of Appeals  for the Second
Circuit,  seeking review of the District Court's November 9, 1998 order granting
the defendants'  motions to dismiss the amended complaint with prejudice for its
failure  to state a claim upon which  relief may be granted  and its  failure to
plead fraud with particularity.  It is the Company's  understanding that Merrill
Lynch,  its  affiliates  and the two  directors  who  previously  served  on the
Company's Board of Directors as representative of certain  affiliates of Merrill
Lynch, have reached a settlement with the plaintiffs,  and the action as against
these defendants has been remanded by the Court of Appeals to the District Court
for  proceedings in connection with that  settlement.  The appeal as against the
remaining  defendants,  including  the  Company,  has been fully  briefed and is
scheduled for oral  argument  before the Court of Appeals on September 15, 1999.
Because this appeal is presently pending, any liability that may arise from this
action cannot be predicted at this time.  The Company  believes that the amended
complaint  is  without  merit and  intends  to  continue  to defend  the  action
vigorously.



ITEM 2.   CHANGES IN SECURITIES AND USE OF PROCEEDS


     During the period covered by this report,  the Company issued  $199,072,000
of  convertible  debentures  due  2019  guaranteed  on a  subordinated  basis by
AnnTaylor, Inc. (the "Convertible Debentures"). Approximately 2.4 million shares
of common stock are issuable  upon  conversion  of the  Convertible  Debentures.
$180,975,000 of Convertible  Debentures were originally issued by the Company on
June 18, 1999 to  qualified  institutional  buyers  ("QIBs") in reliance on Rule
144A under the Securities Act of 1933. The initial purchasers of the Convertible
Debentures were Merrill Lynch & Co., Merrill Lynch, Pierce,  Fenner & Smith, and
Bank  America   Securities  LLC  (the  "Initial   Purchasers").   The  remaining
$18,097,000 of Convertible  Debentures were sold on July 15, 1999 pursuant to an
over-allotment  option  granted  to  the  Initial  Purchasers  in  the  Purchase
Agreement, also in reliance on Rule 144A.
- --------------------------------------------------------------------------------
 21


     The Convertible  Debentures were sold at an original issue price of $552.56
per  $1,000  principal  amount  at  maturity,  or an  aggregate  issue  price of
$110,000,000.  The aggregate  underwriting  commission to the Initial Purchasers
was $3,300,000.

     The  Convertible  Debentures  mature on June 18, 2019, and are  convertible
into 12.078  shares of common stock per $1,000  principal  amount at maturity of
Convertible  Debenture.  The  convertible  securities  may  be  redeemed  at the
Company's option on or after June 18, 2004.

     The Bank of New York was named as trustee for the Convertible Debentures.


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


     As reported in the Company's  Quarterly  Report for the First Quarter ended
May 1, 1999,  AnnTaylor Stores Corporation's 1999 Annual Meeting of Stockholders
was held on May 18, 1999. The following  matters were voted upon and approved by
the Company's stockholders at the meeting:

1.   Mr. James J. Burke,  Ms.  Patricia  DeRosa and Mr. Ronald W. Hovsepian were
     re-elected as Class II Directors of the Company for terms expiring in 2002.
     19,145,829,  19,146,019,  and 19,138,995 shares were voted in favor of, and
     1,006,356,  1,006,166,  and 1,013,190 were voted against, the reelection of
     Mr.  Burke,  Ms.  DeRosa and Mr.  Hovsepian,  respectively.  Mr.  Gerald S.
     Armstrong,  Mr. Wesley E.  Cantrell and Ms. Hanne M. Merriman  continued as
     Class III Directors  with terms expiring in 2000 and Mr. Robert C. Grayson,
     Ms. Rochelle B. Lazarus,  and Mr. J. Patrick Spainhour continued as Class I
     Directors with terms expiring in 2001.

2.   The amendment of the Company's  Restated  Certificate of  Incorporation  to
     increase the number of shares of common stock the Corporation is authorized
     to issue from  40,000,000 to 120,000,000  was approved.  16,196,419  shares
     were voted in favor of,  3,945,425  shares were voted  against,  and 10,341
     shares abstained from voting on, this proposal.

3.   The adoption of the Company's  Associate  Discount  Stock Purchase Plan was
     approved.  19,772,250  shares were voted in favor for,  143,810 shares were
     voted against, and 24,409 shares abstained from voting on, this proposal.

4.   The  appointment  of  Deloitte  & Touche llp as the  Company's  independent
     auditors  for the 1999 fiscal  year was  ratified.  20,131,509  shares were
     voted in favor of,  8,715  shares  were voted  against,  and 11,961  shares
     abstained from voting on, this proposal.

- --------------------------------------------------------------------------------
 22



ITEM 5.   OTHER INFORMATION

     On August 31, 1999, the Board of Directors of the Company  authorized a $40
million securities  repurchase program.  Pursuant to this program,  purchases of
shares of the Company's Common Stock and/or its Convertible  Debentures due 2019
will 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  Debentures
will be cancelled.


ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K


(a)  Exhibits:

          4.1  Indenture,  dated as of June 18, 1999,  between the Company,  Ann
                    Taylor, and The Bank of New York, as Trustee relating to the
                    Company's  Convertible  Subordinated  Debentures  due  2019.
                    Incorporated   by   reference   to   Exhibit   4.01  to  the
                    Registration Statement of the Company filed on September 13,
                    1999.

          4.2  Registration Rights Agreement, dated as of June 18, 1999, between
                    the Company,  Merrill Lynch & Co.,  Merrill  Lynch,  Pierce,
                    Fenner & Smith and Banc America Securities LLC. Incorporated
                    by reference to Exhibit 4.02 to the  Registration  Statement
                    of the Company filed on September 13, 1999.

          10.6.2 Amendment  #2 to the  Employment  Agreement,  dated  August 12,
                    1999, between the Company and J. Patrick Spainhour.

          10.19.6 First Amendment to the Credit Agreement, dated as of September
                    7, 1999, among Ann Taylor, Bank of America,  N.A., Citibank,
                    N.A.,  First  Union  National  Bank  and  each of the  other
                    lenders   party  to  the   Credit   Agreement,   NationsBanc
                    Montgomery Securities LLC, as Arranger, and Bank of America,
                    as Administrative Agent.

          27   Financial Data Schedule

- --------------------------------------------------------------------------------
 23

ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K (CONTINUED)



     (b)   Reports on Form 8-K:

     The Company filed a report dated June 11, 1999 with the  Commission on Form
8-K on June 15,  1999,  and a report  dated  June 21,  1999 was  filed  with the
Commission on Form 8-K on June 22, 1999, with respect to the Company's intention
and subsequent completion of a sale, through a private placement, of a new issue
of discounted convertible subordinated debentures due 2019 and that the proceeds
of the offering were used in connection with the  redemption,  on July 22, 1999,
of the $100,000,000  outstanding 83/4% subordinated notes due 2000 issued by the
Company's wholly owned subsidiary AnnTaylor, Inc.

- --------------------------------------------------------------------------------
 24

                         SIGNATURES



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



                                    AnnTaylor Stores Corporation

Date:  September 14, 1999           By:  /s/  J. Patrick Spainhour
      --------------------               ---------------------------
                                              J. Patrick Spainhour
                                              Chairman and Chief Executive
                                              Officer




Date: September 14, 1999            By: /s/  Barry Erdos
      -------------------               ----------------------------
                                             Barry Erdos
                                             Executive Vice President -
                                             Chief Financial Officer and
                                             Treasurer