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

                      SECURITIES AND EXCHANGE COMMISSION
                      ----------------------------------
                            Washington, D.C. 20549

                                   FORM 10-K
                                   ---------
(Mark One)
|X| ANNUAL REPORT  PURSUANT TO SECTION 13 OR 15(d) OF THE  SECURITIES  EXCHANGE
    ----------------------------------------------------------------------------
    ACT OF 1934.
    ----------

                  FOR THE FISCAL YEAR ENDED FEBRUARY 1, 2003


                                      OR
                                      --

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

                          COMMISSION FILE NO. 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)

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

         SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT:

  Title of Each Class           Name of each exchange on which registered
     COMMON STOCK,                     THE NEW YORK STOCK EXCHANGE
   $.0068 PAR VALUE

       SECURITIES REGISTERED PURSUANT TO SECTION 12(G) OF THE ACT: NONE.

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

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

      Indicate by check mark if  disclosure of  delinquent  filers  pursuant to
Item  405  of  Regulation  S-K  is  not  contained  herein,  and  will  not  be
contained,  to the  best of  registrant's  knowledge,  in  definitive  proxy or
information  statements  incorporated  by  reference  in Part III of this  Form
10-K or any amendment to this Form 10-K.  X
                                         ---

      Indicate by check mark whether the  registrant  is an  accelerated  filer
(as defined in Rule 12b-2 of the Exchange Act).  Yes  X  No   .
                                                     ---   ---

      The  aggregate  market  value of the  registrant's  voting  stock held by
non-affiliates of the registrant as of August 3, 2002 was $1,010,119,568.

      The number of shares of the registrant's  common stock  outstanding as of
February 28, 2003 was 44,581,888.

                     DOCUMENTS INCORPORATED BY REFERENCE:

      Portions of the Registrant's Proxy Statement for the Registrant's 2003
Annual Meeting of Stockholders to be held on May 1, 2003 are incorporated by
reference into Part III.


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

================================================================================
1

                                        PART I




ITEM 1. BUSINESS
------

GENERAL

      AnnTaylor Stores  Corporation  (the "Company"),  through its wholly owned
subsidiaries,  is a leading  national  specialty  retailer  of  better  quality
women's  apparel,  shoes and accessories  sold primarily under the "Ann Taylor"
and "Ann Taylor Loft" brand names.  The Company  believes  that "Ann Taylor" is
a highly  recognized  national  brand that defines a distinct  fashion point of
view. Ann Taylor  merchandise  represents  classic  styles,  updated to reflect
current  fashion  trends.  The  Company's  stores  offer a full range of career
and casual  separates,  dresses,  tops,  weekend wear,  shoes and  accessories,
coordinated  as part of a total  wardrobing  strategy.  This  total  wardrobing
strategy  is  reinforced  by an emphasis on client  service.  Ann Taylor  sales
associates  are  trained  to  assist  clients  in  merchandise   selection  and
wardrobe  coordination,  helping  them  achieve  the "Ann  Taylor  look"  while
reflecting  the  clients'   personal  styles.   Unless  the  context  indicates
otherwise,  all  references  herein to the Company  include the Company and its
wholly owned subsidiaries.

      As of February  1, 2003,  the Company  operated  584 retail  stores in 42
states,  the  District of Columbia  and Puerto Rico under the names Ann Taylor,
Ann Taylor Loft and Ann Taylor  Factory  Stores.  The  Company's 350 Ann Taylor
stores  compete  in the  "better"-priced  market.  Approximately  62% of  these
stores are located in regional  malls,  26% are located in village  shops,  and
12% are located in downtown  areas.  The Company  believes that the client base
for  its  Ann  Taylor  stores  consists   primarily  of  relatively   affluent,
fashion-conscious  women  from the ages of 25 to 55, and that the  majority  of
its  clients  are  professional  women  with  limited  time  to  shop,  who are
attracted  to Ann  Taylor by its  focused  merchandising  and total  wardrobing
strategies,   personalized   client   service,   efficient  store  layouts  and
continual flow of new merchandise.

      As of  February  1,  2003,  the  Company  operated  207 Ann  Taylor  Loft
stores.  Approximately  52% of these stores are located in regional malls,  33%
are located in lifestyle  centers,  with the  remaining 15% located in downtown
and   mill    locations.    Ann   Taylor   Loft    stores    compete   in   the
"upper-moderate"-priced  market.  Ann Taylor Loft is designed  for women with a
more relaxed  lifestyle and work  environment,  who  appreciate  the Ann Taylor
style  but are more  price  sensitive.  Merchandise  is  created  uniquely  for
these  stores  and is sold  under  the Ann  Taylor  Loft  label.  The first Ann
Taylor  Loft  stores  opened by the  Company  were  located in  factory  outlet
centers.  In 1998,  the Company  began  opening Ann Taylor Loft stores  outside
the factory  outlet  environment,  in  regional  malls,  lifestyle  centers and
urban  and  village   street   locations.   During  Fiscal  2002,  the  Company
converted  18 Ann Taylor  Loft stores  located in outlet  centers to Ann Taylor
Factory  stores.   Management  believes  that  Ann  Taylor  Loft  represents  a
significant    opportunity    for   the    Company    to    compete    in   the
upper-moderate-priced  women's apparel  market.  See "Stores and Expansion" and
"Competition" below.

      At February  1, 2003,  the Company  also  operated 27 Ann Taylor  Factory
stores in factory  outlet  centers,  including  the 18 Ann Taylor  Loft  stores
located in factory  outlet  centers  that were  converted  during  Fiscal 2002.
Ann Taylor Factory stores serve as a  brand-appropriate  clearance  vehicle for
merchandise  from both Ann  Taylor and Ann Taylor  Loft  stores.  Additionally,
Ann  Taylor  Factory  stores  handle an  assortment  of current  season  styles
created  uniquely for these stores and sold under the Ann Taylor  Factory store
label.

       In  Fiscal  2000,  the  Company  launched   anntaylor.com  (the  "Online
Store"),  making Ann Taylor  merchandise  available  for direct  retail sale to
clients  over the  Internet.  The Online  Store was designed as an extension of
the  in-store  experience  and offers a wide  selection  of each  season's  Ann
Taylor  collection.  The Company  believes that the Online Store further builds
the Ann Taylor brand and enhances the  Company's  relationships  with  clients,
as well as creates the opportunity for sales to new and existing clients.

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


      In  January  2003,  the  Company  launched  anntaylorloft.com.  The  site
currently offers clients a search vehicle for locating  stores,  as well as the
opportunity  to sign up to receive  catalogs  and other  promotional  materials
via  regular  mail or email.  The site is  scheduled  for  e-commerce  in early
2004.


MERCHANDISE DESIGN AND PRODUCTION

      Substantially  all  merchandise   offered  by  the  Company's  stores  is
developed by the  Company's  in-house  product  design and  development  teams,
which  design   merchandise   exclusively   for  the  Company.   The  Company's
merchandising  groups determine  inventory needs for the upcoming season,  edit
the  assortments  developed  by the  design  teams,  plan  monthly  merchandise
flows,   and  arrange  for  the   production  of   merchandise  by  independent
manufacturers,  primarily  through the Company's  sourcing  division or through
private label specialists.

      The Company's  production  management and quality  assurance  departments
establish the technical  specifications  for all Company  merchandise,  inspect
factories in which the  merchandise  is produced,  including  periodic  in-line
inspections  while  goods are in  production  to  identify  potential  problems
prior to shipment,  and, upon receipt,  inspect merchandise on a test basis for
uniformity of size and color,  as well as for  conformity  with  specifications
and overall quality of manufacturing.

      The Company sources  merchandise from approximately 239 manufacturers and
vendors,   none  of  which   accounted  for  more  than  6%  of  the  Company's
merchandise   purchases  in  Fiscal  2002.   The   Company's   merchandise   is
manufactured  in over 24  countries,  with  approximately  25% of the Company's
merchandise  manufactured in China,  13% in Hong Kong, 12% in the  Philippines,
and 10% in Korea.  Any event causing a sudden  disruption of  manufacturing  or
imports  from  China,  Hong  Kong,  the  Philippines  or Korea,  including  the
imposition of additional  import  restrictions,  could have a material  adverse
effect  on  the  Company's  operations.  Substantially  all  of  the  Company's
foreign purchases are negotiated and paid for in U.S. dollars.

      The Company cannot predict whether any of the foreign  countries in which
its products are  currently  manufactured  or any of the countries in which the
Company may  manufacture  its  products in the future will be subject to future
or  increased  import  restrictions  by  the  U.S.  government,  including  the
likelihood,  type or  effect  of any  trade  restriction.  Trade  restrictions,
including  increased  tariffs or quotas,  against  apparel,  footwear  or other
items sold by the Company  could  affect the  importation  of such  merchandise
generally  and could  increase  the cost or reduce  the  supply of  merchandise
available  to  the  Company  and  adversely  affect  the  Company's   business,
financial  condition,  results  of  operations  and  liquidity.  The  Company's
merchandise  flow may also be  adversely  affected by  financial  or  political
instability  in any of the  countries  in which its goods are  manufactured  or
acts of war or terrorism in the United States or  worldwide,  if it affects the
production,   shipment  or  receipt  of   merchandise   from  such   countries.
Merchandise flow may also be adversely  affected by significant  fluctuation in
the value of the U.S.  dollar against  foreign  currencies or  restrictions  on
the transfer of funds. See  "Management's  Discussion and Analysis of Financial
Condition  and Results of  Operations - Liquidity  and Capital  Resources"  and
"Management's  Discussion  and Analysis of Financial  Condition  and Results of
Operations - Statement Regarding Forward Looking Disclosures".

      The Company does not maintain any long-term or exclusive  commitments  or
arrangements  to purchase  merchandise  from any single  supplier.  The Company
believes it has good  relationships  with its  suppliers  and that,  subject to
the discussion  above,  there will continue to be adequate sources to produce a
sufficient  supply of  quality  goods in a timely  manner  and on  satisfactory
economic terms.


                                       2

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


INVENTORY CONTROL AND MERCHANDISE ALLOCATION

      The Company's planning  departments analyze each store's size,  location,
demographics,  sales  and  inventory  history  to  determine  the  quantity  of
merchandise  to be  purchased  for and the  allocation  of  merchandise  to the
Company's  stores.  Upon  receipt,  merchandise  is  allocated  to  achieve  an
emphasis  that is suited to each  store's  client base.  Merchandise  typically
is sold at its  original  marked  price for several  weeks,  with the length of
time  varying  by  item.  The  Company  reviews  its  inventory  levels  on  an
on-going basis in order to identify  slow-moving  merchandise styles and broken
assortments  (items  no  longer in stock in a  sufficient  range of sizes)  and
uses  markdowns to clear this  merchandise.  Markdowns may be used if inventory
exceeds  client  demand for reasons of design,  seasonal  adaptation or changes
in client  preference,  or if it is determined that the inventory will not sell
at its currently  marked price.  Marked-down  items remaining  unsold are moved
periodically  to the  Company's Ann Taylor  Factory  stores,  where  additional
markdowns may be taken.

      In Fiscal  2002,  inventory  turned  4.4 times  compared  to 4.7 times in
Fiscal 2001 and 4.9 times in Fiscal  2000.  Inventory  turnover  is  determined
by  dividing  cost of sales by the  average  of the  cost of  inventory  at the
beginning and the end of the period,  excluding  inventory  associated with the
Company's   sourcing    division.    Sourcing   division   inventory   consists
principally of finished goods in transit from factories.

      The   Company's   comprehensive    merchandising    information   system,
implemented  in  Fiscal  2000,   provides  improved  systems  support  for  the
Company's merchandising functions.  This system serves as the Company's central
source  of  information  regarding  merchandise  items,  inventory  management,
purchasing, replenishment, receiving and distribution.

      The Company uses a centralized  distribution  system,  under which nearly
all   merchandise  is   distributed   to  the  Company's   stores  through  its
distribution  center,   located  in  Louisville,   Kentucky.  See  "Information
Systems" and  "Properties".  Merchandise is shipped by the distribution  center
to the Company's stores several times each week.


STORES AND EXPANSION

      An important aspect of the Company's  business  strategy is a real estate
expansion  program  designed  to reach new  clients  through the opening of new
stores.  The  Company  opens new  stores in  markets  that it  believes  have a
sufficient   concentration  of  its  target  clients.  The  Company  also  adds
stores,  or expands the size of existing  stores,  in markets where the Company
already  has  a  presence,  as  market  conditions  warrant  and  sites  become
available.  Store  locations are  determined  on the basis of various  factors,
including  geographic location,  demographic studies,  anchor tenants in a mall
location,  other specialty  stores in a mall or specialty center location or in
the vicinity of a village location,  and the proximity to professional  offices
in a downtown or village  location.  Stores  opened in factory  outlet  centers
are located in factory  outlet malls in which  co-tenants  generally  include a
significant  number of outlet or  discount  stores  operated  under  nationally
recognized  upscale  brand names.  Store size also is  determined  on the basis
of various factors,  including  geographic  location,  demographic studies, and
space availability.

      As of February 1, 2003,  the Company  operated 584 stores  throughout the
United  States,  the District of Columbia  and Puerto  Rico,  of which 350 were
Ann Taylor  stores,  207 were Ann Taylor  Loft  stores,  and 27 were Ann Taylor
Factory stores.

      The  average  Ann Taylor  store is  approximately  5,000  square  feet in
size.  The  Company  also has  three  flagship  Ann  Taylor  stores in New York
City,  San Francisco  and Chicago,  which  represent the fullest  assortment of
Ann  Taylor  merchandise.  In Fiscal  2002,  the  Company  opened 10 Ann Taylor
stores that  averaged  approximately  5,000  square feet.  In Fiscal 2003,  the
Company  plans  to open  approximately  10-15  Ann  Taylor  stores,  which  are
expected to average approximately 4,600 square feet.


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


      Ann Taylor  Loft stores  average  approximately  6,000  square  feet.  In
Fiscal  2002,  the  Company  opened 39 Ann Taylor  Loft  stores  that  averaged
approximately  5,500 square feet. In Fiscal 2003,  the Company  expects to open
approximately  60-65 Ann Taylor  Loft  stores,  which are  expected  to average
approximately 5,500 square feet.

      As previously mentioned,  the Company converted 18 Ann Taylor Loft stores
located in outlet  centers to Ann Taylor  Factory  stores  during  Fiscal 2002.
The Company's 27 Ann Taylor Factory stores average  approximately  9,200 square
feet.

      The Company's  stores  typically  have  approximately  20% of their total
square footage allocated to stockroom and other non-selling space.

      The  following  table  sets forth  certain  information  regarding  store
openings,  expansions  and closings for Ann Taylor stores  ("ATS"),  Ann Taylor
Factory  stores  ("ATFS") and Ann Taylor Loft stores ("ATL") over the past five
years:



             TOTAL                      NO.      NO.
             STORES     NO. STORES    STORES   STORES     NO. STORES OPEN
             OPEN AT   OPENED DURING EXPANDED  CLOSED        AT END OF
            BEGINNING  FISCAL YEAR    DURING   DURING        FISCAL YEAR
            OF FISCAL --------------  FISCAL   FISCAL  ------------------------
FISCAL YEAR    YEAR   ATS  ATFS  ATL  YEAR(a)  YEAR(a) ATS ATFS(b) ATL(b)  TOTAL
-----------    ----   ---  ----  ---  -------  ------- --- ------- ------  -----
1998.....      324     26   ---   19     8       4     306    13      46    365
1999.....      365     18   ---   29     8       7     319    11      75    405
2000.....      405     18   ---   63     4       8     332    13     133    478
2001.....      478     10   ---   57     6       7     342    10     186    538
2002.....      538     10   ---   39    --       3     350    27     207    584


(a) All stores expanded and all stores closed were ATS stores, except
    that in 2002, one store closed was an ATFS store, in 2001; five stores
    closed were ATFS stores, and two stores closed were ATL stores; in 2000,
    two stores closed were ATL stores and one store closed was an ATFS store;
    and in 1998 one store closed was an ATFS store. In addition, two stores
    closed in 2000 and four stores closed in 1999 were ATS stores that were
    replaced in the same locations with new ATL stores.

(b) In 2002,  2001 and 2000,  18, two and three ATL  stores  located in factory
    outlet malls were converted to ATFS stores, respectively.

      The  Company  believes  that its  existing  store  base is a  significant
strategic  asset of its business.  The Company's  stores are located in some of
the most  productive  retail  centers in the United  States.  In addition,  the
Company  believes  that it is among the  tenants  most  highly  desired by real
estate  developers  because of its strong Ann Taylor  brand  franchise  and its
high  average  sales per square  foot  productivity  ($434 per  square  foot in
Fiscal 2002).

      The Company has  invested  approximately  $192  million in its store base
since the  beginning  of  Fiscal  1998;  approximately  54% of its  stores  are
either new or have been  remodeled,  as a result of an expansion or relocation,
in the last five years.

      The  Company's  Fiscal 2002 real  estate  expansion  plan  resulted in an
increase in the Company's total store square footage of  approximately  248,000
square feet (net of store  closings),  or 8.1%,  from  approximately  3,057,000
square feet at the end of Fiscal 2001 to  approximately  3,305,000  square feet
at the end of Fiscal  2002.  In Fiscal  2003,  the Company  intends to increase
store  square   footage  by   approximately   400,000   square  feet,  or  12%,
representing  approximately  10-15 new Ann  Taylor  stores,  the  expansion  or
relocation of  approximately  7 existing Ann Taylor stores,  and  approximately
60-65 new Ann Taylor Loft stores.

                                       4

================================================================================
5






      Capital  expenditures  for the  Company's  Fiscal  2002  store  expansion
program, net of landlord  construction  allowances,  totaled  approximately $31
million,  including  expenditures for store  refurbishing and refixturing.  The
Company expects that capital  expenditures  for its Fiscal 2003 store expansion
program,  net of landlord  construction  allowances,  will be approximately $65
million, including expenditures for store refurbishing and refixturing.

      The Company's  ability to continue to increase  store square footage will
be  dependent  upon,   among  other  things,   general  economic  and  business
conditions  affecting  consumer  confidence and spending,  the  availability of
desirable  locations  and  the  negotiation  of  acceptable  lease  terms.  See
"Management's  Discussion  and Analysis of Financial  Condition  and Results of
Operations - Liquidity  and Capital  Resources"  and  "Management's  Discussion
and  Analysis of  Financial  Condition  and Results of  Operations  - Statement
Regarding Forward Looking Disclosures".


INFORMATION SYSTEMS

      During  Fiscal 2002,  work began on an integrated  store and  merchandise
planning system,  which will provide for better  distribution of merchandise to
the Company's  stores,  as well as improve  inventory  management.  This system
is expected to be operational in Fiscal 2003.  During Fiscal 2001, the
Company completed the renovation  project at its distribution  center,  located
in  Louisville,  Kentucky,  to optimize  physical  capacity  and  decrease  the
amount  of  time  it  takes  to get  merchandise  to the  stores.  During  this
project,  the  Company  replaced  the  software  of the  sorting  equipment  to
provide  for  greater  operational  stability  of the  equipment  and  improved
accuracy  of product  distribution.  Additionally,  the Company  implemented  a
warehouse management system which integrates the receiving,  picking,  sorting,
packing  and  shipping  systems.  This  allows the work to be more  effectively
managed in the  distribution  center.  The integration of the receiving  system
in  the  warehouse   management  system  with  the  core  merchandising  system
establishes  the platform for future  receiving  enhancements.  In Fiscal 2000,
the Company  implemented its core merchandising  information system referred to
above under "Inventory Control and Merchandise Allocation".



CUSTOMER CREDIT

      Clients  may pay for  merchandise  with cash,  personal  checks,  the Ann
Taylor  credit card,  or other credit  cards  issued by third  parties.  Credit
card  sales  were  84.1% of net  sales in  Fiscal  2002,  82.4% of net sales in
Fiscal 2001 and 82.1% of net sales in Fiscal  2000.  In Fiscal  2002,  12.0% of
net sales were made with the Ann Taylor  credit card,  and 72.1% were made with
third-party credit cards.

      On  February  4, 2002,  the  Company  sold its  proprietary  credit  card
portfolio  to  World   Financial   Network   National  Bank  (the  "Bank")  and
contracted  with  Alliance  Data  Systems  Corporation   ("ADS"),   the  Bank's
affiliated  servicer,   to  provide  private  label  credit  card  services  to
proprietary  Ann  Taylor  credit  card  customers.   During  Fiscal  2002,  the
Company  experienced  an increase in sales made with the Ann Taylor credit card
as a percent of total net sales.  See  "Management's  Discussion  and  Analysis
of  Financial  Condition  and Results of  Operations  -  Liquidity  and Capital
Resources".


BRAND BUILDING AND MARKETING

      The Company  believes  that its Ann Taylor and Ann Taylor Loft brands are
among its most  important  assets.  The ability of the Company to evolve  these
brands  continuously  to appeal to the changing  needs and  priorities of their
distinct  target  client  bases is a key source of its  competitive  advantage.
All aspects of brand  development for both retail concepts,  including  product

                                       5
================================================================================
6






design, store merchandising and shopping environments, channels of distribution,
and  marketing  and  advertising,  are  controlled  by the Company.  The Company
continues  to invest in the  development  of these brands  through,  among other
things, client research, advertising, in-store marketing, direct mail marketing,
and its internet  presence.  The Company also makes  investments  to enhance the
overall client experience  through the opening of new stores,  the expansion and
remodeling of existing stores, and a focus on client service.

      The Company  believes it is  strategically  important to communicate on a
regular  basis  directly  with its  current  client  base  and  with  potential
clients,  through national and regional advertising,  as well as through direct
mail  marketing  and  in-store   presentation.   Marketing  expenditures  as  a
percentage  of sales were 2.2% in Fiscal 2002,  2.6% in Fiscal 2001 and 2.6% in
Fiscal 2000.


TRADEMARKS AND SERVICE MARKS

      The "AnnTaylor" and "AnnTaylor  Loft"  trademarks are registered with the
United  States Patent and  Trademark  Office and with the trademark  registries
of  many  foreign  countries.  The  Company's  rights  in the  "AnnTaylor"  and
"AnnTaylor  Loft" marks are a significant  part of the Company's  business,  as
the Company  believes  those  trademarks  are well known in the women's  retail
apparel   industry.   Accordingly,   the  Company   intends  to  maintain   its
"AnnTaylor"  and  "AnnTaylor   Loft"  marks  and  related   registrations   and
vigorously protect its trademarks against infringement.


COMPETITION

      The  women's  retail  apparel   industry  is  highly   competitive.   The
Company's  stores  compete  with  certain  departments  in  national  or  local
department  stores,  and with other specialty store chains,  independent retail
stores,  catalog and  internet  businesses  that offer  similar  categories  of
merchandise.  The  Company  believes  that its focused  merchandise  selection,
exclusive  fashions,  personalized  service,  wardrobing advice and convenience
distinguish   it  from  other   apparel   retailers.   Many  of  the  Company's
competitors are considerably  larger and have substantially  greater financial,
marketing and other  resources  than the Company and there is no assurance that
the Company will be able to compete successfully with them in the future.


EMPLOYEES

      As of February 1, 2003, the Company had  approximately  10,900 employees,
of whom 2,800 were full-time  salaried  employees,  1,500 were full-time hourly
employees  and 6,600  were  part-time  hourly  employees  working  less than 30
hours per week.  None of the  Company's  employees are  represented  by a labor
union.  The  Company  believes  that its  relationship  with its  employees  is
good.


AVAILABLE INFORMATION

      The     Company     makes     available     on     its     website     at
http://investor.anntaylor.com,  free of charge,  copies of its annual report on
Form 10-K,  quarterly  reports on Form  10-Q,  current  reports on Form 8-K and
amendments  to those  reports  filed or furnished  pursuant to Section 13(a) or
15(d)  of  the   Securities   Exchange  Act  of  1934  as  soon  as  reasonably
practicable  after  filing such  material  electronically  with,  or  otherwise
furnishing it to, the United States  Securities  and Exchange  Commission  (the
"SEC").

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




STATEMENT REGARDING FORWARD-LOOKING DISCLOSURES

      Sections   of  this   annual   report  on  Form  10-K   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;  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.  See "Management's  Discussion and Analysis of Financial  Condition and
Results of Operations - Statement Regarding Forward-Looking Disclosures".


ITEM 2. PROPERTIES
------

      As of February 1, 2003,  the Company  operated  584 stores,  all of which
were leased.  Store leases  typically  provide for initial  terms of ten years,
although  some  leases  have  shorter or longer  initial  periods.  Some of the
leases  grant  the  Company  the  right  to  extend  the  term  for  one or two
additional  five-year  periods.  Some leases  also  contain  early  termination
options,  which can be  exercised  by the Company  under  specific  conditions.
Most of the store leases  require the Company to pay a specified  minimum rent,
plus a  contingent  rent  based on a  percentage  of the  store's  net sales in
excess of a specified  threshold.  Most of the leases also  require the Company
to pay real estate  taxes,  insurance and certain  common area and  maintenance
costs. The current terms of the Company's  leases,  including  renewal options,
expire as follows:

               FISCAL YEARS LEASE           NUMBER OF
                  TERMS EXPIRE               STORES
                  ------------               ------

                2003 - 2005....................117
                2006 - 2008....................148
                2009 - 2011....................172
                2012 and later.................147

      Ann Taylor leases  corporate  offices at 142 West 57th Street in New York
City,  containing  approximately  140,000 square feet and approximately  93,000
square  feet of office  space at 1372  Broadway  in New York  City.  The leases
for these  premises  expire in 2006 and 2010,  respectively.  The Company  also
leases  office  space  in  New  Haven,  Connecticut,  containing  approximately
39,000 square feet.  This lease expires in October 2004.

      Ann Taylor's wholly owned subsidiary,  AnnTaylor  Distribution  Services,
Inc., owns its 256,000 square foot  distribution  center located in Louisville,
Kentucky.  Nearly all Ann Taylor  merchandise  is  distributed to the Company's
stores   through   this   facility.   The   parcel  on  which  the   Louisville
distribution  center  is  located  comprises  approximately  20 acres and could
accommodate possible future expansion of the facility.

                                       7
================================================================================
8




ITEM 3. LEGAL PROCEEDINGS
-------

      The Company is a party to routine  litigation  incident to its  business.
Although  the amount of any  liability  that could arise with  respect to these
actions  cannot be  accurately  predicted,  in the opinion of the Company,  any
such  liability  will not have a material  adverse  effect on the  consolidated
financial  position,  consolidated  results of operations,  or liquidity of the
Company.


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

      None.

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

                                    PART II
                                    -------


ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS
------

      The Company's  common  stock is listed  and  traded on the New York  Stock
Exchange  under the symbol ANN.  The number of holders of record of common stock
at February  28, 2003 was 575. The  following  table sets forth the high and low
sale prices for the common stock on the New York Stock  Exchange for the periods
indicated.

      In April 2002, the Company's Board of Directors  approved a 3-for-2 split
of  the  Company's  common  stock,  in  the  form  of  a  stock  dividend.  One
additional  share of Common  stock for every two shares  owned was  distributed
on May 20,  2002 to  stockholders  of record at the close of business on May 2,
2002.  All  share and per  share  amounts  for all  periods  presented  in this
report have been restated to reflect the stock split.

                                                   MARKET PRICE
                                                   ------------
                                                  HIGH       LOW
                                                  ----       ---
        FISCAL YEAR 2002
         Fourth quarter........................$ 25.75     $17.84
         Third quarter.........................  30.07      19.74
         Second quarter........................  33.19      20.57
         First quarter.........................  31.85      24.54

        FISCAL YEAR 2001
         Fourth quarter........................$ 26.23     $15.87
         Third quarter.........................  23.80      14.07
         Second quarter........................  26.19      19.50
         First quarter.........................  20.60      15.50

      The  Company  has never paid cash  dividends  on its common  stock.  As a
holding company,  the Company's  ability to pay dividends is dependent upon the
receipt of dividends or other  payments  from its  subsidiaries,  including the
Company's direct wholly owned subsidiary  AnnTaylor,  Inc. ("Ann Taylor").  The
payment  of  dividends  by Ann  Taylor to the  Company  is  subject  to certain
restrictions   under  Ann  Taylor's  Credit  Facility   described  below  under
"Management's  Discussion  and Analysis of Financial  Condition  and Results of
Operations--Liquidity  and Capital  Resources".  The payment of cash  dividends
on its  common  stock by the  Company is also  subject to certain  restrictions
contained in the  Company's  guarantee of Ann  Taylor's  obligations  under the
Credit  Facility.  Any  determination  to pay cash dividends in the future will
be at  the  discretion  of  the  Company's  Board  of  Directors  and  will  be
dependent  upon the Company's  consolidated  results of  operations,  financial
condition,  contractual  restrictions and other factors deemed relevant at that
time by the Company's Board of Directors.


ITEM 6. SELECTED FINANCIAL DATA
------

      The following  historical  consolidated income statement and consolidated
balance  sheet  information  has been  derived  from the  audited  consolidated
financial  statements  of the Company.  The Company's  consolidated  statements
of income,  stockholders'  equity  and cash flows for each of the three  fiscal
years  ended  February  1,  2003,  February  2, 2002 and  February  3, 2001 and
consolidated  balance  sheets as of February 1, 2003 and  February 2, 2002,  as
audited by Deloitte & Touche LLP,  independent  auditors,  appear  elsewhere in
this document.  The  information  set forth below should be read in conjunction
with "Management's  Discussion and Analysis of Financial  Condition and Results
of Operations" and the consolidated  financial  statements and notes thereto of
the Company  included  elsewhere in this document.  All references to years are
to the fiscal year of the Company,  which ends on the Saturday  nearest January
31 in the  following  calendar  year.  All  fiscal  years for  which  financial
information  is set forth  below had 52 weeks,  except  the  fiscal  year ended
February 3, 2001 which had 53 weeks.

                                       9

================================================================================
10


                                                                                    FISCAL YEARS ENDED
                                                        -------------------------------------------------------------------------
                                                          FEB. 1,       FEB. 2,          FEB. 3,         JAN. 29,      JAN. 30,
                                                           2003           2002            2001            2000           1999
                                                        ---------       ---------       ---------       ---------      ---------
                                                         (DOLLARS IN THOUSANDS, EXCEPT PER SQUARE FOOT DATA AND PER SHARE DATA)
CONSOLIDATED INCOME STATEMENT INFORMATION:
                                                                                                      
Net sales ........................................... $ 1,380,966     $ 1,299,573     $ 1,232,776     $ 1,084,519    $   911,939
Cost of sales .......................................     633,473         651,808         622,036         536,014        455,724
                                                        ---------       ---------       ---------       ---------      ---------
Gross margin ........................................     747,493         647,765         610,740         548,505        456,215
Selling, general and administrative expenses ........     612,479         576,584         501,460         414,315        350,522
Retirement of assets (a)  ...........................         ---             ---             ---             ---          3,633
Amortization of goodwill (b) ........................         ---          11,040          11,040          11,040         11,040
                                                        ---------       ---------       ---------       ---------      ---------
Operating income ....................................     135,014          60,141          98,240         123,150         91,020
Interest income .....................................       3,279           1,390           2,473           4,378          2,241
Interest expense (c) ................................       6,886           6,869           7,315          11,814         20,358
                                                        ---------       ---------       ---------       ---------      ---------
Income before income taxes and
extraordinary loss ..................................     131,407          54,662          93,398         115,714         72,903
Income tax provision ................................      51,249          25,557          41,035          50,221         33,579
                                                        ---------       ---------       ---------       ---------      ---------
Income before extraordinary loss ....................      80,158          29,105          52,363          65,493         39,324
Extraordinary loss (d) ..............................         ---             ---             ---             962            ---
                                                        ---------       ---------       ---------       ---------      ---------
Net income .......................................... $    80,158     $    29,105     $    52,363     $    64,531    $    39,324
                                                        =========       =========       =========       =========      =========

Basic earnings per share before
extraordinary loss (e) .............................. $      1.81     $      0.67     $      1.22     $      1.50    $      1.02
Extraordinary loss per share (d) (e) ................         ---             ---             ---            0.02            ---
                                                        ---------       ---------       ---------       ---------      ---------
Basic earnings per share (e) ........................ $      1.81     $      0.67     $      1.22     $      1.48    $      1.02
                                                        =========       =========       =========       =========      =========

Diluted earnings per share before
extraordinary loss (e) .............................. $      1.72     $      0.67     $      1.17     $      1.38    $      0.96
Extraordinary loss per share (d) (e) ................         ---             ---             ---            0.02            ---
                                                        ---------       ---------       ---------       ---------      ---------
Diluted earnings per share (e) ...................... $      1.72     $      0.67     $      1.17     $      1.36    $      0.96
                                                        =========       =========       =========       =========      =========

Weighted average shares outstanding (in 000s) (e) ...      44,248          43,325          42,912          43,532         38,573
Weighted average shares outstanding,
assuming dilution (in 000s) (e) .....................      48,301          43,661          46,830          49,273         46,509

CONSOLIDATED OPERATING INFORMATION:
Percentage increase (decrease) in comparable
store sales (f) .....................................        (3.9)%          (6.1)%          (0.5)%           8.4%           7.9%
Net sales per gross square foot (g) ................. $       434     $       452     $       496     $       502    $       474
Number of stores:
Open at beginning of period .........................         538             478             405             365            324
Opened during the period ............................          49              67              81              47             45
Expanded during the period ..........................         ---               6               4               8              8
Closed during the period ............................           3               7               8               7              4
Open at the end of the period .......................         584             538             478             405            365
Total store square footage at end of period .........   3,305,000       3,057,000       2,695,000       2,280,000      2,038,000
Capital expenditures ................................ $    45,450     $    83,693     $    83,310     $    53,409    $    45,131
Depreciation and amortization including
goodwill (b) ........................................ $    47,686     $    54,569     $    46,073     $    41,387    $    39,823
Working capital turnover (h) ........................        5.6x            7.2x            7.6x            6.8x           6.3x
Inventory turnover (i) ..............................        4.4x            4.7x            4.9x            4.8x           5.0x

CONSOLIDATED BALANCE SHEET INFORMATION
 (AT END OF PERIOD):
Working capital (j) ................................. $   304,076     $   190,798     $   172,767     $   151,368    $   168,708
Goodwill, net (b) ...................................     286,579         286,579         297,619         308,659        319,699
Total assets ........................................   1,010,826         883,166         848,115         765,117        775,417
Total debt ..........................................     121,652         119,530         117,610         115,785        105,157
Preferred securities ................................         ---             ---             ---             ---         96,624
Stockholders' equity ................................     714,418         612,129         574,029         515,622        432,699

                                          (Footnotes on following page)

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




(Footnotes  for  preceding  page.   Unless   otherwise  noted,  all  per  share
information is presented on a diluted basis.)

(a) A charge of $3,633,000  ($2,180,000  net of income tax benefit) was
    recorded in Fiscal 1998 for the  retirement of certain assets in connection
    with the renovation of the Company's corporate offices.

(b) The  Company  acquired  Ann  Taylor in a  leveraged  buyout  in 1989.  As a
    result of that  transaction,  $380,250,000,  representing the excess of the
    allocated  purchase  price over the fair value of the Company's net assets,
    was recorded as goodwill and has been  amortized on a  straight-line  basis
    through  the  end of  Fiscal  2001  using  an  assumed  40  year  life.  In
    addition,  as a result of the September 1996  acquisition of the operations
    that became the Company's sourcing division,  the Company recorded goodwill
    of  $38,430,000  that has been amortized on a  straight-line  basis through
    the end of Fiscal 2001 using an assumed 25 year life.  The Company  adopted
    Statement of Financial  Accounting  Standards  ("SFAS") No. 142,  "Goodwill
    and Other  Intangible  Assets" on February 3, 2002.  SFAS No. 142  requires
    that ratable  amortization  of goodwill be replaced with periodic  tests of
    the  goodwill's  impairment.  The Company  tests  goodwill  for  impairment
    annually,  during  February,  and has determined that the carrying value of
    its goodwill at February 1, 2003 is not impaired.

(c) Includes non-cash interest expense of $4,261,000,  $4,140,000,  $4,247,000,
    $3,026,000,  and $1,290,000,  in Fiscal 2002,  2001,  2000, 1999, and 1998,
    respectively,  from amortization of deferred financing costs and, in Fiscal
    2002, 2001, 2000, and 1999 accretion of original issue discount.

(d) In Fiscal 1999,  Ann Taylor  incurred an  extraordinary  loss of $1,603,000
    ($962,000,  or $0.02 per share,  net of income tax  benefit) in  connection
    with the redemption of its outstanding 8-3/4% Subordinated Notes due 2000.

(e) In May 2002,  the  Company  effected  a 3 for 2 stock  split of its  common
    stock.  All share and per share amounts in the financial  information  have
    been restated to reflect the split.

(f) Comparable  store  sales are  calculated  by  excluding  the net sales of a
    store  for any month of one  period  if the store was not also open  during
    the same month of the prior  period.  A store that is expanded by more than
    15% is treated as a new store for the first year  following  the opening of
    the  expanded  store.  In addition,  in a year with 53 weeks,  sales in the
    last week of that year are not  included in  determining  comparable  store
    sales; therefore,  comparable store sales for Fiscal 2000 reflect a 52-week
    period.

(g) Net sales per gross  square foot is  determined  by dividing  net sales for
    the period by the  average of the gross  square feet at the  beginning  and
    end of each  period.  Unless  otherwise  indicated,  references  herein  to
    square feet are to gross square feet, rather than net selling space.

(h) Working  capital  turnover  is  determined  by  dividing  net  sales by the
    average of the amount of working  capital at the  beginning  and end of the
    period.

(i) Inventory  turnover is  determined by dividing cost of sales by the average
    of the cost of inventory at the beginning and end of the period  (excluding
    inventory associated with the Company's sourcing division).

(j) Includes  current  portion of  long-term  debt of  $1,250,000,  $1,400,000,
    $1,300,000,  and  $1,206,000,  at the end of Fiscal  2001,  2000,  1999 and
    1998,  respectively.  There  was no  current  portion  at the end of Fiscal
    2002.


                                       11
================================================================================
12


ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
------
        OF OPERATIONS


SALES

      The  following  table  sets  forth  certain  sales and store data for the
periods indicated:




                                                           FISCAL YEAR
                                           -------------------------------------------
                                               2002            2001            2000
                                               ----            ----            ----
                                             (52 weeks)     (52 weeks)      (53 weeks)
                                                                  
Net sales ($000) .......................   $ 1,380,966     $ 1,299,573     $ 1,232,776

Total net sales increase
    percentage (52-week basis) .........           6.3%            6.8%           12.2%

Total comparable store sales decrease
    percentage (52-week basis) .........          (3.9)%          (6.1)%          (0.5)%

Net sales per average gross
    square foot ........................   $       434     $       452     $       496

Total store square footage
    at end of period ...................     3,305,000       3,057,000       2,695,000

Number of:
    New stores .........................            49              67              81
    Expanded stores ....................           ---               6               4
    Closed stores ......................             3               7               8
    Total stores open at end of period .           584             538             478


      The  Company's  net  sales do not show  significant  seasonal  variation,
although  net sales in the fourth  quarter have  historically  been higher than
in the  other  quarters.  As a  result,  the  Company  has not had  significant
overhead and other costs generally associated with large seasonal variations.


RESULTS OF OPERATIONS

      The  following  table  sets  forth  consolidated  income  statement  data
expressed as a percentage of net sales for the periods indicated:

                                                FISCAL YEAR
                                        --------------------------
                                        2002       2001       2000
                                       -----      -----      -----

Net sales ........................     100.0%     100.0%     100.0%
Cost of sales ....................      45.9       50.2       50.5
                                       -----      -----      -----
    Gross margin .................      54.1       49.8       49.5
Selling, general and
    administrative expenses.......      44.3       44.4       40.7
Amortization of goodwill .........       ---        0.8        0.9
                                       -----      -----      -----
    Operating income .............       9.8        4.6        7.9
Interest income ..................       0.2        0.1        0.2
Interest expense .................       0.5        0.5        0.6
                                       -----      -----      -----
Income before income taxes........       9.5        4.2        7.5
Income tax provision .............       3.7        2.0        3.3
                                       -----      -----      -----
Net income .......................       5.8%       2.2%       4.2%
                                       =====      =====      =====

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



FISCAL 2002 COMPARED TO FISCAL 2001

      The Company's net sales increased to $1,380,966,000  from  $1,299,573,000
in Fiscal 2001, an increase of  $81,393,000,  or 6.3%.  Comparable  store sales
for Fiscal 2002 decreased 3.9%,  compared to a comparable  store sales decrease
of 6.1% in Fiscal  2001.  By  division,  Fiscal  2002  comparable  store  sales
decreased  5.3% for Ann Taylor and 1.0% for Ann Taylor  Loft.  The  increase in
net sales was primarily  attributable  to the opening of new stores,  partially
offset by the decrease in  comparable  store sales in Fiscal  2002.  Management
believes that the decrease in comparable  store sales was, in part,  the result
of client  dissatisfaction  with certain of the Company's product offerings and
merchandise  assortment  available  in  Ann  Taylor  stores  in the  Fall  2002
season.  Sales were also  impacted by an overall  reduction in client  spending
caused by the current economic environment.

      Gross  margin as a percentage  of net sales  increased to 54.1% in Fiscal
2002 from 49.8% in Fiscal  2001.  The  increase in gross margin is the combined
result of higher  full price  sales and higher  margin  rates  achieved on full
price and  non-full  price sales at both  divisions.  Fiscal 2001 gross  margin
was  impacted by  approximately  $4,100,000  in pre-tax  nonrecurring  charges,
which related to the inventory  write-off  associated with the  discontinuation
of  the  Ann  Taylor  cosmetics  line,  and  inventory  costs  associated  with
canceling certain Fall 2001 and Spring 2002 merchandise orders.

      Selling, general and administrative expenses were $612,479,000,  or 44.3%
of net sales in Fiscal 2002,  compared to $576,584,000,  or 44.4% of net sales,
in Fiscal  2001.  Lower  internet  costs and reduced  marketing  spending  were
offset by an increase in the provision  for  management  performance  bonus and
higher  tenancy  expenses.  Fiscal 2001  selling,  general  and  administrative
expenses included  approximately  $12,900,000 in pre-tax nonrecurring  charges.
Approximately  $7,200,000 of this amount  related to the  write-down of certain
anntaylor.com  assets,  based upon projected cash flows,  which were not deemed
adequate  to support  the  carrying  value of the assets  associated  with this
ongoing  business.  An  additional  $3,300,000  related  to  the  cost,  net of
insurance  proceeds,   of  settling  a  class  action  lawsuit.  The  remaining
$2,400,000  represented  the write-off of certain  fixed assets  related to the
discontinuation   of  the  Ann  Taylor  cosmetics  line,  and  severance  costs
associated  with  reductions  made  in the  Company's  store  and  home  office
workforce.

      Operating  income  increased  to  $135,014,000,  or 9.8% of net  sales in
Fiscal 2002,  from  $60,141,000,  or 4.6% of net sales,  in Fiscal 2001.  There
was no goodwill  amortization  recorded in Fiscal 2002, in accordance with SFAS
No. 142,  which the  Company  adopted in February  2002.  The Company  recorded
goodwill  amortization  of  $11,040,000,  or 0.8% of net sales,  during  Fiscal
2001.

      Interest income was $3,279,000 in Fiscal 2002,  compared to $1,390,000 in
Fiscal 2001.  The increase was  primarily  attributable  to higher cash on hand
during  Fiscal  2002  compared  to  Fiscal  2001,  partially  offset  by  lower
interest rates.

      Interest  expense was  $6,886,000 in Fiscal 2002,  compared to $6,869,000
in  Fiscal  2001.  The  weighted   average   interest  rate  on  the  Company's
outstanding indebtedness at February 1, 2003 was 3.75%.

      The income  tax  provision  was  $51,249,000,  or 39.0% of income  before
income  taxes in  Fiscal  2002,  compared  to  $25,557,000,  or 46.8% of income
before income taxes in Fiscal 2001.  The decrease in the  effective  income tax
rate is primarily the result of  non-deductible  goodwill  expense  incurred in
Fiscal 2001, which, as previously discussed, was not recorded in Fiscal 2002.

      As a result of the  foregoing  factors,  the  Company  had net  income of
$80,158,000,  or 5.8% of net sales for Fiscal  2002,  compared to net income of
$29,105,000, or 2.2% of net sales, for Fiscal 2001.


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


FISCAL 2001 COMPARED TO FISCAL 2000

     The Company's net sales increased to  $1,299,573,000  over  $1,232,776,000
in Fiscal 2000, an increase of  $66,797,000,  or 5.4%.  Comparable  store sales
for Fiscal  2001  decreased  6.1%,  compared  to a  decrease  of 0.5% in Fiscal
2000.  Total  sales for Fiscal  2001 were up 6.8% from  $1,216,808,000  for the
52-week  period  ended  January 27,  2001.  The sales  increase  was  primarily
attributable  to the  opening  of new  stores  and the  expansion  of  existing
stores,  partially  offset by the decrease in comparable  store sales in Fiscal
2001.  Management  believes  that the decrease in  comparable  store sales was,
in part,  the result of client  dissatisfaction  with certain of the  Company's
product  offerings and  merchandise  assortment  available in Ann Taylor stores
in the Spring 2001  season.  Sales were also  impacted by an overall  reduction
in client spending caused by the current economic  environment,  as well as the
impact of the events of September 11, 2001.

      Gross  margin as a percentage  of net sales  increased to 49.8% in Fiscal
2001 from 49.5% in Fiscal 2000.  The increase in gross margin  reflects  higher
margin  rates  achieved  on  full  price  and  non-full  price  sales  at  both
divisions,  offset,  in part, by higher  promotional  sales  activity in Fiscal
2001  compared to the prior year,  and the affect on gross  margin of a pre-tax
nonrecurring  charge  recorded  in the fourth  quarter of Fiscal  2001.  In the
fourth quarter of Fiscal 2001, the Company  incurred an approximate  $4,100,000
pre-tax  nonrecurring  charge  affecting  gross  margin,  which  related to the
inventory  write-off  associated  with the  discontinuation  of the Ann  Taylor
cosmetics  line, and inventory  costs  associated  with canceling  certain Fall
2001 and Spring 2002 merchandise orders.

      Selling, general and administrative expenses were $576,584,000,  or 44.4%
of net  sales,  in  Fiscal  2001,  compared  to  $501,460,000,  or 40.7% of net
sales,  in Fiscal  2000.  The increase in selling,  general and  administrative
expenses  as a  percentage  of net  sales  was  primarily  attributable  to the
impact of a pre-tax  nonrecurring  charge recorded during the fourth quarter of
Fiscal 2001,  decreased  leverage on fixed  expenses  resulting  from  negative
comparable  store sales,  and  increases  in tenancy and Loft store  operations
expenses due to expansion.  In the fourth  quarter of Fiscal 2001,  the Company
incurred an  approximate  $12,900,000  pre-tax  nonrecurring  charge  affecting
selling,  general and  administrative  costs.  Approximately  $7,200,000 of the
nonrecurring  charge  related  to  the  write-down  of  certain   anntaylor.com
assets,  based upon  projected  cash flows,  which were not deemed  adequate to
support  the  carrying  value  of  the  assets  associated  with  this  ongoing
business.  An  additional  $3,300,000  related  to the cost,  net of  insurance
proceeds,  of  settling  a  class  action  lawsuit.  The  remaining  $2,400,000
represented   the   write-off   of  certain   fixed   assets   related  to  the
discontinuation   of  the  Ann  Taylor  cosmetics  line,  and  severance  costs
associated  with  reductions  made  in the  Company's  store  and  home  office
workforce.  During the first  quarter of Fiscal  2000,  the Company  incurred a
pre-tax  nonrecurring charge of approximately  $8,500,000 in connection with an
extensive review  conducted with the Company's  financial and legal advisors of
various  strategic  approaches  to  enhance  shareholder  value.  In the fourth
quarter of Fiscal 2000, the Company  recorded a nonrecurring  pre-tax charge of
$2,200,000  relating to the costs of the Company's  obligations  under a former
executive's  employment  contract  with the  Company,  in  connection  with the
executive's resignation in January 2001.

      Operating  income  decreased  to  $60,141,000,  or 4.6% of net sales,  in
Fiscal  2001,  from  $98,240,000,  or  7.9%  of  net  sales,  in  Fiscal  2000.
Amortization  of  goodwill  was  $11,040,000,  or 0.8% of net sales,  in Fiscal
2001,  compared  to  $11,040,000,  or  0.9%  of  net  sales,  in  Fiscal  2000.
Operating  income without giving effect to such  amortization  was $71,181,000,
or 5.4% of net sales,  in Fiscal 2001 and  $109,280,000,  or 8.8% of net sales,
in Fiscal 2000.

      Interest income was $1,390,000 in Fiscal 2001,  compared to $2,473,000 in
Fiscal  2000.  The decrease was  primarily  attributable  to lower cash on hand
and lower interest rates during Fiscal 2001 compared to Fiscal 2000.

      Interest  expense was  $6,869,000 in Fiscal 2001,  compared to $7,315,000
in  Fiscal  2000.  The  weighted   average   interest  rate  on  the  Company's
outstanding indebtedness at February 2, 2002 was 3.75%.

                                       14
================================================================================
15

      The income  tax  provision  was  $25,557,000,  or 46.8% of income  before
income  taxes in  Fiscal  2001,  compared  to  $41,035,000,  or 43.9% of income
before  income taxes in Fiscal 2000.  The  effective tax rates for both periods
were higher than the statutory rates,  primarily as a result of  non-deductible
goodwill expense.

      As a result of the  foregoing  factors,  the  Company  had net  income of
$29,105,000,  or 2.2% of net sales, for Fiscal 2001,  compared to net income of
$52,363,000, or 4.2% of net sales, for Fiscal 2000.


CHANGES IN FINANCIAL POSITION

      Accounts  receivable  decreased to  $10,367,000 at the end of Fiscal 2002
from  $65,598,000  at the end of Fiscal  2001,  a decrease of  $55,231,000,  or
84.2%.  This decrease was primarily  attributable  to the sale of the Company's
proprietary credit card accounts receivable.

      Merchandise  inventories  increased to  $185,484,000  at February 1, 2003
from  $180,117,000  at February 2, 2002,  an  increase of  $5,367,000  or 3.0%.
Merchandise  inventories  at  February 1, 2003 and  February  2, 2002  included
approximately   $41,771,000  and   $37,558,000,   respectively,   of  inventory
associated  with  the  Company's  sourcing   division,   which  is  principally
finished  goods  in  transit  from  factories.   The  increase  in  merchandise
inventories  is  primarily  due to  inventory  purchased  to support new stores
opened since the beginning of the year.  Total store square  footage  increased
to approximately  3,305,000 square feet at February 1, 2003 from  approximately
3,057,000  square  feet  at  February  2,  2002.  Merchandise  inventory  on  a
per-square-foot  basis,  excluding  inventory  associated  with  the  Company's
sourcing  division,  was approximately $43 at the end of Fiscal 2002,  compared
to $47 at the end of Fiscal  2001.  Inventory  turned 4.4 times in Fiscal 2002,
compared to 4.7 times in Fiscal 2001,  excluding inventory  associated with the
Company's  sourcing  division.  Inventory  turnover is  determined  by dividing
cost of sales by the  average of the cost of  inventory  at the  beginning  and
end of the period (excluding inventory associated with the sourcing division).

      Accounts payable  increased to $57,058,000 at the end of Fiscal 2002 from
$52,011,000  at the end of Fiscal  2001,  an increase of  $5,047,000,  or 9.7%.
The  increase in accounts  payable is  primarily  due to the timing of payments
to vendors.

      Accrued  liabilities  increased to  $94,137,000 at the end of Fiscal 2002
from  $82,007,000  at the end of Fiscal 2001,  an increase of  $12,130,000,  or
14.8%.  The increase in accrued  liabilities  is primarily  attributable  to an
increase in the provision for management performance bonus.


LIQUIDITY AND CAPITAL RESOURCES

      The  Company's  primary  source  of  working  capital  is cash  flow from
operations.  The following table sets forth material  measures of the Company's
liquidity:

                                                   FISCAL YEAR
                                           ---------------------------
                                           2002        2001       2000
                                           ----        ----       ----
                                             (DOLLARS IN THOUSANDS)

Cash provided by operating activities    $159,047   $ 78,579   $ 77,422
Working capital ......................   $304,076   $190,798   $172,767
Current ratio ........................     3.01:1     2.41:1     2.22:1
Debt to equity ratio .................      .17:1      .20:1      .20:1


      Cash  provided by operating  activities  in Fiscal 2002,  as presented on
the consolidated  statements of cash flows,  primarily  resulted from earnings,
non-cash  charges and  increases in accounts  payable and accrued  liabilities,
partially offset by an increase in merchandise inventories.

                                       15

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


      On April 30,  2001,  Ann  Taylor  entered  into an 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.  This Credit  Facility
was  amended on  December  20,  2001 and on August 29,  2002 to adjust  certain
ratio  provisions,  and amend certain  definitions  used in the  calculation of
ratios required in the Credit  Facility.  The Credit Facility  matures on April
29, 2004.

      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.
Based on this  calculation,  the maximum amount available for loans and letters
of credit  under the Credit  Facility  at  February  1, 2003 was  $175,000,000.
Commercial  and  standby  letters  of  credit   outstanding  under  the  Credit
Facility  as  of  February  1,  2003  were  approximately  $97,114,000.   Loans
outstanding  under the Credit Facility at any time may not exceed  $75,000,000.
In addition,  the Credit Facility  requires that the  outstanding  loan balance
be  reduced  to zero for a 30-day  period  each  calendar  year.  There were no
loans outstanding at any time during Fiscal 2002.

      Amounts  outstanding  under the Credit  Facility  bear interest at a rate
equal to, at Ann Taylor's  option,  the Bank of America  Base Rate,  defined as
the  higher  of (a) the  Federal  Funds  Rate plus  one-half  of 1% and (b) the
Prime Rate for such day, or  Eurodollar  Rate;  plus,  in either case, a margin
ranging  from 0.25% to 2.00%.  Ann Taylor is also  required  to pay the lenders
a quarterly  commitment fee on the unused  revolving loan commitment  amount at
a  rate  ranging  from  0.30%  to  0.50%  per  annum.   Fees  for   outstanding
commercial  and standby  letters of credit  range from 0.50% to 0.875% and from
1.25% to  2.00%,  respectively.  Premiums  ranging  from  0.125%  to 0.50%  may
apply  to all  interest  and  commitment  fees,  depending  on  the  calculated
Leverage ratio.

      The Credit Facility  contains  financial and other  covenants,  including
limitations on indebtedness,  liens and investments,  restrictions on dividends
or other  distributions  to stockholders  and maintenance of certain  financial
ratios including specified levels of tangible net worth.

      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
other tangible and intangible assets,  including trademarks,  inventory,  store
furniture and fixtures,  of Ann Taylor and its subsidiaries,  as collateral for
Ann Taylor's obligations under the Credit Facility.

      Dividends and  distributions  are restricted by the Credit Facility.  The
Company has never paid cash dividends on its common stock.

      During  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  principal  amount
at maturity of  Debenture.  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 18.117 shares of the Company's  common stock per $1,000  principal  amount
at maturity of Debenture.  The  Convertible  Debentures  may be redeemed at the
Company's  option on or after  June 18,  2004.  In  addition,  the  Company  is
obligated  to purchase on specified  purchase  dates,  beginning  June 18, 2004
and each five years  thereafter,  at  specified  Put Prices plus  accrued  cash
interest to the purchase  date,  any  outstanding  Convertible  Debentures  for
which a  written  notice  has been  received  from the  holder.  The  Company's
obligations  with respect to the  Convertible  Debentures  are  guaranteed on a
subordinated basis by Ann Taylor.

      During Fiscal 2002 the seven-year  mortgage loan related to the Company's
distribution  center land and  building  in  Louisville,  Kentucky  was paid in
full.  Ann Taylor  and its  wholly  owned  subsidiary,  AnnTaylor  Distribution
Services, Inc., were parties to the $7,000,000 seven-year mortgage loan.

      The Company's capital expenditures  totaled $45,450,000,  $83,693,000 and
$83,310,000   in   Fiscal   2002,   2001  and   2000,   respectively.   Capital
expenditures  were primarily  attributable  to the Company's  store  expansion,
renovation and  refurbishment  programs,  as well as the investment the Company
made in  certain  information  systems  and the  Company's  corporate  offices.
These  expenditures  also  include,  in Fiscal  2001 and Fiscal  2000,  capital
expenditures  related  to the  Company's  Internet  e-commerce  Web  site,  and


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


related   enhancements  to  the  material  handling  system  at  the  Company's
distribution  center.  See  "Management's  Discussion and Analysis of Financial
Condition  and Results of  Operations  - Fiscal 2001  Compared to Fiscal  2000"
for  information  regarding the asset  write-off  associated with the Company's
Online Store.  The Company expects its total capital  expenditure  requirements
in Fiscal 2003 will be  approximately  $85,000,000,  including  capital for new
store  construction  for a planned  square  footage  increase of  approximately
400,000  square  feet,  or  12%,  as  well  as  capital  to  support  continued
investments  in  information  systems  and  a  refurbishment  program  for  its
existing  store base. The actual amount of the Company's  capital  expenditures
will depend in part on the number of stores  opened,  expanded and  refurbished
and on the amount of  construction  allowances  the Company  receives  from the
landlords  of  its  new  or  expanded   stores.   See   "Business--Stores   and
Expansion".

      The Company  occupies  its retail  stores and  administrative  facilities
under  operating  leases,  most  of  which  are  non-cancelable.   Some  leases
contain  renewal  options  for  periods  ranging  from one to ten  years  under
substantially  the same  terms and  conditions  as the  original  leases.  Some
leases also contain early  termination  options,  which can be exercised by the
Company under specific  conditions.  Most of the store leases  require  payment
of a specified  minimum rent,  plus a contingent  rent based on a percentage of
the store's net sales in excess of a specified  threshold.  In  addition,  most
of the leases  require  payment of real  estate  taxes,  insurance  and certain
common  area and  maintenance  costs in addition  to the future  minimum  lease
payments shown below.

      Future minimum lease payments under  non-cancelable  operating  leases as
of February 1, 2003 are as follows:

      FISCAL YEAR                             (IN THOUSANDS)
      -----------

       2003..................................  $  145,759
       2004..................................     144,982
       2005..................................     136,510
       2006..................................     115,689
       2007..................................     106,621
       2008 and thereafter...................     386,832
                                               ----------
       Total.................................  $1,036,393
                                               ==========


      On  September  9, 1999,  the Company  announced a  securities  repurchase
program  authorized  by its Board of  Directors,  pursuant to which the Company
was  authorized to purchase up to  $40,000,000  of the  Company's  common stock
and/or  Convertible  Debentures,  through open market  purchases  and privately
negotiated  transactions.  In January 2000,  the Board of Directors  authorized
a  $50,000,000  increase in the  securities  repurchase  program,  bringing the
total amount of securities that could have been  repurchased  under the program
to  $90,000,000.  In the third and fourth  quarters of Fiscal 1999, the Company
repurchased  an  aggregate  of  4,518,750  shares of its common  stock,  for an
aggregate   repurchase   price   of   $89,900,000   (exclusive   of   brokerage
commissions),  pursuant to this program.  All of the repurchased  shares became
treasury  shares  available  for  general  corporate  and  other  purposes.  No
Convertible Debentures were purchased.

      In  August  2002,  the  Company's  Board of  Directors  authorized  a $50
million  securities  repurchase  program.  The repurchase program is subject to
compliance  with the Company's  revolving  credit  agreement.  Pursuant to this
program,  purchases  of  shares  of  the  Company's  Common  Stock  and/or  its
Convertible  Debentures  due 2019 may be made  from  time to time,  subject  to
market  conditions  and  at  prevailing  market  prices,  through  open  market
purchases  or in  privately  negotiated  transactions.  Repurchased  shares  of
Common Stock will become  treasury shares  available for general  corporate and
other  purposes.  Repurchased  Convertible  Debentures  will be cancelled.  The
Company  repurchased  300,000  shares of its common stock during  February 2003
in  connection  with this  securities  repurchase  program,  at a total cost of
approximately $5,900,000.

      In order to finance its operations and capital requirements,  the Company
expects  to  use  internally   generated  funds  and  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 ongoing  cash needs for its  business,  as
presently conducted, for the foreseeable future.

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


      On  February  4, 2002,  the  Company  sold its  proprietary  credit  card
portfolio  to  World  Financial   Network  National  Bank  (the  "Bank").   The
associated   gain  of   $2,095,000   is  reported   in  selling,   general  and
administrative  expenses in the  Consolidated  Statements  of Income for Fiscal
2002. In connection  with the sale, the Company  contracted  with Alliance Data
Systems  Corporation  ("ADS"),  the  Bank's  affiliated  servicer,  to  provide
private  label  credit card  services  to  proprietary  Ann Taylor  credit card
clients.  Under the terms of the  transaction,  ADS will  manage the Ann Taylor
credit  card  program,  and pay  the  Company  a  percentage  of all  collected
finance charges.

      The  Company  is party to a  3-year  contract  for  services  to  provide
training  to  store  associates,   and  maintenance  and  support  for  related
software.  Payments  under this  contract  total  $6,500,000  in each of Fiscal
2003 and Fiscal 2004, and $5,000,000 in Fiscal 2005.

      Substantially all full-time  employees of the Company are covered under a
noncontributory   defined   benefit   pension  plan.   The  Company's   funding
obligations  and  liability  under the terms of the plan are  determined  using
certain  actuarial  assumptions,  including  a  discount  rate of 6.75%  and an
expected  long-term  rate of return on plan assets of 8.5%.  The discount  rate
selected was  determined  based on the change in the Moody's Aa corporate  bond
yields,  which  have  decreased  by 59 basis  points  over the course of Fiscal
2002.  On this basis,  the discount  rate  utilized was adjusted  from 7.50% at
February  2, 2002 to 6.75% at  February 1, 2003.  The  market-related  value of
plan  assets  for  determining  pension  expense  is equal to the fair value of
plan  assets,  recognizing  gains or losses as they  occur.  Plan  assets as of
February 1, 2003 are allocated  50% in equities,  33% in bond related funds and
17% in short-term  investments.  For purposes of developing  long-term rates of
return,  it was assumed that the  short-term  investments  were  reallocated to
equities,  yielding  assumed  long-term  rates  of  return  of  10%  and 6% for
equities  and  bond-related  funds,  respectively.  In  selecting  an  expected
long-term  rate of  return  on plan  assets,  consideration  was  given  to the
Company's  historical  annual  rate  of  return  over a  7-year  period,  which
averaged  8.8%  per  year.  In light of  this,  and in view of  current  market
conditions,  the expected  long-term rate of return on plan assets utilized was
reduced  from 9.0% for the fiscal  year ended  February 1, 2003 to 8.5% for the
fiscal year ending January 31, 2004.

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

      On May 18,  2000,  the  Board  of  Directors  of the  Company  adopted  a
Stockholder  Rights  Plan,  pursuant  to which  Rights  were  distributed  as a
dividend  at the rate of one  Right  for  each  share  of  common  stock of the
Company held by  stockholders  of record as of the close of business on May 30,
2000.  As a result of the 3-for-2  split of the  Company's  common stock on May
20, 2002,  each share of common  stock now  represents  two-thirds  of a Right.
Each  Right  entitles  stockholders  to buy one unit of a share of a new series
of  preferred  stock  for $125.  Under  certain  circumstances,  if a person or
group acquires  beneficial  ownership of 15% or more of the Voting Power of the
Company as  represented  by the Company's  common stock,  or commences a tender
or  exchange  offer  upon  consummation  of which  such  person or group  would
beneficially   own  15%  or  more  of  the  Voting  Power  of  the  Company  as
represented  by the Company's  common stock,  holders of the Rights (other than
the person or group  triggering  their  exercise) will be able to purchase,  in
exchange for the $125 exercise price,  shares of the Company's  common stock or
of any  company  into which the Company is merged  having a value of $250.  The
Rights will expire on May 18, 2010.

     The Company is  self-insured  for expenses  related to its employee  point
of service  medical and dental plans,  and its worker's  compensation  plan, up
to  certain  thresholds.  Claims  filed,  as well as  claims  incurred  but not
reported,  are  accrued  based on  management's  estimates,  using  information
received from plan  administrators,  historical  analysis,  and other  relevant
data.  Management  believes that it has taken  reasonable  steps to ensure that
the  Company  is  adequately  accrued  for  costs  incurred  related  to  these
programs at February 1, 2003.


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


RECENT ACCOUNTING PRONOUNCEMENTS

      Effective  February 3, 2002 the Company  adopted SFAS No. 142,  "Goodwill
and  Other   Intangible   Assets".   SFAS  No.  142   requires   that   ratable
amortization  of goodwill be replaced by periodic tests for  impairment  within
six months of the date of adoption,  and then on a periodic  basis  thereafter.
Based  on  the  impairment  testing  performed  in  February  2003,  management
determined  that  there was no  impairment  loss  related  to the net  carrying
value of the Company's recorded goodwill.

      In July 2001,  the  Financial  Accounting  Standards  Board (the  "FASB")
issued SFAS No.  143,  "Accounting  for Asset  Retirement  Obligations",  which
provides  accounting  requirements for retirement  obligations  associated with
tangible  long-lived  assets.  SFAS  No.  143 is  effective  for  fiscal  years
beginning  after  June 15,  2002.  The  adoption  of SFAS No. 143 has not had a
significant impact on the Company's consolidated financial statements.

      In  August  2001,  the FASB  issued  SFAS No.  144,  "Accounting  for the
Impairment  or  Disposal  of  Long-Lived  Assets".   This  statement  addresses
accounting and reporting for the  impairment or disposal of long-lived  assets,
other  than  goodwill,  including  discontinued  operations.  SFAS  No.  144 is
effective  for fiscal years  beginning  after  December 15, 2001.  The adoption
of SFAS No.  144 has had no  impact  on the  Company's  consolidated  financial
statements.

      In  April  2002,  the  FASB  issued  SFAS No.  145,  "Rescission  of FASB
Statements  No.  4,  44,  and 64,  Amendment  of FASB  Statement  No.  13,  and
Technical   Corrections".   SFAS  No.  145  primarily   affects  the  reporting
requirements  and  classification  of gains and losses from the  extinguishment
of debt,  rescinds the  transitional  accounting  requirements  for  intangible
assets of motor carriers,  and requires that certain lease  modifications  with
economic  effects  similar to  sale-leaseback  transactions be accounted for in
the same  manner as  sale-leaseback  transactions.  SFAS No.  145 is  effective
for  financial  statements  issued after April 2002,  with the exception of the
provisions  affecting the  accounting for lease  transactions,  which should be
applied for  transactions  entered into after May 15, 2002,  and the provisions
affecting  classification of gains and losses from the  extinguishment of debt,
which  should  be  applied  in  fiscal  years  beginning  after  May 15,  2002.
Management  has  determined  that the  adoption  of SFAS No.  145 will  have no
immediate impact on the Company's consolidated  financial statements,  but will
evaluate  in  future  periods  the  classification  of any debt  extinguishment
costs in  accordance  with  APB  Opinion  No.  30  "Reporting  the  Results  of
Operations  -  Reporting  the  Effects of  Disposal of a Segment of a Business,
and   Extraordinary,    Unusual   and   Infrequently   Occurring   Events   and
Transactions".

      In June  2002,  the FASB  issued  SFAS No.  146,  "Accounting  for  Costs
Associated   with  Exit  or  Disposal   Activities".   SFAS  No.  146  requires
companies to recognize costs  associated with exit or disposal  activities when
they  are  incurred,  rather  than at the  date of a  commitment  to an exit or
disposal  plan.  Examples  of  costs  covered  by the  standard  include  lease
termination  costs and certain  employee  severance  costs that are  associated
with a restructuring,  discontinued operation,  plant closing, or other exit or
disposal  activity.  Previous  accounting  guidance  was  provided  by Emerging
Issues  Task Force  ("EITF")  No.  94-3,  "Liability  Recognition  for  Certain
Employee  Termination  Benefits and Other Costs to Exit an Activity  (including
Certain  Costs  Incurred in a  Restructuring)".  SFAS No. 146 replaces EITF No.
94-3,  and  is  required  to be  applied  prospectively  to  exit  or  disposal
activities  initiated  after  December 31, 2002.  The Company  adopted SFAS No.
146 during the fourth  quarter of Fiscal  2002 with no  material  impact on the
Company's consolidated financial statements.

      In  December  2002,  the  FASB  issued  SFAS  No.  148,  "Accounting  for
Stock-Based  Compensation  - Transition  and  Disclosure,  an amendment of FASB
Statement No. 123".  FASB  Statement  No. 148 amends FASB  Statement No. 123 to
provide  alternative  methods of transition for a voluntary  change to the fair
value based method of accounting  for  stock-based  employee  compensation.  In
addition,  FASB  Statement No. 148 amends the disclosure  requirements  of FASB
Statement No. 123 to require  prominent  disclosures in both annual and interim
financial  statements  about the method of accounting for stock-based  employee
compensation  and the  effect  of the  method  used on  reported  results.  The
statement is effective  for fiscal  years ending after  December 15, 2002.  The
Company has  considered  the  optional  fair value  method  accounting  allowed
under SFAS No. 148 and has elected to continue using the intrinsic value method
under  which  no  compensation  costs  have  been  recognized  for  stock  based
                                       19
================================================================================
20


compensation.  The Company has adopted the amended  disclosure  requirements  of
SFAS No. 148.  Pro forma net income and  earnings per share as if the fair value
based  method had been  applied  are  presented  in the  Summary of  Significant
Accounting Policies in Note 1 of the Consolidated Financial Statements.

      In November  2002,  the FASB issued FASB  Interpretation  ("FIN") No. 45,
"Guarantor's Accounting and Disclosure  Requirements for Guarantees,  Including
Indirect  Guarantees  of  Indebtedness  of Others".  FIN No. 45  clarifies  and
expands on existing  disclosure  requirements  for  guarantees,  and  clarifies
that a guarantor is required to recognize,  at the inception of the  guarantee,
a liability  equal to the fair value of the  obligation  undertaken  in issuing
the guarantee.  The initial  recognition and measurement  provisions of FIN No.
45 are  applicable on a  prospective  basis for  guarantees  issued or modified
after  December  31,  2002.  The  disclosure  requirements  of FIN  No.  45 are
effective  for  financial  statements  issued  after  December  15,  2002.  The
Company  adopted  FIN No. 45 during the fourth  quarter of Fiscal  2002 with no
material impact on the Company's consolidated financial statements.

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


CRITICAL ACCOUNTING POLICIES

      On  December  12,  2001,  the  United  States   Securities  and  Exchange
Commission  (the "SEC")  issued  Financial  Reporting  Release  ("FRR") No. 60,
"Cautionary Advice Regarding  Disclosure About Critical  Accounting  Policies",
which  encourages  the  identification  and  disclosure  of the  most  critical
accounting  policies  applied  in  the  preparation  of a  company's  financial
statements.  In  response to FRR No. 60,  management  has  determined  that the
Company's  most critical  accounting  policies are those related to merchandise
inventory  valuation,  intangible  asset  impairment,  and income taxes.  These
policies  are  further  described  in the Notes to the  Consolidated  Financial
Statements, and in relevant sections of this discussion and analysis.

      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.

      Pursuant to the  adoption of SFAS No. 142 in  February  2002,  management
performed  impairment  testing which  considered  the Company's net  discounted
future cash flows in  determining  whether an impairment  charge related to the
carrying  value  of  the  Company's   recorded  goodwill  was  necessary,   and
concluded  that there was no such  impairment  loss.  This will be  reevaluated
annually,  or more  frequently if  necessary,  using  similar  testing.  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.

                                       20
================================================================================
21


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

      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 Annual  Report on Form 10-K,  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;  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.


ITEM 7A.   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
--------

      The Company  maintains the majority of its cash and cash  equivalents  in
financial  instruments  with original  maturity  dates of three months or less.
These  financial  instruments  are  subject  to  interest  rate  risk  and will
decline in value if  interest  rates  increase.  Due to the short  duration  of
these  financial  instruments,  a change of 100 basis points in interest  rates
would not have a material effect on the Company's financial condition.

      The  Company's  outstanding  long-term  debt as of February 1, 2003 bears
interest at fixed  rates;  therefore,  the  Company's  consolidated  results of
operations  would only be affected by interest  rate changes to the extent that
fluctuating  rate  loans are  outstanding  under  the  Credit  Facility.  As of
February 1, 2003,  the Company has no such amounts  outstanding.  The effect of
interest   rate  changes  on  the  Company   would  depend  on  the  amount  of
indebtedness outstanding at the time and the amount of such change.


                                       21
================================================================================
22


ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
------

     The  following  consolidated  financial  statements of the Company for the
 years  ended  February  1, 2003,  February  2, 2002 and  February  3, 2001 are
 included as a part of this Report (See Item 15):

      Consolidated  Statements of Income for the fiscal years ended February 1,
         2003, February 2, 2002 and February 3, 2001.

      Consolidated Balance Sheets as of February 1, 2003 and February 2, 2002.

      Consolidated  Statements  of  Stockholders  Equity for the  fiscal  years
         ended February 1, 2003, February 2, 2002 and February 3, 2001.

      Consolidated  Statements  of  Cash  Flows  for  the  fiscal  years  ended
         February 1, 2003, February 2, 2002 and February 3, 2001.

      Notes to Consolidated Financial Statements.


ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
-------
        FINANCIAL DISCLOSURES


      None.

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

                                      PART III
                                      --------



ITEM 10. DIRECTORS AND  EXECUTIVE  OFFICERS OF THE REGISTRANT
--------

      The  information   required  by  this  item  is  incorporated  herein  by
reference  to  the  Sections  entitled   "Election  of  Class  III  Directors",
"Executive  Officers",  "Audit Committee  Report" and "Section 16(a) Beneficial
Ownership  Reporting  Compliance" in the Company's Proxy Statement for its 2003
Annual Meeting of Stockholders.

      The Company has Business Conduct  Guidelines that apply to all Ann Taylor
associates,  including its chief executive  officer,  chief financial  officer,
and  principal   accounting   officer/controller.   A  copy  of  the  Company's
Business  Conduct  Guidelines  is attached  to this Annual  Report on Form 10-K
and  will  also  be  available  at  http://investor.anntaylor.com.  Any  future
                                    -----------------------------
changes or amendments to the Business Conduct  Guidelines,  and any waiver that
applies to the Company's chief executive officer,  chief financial officer,  or
principal   accounting    officer/controller,    will   also   be   posted   on
http://investor.anntaylor.com.


ITEM 11. EXECUTIVE COMPENSATION
-------

      The  information   required  by  this  item  is  incorporated  herein  by
reference  to the Sections  entitled  "Compensation  of  Directors  and Related
Matters",  "Compensation  Committee  Interlocks  and Insider  Participation  in
Compensation  Decisions" and "Executive  Compensation"  in the Company's  Proxy
Statement for its 2003 Annual Meeting of Stockholders.


ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
-------

      The  information   required  by  this  item  is  incorporated  herein  by
reference to the Sections entitled  "Beneficial  Ownership of Common Stock" and
"Equity  Compensation  Plan  Information"  in the Company's Proxy Statement for
its 2003 Annual Meeting of Stockholders.


ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
-------

      The  information   required  by  this  item  is  incorporated  herein  by
reference  to the  Section  entitled  "Compensation  Committee  Interlocks  and
Insider  Participation  in  Compensation  Decisions"  in  the  Company's  Proxy
Statement for its 2003 Annual Meeting of Stockholders.


ITEM 14. CONTROLS AND PROCEDURES
-------

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

                                       23
================================================================================
24

                                    PART IV
                                    -------



 ITEM 15.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K
 --------

   (a)    List of documents filed as part of this Annual Report:

      1.  The  following  consolidated  financial  statements  of the Company
          are filed as part of this Annual Report:

             Independent Auditors'  Report;  Consolidated  Statements of Income
             for the fiscal years ended February 1, 2003, February 2, 2002 and
             February 3, 2001; Consolidated  Balance  Sheets as of February 1,
             2003 and February 2, 2002; Consolidated Statements of Stockholders'
             Equity for the fiscal years ended February  1, 2003,  February  2,
             2002 and February 3, 2001; Consolidated Statements  of Cash  Flows
             for the fiscal  years  ended  February  1, 2003, February 2, 2002
             and  February  3, 2001;  Notes to  Consolidated  Financial
             Statements.


      2.  Schedules  other  than the above  have been  omitted  because  they
          are either not  applicable or the required  information  has been
          disclosed in the consolidated financial statements or notes thereto.

      3.  The exhibits filed as a part of this Annual  Report are listed in the
          exhibit index below.


   (b)    Reports on Form 8-K:

             The Company filed the  following  report on Form 8-K during the
             quarter ended February 1, 2003:

                   Date of Report                            Item(s) Reported
                   --------------                            ----------------
                     1/23/03                                 Item 5 and Item 7

   (c)    Exhibit Index.


EXHIBIT NUMBER
--------------

   3.1     Restated Certificate of Incorporation of the Company. Incorporated by
             reference  to Exhibit  3.1 to the Form 10-Q of the Company for the
             Quarter ended May 1, 1999 filed on June 11, 1999.

   3.1.1   Certificate of Amendment to the Amended and Restated  Certificate of
             Incorporation of the Company, dated May 18, 1999.  Incorporated by
             reference  to Exhibit  3.1 to the Form 10-Q of the Company for the
             Quarter ended May 1, 1999 filed on June 11, 1999.

   3.2     By-Laws of the  Company.  Incorporated  by  reference to Exhibit 3.2
             to the Form 10-Q of the Company for the Quarter ended  November 2,
             1991 filed on December 17, 1991 (Registration No. 33-28522).

   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
             (Registration No. 333-86955).

                                       24
================================================================================
25


EXHIBIT NUMBER
--------------

   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 (Registration No. 333-86955).

   4.3    Rights  Agreement,  dated  as of May  18,  2000,  between  AnnTaylor
             Stores   Corporation  and  Continental   Stock  Transfer  &  Trust
             Company.  Incorporated  by  reference  to Exhibit 4 of Form 8-K of
             the Company filed on May 23, 2000.

  10.1    Lease, dated as of March 17, 1989, between Carven Associates and Ann
             Taylor    concerning   the   West   57th   Street    headquarters.
             Incorporated  by  reference to Exhibit  10.21 to the  Registration
             Statement  of the  Company  and Ann  Taylor  filed on May 3,  1989
             (Registration No. 33-28522).

  10.1.1  First  Amendment to Lease,  dated as of November  14, 1990,  between
             Carven  Associates  and Ann Taylor.  Incorporated  by reference to
             Exhibit  10.17.1  to the  Registration  Statement  of the  Company
             filed on April 11, 1991 (Registration No. 33-39905).

  10.1.2  Second  Amendment to Lease,  dated as of February 28, 1993,  between
             Carven  Associates  and Ann Taylor.  Incorporated  by reference to
             Exhibit  10.17.2 to the Annual  Report on Form 10-K of the Company
             filed on April 29, 1993.

  10.1.3  Extension  and  Amendment  to Lease  dated as of  October  1,  1993,
             between  Carven   Associates  and  Ann  Taylor.   Incorporated  by
             reference to Exhibit  10.11 to the Form 10-Q of Ann Taylor for the
             Quarter ended October 30, 1993 filed on November 26, 1993.

  10.1.4  Modification of Amendment and Extension to Lease,  dated as of April
             14, 1994 between Carven  Associates  and Ann Taylor.  Incorporated
             by reference to Exhibit  10.15.4 to the Annual Report on Form 10-K
             of the Company filed on April 28, 1995.

  10.1.5  Fifth  Amendment  to  Lease,  dated as of March  14,  1995,  between
             Carven  Associates  and Ann Taylor.  Incorporated  by reference to
             Exhibit  10.15.5 to the Annual  Report on Form 10-K of the Company
             filed on April 28, 1995.

  10.1.6  Sixth  Amendment  to Lease,  dated as of January  5,  1996,  between
             Pacific Metropolitan  Corporation and Ann Taylor.  Incorporated by
             reference to Exhibit  10.8.6 to the Annual  Report on Form 10-K of
             the Company filed on April 30, 1998.

  10.1.7  Seventh  Amendment  to  Lease,  dated  as of June 5,  1996,  between
             Pacific Metropolitan  Corporation and Ann Taylor.  Incorporated by
             reference to Exhibit  10.8.7 to the Annual  Report on Form 10-K of
             the Company filed on April 30, 1998.

  10.1.8  Eighth  Amendment to Lease,  undated,  between Pacific  Metropolitan
             Corporation  and Ann Taylor.  Incorporated by reference to Exhibit
             10.8.8 to the Annual  Report on Form 10-K of the Company  filed on
             April 30, 1998.

  10.1.9  Ninth Amendment to Lease,  dated as of May 13, 1997, between Pacific
             Metropolitan   Corporation   and  Ann  Taylor.   Incorporated   by
             reference to Exhibit  10.8.9 to the Annual  Report on Form 10-K of
             the Company filed on April 30, 1998.

  10.1.10 Tenth Amendment to Lease,  dated as of May 21, 1997, between Pacific
             Metropolitan   Corporation   and  Ann  Taylor.   Incorporated   by
             reference to Exhibit  10.8.10 to the Annual Report on Form 10-K of
             the Company filed on April 30, 1998.

                                       25
================================================================================
26

EXHIBIT NUMBER
--------------

   10.1.11 Eleventh  Amendment to Lease,  dated as of May 15,  1998,  between
             Pacific Metropolitan  Corporation and Ann Taylor.  Incorporated by
             reference to Exhibit  10.3.11 to the Annual Report on Form 10-K of
             the Company filed on March 29, 1999.

   10.1.12 Sublease  Agreement,  dated  as  of  February  23,  1999,  between
             Societe Air France  (formerly  known as  Compagnie  Nationale  Air
             France)  and Ann  Taylor.  Incorporated  by  reference  to Exhibit
             10.2.12 to the Annual  Report on Form 10-K of the Company filed on
             April 18, 2000.

   10.2    Tax  Sharing  Agreement,  dated as of July  13,  1989,  between  the
             Company  and Ann  Taylor.  Incorporated  by  reference  to Exhibit
             10.24 to  Amendment  No. 2 to the  Registration  Statement  of the
             Company and Ann Taylor  filed on July 13, 1989  (Registration  No.
             33-28522).

  +10.3    The AnnTaylor  Stores  Corporation  1992 Stock Option and Restricted
             Stock and Unit Award  Plan,  Amended  and  Restated as of February
             23, 1994  ("1992  Plan").  Incorporated  by  reference  to Exhibit
             10.15 to the Annual  Report on Form 10-K of the  Company  filed on
             May 1, 1997.

  +10.3.1  Amendment  to the  AnnTaylor  Stores  Corporation  1992  Plan,  as
             approved  by  stockholders  on  June  18,  1997.  Incorporated  by
             reference  to Exhibit  10.15.1 to the Form 10-Q of the Company for
             the Quarter ended August 2, 1997 filed on September 12, 1997.

  +10.3.2  Amendment to the AnnTaylor  Stores  Corporation 1992 Plan dated as
             of January 16,  1998.  Incorporated  by reference to Exhibit 10 of
             Form 8-K of the Company filed on March 12, 1998.

  +10.3.3  Amendment to the AnnTaylor  Stores  Corporation 1992 Plan dated as
             of May 12, 1998.  Incorporated  by reference to Exhibit 10.16.3 to
             the Form 10-Q of the Company  for the Quarter  ended April 2, 1998
             filed on June 16, 1998.

  +10.3.4  Amendment to the AnnTaylor  Stores  Corporation 1992 Plan dated as
             of March 10, 2000.  Incorporated  by  reference to Exhibit  10.8.4
             to the Annual  Report on Form 10-K of the  Company  filed on April
             18, 2000.

 *+10.4    The AnnTaylor  Stores  Corporation  2000 Stock Option and Restricted
             Stock Award Plan (the "2000 Plan").

  +10.4.1  First  Amendment  to the 2000  Plan,  adopted  January  29,  2002.
             Incorporated  by reference to Exhibit 10.18.1 to the Annual Report
             on Form 10-K of the Company filed on April 4, 2002.

  +10.5    AnnTaylor Stores  Corporation 2002 Stock Option and Restricted Stock
             and Unit Award Plan.  Incorporated  by  reference  to Exhibit 10.9
             to the Annual  Report on Form 10-K of the  Company  filed on April
             4, 2002.

  +10.6    AnnTaylor  Stores  Corporation   Amended  and  Restated   Management
             Performance  Compensation  Plan,  as approved by  stockholders  on
             June 18, 1997.  Incorporated  by reference to Exhibit 10.16 to the
             Form 10-Q of the  Company  for the  Quarter  ended  August 2, 1997
             filed on September 12, 1997.

  +10.6.1  Amendment  to  the  AnnTaylor  Stores   Corporation   Amended  and
             Restated  Management  Performance  Compensation  Plan  dated as of
             March 12, 1998.  Incorporated  by reference to Exhibit  10.17.1 to
             the Annual  Report on Form 10-K of the Company  filed on April 30,
             1998.


                                       26
================================================================================
27


EXHIBIT NUMBER
--------------

  +10.6.2  Amendment  to  the  AnnTaylor  Stores   Corporation   Amended  and
             Restated  Management  Performance  Compensation  Plan, dated as of
             March 10, 2000.  Incorporated  by  reference to Exhibit  10.9.2 to
             the Annual  Report on Form 10-K of the Company  filed on April 18,
             2000.

  +10.7  AnnTaylor Stores Corporation  Deferred  Compensation Plan ("Deferred
             Compensation  Plan").  Incorporated  by reference to Exhibit 10.33
             to the Annual  Report on Form 10-K of the  Company  filed on April
             28, 1995.

  +10.7.1  Amendment  to the  Deferred  Compensation  Plan as approved by the
             Board of Directors on August 11, 1995.  Incorporated  by reference
             to  Exhibit  10.33.1  to the  Form  10-Q  of the  Company  for the
             Quarter ended July 29, 1995 filed on September 11, 1995.

  +10.7.2  Amendment  to the  Deferred  Compensation  Plan,  effective  as of
             January 1, 2002.  Incorporated  by reference to Exhibit 10.11.2 to
             the Annual  Report on Form 10-K of the  Company  filed on April 4,
             2002.

   10.8  Amended and Restated Credit  Agreement,  dated as of April 30, 2001,
             among  AnnTaylor,  Inc.,  as Borrower,  Bank of America,  N.A., as
             Administrative   Agent,  The  CIT  Group/Business   Credit,  Inc.,
             Firstar   Bank,   N.A.,   and   Transamerica    Business   Capital
             Corporation,  as  Co-Agents,  The Chase  Manhattan  Bank and First
             Union National Bank, as Syndication  Agents,  Fleet National Bank,
             as  Documentation  Agent,  and Bank of  America,  N.A.,  The Chase
             Manhattan  Bank,  and First Union  National Bank, as Issuing Banks
             and the Lenders from time to time party thereto.  Incorporated  by
             reference  to Exhibit  10.18 to the Form 10-Q of the  Company  for
             the Quarter ended May 5, 2001 filed on June 18, 2001.

   10.8.1  Amendment  No. 1 to Credit  Agreement,  dated as of  December  20,
             2001, by and among  AnnTaylor,  Inc.,  the  Guarantors and Bank of
             America,  N.A.,  as  Administrative  Agent for each of the Lenders
             pursuant to the Credit  Agreement.  Incorporated  by  reference to
             Exhibit 10.1 on Form 8-K of the Company filed on January 10, 2002.

   10.8.2  Amendment  No. 2 to the Credit  Agreement,  dated as of August 29,
             2002, by and among  AnnTaylor,  Inc.,  the  Guarantors and Bank of
             America,  N.A.,  as  Administrative  Agent for each of the Lenders
             pursuant to the Credit  Agreement.  Incorporated  by  reference to
             Exhibit  10.1 on Form 8-K of the  Company  filed on  September  4,
             2002.

  +10.9  AnnTaylor Stores Corporation  Long-Term Cash Incentive  Compensation
             Plan, as approved by stockholders  on June 17, 1998.  Incorporated
             by  reference  to  Exhibit A to the Proxy  Statement  dated May 1,
             1998 filed on May 6, 1998.

  +10.9.1  Amendment  to the  AnnTaylor  Stores  Corporation  Long-Term  Cash
             Incentive   Compensation   Plan,  dated  as  of  March  10,  2000.
             Incorporated  by reference to Exhibit 10.16.1 to the Annual Report
             on Form 10-K of the Company filed on April 18, 2000.

  +10.10   AnnTaylor Stores  Corporation  Special Severance Plan, dated as of
             March 10, 2000.  Incorporated  by  reference  to Exhibit  10.18 to
             the Annual  Report on Form 10-K of the Company  filed on April 18,
             2000.

                                       27
================================================================================
28

EXHIBIT NUMBER
--------------

   +10.11   Employment  Agreement  dated as of  February  1,  1994  between  the
             Company and Sally  Frame  Kasaks.  Incorporated  by  reference  to
             Exhibit  10.8 to the  Form  10-Q of the  Company  for the  Quarter
             ended October 29, 1994 filed on December 12, 1994.

   +10.12   Employment  Agreement,  dated as of January  29,  2002,  between the
             Company and J.  Patrick  Spainhour.  Incorporated  by reference to
             Exhibit  10.5 to the  Annual  Report on Form  10-K of the  Company
             filed on April 4, 2002.

   +10.13   Employment  Agreement,  dated  as of March 7,  2001,  between  the
             Company  and Barry  Erdos  ("Erdos  Agreement").  Incorporated  by
             reference  to Exhibit  10.17 to the Annual  Report on Form 10-K of
             the Company filed on April 5, 2001.

   +10.13.1 Amendment,  dated  as of June 1,  2001,  to the  Erdos  Agreement.
             Incorporated  by reference to Exhibit  10.17.1 to the Form 10-Q of
             the Company  for the  Quarter  ended May 5, 2001 filed on June 18,
             2001.

   +10.13.2 Amendment  No. 2,  dated as of  November  25,  2001,  to the Erdos
             Agreement.  Incorporated  by reference  to Exhibit  10.19.2 to the
             Annual Report on Form 10-K of the Company filed on April 4, 2002.

   +10.14   Employment  Agreement,  dated  as of April  24,  2001,  between  the
             Company and Kim Roy ("Roy  Agreement").  Incorporated by reference
             to Exhibit  10.19 to the Form 10-Q of the  Company for the Quarter
             ended May 5, 2001 filed on June 18, 2001.

   +10.14.1 Amendment  No.  1,  dated  as of  November  25,  2001  to the  Roy
             Agreement.  Incorporated  by reference  to Exhibit  10.20.1 to the
             Annual Report on Form 10-K of the Company filed on April 4, 2002.

   +10.15   Employment  Agreement,  dated as of May 3, 2001, between the Company
             and Katherine Lawther Krill ("Krill  Agreement").  Incorporated by
             reference  to Exhibit  10.20 to the Form 10-Q of the  Company  for
             the Quarter ended May 5, 2001 filed on June 18, 2001.

   +10.15.1 Amendment  No. 1,  dated as of  November  25,  2001,  to the Krill
             Agreement.  Incorporated  by reference  to Exhibit  10.21.1 to the
             Annual Report on Form 10-K of the Company filed on April 4, 2002.

   *14      Business Conduct Guidelines.

   *21      Subsidiaries of the Company.

   *23      Consent of Deloitte & Touche LLP.

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

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

*  Filed electronically herewith.
+  Management contract or compensatory plan or arrangement.

                                       28
================================================================================
29

                                  SIGNATURES
                                  ----------


      Pursuant  to the  requirements  of Section 13 or 15(d) 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


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

Date: March 14, 2003
      --------------------

    Pursuant to the  requirements  of the Securities  Exchange Act of 1934, this
report  has  been  signed  below  by the  following  persons  on  behalf  of the
registrant and in the capacities and on the dates indicated.


/s/    J. Patrick Spainhour   Chairman, Chief Executive         March 14, 2003
---------------------------      Officer and Director           --------------
       J. Patrick Spainhour                                         Date


/s/    Barry Erdos            Senior Executive Vice President,  March 14, 2003
---------------------------    Chief Operating Officer          --------------
       Barry Erdos             and Director                         Date


/s/    James M. Smith         Senior Vice President,           March 14, 2003
---------------------------    Chief Financial Officer          --------------
       James M. Smith          and Treasurer                        Date


/s/    Sallie A. DeMarsilis   Vice President and Controller    March 14, 2003
---------------------------                                    --------------
       Sallie A. DeMarsilis                                         Date


/s/    Gerald S. Armstrong    Director                         March 14, 2003
---------------------------                                    --------------
       Gerald S. Armstrong                                          Date


/s/    James J. Burke, Jr.     Director                         March 14, 2003
---------------------------                                    --------------
       James J. Burke, Jr.                                          Date


/s/    Wesley E. Cantrell      Director                         March 14, 2003
---------------------------                                    --------------
       Wesley E. Cantrell                                           Date


/s/    Robert C. Grayson      Director                         March 14, 2003
---------------------------                                    --------------
       Robert C. Grayson                                            Date


/s/    Ronald W. Hovsepian    Director                         March 14, 2003
---------------------------                                    --------------
       Ronald W. Hovsepian                                          Date


/s/    Rochelle B. Lazarus    Director                         March 14, 2003
---------------------------                                    --------------
       Rochelle B. Lazarus                                          Date


/s/    Hanne M. Merriman      Director                         March 14, 2003
---------------------------                                    --------------
       Hanne M. Merriman                                            Date


                                       29

================================================================================
30

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



I, J. Patrick Spainhour, certify that:

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

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

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

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

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

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

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

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

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

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

6. The registrant's other certifying officer and I have indicated in this
   annual report whether there were significant changes in internal controls or
   in other factors that could significantly affect internal controls subsequent
   to the date of our most recent evaluation, including any corrective actions
   with regard to significant deficiencies and material weaknesses.




Date:     March 14, 2003               /s/J. Patrick Spainhour
          --------------               -----------------------
                                          J. Patrick Spainhour
                                          Chairman and Chief Executive
                                          Officer

                                       30
================================================================================
31

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



I, James M. Smith, certify that:

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

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

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

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

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

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

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

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

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

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

6. The registrant's other certifying officer and I have indicated in this
   annual report whether there were significant changes in internal controls or
   in other factors that could significantly affect internal controls subsequent
   to the date of our most recent evaluation, including any corrective actions
   with regard to significant deficiencies and material weaknesses.




Date:  March 14, 2003                  /s/ James M. Smith
       --------------                  ------------------
                                           James M. Smith
                                           Senior Vice President,
                                           Chief Financial Officer and
                                           Treasurer

                                       31

================================================================================
32


                         ANNTAYLOR STORES CORPORATION
                         ----------------------------
                  INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
                  ------------------------------------------




                                                          PAGE NO.
                                                          --------

Independent Auditors' Report.............................    33

Consolidated Financial Statements:

     Consolidated Statements of Income for
       the fiscal years ended
       February 1, 2003, February 2, 2002
       and February 3, 2001..............................    34

     Consolidated Balance Sheets as of
       February 1, 2003 and February 2, 2002.............    35

     Consolidated Statements of Stockholders'
       Equity for the fiscal years ended
       February 1, 2003, February 2, 2002
       and February 3, 2001.............................     36

     Consolidated Statements of Cash Flows
       for the fiscal years ended
       February 1, 2003, February 2, 2002
       and February 3, 2001.............................     37

     Notes to Consolidated Financial Statements.........     38

                                       32

================================================================================
33

                         INDEPENDENT AUDITORS' REPORT
                         ----------------------------



To the Stockholders of
   ANNTAYLOR STORES CORPORATION:

      We have audited the  accompanying  consolidated  financial  statements of
AnnTaylor Stores  Corporation and its subsidiaries,  listed in the accompanying
index.  These  financial  statements  are the  responsibility  of the Company's
management.  Our  responsibility  is to express  an opinion on these  financial
statements based on our audits.

      We conducted our audits in accordance with auditing  standards  generally
accepted  in the United  States of America.  Those  standards  require  that we
plan and perform the audit to obtain  reasonable  assurance  about  whether the
financial  statements  are free of  material  misstatement.  An audit  includes
examining,  on a test basis,  evidence  supporting the amounts and  disclosures
in the financial  statements.  An audit also includes  assessing the accounting
principles  used  and  significant  estimates  made by  management,  as well as
evaluating the overall financial  statement  presentation.  We believe that our
audits provide a reasonable basis for our opinion.

      In our opinion,  such consolidated  financial  statements present fairly,
in all  material  respects,  the  financial  position  of the  Company  and its
subsidiaries  at  February  1, 2003 and  February  2, 2002 and the  results  of
their  operations  and their cash flows for each of the three  fiscal  years in
the period ended  February 1, 2003 in  conformity  with  accounting  principles
generally accepted in the United States of America.

      As  discussed in Note 1 to the  consolidated  financial  statements,  the
Company  changed its method of accounting  for goodwill to conform to Statement
of Financial Accounting Standards No. 142.


/s/  DELOITTE & TOUCHE LLP


Deloitte & Touche LLP
New York, New York
February 28, 2003


                                       33

================================================================================
34


                           ANNTAYLOR STORES CORPORATION
                           ----------------------------
                        CONSOLIDATED STATEMENTS OF INCOME
                        ---------------------------------
         FOR THE FISCAL YEARS ENDED FEBRUARY 1, 2003, FEBRUARY 2, 2002 AND
                               FEBRUARY 3, 2001






                                         FISCAL YEARS ENDED
                                ---------------------------------------
                                 FEBRUARY 1,   FEBRUARY 2,  FEBRUARY 3,
                                    2003           2002        2001
                                 ----------   ----------   ----------
                               (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

Net sales ....................   $1,380,966   $1,299,573   $1,232,776

Cost of sales ................      633,473      651,808      622,036
                                 ----------   ----------   ----------
Gross margin .................      747,493      647,765      610,740
Selling, general and
    administrative expenses ..      612,479      576,584      501,460
Amortization of goodwill .....         --         11,040       11,040
                                 ----------   ----------   ----------
Operating income .............      135,014       60,141       98,240
Interest income ..............        3,279        1,390        2,473
Interest expense .............        6,886        6,869        7,315
                                 ----------   ----------   ----------
Income before income taxes ...      131,407       54,662       93,398
Income tax provision .........       51,249       25,557       41,035
                                 ----------   ----------   ----------
    Net income ...............   $   80,158   $   29,105   $   52,363
                                 ==========   ==========   ==========


    Basic earnings per share..   $     1.81   $     0.67   $     1.22
                                 ==========   ==========   ==========
    Diluted earnings per share   $     1.72   $     0.67   $     1.17
                                 ==========   ==========   ==========




          See accompanying notes to consolidated financial statements.

                                       34

================================================================================
35

                          ANNTAYLOR STORES CORPORATION
                          ----------------------------
                          CONSOLIDATED BALANCE SHEETS
                          ---------------------------
                     FEBRUARY 1, 2003 AND FEBRUARY 2, 2002





                                                      FEBRUARY 1,    FEBRUARY 2,
                                                          2003           2002
                                                      ----------    -----------
                       ASSETS                            (IN THOUSANDS, EXCEPT
                                                           PER SHARE AMOUNTS)
Current assets
  Cash and cash equivalents .......................   $  212,821    $    30,037
  Accounts receivable, net ........................       10,367         65,598
  Merchandise inventories .........................      185,484        180,117
  Prepaid expenses and other current assets........       46,599         50,314
                                                      ----------    -----------
      Total current assets ........................      455,271        326,066
Property and equipment, net .......................      247,115        250,735
Goodwill, net .....................................      286,579        286,579
Deferred financing costs, net .....................        4,170          5,044
Other assets ......................................       17,691         14,742
                                                      ----------    -----------
      Total assets ................................   $1,010,826    $   883,166
                                                      ==========    ===========

        LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
  Accounts payable ................................   $   57,058    $    52,011
  Accrued salaries and bonus ......................       27,567         12,121
  Accrued tenancy .................................       10,808         10,151
  Gift certificates and merchandise
         credits redeemable .......................       25,637         21,828
  Accrued expenses ................................       30,125         37,907
  Current portion of long-term debt ...............          ---          1,250
                                                      ----------    -----------
      Total current liabilities ...................      151,195        135,268
Long-term debt, net ...............................      121,652        118,280
Deferred lease costs and other liabilities ........       23,561         17,489

Stockholders' equity
  Common stock, $.0068 par value;
    120,000,000 shares authorized;
    48,932,860 and 48,275,957
    shares issued, respectively ...................          332            328
  Additional paid-in capital ......................      500,061        484,582
  Retained earnings ...............................      296,113        218,600
  Deferred compensation on restricted stock .......       (3,968)        (9,296)
                                                      ----------    -----------
                                                         792,538        694,214
      Treasury stock, 4,050,972 and
         4,210,232 shares
         respectively, at cost ....................      (78,120)       (82,085)
                                                      ----------    -----------
      Total stockholders' equity ..................      714,418        612,129
                                                      ----------    -----------
      Total liabilities and stockholders' equity ..   $1,010,826    $   883,166
                                                      ==========    ===========




            See accompanying notes to consolidated financial statements.


                                       35
================================================================================
36


                          ANNTAYLOR STORES CORPORATION
                          ----------------------------
                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                -----------------------------------------------
        FOR THE FISCAL YEARS ENDED FEBRUARY 1, 2003, FEBRUARY 2, 2002 AND
                                FEBRUARY 3, 2001
                                 (IN THOUSANDS)




                                          COMMON STOCK      ADDITIONAL               RESTRICTED            TREASURY
                                       ------------------    PAID-IN    RETAINED       STOCK          -------------------
                                       SHARES      AMOUNT    CAPITAL    EARNINGS       AWARDS         SHARES      AMOUNT
                                       ------   ---------   ---------   --------     ---------        -----    ---------
                                                                                         
Balance at January 29, 2000 .....      47,397   $     322   $ 470,307   $137,623    $  (2,246)       4,542    $ (90,384)
Net income ......................         ---         ---         ---     52,363          ---          ---          ---
Exercise of stock options and
   related tax benefit ..........         165           1       2,912        ---          ---          ---          ---
Activity related to common
   stock issued as employee
   incentives ...................          27        --           144        ---          523          (24)         434
Issuance of common stock pursuant
   to Associate Discount Stock
   Purchase Plan ................         162           1       2,030         (1)         ---          ---          ---
                                       ------   ---------   ---------   --------     ---------        -----    ---------

Balance at February 3, 2001 .....      47,751         324     475,393    189,985       (1,723)       4,518      (89,950)
Net income ......................         ---         ---         ---     29,105          ---          ---          ---
Exercise of stock options and
   related tax benefit ..........         264           2       4,535       (431)         ---          (57)       1,386
Activity related to common
   stock issued as employee
   incentives ...................         156           1       2,941        (59)      (7,573)        (251)       6,479
Issuance of common stock pursuant
   to Associate Discount Stock
   Purchase Plan ................         105           1       1,713        ---          ---          ---          ---
                                       ------   ---------   ---------   --------     ---------        -----    ---------

Balance at February 2, 2002 .....      48,276         328     484,582    218,600       (9,296)       4,210      (82,085)
Net income ......................         ---         ---         ---     80,158          ---          ---          ---
Exercise of stock options and
   related tax benefit ..........         387           2       9,504     (2,768)         ---         (314)       8,039
Activity related to common
   stock issued as employee
   incentives ...................         142           1       3,616        123        5,328          155       (4,074)
Issuance of common stock pursuant
   to Associate Discount Stock
   Purchase Plan ................         128           1       2,359        ---          ---          ---          ---
                                       ------   ---------   ---------   --------     ---------       -----    ---------
Balance at February 1, 2003 .....      48,933   $     332   $ 500,061   $296,113    $  (3,968)       4,051    $ (78,120)
                                       ======   =========   =========   ========     =========       =====    =========







              See accompanying notes to consolidated financial statements.


                                       36
================================================================================
37

                          ANNTAYLOR STORES CORPORATION
                          ----------------------------
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                     -------------------------------------
        FOR THE FISCAL YEARS ENDED FEBRUARY 1, 2003, FEBRUARY 2, 2002 AND
                                FEBRUARY 3, 2001


                                                                    FISCAL YEARS ENDED
                                                         --------------------------------------------
                                                         FEBRUARY 1,    FEBRUARY 2,       FEBRUARY 3,
                                                             2003         2002                2001
                                                         ---------      ---------         ---------
                                                                        (IN THOUSANDS)
Operating activities:
                                                                                 
   Net income ........................................   $  80,158    $  29,105           $  52,363
   Adjustments to reconcile net income to net cash
     provided by operating activities
       Amortization of deferred compensation .........       5,931        1,841               1,133
       Amortization of goodwill ......................         ---       11,040              11,040
       Deferred income taxes .........................      12,008       (5,115)             (3,863)
       Depreciation and amortization .................      47,687       43,529              35,033
       Gain on sale of proprietary credit card .......      (2,095)         ---                 ---
       Loss on disposal and write-down of property
           and equipment .............................       1,384        9,483               1,884
       Non-cash interest .............................       4,261        4,140               4,247
       Provision for loss on accounts receivable .....         ---        1,443               1,154
       Tax benefit from exercise of stock options ....       3,548          981                 797
       Changes in assets and liabilities:
         Accounts receivable .........................        (475)      (8,750)               (457)
         Merchandise inventories .....................      (5,367)      (9,486)            (30,605)
         Prepaid expenses and other current assets ...        (898)       6,948
                                                                                            (12,106)
         Other non-current assets and liabilities, net      (4,272)      (2,303)             (3,918)
         Accounts payable and accrued expenses .......      17,177       (4,277)             20,721
                                                         ---------    ---------           ---------
   Net cash provided by operating activities .........     159,047       78,579              77,422
                                                         ---------    ---------           ---------
Investing activities:
   Proceeds from sale of proprietary credit card .....      57,800          ---                 ---
   Purchases of property and equipment ...............     (45,450)     (83,693)            (83,310)
                                                         ---------    ---------           ---------
   Net cash provided (used) by investing activities ..      12,350      (83,693)            (83,310)
                                                         ---------    ---------           ---------
Financing activities:
   Issuance of common stock pursuant to Associate
    Discount Stock Purchase Plan .....................       2,359        1,714               2,030
   Payment of financing costs ........................         (15)      (1,583)                (45)
   Payments on mortgage ..............................      (1,250)      (1,401)             (1,300)
   Proceeds from exercise of stock options ...........      10,293        4,459               2,084
                                                         ---------    ---------           ---------
   Net cash provided by financing activities .........      11,387        3,189               2,769
                                                         ---------    ---------           ---------
Net increase (decrease) in cash ......................     182,784       (1,925)             (3,119)
Cash, beginning of year ..............................      30,037       31,962              35,081
                                                         ---------    ---------           ---------
Cash, end of year ....................................   $ 212,821    $  30,037           $  31,962
                                                         =========    =========           =========
Supplemental disclosures of cash flow information:
   Cash paid during the year for interest ............   $   1,307    $   2,504           $   2,418
                                                         =========    =========           =========
   Cash paid during the year for income taxes ........   $  40,088    $  19,170           $  43,393
                                                         =========    =========           =========



          See accompanying notes to consolidated financial statements.

                                       37

================================================================================
38

                          ANNTAYLOR STORES CORPORATION
                          ----------------------------
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  ------------------------------------------



1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      The Company is a leading  national  specialty  retailer of better quality
women's apparel,  shoes and accessories  sold principally  under the Ann Taylor
and Ann Taylor Loft brand names.  Its principal  market  consists of the United
States.  The Company sells its products through  traditional  retail stores and
over the Internet through its Online Store.


BASIS OF PRESENTATION

      The consolidated  financial  statements include the accounts of AnnTaylor
Stores Corporation (the "Company") and its subsidiaries,  including  AnnTaylor,
Inc.  ("Ann  Taylor").  The  Company  has no  material  assets  other  than the
common stock of Ann Taylor and conducts no business  other than the  management
of  Ann  Taylor.   All   intercompany   accounts   have  been   eliminated   in
consolidation.


FISCAL YEAR

      The Company  follows  the  standard  fiscal year of the retail  industry,
which is a 52-or 53-week  period  ending on the Saturday  closest to January 31
of the following  calendar year. All fiscal years  presented  include 52 weeks,
except the fiscal year ended February 3, 2001, which included 53 weeks.


USE OF ESTIMATES

      The  preparation of financial  statements in conformity  with  accounting
principles  generally  accepted  in  the  United  States  of  America  requires
Management to make estimates and  assumptions  that affect the reported  amount
of  assets  and   liabilities   and   disclosures  of  contingent   assets  and
liabilities at the date of the financial  statements  and the reported  amounts
of revenue and expenses  during the  reporting  period.  Actual  results  could
differ from these estimates.


REVENUE RECOGNITION

      The  Company  records  revenue as  merchandise  is sold to  clients.  The
Company's  policy with  respect to gift  certificates  is to record  revenue as
the  certificates  are redeemed  for  merchandise.  Prior to their  redemption,
the  certificates  are  recorded as a  liability.  Amounts  related to shipping
and  handling  billed to  clients  in a sales  transaction  are  classified  as
revenue  and the costs  related to  shipping  product to  clients  (billed  and
unbilled)  are  classified  as cost  of  goods  sold.  Reserves  for  estimated
discounts, returns and allowances are provided when sales are recorded.


CASH AND CASH EQUIVALENTS

      Cash and  short-term  highly liquid  investments  with original  maturity
dates of three months or less are considered cash or cash equivalents.


MERCHANDISE INVENTORIES

      Merchandise  inventories  are  valued  at the  lower of  average  cost or
market, at the individual item level.


                                       38
================================================================================
39


                         ANNTAYLOR STORES CORPORATION
                         ----------------------------
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
            -------------------------------------------------------



1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

COST OF SALES

      Cost of sales is  comprised  of direct  inventory  costs for  merchandise
sold,  including all costs to transport  merchandise from third party suppliers
to the Company's distribution center.


STORE PRE-OPENING COSTS

      Non-capital expenditures,  such as advertising and payroll costs incurred
prior to the  opening of a new store are  charged to expense in the period they
are incurred.


PROPERTY AND EQUIPMENT

      Property  and   equipment   are  recorded  at  cost.   Depreciation   and
amortization  are  computed  on  a  straight-line   basis  over  the  following
estimated useful lives:

     Building............................40 years
     Leasehold improvements..............3-10 years or term of lease, if shorter
     Furniture, fixtures and equipment...2-10 years
     Software............................5 years


DEFERRED RENT OBLIGATIONS

      Rent expense under  non-cancelable  operating  leases with scheduled rent
increases and landlord  incentives is accounted  for on a  straight-line  basis
over the lease term.  The excess of  straight-line  rent expense over scheduled
payment amounts and landlord incentives is recorded as a deferred liability.


DEFERRED FINANCING COSTS

      Deferred  financing  costs are being  amortized using the interest method
over the term of the  related  debt.  Accumulated  amortization  at February 1,
2003 and February 2, 2002 was $4,458,000 and $3,569,000, respectively.


FINANCE SERVICE CHARGE INCOME

      Income from finance  service  charges  relating to customer  receivables,
which is deducted from selling, general and administrative  expenses,  amounted
to  $1,820,000,  $9,354,000  and  $8,614,000 in Fiscal 2002,  Fiscal 2001,  and
Fiscal 2000, respectively.

      On  February  4, 2002,  the  Company  sold its  proprietary  credit  card
portfolio to World  Financial  Network  National Bank.  The associated  gain of
$2,095,000 is reported in selling,  general and administrative  expenses in the
Consolidated  Statements of Income.  In connection  with the sale,  the Company
contracted  with Alliance Data Systems  ("ADS") to provide private label credit
card  services to  proprietary  Ann Taylor  credit card  clients.  ADS pays the
Company a percentage of all collected finance charges.

                                       39

================================================================================
40

                         ANNTAYLOR STORES CORPORATION
                         ----------------------------
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
            -------------------------------------------------------



1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

GOODWILL AND OTHER LONG-LIVED ASSETS

     The Company  acquired Ann Taylor in a leveraged buyout in 1989. As a result
of that  transaction,  $380,250,000,  representing  the excess of the  allocated
purchase price over the fair value of the Company's net assets,  was recorded as
goodwill and has been  amortized  on a  straight-line  basis  through the end of
Fiscal  2001  using an assumed 40 year  life.  In  addition,  as a result of the
September 1996 acquisition of the operations that became the Company's  sourcing
division,  the Company recorded  goodwill of $38,430,000 that has been amortized
on a straight-line basis through the end of Fiscal 2001 using an assumed 25 year
life. The Company adopted Statement of Financial Accounting Standards ('"SFAS"')
No. 142,  "Goodwill and Other  Intangible  Assets" on February 3, 2002. SFAS No.
142 requires  that ratable  amortization  of goodwill be replaced  with periodic
tests of the goodwill's  impairment.  The Company performed  impairment  testing
which  considered  the Company's net  discounted  future cash flows to determine
whether an  impairment  charge  related to the carrying  value of the  Company's
recorded goodwill was necessary, and concluded that there was no such impairment
loss at February 1, 2003. This will be reevaluated  annually, or more frequently
if necessary,  using similar testing. 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.

     Net Income and earnings per share for Fiscal 2001 and Fiscal 2000, adjusted
to exclude the after-tax effect of goodwill amortization, are as follows:

                                                       FISCAL YEARS ENDED
                                                    ------------------------
                                                    FEBRUARY 2,  FEBRUARY 3,
                                                       2002         2001
                                                      -------       -------
                                                     (IN THOUSANDS, EXCEPT
                                                       PER SHARE AMOUNTS)

Reported net income ..........................       $29,105       $52,363
Goodwill amortization ........................        10,645        10,642
                                                     -------       -------
Adjusted net income ..........................       $39,750       $63,005
                                                     =======       =======

Basic earnings per share:
 As reported .................................       $  0.67       $  1.22
 Goodwill amortization .......................          0.25          0.25
                                                     -------       -------
 Adjusted basic earnings per share ...........       $  0.92       $  1.47
                                                     =======       =======

Diluted earnings per share:
 As reported .................................       $  0.67       $  1.17
 Goodwill amortization .......................          0.23          0.23
                                                     -------       -------
 Adjusted diluted earnings per share .........       $  0.90       $  1.40
                                                     =======       =======



ADVERTISING

      Costs  associated  with the production of  advertising,  such as printing
and  other   costs,   are   expensed  as  incurred.   Costs   associated   with
communicating  advertising  that has been  produced,  such as magazine ads, are
expensed  when  the  advertising  first  takes  place.  Costs  of  direct  mail
catalogs and postcards are expensed  when the  advertising  arrives in clients'
homes.  Advertising  costs were  $30,600,000,  $34,000,000  and  $32,000,000 in
Fiscal 2002, 2001 and 2000, respectively.


                                       40
================================================================================
41

                         ANNTAYLOR STORES CORPORATION
                         ----------------------------
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
            -------------------------------------------------------


1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

STOCK-BASED AWARDS

      The Company  accounts  for  stock-based  awards and  employees'  purchase
rights under the 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 (see Note 8). Had  compensation  costs
of option awards and employees'  purchase rights been  determined  under a fair
value   alternative   method  as  stated  in  SFAS  No.  148   "Accounting  for
Stock-Based  Compensation  - Transition  and  Disclosure,  an amendment of FASB
Statement  No.  123",  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  expenses  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.  See Note 8 for
the weighted  average  assumptions used in determining the fair value of option
grants.

                                               FISCAL YEARS ENDED
                                       ---------------------------------------
                                       FEBRUARY 1,   FEBRUARY 2,   FEBRUARY 3,
                                          2003          2002           2001
                                       ----------    ----------    ----------
                                   (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

Net income:
  As reported ......................   $   80,158    $   29,105    $   52,363
  Deduct: Total stock-based employee
    compensation expense determined
    under fair value based method
    for all awards, net of
    related tax effects ............       (3,790)       (3,514)       (2,535)
                                       ----------    ----------    ----------
  Pro forma ........................   $   76,368    $   25,591    $   49,828
                                       ==========    ==========    ==========


Basic earnings per share:
  As reported ......................   $     1.81    $     0.67    $     1.22
                                       ==========    ==========    ==========
  Pro forma ........................   $     1.73    $     0.59    $     1.16
                                       ==========    ==========    ==========
Diluted earnings per share:
  As reported ......................   $     1.72    $     0.67    $     1.17
                                       ==========    ==========    ==========
  Pro forma ........................   $     1.64    $     0.59    $     1.12
                                       ==========    ==========    ==========


 DEFERRED COMPENSATION

      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  expenses  over the vesting  period of the
stock award.


INCOME TAXES

      The Company  accounts for income taxes in  accordance  with 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.  No valuation  allowance has
been provided for deferred tax assets,  since  management  anticipates that the
full amount of these assets will be realized in the future.


                                       41
================================================================================
42

                         ANNTAYLOR STORES CORPORATION
                         ----------------------------
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
            -------------------------------------------------------



1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

INCOME TAXES (CONTINUED)

Under the asset and liability  method,  deferred tax assets and liabilities are
recognized,  and income or expense is recorded,  for the  estimated  future tax
consequences  attributable  to  differences  between  the  financial  statement
carrying  amounts of existing assets and  liabilities and their  respective tax
bases. The Company and its domestic  subsidiaries  file a consolidated  Federal
income tax  return,  while the  Company's  foreign  subsidiaries  file in their
respective local jurisdictions.


SEGMENTS

      The Company's  brands have been aggregated  into one reportable  segment,
given the  similarity of the economic  characteristics  between the  operations
represented by its brands.


COMPREHENSIVE INCOME

      SFAS No.  130,  "Comprehensive  Income",  requires  the  presentation  of
comprehensive   income,   in  addition  to  the  existing   income   statement.
Comprehensive  income is defined as the change in equity  during a period  from
transactions  and other events,  excluding  changes  resulting from investments
by owners and  distributions to owners.  For all years presented,  there are no
material  items   requiring   separate   disclosure  in  accordance  with  this
statement.


RECLASSIFICATION

      Certain  Fiscal 2001 and Fiscal 2000  amounts have been  reclassified  to
conform to the Fiscal 2002 presentation.


RECENT ACCOUNTING PRONOUNCEMENTS

      Effective  February 3, 2002 the Company  adopted SFAS No. 142,  "Goodwill
and  Other   Intangible   Assets".   SFAS  No.  142   requires   that   ratable
amortization  of goodwill be replaced by periodic tests for  impairment  within
six months of the date of adoption,  and then on a periodic  basis  thereafter.
Based  on  the  impairment  testing  performed  in  February  2003,  management
determined  that  there was no  impairment  loss  related  to the net  carrying
value of the Company's recorded goodwill.

      In July 2001,  the  Financial  Accounting  Standards  Board (the  "FASB")
issued SFAS No.  143,  "Accounting  for Asset  Retirement  Obligations",  which
provides  accounting  requirements for retirement  obligations  associated with
tangible  long-lived  assets.  SFAS  No.  143 is  effective  for  fiscal  years
beginning  after  June 15,  2002.  The  adoption  of SFAS No. 143 has not had a
significant impact on the Company's consolidated financial statements.

                                       42

================================================================================
43

                         ANNTAYLOR STORES CORPORATION
                         ----------------------------
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
            -------------------------------------------------------



1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

RECENT ACCOUNTING PRONOUNCEMENTS (CONTINUED)

      In  August  2001,  the FASB  issued  SFAS No.  144,  "Accounting  for the
Impairment  or  Disposal  of  Long-Lived  Assets".   This  statement  addresses
accounting and reporting for the  impairment or disposal of long-lived  assets,
other  than  goodwill,  including  discontinued  operations.  SFAS  No.  144 is
effective for fiscal years  beginning  after December 15, 2001.  Management has
determined  that  the  adoption  of  SFAS  No.  144 has  had no  impact  on the
Company's consolidated financial statements.

      In  April  2002,  the  FASB  issued  SFAS No.  145,  "Rescission  of FASB
Statements  No.  4,  44,  and 64,  Amendment  of FASB  Statement  No.  13,  and
Technical   Corrections".   SFAS  No.  145  primarily   affects  the  reporting
requirements  and  classification  of gains and losses from the  extinguishment
of debt,  rescinds the  transitional  accounting  requirements  for  intangible
assets of motor carriers,  and requires that certain lease  modifications  with
economic  effects  similar to  sale-leaseback  transactions be accounted for in
the same  manner as  sale-leaseback  transactions.  SFAS No.  145 is  effective
for  financial  statements  issued after April 2002,  with the exception of the
provisions  affecting the  accounting for lease  transactions,  which should be
applied for  transactions  entered into after May 15, 2002,  and the provisions
affecting  classification of gains and losses from the  extinguishment of debt,
which  should  be  applied  in  fiscal  years  beginning  after  May 15,  2002.
Management  has  determined  that the  adoption  of SFAS No.  145 will  have no
immediate impact on the Company's consolidated  financial statements,  but will
evaluate  in  future  periods  the  classification  of any debt  extinguishment
costs in  accordance  with  APB  Opinion  No.  30  "Reporting  the  Results  of
Operations  -  Reporting  the  Effects of  Disposal of a Segment of a Business,
and   Extraordinary,    Unusual   and   Infrequently   Occurring   Events   and
Transactions".

      In June  2002,  the FASB  issued  SFAS No.  146,  "Accounting  for  Costs
Associated   with  Exit  or  Disposal   Activities".   SFAS  No.  146  requires
companies to recognize costs  associated with exit or disposal  activities when
they  are  incurred,  rather  than at the  date of a  commitment  to an exit or
disposal  plan.  Examples  of  costs  covered  by the  standard  include  lease
termination  costs and certain  employee  severance  costs that are  associated
with a restructuring,  discontinued operation,  plant closing, or other exit or
disposal  activity.  Previous  accounting  guidance  was  provided  by Emerging
Issues  Task Force  ("EITF")  No.  94-3,  "Liability  Recognition  for  Certain
Employee  Termination  Benefits and Other Costs to Exit an Activity  (including
Certain  Costs  Incurred in a  Restructuring)".  SFAS No. 146 replaces EITF No.
94-3,  and  is  required  to be  applied  prospectively  to  exit  or  disposal
activities  initiated  after  December 31, 2002.  The Company  adopted SFAS No.
146 during the fourth  quarter of Fiscal  2002 with no  material  impact on the
Company's consolidated financial statements.

      In December 2002, the FASB issued SFAS No.148, "Accounting for Stock-Based
Compensation  - Transition  and  Disclosure,  an amendment of FASB Statement No.
123".  FASB  Statement  No.  148  amends  FASB  Statement  No.  123  to  provide
alternative methods of transition for a voluntary change to the fair value based
method of accounting for stock-based employee  compensation.  In addition,  FASB
Statement No. 148 amends the disclosure  requirements  of FASB Statement No. 123
to require prominent disclosures in both annual and interim financial statements
about the method of accounting for  stock-based  employee  compensation  and the
effect of the method used on reported  results.  The  statement is effective for
fiscal years ending after  December  15, 2002.  The Company has  considered  the
optional fair value method accounting allowed under SFAS No. 148 and has elected
to continue using the intrinsic value method under which no  compensation  costs
have been recognized for stock based  compensation.  The Company has adopted the
amended  disclosure  requirements  of SFAS No.  148.  Pro forma net  income  and
earnings  per share as if the fair  value  based  method  had been  applied  are
presented in Note 1 of the Consolidated Financial Statements above.

                                       43
================================================================================
44


                         ANNTAYLOR STORES CORPORATION
                         ----------------------------
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
            -------------------------------------------------------




1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

RECENT ACCOUNTING PRONOUNCEMENTS (CONTINUED)

      In November  2002,  the FASB issued FASB  Interpretation  ("FIN") No. 45,
"Guarantor's Accounting and Disclosure  Requirements for Guarantees,  Including
Indirect  Guarantees  of  Indebtedness  of Others".  FIN No. 45  clarifies  and
expands on existing  disclosure  requirements  for  guarantees,  and  clarifies
that a guarantor is required to recognize,  at the inception of the  guarantee,
a liability  equal to the fair value of the  obligation  undertaken  in issuing
the guarantee.  The initial  recognition and measurement  provisions of FIN No.
45 are  applicable on a  prospective  basis for  guarantees  issued or modified
after  December  31,  2002.  The  disclosure  requirements  of FIN  No.  45 are
effective  for  financial  statements  issued  after  December  15,  2002.  The
Company  adopted  FIN No. 45 during the fourth  quarter of Fiscal  2002 with no
material impact on the Company's consolidated financial statements.

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


2.  LONG-TERM DEBT

      The following table summarizes  long-term debt outstanding at February 1,
2003 and February 2, 2002:

                                 FEBRUARY 1, 2003     FEBRUARY 2, 2002
                               -------------------  --------------------
                               CARRYING  ESTIMATED  CARRYING  ESTIMATED
                                AMOUNT   FAIR VALUE  AMOUNT   FAIR VALUE
                               -------    -------    -------    -------
                                            (IN THOUSANDS)
Mortgage ..................   $    ---   $    ---   $  1,250   $  1,250
Convertible Debentures, net    121,652    122,810    118,280    115,084
                               -------    -------    -------    -------
       Total debt .........    121,652    122,810    119,530    116,334
Less current portion ......       --         --        1,250      1,250
                               -------    -------    -------    -------
       Total long-term debt   $121,652   $122,810   $118,280   $115,084
                              ========   ========   ========   ========

      In accordance with the requirements of SFAS No. 107,  "Disclosures  about
Fair Value of Financial  Instruments",  the Company  determined  the  estimated
fair value of its financial  instruments  using quoted market  information,  as
available.   As  judgment  is  involved,  the  estimates  are  not  necessarily
indicative  of the  amounts  the  Company  could  realize  in a current  market
exchange.

                                       44
================================================================================
45

                         ANNTAYLOR STORES CORPORATION
                         ----------------------------
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
            -------------------------------------------------------


2.  LONG-TERM DEBT (CONTINUED)

      On April 30,  2001,  Ann  Taylor  entered  into an 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.  This Credit  Facility
was  amended on  December  20,  2001 and on August 29,  2002 to adjust  certain
ratio  provisions,  and amend certain  definitions  used in the  calculation of
ratios required in the Credit  Facility.  The Credit Facility  matures on April
29, 2004.

      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.
Based on this  calculation,  the maximum amount available for loans and letters
of credit  under the Credit  Facility  at  February  1, 2003 was  $175,000,000.
Commercial  and  standby  letters  of  credit   outstanding  under  the  Credit
Facility  as  of  February  1,  2003  were  approximately  $97,114,000.   Loans
outstanding  under the Credit Facility at any time may not exceed  $75,000,000.
In addition,  the Credit Facility  requires that the  outstanding  loan balance
be  reduced  to zero for a 30-day  period  each  calendar  year.  There were no
loans outstanding at any time during fiscal 2002.

      Amounts  outstanding  under the Credit  Facility  bear interest at a rate
equal to, at Ann Taylor's  option,  the Bank of America  Base Rate,  defined as
the  higher  of (a) the  Federal  Funds  Rate plus  one-half  of 1% and (b) the
Prime Rate for such day, or  Eurodollar  Rate;  plus,  in either case, a margin
ranging  from 0.25% to 2.00%.  Ann Taylor is also  required  to pay the lenders
a quarterly  commitment fee on the unused  revolving loan commitment  amount at
a  rate  ranging  from  0.30%  to  0.50%  per  annum.   Fees  for   outstanding
commercial  and standby  letters of credit  range from 0.50% to 0.875% and from
1.25% to  2.00%,  respectively.  Premiums  ranging  from  0.125%  to 0.50%  may
apply  to all  interest  and  commitment  fees,  depending  on  the  calculated
Leverage ratio.

      The Credit Facility  contains  financial and other  covenants,  including
limitations on indebtedness,  liens and investments,  restrictions on dividends
or other  distributions  to stockholders  and maintenance of certain  financial
ratios including specified levels of tangible net worth.

      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
other  tangible  and  intangible   assets,   including   accounts   receivable,
trademarks,  inventory,  store  furniture and  fixtures,  of Ann Taylor and its
subsidiaries,  as  collateral  for Ann  Taylor's  obligations  under the Credit
Facility.

      During  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  principal  amount
at maturity of  Debenture.  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 18.117 shares of the Company's  common stock per $1,000  principal  amount
at maturity of Debenture.  The  Convertible  Debentures  may be redeemed at the
Company's  option on or after  June 18,  2004.  In  addition,  the  Company  is
obligated  to purchase on specified  purchase  dates,  beginning  June 18, 2004
and each five years  thereafter,  at  specified  Put Prices plus  accrued  cash
interest to the purchase  date,  any  outstanding  Convertible  Debentures  for
which a  written  notice  has been  received  from the  holder.  The  Company's
obligations  with respect to the  Convertible  Debentures  are  guaranteed on a
subordinated basis by Ann Taylor.

      During  Fiscal  2002,  the  seven  year  mortgage  loan  related  to  the
Company's  distribution  center land and building in  Louisville,  Kentucky was
paid  in  full.  Ann  Taylor  and  its  wholly  owned   subsidiary,   AnnTaylor
Distribution  Services,   Inc.,  were  parties  to  the  $7,000,000  seven-year
mortgage loan.

                                       45
================================================================================
46

                         ANNTAYLOR STORES CORPORATION
                         ----------------------------
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
            -------------------------------------------------------


3.  PREFERRED SECURITIES

      In April and May of Fiscal  1996,  the Company  completed  the sale of an
aggregate of $100,625,000 of 8-1/2% Company-Obligated  Mandatorily  Redeemable
Convertible  Preferred  Securities (the "preferred  securities")  issued by its
financing  vehicle,  AnnTaylor  Finance Trust,  a Delaware  business trust (the
"Trust").  On  June  29,  1999,  the  Trust  redeemed  all of  the  outstanding
preferred  securities.  All  but  $100,000  of the  liquidation  amount  of the
preferred   securities  was  tendered  for  conversion  into  an  aggregate  of
7,675,076  shares of Company  common stock prior to the  redemption  date, at a
conversion  price of  $13.10  per  share of common  stock,  or 3.817  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.  ALLOWANCE FOR DOUBTFUL ACCOUNTS

      As a  result  of the  February  2002  sale of the  Company's  proprietary
credit card  portfolio,  as further  described in Note 1, the Company no longer
maintains an allowance  for  doubtful  accounts,  since the balance in accounts
receivable at February 1, 2003 represents  credit card accounts  receivable due
from  third-party  processors.  A summary  of  activity  in the  allowance  for
doubtful  accounts for the fiscal years ended  February 2, 2002 and February 3,
2001 is as follows:

                                              FISCAL YEARS ENDED
                                      -----------------------------------
                                      FEBRUARY 2, 2002   FEBRUARY 3, 2001
                                      ----------------   ----------------
                                                   (IN THOUSANDS)
Balance at beginning of year ............   $   621          $   666
Provision for loss on accounts receivable     1,443            1,154
Accounts written off ....................    (1,501)          (1,199)
                                             ------           ------
Balance at end of year ..................   $   563          $   621
                                             ======           ======

5.  COMMITMENTS AND CONTINGENCIES

LEASES

      The Company  occupies  its retail  stores and  administrative  facilities
under  operating  leases,  most  of  which  are  non-cancelable.   Some  leases
contain  renewal  options  for  periods  ranging  from one to ten  years  under
substantially  the same  terms and  conditions  as the  original  leases.  Some
leases also contain early  termination  options,  which can be exercised by the
Company under specific  conditions.  Most of the store leases  require  payment
of a specified  minimum rent,  plus a contingent  rent based on a percentage of
the store's net sales in excess of a specified  threshold.  In  addition,  most
of the leases  require  payment of real  estate  taxes,  insurance  and certain
common  area and  maintenance  costs in addition  to the future  minimum  lease
payments shown below.

      Future minimum lease payments under  non-cancelable  operating  leases as
of February 1, 2003 are as follows:

      FISCAL YEAR                            (IN THOUSANDS)
      ------------
       2003.................................. $   145,759
       2004..................................     144,982
       2005..................................     136,510
       2006..................................     115,689
       2007..................................     106,621
       2008 and thereafter...................     386,832
                                              -----------
       Total................................. $ 1,036,393
                                              ===========

                                       46

================================================================================
47

                         ANNTAYLOR STORES CORPORATION
                         ----------------------------
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
            -------------------------------------------------------



5.  COMMITMENTS AND CONTINGENCIES (CONTINUED)

LEASES (CONTINUED)

      Rent  expense for the fiscal  years ended  February 1, 2003,  February 2,
2002 and February 3, 2001 was as follows:

                                                 FISCAL YEARS ENDED
                                     -------------------------------------------
                                     FEBRUARY 1,     FEBRUARY 2,   FEBRUARY  3,
                                         2003           2002            2001
                                       --------        --------      --------
                                                   (IN THOUSANDS)

Minimum rent .......................   $123,322        $107,858      $ 91,482
Percentage rent.....................      1,617           2,006         3,534
                                       --------        --------      --------
     Total .........................   $124,939        $109,864      $ 95,016
                                       ========        ========      ========


OTHER

      The  Company  is party to a  3-year  contract  for  services  to  provide
training  to  store  associates,   and  maintenance  and  support  for  related
software.  Payments  under this  contract  total  $6,500,000  in each of Fiscal
2003 and Fiscal 2004, and $5,000,000 in Fiscal 2005.

      The  Company  has been  named as a  defendant  in several  legal  actions
arising  from its  normal  business  activities.  Although  the  amount  of any
liability  that could arise with respect to these actions  cannot be accurately
predicted,  in the opinion of the Company,  any such  liability will not have a
material adverse effect on the consolidated  financial  position,  consolidated
results of operations, or liquidity of the Company.


6.  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 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.  Shares  outstanding,  as well as basic and  diluted  earnings  per share
(restated for the effect of the stock split) follow:



                                                              FISCAL YEARS ENDED
                              -------------------------------------------------------------------------------------------
                                    FEBRUARY 1, 2003                 FEBRUARY 2, 2002           FEBRUARY 3, 2001
                             ---------------------------       --------------------------   -------------------------
                                                         (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

                                                    PER                             PER                         PER
                                                   SHARE                           SHARE                       SHARE
                              INCOME    SHARES     AMOUNT      INCOME     SHARES   AMOUNT   INCOME     SHARES  AMOUNT
                             -------    ------     -----       -------    ------   -----    -------    ------   -----
                                                                                     
BASIC EARNINGS PER SHARE
------------------------
Income available
   to common stockholders    $80,158    44,248     $1.81       $29,105    43,325   $0.67    $52,363    42,912   $1.22

EFFECT OF DILUTIVE
SECURITIES
----------
Stock options and
   restricted stock ......       ---       447                     ---       336                ---       312
Convertible Debentures ...     2,848     3,606                     ---       ---              2,644     3,606
                             -------    ------                 -------    ------            -------    ------
DILUTED EARNINGS PER SHARE
--------------------------
Income available
   to common stockholders    $83,006    48,301     $1.72       $29,105    43,661   $0.67    $55,007    46,830   $1.17
                             =======    ======     =====       =======    ======   =====    =======    ======   =====



                                       47
================================================================================
48

                           ANNTAYLOR STORES CORPORATION
                           ----------------------------
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
            -------------------------------------------------------


6.  NET INCOME PER SHARE (CONTINUED)

      Options to purchase  1,088,874,  3,113,160 and 1,440,510 shares of common
stock were  excluded from the above  computations  of weighted  average  shares
for diluted  earnings per share for Fiscal 2002,  2001 and 2000,  respectively.
This was due to the  antidilutive  effect of the  options'  exercise  prices as
compared  to the  average  market  price  of the  common  shares  during  those
periods.  Additionally,  conversion of the  Convertible  Debentures into common
stock is  excluded  from the  computation  of  diluted  earnings  per share for
Fiscal 2001, due to the antidilutive effect of the conversion for that period.


7.  PROPERTY AND EQUIPMENT

      Property and equipment consists of the following:

                                                    FISCAL YEARS ENDED
                                                ---------------------------
                                                FEBRUARY 1,     FEBRUARY 2,
                                                   2003            2002
                                                  --------        --------
                                                      (IN THOUSANDS)
Land and building ............................   $ 10,040        $  9,415
Leasehold improvements .......................    171,404         161,210
Furniture and fixtures .......................    277,917         246,731
Construction in progress .....................     19,134          20,181
                                                 --------        --------
                                                  478,495         437,537
Less accumulated depreciation and amortization    231,380         186,802
                                                 --------        --------
    Net property and equipment ...............   $247,115        $250,735
                                                 ========        ========


8.  OTHER EQUITY AND STOCK INCENTIVE PLANS

COMMON STOCK

      In April 2002, the Company's Board of Directors  approved a 3-for-2 stock
split  of the  Company's  common  stock in the  form of a stock  dividend.  One
additional  share of common  stock for every two shares  owned was  distributed
on May 20,  2002 to  stockholders  of record at the close of business on May 2,
2002.  See  Note  6 of  the  Consolidated  Financial  Statements  for  adjusted
shares and per share data  reflecting  the  issuance  of  additional  shares in
connection with the stock split.

PREFERRED STOCK

      At February 1, 2003,  February 2, 2002 and  February 3, 2001,  there were
2,000,000 shares of preferred stock, par value $0.01, authorized and unissued.

REPURCHASE PROGRAM

      During  the  third  quarter  of  Fiscal  1999,  the  Company's  Board  of
Directors  authorized  a program  under  which the Company  was  authorized  to
purchase up to  $40,000,000  of the Company's  common stock and/or  Convertible
Debentures  through  open  market  purchases  and/or  in  privately  negotiated
transactions.  On  January  10,  2000,  the Board of  Directors  increased  the
amount  of   securities   that  could  be   purchased   under  the  program  to
$90,000,000.  As of  January  29,  2000,  4,518,750  shares  of  the  Company's
common  stock  had  been  repurchased  for  an  aggregate   purchase  price  of
$89,900,000  (exclusive of brokerage  commissions),  completing  the securities
repurchase  program.  All of the repurchased  shares became treasury shares and
may  be  used  for  general   corporate  or  other  purposes.   No  Convertible
Debentures were purchased.

      In  August  2002,  the  Company's  Board of  Directors  authorized  a $50
million  securities  repurchase  program.  The repurchase program is subject to


                                       48
================================================================================
49

                         ANNTAYLOR STORES CORPORATION
                         ----------------------------
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
            -------------------------------------------------------

8.  OTHER EQUITY AND STOCK INCENTIVE PLANS (CONTINUED)

REPURCHASE PROGRAM (CONTINUED)

compliance  with the  Company's  revolving  credit  agreement.  Pursuant to this
program,   purchases  of  shares  of  the  Company's  Common  Stock  and/or  its
Convertible Debentures due 2019 may be made from time to time, subject to market
conditions and at prevailing market prices,  through open market purchases or in
privately  negotiated  transactions.  Repurchased  shares of Common  Stock  will
become treasury shares and may be used for general corporate and other purposes.
Repurchased  Convertible  Debentures will be cancelled.  The Company repurchased
300,000 shares of its common stock during  February 2003 in connection with this
securities repurchase program, at a total cost of approximately $5,900,000.

ASSOCIATE DISCOUNT STOCK PURCHASE PLAN

      In Fiscal  1999,  the Company  established  an Associate  Discount  Stock
Purchase  Plan (the "Stock  Purchase  Plan").  In Fiscal  2002,  an  additional
600,000  shares of the Company's  common stock were reserved for issuance under
the  Stock  Purchase  Plan.  Under  the  terms  of  the  Stock  Purchase  Plan,
eligible   employees  may  purchase  shares  of  the  Company's   common  stock
semiannually,  at a price  equal to the  lower of 85% of the  closing  price of
the  Company's  common  stock on the grant  date or the  purchase  date of each
semi-annual  stock  purchase  period.  Participating  employees  pay for  their
stock  purchases  under the Stock Purchase Plan by authorizing  limited payroll
deductions  of up to a  maximum  of 15% of their  compensation.  During  Fiscal
2002,  Fiscal  2001  and  Fiscal  2000,  79,320,  105,032  and  161,907  shares
respectively  were issued  pursuant to the Stock  Purchase  Plan, at an average
price  per share of  $19.94,  $16.33  and  $12.53,  respectively.  No shares of
common stock were issued  pursuant to the Stock  Purchase  Plan prior to Fiscal
2000.  At February 1, 2003,  there were  628,741  shares  available  for future
issuance under this Stock Purchase Plan.


STOCK INCENTIVE PLANS

      In 1992 the Company  established  a stock option plan (the "1992  Plan"),
which was amended and  restated  in 1994 to include  restricted  stock and unit
awards.   In  Fiscal  2000,   the  Company   established  a  stock  option  and
restricted  stock award plan (the "2000 Plan") and in Fiscal 2001,  the Company
established  a stock  option  and  restricted  stock and unit  award  plan (the
"2002 Plan").  Under the 2000 Plan,  the number of shares of common stock as to
which  options and  restricted  stock may be granted  from time to time may not
exceed  1,500,000,  of which no more than 375,000 may be granted as  restricted
stock.  Under the 2002 Plan,  the number of shares of common  stock as to which
options and  restricted  stock may be granted  from time to time may not exceed
3,000,000  shares,  of which no more than 525,000 may be granted as  restricted
stock.  Each of the 1992,  2000 and 2002 Plans also  includes  an  acceleration
clause by which all options  not  exercisable  by their  terms  will,  upon the
occurrence of certain events,  become  exercisable.  At February 1, 2003, there
were  2,633,437  shares  reserved for issuance  under the 1992 Plan,  1,128,739
shares  reserved  for  issuance  under  the 2000  Plan,  and  3,000,000  shares
reserved for issuance  under the 2002 Plan.  Under the terms of all plans,  the
exercise  price of any  option  may not be less  than  100% of the fair  market
value of the common stock on the date of grant.

      Stock  options  granted  prior to 1994  generally  vest  over a five year
period,  with 20%  becoming  exercisable  immediately  upon grant of the option
and 20% per year for the next four  years.  Stock  options  granted  since 1994
generally  vest  either  (i)  over  a  four  year  period,  with  25%  becoming
exercisable on each of the first four  anniversaries  of the grant,  or (ii) in
seven  or  nine  years  with  accelerated   vesting  upon  the  achievement  of
specified  earnings  or stock  price  targets  within a  five-year  period.  In
general,  stock  options  granted  under all of the plans expire ten years from
the date of grant.  At February  1, 2003,  there were no shares  available  for
future grant under the 1992 Plan,  170,250  shares  available  for future grant
under the 2000 Plan,  and  1,388,250  shares  available  for future grant under
the 2002 Plan.


                                       49
================================================================================
50

                         ANNTAYLOR STORES CORPORATION
                         ----------------------------
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
            -------------------------------------------------------



8.  OTHER EQUITY AND STOCK INCENTIVE PLANS (CONTINUED)

STOCK INCENTIVE PLANS (CONTINUED)


      The following table summarizes  stock option  transactions for the fiscal
years ended February 1, 2003, February 2, 2002 and February 3, 2001:

                                                            WEIGHTED
                                                            AVERAGE     NUMBER
                                           OPTION PRICES     PRICE    OF SHARES
                                           -------------     -----    ---------

Options outstanding at January 29, 2000   $ 7.67 - $31.79   $21.32    2,698,022
  Granted .............................   $11.25 - $25.75   $15.81    1,306,350
  Exercised ...........................   $ 9.46 - $24.17   $12.81     (165,089)
  Canceled ............................   $ 9.46 - $29.87   $17.41     (454,790)
                                                                      ---------
Options outstanding at February 3, 2001   $ 7.67 - $31.79   $20.14    3,384,493
  Granted..............................   $16.69 - $25.30   $22.43    2,826,150
  Exercised............................   $ 9.46 - $23.59   $14.09     (320,355)
  Canceled.............................   $10.33 - $30.00   $20.62     (402,567)
                                                                      ---------
Options outstanding at February 2, 2002   $ 7.67 - $31.79   $21.65    5,487,721
  Granted..............................   $22.85 - $30.59   $27.98      180,000
  Exercised............................   $ 7.67 - $29.50   $16.01     (701,339)
  Canceled.............................   $14.00 - $29.50   $22.59     (504,962)
                                                                      ---------
Options outstanding at February 1, 2003   $ 7.67 - $31.79   $22.69    4,461,420
                                                                      =========


      Options for 1,792,177,  1,094,978 and 947,681 shares were  exercisable as
of February 1, 2003, February 2, 2002 and February 3, 2001,  respectively,  and
had a weighted average  exercise price of $23.03,  $17.97 and $16.36 per share,
respectively.

      The   following   table   summarizes   information   concerning   options
outstanding and exercisable at February 1, 2003:

                               OPTIONS OUTSTANDING           OPTIONS EXERCISABLE
                         ---------------------------------   ------------------
                                       WEIGHTED
                                       AVERAGE    WEIGHTED              WEIGHTED
                                       REMAINING   AVERAGE               AVERAGE
                            NUMBER   CONTRACTUAL  EXERCISE     NUMBER   EXERCISE
RANGE OF EXERCISE PRICES  OUTSTANDING  LIFE(YEARS)  PRICE    EXERCISABLE   PRICE
------------------------  ----------- ----------- --------   ----------- -------
      $ 9.67 - $12.71       288,600     3.8        $10.93      284,850    $10.93
      $12.72 - $15.89       107,307     5.7        $14.29       76,182    $14.20
      $15.90 - $19.07     1,099,795     7.4        $17.08      208,798    $16.75
      $19.08 - $22.25       280,244     4.3        $20.67       90,994    $20.60
      $22.26 - $25.43     1,596,600     8.9        $25.22      362,737    $25.22
      $25.44 - $28.61       196,000     8.1        $27.21       65,250    $27.20
      $28.62 - $31.79       892,874     6.2        $29.52      703,366    $29.55
                          ---------     ---         -----    ---------     -----
      $ 9.67 - $31.79     4,461,420     7.3        $22.69    1,792,177    $23.03
                          =========     ===         =====    =========     =====


                                       50
================================================================================
51

                         ANNTAYLOR STORES CORPORATION
                         ----------------------------
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
            -------------------------------------------------------


8.  OTHER EQUITY AND STOCK INCENTIVE PLANS (CONTINUED)

STOCK INCENTIVE PLANS (CONTINUED)

      The  weighted  average  fair values of options at their grant date during
Fiscal  2002,  2001,  and 2000,  where the  exercise  price  equaled the market
price on the date of grant,  were  $15.95,  $12.91,  and  $9.03,  respectively.
The  estimated  fair  value  of each  option  grant  is  calculated  using  the
Black-Scholes   option-pricing  model,  with  the  following  weighted  average
assumptions:

                                             FISCAL YEARS ENDED
                            ----------------------------------------------------
                            FEBRUARY 1, 2003  FEBRUARY 2, 2002  FEBRUARY 3, 2001
                            ----------------  ----------------  ----------------
Expected volatility ........         74.7%          82.2%            69.7%
Risk-free interest rate.....          1.7%           5.6%             5.9%
Expected life (years).......          4.0            4.5              4.0
Dividend yield .............           --             --               --

      The 1992  Plan and 2002  Plan  also  include  restricted  stock  and unit
awards.  A unit  represents  the right to receive  the cash value of a share of
common   stock  on  the  date  the   restrictions   on  the  unit  lapse.   The
restrictions on grants  generally  lapse over a four-year  period from the date
of the grant.  In the event a grantee  terminates  employment with the Company,
any restricted  stock or restricted  units  remaining  subject to  restrictions
are  forfeited.  During Fiscal 2000,  2001 and 2002,  certain  executives  were
awarded   restricted   common  stock.  The  resulting   unearned   compensation
expense,  based upon the market  value on the date of  grants,  was  charged to
stockholders' equity and is being amortized over the restricted period.

      The following table  summarizes  restricted stock activity and its impact
on net income  for the years  ended  February  1,  2003,  February  2, 2002 and
February 3, 2001.


                                                    FISCAL YEARS ENDED
                                          --------------------------------------
                                          FEBRUARY 1,   FEBRUARY 2,  FEBRUARY 3,
                                             2003          2002         2001
                                             -------      -------      -------
                                                  (DOLLARS IN THOUSANDS)

Shares outstanding - beginning of period     557,127      161,753      161,587
Shares granted .........................      36,150      481,500      192,750
Shares vested ..........................    (172,627)     (12,501)     (53,334)
Shares forfeited .......................     (15,375)     (73,625)    (139,250)
                                             -------      -------      -------
Shares outstanding - end of period .....     405,275      557,127      161,753
                                             =======      =======      =======
Compensation expense ...................   $   5,937    $   1,855    $   1,210
                                             =======      =======      =======

STOCKHOLDER RIGHTS PLAN

      On May 18,  2000,  the  Board  of  Directors  of the  Company  adopted  a
Stockholder  Rights  Plan,  pursuant  to which  Rights  were  distributed  as a
dividend  at the rate of one  Right  for  each  share  of  common  stock of the
Company held by  stockholders  of record as of the close of business on May 30,
2000.  As a result of the 3-for-2  split of the  Company's  common stock on May
20, 2002,  each share of common  stock now  represents  two-thirds  of a Right.
Each  Right  entitles  stockholders  to buy one unit of a share of a new series
of  preferred  stock  for $125.  Under  certain  circumstances,  if a person or
group acquires  beneficial  ownership of 15% or more of the Voting Power of the
Company as  represented  by the Company's  common stock,  or commences a tender
or  exchange  offer  upon  consummation  of which  such  person or group  would
beneficially   own  15%  or  more  of  the  Voting  Power  of  the  Company  as
represented  by the Company's  common stock,  holders of the Rights (other than
the person or group  triggering  their  exercise) will be able to purchase,  in
exchange for the $125 exercise price,  shares of the Company's  common stock or
of any  company  into which the Company is merged  having a value of $250.  The
Rights will expire on May 18, 2010.

                                       51
================================================================================
52

                            ANNTAYLOR STORES CORPORATION
                            ----------------------------
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
            -------------------------------------------------------



9.  INCOME TAXES

      The  provision  for income taxes for the fiscal  years ended  February 1,
2003, February 2, 2002 and February 3, 2001 consists of the following:

                                                   FISCAL YEARS ENDED
                                      ------------------------------------------
                                      FEBRUARY 1,      FEBRUARY 2,   FEBRUARY 3,
                                          2003            2002           2001
                                        -------         -------        -------
                                                     (IN THOUSANDS)
    Federal:
     Current.......................     $32,959         $27,492        $38,082
     Deferred......................      10,467          (4,359)        (3,047)
                                        -------         -------        -------
       Total federal...............      43,426          23,133         35,035
                                        -------         -------        -------
    State and local:
     Current.......................       5,726           2,589          6,476
     Deferred......................       1,569            (756)          (817)
                                        -------         -------        -------
       Total state and local.......       7,295           1,833          5,659
                                        -------         -------        -------
    Foreign:
     Current.......................         577             591            471
     Deferred......................         (49)            ---           (130)
                                        -------         -------        -------
       Total foreign...............         528             591            341
                                        -------         -------        -------
     Total.........................     $51,249         $25,557        $41,035
                                        =======         =======        =======


      The  reconciliation  between  the  provision  for  income  taxes  and the
provision for income taxes at the federal  statutory  rate for the fiscal years
ended February 1, 2003, February 2, 2002 and February 3, 2001 is as follows:


                                                   FISCAL YEARS ENDED
                                          -------------------------------------
                                          FEBRUARY 1,  FEBRUARY 2,   FEBRUARY 3,
                                              2003          2002          2001
                                          ---------     ---------     ---------
                                            (IN THOUSANDS, EXCEPT PERCENTAGES)

Income before income taxes .............. $ 131,407     $  54,662     $  93,398
Federal statutory rate ..................        35%           35%           35%
                                          ---------     ---------     ---------
Provision for income taxes
   at federal statutory rate ............ $  45,993     $  19,132     $  32,689
State and local income taxes,
   net of federal income tax benefit ....     5,364         2,916         4,751
Non-deductible amortization of goodwill .       ---         3,500         3,500
Earnings of foreign subsidiaries ........       (89)           29            78
Other ...................................       (19)          (20)           17
                                          ---------     ---------     ---------
Provision for income taxes .............. $  51,249     $  25,557     $  41,035
                                          =========     =========     =========



      The tax effects of significant  items  comprising the Company's  deferred
tax assets as of February 1, 2003 and February 2, 2002 are as follows:


                                          FEBRUARY 1, 2003  FEBRUARY 2, 2002
                                          ----------------  ----------------
                                                     (IN THOUSANDS)
    Current:
     Inventory............................      $ 5,585        $ 5,929
     Accrued expenses.....................        2,540          6,666
     Real estate..........................       (2,928)        (2,819)
                                                 ------         ------
    Total current.........................      $ 5,197        $ 9,776
                                                =======        =======
    Noncurrent:
     Accrued expenses.....................      $ 1,108        $   ---
     Depreciation and amortization........      (10,282)        (1,970)
     Rent expense.........................        6,950          6,057
     Other................................         (332)           765
                                                 ------         ------
    Total noncurrent......................      $(2,556)       $ 4,852
                                                =======        =======

                                       52
================================================================================
53

                            ANNTAYLOR STORES CORPORATION
                            ----------------------------
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
            -------------------------------------------------------



9.  INCOME TAXES (CONTINUED)

      Income taxes provided  reflect the current and deferred tax  consequences
of events that have been  recognized  in the Company's  consolidated  financial
statements  or  tax  returns.   U.S.  federal  income  taxes  are  provided  on
unremitted  foreign  earnings,  except  those that are  considered  permanently
reinvested,  which at February 1, 2003  amounted to  approximately  $7,008,000.
However, if these earnings were not considered  permanently  reinvested,  under
current  law,  the  incremental  tax on such  undistributed  earnings  would be
approximately $2,161,000.


10. RETIREMENT PLANS

SAVINGS PLAN

      Ann Taylor  maintains  a defined  contribution  401(k)  savings  plan for
substantially  all  full-time  employees  of Ann Taylor  and its  subsidiaries.
Participants  may  contribute  to the plan an  aggregate  of up to 10% of their
annual  earnings.  Ann  Taylor  makes  a  matching  contribution  of  50%  with
respect to the first 3% of each  participant's  annual earnings  contributed to
the plan.  Ann  Taylor's  contributions  to the plan for  Fiscal  2002,  Fiscal
2001 and Fiscal 2000 were $972,000, $950,000 and $792,000, respectively.


PENSION PLAN

      Substantially all full-time  employees of the Company are covered under a
noncontributory  defined benefit pension plan, which calculates  benefits based
on a career average  formula.  The Company's  funding policy for the plan is to
contribute  annually  the amount  necessary  to provide for  benefits  based on
accrued  service and projected pay  increases.  Plan assets  consist  primarily
of cash, equity and fixed income securities.

      The Company's  funding  obligations  and liability under the terms of the
plan are determined using certain actuarial  assumptions,  including a discount
rate of 6.75%  and an  expected  long-term  rate of  return  on plan  assets of
8.5%.  The discount  rate  selected was  determined  based on the change in the
Moody's Aa  corporate  bond  yields,  which have  decreased  by 59 basis points
over the course of Fiscal  2002.  On this basis,  the  discount  rate  utilized
was  adjusted  from 7.50% at  February  2, 2002 to 6.75% at  February  1, 2003.
The  market-related  value of plan assets for  determining  pension  expense is
equal to the fair  value of plan  assets,  recognizing  gains or losses as they
occur.  Plan assets as of February 1, 2003 are allocated  50% in equities,  33%
in bond  related  funds and 17% in  short-term  investments.  For  purposes  of
developing  long-term  rates of  return,  it was  assumed  that the  short-term
investments were reallocated to equities,  yielding assumed  long-term rates of
return of 10% and 6% for  equities and  bond-related  funds,  respectively.  In
selecting an expected  long-term  rate of return on plan assets,  consideration
was given to the  Company's  historical  annual  rate of  return  over a 7-year
period,  which  averaged  8.8% per  year.  In  light  of  this,  and in view of
current  market  conditions,  the  expected  long-term  rate of  return on plan
assets  utilized  was reduced  from 9.0% for the fiscal year ended  February 1,
2003 to 8.5% for the fiscal year ending January 31, 2004.

                                       53
================================================================================
54

                         ANNTAYLOR STORES CORPORATION
                         ----------------------------
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
            -------------------------------------------------------


10. RETIREMENT PLANS (CONTINUED)

PENSION PLAN (CONTINUED)

      The  following  table  provides  information  for  the  pension  plan  at
February 1, 2003, February 2, 2002 and February 3, 2001:

                                                  FISCAL YEARS ENDED
                                     -------------------------------------------
                                       FEBRUARY 1,      FEBRUARY 2,  FEBRUARY 3,
                                           2003            2002          2001
                                         -------         -------         ------
                                                     (IN THOUSANDS)
      Change in benefit obligation:
      Benefit obligation,
         beginning of year.............  $ 9,023         $ 6,782         $4,954
      Service cost.....................    2,116           1,524          1,206
      Interest.........................      735             523            442
      Actuarial loss...................    2,458           1,458            879
      Benefits paid....................   (1,422)         (1,264)          (699)
                                         -------         -------         ------
      Benefit obligation,
         end of year...................  $12,910         $ 9,023         $6,782
                                         =======         =======         ======

      Change in plan assets:
      Fair value of plan assets,
         beginning of year.............  $ 9,127         $ 9,644         $9,489
      Actual return on plan assets.....   (1,339)         (1,091)           854
      Employer contribution ...........    9,522           1,838            ---
      Benefits paid....................   (1,422)         (1,264)          (699)
                                         -------         -------         ------
      Fair value of plan assets,
         end of year...................  $15,888         $ 9,127         $9,644
                                         =======         =======         ======
      Funded status (fair value
         of plan assets less
         benefit obligation)...........  $ 2,978         $   104         $2,862
      Unrecognized net actuarial
         (gain) loss...................    7,268           2,710           (763)
      Unrecognized prior service cost..       44              51             57
                                         -------         -------         ------
      Prepaid benefit cost.............  $10,290         $ 2,865         $2,156
                                         =======         =======         ======


Net pension cost includes the following components:

                                                 FISCAL YEARS ENDED
                                       ----------------------------------------
                                       FEBRUARY 1,   FEBRUARY 2,    FEBRUARY 3,
                                          2003          2002           2001
                                         -------       -------       -------
                                                  (IN THOUSANDS)

Service cost .........................   $ 2,116       $ 1,524       $ 1,206
Interest cost ........................       735           523           442
Expected return on assets ............    (1,021)         (924)         (831)
Amortization of prior losses (gains)..       261           ---            (1)
Amortization of prior service cost ...         6             6             6
                                         -------       -------       -------
Net periodic pension cost ............   $ 2,097       $ 1,129       $   822
                                         =======       =======       =======


    For the  fiscal  years  ended  February  1,  2003,  February  2,  2002 and
February 3, 2001, the following actuarial assumptions were used:

                                                  FISCAL YEARS ENDED
                                        -------------------------------------
                                        FEBRUARY 1,  FEBRUARY 2,  FEBRUARY 3,
                                            2003         2002        2001
                                            ----         ----        ----

Discount rate.............................  7.50%       7.75%       8.25%
Long-term rate of return on assets........  9.00%       9.00%       9.00%
Rate of increase in future compensation...  4.00%       4.00%       4.00%

                                       54
================================================================================
55

                         ANNTAYLOR STORES CORPORATION
                         ----------------------------
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
            -------------------------------------------------------



11. QUARTERLY FINANCIAL DATA (UNAUDITED)


                                                 QUARTER
                                ---------------------------------------
                                  FIRST     SECOND     THIRD     FOURTH
                                  -----     ------     -----     ------
                                 ( IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
FISCAL 2002
Net sales.....................  $345,392   $343,143   $340,218  $352,213
Gross margin..................   186,563    181,178    196,458   183,294
Net income....................  $ 20,922    $18,202    $24,911  $ 16,123

Basic earnings per share......  $   0.48    $  0.41    $  0.56  $   0.36
Diluted earnings per share....  $   0.45    $  0.39    $  0.53  $   0.35


      In the  fourth  quarter of Fiscal  2002,  the  Company  incurred a pre-tax
nonrecurring  charge  related to the severance  costs  associated  with a former
executive's  employment  agreement  with the Company.  In addition,  the Company
changed its vacation  vesting policy in January 2003,  which resulted in pre-tax
savings.  The combined  effect of these items on fourth  quarter  pre-tax income
resulted in a savings of $1,700,000.



                                                       QUARTER
                                     ----------------------------------------
                                      FIRST     SECOND      THIRD     FOURTH
                                      -----     ------      -----     ------
                                     (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
FISCAL 2001
Net sales .......................   $307,090   $310,292   $310,804   $371,387
Gross margin ....................    159,652    152,003    167,875    168,235
Net income (loss) ...............   $ 10,944   $  6,399   $ 12,094   $   (332)

Basic earnings (loss) per share .   $   0.25   $   0.15   $   0.28   $  (0.01)
Diluted earnings (loss) per share   $   0.25   $   0.15   $   0.27   $  (0.01)


      In the fourth quarter of Fiscal 2001, the Company  incurred an approximate
$17,000,000  pre-tax  nonrecurring  charge.  Approximately  $4,100,000  of  this
amount related to the inventory  write-off  associated with the  discontinuation
of  the  Ann  Taylor   cosmetics  line,  and  inventory  costs  associated  with
canceling  certain Fall 2001 and Spring 2002 merchandise  orders.  Approximately
$7,200,000  related to the  write-down of certain  anntaylor.com  assets,  based
upon  projected  cash  flows,  which were not  deemed  adequate  to support  the
carrying  value  of  the  assets  associated  with  this  ongoing  business.  An
additional  $3,300,000  related  to the  cost,  net of  insurance  proceeds,  of
settling a class  action  lawsuit.  The  remaining  $2,400,000  represented  the
write-off of certain  fixed  assets  related to the  discontinuation  of the Ann
Taylor  cosmetics line, and severance  costs  associated with reductions made in
the Company's store and home office workforce.


      The sum of the quarterly  per share data may not equal the annual  amounts
due  to  changes  in  the  weighted   average   shares  and  share   equivalents
outstanding.  Conversion  of the  Convertible  Debentures  into common  stock is
not  included in the  computation  of diluted  earnings per share for the second
and  fourth  quarters  of  Fiscal  2001 due to the  antidilutive  effect  of the
conversion.


                                       55