ANNTAYLOR STORES CORP
10-Q, 1995-09-12
WOMEN'S CLOTHING STORES
Previous: LOOMIS SAYLES FUNDS, NSAR-A, 1995-09-12
Next: INSURED MUN SEC TR NY NAV INS SER 8 NJ NAV INS SER 5, 497, 1995-09-12





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

                         FORM 10-Q

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

         For the quarterly period ended July 29, 1995

                              OR

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

                 
                 Commission file number 1-10738

                   
                   ANNTAYLOR STORES CORPORATION
    ------------------------------------------------------------
     (Exact name of registrant as specified in its charter)
      
      
         Delaware                                 13-3499319
-------------------------------              -------------------
(State of other jurisdiction of     (I.R.S. Employer Identification Number)
incorporation or organization)


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

                                
                            (212) 541-3300
     --------------------------------------------------------------
         (Registrant's telephone number, including area code)
   
   
   Indicate by check mark whether registrant (1) has filed all
reports required to be filed by Section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12 months (or
for such shorter period that the registrant was required to file
such reports), and (2) has been subject to such filing requirements
for the past 90 days. Yes  X    No _____ .
   
   Indicate the number of shares outstanding of each of the
issuer's classes of common stock as of the latest practicable date.

                                         Outstanding as of
          Class                           August 27, 1995
          -----                           ----------------
  Common Stock, $.0068 par value             23,076,489


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

                                                                Page No.
                                                                -------
  PART I. FINANCIAL INFORMATION
     
   Item 1.   Financial Statements
            
             Condensed Consolidated Statements of Operations
              for the Quarters and Six Months Ended July 29,
              1995 and July 30, 1994                                 3
            
            Condensed Consolidated Balance Sheets at
              July 29, 1995 and January 28, 1995                     4
            
            Condensed Consolidated Statements of Cash Flows
              for the Six Months Ended July 29, 1995 and
              July 30, 1994                                          5
            
            Notes to Condensed Consolidated Financial Statements     6
          
   
   Item 2.   Management's Discussion and Analysis of Operations      8
  
  
  PART II.  OTHER INFORMATION
     
   Item 4.   Submission of Matters to a Vote of Security Holders    13
     
   Item 6.   Exhibits and Reports on Form 8-K                       13


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

                     PART I. FINANCIAL INFORMATION


Item 1.   Financial Statements



                      ANNTAYLOR STORES CORPORATION
             CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
    For the Quarters and Six Months Ended July 29, 1995 and July 30, 1994
                             (unaudited)

                                        Quarters Ended      Six Months Ended
                                     --------------------   -----------------
                                     
                                     July 29,    July 30,   July 29,  July 30,
                                       1995        1994       1995      1994
                                     --------    --------   --------  --------

                                      (in thousands, except per share amounts)

Net sales                            $183,695    $159,936   $352,001  $305,219
Cost of sales                         114,869      87,991    206,224   164,394
                                      -------     -------    -------   -------

Gross profit                           68,826      71,945    145,777   140,825
Selling, general and administrative 
  expenses                             67,233      50,836    129,684    97,809
Amortization of goodwill                2,376       2,376      4,753     4,753
                                      -------     -------    -------   -------

Operating income (loss)                  (783)     18,733     11,340    38,263
Interest expense                        4,468       3,117      8,966     6,573
Other (income) expense, net              (231)        186       (174)      326
                                      -------     -------     ------    ------
Income (loss) before income taxes      (5,020)     15,430      2,548    31,364
Income tax provision (benefit)         (1,211)      7,507      2,866    15,381
                                      -------     -------     ------    ------
  
  Income (loss) before extraordinary 
    loss                               (3,809)      7,923       (318)   15,983
  
  Extraordinary loss (net of income 
    tax benefit of $654,000)              ---        (868)       ---      (868)
                                       ------      ------      -----     -----
  
  Net income (loss)                  $ (3,809)     $7,055    $  (318)  $15,115
                                      =======       =====     ======    ======
  
  Net income (loss) per share of 
    common stock:
  Income (loss) per share before 
    extraordinary loss               $   (.16)     $  .34    $  (.01)  $   .70
  Extraordinary loss per share            ---        (.04)       ---      (.04)
                                       -------      -----      -----     -----
                                    
    
    Net income (loss) per share      $   (.16)     $  .30    $  (.01)  $   .66
                                       =======      =====     ======    ======
  
  Weighted average number of shares
   and share equivalents outstanding   23,225      23,587     23,337    22,981
                                       ======      ======     ======    ======
  
  
     See accompanying notes to condensed consolidated financial statements.

===============================================================================
              
                      ANNTAYLOR STORES CORPORATION
                 CONDENSED CONSOLIDATED BALANCE SHEETS
                   July 29, 1995 and January 28, 1995

                                                         July 29, January 28,
                                                           1995       1995
                                                         --------  ---------
                                                       (unaudited)
                                                            (in thousands)

                                  ASSETS
Current assets
   Cash                                                   $ 1,820   $ 1,551
   Accounts receivable, net of allowances of $628,000 
    and $931,000, respectively                             72,373    61,211
   Merchandise inventories                                 99,411    93,705
   Prepaid expenses and other current assets               14,302     7,956
   Deferred income taxes                                    3,650     3,650
                                                          -------   -------
     Total current assets                                 191,556   168,073

Property and equipment
   Land and building                                        9,175       499
   Leasehold improvements                                  50,573    43,370
   Furniture and fixtures                                  72,367    59,105
   Construction in progress                                36,952    24,867
                                                          -------   -------
                                                          169,067   127,841
     Less accumulated depreciation and amortization        38,950    31,503
                                                          -------   -------
     Net property and equipment                           130,117    96,338

Goodwill, net of accumulated amortization of $61,972,000 
 and $57,219,000, respectively                            318,278   323,031
Investment in CAT                                           4,436     3,792
Deferred income taxes                                       1,600     1,600
Deferred financing costs, net of accumulated 
 amortization of $1,341,000 and $956,000, respectively      2,444     2,829
Other assets                                                2,351     2,591
                                                          -------   -------
     Total assets                                        $650,782  $598,254
                                                          =======   =======

              LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities
   Accounts payable                                      $ 45,425  $ 36,625
   Accrued rent                                             6,487     5,243
   Accrued salaries                                         4,781     5,929
   Accrued expenses                                        12,087    18,095
                                                          -------   -------
     Total current liabilities                             68,780    65,892

Long-term debt                                            249,000   200,000
Other liabilities                                           6,874     6,250
Commitments and contingencies

Stockholders' equity
   Common stock, $.0068 par value; 40,000,000 shares 
    authorized; 23,120,831 and 23,106,572 shares 
    issued, respectively                                      157       157
   Additional paid-in capital                             311,222   310,714
   Warrants to acquire 37,046 and 58,412 shares of
    common stock, respectively                                604       951
   Retained earnings                                       14,678    14,996
   Deferred compensation on restricted stock                  (97)     (149)
                                                          -------   -------
                                                          326,564   326,669
   Less treasury stock, 45,342 and 65,843 shares, 
    respectively, at cost                                    (436)     (557)
                                                          -------   -------
        Total stockholders' equity                        326,128   326,112
                                                          -------   -------
        Total liabilities and stockholders' equity       $650,782  $598,254
                                                          =======   =======


     See accompanying notes to condensed consolidated financial statements.

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

                       ANNTAYLOR STORES CORPORATION
             CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
         For the Six Months Ended July 29, 1995 and July 30, 1994
                               (unaudited)

                                                         Six Months Ended
                                                        -------------------
                                                        July 29,    July 30,
                                                          1995        1994
                                                        --------    -------
                                                           
                                                           (in thousands)

Operating activities:
 Net income (loss)                                    $   (318)    $ 15,115
 Adjustments to reconcile net income (loss) to 
   net cash (used by) provided by operating 
   activities:
   Equity earnings in CAT                                 (644)        (694)
   Extraordinary loss                                      ---        1,522
   Provision for loss on accounts receivable               457          811
   Depreciation and amortization                         9,139        5,278
   Amortization of goodwill                              4,753        4,753
   Amortization of deferred financing costs                385          613
   Amortization of deferred compensation                    52          250
   Loss on disposal of property and equipment              401          759
   
   (Increase) decrease in:
     Receivables                                       (11,619)      (6,485)
     Merchandise inventories                            (5,706)      (7,418)
     Prepaid expenses and other current assets          (6,346)         931
   
   Increase (decrease) in:
     Accounts payable                                    8,800        3,093
     Accrued expenses                                   (5,912)          61
     Other non-current assets and liabilities, net         864          258
                                                       -------      -------
 Net cash (used by) provided by operating activitie     (5,694)      18,847

Investing activities:
 Purchases of property and equipment                   (43,319)     (21,861)
                                                       -------      -------
 Net cash used by investing activities                 (43,319)     (21,861)

Financing activities:
 Borrowings under revolving credit agreement            45,000       26,000
 Payment of bank term loan                                 ---      (56,000)
 Net proceeds from common stock offering                   ---       30,414
 Exercise of stock options                                 282        2,121
 Net borrowings under receivables facility               4,000        1,566
 Payment of financing costs                                ---         (122)
                                                       -------      -------
 Net cash provided by financing activities              49,282        3,979
                                                       -------      -------
Net increase in cash                                       269          965
Cash, beginning of period                                1,551          292
                                                       -------      -------
Cash, end of period                                   $  1,820     $  1,257
                                                       =======      =======
Supplemental Disclosures of Cash Flow Information:
 Cash paid during the period for interest             $  8,035     $  5,969
                                                       =======      =======
 Cash paid during the period for income taxes         $  5,915     $ 14,169
                                                       =======      =======


   See accompanying notes to condensed consolidated financial statements.

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


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


1. Basis of Presentation
   ---------------------
   
   The condensed consolidated financial statements are unaudited
but, in the opinion of management, contain all adjustments (which
are of a normal recurring nature) necessary to present fairly the
financial position, results of operations and cash flows for the
periods presented.  All significant intercompany accounts and
transactions have been eliminated.
   
   The results of operations for the 1995 interim period shown in
this report are not necessarily indicative of results to be
expected for the fiscal year.
   
   The January 28, 1995 condensed consolidated balance sheet
amounts have been derived from the previously audited
consolidated balance sheet of AnnTaylor Stores Corporation.
   
   Certain fiscal 1994 amounts have been reclassified to conform
to the 1995 presentation.
   
   It is not considered necessary to include detailed footnote
information as of July 29, 1995 and July 30, 1994.  The financial
information set forth herein should be read in conjunction with
the Notes to the Company's Consolidated Financial Statements
contained in the AnnTaylor Stores Corporation 1994 Annual Report
to Stockholders.


2. Income Per Share
   ----------------
   
   Net income per share is calculated by dividing net income by
the total of the weighted average number of common shares and
common share equivalents outstanding, assuming the exercise of
outstanding warrants and the dilutive effect of outstanding stock
options, computed in accordance with the treasury stock method.
The number of shares used in the calculation was as follows:
   
                              Quarters Ended    Six Months Ended
                             -----------------   -----------------
                             July 29,  July 30,  July 29, July 30, 
                               1995      1994      1995     1994
                             --------  --------  --------  -------
                                         (in thousands)
   Common shares              23,057    22,947    23,051   22,362
   Warrants                       52        60        54      120
   Stock options                 116       580       232      499
                              ------    ------    ------   ------             
                              23,225    23,587    23,337   22,981
                              ======    ======    ======   ======

3. Long-term Debt
   --------------
   
   The following summarizes long-term debt outstanding at July
29, 1995:
                                        
                                        (in thousands)
      
      Revolving Credit Agreement           $109,000
      8-3/4% Notes                          100,000
      Receivables Facility                   40,000
                                            -------
         Total long-term debt              $249,000
                                            =======
      
   The maturity date of the revolving credit agreement has been
extended to July 29, 1998.
   
   At July 29, 1995, AnnTaylor, Inc. and AnnTaylor Funding, Inc.
were not in compliance with one financial covenant under the
revolving credit agreement and the receivables facility relating
to AnnTaylor, Inc.'s fixed charge coverage ratio.  The revolving
credit agreement and the receivables facility were amended as of
September 7, 1995 and September 11, 1995, respectively, to reduce
the required fixed charge coverage ratio for the second quarter,
as a result of which the Company satisfied this covenant, and to
reduce the required fixed charge coverage ratio for the third and
fourth quarters of 1995.  The amendment to the revolving credit
agreement also, among other things, revised the cleandown
provision for 1995 to require the Company to reduce the 
outstanding loan balance under the agreement to $85,000,000 
or less for at least fifteen consecutive days during the last 
six months of fiscal 1995 and added limitations on
capital expenditures for fiscal 1995 through 1998 as follows:
1995: $78.2 million; 1996: $45 million; 1997: $30 million and
1998: $30 million.

===================================================================
   
Item 2.  Management's Discussion and Analysis of Operations

Results of Operations
                                       Quarters Ended      Six Months Ended
                                      ----------------     -----------------
                                      
                                      July 29, July 30,    July 29, July 30,
                                        1995     1994        1995     1994
                                      -------  --------    -------- -------
   Number of Stores:
   Open at beginning of period          275        234        262      231
   Opened during period                  14          3         29        8
   Expanded during period*                5         11         17       13
   Closed during period                 ---          2          2        4
   Open at end of period                289        235        289      235
   
   Type of Stores Open at End of 
     Period:
      AnnTaylor Stores                                        247      222
      AnnTaylor Factory Stores                                 23       13
      Ann Taylor Loft stores                                   11      ---
      AnnTaylor Studio stores                                   8      ---
-------   
*  Expanded stores are excluded from comparable store sales
   for the first year following expansion.



Quarter Ended July 29, 1995 Compared to Quarter Ended July 30, 1994
   
   The Company's net sales in the second quarter of 1995
increased to $183,695,000 from $159,936,000 in the second quarter
of 1994, an increase of $23,759,000 or 14.9%.  The increase in
net sales was attributable to the opening of new stores and the
expansion of existing stores, offset by a 5.6% decrease in
comparable store sales in the second quarter of 1995.  The
decrease in comparable store sales is attributable to weak
customer response to the Company's spring merchandise selections,
as well as to continued weakness in demand for women's apparel
generally.
   
   Gross profit as a percentage of net sales decreased to 37.5%
in the second quarter of 1995 from 45.0% in the second quarter of
1994.  This decrease was attributable to increased cost of goods
sold as a percentage of net sales, primarily resulting from
markdowns associated with increased promotional activities.
   
   Selling, general and administrative expenses represented 36.6%
of net sales in the second quarter of 1995, compared to 31.8% of
net sales in the second quarter of 1994.  The 4.8% increase is
primarily attributable to higher tenancy, store maintenance and
store selling costs as a percentage of sales (approximately 74%
of the increase), higher distribution expense relating to start-
up costs of the Company's new distribution facility in
Louisville, Kentucky (approximately 14% of the increase),
additional catalog expense relating to the Company's test of its
catalog as a mail order vehicle (approximately 5% of the
increase) and higher merchandising and design expense
(approximately 7% of the increase).  The Company has decided to
return its catalog format to principally an advertising vehicle,
rather than a mail order business, commencing Fall 1995.
   
   As a result of the foregoing, the Company had an operating
loss of $783,000, or 0.4% of net sales, in the second quarter of
1995, compared to operating income of $18,733,000, or 11.7% of
net sales, in the second quarter of 1994.  Amortization of
goodwill was $2,376,000 in the second quarter of 1995 and 1994.
Operating income, without giving effect to such amortization in
either year, was $1,593,000, or 0.9% of net sales, in the 1995
period and $21,109,000, or 13.2% of net sales, in the 1994
period.
   
   Interest expense was $4,468,000 in the second quarter of 1995
and $3,117,000 in the second quarter of 1994.  The increase in
interest expense is primarily attributable to higher interest
rates and higher outstanding indebtedness in 1995.
   
   The income tax benefit was $1,211,000, or 24.1% of loss before
income taxes, in the second quarter of 1995 compared to the
income tax provision of $7,507,000, or 48.7% of income before
income taxes, in the second quarter of 1994.  The effective
income tax rate for both periods differed from the statutory rate
primarily because of non-deductible goodwill amortization.
   
   As a result of the foregoing factors, the Company had net loss
of $3,809,000, or 2.1% of net sales, for the second quarter of
1995 compared to net income before extraordinary loss of
$7,923,000, or 5.0% of net sales, for the second quarter of 1994.
   
   In connection with debt refinancing activities in May and July
1994, the Company incurred an extraordinary loss of $868,000, net
of taxes, in the second quarter of 1994.  After giving effect to
this extraordinary loss, the Company had net income of $7,055,000
in the second quarter of 1994.
   
   AnnTaylor Stores Corporation conducts no business other than
the management of AnnTaylor, Inc.



Six Months Ended July 29, 1995 Compared to Six Months Ended July 30, 1994
   
   The Company's net sales in the first six months of 1995
increased to $352,001,000 from $305,219,000 in the first six
months of 1994, an increase of $46,782,000 or 15.3%.  The
increase in net sales was attributable to the opening of new
stores and the expansion of existing stores, offset by the
closing of two stores and a 3.3% decrease in comparable store
sales in the first six months of 1995.  The decrease in
comparable store sales is attributable to weak customer response
to the Company's spring merchandise selections, as well as to
continued weakness in demand for women's apparel generally.
   
   Gross profit as a percentage of net sales decreased to 41.4%
in the first six months of 1995 from 46.1% in the first six
months of 1994.  This decrease was attributable to the increased
cost of goods sold as a percentage of net sales, primarily
resulting from markdowns associated with increased promotional
activities.
   
   
   Selling, general and administrative expenses represented 36.8%
of net sales in the first six months of 1995, compared to 32.0%
of net sales in the first six months of 1994.  The increase in
selling, general and administrative expenses as a percentage of
net sales was primarily attributable to higher tenancy, store
maintenance and store selling costs as a percentage of sales
(approximately 71% of the increase), higher distribution center
expense relating to start-up costs of the Company's new
distribution facility in Louisville, Kentucky in the second
quarter (approximately 7% of the increase), additional catalog
expense relating to the Company's test of its catalog as a mail
order vehicle (approximately 11% of the increase) and higher
merchandising and design expense (approximately 11% of the
increase).  The Company has decided to return its catalog format
to principally an advertising vehicle, rather than a mail order
business, commencing Fall 1995.
   
   As a result of the foregoing, operating income decreased to
$11,340,000, or 3.2% of net sales, in the first six months of
1995, from $38,263,000, or 12.5% of net sales, in the first six
months of 1994.  Amortization of goodwill was $4,753,000 in the
first six months of 1995 and 1994.  Operating income, without
giving effect to such amortization in either year, was
$16,093,000, or 4.6% of net sales, in the 1995 period and
$43,016,000, or 14.1% of net sales, in the 1994 period.
   
   Interest expense was $8,966,000 in the first six months of
1995 and $6,573,000 in the first six months of 1994.  The
increase in interest expense is primarily attributable to higher
interest rates applicable to the Company's debt obligations and
higher outstanding indebtedness in 1995.
   
   The income tax provision was $2,866,000, or 112.5% of income
before income taxes in the 1995 period, compared to $15,381,000,
or 49.0% of income before income taxes and extraordinary loss, in
the 1994 period.  The effective income tax rate for both periods
was higher than the statutory rate primarily because of non-
deductible goodwill amortization.
   
   As a result of the foregoing factors, the Company had a net
loss of $318,000 or 0.1% of net sales, for the first six months
of 1995 compared to net income before extraordinary loss of
$15,983,000, or 5.2% of net sales, for the first six months of
1994.
   
   In connection with the debt refinancing activities in May and
July 1994, the Company incurred an extraordinary loss of $868,000
net of taxes, in the second quarter of 1994.  After giving effect
to these extraordinary losses, the Company had net income of
$15,115,000 in the first six months of 1994.
   

Financial Condition

   For the first six months of 1995, net cash used by operating
activities totaled $5,694,000, primarily as a result of increases
in working capital, partially offset by non-cash operating
expenses.  Cash used for investing activities during the first
six months of 1995 amounted to $43,319,000, for the purchase of
property and equipment.  Cash provided by financing activities
during the first six months of 1995 amounted to $49,282,000,
primarily as a result of borrowings under the revolving credit
agreement and receivables facility.

   Accounts receivable increased to $72,373,000 at July 29, 1995
from $61,211,000 at January 29, 1995, an increase of $11,162,000
or 18.2%.  This increase was partially attributable to Ann Taylor
credit card receivables, which increased approximately
$5,683,000, and to third-party credit card receivables (American
Express, MasterCard and VISA), which increased $2,527,000 due to
the timing of payments by third-party credit card issuers.
Construction allowance receivables increased to $8,042,000 at
July 29, 1995 from $5,549,000 at January 29, 1995, an increase of
$2,493,000, due to the timing of receipts attributable to stores
opened in fiscal year 1994 and the spring of 1995, and the stores
planned to open in the fall of 1995.

   Merchandise inventories were $99,411,000 at July 29, 1995,
compared to inventories of $93,705,000 at January 28, 1995.
Total square footage increased to 1,442,000 square feet at July
29, 1995 from 1,173,000 square feet at January 28, 1995.  On a
per square foot basis, inventories were down 13.7% at the end of
the second quarter of 1995 compared to inventories per square
foot at the end of the previous fiscal year.

   At July 29, 1995, $109,000,000 was outstanding under the
revolving credit agreement and $40,000,000 was outstanding under
AnnTaylor Funding, Inc's receivables facility.  AnnTaylor, Inc.
can borrow up to $125,000,000 under the revolving credit
agreement and AnnTaylor Funding, Inc. can borrow up to
$40,000,000 under the receivables facility, depending upon its
accounts receivable balance.  The maturity date of the revolving
credit agreement has been extended to July 29, 1998.

   At July 29, 1995, AnnTaylor, Inc. and AnnTaylor Funding, Inc.
were not in compliance with one financial covenant under the
revolving credit agreement and the receivables facility relating
to AnnTaylor, Inc.'s fixed charge coverage ratio.  The revolving
credit agreement and the receivables facility were amended as of
September 7, 1995 and September 11, 1995, respectively, to reduce
the required fixed charge coverage ratio for the second quarter,
as a result of which the Company satisfied this covenant, and to
reduce the required fixed charge coverage ratio for the third and
fourth quarters of 1995.  Compliance with financial covenants in
future periods will be dependent upon the Company's sales and
earnings and the amount of capital expenditures made by the
Company.  Depending upon the Company's sales and earnings, in
order to be in compliance with the revised fixed charge coverage
ratio for the third and fourth quarters of 1995, the Company may
finance certain planned capital expenditures through fixed asset
leasing transactions, described below, currently being pursued by
the Company.

   The amendment to the revolving credit agreement also, among
other things, revised the clean down provision for 1995, to
require the Company to reduce the outstanding loan balance 
under the agreement to $85,000,000 or less for at
least fifteen consecutive days during the last six months of
fiscal 1995 and added limitations on capital expenditures for
fiscal 1995 through 1998 as follows:  1995: $78.2 million; 1996:
$45 million; 1997: $30 million and 1998: $30 million.  The
Company expects to be able to continue its plans for growth and
refurbishment within these limits.  The Company currently expects
to add not more than 250,000 square feet of retail store space in
1996.

   The Company's capital expenditures, which are primarily
attributable to the Company's store expansion, renovation and
refurbishment programs, totaled $61,341,000 and $25,062,000 in
1994 and 1993, respectively.  Capital expenditures totaled
$43,319,000 in the first six months of 1995.  The Company expects
total capital expenditures for 1995 to be approximately
$75,000,000.  The Company is pursuing financing of up to
$38,000,000 of such expenditures through fixture and equipment
leasing transactions that may reduce its capital expenditures
by a like amount.  The Company is also pursuing a $7,000,000 long-
term mortgage loan to be secured by the Company's Louisville
distribution center land and building.

   Dividends and distributions from AnnTaylor, Inc. to the
Company are restricted by both the revolving credit agreement and
the indenture relating to AnnTaylor, Inc.'s
8-3/4% Subordinated Notes due 2000.

   In order to finance its operations and capital requirements,
the Company expects to use internally generated funds and funds
available to it under the revolving credit agreement.  The
Company believes that cash flow from operations and funds
available under the revolving credit agreement will be sufficient
to enable it to meet its ongoing cash needs for the foreseeable
future.  In addition, if completed, the fixture and equipment
leasing transactions and the distribution center mortgage
financing described above would provide the Company with
additional liquidity.

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

                  PART II.  OTHER INFORMATION


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

  AnnTaylor Stores Corporation's 1995 Annual Meeting of
Stockholders was held on June 7, 1995.  The following matters
were voted upon and approved by the Company's stockholders at the
meeting:

1.   Ms. Rochelle B. Lazarus and Mr. Robert C. Grayson were
     reelected as Class I Directors of the Company, for terms
     expiring in 1998.  18,485,908 and 18,401,674 shares were voted
     in favor of, and 83,358 and 167,592 shares were voted against
     or abstained from voting on the proposal for the re-election
     of Ms. Lazarus and Mr. Grayson, respectively.  Mr. James J.
     Burke, Jr. and Ms. Sally Frame Kasaks continued as Class II
     Directors, with terms expiring in 1996, and Mr. Gerald S.
     Armstrong, Mr. Paul E. Francis and Ms. Hanne M. Merriman
     continued as Class III Directors with terms expiring in 1997.

2.   The appointment of Deloitte & Touche llp as the Company's
     independent accountants for the 1995 fiscal year was ratified.
     18,556,964 shares were voted in favor of, and 12,302 shares
     were voted against or abstained from voting on, this proposal.


Item 6.  Exhibits and Reports on Form 8-K
         
         (a)  Exhibits:
                
                  10.9.2  Extension of the final maturity date of
                          the Revolving Credit Agreement to July 29,
                          1998, dated as of June 29, 1995, among
                          AnnTaylor, Inc., Bank of America National
                          Trust and Savings Association ("Bank of
                          America"), Fleet Bank, the financial
                          institutions party thereto, and Bank of
                          America, as Agent.
              
                  10.9.3  Amendment No. 2 to the Revolving Credit
                          Agreement, dated as of September 7, 1995,
                          among AnnTaylor, Inc., Bank of America, Fleet
                          Bank, the financial institutions party
                          thereto, and Bank of America, as Agent.
                  
                  10.31.3 Third Amendment to the Receivables
                          Financing Agreement, dated as of September
                          11, 1995, among AnnTaylor Funding, Inc.,
                          AnnTaylor, Inc., Clipper Receivables
                          Corporation, State Street Boston Capital
                          Corporation and PNC Bank National
                          Association.
              
==========================================================================
Item 6.  Exhibits and Reports on Form 8-K (continued)
          
          (a)  Exhibits (continued):
                  
                  10.33.1    Amendment to the AnnTaylor Stores
                             Corporation Deferred Compensation Plan as
                             approved by the Board of Directors on August
                             11, 1995.
              
          (b)  Reports on Form 8-K:
                   
                   None

========================================================================
                               
                               SIGNATURES


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


Date:    September 11, 1995        By: /s/  Paul E. Francis
         ---------------------         -------------------------
                                       Paul E. Francis
                                       Executive Vice President -
                                       Finance and Administration
                                       (Chief Financial Officer)


Date:    September 11, 1995        By: /s/  Walter J. Parks
         --------------------          ---------------------------
                                       Walter J. Parks
                                       Senior Vice President - Finance
                                       (Principal Accounting Officer)



Bank of America





                                              Agency Management Services


TO:            The Bank Group

               Ann Taylor, Inc.
               Attention:  James M. Smith, VP and Controller


SUBJECT:       Ann Taylor, Inc.
               Credit Agreement dated as of July 29, 1994, as amended
               Extension of Final Maturity Date to July 29, 1998


Ladies and Gentlemen:

Please be advised that, as requested by Ann Taylor, Inc. all Banks have
consented to the extension of the Final Maturity Date.  Please update
your records to reflect a Final Maturity Date of July 29, 1998.

Please feel free to contact me at (415) 953-8501 if you have any questions.

Sincerely,

/s/ Dietmar Schiel
-------------------
    Vice President



                 SECOND AMENDMENT TO CREDIT AGREEMENT


          This Second Amendment to Credit Agreement (this "Amendment")
                                                           ---------
is entered into as of September 5, 1995 among ANNTAYLOR, INC., a

Delaware corporation (the "Borrower"), the various financial institutions
                           --------
named on the signature pages hereto (the "Lenders") and BANK OF AMERICA
                                          -------
NATIONAL TRUST AND SAVINGS ASSOCIATION, as Agent.



          WHEREAS, the Borrower, the Lenders, the Co-Agents named therein,
         
BA Securities, Inc. as Arranger and the Agent are party to that certain

Credit Agreement dated as of July 29, 1994 (as from time to time amended, 

the "Credit Agreement"); and
     ----------------



          WHEREAS, the Borrower has requested the Lenders to amend certain

financial covenants and other provisions of the Credit Agreement and the

Lenders are willing to agree to the Borrower's request on the terms and 

subject to the conditions set forth herein;



          NOW THEREFORE, the parties hereto hereby agree as follows:



          Section 1.     Defined Terms.   Unless otherwise defined in
                         -------------
this Amendment, defined terms used herein shall have the meanings

assigned to such terms in the Credit Agreement.



          Section 2.     Amendment to Credit Agreement.
                         -----------------------------

               (a)   Amendment to Definition of "Fixed Charge Coverage
                     -------------------------------------------------
          Ratio."
          ------


                The definition of the term "Fixed Charge Coverage Ratio"
                                            ---------------------------
          contained in Section 1.01 of the Credit Agreement is hereby
                       ------------
          amended to read as follows:


                     " 'Fixed Charge Coverage Ratio' shall mean, for any
                        ---------------------------
               period, the quotient obtained by dividing (a) EBITDA by

               (b) the sum of (i) Capital Expenditures paid or accrued

               during such periods excluding  (A) any Capital Expenditures
                                   ---------
               made in respect of the Distribution Center and   (B) any

               Capital Expenditures in the aggregate maximum amount of

               $28,000,000 made in respect of the leasing or financing of

               material handling equipment, furniture and fixtures in

               stores of the Borrower and its Subsidiaries, plus 
                                                            ----
               (ii)  schedule payments made since the Initial Funding Date

               for principal on Indebtedness excluding any payment made
                                             ---------
               upon termination of a Receivables Transaction plus (iii)
                                                             ----
               Cash Interest Expense during such period plus (iv)  income
                                                       ----
               tax expense during such period."



              (b)   Change in Cleandown Provisions.   Clause (v) of Section
                    ------------------------------    ----------    -------
          2.01(a) of the Credit Agreement is hereby amended to read as
          -------          
          follows:


                   "(v)  The Borrower shall from time to time effect a 
                   
             prepayment of the oustanding Loans (such amount, a "Cleandown") 
                                                                 ---------
             so as to cause the aggregate outstanding principal amount of 
             
             the Loans to be not more than (A) $50,000,000, for at least 30 
             
             consecutive days during the period from the Intitial Funding 
             
             Date to the last day of the Fiscal Year beginning on January 
             
             30, 1994,  (B) $85,000,000, for at least 15 consecutive days in 
             
             the last six months of the Fiscal Year beginning on January 
             
             29, 1995 and (C) $50,000,000, for at lease 30 consecutive days 
             
             in each Fiscal Year thereafter (each such period, a "Cleandown 
                                                                  ---------
             Period").  Promptly after the end of any Cleandown Period, 
             ------
             the Borrower shall notify the Agent that a Cleandown Period 
             
             has occurred and the Agent shall notify the Lenders."


              (c)  Additional Indebtedness.
                   -----------------------

                   (i)  Paragraph (j) of Section 8.01 of the Credit Agreement
                        -------------    ------------
              is hereby amended by deleting the work "and" appearing at the 

              end thereof.


                   (ii)  A new paragraph (k) is hereby added to Section 8.01
                               -------------                    ------------
              of the Credit Agreement reading as follows:

                   
                         "(k)   Indebtedness in connection with Liens 
                    
                    permitted under clause (x) of Section 8.02(b); and".
                                    ----------    --------------------   
                                    

                   (iii)  Present paragraph (k) of Section 8.01 of the Credit
                                  -------------    ------------
                   Agreement is hereby relettered as paragraph (1).
                                                     -------------


              (d)   Additional Liens.
                    -----------------

                    (i)   Clause (ix) of Section 8.02(b) of the Credit 
                          -----------    ---------------
                    Agreement is hereby amended to read as follows:


                         "(ix)  Liens in respect of Indebtedness permitted

                    pursuant to Section 8.01(l);"
                                ---------------


                    (ii)  A new clause (x) is hereby added to Section 8.02(b)
                                ----------                    ---------------
                    of the Credit Agreement reading as follows:


                         "(x)  Liens on the Distribution Center; and". 
                         

                    (iii)  Present clause (x) of Section 8.02(b) of the Credit
                                   ----------    ---------------
                    Agreement is hereby renumbered as clause (xi).
                                                      -----------


              (e)   Additional Accommodation Obligations.
                    -------------------------------------

                    Section 8.04 of the Credit Agreement is hereby
                    ------------
              amended to read as follows:

                         
                         "8.04.   Accomodation Obligations.   The Borrower
                                  -------------------------
                     shall not, and shall not permit ATSC or any Restricted

                     Subsidiary to, create or become or be liable, directly

                     or indirectly, with respect to any Accommodation

                     Obligation except:


                         (a)  guaranties resulting from endorsement of

                     negotiable instruments for collection in the ordinary

                     course of business;


                         (b)  obligations, warranties and indemnities, not

                     relating to Indebtedness of any Person, which have

                     been or are undertaken or made in the ordinary course

                     of business and not for the benefit or in favor of an

                     Affiliate of the Borrower or such Subsidiary;


                         (c)   obligations in respect of any Receivables

                     Transaction;


                         (d)   guaranties of obligations of the Borrower

                     or Subsidiaries of the Borrower in connection with

                     the leasing or financing of material handling

                     equipment, furniture and fixtures in the ordinary

                     course of business;


                         (e)   Accomodation Obligations arising in connection

                     with the Borrower's agreement to provide the CAT Joint

                     Venture with one or more Letters of Credit issued for the

                     benefit of the CAT Joint Venture pursuant to the CAT Joint

                     Venture Agreement to the extent permitted by section 
                                                                  -------
                     8.03(i) and similar arrangements for the benefit of other 
                     -------                     
                     joint ventures; and


                         (f)   with respect to ATSC, Accommodation Obligations

                     arising in connection with the ATSC Guaranty or 

                     Accommodation Obligations for Indebtedness of the

                     Borrower or its wholly-owned Restricted Subsidiaries

                     permitted to be incurred under Section 8.01.
                                                    ------------


              (f)   Limitation on Capital Expenditures.
                    ----------------------------------

                    A new negative covenant is hereby added to the Credit 
                    
              Agreement reading as follows:


                   "8.15   Capital Expenditures.  The Borrower shall not
                           ---------------------
              make Capital Expenditures in any Fiscal Year set forth below

              exceeding the amount set forth below with respect to such

              Fiscal Year:


                          Fiscal Year            Capital Expenditures
                          -----------            --------------------

                 Fiscal Year beginning 1/29/95      $78,200,000
                 Fiscal Year beginning 2/04/96      $45,000,000
                 Each Fiscal Year thereafter        $30,000,000


              provided, however, that in the Fiscal Year beginning on
              --------  -------
              February 4, 1996 no more than $22,500,000 in Capital

              Expenditures may be incurred or committed to be incurred

              during the first six months of such Fiscal Year."


              
              (g)   Change in Minimum Fixed Charge Coverage Ratio.
                    ----------------------------------------------

                    Section 9.03 of the Credit Agreement is hereby amended
                    ------------
              to read as follows:


                    "9.03   Minimum Fixed Charge Coverage Ratio.  The
                            -----------------------------------
                    Borrower shall not permit the Fixed Charge Coverage

                    Ratio, as determined at the end of any fiscal quarter

                    for the preceding four fiscal quarters (or, if less,

                    the number of quarters elapsed since the Initial 

                    Funding Date) to be less than the ratio set forth

                    opposite the month in which such fiscal quarter ends:


                           Quarter Ended            Minimum Ratio
                           -------------            -------------

                           October 1994              1.00 to 1.00
                           January 1995              1.00 to 1.00
                           April 1995                1.00 to 1.00
                           July 1995                 0.76 to 1.00
                           October 1995              0.825 to 1.00
                           January 1996              0.820 to 1.00
                           April 1996                1.00 to 1.00
                           July 1996                 1.05 to 1.00
                           October 1996
                              and thereafter         1.10 to 1.00"



          Section 3.     Representations and Warranties.
                         ------------------------------


          The Borrower represents and warrants that:

              (a)   (i)  the execution and delivery of this Amendment

          have been duly authorized by all necessary corporate action;

          and (ii) do not violate any Requirement of Law nor conflict

          with or result in the breach of any Contractual Obligation

          binding on the Borrower; and



              (b)   after giving effect to this Amendment, the

          representations and warranties of the Borrower contained in

          Article V of the Credit Agreement (except for representations
          ---------
          and warranties relating to a particular point in time) and in

          each other Loan Document are true and correct in all material

          respects as if made on and as of the date of this Amendment and

          no Potential Event of Default or Event of Default has occurred 

          and is continuing.


                    

          Section 4.   Effectiveness.
                       --------------

              (a)   This Amendment shall become effective as of the date

              first above written when the Agent has received the following:



                    (i)   counterparts hereof executed by the Borrower, the

                    the Requisite Lenders and the Agent and signed by ATSC

                    as a consenting party; and


                    (ii)  a fee equal to 0.20% of the aggregate amount

                    of the Commitments to be allocated among the Lenders

                    having executed and delivered a counterpart of this

                    Amendment by September 6, 1995 ratably in accordance

                    with the amounts of the respective Commitments of 

                    such Lenders.



              (b)   Upon the effectiveness of this Amendment (i) each

          reference in the Credit Agreement to "this Agreement", "hereunder",

          "hereof", "herein", or words of like import shall mean and be a

          reference to the Credit Agreement as amended hereby and (ii) each

          reference in each other Loan Document to the Credit Agreement shall

          mean and be a reference to the Credit Agreement as amended hereby.


              
              (c)   Except as specifically amended above, the Credit Agreement

          shall remain in full force and effect.


              (d)   The execution, delivery, and effectiveness of this Amendment

          shall not, except as expressly provided herein, operate as a waiver of

          any right, power, or remedy of any Lender or the Agent under the

          Credit Agreement or any of the other Loan Documents, nor constitute

          a waiver of any provision of any of the Loan Documents.



          Section 5.     Waiver of Defaults.  The Lenders hereby waive any
                         -------------------
          Potential Event of Default or Event of Default that may have occurred

          as a result of a violation of Section 9.03 of the Credit Agreement
                                        ------------
          prior to the date of this Amendment.



          Section 6.     Miscellaneous.
                         -------------

              (a)    This Amendment may be executed in any number of

          counterparts and by different parties hereto in separate

          counterparts, each of which when executed and delivered

          shall be deemed to be an original and all of which taken

          together shall constitute but one and the same instrument.


               
               (b)     THIS AMENDMENT SHALL BE GOVERNED BY, AND CONSTRUED

          IN ACCORDANCE WITH, THE LAW OF THE STATE OF NEW YORK.


          
          IN WITNESS WHEREOF, the parties hereto have caused this Amendment

to be executed by their respective duly authorized officers as of the date

first above written.



                                         ANNTAYLOR, INC.


                                         By:  /s/  Walter J. Parks
                                              ---------------------

                                         Title:  Senior V.P. - Finance
                                                 ---------------------



                                         BANK OF AMERICA NATIONAL TRUST
                                         AND SAVINGS ASSOCIATIONS,
                                         as Agent

                                         By:  /s/ Dietmar Schiel
                                              -------------------------

                                         Title:   Vice President
                                               -------------------------




                                         BANK OF AMERICA NATIONAL TRUST
                                         AND SAVINGS ASSOCIATION


                                         By:  /s/ John Pocalyko
                                              ---------------------------

                                         Title:   Vice President
                                                -------------------------



                                         FLEET BANK, NATIONAL ASSOCIATION

                                         By:  /s/ David W. Parmelee
                                              ---------------------------

                                         Title: Executive Vice President
                                              ---------------------------



                                         LTCB TRUST COMPANY
                                         
                                         By:  /s/ Rene O. LeBlanc
                                              ---------------------------

                                         Title:   Senior Vice President
                                              ---------------------------



                                         PNC BANK, NATIONAL ASSOCIATION

                                         By:  /s/ Mark Williams
                                              ---------------------------

                                         Title:  Vice President
                                              ---------------------------



                                         SHAWMUT BANK, N.A.

                                         By:  /s/
                                              ---------------------------

                                         Title:
                                              ---------------------------



Consenting Party:

ANNTAYLOR STORES CORPORATION

By:   /s/ Walter J. Parks
      ---------------------------

Title:    Sr. V.P. - Finance
      --------------------------



                                 CONSENT
                                 -------

     Reference is hereby made to the Liquidity Agreement, dated as of

January 27, 1994 (as heretofore amended, the "Liquidity Agreement"),
                                              -------------------
among Clipper Receivables Corporation, as Borrower, PNC Bank, National

Association, as Liquidity Agent, State Street Boston Capital Corporation,

as Program Administrator, and the undersigned commercial lending

institutions, as Liquidity Banks.  The undersigned hereby consent to the

execution and delivery by Borrower of the Third Amendment to Receivables

Financing Agreement substantially in the form attached hereto as Exhibit A.


     
     IN WITNESS WHEREOF, the undersigned have executed this Consent as of

this 11th day of September, 1995 by their respective duly authorized

officers.


                                          PNC BANK, NATIONAL ASSOCIATION, as
                                          Liquidity Agent and a Liquidity Bank

                                          By: /s/  Mark J. Williams
                                              _________________________

                                          Title    Vice President
                                                ------------------------



                                          UNITED STATES NATIONAL BANK OF 
                                          OREGON

                                          By: /s/  Craig Christenson
                                             _________________________

                                          
                                          Title    Senior Vice President
                                                  ------------------------


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

               
               
               THIRD AMENDMENT TO RECEIVABLES FINANCING AGREEMENT
               --------------------------------------------------


     THIS THIRD AMENDMENT TO RECEIVABLES FINANCING AGREEMENT, dated as of

September 11, 1995 (this "Amendment"), is among AnnTaylor Funding, Inc. a
                          ---------
Delaware corporation (the "Company"), AnnTaylor, Inc., a Delaware corporation
                           -------
("AnnTaylor"), Clipper Receivables Corporation, a Delaware corporation
 -----------
 ("Lender"), State Street Boston Capital Corporation, a Massachusetts
 --------
 corporation, as administrator for Lender (the "Administrator") and PNC Bank,
                                                -------------
 National Association, a national banking association (the "Relationship
                                                            ------------
 Bank").
 ----



                                BACKGROUND

      1.  The Company, AnnTaylor, Lender, the Administrator and the 

 Relationship Bank entered into a Receivables Financing Agreement, dated as

 of January 27, 1994, as amended by the First Amendment to Receivables

 Financing Agreement, dated as of May 31, 1994, and the Second Amendment to

 Receivables Financing Agreement, dated as of March 31, 1995 (the "Agreement").
                                                                   ---------


      2.   The Company, AnnTaylor, Lender, the Administrator and the

 Relationship Bank desire to amend the Agreement in certain respects as set

 forth herein.



      NOW, THEREFORE, in consideration of the foregoing and other good and

valuable consideration, the receipt and sufficiency of which are hereby 

acknowledged, the parties hereto hereby agree as follows:



     SECTION 1.   Definitions.  The capitalized terms used in this amendment
                  -----------
and not otherwise defined herein shall have the meanings assigned thereto in 

the Agreement.



     SECTION 2.    Fixed Charge Coverage Ratio.   Section 7.05 (e) of the
                   ---------------------------    ----------------
Agreement is hereby amended by deleting such Section in its entirety, and

substituting therefor the following:

  
             "Permit the Fixed Charge Coverage Ratio, as determined at

          at the end of any fiscal quarter for the preceding four fiscal

          quarters to be less than the ratio set forth opposite the 

          month in which such fiscal quarter ends:

             
                   Quarter Ended                Minimum Ratio
                   -------------                -------------
                   October 1994                 1.00 to 1.00
                   January 1995                 1.00 to 1.00
                   April 1995                   1.00 to 1.00
                   July 1995                    0.76 to 1.00
                   October 1995                 0.825 to 1.00
                   January 1996                 0.82 to 1.00
                   April 1996                   1.00 to 1.00
                   July 1996                    1.05 to 1.00
                   October 1996 and thereafter  1.10 to 1.00


     SECTION 3.  Definitions of Fixed Charge Coverage Ratio.  The definition
                 -------------------------------------------
of "Fixed Charge Coverage Ratio" that appears in Appendix A to the Agreement

is hereby amended by deleting such definition in its entirety, and 

substituting therefor the following:



          "Fixed Charge Coverage Ratio" shall mean, for any period, the
           ---------------------------
     period, the quotient obtained by dividing (a) EBITDA by (b) the sum

     of (i) Capital Expenditures paid or accrued during such period

     excluding (A) any Capital Expenditures made in respect of the
     ---------
     Distribution Center and (B) any Capital Expenditures in the aggregate

     maximum amount of $28,000,000 made in respect of the leasing or

     financing of material handling equipment, furniture and fixtures in

     stores of AnnTaylor and its Subsidiaries, plus (ii) scheduled
                                               ----
     payments made since July 29, 1994 for principal on Indebtedness

     excluding any payment made upon termination of the transactions
     ---------
     contemplated by this Agreement, plus (iii) Cash Interest Expense
                                     ----
     during such period, plus (iv) income tax expense during such period."
                         ----



     SECTION 4.  Effectiveness.  This Amendment shall become effective as
                 --------------
of date first above written upon (i) receipt by the Administrator of 

counterparts hereof executed by each of the parties hereto and (ii) receipt

by the Relationship Bank of a fee equal to 0.20% of the Lending Limit, which

fee shall be allocated among the Administrator, Lender and the Relationship

Bank in such manner as is specified by the Relationship Bank.



     SECTION 5.   Representations and Warranties.  Each of the Company and
                  ------------------------------
AnnTaylor hereby represent and warrant that the representations and 

warranties set forth in Sections 6.01 and 6.02, respectively, of the 
                        -------------     ----
Agreement are true and correct on the date hereof, after giving effect

hereto, as if made on the date hereof, and shall be deemed to have been made

on the date hereof.


     SECTION 6.  Miscellaneous.  The Agreement, as amended hereby, remains
                 -------------
in full force and effect.  Any reference to the Agreement from and after the 

date hereof shall be deemed to refer to the Agreement as amended hereby unless

otherwise expressly stated.  This Amendment may be executed in any number of

counterparts and by the different parties hereto on separate counterparts, 

each of which when so executed shall be deemed to be an original and all of

which when taken together shall constitute one and the same agreement.  This

Amendment shall be governed by the laws of the State of New York.  The

Company hereby agrees to pay, promptly upon demand, all costs and expenses

incurred by Lender, the Administrator or the Relationship Bank in

connection with this Amendment.

     
     
     IN WITNESS WHEREOF, the parties have caused this Amendment to be

executed by their respective officers thereunto duly authorized, as of the 

date first above written.


                                            ANNTAYLOR FUNDING, INC.


                                            By: /s/ Walter J. Parks
                                               _________________________

                                            
                                            Title   Vice President
                                                  ------------------------



                                            ANNTAYLOR, INC.

                                            By: /s/ Walter J. Parks
                                               _________________________

                                            
                                            Title  Senior V.P. - Finance
                                                  ------------------------




                                            CLIPPER RECEIVABLES CORPORATION
                                            
                                            By:  /s/ Jeffrey R. Gray
                                               _________________________

                                            
                                            Title  Senior Vice President
                                                  ------------------------




                                            STATE STREET BOSTON CAPITAL
                                              CORPORATION, as Administrator


                                            By: /s/ David B. Coleman
                                               _________________________

                                            
                                            Title  Managing Director
                                                  ------------------------



                                            PNC BANK, NATIONAL ASSOCIATION

                                            By: /s/ Mark J. Williams
                                               _________________________

                                            
                                            Title   Vice President
                                                  ------------------------




                   SECRETARY'S CERTIFICATE


      The  undersigned, being the duly appointed and  acting
Secretary    of    AnnTaylor   Stores    Corporation    (the
"Corporation"),   hereby  certifies   that   the   following
resolutions  were duly adopted by the Board of Directors  of
the Corporation at a meeting duly held on August 11, 1995 at
which  a  quorum  was at all times present,  and  that  such
resolutions have not been amended, modified or rescinded and
remain in full force and effect as of the date hereof:

            RESOLVED,   that   the   AnnTaylor   Stores
     Corporation   Deferred  Compensation   Plan   (the
     "Plan")  be and hereby is amended to provide  that
     (1) the Plan shall commence and be effective as of
     September  1,  1995, (2) deferrals of compensation
     may be made in whole percentages only, and (3) for
     the   1995   Plan  Year,  incentive   compensation
     attributable   to   the  "incentive   compensation
     period"   commencing  in  August  1995  shall   be
     included  as  Incentive Compensation that  may  be
     deferred under the Plan; and be it further
     
            RESOLVED,   that   the  officers   of   the
     Corporation are authorized and directed to  modify
     the  Plan document to incorporate and give  effect
     to the amendments to the Plan adopted by the Board
     of Directors on the date hereof.


      IN  WITNESS WHEREOF, the undersigned has executed this
Certificate  on  behalf of AnnTaylor Stores Corporation  the
11th day of August, 1995.



                              ________________________
                              Jocelyn F.L. Barandiaran
                              Secretary
doc\cerif


<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY OF FINANCIAL INFORMATION EXTRACTED FROM THE
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND CONDENSED CONSOLIDATED
BALANCE SHEETS AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL
STATEMENTS.
</LEGEND>
<CIK> 0000874214
<NAME> ANNTAYLOR STORES CORP.
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          FEB-03-1996
<PERIOD-END>                               JUL-29-1995
<CASH>                                           1,820
<SECURITIES>                                         0
<RECEIVABLES>                                   73,001
<ALLOWANCES>                                       628
<INVENTORY>                                     99,411
<CURRENT-ASSETS>                               191,556
<PP&E>                                         169,067
<DEPRECIATION>                                  38,950
<TOTAL-ASSETS>                                 650,782
<CURRENT-LIABILITIES>                           68,780
<BONDS>                                              0
<COMMON>                                           157
                                0
                                          0
<OTHER-SE>                                     325,971
<TOTAL-LIABILITY-AND-EQUITY>                   650,782
<SALES>                                        352,001
<TOTAL-REVENUES>                               352,001
<CGS>                                          206,224
<TOTAL-COSTS>                                  206,224
<OTHER-EXPENSES>                               134,263
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               8,966
<INCOME-PRETAX>                                  2,548
<INCOME-TAX>                                     2,866
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     (318)
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                    (.01)
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission