TAYLOR ANN STORES CORP
10-Q, 1996-09-16
WOMEN'S CLOTHING STORES
Previous: DURACELL INTERNATIONAL INC, 8-K, 1996-09-16
Next: OUTBACK STEAKHOUSE INC, 4, 1996-09-16



                                
                          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 August 3, 1996
                                
                               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 31, 1996
  -----------------------------          -----------------
  Common Stock, $.0068 par value             23,108,417


   
=====================================================================          
                                
                                
                                
                       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
              August 3, 1996 and July 29, 1995........................  3
            Condensed Consolidated Balance Sheets at
              August 3, 1996 and February 3, 1996.....................  4
            Condensed Consolidated Statements of Cash Flows
              for the Six Months Ended August 3, 1996 and
              July 29, 1995...........................................  5
            Notes to Condensed Consolidated Financial Statements......  6
          
     Item 2.   Management's Discussion and Analysis of Operations..... 10
  
  PART II.  OTHER INFORMATION
     Item 4.   Submission of Matters to a Vote of Security Holders.... 16
     
     Item 6.   Exhibits and Reports on Form 8-K....................... 16


=============================================================================
<PAGE> 3

                  PART I. FINANCIAL INFORMATION
                                
                                
Item 1.   Financial Statements

                                
                  ANN TAYLOR STORES CORPORATION
         CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
For the Quarters and Six Months Ended August 3, 1996 and July 29, 1995
                           (unaudited)
                                
                                
                                
                                      Quarters Ended         Six Months Ended
                                  ---------------------    -------------------
                                  August 3,    July 29,    August 3,  July 29,
                                     1996        1995         1996      1995
                                  ---------    --------    ---------  --------
                                      (in thousands except per share amounts)

Net sales                          $187,862    $183,695     $372,329  $352,001
Cost of sales                       107,115     114,869      208,428   206,224
                                    -------     -------      -------   -------

Gross profit                         80,747      68,826      163,901   145,777
Selling, general and 
  administrative expenses            70,029      67,233      140,283   129,684
Amortization of goodwill              2,376       2,376        4,753     4,753
                                    -------     -------      -------   -------

Operating income (loss)               8,342        (783)      18,865    11,340
Interest expense                      6,210       4,468       12,331     8,966
Other income, net                      (293)       (231)        (424)     (174)
                                    -------     -------      --------  -------

Income (loss) before income taxes     2,425      (5,020)       6,958     2,548
Income tax provision (benefit)        1,798      (1,211)       4,519     2,866
                                    -------     -------      -------   -------
   
   Net income (loss)               $    627     $(3,809)    $  2,439  $   (318)
                                    =======      ======      =======   =======
      
      Net income (loss) per share  $    .03     $  (.16)    $    .11   $  (.01)
                                    =======      ======      =======   =======
      
Weighted average shares and 
  share equivalents outstanding      23,237      23,225       23,226    23,337
                                    =======     =======      =======   =======
      
      
                                
   See accompanying notes to condensed consolidated financial statements.

===============================================================================
<PAGE> 4                           
                  ANNTAYLOR STORES CORPORATION
              CONDENSED CONSOLIDATED BALANCE SHEETS
               August 3, 1996 and February 3, 1996


                                
                                           August 3, 1996      February 3,1996
                                           --------------      ---------------
                                            (unaudited)
                                                
                                                    (in thousands)
                             ASSETS
Current assets
   Cash                                        $ 1,287             $ 1,283
   Accounts receivable, net                     64,112              70,395
   Merchandise inventories                      99,231             102,685
   Prepaid expenses and other current assets    12,473              12,808
   Prepaid tenancy                               9,075               8,099
   Deferred income taxes                         3,400               3,400
                                               -------             -------
     Total current assets                      189,578             198,670
Property and equipment
   Land and building                             8,983               8,923
   Leasehold improvements                       78,055              73,677
   Furniture and fixtures                      109,513              99,548
   Construction in progress                      3,807              14,190
                                               -------             -------
                                               200,358             196,338
     Less accumulated depreciation and 
       amortization                             53,981              42,443
                                               -------             -------
     Net property and equipment                146,377             153,895
Goodwill, net of accumulated amortization 
  of $71,478,000 and $66,725,000, 
  respectively                                 308,772             313,525
Investment in CAT                                6,198               5,438
Deferred financing costs, net of accumulated 
  amortization of $2,740,000 and 
  $1,960,000, respectively                       3,216               3,933
Other assets                                     3,172               3,248
                                               -------             -------
 
     Total assets                             $657,313            $678,709
                                               =======             =======
                                
              
              LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities
   Accounts payable                           $ 36,112            $ 42,909
   Accrued expenses                             26,323              29,018
   Current portion of long-term debt            26,276              40,266
                                               -------             -------
     Total current liabilities                  88,711             112,193
Long-term debt                                 135,051             232,192
Deferred income taxes                            1,300               1,300
Other liabilities                                7,968               7,336
Commitments and contingencies
Company-Obligated Mandatorily Redeemable 
   Convertible Preferred Securities of 
   AnnTaylor Finance Trust
     Holding Solely Convertible Debentures      96,042                ---
Stockholders' equity
   Common stock, $.0068 par value; 
     40,000,000 shares authorized;
     23,139,977 and 23,127,743 shares 
     issued, respectively                          157                157
   Additional paid-in capital                  311,563            311,284
   Warrants to acquire 23,182 and 
     36,605 shares of common stock, 
     respectively                                  378                596
   Retained earnings                            16,502             14,120
   Deferred compensation on restricted stock       (17)               (33)
                                               -------            -------
                                               328,583            326,124

   Less treasury stock, 31,560 and 44,983 
     shares, respectively, at cost                (342)              (436)
                                               -------            -------
        Total stockholders' equity             328,241            325,688
                                               -------            -------
        Total liabilities and stockholders' 
          equity                             $657,313            $678,709
                                              =======             =======
                                
   See accompanying notes to condensed consolidated financial statements.

=============================================================================
<PAGE> 5                  
                  ANNTAYLOR STORES CORPORATION
         CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
    For the Six Months Ended August 3, 1996 and July 29, 1995
                           (unaudited)


                                                    Six Months Ended
                                             ------------------------------
                                             August 3, 1996     July 29,1995
                                             --------------     ------------
                                                     
                                                     (in thousands)

Operating activities:
 Net income (loss)                              $  2,439          $   (318)
 Adjustments to reconcile net income 
   (loss) to net cash provided by
   (used by) operating activities:
   Equity earnings in CAT                           (760)             (644)
   Provision for loss on accounts receivable         835               457
   Depreciation and amortization                  12,358             9,139
   Amortization of goodwill                        4,753             4,753
   Amortization of deferred financing costs          780               385
   Amortization of deferred compensation              16                52
   Loss on disposal of property and equipment        220               401
   (Increase) decrease in:
     Receivables                                   5,448           (11,619)
     Merchandise inventories                       3,454            (5,706)
     Prepaid expenses and other current assets      (641)           (6,346)
   Increase (decrease) in:
     Accounts payable                             (6,797)            8,800
     Accrued expenses                             (2,695)           (5,912)
     Other non-current assets and 
       liabilities, net                              707               864
                                                  ------            ------
 Net cash provided by (used by) operating 
   activities                                     20,117            (5,694)
Investing activities:
 Purchases of property and equipment              (5,059)          (43,319)
                                                  ------            ------
 Net cash used by investing activities            (5,059)          (43,319)
Financing activities:
 Net (repayments) borrowings under revolving 
   credit agreement                              (97,000)           45,000
 Payments on mortgage                               (131)              ---
 Net proceeds from issuance of Preferred 
   Securities                                     95,985               ---
 Exercise of stock options                           155               282
 Net (repayments) borrowings under 
   receivables facility                          (14,000)            4,000
 Payment of financing costs                          (63)              ---
                                                 -------            ------
 Net cash (used by) provided by financing 
   activities                                    (15,054)           49,282
Net increase in cash                                   4               269
Cash, beginning of period                          1,283             1,551
                                                 -------            ------
Cash, end of period                              $ 1,287           $ 1,820
                                                 =======           =======

Supplemental Disclosures of Cash Flow 
 Information:
 Cash paid during the period for interest        $11,395           $ 8,035
                                                 =======           =======
 Cash paid during the period for income taxes    $ 3,405           $ 5,915
                                                 =======           =======
                                
                                
   See accompanying notes to condensed consolidated financial statements.

=============================================================================
<PAGE> 6
                  
                  ANNTAYLOR STORES CORPORATION
      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                           (unaudited)


1. Basis of Presentation
   ---------------------
   
   The  condensed consolidated financial statements are unaudited
but, in the opinion of management, contain all adjustments (which
are of a normal recurring nature) necessary to present fairly the
financial position, results of operations and cash flows for  the
periods  presented.   All significant intercompany  accounts  and
transactions have been eliminated.
   
   The results of operations for the 1996 interim period shown in
this  report  are  not necessarily indicative of  results  to  be
expected for the fiscal year.
   
   The  February  3,  1996 condensed consolidated  balance  sheet
amounts   have   been   derived  from  the   previously   audited
consolidated balance sheet of AnnTaylor Stores Corporation.
   
   Certain  fiscal 1995 amounts have been reclassified to conform
to the 1996 presentation.
   
   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 1995 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
                         -------------------  ------------------
                         August 3,  July 29,  August 3,  July 29,
                           1996       1995       1996      1995
                         --------   --------  --------   -------
                                         (in thousands)

   Common shares            23,097    23,057    23,091    23,051
   Warrants                     32        52        34        54
   Stock options               108       116       101       232
                            ------    ------    ------    ------
                            23,237    23,225    23,226    23,337
                            ======    ======    ======    ======
   
=============================================================================   
<PAGE> 7   

   Fully  diluted income per share, assuming the conversion  into
common  stock  of the 8-1/2% Convertible Trust Originated  Preferred
Securities described below, is not presented for the quarter  and
six  months ended August 3, 1996 due to the anti-dilutive  effect
of the assumed conversion.


3. Long-Term Debt
   --------------
   
   The  following summarizes long-term debt outstanding at August
3, 1996:

                                         (in thousands)

      Revolving Credit Facility..........   $  4,000
      Term Loan..........................     24,500
      8-3/4% Notes.......................    100,000
      Receivables Facility...............     26,000
      Mortgage...........................      6,827
                                             -------
         Total debt......................    161,327
      Less current portion...............     26,276
                                             -------
         Total long-term debt............   $135,051
                                             ========
      
   
   On  April  25,  1996,  the  Company completed  the  sale  (the
"Initial  Sale"),  in  a private placement,  of  $87,500,000 8-1/2%
Convertible  Trust  Originated Preferred  Securities  ("Preferred
Securities")  issued by its financing vehicle, AnnTaylor  Finance
Trust, a Delaware business trust (the "Trust").  On May 17, 1996,
the  Trust, a wholly-owned subsidiary of the Company,  issued  an
additional  $13,125,000 of Preferred Securities pursuant  to  the
exercise of an over-allotment option (the "Over-allotment  Sale")
granted  to  the placement agents in connection with the  Initial
Sale.  The Preferred Securities have a liquidation preference  of
$50   per  security  ($100,625,000  in  the  aggregate)  and  are
convertible  at  the  option  of the  holders  thereof  into  the
Company's  common stock at a conversion rate of 2.545  shares  of
common  stock for each Preferred Security (equivalent  to  $19.65
per share of common stock, which represented a 20% premium to the
$16.375  closing price of the common stock on the New York  Stock
Exchange  at the date of the execution of the purchase  agreement
relating  to  the  sale of the Preferred Securities).   The  sole
assets   of   the  Trust  are  $103,700,000 of 8-1/2%  Convertible
Subordinated  Debentures of the Company  maturing  on  April  15,
2016.  A total of 2,012,500 Preferred Securities were issued, and
are  convertible into an aggregate of 5,121,812 shares of  common
stock.
   
   The  sale  of the Preferred Securities enabled the Company  to
pay   down  $94,000,000  of  outstanding  borrowings  under   its
revolving  credit facility, without reduction of  the  commitment
thereunder.

=============================================================================   
<PAGE> 8

4. CAT/Cygne Transaction
   ----------------------
   
   In Fiscal 1995, the Company purchased approximately 16% of its
merchandise  directly from Cygne Designs, Inc. ("Cygne")  and  an
additional  38%  of its merchandise through the Company's  direct
sourcing  joint venture with Cygne known as CAT.  In April  1996,
the  Company  announced that it had entered into an agreement  in
principle,  dated  as  of April 8, 1996, pursuant  to  which  the
Company  will purchase from Cygne all the shares of CAT owned  by
Cygne  and the assets of the Ann Taylor Woven Division  of  Cygne
that  are  used  in  sourcing merchandise for  the  Company  (the
"CAT/Cygne  Transaction").  On June 7, 1996 the Company  and  its
wholly  owned  subsidiary AnnTaylor, Inc. ("Ann Taylor")  entered
into  a  definitive purchase agreement (the "Purchase Agreement")
with  Cygne  and its wholly owned subsidiary Cygne  Group  (F.E.)
Limited,  providing for the CAT/Cygne Transaction.  The  Purchase
Agreement was amended by the parties on August 27, 1996.
   
   Pursuant  to the Purchase Agreement, as amended, the  purchase
price  for  Cygne's  interest in CAT and  the  Ann  Taylor  Woven
Division assets will consist of (i) shares of common stock of the
Company  having an aggregate value, based on the market price  of
the  Company's common stock for the ten trading days prior to the
closing  of  the transaction, of $36,000,000 (provided  that  the
Company  will  not  be required to issue more  than  2.5  million
shares,  unless  the  aggregate value of 2.5  million  shares  at
closing is less than $32,500,000, in which case the Company  will
issue  shares  of  common  stock having  an  aggregate  value  of
$32,500,000, but not more than 3.0 million shares); and (ii) cash
in  an  amount equal to the tangible net book value of the  fixed
assets (but not to exceed $2,646,000), plus the tangible net book
value of the inventory of the Ann Taylor Woven Division, less the
amount  of  certain liabilities of the Division to be assumed  by
Ann  Taylor.  At Ann Taylor's option, it may deliver cash in lieu
of  some  or all of any shares issuable in excess of 2.5  million
shares.   The  Company  will  also pay  cash  in  respect  of  an
obligation under an existing employment agreement with CAT.   The
Company  has agreed to register the shares to be issued to  Cygne
for resale, although Cygne is subject to certain restrictions  on
the timing of sales and the amount of shares which can be sold at
any one time.
   
   The  Purchase Agreement, as amended, provides that  Cygne  may
terminate  the agreement if the aggregate value of the  Company's
common  stock  to be issued at closing, including any  additional
shares  issuable or additional cash payable under the  amendment,
is less than $32,500,000, and that either party may terminate the
agreement  if the closing has not occurred by September 30, 1996.
   
   The  Company  received  the consent  of  its  lenders  to  the
transaction contemplated by the original Purchase Agreement,  and
is  currently  seeking lender approval of the  amendment  to  the
Purchase  Agreement.  CAT has received a written  commitment  for
the continuation of CAT's existing $40,000,000 credit facility.

=============================================================================
<PAGE> 9   

   The closing of the CAT/Cygne Transaction is subject to various
conditions,  including  (i) the approval of  the  transaction  by
Cygne's stockholders and (ii) the consent and release of liens by
certain  lenders to Cygne.  It is currently anticipated that  the
transaction  will close in September 1996 following  approval  by
Cygne's  stockholders.  There can be no assurance, however,  that
the  conditions  referred to above will be  satisfied,  that  the
transaction will be consummated or, if consummated, that it  will
be consummated within the currently anticipated time frame.



=============================================================================
<PAGE> 10

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


Results of Operations
- - ---------------------

                                      Quarters Ended    Six Months Ended
                                    -----------------  ------------------
                                    August 3, July 29, August 3, July 29,
                                      1996      1995      1996     1995
                                    --------- --------  --------  -------

Number of Stores:
Open  at beginning of period........   307       275       306      262
Opened during period................     1        14         5       29
Expanded during period*.............     1         5         1       17
Closed during period................     2       ---         5        2
Open at end of period...............   306       289       306      289
Type of Stores Open at End of Period:
   AnnTaylor Stores.................                       257      247
   AnnTaylor Factory Stores.........                        23       23
   AnnTaylor Loft stores............                        17       11
   AnnTaylor Studio stores..........                         9        8
   
   
- - --------------------   
* Expanded stores are excluded from comparable store sales for
  the first year following expansion.




Quarter Ended August 3, 1996 Compared to Quarter Ended July  29, 1995
- - ----------------------------------------------------------------------
   
   The  Company's  net  sales  in  the  second  quarter  of  1996
increased to $187,862,000 from $183,695,000 in the second quarter
of  1995, an increase of $4,167,000 or 2.3%.  The increase in net
sales was primarily attributable to the 24 new stores opened  and
the  14  existing  stores expanded since the end  of  the  second
quarter  of  1995, partially offset by the closing  of  7  stores
since  the  end  of the second quarter of 1995  and  by  an  8.7%
decrease in comparable store sales in the second quarter of 1996.
Management  believes that the decrease in comparable store  sales
was  due  primarily  to  the Company's lower  inventory  position
during the period; during the second quarter of 1996, inventories
were  on  average  approximately 20% lower on a per  square  foot
basis compared to the same period of the prior fiscal year.
   
   Gross  profit as a percentage of net sales increased to  43.0%
in the second quarter of 1996 from 37.5% in the second quarter of
1995.   This increase was attributable to decreased cost of goods
sold as a percentage of net sales, primarily resulting from lower
markdowns.
   
   
=============================================================================
<PAGE> 11
   
   Selling, general and administrative expenses were $70,029,000,
or  37.3% of net sales in the second quarter of 1996, compared to
$67,233,000, or 36.6% of net sales in the second quarter of 1995.
The  increase in expense was primarily attributable to  increased
retail square footage, which at quarter end was 15.6% higher than
at  the end of the second quarter of 1995.  The operating expense
rate as a percentage of sales increased primarily as a result  of
decreased leverage  on  fixed  expenses as a result of negative  
comparable store  sales,  and  higher expense rates  in  new  
retail  square footage,  partially offset by increased productivity  
in selling expenses and the suspension of our mail order catalog.
   
   
   As a result of the foregoing, the Company had operating income
of  $8,342,000,  or 4.4% of net sales, in the second  quarter  of
1996, compared to an operating loss of $783,000, or (0.4)% of net
sales,  in the second quarter of 1995.  Amortization of  goodwill
was  $2,376,000  in  the second quarter of both  1996  and  1995.
Operating  income, without giving effect to such amortization  in
either  year, was $10,718,000, or 5.7% of net sales, in the  1996
period and $1,593,000, or 0.9% of net sales, in the 1995 period.
   
   Interest expense was $6,210,000 in the second quarter of  1996
and  $4,468,000 in the second quarter of 1995.  The  increase  in
interest  expense  is  attributable  to  higher  interest   rates
applicable   to  the  Company's  debt  obligations   and   higher
outstanding indebtedness in 1996.
   
   The  income tax provision was $1,798,000, or 74.1%  of  income
before income taxes, in the second quarter of 1996 compared to an
income  tax benefit of $1,211,000 or 24.1% of loss before  income
taxes  in  the second quarter of 1995.  The effective income  tax
rate  for both periods differed from the statutory rate primarily
as a result of non-deductible goodwill amortization.
   
   As  a  result  of the foregoing factors, the Company  had  net
income  of $627,000, or 0.3% of net sales, for the second quarter
of  1996 compared to a net loss of $3,809,000, or (2.1)%  of  net
sales, for the second quarter of 1995.
   
   AnnTaylor  Stores Corporation conducts no business other  than
the management of Ann Taylor.

=============================================================================
<PAGE> 12


Six Months Ended August 3, 1996 Compared to Six Months Ended July 29, 1995
- - --------------------------------------------------------------------------
   
   The  Company's  net  sales in the first  six  months  of  1996
increased  to  $372,329,000 from $352,001,000 in  the  first  six
months of 1995, an increase of $20,328,000 or 5.8%.  The increase
in  net  sales  was primarily attributable to the 24  new  stores
opened  and the 14 existing stores expanded since the end of  the
second  quarter  of 1995, partially offset by the  closing  of  7
stores since the end of the second quarter of 1995 and by a  7.4%
decrease  in  comparable store sales in the first half  of  1996.
Management  believes that the decrease in comparable store  sales
was  due  primarily  to  the Company's lower  inventory  position
during  the  period; during the first half of  1996,  inventories
were  on  average  approximately 24% lower on a per  square  foot
basis compared to the same period of the prior fiscal year.
   
   Gross  profit as a percentage of net sales increased to  44.0%
in  the  first  six months of 1996 from 41.4% in  the  first  six
months  of 1995.  This increase was attributable to the decreased
cost  of  goods  sold  as a percentage of  net  sales,  primarily
resulting from lower markdowns.
   
   Selling,    general   and   administrative    expenses    were
$140,283,000,  or 37.7% of net sales in the first six  months  of
1996,  compared  to $129,684,000, or 36.8% of net  sales  in  the
first  six months of 1995.  The increase in expense was primarily
attributable to increased retail square footage, which at quarter
end  was  15.6% higher than at the end of the second  quarter  of
1995.   The  operating  expense rate as  a  percentage  of  sales
increased primarily as a result of decreased leverage on fixed 
expenses as a result of negative comparable store sales, and 
higher expense rates in new retail square footage, partially offset 
by increased productivity in selling expenses and the suspension of  
our mail order catalog.
   
   As  a  result of the foregoing, operating income increased  to
$18,865,000,  or 5.1% of net sales, in the first  six  months  of
1996,  from $11,340,000, or 3.2% of net sales, in the  first  six
months  of 1995.  Amortization of goodwill was $4,753,000 in  the
first  six  months of 1996 and 1995.  Operating  income,  without
giving   effect  to  such  amortization  in  either   year,   was
$23,618,000,  or  6.3%  of net sales,  in  the  1996  period  and
$16,093,000, or 4.6% of net sales, in the 1995 period.
   
   Interest  expense was $12,331,000 in the first six  months  of
1996  and  $8,966,000  in  the first six  months  of  1995.   The
increase in interest expense is primarily attributable to  higher
interest  rates applicable to the Company's debt obligations  and
higher outstanding indebtedness in 1996.


=============================================================================
<PAGE> 13

   
   The  income tax provision was $4,519,000, or 64.9%  of  income
before  income taxes in the 1996 period, compared to  $2,866,000,
or  112.5% of income before income taxes in the 1995 period.  The
effective  income tax rate for both periods was higher  than  the
statutory  rate primarily as a result of non-deductible  goodwill
amortization.
   
   As  a  result  of the foregoing factors, the Company  had  net
income  of  $2,439,000 or 0.7% of net sales  for  the  first  six
months  of  1996 compared to a net loss of $318,000 or (0.1)%  of
net sales for the first six months of 1995.


Financial Condition
- - -------------------
   
   For  the  first  six  months of 1996,  net  cash  provided  by
operating activities totaled $20,117,000, primarily as  a  result
of  net  income and non-cash operating expenses.  Cash  used  for
investing activities during the first six months of 1996 amounted
to  $5,059,000, for the purchase of property and equipment.  Cash
used  by financing activities during the first six months of 1996
amounted  to $15,054,000, primarily as a result of repayments  of
amounts outstanding under the revolving credit agreement and  the
receivables facility, partially offset by net proceeds  from  the
issuance of Preferred Securities.
   
   Accounts receivable decreased to $64,112,000 at August 3, 1996
from $70,395,000 at February 3, 1996, a decrease of $6,283,000 or
8.9%.    This  decrease  was  primarily  attributable  to   lower
construction  allowance receivables outstanding, which  decreased
$4,187,000,   and  Ann  Taylor  credit  card  receivables   which
decreased approximately $3,523,000.
   
   Merchandise  inventories were $99,231,000 at August  3,  1996,
compared  to  inventories of $102,685,000 at  February  3,  1996.
Total square footage increased to 1,667,000 square feet at August
3, 1996 from 1,651,000 square feet at February 3, 1996.
   
   At  August  3, 1996, borrowings of $4,000,000 were outstanding
under  the  revolving  credit  agreement  and  $26,000,000   were
outstanding under AnnTaylor Funding, Inc.'s receivables facility.
Ann  Taylor  can  borrow up to $122,000,000 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 receivables facility matures in
January  1997.  The Company expects to negotiate an extension  of
the maturity of this facility.

=============================================================================
<PAGE> 14
   
   On   April  25,  1996,  the  Company  completed  the  sale  of
$87,500,000  of  Preferred Securities  issued  by  its  financing
vehicle,  AnnTaylor Finance Trust.  On May 17,  1996,  the  Trust
issued an additional $13,125,000 of Preferred Securities pursuant
to  the  exercise  of  an over-allotment option  granted  to  the
placement  agents  in  connection with  the  Initial  Sale.   The
Preferred  Securities have a liquidation preference  of  $50  per
security and are convertible at the option of the holders thereof
into  common stock at a conversion rate of 2.545 shares of common
stock   for  each  Preferred  Security.   A  total  of  2,012,500
Preferred  Securities were issued, and are  convertible  into  an
aggregate  of  5,121,812  shares of  common  stock,  representing
approximately 22% of the outstanding common stock as of  May  31,
1996.   The sale of the Preferred Securities enabled the  Company
to  pay  down  $94,000,000 of outstanding  borrowings  under  its
revolving  credit facility, without reduction of  the  commitment
thereunder.
   
   The   Company's  capital  expenditures,  which  are  primarily
attributable  to  the Company's store expansion,  renovation  and
refurbishment  programs,  totaled $5,059,000  in  the  first  six
months of 1996.  The Company now expects to open a total of  nine
new  Ann  Taylor Stores, one Ann Taylor Loft Store  and  one  Ann
Taylor  Factory  Store and to expand seven  existing  Ann  Taylor
Stores,  in  fiscal 1996.  Total capital expenditures  for  1996,
including capital expenditures for this store expansion  program,
are expected to be approximately $16,000,000.
   
   Dividends and distributions from Ann Taylor to the Company are
restricted by the Bank Credit Agreement, the Receivables Facility
and the Indenture for the 8-3/4% Notes (the  "Indenture").   The
payment of cash dividends by the Company on its capital stock  is
also  subject to certain restrictions contained in the  Company's
guarantee  of  Ann  Taylor's obligations under  the  Bank  Credit
Agreement.  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 results  of  operations,
financial  condition, contractual restrictions and other  factors
deemed relevant at that time by the Company's Board of Directors.
   
   Distributions on the Preferred Securities accrue from the date
of  the  original  issuance of the Preferred Securities  and  are
payable at the annual rate of 8-1/2% of the liquidation  amount  
of $50 per Preferred Security.  Subject to certain  distribution
deferral  provisions,  distributions on the Preferred  Securities
are  payable quarterly in arrears on each January 15,  April  15,
July  15  and October 15, commencing July 15, 1996.   Payment  of
distributions  on  the  Preferred  Securities  by  the  Trust  is
dependent  upon receipt of payment of interest by the Company  on
its 8-1/2% Convertible Subordinated Debentures held by the  Trust.
The Company's ability to make such interest payments is dependent
upon  its  receipt of dividends or other distributions  from  Ann
Taylor.   As  indicated  above,  the  payment  of  dividends  and
distributions  from  Ann  Taylor to the  Company  is  subject  to
certain  restrictions contained in the Bank Credit Agreement  and
the  Indenture.  The Company currently believes that  Ann  Taylor


=============================================================================
<PAGE> 15


will  be  able to make such distributions to the Company  in  the
foreseeable  future  within  the limitations  set  forth  in  the
Indenture.  In addition, provided that Ann Taylor is not then  in
default  under the Bank Credit Agreement at the time of any  such
distribution,  the lenders under the Bank Credit  Agreement  have
consented to quarterly distributions by Ann Taylor to the Company
equal   to   the  amount  of  interest  due  on  the  Convertible
Subordinated Debentures.
   
   In  order  to finance its operations and capital requirements,
the  Company  expects  to use internally generated  funds,  trade
credit,  and funds available under the revolving credit  facility
and  the  receivables facility.  The Company believes  that  cash
flow  from  operations and funds available  under  the  revolving
credit  facility and the receivables facility are  sufficient  to
enable  it  to  meet its ongoing cash needs for  the  foreseeable
future.

=============================================================================
<PAGE> 16                
                   
                   PART II.  OTHER INFORMATION



Item 4.  Submission of Matters to a Vote of Security Holders
         ---------------------------------------------------
   
   As  reported in the Company's Quarterly Report on Form 10Q for
the  fiscal  quarter ended May 4, 1996, at the  Company's  Annual
Stockholders  Meeting  held on June 14,  1996,  Ms.  Sally  Frame
Kasaks  and  Mr. James J. Burke, Jr. were reelected  as  Class  I
Directors  of  the Company, for terms expiring in 1999,  and  the
appointment of Deloitte & Touche llp as the Company's independent
accountants  for  the  1996  fiscal  year  was  ratified  by  the
Company's   stockholders.   On  August  23,  1996,  the   Company
announced  that Sally Frame Kasaks had resigned her positions  as
Officer and Director of the Company and its subsidiaries.
   
   A  Special Meeting of the Company's stockholders was  held  on
August  15,  1996 to approve and ratify the financing transaction
pursuant to which the $100,625,000 8-1/2%  Convertible   Trust
Originated  Preferred  Securities  were  issued  (the  "Financing
Transaction").   At the Special Meeting, 15,200,945  shares  were
voted  in  favor  of approval and ratification of  the  Financing
Transaction,  95,914 shares were voted against and 66,747  shares
abstained  from  voting  on  the transaction.   Accordingly,  the
Financing   Transaction  was  approved  and   ratified   by   the
stockholders of the Company.



Item 6.  Exhibits and Reports on Form 8-K
         ---------------------------------
      (a)  Exhibits:

              10.1  Second  Amendment to the Amended and Restated
                    Credit  Agreement, dated as of April 9,  1996
                    among  AnnTaylor,  Bank of  America  National
                    Trust and Savings Association and Fleet Bank,
                    National   Association,  as  Co-Agents,   the
                    financial  institutions  from  time  to  time
                    party   thereto,   BA  Securities   Inc.   as
                    Arranger, and Bank of America as Agent.
              
              10.2  Amendment  No. 1 to the Amended and  Restated
                    Declaration  of  Trust of  AnnTaylor  Finance
                    Trust,  dated as of August 27, 1996,  between
                    AnnTaylor Stores Corporation and Bank of  New
                    York, as Trustee.

=============================================================================
<PAGE> 17

Item 6.  Exhibits and Reports on Form 8-K (continued)
      
      (b)  Reports on Form 8-K:
              
              The  Company filed a report with the Commission  on
              Form  8-K dated June 10, 1996 with respect  to  the
              execution  by  the  Company and  Ann  Taylor  of  a
              definitive  purchase agreement with Cygne  and  its
              wholly  owned subsidiary Cygne Group (F.E) Limited,
              providing  for  the Company's previously  announced
              proposed  acquisition of Cygne's  interest  in  the
              Company's direct sourcing joint venture with  Cygne
              and the assets of the Ann Taylor Woven Division  of
              Cygne that sources merchandise for Ann Taylor.
              
              The  Company filed a report with the Commission  on
              Form   8-K  dated  June  21,  1996  which  provided
              combined  Financial Statements of CAT US, Inc.  and
              C.A.T.  (Far East) Limited and subsidiary  and  the
              AnnTaylor Woven Division of Cygne as of February 3,
              1996  and  January 28, 1995 and for the  two  years
              ended  February  3,  1996, and  ATSC  and  acquired
              companies   unaudited   Historical   and   Proforma
              combined Financial Statements as of May 4, 1996 and
              for the quarter then ended.
              
              The  Company filed a report with the Commission  on
              Form 8-K dated August 29, 1996 with respect to  (i)
              the resignation of Sally Frame Kasaks as the Company's 
              Chairman and Chief Executive Officer and the
              promotion of J. Patrick Spainhour from President and
              Chief Operating Officer to Chairman and Chief
              Executive Officer, (ii) the amendment of the  Stock
              and Asset Purchase Agreement among AnnTaylor Stores
              Corporation,  AnnTaylor, Inc., Cygne Designs,  Inc.
              and   Cygne   Group  (F.E.)  Limited,   and   (iii)
              preliminary    unaudited   pro   forma    financial
              information for the Company, CAT U.S., Inc., C.A.T.
              (Far East) Limited and the AnnTaylor Woven Division
              of  Cygne  on a combined basis for the  six  months
              ended August 3, 1996.
              
=============================================================================
<PAGE> 18                  
                           
                           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 16, 1996           By: /s/  Paul E. Francis
      --------------------             -----------------------------
                                       Paul E. Francis
                                          Executive Vice President -           
                                          Finance and Administration
                                          (Chief Financial Officer)



Date: September 16, 1996           By: /s/  Walter J. Parks
      --------------------             ------------------------------
                                       Walter J. Parks
                                          Senior Vice President - Finance
                                          (Principal Accounting Officer)




<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary 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> ANN TAYLOR STORES CORPORATION
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          FEB-01-1997
<PERIOD-END>                                AUG-3-1996
<CASH>                                           1,287
<SECURITIES>                                         0
<RECEIVABLES>                                   64,827
<ALLOWANCES>                                       715
<INVENTORY>                                     99,231
<CURRENT-ASSETS>                               189,578
<PP&E>                                         200,358
<DEPRECIATION>                                  53,981
<TOTAL-ASSETS>                                 657,313
<CURRENT-LIABILITIES>                           88,711
<BONDS>                                        100,000
                                0
                                          0
<COMMON>                                           157
<OTHER-SE>                                     328,084
<TOTAL-LIABILITY-AND-EQUITY>                   657,313
<SALES>                                        372,329
<TOTAL-REVENUES>                               372,329
<CGS>                                          208,428
<TOTAL-COSTS>                                  208,428
<OTHER-EXPENSES>                               144,612
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              12,331
<INCOME-PRETAX>                                  6,958
<INCOME-TAX>                                     4,519
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     2,439
<EPS-PRIMARY>                                      .11
<EPS-DILUTED>                                      .11
        

</TABLE>

          SECOND AMENDMENT, dated as of April 9, 1996 (this

"Amendment"), to and of the AMENDED AND RESTATED CREDIT
 ---------
AGREEMENT, dated as of September 29, 1995 (as amended,

supplemented or modified from time to time, the "Credit
                                                 ------
Agreement"), among ANNTAYLOR, INC., a Delaware corporation (the
- - ---------
"Borrower"), each other financial institution signatory hereto as
 --------
a Lender and BANK OF AMERICA NATIONAL TRUST AND SAVINGS

ASSOCIATION in its separate capacity as administrative agent for

the Lenders hereunder (in such capacity, the "Agent").
                                              -----



                     W I T N E S S E T H :
                     ---------------------


          WHEREAS, ATSC intends to participate in the preferred

stock transaction described in Schedule 1 hereto and the Borrower

intends to acquire the shares of CAT U.S. Inc. and C.A.T. (Far

East) Ltd. not already owned by it, and certain other assets, as

described in Schedule 2 hereto;

          
          WHEREAS, the Borrower has asked the Lenders to amend

certain provisions to the Credit Agreement;

          
          WHEREAS, the Lenders are willing to so amend the Credit

Agreement but only on and subject to the terms and conditions

hereof;


          NOW, THEREFORE, in consideration of the premises and

mutual agreements contained herein and for other valuable

consideration, the receipt and sufficiency of which is hereby

acknowledged, the parties hereto hereby agree as follows:


          Section 1.  Defined Terms.  Unless otherwise defined
                      -------------
herein, terms defined in the Credit Agreement are used herein as

therein defined.


          Section 2.  Amendment of Section 1.01 (Certain Defined
                      ------------------------------------------
Terms).
- - -------

          
          (a)  Section 1.01 of the Credit Agreement is hereby

amended by deleting the definitions "Cash Interest Expense",
                                     ---------------------
"Funded Debt" and "Unrestricted Subsidiary" appearing in such
 -----------       -----------------------
subsection and substituting therefor the following new

definitions:


          "`Cash Interest Expense' shall mean, for any period,
            ---------------------
     without duplication, (i) all Interest Expense for such
     
     period payable in cash (other than in respect of the
     
     Convertible Debentures) and (ii) all interest actually paid
     
     in cash during such period in respect of the Convertible
     
     Debentures."


          
          "`Funded Debt' shall mean, as at any date of
            -----------
     determination, all indebtedness then outstanding (a) for the
     
     principal of Loans under this Agreement, (b) for money
     
     borrowed or under any debt Securities issued by ATSC (other
     
     than the Convertible Debentures), the Borrower or any
     
     Restricted Subsidiary (whether or not subordinated, and
     
     specifically including the Subordinated Notes), (c) any
     
     unreimbursed drawings under letters of credit issued for the
     
     account of ATSC, the Borrower or any Restricted Subsidiary
     
     and (d) the principal of loans under, and unreimbursed
     
     drawings under letters of credit issued under, the CAT
     
     Facility.


               "`Unrestricted Subsidiary' shall mean a Subsidiary
                 -----------------------
     of the Borrower which has been designated as such by
     
     resolution duly adopted by the board of directors of the
     
     Borrower, which at the time of such designation had assets
     
     of $1,000 or less and which does not own or hold any
     
     Securities of, or any Lien on any Property of, ATSC, the
     
     Borrower or any Restricted Subsidiary provided no Subsidiary
                                           --------
     of the Borrower shall be (or if already an Unrestricted
     
     Subsidiary shall immediately cease to be) an Unrestricted
     
     Subsidiary if, at any time, ATSC, the Borrower or any other
     
     Restricted Subsidiary of the Borrower shall create, incur,
     
     issue, assume, guarantee or in any other manner whatsoever
     
     be or become liable with respect to any Claim against or any
     
     Contractual Obligation or Indebtedness of, such Subsidiary,
     
     and provided further that CAT U.S. Inc., C.A.T. (Far East)
         --------
     Ltd and any Subsidiary of either thereof shall each be
     
     Unrestricted Subsidiaries, notwithstanding the existence of
     
     the CAT Facility Guarantee."


          
          (b)  Section 1.01 of the Credit Agreement is further

amended by inserting, in correct alphabetical order, the

following new definitions:


          "`CAT' shall mean CAT U.S. Inc. and C.A.T. (Far East)
            ---
     Ltd., collectively or, when the context permits, either of
     
     such entities."



          "`CAT Acquisition' shall mean the acquisition by the
            ---------------
     Borrower of the shares of CAT U.S. Inc. and C.A.T. (Far
     
     East) Ltd. not already owned by it, as described in
     
     Schedule 2 to the Second Amendment."


          
          "'CAT Facility' shall mean the $40,000,000 credit
            ------------
     facility made available to C.A.T. (Far East) Ltd. by
     
     Hongkong and Shanghai Banking Corporation or any refinancing
     
     or replacement thereof satisfactory to the Requisite
     
     Lenders."


          
          "`CAT Facility Guarantee' shall mean the guarantee, in
            ----------------------
     form and substance satisfactory to the Requisite Lenders, to
     
     be made by the Borrower in respect of the CAT Facility,
     
     which guarantee shall be subordinated to the Obligations on
     
     terms satisfactory to the Requisite Lenders."


          
          "`Convertible Debentures' shall mean the convertible
            ----------------------
     debentures described in Schedule 1 to the Second Amendment."


          
          
          "`Cygne Assets' shall mean the Cygne Assets described
            ------------

     in Schedule 2 to the Second Amendment."


          
          
          "`Declaration of Trust' shall mean the declaration of
            --------------------
     trust described in Schedule 1 to the Second Amendment."

          
          
          "`Second Amendment' shall mean the Second Amendment,
            ----------------
     dated as of April 9, 1996, to this Agreement."

          
          
          "`Specified Preferred Stock' shall mean the preferred
            -------------------------
     stock described in Schedule 1 to the Second Amendment.

          
          
          "`Specified Stock Guarantee' shall mean the Guarantee
            -------------------------
     described in Schedule 1 to the Second Amendment."

          
          
          "`Specified Preferred Stock Issuer' shall mean the
            --------------------------------
     preferred stock issuer described in Schedule 1 to the Second
     
     Amendment."

          
          
          Section 3.  Amendment to Section 2.02.  Section 2.02 of
                      -------------------------
the Credit Agreement is hereby amended by adding the following

new paragraph (h) after paragraph (g) thereof:

          
          
          (h)  Notwithstanding any other provision of this
     
     Agreement, the portion of the Revolving Loan Commitments
     
     equal to the principal amount of Revolving Loans prepaid
     
     upon issuance of the Specified Preferred Stock as provided
     
     in the Second Amendment may not be utilized for Loans or
     
     Letters of Credit for a period of 15 days from the date of
     
     such prepayment.



          Section 4.  Amendment to Section 6.01 (Financial
                      ------------------------------------
Statements).  (a)  Section 6.01 of the Credit Agreement is hereby
- - ----------
amended by deleting paragraph (c) thereof in its entirety and

substituting therefor the following new paragraph (c).

          
          
          "(c)  As soon as practicable, and in any event within
     
     45 days after the end of each Fiscal Year, (i) on a
     
     consolidated basis for ATSC, the Borrower and its
     
     Subsidiaries, and (ii) on a consolidated basis for CAT,
     
     detailed financial projections for the next succeeding
     
     Fiscal Year, including a written explanation of the
     
     principal assumptions made with respect thereto;"



          (b)  Section 6.01 of the Credit Agreement is hereby

further amended by (i) deleting "and" at the end of clause (n)

thereof,  (ii) deleting "." at the end of clause (o) thereof and

substituting "; and" in lieu thereof, and (iii) adding the

following new clause (p):



          "(p)  As soon as practicable, and in any event
     
     within 30 days of the end of each fiscal month:

                         
                         (i)   on a consolidated basis for
          
          ATSC, the Borrower and its Restricted Subsidiaries, a
          
          balance sheet, income statement and cash flow statement
          
          for such fiscal month and for the portion of the fiscal
          
          year ended with such month, all certified by a
          
          Responsible Officer;

                         
                         
                         (ii)  the actual financial results
          
          for such month and for the portion of the fiscal year
          
          ended with such month, compared against the financial
          
          projections delivered pursuant to Section 6.01(c), with
          
          a discussion by a Responsible Officer of any
          
          discrepancies;



                         (iii) the store-by-store financials
          
          for such month and for the portion of the fiscal year
          
          ended with such month, including cash flows and 4-wall
          
          contributions;



                         (iv)  a detailed analysis of actual
          
          Capital Expenditures and commitments for such month and
          
          for the portion of the fiscal year ended with such
          
          month;



                         (v)   after the CAT Acquisition, a
          
          balance sheet, income statement and cash flow statement
          
          of CAT for such month and for the portion of the fiscal
          
          year ended with such month.



          Section 5.  Amendment to Section 7.01 (Corporate
                      ------------------------------------
Existence, Etc.)  Section 7.01 of the Credit Agreement is hereby
- - --------------
amended by deleting such subsection and substituting therefor the

following new Section 7.01:



          "7.01     Corporate Existence, Etc.  The Borrower
                    -------------------------
     shall, and shall cause ATSC and each of its Subsidiaries to,
     
     at all times maintain its corporate existence and preserve
     
     and keep in full force and effect its rights and franchises
     
     except as permitted under Section 8.08; provided, that ATSC
                               ------------  --------
     may liquidate the Specified Preferred Stock Issuer under the
     
     terms and subject to the conditions specified in the
     
     Declaration of Trust."


          
          Section 6.  Amendments to Article VIII 8 (Negative
                      ---------------------------------------
Covenants).
- - ---------
          
          (a)  Section 8.01 (Indebtedness) of the Credit
                             ------------
Agreement is hereby amended by (i) deleting the text of clause

(j) thereof and substituting in lieu thereof the words

"[Reserved]", (ii) deleting "and" at the end of clause (l)

thereof,  (iii) deleting "." at the end of clause (m) thereof and

substituting ";" in lieu thereof, and (iv) adding the following

new clauses (n) and (o):

          
          
          "(n)  Indebtedness of ATSC under the Convertible
     
     Debentures and under the Specified Stock Guarantee; and

          
          
          (o)  Indebtedness of the Borrower (i) arising from the
     
     assumption by it of capitalized lease obligations, in an
     
     aggregate amount of approximately $1,000,000, in connection
     
     with the CAT Acquisition and (ii) under the CAT Facility
     
     Guarantee."

          
          
          (b)  Section 8.02(a) (Sales of Assets) of the Credit
                                ---------------
Agreement is hereby amended by deleting clause (vii) thereof and

substituting in lieu thereof the following new clause (vii):

          
          
          "(vii)  transfers by the Borrower, or a Subsidiary of
     
     the Borrower, of the Cygne Assets to CAT or a subsidiary of
     
     CAT in connection with the CAT Acquisition, free and clear
     
     of all liens in favor of the Agent and the Lenders;"

          
          
          (c)  Section 8.03 (Investments) of the Credit Agreement
                             -----------
is hereby amended by (i) deleting clauses (i), (j) and (k)

thereof and substituting in lieu thereof the following new

clauses (i) through  (n):



          "(i)  prior to the CAT Acquisition, Investments by the
     
     Borrower in the CAT Joint Venture pursuant to the CAT Joint
     
     Venture Agreement in the form of (i) capital stock, (ii)
     
     advances made to the CAT Joint Venture not to exceed
     
     $5,000,000 in the aggregate outstanding at any time and
     
     (iii) one or more Letters of Credit issued in respect of
     
     obligations of the CAT Joint Venture;



          (j)  Investments in the form of advance payments to
     
     suppliers not in excess of an aggregate amount of (i) prior
     
     to the CAT Acquisition, $10,000,000 outstanding at any one
     
     time and (ii) after the CAT Acquisition, $3,000,000
     
     outstanding at any one time;

          
          
          (k)  Investments in the form of (i) the CAT
     
     Acquisition, (ii) Letters of Credit issued for the account
     
     of the Borrower in respect of obligations of CAT arising in
     
     the ordinary course of the business of CAT as conducted on
     
     the date of the Second Amendment (and after giving effect to
     
     any acquisition of the Cygne Assets) and in an aggregate
     
     undrawn and unreimbursed amount at any time outstanding not
     
     exceeding $20,000,000, and (iii) other Investments in CAT in
     
     an aggregate amount not to exceed $2,000,000 at any time
     
     outstanding;



          (l)  Investments by ATSC in the Specified Preferred
     
     Stock Issuer in an amount not to exceed 3% of the aggregate
     
     total equity of the Specified Preferred Stock Issuer;



          (m)  Investments by ATSC in the Specified Preferred
     
     Stock Issuer arising out of payments made under the
     
     Specified Stock Guarantee; and



          (n)  other Investments by the Borrower not in excess of
     
     an aggregate amount of $500,000 outstanding at any one
     
     time."

          
          
          (d)  Section 8.04 (Accommodation Obligations) of the
                             -------------------------
Credit Agreement is hereby amended by deleting paragraph (e) of

such subsection and substituting therefor the following new

paragraph (e):

          
          
          "(e)  Accommodation Obligations arising in connection
     
     with (i) prior to the CAT Acquisition, 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) , (ii)  arrangements
                         ---------------
     similar to those described in the foregoing clause (i) for
     
     the benefit of other joint ventures, and (iii) from and
     
     after the CAT Acquisition, the CAT Facility Guarantee;
     
     provided, that the Borrower shall not enter into any
     --------
     amendment, waiver, supplement or other modification to any
     
     document relating to such guarantee without the written
     
     consent of the Agent and the Requisite Lenders;"



          (e)  Section 8.04 (Accommodation Obligations) of the
                             -------------------------
Credit Agreement is further amended by (i) deleting "." at the

end of clause (f) thereof and substituting "; and" in lieu

thereof, and (ii) adding the following new clause (g):



          "(g)  guarantee obligations of ATSC arising in
     
     connection with the Specified Stock Guarantee."



          (f)  Section 8.05 (Restricted Payments) of the Credit
                             -------------------
Agreement is hereby amended by (i) deleting "and" at the end of

clause (d) thereof,  (ii) deleting "." at the end of clause (e)

thereof and substituting ";" in lieu thereof, and (iii) adding

the following new clauses (f), (g) and (h):



          "(f)  scheduled payments of dividends on Specified
     
     Preferred Stock; provided, that the Borrower will cause
                      --------
     the Specified Preferred Stock Issuer to exercise its
     
     right to defer payments of dividends at any time when
     
     an Event of Default or Potential Event of Default shall
     
     have occurred and be continuing or would result from
     
     the payment of such dividends;



          (g)  dividends paid and declared by the Borrower
     
     to ATSC to the extent necessary to pay interest under
     
     the Convertible Debentures; provided, that (i) no such
                                 --------
     dividend shall be declared or paid at any time when an
     
     Event of Default or Potential Event of Default shall
     
     have occurred and be continuing or would result from
     
     the payment of such dividends, and at any such time the
     
     Borrower will cause ATSC to exercise its right to defer
     
     payment of such interest and (ii) such dividends shall
     
     not be paid prior to the due date of the corresponding
     
     interest payment on the Convertible Debentures;" and


          
          (h)  dividends paid and declared by the Borrower to
     
     ATSC up to the amount of the Investment by ATSC in the
     
     Specified Preferred Stock Issuer, no earlier than the date
     
     of such Investment.



          (g)  Section 8.08 (Restrictions on Fundamental Changes)
                             -----------------------------------
of the Credit Agreement is hereby amended by deleting paragraph

(a) of such subsection and substituting therefor the following

new paragraph (a):



          "(a)  The Borrower shall not, and shall not permit any
     
     Restricted Subsidiary to, enter into any merger or
     
     consolidation, or liquidate, wind-up or dissolve (or suffer
     
     any liquidation or dissolution), discontinue its business or
     
     convey, lease, sell, transfer or otherwise dispose of, in
     
     one transaction or series of transactions, all or any
     
     substantial part of its business or Property, whether now or
     
     hereafter acquired, except (i) as otherwise permitted under
     
     Section 8.02(a), (ii) that any Restricted Subsidiary may
     ---------------
     merge into or convey, sell, lease or transfer all or
     
     substantially all of its assets to, the Borrower or any
     
     other Restricted Subsidiary, (iii) that nothing contained
     
     herein shall prohibit the Borrower from dissolving or
     
     liquidating any Subsidiary if in the reasonable opinion of
     
     the Borrower's senior management such dissolution or
     
     liquidation has no reasonable likelihood of having a
     
     Material Adverse Effect and (iv) that ATSC may liquidate the
     
     Specified Preferred Stock Issuer under terms and subject to
     
     conditions specified in the Declaration of Trust."



          (h)  Section 8.15 (Capital Expenditures) is hereby
                             --------------------
amended by inserting the words "and shall not permit CAT or any

Restricted Subsidiary to" after the words "The Borrower shall

not" at the beginning of the first two sentences thereof.


          
          (i)  Section 8 (Negative Covenants) is further amended
                          ------------------
by inserting the following Section 8.16 at the end thereof:


          
          "8.16  Specified Preferred Stock.  The Borrower shall
                 -------------------------
     not permit any amendment or other modification of the terms
     
     and conditions of the Specified Preferred Stock, the
     
     Declaration of Trust or the Convertible Debentures, other
     
     than any such amendment or other modification which the
     
     Requisite Lenders (acting reasonably) determine not to be
     
     adverse to their interests hereunder.  The Borrower shall
     
     not permit the Preferred Stock Issuer to own assets, incur
     
     any liability or engage in any business other than as
     
     expressly described in Schedule 1 to the Second Amendment.



          Section 7.  Amendments to Article X (Events of
                      ----------------------------------
Default).  Paragraphs (e), (f) and (g) of  Section 10.01 are
- - -------
hereby amended to insert the words "or CAT" following the words

"Restricted Subsidiary" wherever such words appear in such

provisions.



          
          Section 8.  No Pledge Required.  The obligation of ATSC
                      ------------------
to pledge its interest in the Specified Preferred Stock Issuer is

hereby waived.

          
          
          Section 9.  Conditions Precedent.  This Amendment shall
                      --------------------
become effective as of the date (the "Amendment Effective Date")
                                      -------------------------
on which each of the conditions precedent set forth below shall

have been fulfilled to the satisfaction of the Requisite Lenders

and the Agent:



          (a)  Amendment.  The Agent shall have received
               ---------
     counterparts of this Amendment, duly executed by the
     
     Borrower, the Requisite Lenders and the Agent.



          (b)  Amendment Fee.  The Agent shall have received from
               -------------
     the Borrower an Amendment Fee of $25,000 for pro rata the
                                                  --- ----
     account of the Lenders.



          (c)  No Default or Event of Default.  On and as of the
               ------------------------------
     Amendment Effective Date and after giving effect to this
     
     Amendment, no Default or Event of Default shall have
     
     occurred and be continuing.



          (d)  Representations and Warranties.  The
               ------------------------------
     representations and warranties made by the Borrower in this
     
     Amendment and in the Loan Documents after giving effect to
     
     this Amendment shall be true and correct in all material
     
     respects on and as of the Amendment Effective Date as if
     
     made on such date, except where such representations and
     
     warranties expressly relate to an earlier date in which case
     
     such representations and warranties shall be true and
     
     correct in all material respects as of such earlier date.



          (e)  Issuance of Specified Preferred Stock.  The
               -------------------------------------
     Specified Preferred Stock Issuer shall have issued and sold
     
     at least $65,000,000 aggregate liquidation amount of
     
     Specified Preferred Stock and shall have applied the net
     
     proceeds thereof to purchase from ATSC an equal principal
     
     amount of Convertible Debentures;  ATSC shall have made a
     
     capital contribution to the Borrower in an amount equal to
     
     such net proceeds; and the Borrower shall have applied such
     
     amount to the partial repayment of the Revolving Loans
     
     pursuant to Section 2.05(a) of the Credit Agreement.  The
                 ---------------
     amount so prepaid must remain undrawn for at least 15 days
     
     from the date of such prepayment, and thereafter such amount
     
     may be reborrowed pursuant to the terms and conditions of
     
     Section 2.02 of the Credit Agreement.
     ------------


          Section 10.  Representation and Warranty.  To induce
                       ---------------------------
the Lenders to enter into this Amendment, the Borrower hereby

represents and warrants to the Lenders that as of the Amendment

Effective Date the representations and warranties made by the

Borrower in the Loan Documents are true and correct in all

material respects on and as of the Amendment Effective Date,

after giving effect to the effectiveness of this Amendment, as if

made on and as of the Amendment Effective Date unless expressly

stated to relate to an earlier date, in which case such

representations and warranties shall be true and correct in all

material respects as of such earlier date; provided that
                                           --------
references in such representations and warranties to the Credit

Agreement shall be deemed to be references to this Amendment and

to the Credit Agreement as amended by this Amendment.



          Section 11.  Miscellaneous.  Except for the amendments
                       -------------
expressly provided herein, the Credit Agreement shall continue to

be, and shall remain, in full force and effect in accordance with

its terms.  The amendments provided herein shall be limited

precisely as drafted and shall not be construed to be an

amendment of any other provision of the Credit Agreement other

than as specifically provided herein.



          (a)  The Borrower hereby confirms that, after giving

effect hereto, each Loan Document to which it is a party remains

in full force and effect in accordance with its terms.



          (b)  The Borrower agrees to pay or reimburse the Agent

for all of its out-of-pocket costs and reasonable expenses

incurred in connection with this Amendment any other documents

prepared in connection herewith and the transactions contemplated

hereby, including, without limitation, the reasonable fees and

disbursements of Simpson Thacher & Bartlett, counsel to the

Agent.



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

counterparts by the parties hereto (including by facsimile

transmission), and all of said counterparts when taken together

shall be deemed to constitute one and the same instrument.



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

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

          
          
          IN WITNESS WHEREOF, the parties hereto have caused this

Amendment to be duly executed and delivered in New York, New York

by their proper and duly authorized officers as of the date first

above written.




                              ANNTAYLOR, INC., as Borrower
                              
                              
                              By:  /s/ Walter J. Parks
                                 ----------------------------------
                                   Title: SVP-Finance
                              
                              
                              
                              
                              BANK OF AMERICA NATIONAL TRUST
                                 AND SAVINGS ASSOCIATION,
                                 as Agent
                              
                              
                              By: /s/ Dietmar Schiel
                                  --------------------------------
                                   Title: Vice President
                              
                              
                              
                              
                              LENDERS
                              -------
                              
                              BANK OF AMERICA NATIONAL TRUST
                                 AND SAVINGS ASSOCIATION
                              
                              
                              By: /s/ John W. Pocalyko
                                 ---------------------------------
                                   Title: Vice President
                              
                              
                              
                              
                              BANQUE INDOSUEZ
                              
                              
                              By: /s/ 
                                  ---------------------------------
                                   Title:
                              
                              
                              
                              
                              CITIBANK, N.A.
                              
                              
                              By:  /s/
                                   --------------------------------
                                   Title:
                              
                              
                              
                              
                              FLEET BANK, NATIONAL ASSOCIATION
                              
                              
                              By:  /s/
                                   ---------------------------------
                                   Title:
                              
                              
                              
                              
                              FLEET NATIONAL BANK OF
                                 MASSACHUSETTS (formerly known as
                                 Shawmut Bank, N.A.)
                              
                              
                              By:  /s/
                                   ------------------------------------
                                   Title:
                              
                              
                              
                              
                              INDOSUEZ CAPITAL FUNDING II,
                                 LIMITED
                              By:  Indosuez Capital as Portfolio
                              Advisor
                              
                              
                              By: /s/
                                  -------------------------------------
                                   Title:
                              
                              
                              
                              
                              LTCB TRUST COMPANY
                              
                              
                              By: /s/ Rene O. LeBlanc
                                  ---------------------------------------
                                   Title:  Senior Vice President
                              
                              
                              
                              
                              PNC BANK, NATIONAL ASSOCIATION
                              
                              
                              By:  /s/
                                   --------------------------------------
                                   Title:
                              
                              
                              
                              
                              PRIME INCOME TRUST
                              
                              
                              By: /s/
                                  ---------------------------------------
                                   Title:
                              
                              
                              
                              
                              PROTECTIVE LIFE INSURANCE COMPANY
                              
                              
                              By: /s/ Mark K. Okada CFA
                                  --------------------------------------
                                   Title: Principal



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

                                                       Schedule 1
                                                       ----------

                   
                   
                   Specified Preferred Stock
                   -------------------------


          ATSC will form AnnTaylor Finance Trust (the "Preferred
                                                       ---------
Stock Issuer"), which will be a statutory business trust formed
- - ------------
under Delaware law pursuant to a Declaration of Trust (the

"Declaration of Trust").  The Preferred Stock Issuer will issue
 --------------------
and sell preferred securities (the "Specified Preferred Stock")
                                    -------------------------
and common securities (together with the Specified Preferred

Stock, the "Specified Stock").  ATSC will issue convertible
            ---------------
debentures (the "Convertible Debentures"), in a principal amount
                 ----------------------
equal to the amount of the Specified Stock, to the Preferred

Stock Issuer.  The amount of interest payable on the Convertible

Debentures will be equal to the amount of dividends payable on

the Specified Stock.  In addition, ATSC will issue a subordinated

guarantee (the "Specified Stock Guarantee") in respect of
                -------------------------
dividend, redemption, additional amounts and liquidation payments

on the Specified Stock, but only to the extent that funds for

such payments are actually held by the Preferred Stock Issuer.

ATSC is permitted to defer interest on the Convertible Debentures

for up to 20 consecutive quarters, and dividends on the Specified

Stock would be deferred similarly.  Otherwise, interest on the

Convertible Debentures and dividends on the Specified Stock are

payable quarterly.  The Convertible Debentures mature, and the

Specified Stock is redeemable, in 2016.  The Convertible

Debentures are subordinated to all senior indebtedness of ATSC,

including ATSC's guaranty of the Borrower's obligations under the

Credit Agreement.  ATSC will contribute the net proceeds of this

transaction to the Borrower, which will use such proceeds to

repay the Revolving Loans (without any commitment reduction).


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

                                                       Schedule 2
                                                       ----------


                        CAT Acquisition


          The Borrower or a subsidiary of the Borrower will

acquire (i) shares of CAT owned by Cygne Designs, Inc. ("Cygne"),
                                                         -----
which shares constitute 60% of CAT's outstanding common stock,

(ii) shares of C.A.T. (Far East) Ltd. and (iii) assets of Cygne

relating to or used exclusively or primarily by the AnnTaylor

Woven Division of Cygne, including inventory, leasehold

improvements, fixtures, furniture and equipment (the "Cygne
                                                      -----
Assets").  The Cygne Assets may be transferred to CAT, a
- - ------
subsidiary of CAT or a subsidiary of the Borrower either prior to

or after closing.


          
          The Borrower will assume certain capitalized and

operating leases for space currently occupied by the AnnTaylor

Woven Division of Cygne.  Such capitalized lease liabilities

shall not exceed $1 million; the aggregate annual operating lease

rentals shall not exceed $2.5 million.



          The purchase price of the CAT Acquisition will be: (i)

shares of ATSC's common stock having a market value of $36

million; provided that the number of shares to be issued will be

capped at 2.5 million, representing the number of shares issuable

in the event the price of ATSC's common stock has declined 20% as

of the closing date; and (ii) cash (estimated to be between $5-10

million) equal to the sum of (a) the tangible net book value of

the Cygne Assets less (b) the amount of the assumed capitalized

lease obligations plus (c) certain working capital obligations of

CAT at closing.



          Cygne will submit a schedule of letters of credit

outstanding at the closing date for raw materials and making

charges relating to the Borrower's fabric and work-in-progress;

at closing, the Borrower will either substitute its own letters

of credit or provide alternative form of support.



          The existing $40 million credit facility with The

Hongkong and Shanghai Banking Corporation or another financial

institution acceptable to the Requisite Lenders (the "CAT Loan
                                                      --------
Facility") will be continued on terms and conditions reasonably
- - --------
satisfactory to the Borrower and the Requisite Lenders.  In any

event, the CAT Loan Facility will not contain a cross-default to

Cygne following the CAT Acquisition.  The Borrower may be

requested to issue a subordinated guarantee the CAT Loan
                                                
Facility, subject to the execution and delivery of an

intercreditor agreement reasonably satisfactory to the Requisite

Lenders.



          Simultaneously with the CAT Acquisition, all CAT stock

acquired by the Borrower will be pledged to the Agent to secure

the Obligations.





                    AMENDMENT NO. 1
                           TO
                  AMENDED AND RESTATED
                  DECLARATION OF TRUST
                           OF
                ANNTAYLOR FINANCE TRUST



          Amendment No. 1 (the "Amendment") to Amended

and Restated Declaration of Trust (the "Declaration") of

AnnTaylor Finance Trust (the "Trust"), dated as of April

25, 1996, executed by AnnTaylor Stores Corporation, a

Delaware corporation, as trust sponsor (the "Sponsor"),

and the trustees of the Trust (the "Trustees")



          WHEREAS, the Trust desires by this Amendment to

conform the Fiscal Year (the "Fiscal Year") of the Trust

to that of the Sponsor;



          WHEREAS, the Amendment does not affect the

rights, powers, duties, obligations or immunities of The

Bank of New York (the "Property Trustee") and The Bank of

New York (Delaware) (the "Delaware Trustee"); and



          WHEREAS, all conditions and requirements necessary 

to effectuate this Amendment have been complied with;



          NOW THEREFORE, pursuant to Section 12.1 of the

Declaration, Article XI of the Declaration shall be amend

ed as follows:

          
          
          Section 1.  The Declaration is amended to

delete Section 11.1 and replace it with the following:

                    
                    
                    Section 11.1.  Fiscal Year.  The
                                   -----------
          fiscal year ("Fiscal Year") of the Trust shall
          
          end on the Saturday closest to January 31 of
          
          the following calendar year, or such other year
          
          as is required by the Code.



          Section 2.  Section 11.2(c) of the Declaration

is amended to replace the words "Fiscal Year" in the

second sentence of Section 11.2(c) with the words "calen

dar year".



          Section 3.  This Amendment shall be effective

as of the date executed below.



          IN WITNESS WHEREOF, the undersigned has caused

this Amendment to be executed as of this 27th day of

August, 1996.






                              J. Patrick Spainhour,
                              as Trustee
                              
                              /s/ J. Patrick Spainhour
                              ___________________________



                              
                              
                              Paul E. Francis,
                              as Trustee
                              
                              /s/ Paul E. Francis
                              ___________________________



                              
                              
                              Walter J. Parks,
                              as Trustee

                              /s/ Walter J. Parks
                              __________________________




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