TAYLOR ANN STORES CORP
10-Q, 1997-09-12
WOMEN'S CLOTHING STORES
Previous: WISCONSIN CENTRAL TRANSPORTATION CORP, S-8, 1997-09-12
Next: BOX ENERGY CORP, 8-K, 1997-09-12



                                
                          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 August 2, 1997
                                
                               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 29, 1997
  -----------------------------             ------------------
  Common Stock, $.0068 par value              25,637,853


   
==========================================================================     
                                
                                
                                
                       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 2, 1997 and August 3, 1996......................  3
            
            Condensed Consolidated Balance Sheets at
              August 2, 1997 and February 1, 1997....................  4
            
            Condensed Consolidated Statements of Cash Flows
              for the Six Months Ended August 2, 1997 and
              August 3, 1996.........................................  5
            
            Notes to Condensed Consolidated Financial Statements.....  6
          
     
     Item 2.   Management's Discussion and Analysis of Operations....  9
  
  
  PART II.  OTHER INFORMATION
     
     Item 4.   Submission of Matters to a Vote of Security Holders... 15
     
     Item 6.   Exhibits and Reports on Form 8-K...................... 16
     

==========================================================================
<PAGE 3>                  
                  
                  
                  PART I. FINANCIAL INFORMATION
                                
                                
Item 1.   Financial Statements
                                
                                
                                
                  ANNTAYLOR STORES CORPORATION
         CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
 For the Quarters and Six Months Ended August 2, 1997 and August 3, 1996
                           (unaudited)
                                
                                      Quarters Ended         Six Months Ended
                                    --------------------  --------------------

                                    August 2,  August 3,  August 2,  August 3,
                                       1997       1996       1997      1996
                                    ---------  ---------   --------   --------
                                      (in thousands except per share amounts)


Net sales..........................  $184,999   $187,862    $382,063  $372,329
Cost of sales......................    99,645    107,115     198,073   208,428
                                      -------    -------     -------   -------
Gross profit                           85,354     80,747     183,990   163,901
Selling, general and 
  administrative expenses..........    73,733     70,029     150,370   140,283
Amortization of goodwill...........     2,760      2,376       5,520     4,753
                                      -------    -------    --------   -------

Operating income...................     8,861      8,342      28,100    18,865
Interest expense...................     5,027      6,210      10,573    12,331
Other expense (income), net........        25       (293)        275      (424)
                                      -------    -------    --------   -------

Income before income taxes.........     3,809      2,425      17,252     6,958
Income tax provision...............     2,824      1,798       9,792     4,519
                                      -------    -------    --------    -------
Income before extraordinary loss...       985        627       7,460     2,439
Extraordinary loss (net of income
  tax benefit of $130,000).........      (173)       ---        (173)      ---
                                      -------     -------    -------   -------
   
Net income.........................   $   812   $    627    $  7,287  $  2,439
                                       =======   =======     =======   =======
   
Net income per share of common stock:
      Income per share before 
        extraordinary loss..........     0.04       0.03        0.29      0.11
      Extraordinary loss per share..    (0.01)       ---       (0.01)      ---
                                       -------    -------    -------    -------
      
      Net income per share..........  $  0.03   $   0.03    $   0.28  $   0.11
                                       =======   =======     =======   =======
      
      
      
                                
   See accompanying notes to condensed consolidated financial statements.

===============================================================================
<PAGE 4>          
                  
                  
                  ANNTAYLOR STORES CORPORATION
              CONDENSED CONSOLIDATED BALANCE SHEETS
               August 2, 1997 and February 1, 1997
                                
                                             August 2,  February 1,
                                               1997        1997
                                             --------   ----------
                                            (unaudited)

                                               (in thousands)
                             ASSETS

Current assets
   Cash and cash equivalents...............  $ 25,751  $   7,025
   Accounts receivable, net................    58,212     63,605
   Merchandise inventories.................    88,855    100,237
   Prepaid expenses and other 
     current assets........................    24,342    25,653
                                              -------   -------
     Total current assets..................   197,160   196,520
Property and equipment.....................   221,596   209,081
     Less accumulated depreciation and 
       amortization........................    78,098    65,648
                                              -------   -------
     Net property and equipment............   143,498   143,433
Goodwill, net..............................   336,259   341,779
Deferred financing costs, net..............     1,848     2,743
Other assets...............................     3,623     3,664
                                              -------   -------
     Total assets..........................  $682,388  $688,139
                                              =======   =======
                                
              LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities
   Accounts payable......................... $ 41,387  $ 34,341
   Accrued expenses.........................   45,226    43,042
   Current portion of long-term debt........      824       287
                                              -------   -------
     Total current liabilities..............   87,437    77,670
Long-term debt..............................  105,727   130,905
Deferred income taxes.......................    4,872     4,872
Other liabilities...........................    8,950     7,952
Commitments and contingencies
Company-Obligated Mandatorily 
   Redeemable Convertible
   Preferred Securities of AnnTaylor 
   Finance Trust Holding Solely 
   Convertible Debentures...................   96,275    96,158
Stockholders' equity
   Common stock, $.0068 par value; 
     40,000,000 shares authorized;
     25,649,454 and 25,598,489 shares 
     issued, respectively....................     174       174
   Additional paid-in capital................ 350,531   349,545
   Warrants to acquire 2,814 shares 
     of common stock.........................      46        46
   Retained earnings.........................  29,783    22,613
   Deferred compensation on restricted 
     stock...................................  (1,201)   (1,590)
                                              -------   -------
                                              379,333   370,788
   Less treasury stock, 11,601 shares, 
     at cost.................................    (206)     (206)
                                               -------   -------
        Total stockholders' equity........... 379,127   370,582
                                              -------   -------
        Total liabilities and 
          stockholders' equity...............$682,388  $688,139
                                              =======   =======
                                
                                
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 2, 1997 and August 3, 1996
                           (unaudited)
                                               Six Months Ended
                                             ----------------------
                                             August 2,    August 3,
                                                1997         1996
                                             ---------    ---------
                                                       
                                                  (in thousands)
Operating activities:
 Net income.................................... $ 7,287   $  2,439
 Adjustments to reconcile net income 
   to net cash provided by
   operating activities:
   Extraordinary loss..........................     303        ---
   Equity earnings in CAT......................     ---       (760)
   Provision for loss on accounts receivable...     909        835
   Depreciation and amortization...............  13,976     12,358
   Amortization of goodwill....................   5,520      4,753
   Amortization of deferred financing costs....     775        780
   Amortization of deferred compensation.......     530         16
   Loss on disposal of property and equipment..     191        220
   (Increase) decrease in:
     Receivables...............................   4,484      5,448
     Merchandise inventories...................  11,382      3,454
     Prepaid expenses and other current assets.   1,311       (641)
   Increase (decrease) in:
     Accounts payable..........................   7,046     (6,797)
     Accrued expenses..........................   1,955     (2,695)
     Other non-current assets and 
       liabilities, net........................   1,037        707
                                                -------    -------
 Net cash provided by operating activities.....  56,706     20,117
Investing activities:
 Purchases of property and equipment........... (14,000)    (5,059)
                                                -------    -------
 Net cash used by investing activities......... (14,000)    (5,059)
Financing activities:
 Net repayments under revolving credit 
   agreement....................................    ---    (97,000)
 Net repayments under term loan.................(24,500)       ---
 Term loan prepayment penalty...................   (184)       ---
 Payments on mortgage...........................   (141)      (131)
 Net proceeds from issuance of Preferred 
   Securities...................................    ---     95,985
 Exercise of stock options......................    845        155
 Net repayments under receivables facility......    ---    (14,000)
 Payment of financing costs.....................    ---        (63)
                                                 -------   -------
 Net cash used by financing activities..........(23,980)   (15,054)
                                                 -------   -------
Net increase in cash............................ 18,726          4
Cash and cash equivalents, beginning of period..  7,025      1,283
                                                -------    -------
Cash and cash equivalents, end of period.......$ 25,751   $  1,287
                                                =======    =======
Supplemental Disclosures of Cash Flow 
 Information:
 Cash paid during the period for interest.......$ 10,103  $ 11,395
                                                 =======   =======
 Cash paid during the period for income taxes...$ 12,682   $ 3,405
                                                 =======    =======
                                
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 1997 interim period shown in
this  report  are  not necessarily indicative of  results  to  be
expected for the fiscal year.
   
   The  February  1,  1997 condensed consolidated  balance  sheet
amounts   have   been   derived  from  the   previously   audited
consolidated balance sheet of AnnTaylor Stores Corporation.
   
   Certain  fiscal 1996 amounts have been reclassified to conform
to the 1997 presentation.
   
   Detailed footnote information is not included for the  periods
ended   August  2,  1997  and  August  3,  1996.   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 1996 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 2,  August 3,  August 2, August 3,
                               1997      1996        1997     1996
                            ---------  ---------  --------- ---------
                                          (in thousands)

   Common shares..........    25,631    23,097      25,616   23,091
   Warrants...............         3        32           2       34
   Stock options..........       165       108         164      101
                              ------    ------      ------   ------
                              25,799    23,237      25,782   23,226
                              ======    ======      ======   ======
   
   
======================================================================

<PAGE 7>

   
   Fully  diluted income per share, assuming the conversion  into
common  stock of the 8-1/2% Convertible Trust Originated  Preferred
Securities, is not presented for the quarter and six months ended
August  2, 1997 or August 3, 1996, as there is no dilutive effect
of the assumed conversion.
   
     The  Financial  Accounting Standards Board  ("FASB")  issued
Statement  of  Financial Accounting Standards ("SFAS")  No.  128,
"Earnings   per   Share",   which  specifies   the   computation,
presentation  and disclosure requirements for basic  and  diluted
earnings  per  share.  This statement is effective for  financial
statements  for  periods  ending after December  15,  1997.   The
Company  has determined that this statement will have no material
effect on the Company's reported earnings per share.


3. Long-Term Debt
   --------------
   
   The  following summarizes long-term debt outstanding at August
2, 1997:

                                          (in thousands)
      8-3/4% Notes.......................     $100,000
      Mortgage...........................        6,551
                                               -------
         Total debt......................      106,551
      Less current portion...............          824
                                               -------   
         Total long-term debt............     $105,727
                                               =======
      
      On  July 2, 1997, the Company used available cash to prepay
the   outstanding  balance  of  its  $24,500,000  term  loan  due
September 1998.  This loan repayment resulted in an extraordinary
charge  to  earnings of $173,000, net of income tax  benefit,  or
$0.01 per share.
      
      On  July  29, 1997, AnnTaylor Global Sourcing, Inc. amended
its  credit  facility  with  the Hongkong  and  Shanghai  Banking
Corporation  Limited,  increasing  the commitment  available  for
letters of credit under the facility to $50,000,000 and extending
the maturity date of the facility to January 30, 1998.


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

4. Supplementary Data
   ------------------
   
   The   following  unaudited  proforma  condensed   consolidated
operating  data  for the quarter and six months ended  August  3,
1996 have been presented to give effect to the acquisition of the
Company's sourcing subsidiary, which was consummated in September
1996  (the "Sourcing Acquisition"), as if it had occurred at  the
beginning of such periods:
   
                                    Quarter Ended     Six  Months Ended
                                    August 3, 1996      August 3, 1996
                                  ----------------    ------------------
                                  
                                  Actual    Proforma  Actual     Proforma
                                  ------    --------  -------    ---------
                                 (in thousands, except per share amounts)

   Sales.......................  $187,862   $187,862  $372,329   $372,329
   Net income..................  $    627   $  1,791  $  2,439   $  4,766
   Net income per share........  $    .03   $    .07  $    .11   $    .19
   Weighed  average shares 
      outstanding..............    23,237     25,585    23,226     25,574
   

   The  proforma  data  set forth above does not  purport  to  be
indicative  of the results that actually would have  occurred  if
the  Sourcing  Acquisition had occurred at the beginning  of  the
periods presented or of results which may occur in the future.
   
   

5.   Recently Issued Statements of Financial Accounting Standards
     ------------------------------------------------------------
     
     In  June  1997,  the  FASB issued SFAS No.  130,  "Reporting
Comprehensive   Income",   which   requires   that   changes   in
comprehensive  income be shown in a financial statement  that  is
displayed with the same prominence as other financial statements.
This  statement is effective for periods beginning after December
15,  1997.   The Company has determined that this statement  will
have no material effect on the Company's financial statements.
     
     Also,   in  June  1997,  the  FASB  issued  SFAS  No.   131,
"Disclosure   About  Segments  of  an  Enterprise   and   Related
Information", which addresses segment reporting, including, where
applicable,  requirements to report selected segment  information
quarterly and provide entity-wide disclosures about products  and
services,  major customers, and the material countries  in  which
the entity holds assets and reports revenues.  This statement  is
effective  for  financial statements for periods beginning  after
December  15,  1997.   Management  currently  is  evaluating  the
effects of this change on the Company's financial statements.
   


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

<PAGE 9>


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

Results of Operations
- ---------------------
                                Quarters Ended        Six Months Ended
                              -------------------    -------------------
                              August 2,  August 3,   August 2,  August 3,
                                 1997       1996        1997       1996
                              ---------  ---------   ---------  ----------
Number of Stores:
Open at beginning of period.......  311        307         309         306
Opened during period..............    7          1           9           5
Expanded during period*...........    1          1           1           1
Closed during period..............    8          2           8           5
Open at end of period.............  310        306         310         306
Type of Stores Open at End 
   of Period:
   AnnTaylor Stores...............                         268         257
   AnnTaylor Factory Stores.......                          10           9
   AnnTaylor Loft stores..........                          31          31
   AnnTaylor Studio stores........                           1           9
- ------------------
* Expanded  stores are excluded from comparable store  sales
for the first year following expansion.



Quarter Ended August 2, 1997 Compared to Quarter Ended August  3, 1996
- ----------------------------------------------------------------------
   
   The  Company's  net  sales  in  the  second  quarter  of  1997
decreased to $184,999,000 from $187,862,000 in the second quarter
of  1996,  a decrease of $2,863,000 or 1.5%.  Management believes
that  the  decrease in net sales was principally attributable  to
the  Company's  lower promotional inventory position  during  the
period,  and,  to a lesser extent, lower customer  acceptance  of
certain  of  the Company's second quarter merchandise  offerings.
Comparable  store sales for the second quarter of 1997  decreased
3.6%  compared to the second quarter of 1996, due principally  to
the  same factors.  On a per square foot basis, inventories  were
29.6% lower at the end of the second quarter of 1997 than at  the
end   of  the  second  quarter  of  1996,  excluding  inventories
associated with AnnTaylor Global Sourcing.
   
   Gross  profit as a percentage of net sales increased to  46.1%
in the second quarter of 1997 from 43.0% in the second quarter of
1996.  This  increase  was  primarily attributable  to  increased
initial markups resulting from the Sourcing Acquisition.
   
   Selling, general and administrative expenses were $73,733,000,
or  39.9% of net sales in the second quarter of 1997, compared to
$70,029,000, or 37.3% of net sales in the second quarter of 1996.
The  increase in operating expenses as a percentage of net  sales
was  primarily the result of decreased leverage on fixed expenses
as  a result of negative comparable store sales.  The increase in
expense  dollars was primarily attributable to increased  tenancy
and  store  payroll  expense related to increased  retail  square
footage.


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

   
   As a result of the foregoing, the Company had operating income
of  $8,861,000,  or 4.8% of net sales, in the second  quarter  of
1997, compared to operating income of $8,342,000, or 4.4% of  net
sales,  in the second quarter of 1996.  Amortization of  goodwill
was  $2,760,000 in the second quarter of 1997 and  $2,376,000  in
the  second  quarter of 1996.  Operating income,  without  giving
effect  to goodwill amortization in either year, was $11,621,000,
or 6.3% of net sales, in the 1997 period and $10,718,000, or 5.7%
of net sales, in the 1996 period.
   
   Interest expense was $5,027,000 in the second quarter of  1997
and  $6,210,000 in the second quarter of 1996.  The  decrease  in
interest   expense   is   attributable  to  reduced   outstanding
indebtedness in the second quarter of 1997 compared to the second
quarter of 1996.
   
   The  income tax provision was $2,824,000, or 74.1%  of  income
before income taxes and extraordinary loss, in the second quarter
of  1997 compared to $1,798,000, or 74.1% of income before income
taxes,  in the second quarter of 1996.  The effective income  tax
rate  for both periods differed from the statutory rate primarily
because of non-deductible goodwill amortization.
   
   On July 2, 1997, the Company used available cash to prepay the
outstanding  balance of its $24,500,000 term loan  due  September
1998.   This  loan  repayment will result in annualized  interest
expense savings of approximately $2,200,000, and resulted  in  an
extraordinary charge to earnings in the second quarter  of  $0.01
per share.
   
   As  a  result  of the foregoing factors, the Company  had  net
income  of $812,000, or 0.4% of net sales, for the second quarter
of 1997 compared to net income of $627,000, or 0.3% of net sales,
for the second quarter of 1996.
   
   AnnTaylor  Stores Corporation conducts no business other  than
the management of Ann Taylor.


Six  Months  Ended  August 2, 1997 Compared to Six  Months  Ended
- ------------------------------------------------------------------
August 3, 1996
- --------------
   
   The  Company's  net  sales in the first  six  months  of  1997
increased  to  $382,063,000 from $372,329,000 in  the  first  six
months  of 1996, an increase of $9,734,000 or 2.6%.  The increase
in  net sales was attributable to an increase in sales during the
first  quarter  of  1997 compared to the first quarter  of  1996,
resulting  from  the opening of new stores and the  expansion  of
existing  stores  as well as positive customer  reaction  to  the
Company's  first  quarter merchandise offerings,  offset  by  the
decrease in  sales during the  second  quarter  of  1997 for the 
reasons  described  above.

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

<PAGE 11>


Comparable store sales increased 0.4% for the first six months of
1997  compared  to  the first six months of  1996,  reflecting  a
comparable  store sales increase of 4.4% in the first quarter  of
1997, offset by a comparable store sales decrease of 3.6% in  the
second quarter of 1997 compared to the same periods in the  prior
year.

   
   Gross  profit as a percentage of net sales increased to  48.2%
in  the  first  six months of 1997 from 44.0% in  the  first  six
months  of  1996.  This  increase was attributable  to  increased
initial  markups  resulting  from the Sourcing  Acquisition,  and
lower markdowns associated with decreased promotional activities.

   
   Selling,    general   and   administrative    expenses    were
$150,370,000, which represented 39.4% of net sales, in the  first
six  months  of 1997, compared to $140,283,000 or  37.7%  of  net
sales,  in the first six months of 1996.  The increase in expense
was primarily attributable to increased tenancy and store payroll
expense related to increased retail square footage.

   
   As a result of the foregoing, the Company had operating income
of  $28,100,000, or 7.4% of net sales, in the first six months of
1997, compared to operating income of $18,865,000, or 5.1% of net
sales, in the first six months of 1996.  Amortization of goodwill
was $5,520,000 in the first six months of 1997 and $4,753,000  in
the  first six months of 1996.  Operating income, without  giving
effect  to goodwill amortization in either year, was $33,620,000,
or 8.8% of net sales, in the 1997 period and $23,618,000, or 6.3%
of net sales, in the 1996 period.

   
   Interest  expense was $10,573,000 in the first six  months  of
1997  and  $12,331,000  in the first six  months  of  1996.   The
decrease   in  interest  expense  is  attributable   to   reduced
outstanding indebtedness in the first six months of 1997 compared
to the first six months of 1996.

   
   The  income tax provision was $9,792,000, or 56.8%  of  income
before  income taxes and extraordinary loss, in the 1997  period,
compared  to $4,519,000, or 64.9% of income before income  taxes,
in  the  1996  period.  The effective income tax  rate  for  both
periods differed from the statutory rate primarily because of non-
deductible goodwill amortization.

   
   On  July  2, 1997, the Company used available cash  to  prepay
$24,500,000,  the  outstanding  balance  of  its  term  loan  due
September  1998.  This loan repayment will result  in  annualized
interest   expense  savings  of  approximately  $2,200,000,   and
resulted in an extraordinary charge to earnings in the first  six
months of fiscal 1997 of $0.01 per share.

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

<PAGE 12>
   
   As  a  result  of the foregoing factors, the Company  had  net
income  of  $7,287,000, or 1.9% of net sales, for the  first  six
months  of 1997 compared to net income of $2,439,000 or  0.7%  of
net sales, for the first six months of 1996.


Financial Condition
- -------------------
   
   For  the  first  six  months of 1997,  net  cash  provided  by
operating activities totaled $56,706,000, primarily as  a  result
of  non-cash  operating expenses, a decrease in non-cash  current
assets  and  an increase in current liabilities.  Cash  used  for
investing activities during the first six months of 1997 amounted
to $14,000,000, for the purchase of property and equipment.  Cash
used for financing activities during the first six months of 1997
amounted to $23,980,000, primarily attributable to funds used for
repayment of the term loan.
   
   Accounts receivable decreased to $58,212,000 at August 2, 1997
from $63,605,000 at February 1, 1997, a decrease of $5,393,000 or
8.5%.   This decrease is primarily attributable to a decrease  in
Ann Taylor credit card receivables of $7,265,000 or 12.7%.
   
   Accounts  payable increased to $41,387,000 at August  2,  1997
from  $34,341,000 at February 1, 1997, an increase of  $7,046,000
or 20.5%, primarily due to timing of payments.
   
   Merchandise  inventories were $88,855,000 at August  2,  1997,
compared  to  inventories of $100,237,000 at  February  1,  1997.
Total square footage increased to 1,732,000 square feet at August
2, 1997 from 1,705,000 square feet at February 1, 1997.  On a per
square  foot basis, merchandise inventories were 29.6%  lower  at
the  end  of  the second quarter of 1997 than at the end  of  the
second  quarter  of 1996, excluding inventories  associated  with
AnnTaylor Global Sourcing.
   
   At  August 2, 1997, there were no borrowings outstanding under
either  Ann  Taylor's  revolving credit  facility  or   AnnTaylor
Funding,  Inc.'s receivables facility.  Ann Taylor can borrow  up
to $122,000,000 under the revolving credit facility and AnnTaylor
Funding,  Inc. can borrow up to $40,000,000 under the receivables
facility,  depending upon its accounts receivable balance.   Also
as  of  August 2, 1997, commercial and standby letters of  credit
under  AnnTaylor Global Sourcing, Inc.'s credit facility  totaled
$37,583,000 and there were no borrowings outstanding  under  that
facility.  This facility, which was scheduled to mature  on  July
29,  1997, was extended to January 30, 1998 and was increased  to
$50,000,000,  and is available principally for  the  issuance  of

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


letters  of  credit;  cash  borrowings  under  the  facility  are
limited to a maximum of $5,000,000.  In addition, the Company has
outstanding an aggregate of $100,625,000 of preferred  securities
issued by its financing vehicle, AnnTaylor Finance Trust.
   
   The   Company's  capital  expenditures,  which  are  primarily
attributable  to  the Company's store expansion,  renovation  and
refurbishment  programs, totaled $14,000,000 for the  six  months
ended August 2, 1997.  The Company expects to open a total of  27
new  Ann Taylor Stores and to expand 9 existing Ann Taylor Stores
in fiscal 1997.

   Dividends and distributions from Ann Taylor to the Company are
restricted by the terms of the credit agreements relating to  the
revolving  credit facility and the receivables facility  and  the
Indenture for AnnTaylor, Inc.'s 8-3/4% Notes due 2000.  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  its  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.
   
     In order to finance its operations and capital requirements,
the  Company  expects  to use internally generated  funds,  trade
credit  and  funds  available to it under the credit   facilities
described  above.   The  Company believes  that  cash  flow  from
operations  and  funds  available  under  these  facilities   are
sufficient to enable it to meet its on-going cash needs  for  its
business, as presently conducted, for the foreseeable future.
     
     The  FASB  issued SFAS No. 128, "Earnings per Share",  which
specifies    the   computation,   presentation   and   disclosure
requirements  for  basic and diluted earnings  per  share.   This
statement  is  effective  for financial statements  for  periods
ending after December 15, 1997.  The Company has determined  that
this  statement  will have no material effect  on  the  Company's
reported earnings per share.
     
     In  June  1997,  the  FASB issued SFAS No.  130,  "Reporting
Comprehensive   Income",   which   requires   that   changes   in
comprehensive  income be shown in a financial statement  that  is
displayed with the same prominence as other financial statements.
This  statement is effective for periods beginning after December
15,  1997.   The Company has determined that this statement  will
have no material effect on the Company's financial statements.
     
     Also,   in  June  1997,  the  FASB  issued  SFAS  No.   131,
"Disclosure   About  Segments  of  an  Enterprise   and   Related
Information", which addresses segment reporting, including, where

====================================================================
<PAGE 14>


applicable,    requirements   to    report    selected    segment
information   quarterly   and  provide  entity-wide   disclosures
about  products and services, major customers, and  the  material
countries  in which the entity holds assets and reports revenues.
This  statement is effective for financial statements for periods
beginning  after  December  15, 1997.   Management  currently  is
evaluating the effects of this change on the Company's  financial
statements.


Statement Regarding Forward Looking Disclosures
- -----------------------------------------------

     Sections  of  this Quarterly Report on Form 10-Q,  including
the  preceding Management's Discussion and Analysis of  Financial
Condition  and  Results  of Operations, contain  various  forward
looking  statements, within the meaning of the Private Securities
Litigation  Reform  Act of 1995, with respect  to  the  financial
condition,  results of operations and business  of  the  Company.
These  forward  looking  statements  involve  certain  risks  and
uncertainties,  and no assurance can be given that  any  of  such
matters  will be realized.  Actual results may differ  materially
from  those contemplated by such forward looking statements as  a
result  of,  among  other things, increased  competition  in  the
retail  apparel  industry; failure by the Company  to  accurately
predict customer fashion preferences; a decline in the demand for
merchandise offered by the Company; greater costs or difficulties
than  expected  related  to  the  assimilation  of  the  sourcing
functions and employees acquired in connection with the  Sourcing
Acquisition; general economic conditions that are less  favorable
than  expected; the inability of the Company to locate new  store
sites or negotiate favorable lease terms for additional stores or
for the expansion of existing stores; a significant change in the
regulatory  environment applicable to the Company's business;  an
increase  in  the  rate of import duties or  export  quotas  with
respect  to  the  Company's merchandise; an  adverse  outcome  of
certain  litigation  described under "Legal Proceedings"  in  the
Company's  Annual Report on Form 10-K for the fiscal  year  ended
February  1,  1997  that  materially and  adversely  affects  the
company's  financial  condition; or lack of  sufficient  customer
acceptance  of the Ann Taylor Loft concept in the moderate-priced
women's apparel market.


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

                   PART II.  OTHER INFORMATION



Item 4.  Submission of Matters to a Vote of Security Holders
         ----------------------------------------------------
      
      AnnTaylor Stores Corporation's 1997 Annual Meeting of
Stockholders was held on June 18, 1997.  The following matters
were voted upon and approved by the Company's stockholders at the
meeting:


1. Mr.  Gerald  S. Armstrong and Ms. Hanne M. Merriman  were  re-
   elected  as  Class  III  Directors of the  Company  for  terms
   expiring in 2000. 22,558,073 and 22,558,419 shares were  voted
   in  favor  of, and 267,799 and 267,453 were voted  against  or
   abstained  from voting on the proposal for the  reelection  of
   Mr.  Armstrong and Ms. Merriman, respectively.  Mr. Robert  C.
   Grayson,  Ms. Rochelle B. Lazarus and Mr. J. Patrick Spainhour
   continued  as Class I Directors with terms expiring  in  1998,
   and  Mr. James J. Burke, Jr. and Ms. Patricia DeRosa continued
   as Class II Directors with terms expiring in 1999.

2. An  amendment to the Company's Amended and Restated 1992 Stock
   Option and Restricted Stock and Restricted Unit Award Plan  to
   (i)  increase by 1,500,000 the number of shares available  for
   option  grants  under  the Plan and (ii) establish  a  maximum
   number  of  shares  with respect to which options,  restricted
   stock awards and restricted unit awards may be granted to  any
   employee was approved.  18,176,534 shares were voted in  favor
   of,  and 2,648,424 were voted against or abstained from voting
   on the amendment.

3. A  proposal  to  amend  and restate the  Company's  Management
   Performance  Plan  to, among other things,  (i)  increase  the
   amount  of  the  maximum  individual  award  payable  in   any
   performance  period  and (ii) expand the  types  of  corporate
   business criteria that the Compensation committee may consider
   in  establishing each performance period's performance  goals,
   was  approved.  22,522,835 shares were voted in favor of,  and
   303,037  were voted against or abstained from voting  on,  the
   approval of this  proposal.

4. The  appointment  of Deloitte & Touche llp  as  the  Company's
   independent  auditors for the 1997 fiscal year  was  ratified.
   22,793,840  shares were voted in favor of, and  32,032  shares
   were voted against or abstained from voting on, this proposal.

=======================================================================
<PAGE 16>


Item 6.  Exhibits and Reports on Form 8-K
         ---------------------------------
      
      (a)  Exhibits:
      
           10.15.1    Amendment    to   the   AnnTaylor    Stores
                        Corporation Amended and Restated 1992 Stock
                        Option and Restricted Stock and Unit  Award
                        Plan,  as approved by stockholders on  June
                        18, 1997.
           
           10.16      AnnTaylor  Stores Corporation  Amended  and
                        Restated  Management Performance
                        Compensation Plan,  as approved by
                        stockholders on June 18, 1997.
           
           10.25.4    First Amendment to the Amended and Restated
                        Credit  Agreement, dated as  of  April  11,
                        1997,  between  AnnTaylor Global  Sourcing,
                        Inc.  and the Hongkong and Shanghai Banking
                        Corporation Limited.
           
           10.25.5    Second   Amendment  to  the   Amended   and
                        Restated Credit Agreement, dated as of July
                        29, 1997,   between   AnnTaylor   Global
                        Sourcing,   Inc.  and  the   Hongkong   and
                        Shanghai Banking Corporation Limited.
           
           
      (b)  Reports on Form 8-K:
      
                      None.

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

<PAGE 17>


                           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 12, 1997           By: /s/  J. Patrick Spainhour
      --------------------             ---------------------------
                                        J. Patrick Spainhour
                                        Chairman and Chief Executive
                                                Officer





Date:  September 12, 1997            By:  /s/  Walter J. Parks
      ----------------------            --------------------
                                              Walter J. Parks
                                         Senior Vice President and
                                         Chief Financial Officer




                     FIRST AMENDMENT TO
              THE ANNTAYLOR STORES CORPORATION
                    1992 STOCK OPTION AND
            RESTRICTED STOCK AND UNIT AWARD PLAN,
       AS AMENDED AND RESTATED AS OF FEBRUARY 23, 1994
                              
                              
     The AnnTaylor Stores Corporation 1992 Stock Option and
Restricted Stock and Unit Award Plan, as amended and
restated as of February 23, 1994 (the "Plan"), is hereby
amended, effective as of February 20, 1997, subject to the
approval of stockholders, as set forth below.

     1.  The first clause of the second sentence of Section 5
of the Plan is hereby amended and restated in its entirety
as follows:

          The aggregate number of shares of Common Stock as
     to which Options may be granted from time to time under
     this Plan shall not exceed 3,100,000.
     
     2.  The last sentence of the first paragraph of Section 5
is hereby amended and restated in its entirety as follows:

          No single employee may be granted Options covering
     more than 400,000 shares of Common Stock, or Restricted
     Stock Awards or Restricted Unit Awards (constituting
     performance based compensation within the meaning of
     Section 162(m) of the Code) covering more than 50,000
     shares of Common Stock, (subject to any adjustments
     pursuant to Section 6(i) below) during any fiscal year
     of the Company.
     
     Except as set forth above, the Plan is hereby ratified
and affirmed in all respects.


                  ANNTAYLOR STORES CORPORATION
           MANAGEMENT PERFORMANCE COMPENSATION PLAN
                              
           
           
           
           
           Effective as of August 7, 1992 the Board  adopted


the  Management Performance Compensation Plan and, effective


as  of  the  beginning of the Fall 1994 Performance  Period,


amended  and  restated such plan (the  "Prior  Plan").   The


Prior  Plan, as amended and restated hereby (the "Plan")  is


effective  as of the beginning of the Fall 1997  Performance


Period, subject to the approval of the stockholders  of  the


Company  at  the 1997 Annual Meeting of the stockholders  of


the Company.



      1.   PURPOSE.  This Plan is an integral  part  of  the
           -------
Company's over-all compensation strategy which is  aimed  at

attracting  and retaining in the employ of the  Company  and

its    Subsidiaries   highly   motivated,   results-oriented

personnel   of  experience  and  ability,  by  basing   such

personnel's compensation, in part, on their contributions to

the  growth and profitability of the Company, thereby giving

them   incentive  to  remain  with  the  Company   and   its

Subsidiaries  and to continue to make contributions  to  the

Company in the future.  Further, the purpose of the Plan  is

to  serve  as  a  qualified  performance-based  compensation

program  under  Section  162(m) ("Section  162(m)")  of  the

Internal Revenue Code of 1986, as amended (the "Code").

      
      
      2.   DEFINITIONS.  As used in this Plan, the following
           -----------
capitalized terms shall have the meanings set forth below:

           
           (a)  "Board" means the Board of Directors of  the

Company.

          
          (b)  "Budget" means the Company's operating budget

for a Performance Period.


          (c)  "Committee" means the Compensation Committee

of  the  Board, as appointed by the Board from time to  time

and  consisting of not less than two directors, at least two

of  whom  must be "outside directors" within the meaning  of

Section  162(m).   All actions taken by the Committee  under

this  Plan with respect to Executive Officers shall be taken

solely  by  those members of the Committee who are  "outside

directors",  even if less than a majority of the  Committee,

and   such  members  shall  constitute  a  subcommittee  for

purposes  of  Section  162(m).   With  respect  to  Eligible

Associates who are neither Executive Officers nor members of

the  Executive Committee of the Company, the Committee  may,

in  its discretion, delegate to one or more officers of  the

Company its duties hereunder.



          (d)  "Company" means AnnTaylor Stores Corporation.

          
          (e)  "Eligible Associate" has the meaning assigned

thereto in Section 3 hereof.

           
           (f)  "Executive Officer" means an officer of  the

Company who, as of the beginning of a Performance Period, is

an  "executive  officer" within the  meaning  of  Rule  3b-7

promulgated under the Securities Exchange Act of  1934  (the

"Exchange Act").

          
          (g)  "Participant" means an Eligible Associate who

has  been  designated as a Participant by the  Committee  in

accordance with Section 4 of this Plan.

           
           (h)   "Performance Compensation" means  the  cash

amount payable to a Participant pursuant to this Plan.

           
           (i)  "Performance Goals" has the meaning assigned

thereto in Section 5(b) hereof.

           
           (j)   "Performance Percentage"  and  "Performance

Ratio"  have  the meanings assigned thereto in Section  5(a)

hereof.

            
            (k)    "Performance  Period"  means   a   period

designated   by  the  Committee  during  which   Performance

Compensation will be earned.  A Performance Period may range

in  length from the six-month period that coincides with the

Company's  fiscal  six-month Spring or Fall  season  to  the

twelve-month period that coincides with the Company's fiscal

year.

            
            (l)    "Plan"   means  this   AnnTaylor   Stores

Corporation Management Performance Compensation Plan.

           
           (m)   "Subsidiary" means any corporation of which

the  Company  owns,  directly  or  indirectly,  at  least  a

majority of the outstanding voting capital stock.

      
      
      3.  ELIGIBILITY.  Any salaried associate in the employ
          -----------
of  the  Company  or  any  of  its  Subsidiaries  (including

officers  and  directors,  but  excluding  persons  who  are

directors only or who are members of the Committee) shall be

eligible  (an "Eligible Associate") to become a  Participant

and receive Performance Compensation under this Plan.

     
     
     4.  SELECTION OF PARTICIPANTS.
         --------------------------
           
           (a)   As promptly as possible after the Company's

Budget for a Performance Period shall have become available,

and   after  having  received  the  recommendations  of  the

Company's  Chief Executive Officer pursuant to Section  4(b)

below, the Committee shall designate from among all Eligible

Associates those who shall be Participants under  this  Plan

for such Performance Period.

           
           
           (b)   Prior  to  the beginning of  a  Performance

Period,  or  by  such later date permissible  under  Section

162(m),  and  after the Company's Budget for  a  Performance

Period  shall  have  become available, the  Chief  Executive

Officer of the Company shall submit to the Committee a  list

of  the  names,  titles, salaries and suggested  Performance

Percentages  of  those Eligible Associates  whom  the  Chief

Executive Officer recommends that the Committee designate as

Participants under this Plan for such Performance Period.

           
           
           (c)   The  Committee shall have the authority  to

designate from time to time prior to the commencement of  as

well  as  during  a  Performance Period additional  Eligible

Associates  as  Participants  under  this  Plan   for   such

Performance Period.

            
            
            (d)    In  selecting  from  among  all  Eligible

Associates  those  who  shall  become  Participants  in  any

Performance   Period  and  in  determining  the  Performance

Percentages   of  such  Participants  for  such  Performance

Period,  the  Committee  shall  consider  the  position  and

responsibilities of the Eligible Associates,  the  value  of

their services to the Company and such other factors as  the

Committee deems relevant.

       
       
       
       5.    FORMULA   FOR  DETERMINING  AMOUNT   OF   PERFORMANCE
             -----------------------------------------------------
COMPENSATION.
- ------------
            
            
            (a)    At   the   time  the  Committee   selects

Participants  under this Plan for a Performance  Period,  or

within  such other time period which may comply with Section

162(m), the Committee shall, for each Participant:

          
          
          (i)   assign  to such Participant their individual

          "Performance  Percentage"  for  such   Performance

          Period; and

          
          
          (ii)  establish a matrix, assigning a "Performance

          Ratio"  to  various  levels of  Performance  Goals

          which  might  be  achieved  for  such  Performance

          Period.

           
           
           (b)   As  used in this Plan, "Performance  Goals"

means  the  specific objectives established by the Committee

for  each Participant for a Performance Period.  In  setting

these  objectives, the Committee shall consider one or  more

of  the following business criteria:  revenue; net or  gross

sales;  comparable  store  sales;  gross  margin;  operating

profit;  earnings  before  all or any  of  interest,  taxes,

depreciation   and/or  amortization;  cash   flow;   working

capital;  return on equity, assets, capital  or  investment;

market  share;  sales  (net  or gross)  measured  by  store,

product   line,  territory,  operating  or  business   unit,

customers,  or  other category; earnings or book  value  per

share;  earnings  from  continuing  operations;  net  worth;

turnover  in inventory; levels of expense, cost or liability

by  store,  product  line, territory, operating or  business

unit  or other category; appreciation in the price of shares

of  the  Company's  common stock; total  shareholder  return

(stock    price    appreciation   plus    dividends);    and

implementation  of  critical projects or  processes.   Where

applicable, the Performance Goals may be expressed in  terms

of  attaining a specified level of the selected criterion or

the  attainment of a percentage increase or decrease in  the

selected criterion, or may be applied to the performance  of

the  Company  relative to a market index, a group  of  other

companies or a combination thereof, all as determined by the

Committee.   Such  Performance  Goals  may  relate  to   the

performance  of  a  store,  business  unit,  product   line,

division,  territory, the Company or an  individual  or  any

combination thereof.  With respect to Participants  who  are

not  Executive Officers, Performance Goals may also  include

such individual objective or subjective performance criteria

as   the  Committee  may,  from  time  to  time,  establish.

Performance   Goals  may  include  a  threshold   level   of

performance below which no award payment shall be  made  and

levels of performance at which specified percentages of  the

target  award shall be paid, and may also include a  maximum

level  of performance above which no additional award  shall

be  paid.  Each of the foregoing Performance Goals shall  be

determined   in   accordance   with   generally   acceptable

accounting  principles  and,  for  Executive  Officers   and

Executive   Committee   members,   shall   be   subject   to

certification  by  the  Committee.   The  Performance  Goals

established  by the Committee may be different with  respect

to  different  Participants, different  Performance  Periods

and/or different operations.

           
           
           The  Committee shall have the authority  to  make

equitable   adjustments   to  the   Performance   Goals   in

recognition of unusual or nonrecurring events affecting  the

Company, its financial statements or its shares, in response

to  changes in applicable laws or regulations, or to account

for  items  of  gain,  loss  or  expense  determined  to  be

extraordinary   or  unusual  in  nature  or  infrequent   in

occurrence  or  related to the acquisition,  disposition  or

discontinuance of a business or a segment of a business,  or

related  to a change in accounting principles, or to reflect

capital changes.

           
           
           (c)   Subject to adjustment pursuant  to  Section

5(d) below, unless otherwise determined by the Committee,  a

Participant's  Performance Compensation for the  Performance

Period  for which he or she was designated by the  Committee

as a Participant pursuant to Section 4 hereof shall be equal

to  the  product of (i) the Participant's annual base salary

for  the fiscal year of which such Performance Period  is  a

part  (prorated, as to any Participant who shall have become

an  Eligible Associate and designated as a Participant after

the  commencement of such fiscal year), multiplied  by  (ii)

the  Performance Percentage assigned to such Participant for

such  Performance Period pursuant to Section 5(a)(i)  above,

multiplied  by (iii) the Performance Ratio achieved  by  the

Company for such Performance Period.

           
           
           (d)   For  any Performance Period, the Board  may

establish  a  ceiling on the aggregate amount which  may  be

paid  out  in  Performance Compensation for such Performance

Period.   In the event that such a limit is established  for

any   Performance   Period,  the  Performance   Compensation

otherwise  payable to all Participants for such  Performance

Period  pursuant to Section 5(c) above shall be reduced  pro

rata.   Notwithstanding any other provision of the Plan,  no

participant   who  is  an  Executive  Officer  may   receive

Performance  Compensation  for  a  twelve-month  Performance

Period  in  excess of $1,500,000, such amount to be  reduced

proportionately for Performance Periods of shorter duration.

          
          
          (e)  Performance Compensation shall be paid by the

Company or the Subsidiary employing the Participant promptly

following  the  end of the Performance Period  to  which  it

relates.   The  foregoing  notwithstanding,  no  payment  of

Performance  Compensation for a Performance  Period  may  be

made  to  an Executive Officer until the performance results

for  that Performance Period are certified by the Committee.

A  Participant shall not be entitled to receive  payment  of

Performance Compensation unless such Participant is still in

the  employ  of  (and  shall not have  delivered  notice  of

resignation  to)  the Company or one of its Subsidiaries  at

the time the Performance Compensation is actually paid.

      
      
      6.   FINALITY OF DETERMINATIONS.  The Committee  shall
           --------------------------
administer  this  Plan  and construe  its  provisions.   Any

determination   by   the   Committee   in   carrying    out,

administering  or construing this Plan shall  be  final  and

binding for all purposes and upon all interested persons and

their    respective    heirs,    successors,    and    legal

representatives.

     
     
     7.  LIMITATIONS.
         -----------
          (a)  No person shall at any time have any right to

receive  Performance  Compensation  hereunder,  unless  such

person  shall have been designated as a Participant  by  the

Committee  pursuant to Section 4 hereof and the other  terms

and  conditions of this Plan shall have been satisfied.   No

person shall have authority to enter into any agreement  for

the inclusion of anyone as a Participant or the awarding  of

Performance   Compensation  hereunder   or   to   make   any

representation    or   warranty   with   respect    thereto.

Designation of an Eligible Associate as a Participant in any

Performance Period shall not guarantee or require that  such

Eligible  Associate  be designated as a Participant  in  any

later Performance Period.

           
           
           (b)   No  action of the Company or the  Board  in

establishing this Plan, nor any action taken by the Company,

the  Board  or  the  Committee  under  this  Plan,  nor  any

provision  of  this Plan, shall be construed  as  conferring

upon any associate any right to continued employment for any

period  by the Company or any of its Subsidiaries, or  shall

interfere  in any way with the right of the Company  or  any

Subsidiary to terminate such employment.

      
      
      8.   AMENDMENT AND TERMINATION OF PLAN.  The Board  at
           ---------------------------------
any time and from time to time may modify, amend, suspend or

terminate  this  Plan,  without  notice,  provided  that  no

amendment  which requires stockholder approval in  order  to

comply  with  Section 162(m) of the Code shall be  effective

unless  the same shall be approved by the requisite vote  of

stockholders of the Company.

      
      
      9.   COMPLIANCE  WITH  SECTION 162(m).   The  Plan  is
           --------------------------------
designed and intended to comply with Section 162(m), and all

provisions  hereof  shall be construed in  a  manner  to  so

comply.



                        AMENDMENT NO. 1


          
          
          AMENDMENT  NO. 1 dated as of April 11,  1997  between

ANNTAYLOR  GLOBAL  SOURCING, INC., a  Delaware  corporation  (the

"Company"),  and  THE  HONGKONG AND SHANGHAI BANKING  CORPORATION

LIMITED,  a  foreign banking corporation acting through  its  New

York Branch (the "Bank").
                  ----


          The  Company and the Bank are parties to an Amended and

Restated  Credit  Agreement dated as of September  20,  1996  (as

heretofore  amended, modified and supplemented and in  effect  on

the  date  hereof, the "Credit Agreement") providing, subject  to
                        ----------------
the  terms  and conditions thereof, for extensions of credit  (by

issuing  letters of credit and making loans) to be  made  by  the

Bank to the Company in an aggregate face or principal amount  not

exceeding $40,000,000.



          The  Company  and  the Bank wish to  amend  the  Credit

Agreement  (i)  to decrease the Loan Commitment to  an  aggregate

principal  amount  not exceeding $5,000,000, (ii)  to  amend  the

calculation  of  the  Borrowing Base, and  (iii)  to  permit  the

consignment  to  the  Borrower of certain goods  and  merchandise

relating to Letters of Credit issued by the Bank under the Credit

Agreement.   Accordingly  the  parties  hereto  hereby  agree  as

follows:

          
          
          Section 1.  Definitions.  Terms defined in  the Credit
                      -----------
Agreement are used herein as defined therein.

          
          
          Section   2. Amendments.   Subject to the satisfaction
                       ----------
of the conditions precedent specified in  Section 4 below, but

effective as of the date hereof, the Credit Agreement shall be

amended as follows:



          A.    References  in  the  Credit  Agreement  to  "this

Agreement"  shall  be  deemed  to be  references  to  the  Credit

Agreement as amended hereby.



          B.   The definition of "Borrowing Base" in Section 1.01

of  the  Credit Agreement is amended in its entirety to  read  as

follows:



               "Borrowing Base" shall mean, as at any day of
                --------------
          determination thereof, the sum of (i) 80%  of  the
          
          aggregate amount of Eligible Receivables  at  said
          
          date  plus  (ii)  50% of the aggregate  amount  of
                ----
          Eligible  Inventory at said date,  which  Eligible
          
          Inventory  shall in no event exceed $4,000,000  in
          
          the  aggregate prior to such fractional reduction,
          
          plus (iii) 50% of the aggregate face amount of all
          ----
          undrawn  Letters of Credit at said date plus  (iv)
                                                  ----
          the  undrawn face amount of the AT Credit at  said
          
          date  minus (v) an amount equal to two  times  the
                -----
          average monthly commissions or processing fees (to
          
          the  extent  such  are included in  the  value  of
          
          Inventory) paid to bailees, warehousemen, terminal
          
          operators,   Processors   (as   defined   in   the
          
          definition  of "Eligible Inventory" set  forth  in


==================================================================
[Page 2]
          
          
          
          this  Section  1.01) or other third  parties  with
          
          whom  the Company has lodged Inventory during  the
          
          period of two fiscal quarters most recently  ended
          
          on or before such date.



          C.    The  definition of "Loan Commitment"  in  Section

1.01  of the Credit Agreement is amended in its entirety to  read

as follows:



               "Loan  Commitment" shall mean the  obligation
                ----------------
          of  the  Bank  to  make Loans up to  an  aggregate
          
          principal  amount for all Loans at  any  one  time
          
          outstanding up to $5,000,000.



          D.   Section 2.02(e) of the Credit Agreement is deleted

in its entirety.

          
          
          Section  3. Representations  and  Warranties.  The Company
                      --------------------------------
represents and warrants to the Bank that the representations and 

warranties set forth in  Section  7  of  the Credit Agreement are true

and complete on the date hereof as if made on and as of the date hereof

and as if each reference in said Section 7 to "this Agreement" included 

reference  to  this Amendment No. 1.



          Section  4.  Conditions Precedent.  As provided in  Section  2 
                       --------------------
above, the amendments to the Credit Agreement set forth  in  said Section 2 

shall become effective, as of the  date hereof,   upon  the  satisfaction  

of  the  following  conditions precedent:



          A. Execution by all Parties.  This Amendment No. 1 shall  have  
             ------------------------
been executed and delivered by each of the parties hereto.



          B. Corporate  Action.  The Bank shall have  received certified  
             -----------------
copies of (i) the charter and by-laws  (or  equivalent documentation) of 

the Company and (ii) all corporate  action  (or its equivalent) taken by 

the Company approving this Amendment No. 1,  the Credit Agreement as amended 

hereby and the borrowings by the   Company  under  the  Credit  Agreement  as  

amended  hereby (including, without limitation, a certificate setting  forth  

the resolutions of the Board of Directors of the Company  adopted  in

respect of the transactions contemplated hereby and thereby).



          C. Incumbency.   The  Bank  shall  have  received  a 
             ----------
certificate of the Company in respect of each of the officers (i)

who  is authorized to sign this Amendment No. 1 on its behalf and

(ii) who will, until replaced by another officer or officers duly

authorized  for that purpose, act as its representative  for  the

purposes  of  signing  documents and  giving  notices  and  other

communications in connection with this Amendment No.  1  and  the

Credit   Agreement  as  amended  hereby,  and  the   transactions

contemplated  hereby and thereby (and the Bank  may  conclusively

rely on such certificate until it receives notice in writing from

the Company to the contrary).



          D. Certain Conditions.  The Bank shall have received
             ------------------
a certificate of the president or a vice president of the Company

to  the  effect that (i) the Company has complied and is then  in



======================================================================
[Page 3]



compliance with all of the terms, conditions and covenants of the

Credit  Agreement,  (ii)  no Default  or  Event  of  Default  has

occurred thereunder, (iii) the representations and warranties  of

the  Company  contained in the Credit Agreement are true  in  all

respects as if such representations and warranties had been  made

on  the  date hereof, and (iv) there shall have been no  material

adverse  change in the financial condition, business,  operations

or property of the Company since December 31, 1996.



          E.   Opinion of Counsel to the Company.  The Bank shall
               ---------------------------------
have received an opinion of counsel to the Company, substantially

in the form of Exhibit A hereto.



          F.    Other  Documents.  The Bank shall  have  received
                ----------------
such  other  documents as the Bank or its counsel may  reasonably

request.



          Section 5.  Miscellaneous.  THIS AMENDMENT  NO. 1 SHALL BE 
                      -------------
GOVERNED BY, AND CONSTRUED IN ACCORDANCE WITH, THE LAW OF  THE STATE OF 

NEW YORK.  Except as herein provided, the Credit Agreement  shall remain 

unchanged and in full force  and  effect.  This   Amendment  No.  1  may  

be  executed  in  any  number of counterparts,  all of which taken together 

shall  constitute  one and  the same amendatory instrument and any of the 

parties hereto may execute this Amendment No. 1 by signing any such 

counterpart.


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











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


          IN WITNESS WHEREOF, the parties hereto have caused this

Amendment No. 1 to be duly executed as of the day and year  first

above written.




                              ANNTAYLOR GLOBAL SOURCING, INC.



                              By /s/James M. Smith
                                 ------------------------------
                              Name: James M. Smith
                              Title:Vice President



                              THE HONGKONG AND SHANGHAI BANKING
                                 CORPORATION LIMITED,
                                 NEW YORK BRANCH



                              By /s/AD Collins
                                 --------------------------------
                              Name: AD Collins
                              Title:SVP


                        AMENDMENT NO. 2




          AMENDMENT  NO.  2  dated as of July  29,  1997  between

ANNTAYLOR  GLOBAL  SOURCING, INC., a  Delaware  corporation  (the
                                                              
"Company"),  and  THE  HONGKONG AND SHANGHAI BANKING  CORPORATION
 -------
LIMITED,  a  foreign banking corporation acting through  its  New

York Branch (the "Bank").
                  ----
          
          
          The  Company and the Bank are parties to an Amended and

Restated  Credit  Agreement dated as of September  20,  1996  (as

heretofore  amended, modified and supplemented and in  effect  on

the  date  hereof, the ("Credit Agreement") providing, subject  to
                        -----------------
the  terms  and conditions thereof, for extensions of credit  (by

issuing  letters of credit and making loans) to be  made  by  the

Bank to the Company in an aggregate face or principal amount  not

exceeding $40,000,000.



          The Company and the Bank wish to increase the Letter of

Credit  Commitment  to  an aggregate face  amount  not  exceeding

$50,000,000,  and to amend the Credit Agreement in certain  other

respects,  and  accordingly, the parties hereto hereby  agree  as

follows:



          Section 1.   Definitions.  Terms defined in  the
                       -----------
Credit Agreement are used herein as defined therein.



          Section   2. Amendments.   Subject   to   the
                       ----------
satisfaction of the conditions precedent specified in  Section  4

below,  but effective as of the date hereof, the Credit Agreement

shall be amended as follows:



          A.    References  in  the  Credit  Agreement  to  "this

Agreement"  shall  be  deemed  to be  references  to  the  Credit

Agreement as amended hereby.



          B.   The definition of "Letter of Credit Commitment" in

Section  1.01 of the Credit Agreement is amended in its  entirety

to read as follows:



               "Letter of Credit Commitment" shall mean  the
                ---------------------------
          obligation of the Bank to issue Letters of  Credit
          
          up  to an aggregate face amount for all Letters of
          
          Credit   at  any  one  time  outstanding   up   to
          
          $50,000,000.



          C.    The  definition of "Termination Date" in  Section

1.01  of the Credit Agreement is amended in its entirety to  read

as follows:



               "Termination  Date" shall  mean  January  30,
                ------------------
          1998, unless otherwise extended to a later date by
          
          the Bank pursuant to Section 2.06 hereof.



          
          D.   The definition of "Total Facility" in Section 1.01

of  the  Credit Agreement is amended in its entirety to  read  as

follows:



               "Total  Facility"  shall  mean,  as  to   all
                ---------------
          Credits hereunder, the aggregate face or principal
          
          amount of $50,000,000.

=====================================================================
Page 2



          E.    Section 2.04(a)(ii) of the Credit  Agreement  is

amended to read in its entirety as follows:



               The   Company  shall  pay  to  the   Bank   a
          
          commitment fee at a rate per annum equal to 0.125%
          
          of  the  daily average Available Facility for  the
          
          period  from and including the date hereof to  and
          
          including the date the Commitments expire  or  are
          
          terminated.



          F.   Section 8.01(c) of the Credit Agreement is amended

to read in its entirety as follows:



               As soon as available and in any event within
          
          ten  (10) days after the end of each month of each
          
          fiscal  year  of  the  Company,  an  updated  aged
          
          accounts   receivable   schedule   and   inventory
          
          schedule,  which schedules shall be  in  form  and
          
          substance  satisfactory to the Bank and  certified
          
          by  the executive vice president, the senior  vice
          
          president - finance or the vice-president/controller 
          
          of the Company.



          G.   Section 8.01(d) of the Credit Agreement is amended

to read in its entirety as follows:



               As  soon as available and in any event within
          
          ten  (10) days after the end of each month of each
          
          fiscal  year of the Company, an updated  Borrowing
          
          Base  Certificate, which certificate shall  be  in
          
          form  and  substance satisfactory to the Bank  and
          
          certified  by  the executive vice  president,  the
          
          senior vice president - finance  or  the  vice
          
          president/controller of the Company.



          H.   Section 8.10 of the Credit Agreement is deleted in

its entirety.



          I.   Section 8.11 of the Credit Agreement is deleted in

its entirety.



          J.   Section 8.12 of the Credit Agreement is deleted in

its entirety.



          K.   Section 8.14 of the Credit Agreement is amended to

read in its entirety as follows:



               Without  the  prior written  consent  of  the
          
          Bank, the Company shall not engage to  any
          
          substantial  extent  in  any  line  or  lines   of
          
          business  activity  other  than  the  business  of
          
          purchase  and wholesale distribution  of  apparel,
          
          shoes and accessories with respect to AT, ATSC and
          
          their respective Affiliates.



          L.   Section 8.21 of the Credit Agreement is amended to

read in its entirety as follows:



               Operating  Account.  Other than in connection
               ------------------
          with  its trade payable disbursements and  payroll
          
          operations, the Company shall maintain all of  its
          
          principal bank accounts with the Bank.
          

========================================================================
Page 3



          
          
          
          Section  3.  Representations  and  Warranties.
                       --------------------------------
The  Company  represents  and  warrants  to  the  Bank  that  the

representations  and warranties set forth in  Section  7  of  the

Credit Agreement are true and complete on the date hereof  as  if

made  on  and  as of the date hereof and as if each reference  in

said  Section  7 to "this Agreement" included reference  to  this

Amendment No. 2.



          Section  4.  Conditions Precedent.  As provided
                       --------------------
in  Section  2 above, the amendments to the Credit Agreement  set

forth  in  said Section 2 shall become effective, as of the  date

hereof,   upon  the  satisfaction  of  the  following  conditions

precedent:



          A.    Execution by all Parties.  This Amendment  No.  2
                ------------------------
shall  have  been executed and delivered by each of  the  parties

hereto.



          B.   Initial Commitment Fee.  Evidence that the Company
               -----------------------
shall have paid to the Bank the commitment fee set forth in  that

certain  Commitment Letter dated July 17, 1997 relating  to  this

Amendment No. 2.



          C.    AT Credit.  Evidence that the expiry date of  the
                ---------
AT  Credit  shall  have been extended to a date no  earlier  than

January 30, 1998.



          D.    Corporate  Action.  The Bank shall have  received
                -----------------
certified  copies of (i) the charter and by-laws  (or  equivalent

documentation) of the Company and (ii) all corporate  action  (or

its equivalent) taken by the Company approving this Amendment No.

2,  the Credit Agreement as amended hereby and the borrowings  by

the   Company  under  the  Credit  Agreement  as  amended  hereby

(including, without limitation, a certificate setting  forth  the

resolutions of the Board of Directors of the Company  adopted  in

respect of the transactions contemplated hereby and thereby).



          E.    Incumbency.   The  Bank  shall  have  received  a
                ----------
certificate of the Company in respect of each of the officers (i)

who  is authorized to sign this Amendment No. 2 on its behalf and

(ii) who will, until replaced by another officer or officers duly

authorized  for that purpose, act as its representative  for  the

purposes  of  signing  documents and  giving  notices  and  other

communications in connection with this Amendment No.  2  and  the

Credit   Agreement  as  amended  hereby,  and  the   transactions

contemplated  hereby and thereby (and the Bank  may  conclusively

rely on such certificate until it receives notice in writing from

the Company to the contrary).



          F.    Certain Conditions.  The Bank shall have received
                ------------------
a certificate of the president or a vice president of the Company

to  the  effect that (i) the Company has complied and is then  in

compliance with all of the terms, conditions and covenants of the

Credit  Agreement,  (ii)  no Default  or  Event  of  Default  has

occurred thereunder, (iii) the representations and warranties  of

the  Company  contained in the Credit Agreement are true  in  all

respects as if such representations and warranties had been  made

on  the  date hereof, and (iv) there shall have been no  material

adverse  change in the financial condition, business,  operations

or property of the Company since December 31, 1996.



          G.   Opinion of Counsel to the Company.  The Bank shall
               ---------------------------------
have received an opinion of counsel to the Company, substantially

in the form of Exhibit A hereto.

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

Page 4


          
          H.    Other  Documents.  The Bank shall  have  received
                ----------------
such  other  documents as the Bank or its counsel may  reasonably

request.



          Section 5.   Miscellaneous.  THIS AMENDMENT  NO.
                       -------------
2 SHALL BE GOVERNED BY, AND CONSTRUED IN ACCORDANCE WITH, THE LAW

OF  THE STATE OF NEW YORK.  Except as herein provided, the Credit

Agreement  shall remain unchanged and in full force  and  effect.

This   Amendment  No.  2  may  be  executed  in  any  number   of

counterparts,  all of which taken together shall  constitute  one

and  the same amendatory instrument and any of the parties hereto

may execute this Amendment No. 2 by signing any such counterpart.


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





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

Page 5



          IN WITNESS WHEREOF, the parties hereto have caused this

Amendment No. 2 to be duly executed as of the day and year  first

above written.




                              ANNTAYLOR GLOBAL SOURCING, INC.



                              By:  /s/ Walter J. Parks
                                  -------------------------
                              Name:     Walte J. Parks
                              Title:    Senior Vice President



                              
                              
                              THE HONGKONG AND SHANGHAI BANKING
                                 CORPORATION LIMITED,
                                 NEW YORK BRANCH

                              By  /s/ Adriana D. Collins
                                 -------------------------
                              Name:   Adriana D. Collins
                              Title:  Assistant Vice President


<TABLE> <S> <C>

<ARTICLE> 5
<CIK> 0000874214
<NAME> ANNTAYLOR STORES CORPORATION
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          JAN-31-1998
<PERIOD-END>                               AUG-02-1997
<CASH>                                          25,751
<SECURITIES>                                         0
<RECEIVABLES>                                   59,028
<ALLOWANCES>                                       816
<INVENTORY>                                     88,855
<CURRENT-ASSETS>                               197,160
<PP&E>                                         221,596
<DEPRECIATION>                                  78,098
<TOTAL-ASSETS>                                 682,388
<CURRENT-LIABILITIES>                           87,437
<BONDS>                                        100,000
                                0
                                          0
<COMMON>                                           174
<OTHER-SE>                                     378,953
<TOTAL-LIABILITY-AND-EQUITY>                   682,388
<SALES>                                        382,063
<TOTAL-REVENUES>                               382,063
<CGS>                                          198,073
<TOTAL-COSTS>                                  198,073
<OTHER-EXPENSES>                               156,165
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              10,573
<INCOME-PRETAX>                                 17,252
<INCOME-TAX>                                     9,792
<INCOME-CONTINUING>                              7,460
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                  (173)
<CHANGES>                                            0
<NET-INCOME>                                     7,287
<EPS-PRIMARY>                                      .28
<EPS-DILUTED>                                      .28
        

</TABLE>


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