1

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                 F O R M 10 - Q


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




For the quarterly period ended July 26, 1997


Commission file no. 1-10299


                              WOOLWORTH CORPORATION
             (Exact name of registrant as specified in its charter)


         New York                                        13-3513936

(State or other jurisdiction of             (I.R.S. Employer Identification No.)
incorporation or organization)


233 Broadway,    New York,  New York                                 10279-0003
(Address of principal executive offices)                             (Zip Code)


Registrant's telephone number:  (212) 553-2000


Indicate by check mark whether the 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
     ---         ---

Number of shares of Common Stock outstanding at August 29, 1997:134,914,082
 2



                              WOOLWORTH CORPORATION

                                      INDEX



                                                                        Page No.
                                                                        --------
Part I.  Financial Information

          Item 1.  Financial Statements

                   Condensed Consolidated Balance Sheets                     3

                   Condensed Consolidated Statements
                   of Operations                                             4

                   Condensed Consolidated Statements
                   of Retained Earnings                                      5

                   Condensed Consolidated Statements
                   of Cash Flows                                             6

                   Notes to Condensed Consolidated
                   Financial Statements                                    7-9

          Item 2.  Management's Discussion and Analysis of
                   Financial Condition and Results of Operations          9-13



Part II.  Other Information

          Item 1.  Legal Proceedings                                        13

          Item 4.  Submission of Matters to a Vote of Security Holders   13-14

          Item 6.  Exhibits and Reports on Form 8-K                         14

                   Signature                                                15

                   Index to Exhibits                                     16-18

                                       -2-
 3

                         PART I - FINANCIAL INFORMATION

Item 1.  FINANCIAL STATEMENTS

                              WOOLWORTH CORPORATION

                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                  (in millions)


                                                             July 26,            July 27,          January 25,
                                                              1997                1996                1997
                                                              ----                ----                ----
                                                           (Unaudited)         (Unaudited)          (Audited)

                                     ASSETS

                                                                                                
Current Assets:
Cash and cash equivalents                                    $    69             $    97             $   328
Merchandise inventories                                        1,216               1,259               1,066
Net assets of discontinued operations                            209                 268                 236
Other current assets                                             174                 205                 202
                                                             -------             -------             -------
                                                               1,668               1,829               1,832
Property and equipment, net                                      903               1,032                 983
Deferred charges and other assets                                737                 592                 524
                                                             -------             -------             -------
                                                             $ 3,308             $ 3,453             $ 3,339
                                                             =======             =======             =======

                      LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities:
Short-term debt                                              $    38             $   137             $  --
Accounts payable                                                 352                 360                 286
Accrued liabilities                                              526                 350                 427
Current portion of long-term debt and obligations
  under capital leases                                            14                  17                  15
                                                             -------             -------             -------
                                                                 930                 864                 728
Long-term debt and obligations
  under capital leases                                           568                 605                 575
Deferred taxes and other liabilities                             721                 779                 702
Shareholders' Equity:
  Preferred stock                                               --                  --                  --
  Common stock and paid-in capital                               311                 297                 299
  Retained earnings                                              870                 891               1,050
  Foreign currency translation adjustment                        (55)                 52                  22
  Minimum pension liability adjustment                           (37)                (35)                (37)
                                                             -------             -------             -------
    Total shareholders' equity                                 1,089               1,205               1,334
Commitments
                                                             -------             -------             -------
                                                             $ 3,308             $ 3,453             $ 3,339
                                                             =======             =======             =======


See accompanying notes to Condensed Consolidated Financial Statements.

                                       -3-
 4



                              WOOLWORTH CORPORATION

                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)
                     (in millions, except per share amounts)



                                                                Thirteen weeks ended                    Twenty-six weeks ended
                                                             ----------------------------            ----------------------------
                                                             July 26,            July 27,            July 26,            July 27,
                                                              1997                1996                1997                1996
                                                              ----                ----                ----                ----

                                                                                                                 
Sales                                                        $ 1,500             $ 1,607             $ 3,039             $ 3,177

Cost and Expenses:
Cost of sales                                                  1,037               1,095               2,111               2,214
Selling, general and administrative expenses                     370                 416                 758                 831
Depreciation and amortization                                     43                  44                  84                  89
Interest expense                                                  11                  15                  22                  32
Other income                                                      (2)                 (6)                 (6)                 (7)
                                                             -------             -------             -------             -------
                                                               1,459               1,564               2,969               3,159
                                                             -------             -------             -------             -------

Income from continuing operations
     before income taxes                                          41                  43                  70                  18
Income tax expense                                                15                  17                  27                   7
                                                             -------             -------             -------             -------
Income from continuing operations                                 26                  26                  43                  11

Loss from discontinued operations, net of income
     taxes of $8, $2, $19 and $7, respectively                   (12)                 (4)                (28)                (11)

Loss on disposal of discontinued operations,
     net of income taxes of $115                                (195)               --                  (195)               --

Net income (loss)                                            $  (181)            $    22             $  (180)            $  --
                                                             =======             =======             =======             =======

Per common share:
Income from continuing operations                            $  0.19             $  0.19             $  0.32             $  0.08
Loss from discontinued operations                            $ (1.54)            $ (0.02)            $ (1.66)            $ (0.08)
                                                             -------             -------             -------             -------
Net income (loss)                                            $ (1.35)            $  0.17             $ (1.34)            $  --
                                                             =======             =======             =======             =======

Weighted-average common shares outstanding                     134.5               133.3               134.3               133.2


See accompanying notes to Condensed Consolidated Financial Statements.

                                       -4-
 5



                              WOOLWORTH CORPORATION

             CONDENSED CONSOLIDATED STATEMENTS OF RETAINED EARNINGS
                                   (Unaudited)
                                  (in millions)



                                                                                   Twenty-six weeks ended
                                                                                   ----------------------
                                                                                 July 26,            July 27,
                                                                                  1997                1996
                                                                                  ----                ----


                                                                                                   
Retained earnings at beginning of year                                           $ 1,050             $   891
Net income (loss)                                                                   (180)               --
Cash dividends declared:
  Preferred stock (1996 - $1.10 per share)                                          --                  --
                                                                                 -------             -------

Retained earnings at end of interim period                                       $   870             $   891
                                                                                 =======             =======



See accompanying notes to Condensed Consolidated Financial Statements.


                                       -5-
 6



                              WOOLWORTH CORPORATION

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                                  (in millions)


                                                                                   Twenty-six weeks ended
                                                                                 ----------------------------
                                                                                 July 26,            July 27,
                                                                                  1997                1996
                                                                                  ----                ----
                                                                                                 
From Operating Activities:
   Net income (loss)                                                             $  (180)            $  --
   Adjustments to reconcile net income (loss) to net cash provided by
     (used in) operating activities:
       Non-cash charge for discontinued operations                                   310                --
       Discontinued operations activities                                            (11)               --
       Depreciation and amortization                                                  84                  92
       Net gain on sales of real estate                                               (4)                (13)
       Deferred income taxes                                                        (138)                (16)
   Change in assets and liabilities, net of acquisition:
       Merchandise inventories                                                      (153)                (91)
       Accounts payable                                                               63                 121
       Change in net assets of discontinued operations                                27                  44
       Other, net                                                                   (111)               (121)
                                                                                 -------             -------
   Net cash provided by (used in) operating activities                              (113)                 16
                                                                                 -------             -------

From Investing Activities:
   Proceeds from sales of real estate                                                 19                  21
   Capital expenditures                                                              (56)                (36)
   Payments for business acquired, net of cash acquired                             (140)               --
   Proceeds from sales of assets and investments                                    --                    19
                                                                                 -------             -------
     Net cash provided by (used in) investing activities                            (177)                  4
                                                                                 -------             -------

From Financing Activities:
   Increase in short-term debt                                                        38                  69
   Reduction in long-term debt and capital lease obligations                          (1)                 (9)
   Issuance of common stock                                                           11                   6
   Dividends paid                                                                   --                  --
                                                                                 -------             -------
     Net cash provided by financing activities                                        48                  66
                                                                                 -------             -------

Effect of exchange rate fluctuations
   on Cash and Cash Equivalents                                                      (17)                 (3)
                                                                                 -------             -------

Net change in Cash and Cash Equivalents                                             (259)                 83
Cash and Cash Equivalents at beginning of year                                       328                  14
                                                                                 -------             -------
Cash and Cash Equivalents at end of interim period                               $    69             $    97
                                                                                 =======             =======

Cash paid during the period:
   Interest                                                                      $    22             $    32
   Income taxes                                                                  $    46             $     9



See accompanying notes to Condensed Consolidated Financial Statements.

                                       -6-
 7



                              WOOLWORTH CORPORATION

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Basis of Presentation

         The accompanying  unaudited condensed consolidated financial statements
should  be  read  in  conjunction  with  the  Notes  to  Consolidated  Financial
Statements  contained  in the 1996 Annual  Report to  Shareholders  of Woolworth
Corporation (the "Registrant"), portions of which Annual Report are incorporated
by reference in the  Registrant's  Annual Report on Form 10-K for the year ended
January 25, 1997,  as filed with the  Securities  and Exchange  Commission  (the
"SEC").  Certain items included in these  statements  are based on  management's
estimates. In the opinion of management, all material adjustments,  which are of
a normal recurring nature,  necessary for a fair presentation of the results for
the interim  period have been  included.  The results for the  twenty-six  weeks
ended July 26, 1997 are not necessarily  indicative of the results  expected for
the year.

Discontinued Operations

         On July 17,  1997,  the  Registrant  announced  that it is exiting  its
domestic  Woolworth  general  merchandise  business.  The Registrant  expects to
convert  approximately 100 of its prime locations to Foot Locker, Champs Sports,
and other athletic or specialty  formats.  The  Registrant  expects to close its
remaining  stores  as well as the  division's  distribution  center  in  Denver,
Pennsylvania by November 1997.

         The results of operations  for all periods  presented for this business
have been  classified as discontinued  operations in the Condensed  Consolidated
Statements of  Operations.  Sales from  discontinued  operations  for the second
quarters  of 1997 and 1996 were $198  million  and $249  million,  respectively.
Sales from discontinued  operations for the year-to-date  periods ended July 26,
1997 and July 27, 1996 were $427 million and $499 million, respectively.

         The Condensed  Consolidated  Balance Sheets and Condensed  Consolidated
Statements of Cash Flows have been  restated for  discontinued  operations.  The
following is a summary of the net assets of discontinued operations:

                                         July 26,     July 27,     Jan. 25,
                                           1997         1996         1997
                                           ----         ----         ----
Assets                                     $358         $400         $373
Liabilities                                 149          132          137
                                           ----         ----         ----
Net assets of discontinued operations      $209         $268         $236
                                           ====         ====         ====

         The assets consist primarily of inventory and fixed assets. Liabilities
consist primarily of amounts due to vendors.

         Disposition activity related to the discontinued operations reserve for
the period of July 17, 1997 to July 26,  1997 was a reduction  of the reserve of
approximately $11 million.

Reclassifications

         Certain  balances in prior  periods have been  reclassified  to conform
with the presentation adopted in the current
period.



                                       -7-
 8



Legal Proceedings

         Between March 30, 1994 and April 18, 1994,  the  Registrant and certain
of its present and former  directors  and officers  were named as  defendants in
lawsuits  brought by  certain  shareholders  claiming  to  represent  classes of
shareholders  that  purchased  shares of the  Registrant's  common  stock during
different periods between January 1992 and March 1994.

         These  class  action  complaints  purport to present  claims  under the
federal securities and other laws and seek unspecified  damages based on alleged
misleading disclosures during the class periods.

         On April 29, 1994,  United  States Senior  District  Judge Richard Owen
entered an order consolidating 25 actions, purportedly brought as class actions,
commenced  against the  Registrant  and certain  officers  and  directors of the
Registrant in the United States District Court for the Southern  District of New
York,  under the caption In re  Woolworth  Corporation  Securities  Class Action
Litigation.   Plaintiffs  served  an  Amended  and  Consolidated   Class  Action
Complaint,  to which the defendants responded.  On February 17, 1995, Judge Owen
entered an order for  certification of the action as a class action on behalf of
all  persons  who  purchased  the  Registrant's  common  stock or options on the
Registrant's  common  stock  from May 12,  1993 to  March  29,  1994  inclusive,
pursuant to a  stipulation  among the parties.  On March 13, 1997,  the parties'
representatives  engaged in a mediation  proceeding  with a view toward settling
the issues in dispute.  On June 23,  1997,  a proposed  settlement  of the class
action was reached by the parties that  provides for the payment to the class of
$20 million.  The settlement is subject to final approval of the court which has
scheduled  a  settlement  hearing  for  September  29,  1997.  The amount of the
settlement,  net of  amounts to be paid by  insurance  carriers  under  relevant
insurance  policies,  has been  reserved  by the  Registrant.  In the opinion of
management,  the settlement, if approved by the court, would not have a material
adverse  effect on the  financial  position  or  results  of  operations  of the
Registrant.

         Five separate  state-court  derivative actions filed in April 1994 were
consolidated under the caption In re Woolworth Corporation Derivative Litigation
and are now pending in the Supreme Court of the State of New York, County of New
York. Plaintiffs served a Consolidated  Complaint on behalf of the plaintiffs in
these five actions together with the plaintiff in the former federal  derivative
action Sternberg v. Woolworth Corp., which has been dismissed.  Defendants moved
to dismiss the Consolidated Complaint,  and on April 27, 1995, the court granted
defendants'  motion,  with leave to the plaintiffs to replead.  On June 7, 1995,
plaintiffs served a Consolidated Amended Derivative Complaint. On June 27, 1995,
defendants moved to dismiss the Consolidated  Amended Derivative  Complaint with
prejudice.  On April  10,  1996,  the  court  granted  defendants'  motion  with
prejudice.  Plaintiffs  filed a  notice  of  appeal  from the  dismissal  to the
Appellate  Division,  First Department.  On June 5, 1997, the court affirmed the
dismissal of this action.  Plantiffs'  time to appeal the  dismissal has expired
and there  have been no further  proceedings.  There is one  federal  derivative
action pending in the United States District Court for the Southern  District of
New York under the caption Rosenbaum v. Sells et al. There have been no material
developments in this action.  In the opinion of management,  the results of this
action would not have a material  adverse  effect on the  financial  position or
results of operations of the Registrant.

         During 1994, the staff of the SEC initiated an inquiry  relating to the
matters that were reviewed by the Special Committee of the Board of Directors as
well as in  connection  with trading in the  Registrant's  securities by certain
directors  and  officers of the  Registrant.  The SEC staff has advised that its
inquiry  should not be construed as an  indication  by the SEC or its staff that
any violations of law have occurred. In the opinion of management, the result of
the inquiry will not have a material adverse effect on the financial position or
results of operations of the Registrant.

The information in this section on Legal  Proceedings is current as of September
4, 1997.

                                       -8-
 9



Recent Accounting Pronouncements

         In February 1997,  the Financial  Accounting  Standards  Board ("FASB")
issued Statement of Financial  Accounting  Standard ("SFAS") No. 128,  "Earnings
per Share",  which is  effective  for  financial  statements  issued for periods
ending after December 15, 1997 and  therefore,  effective for the Registrant for
the fiscal year ending  January 31, 1998.  SFAS No. 128 simplifies the standards
for computing earnings per share previously found in Accounting Principles Board
Opinion No. 15 and  establishes  new  standards  for  computing  and  presenting
earnings  per  share.  Application  of SFAS No.  128 is not  expected  to have a
significant impact on the Registrant's earnings per share.

         In June 1997,  the FASB issued SFAS No. 130,  "Reporting  Comprehensive
Income",  which is effective  for financial  statements  issued for fiscal years
beginning  after December 15, 1997 and  therefore,  effective for the Registrant
for the  fiscal  year  beginning  February  1, 1998.  SFAS No.  130  establishes
standards for reporting and display of  comprehensive  income and its components
in the financial statements. A revised presentation of information on the income
statement is required for comparative purposes.

         In June 1997, the FASB issued SFAS No. 131, "Disclosures about Segments
of an  Enterprise  and Related  Information",  which is effective  for financial
statements  issued  for fiscal  years  beginning  after  December  15,  1997 and
therefore,  effective for the Registrant for the fiscal year beginning  February
1, 1998. SFAS No. 131 supersedes previously  established standards for reporting
operating  segments  in  the  financial   statements  and  requires  disclosures
regarding  selected  information  about operating  segments in interim financial
reports.

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

         As discussed more fully in the footnotes to the Condensed  Consolidated
Financial  Statements,  the Registrant announced that it is exiting its domestic
Woolworth general merchandise business.  Accordingly,  the results of operations
for all periods presented for this business have been classified as discontinued
operations and all financial statements have been restated.

         Total sales for the 1997 second quarter decreased 6.7 percent to $1,500
million compared with $1,607 million for the 1996 second quarter principally due
to 423 fewer stores.  Excluding the effect of foreign currency  fluctuations and
sales  from  disposed   operations,   sales  remained  level  for  the  quarter.
Comparable-store  sales  decreased 2.5 percent.  Total  Specialty  segment sales
increased 1.8 percent in the second quarter and comparable-store sales decreased
1.5 percent.  International  General  Merchandise  segment sales  decreased 17.4
percent for the second  quarter of 1997 as compared  with the second  quarter of
1996.  Comparable-store  sales in the International  General Merchandise segment
decreased  5.3  percent  during  the  period.  Excluding  the  impact of foreign
currency  fluctuations,  sales  decreased by 6.6 percent,  as compared  with the
second quarter of 1996.

         Year-to-date  1997 sales  decreased  4.3  percent to $3,039  million as
compared with $3,177 million for 1996.  Excluding the effect of foreign currency
fluctuations and sales from disposed operations,  sales increased 2.5 percent as
compared  with 1996.  Comparable-store  sales  decreased 1.4 percent as compared
with corresponding year-earlier period.

         Second quarter  operating  profit from  continuing  operations  (before
corporate expense, interest expense and income taxes) of $74 million improved as
compared  with $72  million in the  second  quarter  of 1996.  This  improvement
relates to the disposition of unprofitable formats and reduced selling,  general
and administrative expenses, ("SG&A") partially offset by an increase in cost of
sales. The improvement in SG&A of $46 million and $73 million for the thirteen

                                       -9-
 10



and  twenty-six  weeks ended July 26, 1997,  respectively,  as compared with the
corresponding  prior year periods  reflects  management's  continuing  effort to
implement  cost  reduction  initiatives.  Cost of sales as a percentage of sales
increased as a result of inventory markdowns taken to keep inventory current.

         The  Registrant  reported  income from  continuing  operations  for the
thirteen weeks ended July 26, 1997 of $26 million, or $0.19 per share, unchanged
from the restated  year-earlier  period. For the twenty-six weeks ended July 26,
1997 income  from  continuing  operations  was $43  million,  an increase of $32
million from the restated prior year period. The Registrant  reported a net loss
for the quarter of $181 million or $1.35 per share,  which includes an after-tax
charge of $207  million  or $1.54 per share for  discontinued  operations.  This
compares to net income of $22 million,  or $0.17 per share for the corresponding
year-earlier  period.  The  Registrant  reported a net loss of $180 million,  or
$1.34 per share,  for the  twenty-six  weeks ended July 26, 1997  compared  with
break-even results for the corresponding year-earlier period.

         As of July 26, 1997,  the  Registrant  operated a total of 7,117 stores
consisting of 6,555 Specialty stores and 562 International  General  Merchandise
stores.  This  compares  to 7,540  stores,  excluding  discontinued  operations,
consisting of 6,933 Specialty stores and 607 International  General  Merchandise
stores operated at July 27, 1996.

SALES

The following table summarizes sales for continuing operations by segment and by
geographic area:



                                                                Thirteen weeks ended                    Twenty-six weeks ended
                                                             ----------------------------            ----------------------------
(in millions)                                                July 26,            July 27,            July 26,            July 27,
                                                              1997                1996                1997                1996
                                                              ----                ----                ----                ----
                                                                                                                 
By segment:
Specialty:
     Athletic Group                                          $   859             $   838             $ 1,766             $ 1,676
     Northern Group                                               86                  79                 160                 145
     Specialty Footwear                                          129                 132                 250                 254
     Other Specialty                                              85                  89                 161                 168
                                                             -------             -------             -------             -------
Specialty total                                                1,159               1,138               2,337               2,243
                                                             -------             -------             -------             -------

International General Merchandise:
     Germany                                                     305                 369                 631                 739
     Other                                                        36                  44                  69                  81
                                                             -------             -------             -------             -------
International General Merchandise total                          341                 413                 700                 820
                                                             -------             -------             -------             -------

Disposed operations                                             --                    56                   2                 114
                                                             -------             -------             -------             -------
                                                             $ 1,500             $ 1,607             $ 3,039             $ 3,177
                                                             =======             =======             =======             =======
By geographic area:
     Domestic                                                $   940             $   912             $ 1,928             $ 1,835
     International                                               560                 639               1,109               1,228
     Disposed operations                                        --                    56                   2                 114
                                                             -------             -------             -------             -------
                                                             $ 1,500             $ 1,607             $ 3,039             $ 3,177
                                                             =======             =======             =======             =======




                                      -10-
 11



Specialty

         Athletic  Group sales  increased by 2.5 percent and 5.4 percent for the
second quarter and  year-to-date  periods,  respectively.  These  increases were
primarily  due to 145 store  openings  as well as sales  from the first  quarter
acquisition of Eastbay,  Inc. ("Eastbay").  Comparable-store  sales decreased by
2.6  percent  for the second  quarter and  remained  level for the  year-to-date
period.  Northern Group sales  increased by 8.9 percent and 10.3 percent for the
second quarter and year-to-date periods,  respectively.  Comparable-store  sales
increased for both the quarter and the  year-to-date  periods by 4.6 percent and
5.1 percent,  respectively.  Store openings in Northern  Reflections,  a women's
casual sportswear store, and Northern Getaway,  a children's  apparel store also
contributed to the sales increase.

         The 2.3 percent decline in Specialty  Footwear's  second quarter sales,
which resulted from closing 115 stores, was offset by a  comparable-store  sales
increase of 2.0 percent.  Sales declines in the Kinney format,  particularly  in
Canada, were mitigated by favorable comparable-store sales increases achieved by
store formats in Australia.  For the  year-to-date  period,  Specialty  Footwear
sales  decreased by 1.6 percent,  while  comparable-store  sales  increased  1.9
percent.  Other Specialty  sales,  adjusted for  dispositions,  decreased by 4.5
percent and 4.2 percent for the quarter and year-to-date periods,  respectively.
Comparable-store  sales  declined by 0.9 percent and 1.7 percent,  respectively.
The  decline  in Other  Specialty  sales were  mainly  due to the  closure of 98
under-performing stores related to ongoing formats.

International General Merchandise

         German  general  merchandise  sales  decreased by 17.3 percent and 14.6
percent for the second quarter and year-to-date periods, respectively. Excluding
the impact of foreign currency fluctuations, sales decreased 5.2 percent and 2.2
percent  for  the  second  quarter  and  year-to-date   periods,   respectively.
Comparable-store  sales  decreased by 4.5 percent and 4.8 percent for the second
quarter and year-to-date periods, respectively.

OPERATING RESULTS

Operating results from continuing operations (before corporate expense, interest
expense, and income taxes) are as follows:


                                                                Thirteen weeks ended                    Twenty-six weeks ended
                                                             ----------------------------            ----------------------------
(in millions)                                                July 26,            July 27,            July 26,            July 27,
                                                              1997                1996                1997                1996
                                                              ----                ----                ----                ----
                                                                                                                 
By Segment:
     Specialty                                               $    83             $    96             $   141             $   135
     International General Merchandise                            (9)                (18)                (12)                (30)
     Net gain on sales of real estate                           --                     6                   4                   6
     Disposed operations                                        --                   (12)                 (2)                (31)
                                                             -------             -------             -------             -------
                                                             $    74             $    72             $   131             $    80
                                                             =======             =======             =======             =======

By geographic area:
     Domestic                                                $    74             $    81             $   141             $   132
     International                                              --                    (3)                (12)                (27)
     Net gain on sales of real estate                           --                     6                   4                   6
     Disposed operations                                        --                   (12)                 (2)                (31)
                                                             -------             -------             -------             -------
                                                             $    74             $    72             $   131             $    80
                                                             =======             =======             =======             =======


                                      -11-
 12



Specialty

         Specialty  segment's operating profit decreased by $13 million, or 13.5
percent as compared with the 1996 second quarter. The decrease was primarily due
to changes in merchandise mix and increased markdowns within the Athletic Group.
A shift in consumer  preferences  has contributed to the decisions to take those
markdowns and to reposition  the  Registrant's  merchandise  assortment  for the
fourth  quarter.  Year-to-date  operating  profits  increased  $6 million or 4.4
percent as compared with the  corresponding  period of 1996,  which is primarily
due to sales and gross margin  increases  achieved by the Athletic  Group in the
first quarter of 1997.

         The Specialty  Footwear  segment  improved  operating  results  through
continuing expense reduction initiatives.  The Northern Group improved operating
results, predominately through increased sales and higher margins.

International General Merchandise

         The International General Merchandise segment's operating loss improved
by $9 million  and $18  million  for the  quarter  and  year-to-date  periods as
compared with the second quarter and year-to-date periods of 1996, respectively.
The Registrant's German operations have significantly lowered its operating loss
through reduced expenses by operating with a more flexible, smaller workforce.

SEASONALITY

         The   Registrant's   businesses   are   highly   seasonal   in  nature.
Historically,  the greatest  proportion  of sales and net income is generated in
the  fourth  quarter  and the  lowest  proportion  of sales  and net  income  is
generated in the first quarter, reflecting seasonal buying patterns.

LIQUIDITY AND CAPITAL RESOURCES

         Net  cash  used  in  operating  activities  was  $113  million  for the
twenty-six  weeks ended July 26,  1997,  as compared  with cash  provided of $16
million in the comparable  prior-year period. The increase in cash used resulted
from the timing of inventory purchases. The Condensed Consolidated Statements of
Cash Flows have been restated for discontinued operations for the prior period.

         Net cash used in investing  activities amounted to $177 million for the
twenty-six  weeks  ended July 26,  1997,  as compared  with cash  provided of $4
million during the  corresponding  period in 1996. The increase in cash used for
investing  was due to the  January  30,  1997 cash  acquisition  of Eastbay  and
increased  new  store  development   spending  for  existing  formats.   Capital
expenditures  increased  by $20  million as compared  to the  prior-year  second
quarter;  approximately $285 million of capital expenditures are planned for the
1997 fiscal year as compared with $134 million in 1996.

         Inventories  decreased  $43  million  to $1,216  million as of July 26,
1997,  from a restated $1,259 million as of July 27, 1996. The decrease from the
second quarter of 1996 reflects the Registrant's merchandise improvement efforts
as well as the sale of Silk & Satin,  Lady Plus,  Rubin and Moderna chains.  The
$150 million  increase in  inventory  levels from January 25, 1997 is a seasonal
increase, as inventory levels are at their lowest in the fourth quarter.




                                      -12-
 13



         Accounts  payable at July 26, 1997  decreased by $8 million as compared
with the 1996 second  quarter and  increased  by $66 million to $352  million as
compared with the year-end  level.  The increase from January 25, 1997 coincides
with the seasonal increase in inventory.

         Short-term  debt  decreased  $99 million as compared with July 27, 1996
due to repayment using cash generated from operations. Short-term debt increased
by $38 million from the year-end level attributable to the financing of seasonal
working capital needs.

         Interest expense for the thirteen weeks ended July 26, 1997,  decreased
$4  million  over  the  comparable  1996  period.   Interest   expense  for  the
year-to-date  period decreased $10 million.  These declines were attributable to
the  reduction in total debt levels of $139  million as well as lower  financing
costs resulting from renegotiation of the Registrant's credit agreement.

         Shareholders'  equity at July 26, 1997  decreased $245 million from the
level at January 25, 1997.  This  decrease  was  primarily  attributable  to the
after-tax  charge for  discontinued  operations  of $195  million and changes in
foreign currency exchange rates.

                           PART II - OTHER INFORMATION

Item 1. Legal Proceedings

         This information is incorporated by reference to the Legal  Proceedings
section of the Notes to Condensed Consolidated Financial Statements on page 8 of
Part I, Item 1.

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

         (a) The  Registrant's  annual meeting of shareholders  was held on June
12, 1997,  in New York,  New York.  Proxies were  solicited by management of the
Registrant pursuant to Regulation 14A under the Securities Exchange Act of 1934;
there was no solicitation  in opposition to  management's  nominees as listed in
the Notice of 1997 Annual Meeting and Proxy Statement, both dated May 5, 1997.

         (b) Each of  Jarobin  Gilbert  Jr.,  Margaret  P.  MacKimm  and John J.
Mackowski  were elected as a director in Class III for a three-year  term ending
at the annual  meeting of  shareholders  of the  Registrant in 2000. All of such
individuals  previously served as directors of the Registrant.  J. Carter Bacot,
Purdy Crawford,  Roger N. Farah, Philip H. Geier Jr., Dale W. Hilpert,  James E.
Preston and Christopher A. Sinclair, having previously been elected directors of
the  Registrant  for  terms  continuing   beyond  the  1997  annual  meeting  of
shareholders,  continue  in office as  directors.  Helen  Galland  retired  as a
director  at the  1997  annual  meeting  of  shareholders,  having  reached  the
mandatory retirement age for directors.

         (c) The  matters  voted  upon and the  results  of the  voting  were as
follows:

(1)      Election of Directors:
                                                               Abstentions and
Name                       Votes For       Votes Withheld      Broker Non-Votes
- ---------------------    -------------     --------------      ----------------
Jarobin Gilbert Jr.       109,756,782         2,357,330               0
Margaret P. MacKimm       109,788,879         2,325,233               0
John J. Mackowski         109,759,371         2,354,741               0

                                      -13-
 14




(2)      Amendments to the Certificate of Incorporation and By-laws:

Votes For                Votes Against       Abstentions     Broker Non-Votes
- ---------------------    -------------     --------------    ----------------
110,678,945                   880,980           554,187               0

(3)      Ratification of the appointment of KPMG Peat Marwick LLP as independent
 accountants for the fiscal year beginning January 26, 1997:

Votes For                Votes Against       Abstentions     Broker Non-Votes
- ---------------------    -------------     --------------    ----------------
111,585,116                   209,116           319,880               0

(4)      Shareholder Proposal on reinstatement of the dividend:

Votes For                Votes Against       Abstentions     Broker Non-Votes
- ---------------------    -------------     --------------    ----------------
13,000,515                 85,662,822           975,725       12,475,050

                                      
         At the close of business on the record  date of April 30,  1997,  there
were issued and outstanding 134,209,670 shares of the Registrant's Common Stock,
par  value  $.01 per share  ("Common  Stock").  There  were  represented  at the
meeting, in person or by proxy,  112,114,112 shares of Common Stock. Such shares
represented  83.54  percent of the total number of shares of such class of stock
issued and outstanding on the record date.

Item 6. Exhibits and Reports on Form 8-K

         (a)  Exhibits

         An index of the exhibits that are required by this item,  and which are
furnished in  accordance  with Item 601 of Regulation  S-K,  appears on pages 16
through 18. The exhibits which are in this report immediately follow the index.

         (b)  Reports on Form 8-K

         The Registrant  filed a report on Form 8-K dated July 17, 1997 (date of
earliest event reported)  reporting that the Registrant was exiting its domestic
Woolworth general merchandise business.

                                      -14-
 15



                                    SIGNATURE

         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.




                                                WOOLWORTH CORPORATION
                                                (Registrant)





Date: September 4, 1997                         /s/ Bruce L. Hartman
                                                --------------------
                                                BRUCE L. HARTMAN
                                                Vice President and Controller
                                                (Principal Accounting Officer)

                                      -15-
 16




                              WOOLWORTH CORPORATION
              INDEX OF EXHIBITS REQUIRED BY ITEM 6(a) OF FORM 10-Q
           AND FURNISHED IN ACCORDANCE WITH ITEM 601 OF REGULATION S-K

Exhibit No. in Item 601
   of Regulation S-K                               Description
   -----------------                               -----------

         1                                              *
         2                                              *

         3(i)(a)                   Certificate   of    Incorporation    of   the
                                   Registrant,  as  filed by the  Department  of
                                   State  of the  State  of New York on April 7,
                                   1989.

         3(i)(b)                   Certificates  of Amendment of the Certificate
                                   of Incorporation of the Registrant,  as filed
                                   by the  Department  of State of the  State of
                                   New York on (a)  July  20,  1989 (b) July 24,
                                   1990 and (c) July 9, 1997.

         3(ii)                     By-laws of the Registrant, as amended.

         4(a)                      The  rights of  holders  of the  Registrant's
                                   equity   securities   are   defined   in  the
                                   Registrant's Certificate of Incorporation, as
                                   amended (incorporated herein by reference to:
                                   (a)  Exhibits 3 (i) (a) and 3 (i) (b) to this
                                   Form 10-Q.

         4(b)                      Rights  Agreement  dated as of April 4, 1988,
                                   as amended  January 11,  1989,  between  F.W.
                                   Woolworth Co. ("FWW") and Morgan  Shareholder
                                   Services  Trust Company  (now,  First Chicago
                                   Trust  Company of New York),  as Rights Agent
                                   (incorporated  herein  by  reference  to  (a)
                                   Exhibit 1 to the  Registration  Statement  on
                                   Form 8-A filed by FWW with the Securities and
                                   Exchange Commission ("SEC") on April 12, 1988
                                   (Registration  No.  1-238) and (b) the Form 8
                                   Amendment  to such Form 8-A filed by FWW with
                                   the SEC on January 13, 1989).  The rights and
                                   obligations   of  FWW   under   said   Rights
                                   Agreement  were  assumed  by  the  Registrant
                                   pursuant  to an  Agreement  and Plan of Share
                                   Exchange  dated  as of  May 4,  1989,  by and
                                   between FWW and the Registrant  (incorporated
                                   herein  by  reference  to  Exhibit  2 to  the
                                   Registration  Statement  on Form S-4 filed by
                                   the  Registrant  with the SEC on May 9,  1989
                                   (Registration No. 33-28469)).

         4(c)                      Indenture   dated  as  of  October  10,  1991
                                   (incorporated  herein by reference to Exhibit
                                   4.1 to the Registration Statement on Form S-3
                                   (Registration No. 33-43334)  previously filed
                                   with the SEC).

         4(d)                      Forms of  Medium-Term  Notes  (Fixed Rate and
                                   Floating Rate).

                                      -16-
 17



                                   (incorporated herein by reference to Exhibits
                                   4.4 and 4.5 to the Registration  Statement on
                                   Form   S-3    (Registration   No.   33-43334)
                                   previously filed with the SEC).

         4(e)                      Form   of   8-1/2%    Debentures   due   2022
                                   (incorporated  herein by reference to Exhibit
                                   4 to Registrant's  Form 8-K dated January 16,
                                   1992).

         4(f)                      Purchase  Agreement  dated  June 1,  1995 and
                                   Form  of  7%  Notes  due  2000  (incorporated
                                   herein  by  reference  to  Exhibits  1 and 4,
                                   respectively,  to Registrant's Form 8-K dated
                                   June 7, 1995).

         4(g)                      Distribution  Agreement  dated July 13,  1995
                                   and  Forms of Fixed  Rate and  Floating  Rate
                                   Notes  (incorporated  herein by  reference to
                                   Exhibits  1,  4.1 and 4.2,  respectively,  to
                                   Registrant's Form 8-K dated July 13, 1995).

         5                                              *
         8                                              *
         9                                              *

         10                        Amendment  No. 1 dated as of July 16, 1997 to
                                   the Credit Agreement dated April 9, 1997.

         11                        Computation  of Net Income  (Loss) Per Common
                                   Share.

         12                        Computation  of  Ratio of  Earnings  to Fixed
                                   Charges.

         13                                             *

         15                        Letter  re:   Unaudited   Interim   Financial
                                   Statements.

         16                                             *
         17                                             *
         18                                             *
         19                                             *
         20                                             *
         21                                             *
         22                                             *
         23                                             *
         24                                             *
         25                                             *
         26                                             *

         27                        Financial Data  Schedule,  which is submitted
                                   electronically  to the  SEC  for  information
                                   only and not filed.


                                      -17-
 18



         99                        Independent Accountants' Review Report.



 --------------------
  *  Not applicable


                                      -18-
 19



Exhibits filed with this Form 10-Q:


Exhibit No.                                    Description
- -----------                                    -----------

     3 (i)(a)                Certificate of  Incorporation  of the Registrant,
                             as filed by the  Department  of State of State of
                             New York on April 7, 1989.

     3 (i)(b)                Certificates  of Amendment of the  Certificate of
                             Incorporation of the Registrant.
              
     3 (ii)                  By-laws of the Registrant, as amended.

     10                      Amendment No. 1 dated as of July 16, 1997 to the
                             Credit Agreement, dated April 9, 1997.

     11                      Computation of Net Income (Loss) Per Common Share.

     12                      Computation of Ratio of Earnings to Fixed Charges.

     15                      Letter re:  Unaudited Interim Financial Statements.

     27                      Financial Data Schedule.

     99                      Independent Accountants' Review Report.