Use these links to rapidly review the documentINDEX TO QUARTERLY REPORT ON FORM 10-Q

---

---

UNITED STATES
SECURITIES AND EXCHANGE COMMISSIONWashington, D.C. 20549

---

FORM 10-Q

|(Mark One) |                                                                                                                             
|---------- | ----------------------------------------------------------------------------------------------------------------------------
|ý          | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTER ENDED MARCH 29, 2003
|OR        
|o          | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934                                    

Commission file number 0-22480

---

The J. Jill Group, Inc.(Exact Name of Registrant as Specified in its Charter)

Delaware(State or Other Jurisdiction of
Incorporation or Organization)

04-2973769(I.R.S. Employer
Identification No.)4 Batterymarch Park, Quincy, MA(Address of Principal Executive Offices)

02169(Zip Code)


Registrant's telephone number, including area code:(617) 376-4300

---

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 ý    No o

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

Shares
outstanding of the registrant's common stock (par value $0.01) at May 2, 2003: 19,575,004

---

---

---

THE J. JILL GROUP, INC.
INDEX TO QUARTERLY REPORT ON FORM 10-Q
FOR THE QUARTER ENDED MARCH 29, 2003



|                                                 |         |                                                                                                    |                                                                                       | Page
|------------------------------------------------ | ------- | -------------------------------------------------------------------------------------------------- | ------------------------------------------------------------------------------------- | ----
|PART IFINANCIAL INFORMATION                     |         |                                                                                                   
|                                                 | Item 1. |                                                                                                    | Condensed Consolidated Financial Statements                                           |     
|                                                 |         | Consolidated Balance Sheets at March 29, 2003, March 30, 2002 and December 28, 2002                |                                                                                       | 3   
|                                                 |         | Consolidated Statements of Operations for the three months ended
March 29, 2003 and March 30, 2002 |                                                                                       | 4   
|                                                 |         | Consolidated Statements of Cash Flows for the three months ended March 29, 2003 and March 30, 2002 |                                                                                       | 5   
|                                                 |         | Notes to Condensed Consolidated Financial Statements                                               |                                                                                       | 6   
|                                                 | Item 2. |                                                                                                    | Management's Discussion and Analysis of Financial Condition and Results of Operations |     
|                                                 | Item 3. |                                                                                                    | Quantitative and Qualitative Disclosures about Market Risk                            |     
|                                                 | Item 4. |                                                                                                    | Controls and Procedures                                                               |     
|PART IIOTHER INFORMATION                        |         |                                                                                                   
|                                                 | Item 5. |                                                                                                    | Other Information                                                                     |     
|                                                 | Item 6. |                                                                                                    | Exhibits and Reports on Form 8-K                                                      |     
|SIGNATURES                                       |         | 23                                                                                                
|CERTIFICATIONS PURSUANT TO RULE 13a-14 OR 15d-14 |         | 24                                                                                                

---



THE J. JILL GROUP, INC.        CONSOLIDATED BALANCE SHEETS        (in thousands)        (unaudited)

|                                     |                                                                                                                                                                                                                            | March 29,
2003                             |         | March 30,
2002 |         | December 28,
2002
|------------------------------------ | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | ------------------------------------------ | ------- | -------------- | ------- | -----------------
|ASSETS                               |                                                                                                                                                                                                                            |                                            |         |                |         |                  
|Current assets:                      |                                                                                                                                                                                                                            |                                            |         |                |         |                  
|                                     | Cash and cash equivalents                                                                                                                                                                                                  |                                            | $       | 40,622         |         | $                
|                                     | Cash held in escrow                                                                                                                                                                                                        |                                            |         | 724            |         |                  
|                                     | Accounts receivable, net                                                                                                                                                                                                   |                                            |         | 9,556          |         |                  
|                                     | Inventory, net                                                                                                                                                                                                             |                                            |         | 40,981         |         |                  
|                                     | Prepaid catalog expenses                                                                                                                                                                                                   |                                            |         | 4,859          |         |                  
|                                     | Deferred income taxes                                                                                                                                                                                                      |                                            |         | 6,114          |         |                  
|                                     | Other current assets                                                                                                                                                                                                       |                                            |         | 5,089          |         |                  
|                                     |                                                                                                                                                                                                                            |                                            |         |                |         |                  
|                                     |                                                                                                                                                                                                                            | Total current assets                       |         |                | 107,945 |                  
|Property and equipment, net          |                                                                                                                                                                                                                            |                                            | 109,785 |                |         | 90,039           
|Other non-current assets             |                                                                                                                                                                                                                            |                                            | 3,521   |                |         | 2,058            
|                                     |                                                                                                                                                                                                                            |                                            |         |                |         |                  
|                                     |                                                                                                                                                                                                                            | Total assets                               |         | $              | 221,251 |                  
|                                     |                                                                                                                                                                                                                            |                                            |         |                |         |                  
|LIABILITIES AND STOCKHOLDERS' EQUITY |                                                                                                                                                                                                                            |                                            |         |                |         |                  
|Current liabilities:                 |                                                                                                                                                                                                                            |                                            |         |                |         |                  
|                                     | Accounts payable                                                                                                                                                                                                           |                                            | $       | 11,933         |         | $                
|                                     | Accrued expenses                                                                                                                                                                                                           |                                            |         | 15,343         |         |                  
|                                     | Accrued customer returns                                                                                                                                                                                                   |                                            |         | 5,396          |         |                  
|                                     | Current portion of long-term debt                                                                                                                                                                                          |                                            |         | 1,806          |         |                  
|                                     |                                                                                                                                                                                                                            |                                            |         |                |         |                  
|                                     |                                                                                                                                                                                                                            | Total current liabilities                  |         |                | 34,478  |                  
|Long-term debt, less current portion |                                                                                                                                                                                                                            |                                            | 13,345  |                |         | 15,151           
|Deferred credits from landlords      |                                                                                                                                                                                                                            |                                            | 24,977  |                |         | 15,290           
|Deferred income taxes                |                                                                                                                                                                                                                            |                                            | 2,118   |                |         | 271              
|Commitments                          |                                                                                                                                                                                                                            |                                            |         |                |         |                  
|Stockholders' equity:                |                                                                                                                                                                                                                            |                                            |         |                |         |                  
|                                     | Special preferred stock (par value $0.01) 1,000,000 shares authorized                                                                                                                                                      |                                            |         |               |         |                  
|                                     | Common stock (par value $0.01) 30,000,000 shares authorized, 19,575,004, 18,597,852 (split adjusted) and 19,495,411 shares issued and outstanding as of March 29, 2003, March 30, 2002 and December 28, 2002,
respectively |                                            |         | 196            |         |                  
|Additional paid-in capital           |                                                                                                                                                                                                                            |                                            | 107,692 |                |         | 98,440           
|Retained earnings                    |                                                                                                                                                                                                                            |                                            | 38,445  |                |         | 21,463           
|                                     |                                                                                                                                                                                                                            |                                            |         |                |         |                  
|                                     |                                                                                                                                                                                                                            | Total stockholders' equity                 |         |                | 146,333 |                  
|                                     |                                                                                                                                                                                                                            |                                            |         |                |         |                  
|                                     |                                                                                                                                                                                                                            | Total liabilities and stockholders' equity |         | $              | 221,251 |                  
|                                     |                                                                                                                                                                                                                            |                                            |         |                |         |                  

The
accompanying notes are an integral part of the consolidated financial statements.

3

---



THE J. JILL GROUP, INC.        CONSOLIDATED STATEMENTS OF OPERATIONS        (in thousands, except per share data)        (unaudited)

|                                             |                                  | Three Months Ended
|-------------------------------------------- | -------------------------------- | ------------------
|
|Net sales                                    |                                  | $                 
|Cost of products and merchandising           |                                  |                   
|                                             |                                  |                   
|                                             | Gross margin                     |                   
|Selling, general and administrative expenses |                                  |                   
|                                             |                                  |                   
|                                             | Income before interest and taxes |                   
|Interest, net                                |                                  |                   
|                                             |                                  |                   
|                                             | Income before taxes              |                   
|Income tax provision                         |                                  |                   
|                                             |                                  |                   
|                                             | Net income                       |                   
|                                             |                                  |                   
|Earnings per share:                          |                                  |                   
|Basic                                        |                                  | $                 
|Diluted                                      |                                  | $                 
|Weighted average shares outstanding:         |                                  |                   
|Basic                                        |                                  |                   
|Diluted                                      |                                  |                   

The
accompanying notes are an integral part of the consolidated financial statements.

4

---



THE J. JILL GROUP, INC.        CONSOLIDATED STATEMENTS OF CASH FLOWS        (in thousands)        (unaudited)

|                                                     |                                                                                   | Three Months Ended |                                                
|---------------------------------------------------- | --------------------------------------------------------------------------------- | ------------------ | -----------------------------------------------
|
|Cash flows provided by operating activities:         |                                                                                   |                    |                                                
|                                                     | Net income                                                                        |                    | $                                              
|                                                     | Adjustments to reconcile net income to net cash
provided by operating activities: |                    |                                                
|                                                     |                                                                                   |                    | Depreciation and amortization                  
|                                                     |                                                                                   |                    | (Gain) loss on trust assets                    
|                                                     |                                                                                   |                    | Deferred income taxes                          
|                                                     | Changes in assets and liabilities:                                                |                    |                                                
|                                                     |                                                                                   |                    | Decrease in accounts receivable                
|                                                     |                                                                                   |                    | (Increase) decrease in inventory               
|                                                     |                                                                                   |                    | (Increase) decrease in prepaid catalog expenses
|                                                     |                                                                                   |                    | (Increase) decrease in other assets            
|                                                     |                                                                                   |                    | Decrease in accounts payable                   
|                                                     |                                                                                   |                    | Decrease in accrued expenses                   
|                                                     |                                                                                   |                    | Decrease in accrued customer returns           
|                                                     |                                                                                   |                    | Increase in deferred credits from landlords    
|                                                     |                                                                                   |                    |                                                
|Net cash provided by operating activities            |                                                                                   |                    | 2,466                                          
|Cash flows used in investing activities:             |                                                                                   |                    |                                                
|                                                     | Additions to property and equipment                                               |                    |                                                
|                                                     | Investment in trust assets                                                        |                    |                                                
|                                                     | Increase in cash held in escrow                                                   |                    |                                                
|                                                     |                                                                                   |                    |                                                
|Net cash used in investing activities                |                                                                                   |                    | (6,605                                         
|Cash flows provided by financing activities:         |                                                                                   |                    |                                                
|                                                     | Borrowings under debt agreements                                                  |                    |                                                
|                                                     | Payments of debt borrowings                                                       |                    |                                                
|                                                     | Proceeds from stock transactions                                                  |                    |                                                
|                                                     |                                                                                   |                    |                                                
|Net cash provided by financing activities            |                                                                                   |                    | 27                                             
|Net increase (decrease) in cash and cash equivalents |                                                                                   |                    | (4,112                                         
|Cash and cash equivalents at:                        |                                                                                   |                    |                                                
|                                                     | Beginning of period                                                               |                    |                                                
|                                                     |                                                                                   |                    |                                                
|                                                     | End of period                                                                     |                    | $                                              
|                                                     |                                                                                   |                    |                                                
|Supplemental information:                            |                                                                                   |                    |                                                
|Non-cash investing activities:                       |                                                                                   |                    |                                                
|                                                     | Construction costs accrued, not paid                                              |                    | $                                              

The
accompanying notes are an integral part of the consolidated financial statements.

5

---



THE J. JILL GROUP, INC.        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS        (unaudited)

The financial statements included herein have been prepared by The J. Jill Group, Inc. (together with its wholly owned consolidated subsidiaries, the
"Company"), without audit, pursuant to the rules and regulations of the Securities and Exchange Commission, and in the opinion of management contain all adjustments (consisting of normal recurring
adjustments) necessary to present fairly the financial position, results of operations and cash flows for the interim periods presented. Certain information and footnote disclosures normally included
in financial statements prepared in accordance with Generally Accepted Accounting Principles ("GAAP") have been omitted pursuant to such rules and regulations. Accordingly, although the Company
believes that the disclosures are adequate to make the information presented not misleading, these financial statements should be read in conjunction with the Company's consolidated financial
statements and the notes thereto included in the Company's Annual Report on Form 10-K for the fiscal year ended December 28, 2002 ("fiscal 2002"). As a retailer, the Company
is subject to seasonal fluctuations in net sales. The results of operations for interim periods are not necessarily indicative of the results to be expected for the full year.

A.    Nature of business:

The Company is a multi-channel specialty retailer of high quality women's apparel, accessories and footwear that markets its products through catalogs, retail
stores and an e-commerce website.

B.    Stock split:

During fiscal 2002, the Company effected a three-for-two stock split in the form of a stock dividend paid on June 28, 2002 to
shareholders of record on June 14, 2002. All share and per share data have been adjusted for the stock split, however the common stock par value amount presented on the consolidated balance
sheet at March 30, 2002 has not been adjusted for the stock split.

C.    Accounting for stock-based compensation:

At March 29, 2003, the Company had three stock-based plans, which are described in Note G to the financial statements contained in the Company's
Annual Report on Form 10-K for fiscal 2002. The Company discloses stock-based compensation information in accordance with Financial Accounting Standards Board ("FASB") issued
Statement No. 148 ("SFAS 148"),"Accounting for Stock-Based CompensationTransition and Disclosurean amendment of FASB Statement
No. 123"and FASB issued Statement No. 123 ("SFAS 123"),"Accounting for Stock-Based Compensation."SFAS 148 provides additional transition guidance for
companies that elect to voluntarily adopt the provisions of SFAS 123. SFAS 148 does not change the
provisions of SFAS 123 that permit entities to continue to account for their stock-based plans using the intrinsic value method of Accounting Principles Board Opinion No. 25, ("APB 25"), "Accounting for Stock Issued
to Employees."The Company has elected to continue to account for its stock-based plans under APB 25 as well as to provide
disclosure of stock-based compensation as outlined in SFAS 123 as amended by SFAS 148. SFAS 123 requires disclosure of pro forma net income, earnings per share ("EPS") and other
information as if the fair value method of accounting for stock options and other equity instruments described in SFAS 123 had been adopted. The effects of applying SFAS 123 in this pro
forma disclosure are not indicative of future expectations. No compensation expense has been recognized for the Company's stock-based plans.

A
reconciliation of net income, as reported, to pro forma net income including compensation expense for the Company's stock-based plans as calculated based on the fair value at the grant
dates for awards

6

---

made
under these plans in accordance with the provisions of SFAS 123 as well as a comparison of as reported and pro forma basic and diluted EPS follows (in thousands, except per share data):

Three Months EndedMarch 29,
2003

March 30,
2002Net income (loss):As reported

$
768

$
2,696Total stock-based compensation expense, net of tax


(1,005
)

(1,116
)Pro forma

$
(237
)
$
1,580Earnings (loss) per share:BasicAs reported

$
0.04

$
0.15Pro forma


(0.01
)

0.09DilutedAs reported


0.04


0.14Pro forma

$
(0.01
)
$
0.08


The
Black-Scholes option-pricing model is used to estimate the fair value on the date of grant of each option granted. The Black-Scholes model is also used to estimate
the fair value on the date of grant of the employees' purchase rights associated with the Company's amended 1998 Employee Stock Purchase Plan.

D.    Debt:

The Company's credit facilities at March 29, 2003 consisted of (i) a $50,000,000 revolving credit facility (the "Revolving Credit Facility");
(ii) a $12,000,000 real estate loan (the "Tilton Facility Loan"); and (iii) a $9,500,000 equipment loan (the "Equipment Loan").

On
July 25, 2002, the Company amended its Revolving Credit Facility to extend its term and change certain lending conditions and compliance requirements including, among other
things, changing the maximum number of new retail store openings allowed under the agreement to 90 for the two-year period consisting of fiscal 2002 and fiscal 2003, and 50 for each
subsequent fiscal year. In addition, the debt service coverage ratio was amended to be less restrictive with respect to capital expenditures to the extent that the Company's cash balances exceed a
predetermined level. The maturity date of the Revolving Credit Facility, as amended, is June 1, 2004. The Revolving Credit Facility is collateralized by substantially all of the personal
property, both tangible and intangible, of the Company. At March 29, 2003, the Revolving Credit Facility bore interest at 4.25% per annum. The amount available under the Revolving Credit
Facility is reduced by outstanding borrowings and outstanding letters of credit. Outstanding borrowings may not exceed the lesser of $20,000,000 or $12,000,000 plus qualified investments, as defined
by the provisions of the Fifth Amended and Restated Loan Agreement, as amended, which is part of the Revolving Credit Facility. Outstanding borrowings bear interest at an annual rate equal to the
prime lending rate announced by one of the participating banks or the LIBOR lending rate plus 1.75% per annum. There were no outstanding borrowings on the Revolving Credit Facility at March 29,
2003 or March 30, 2002. Outstanding letters of credit totaled $19,465,000 and $17,156,000 at March 29, 2003 and March 30, 2002, respectively. Availability under the Revolving
Credit Facility at March 29, 2003 and March 30, 2002 was $30,535,000 and $32,844,000, respectively, subject in each case to the borrowing cap. Outstanding letters of credit do not bear
interest. The Company is required to pay a commitment fee of 1/4 of 1% per annum on the unused

7

---

portion
of the Revolving Credit Facility. The Company is currently negotiating to increase its letter of credit capacity under the Revolving Credit Facility.

The
Tilton Facility Loan is collateralized by a mortgage lien on the Company's operations, fulfillment and distribution center in Tilton, New Hampshire (the "Tilton facility"). The
Tilton facility is owned by Birch Pond Realty Corporation, a wholly owned subsidiary of The J. Jill Group, Inc., and leased to The J. Jill Group, Inc. Payments of principal and interest
on the Tilton Facility Loan, a 10-year loan, are due monthly, based on a 20-year amortization, with a balloon payment of the remaining balance payable on April 1, 2009.
The interest rate on the Tilton Facility Loan is fixed at 7.30% per annum.

The
Equipment Loan is collateralized by substantially all of the Company's materials handling equipment. At March 29, 2003 there were four promissory notes outstanding under the
Equipment Loan, requiring monthly payments of principal and interest through their maturities, which range from December 1, 2005 to March 1, 2006. The Equipment Loan has a weighted
average interest rate of 7.62% per annum. The Company is currently negotiating to refinance the promissory notes outstanding under the Equipment Loan in order to reduce the weighted average interest
rate.

The
Company's credit facilities contain various lending conditions and covenants including restrictions on permitted liens. In the case of the Revolving Credit Facility, these conditions
and covenants include certain financial coverage calculations and ratios, including (i) indebtedness and outstanding letter of credit balance to tangible net worth; (ii) hard current
assets to current liabilities; (iii) debt service coverage; (iv) indebtedness, outstanding letter of credit balance and net present value of operating
leases to tangible net worth; (v) minimum tangible net worth; and (vi) minimum net profit. The manner of making these calculations and computing these ratios is defined by the provisions
of the Fifth Amended and Restated Loan Agreement, as amended, which is part of the Revolving Credit Facility. The Company was in compliance with the covenants associated with its credit facilities as
of and for the quarters ended March 29, 2003 and March 30, 2002.

A
summary of the Company's outstanding long-term debt follows (in thousands):

March 29,
2003

March 30,
2002

December 28,
2002Real estate loans

$
10,851

$
11,177

$
10,937Equipment loans


4,269


5,591


4,609Capitalized lease obligations


31


81


44Total long-term debt


15,151


16,849


15,590Less current maturities


(1,806
)

(1,698
)

(1,788
)Long-term debt, less current portion

$
13,345

$
15,151

$
13,802


At
March 29, 2003, the Company estimated the fair value of its outstanding borrowings, including current maturities, to be $17,239,000.

8

---

E.    Earnings per share:

A reconciliation of the numerators and denominators of the basic and diluted EPS computations follows (in thousands, except per share data):

Three Months EndedMarch 29,
2003

March 30,
2002Numerator:Net income

$
768

$
2,696Denominator (shares):Basic weighted average shares outstanding


19,567


18,360Assumed exercise of stock options


420


1,202Diluted weighted average shares outstanding


19,987


19,562Earnings per share:Basic

$
0.04

$
0.15Diluted

$
0.04

$
0.14


At
March 29, 2003, of the options then outstanding, options to purchase 1,782,500 shares of common stock were excluded from the computation of diluted EPS on the
basis that such options were antidilutive. There were no antidilutive options outstanding at March 30, 2002.

During
the first quarter of fiscal 2003, no options were granted. Also during the first quarter of fiscal 2003, options to purchase 48,602 shares of common stock were exercised pursuant
to the Company's stock option plans, in connection with which the Company received $98,000 in cash and did not record any related tax benefit.

During
the first quarter of fiscal 2002, options to purchase 391,500 shares of the Company's common stock were granted and options to purchase 454,603 shares of common stock were
exercised pursuant to the Company's stock option plans. Also during the first quarter of fiscal 2002, the Company received $2,488,000 in cash from the exercise of stock options and recorded a related
tax benefit of $1,562,000.

F.     Commitments:

The Company leases certain of its facilities under non-cancellable operating leases having initial or remaining terms of more than one year. Many of
the Company's leases contain scheduled increases in annual rent payments and the majority of the Company's real estate leases also require the Company to pay maintenance, insurance and real estate
taxes. Additionally, certain of the Company's leases include provisions for the payment of additional rent based on a percentage of sales over an established minimum.

During
the first quarter of fiscal 2003, the Company entered into leases for 11 retail stores, each having terms of approximately 10 years. At March 29, 2003, the future
minimum lease payments for

9

---

operating
leases having a remaining term in excess of one year at such date, including the 11 operating leases entered into during the quarter, were as follows (in thousands):

For the remainder of fiscal 2003

$
15,613Fiscal 2004


22,257Fiscal 2005


22,722Fiscal 2006


22,886Fiscal 2007


23,200Thereafter


98,371Total

$
205,049


In
addition to the commitments represented in the above table, the Company enters into a number of cancelable and non-cancelable commitments during the year.
Typically, these commitments are for less than a year in duration and are principally focused on the construction of new retail stores and the procurement of inventory. The Company typically commits
to construction costs one to six months in advance of a new retail store opening. Preliminary commitments with the Company's private label merchandise vendors typically are made five to seven months
in advance of planned receipt date. Initial merchandise commitments for branded merchandise typically are made four to six months before planned receipt date.

Most
of the Company's retail store leases contain provisions that allow for early termination of the lease by either party if certain predetermined annual sales levels are not met.
Generally, these provisions allow the lease to be terminated between the third and fifth year of the lease. Should the lease be terminated under these provisions, the unamortized portion of any
landlord allowances related to that property would be payable to the landlord. The unamortized portion of deferred credits from landlords at March 29, 2003 was $23,141,000. In addition, the
Company received a $250,000 deposit from one of its vendors. This deposit is refundable to the vendor in the event of an early termination of the contract. The Company is recognizing this deposit over
the term of the contract. The unamortized portion of the deposit at March 29, 2003 was $246,000.

G.    Segment information:

The Company currently has two reportable business segments, direct and retail. Each segment is separately managed and utilizes distinct distribution, marketing
and inventory management strategies. The direct segment markets merchandise through catalogs and an e-commerce website. The retail segment markets merchandise through retail stores.
Results from the Company's catalog
outlet stores are included in the direct segment. Results from the Company's retail outlet store are included in the retail segment. Segment reporting is intended to give financial statement users a
view of the Company "through the eyes of management." The Company's internal management reporting is the basis for the information disclosed for its business segments. The Company's internally defined
measure of segment profit or loss, direct contribution, is required to be disclosed according to GAAP but is not a GAAP measure. Information related to segment direct contribution should be read in
conjunction with the reconciliation to "Income before interest and taxes" as determined by GAAP.

The
Company evaluates its segment profitability based on the direct contribution of each segment. Direct contribution represents each segment's net sales less direct costs related to the
segment's operations. Direct costs for both segments include merchandise acquisition and control costs and provisions for markdowns. Direct costs also include catalog costs, certain order processing
costs and

10

---

e-commerce
selling costs for the direct segment and retail store selling, occupancy, depreciation and administrative costs for the retail segment. Direct contribution less unallocated
shared-service costs and general and administrative expenses is equal to income before interest and taxes. Unallocated shared-service costs include distribution and warehousing costs as well as
merchandising and product development costs. General and administrative expenses include corporate executive management costs, support service costs (e.g., shared information systems, finance and
human resources) and corporate headquarters occupancy costs.

Segment
assets are those that are directly used in or identified with segment operations, including inventory, fixed assets primarily related to store construction, accounts receivable
and other operating assets. Unallocated assets include corporate cash and cash equivalents, the Company's corporate headquarters and distribution facility, corporate information systems, deferred tax
amounts and other corporate assets. In the third quarter of fiscal 2002, the Company changed its internal segment reporting related to identifiable assets such that all inventory is now fully
allocated to each operating segment. Segment information at March 30, 2002 has been presented to conform to current period presentation. The accounting policies of the Company's segments are
the same as those described in Note B to the financial statements contained in the Company's Annual Report on Form 10-K for fiscal 2002. In addition, inter-segment balances
and transactions have been eliminated.

The
following tables summarize financial information by segment and provide a reconciliation of segment direct contribution to income before interest and taxes (in thousands):

Three Months EndedMarch 29,
2003

March 30,
2002Net sales:Direct

$
51,062

$
51,178Retail


31,527


22,411Other (1)


(226
)

(232
)Total net sales

$
82,363

$
73,357Direct contribution reconciliation:Direct

$
16,046

$
16,414Retail


(3,174
)

(855
)Total direct contribution


12,872


15,559Unallocated shared-service costs


(6,243
)

(6,099
)General and administrative expenses


(5,125
)

(4,707
)Income before interest and taxes

$
1,504

$
4,753


Direct

Retail

Unallocated
Assets

TotalIdentifiable assets:March 29, 2003

$
25,948

$
103,641

$
91,662

$
221,251March 30, 2002

$
25,295

$
68,696

$
86,982

$
180,973


11

---

H.    Reclassifications:

Certain amounts in the prior year financial statements and related notes have been reclassified to conform to the current period presentation. In addition,
certain segment information at March 30, 2002 has been presented to conform to current period presentation and management's current internal reporting structure.

I.     Recent accounting standards:

In January 2003, the FASB issued Interpretation No. 46 ("FIN 46"),"Consolidation of Variable Interest Entities, an
interpretation of ARB No. 51."The primary objectives of FIN 46 are to provide guidance on the identification of, and financial reporting for, entities for which control
is achieved through means other than through voting rights; such entities are known as variable-interest entities (VIEs). FIN 46 is effective for VIEs which are created after January 31, 2003
and for all VIEs for the first fiscal year or interim period beginning after June 15, 2003. The Company has evaluated the provisions of FIN 46 and determined that this interpretation will have
no material effect on its consolidated financial statements.

12

---



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

This Quarterly Report on Form 10-Q, including the following discussion, contains forward-looking statements within the
meaning of the Private Securities Litigation Reform Act of 1995 that involve substantial risks and uncertainties. For this purpose, any statements contained herein that are not statements of
historical fact may be deemed to be forward-looking statements. Without limiting the generality of the foregoing, the words "projected," "anticipated," "planned," "expected" and similar expressions
are intended to identify forward-looking statements. Forward-looking statements are not guarantees of our future financial performance, and undue reliance should not be placed on them. Our actual
results, performance or achievements may differ significantly from the results discussed in or implied by the forward-looking statements. Factors that might cause such a difference include, but are
not limited to, the following: the continued success or possible future failure of the retail store initiative; our ability to effectively manage our operations and growth in a multiple distribution
channel environment; significant changes in customer acceptance of our product offerings; changes in competition in the apparel industry; changes in consumer spending, fashion trends and consumer
preferences; changes in, or the failure to comply with, federal and state tax and other government regulations; the customary risks of purchasing merchandise abroad, including longer lead times,
higher initial purchase commitments and foreign currency fluctuations; timely receipts of inventory from vendors; possible future increases in expenses and labor and employee benefit costs; our
ability to attract and retain qualified personnel; business abilities and judgment of management; the existence or absence of brand awareness; the existence or absence of publicity, advertising and
promotional efforts; the success or failure of operating initiatives; the mix of our sales between full price and liquidation merchandise; general political, economic and business conditions and other
factors. See also Item 1A, "Risk Factors," included in our Annual Report on Form 10-K for the fiscal year ended December 28, 2002 ("fiscal 2002"). We disclaim any intent or
obligation to update any forward-looking statements.

Overview

We are a multi-channel specialty retailer of high quality women's apparel, accessories and footwear. We market our products through catalogs, retail stores and an
e-commerce website. We currently have two reportable business segments, direct and retail. Each segment is separately managed and utilizes distinct distribution, marketing and inventory
management strategies. The direct segment markets merchandise through catalogs and an e-commerce website. The retail segment markets merchandise through retail stores.

During
fiscal 2002, we effected a three-for-two stock split in the form of a stock dividend paid on June 28, 2002 to shareholders of record on
June 14, 2002. All share and per share data have been adjusted for the stock split.

Net
sales for the three months ended March 29, 2003 ("first quarter fiscal 2003") increased by 12.3% to $82.4 million from $73.4 million for the three months ended
March 30, 2002 ("first quarter fiscal 2002"). Income before interest and taxes for first quarter fiscal 2003 was $1.5 million, or 1.8% of net sales, compared to $4.8 million, or
6.5% of net sales, for first quarter fiscal 2002. Net income was $0.8 million, or $0.04 per diluted share, for first quarter fiscal 2003 compared to $2.7 million, or $0.14 per diluted
share, for first quarter fiscal 2002.

13

---

Results of Operations

The following table presents our consolidated statements of operations expressed as a percentage of net sales:

Three Months EndedMarch 29,
2003

March 30,
2002Net sales

100.0
%
100.0
%Cost of products and merchandising

69.0

65.3Gross margin

31.0

34.7Selling, general and administrative expenses

29.2

28.2Income before interest and taxes

1.8

6.5Interest, net

0.2

0.3Income before taxes

1.6

6.2Income tax provision

0.7

2.5Net income

0.9
%
3.7
%


The
following table presents certain selected operating data:

Three Months EndedMarch 29,
2003

March 30,
2002Direct:Circulation (1)Catalogs (in thousands)

15,900

16,000Square inches (in millions)

110,400

108,800Twelve-month buyers (2)

1,052,000

1,005,000Customer e-mail addresses

827,000

664,000Retail:(3)Stores openBeginning of period

88

51End of period

89

55Weighted average stores open (4)

88

52Weighted average square footage (5)

418,900

257,000Total Company:J. Jill private label credit cardholders

455,000

322,000


14

---

The
following table summarizes net sales by segment (in thousands):

Three Months EndedMarch 29,
2003

March 30,
2002Direct

$
51,062

$
51,178Retail


31,527


22,411Other(1)


(226
)

(232
)Total net sales

$
82,363

$
73,357


Comparison of the First Quarter Fiscal 2003 to First Quarter Fiscal 2002

Net sales increased by $9.0 million, or 12.3%, to $82.4 million during first quarter fiscal 2003 from $73.4 million during first quarter
fiscal 2002. During first quarter fiscal 2003, retail segment net sales increased by 40.7% to $31.5 million from $22.4 million during first quarter fiscal 2002 primarily as a result of
increased store count. Retail segment sales productivity, as measured by sales per square foot, declined by 14.4% in first quarter fiscal 2003 as compared to first quarter fiscal 2002 primarily as a
result of a number of external factors including the significant geopolitical situation, continued economic weakness, adverse weather conditions and a calendar shift related to the Easter holiday.
During first quarter fiscal 2003, we opened one retail store. At March 29, 2003, we had 89 retail stores open compared to 55 at March 30, 2002. Direct segment net sales decreased by 0.2%
on a 1.5% increase in square inches circulated during first quarter fiscal 2003 compared to first quarter fiscal 2002.
Direct segment sales productivity, as measured by demand per 1,000 square inches circulated, was 1.5% lower during first quarter fiscal 2003 as compared to first quarter fiscal 2002.
E-commerce net sales represented 33.9% of total direct segment net sales during first quarter fiscal 2003 compared to 26.7% during first quarter fiscal 2002.

Gross
margin represents net sales less cost of products and merchandising. Cost of products and merchandising consists primarily of merchandise development, control and acquisition
costs, provisions for markdowns, order processing and customer service costs, distribution facility costs and occupancy and depreciation costs for our stores. During first quarter fiscal 2003, our
gross margin increased by $0.1 million, or 0.5%, to $25.6 million from $25.4 million during first quarter fiscal 2002. As a percentage of net sales, our gross margin decreased to
31.0% during first quarter fiscal 2003 from 34.7% during first quarter fiscal 2002. This decrease in gross margin as a percentage of net sales was primarily attributable to the
de-leveraging of retail occupancy and depreciation costs associated with our retail store rollout. In addition, our gross margin was affected by higher markdown charges, particularly in
the retail segment, as a result of lower than expected sales volume. These factors were partially offset by lower order processing costs as a percentage of net sales and the leveraging of these costs
over higher total company net sales.

Selling,
general and administrative expenses consist primarily of costs to produce, print and distribute catalogs, as well as e-commerce website, retail store selling and
corporate administrative costs. During first quarter fiscal 2003, selling, general and administrative expenses increased by $3.4 million, or 16.4%, to $24.1 million from
$20.7 million during first quarter fiscal 2002. As a percentage of net sales, selling, general and administrative expenses increased to 29.2% during first quarter fiscal 2003 from 28.2% during
first quarter fiscal 2002. This increase in selling, general and administrative expenses as a percentage of net sales was primarily attributable to lower retail segment sales productivity as well as
the growing impact of the retail segment on our overall results and the fact that retail selling costs are currently higher as a percentage of net sales than direct selling costs.

15

---

Interest
income decreased to $0.1 million in first quarter fiscal 2003 from $0.2 million in first quarter fiscal 2002. Interest expense decreased to $0.3 million in
first quarter fiscal 2003 from $0.4 million in first quarter fiscal 2002.

We
provide for income taxes at an effective tax rate that includes the full federal and state statutory tax rates. Our effective tax rate for first quarter fiscal 2003 was 41.3% compared
to 40.6% for first quarter fiscal 2002. The higher effective tax rate reflects an increase in the projected amount of non-deductible expenses for fiscal 2003.

Segment Direct Contribution

We currently have two reportable business segments, direct and retail. Segment reporting is intended to give financial statement users a view of our business
"through the eyes of management." Our internal management reporting is the basis for the information disclosed for our business segments. Our internally defined measure of segment profit or loss,
direct contribution, is required to be disclosed according to Generally Accepted Accounting Principles ("GAAP") but is not a GAAP measure. Information related to segment direct contribution should be
read in conjunction with the reconciliation to "Income before interest and taxes" as determined by GAAP.

We
evaluate our segment profitability based on the direct contribution of each segment. Direct contribution represents each segment's net sales less direct costs related to the segment's
operations. We refer to a negative direct contribution as a direct deficit. Direct costs for both segments include merchandise acquisition and control costs and provisions for markdowns. Direct costs
also include catalog costs, certain order processing costs and e-commerce selling costs for the direct segment and retail store selling, occupancy, depreciation and administrative costs
for the retail segment. Direct contribution less unallocated shared-service costs and general and administrative expenses is equal to income before interest and taxes. Unallocated shared-service costs
include distribution and warehousing costs as well as merchandising and product development costs. General and administrative expenses include corporate executive management costs, support service
costs (e.g., shared information systems, finance and human resources) and corporate headquarters occupancy costs.

The
accounting policies of our segments are the same as those described in Note B to the financial statements contained in our Annual Report on Form 10-K for
fiscal 2002. In addition, inter-segment balances and transactions have been eliminated.

The
following table summarizes direct contribution by segment and provides a reconciliation of segment direct contribution to income before interest and taxes (in thousands):

Three Months EndedMarch 29,
2003

March 30,
2002Direct

$
16,046

$
16,414Retail


(3,174
)

(855
)Total direct contribution


12,872


15,559Unallocated shared-service costs


(6,243
)

(6,099
)General and administrative expenses


(5,125
)

(4,707
)Income before interest and taxes

$
1,504

$
4,753


16

---

Direct Segment

The direct segment's first quarter fiscal 2003 direct contribution decreased by $0.4 million, or 2.2%, compared to first quarter fiscal 2002. As a
percentage of segment net sales, direct contribution decreased to 31.4% during first quarter fiscal 2003 from 32.1% during first quarter fiscal 2002. This decrease in direct contribution as a
percentage of segment net sales was primarily attributable to higher markdown charges which were partially offset by slightly lower order processing costs as a percentage of segment net sales during
first quarter fiscal 2003 as compared to first quarter fiscal 2002.

Retail Segment

The retail segment's first quarter fiscal 2003 direct deficit increased by $2.3 million to $3.2 million from $0.9 million during first
quarter fiscal 2002. As a percentage of segment net sales, direct deficit increased to 10.1% during first quarter fiscal 2003 from 3.8% during first quarter fiscal 2002. This increase in direct
deficit as a percentage of segment net sales was primarily attributable to higher occupancy, depreciation and selling costs as a percentage of segment net sales. In addition we recorded higher
markdown charges as a result of lower than expected sales volume during the quarter.

Seasonality and Quarterly Fluctuations

As retail becomes a greater portion of our overall business, we expect that our business will become more seasonal. Our retail store rollout plan is expected to
materially impact year-over-year comparisons of our operating results. Also, January is included in the first fiscal quarter for us, but is included in the fourth fiscal
quarter for many other retailers. Because January is a month that traditionally involves significant promotional pricing, this difference needs to be taken into account when making comparisons of our
financial performance for interim periods with that of other retailers.

Liquidity and Capital Resources

Our principal working capital needs arise from the need to support costs incurred in advance of revenue generation, primarily inventory acquisition and catalog
development, production and mailing costs. We have two selling seasons that correspond to the fashion seasons. The spring season begins in January and ends in July. The fall season begins in July and
ends in January. Our capital investment needs arise from initiatives intended to support our growth, including the retail store rollout and improvements to our physical and operating infrastructure.
During first quarter fiscal 2003, we funded our working capital and capital investment needs primarily with cash generated from operations and our existing cash on hand.

Cash
and cash equivalents ("cash") decreased by $4.1 million during first quarter fiscal 2003. Approximately $2.5 million in cash was generated from operations and
$5.8 million was invested in property and equipment, primarily related to our retail store rollout. During first quarter fiscal 2003, net income before depreciation and amortization and
collections on accounts receivable were the primary sources of cash from operations. The primary uses of cash from operations were related to increases in inventory and decreases in accrued expenses.

Cash
increased by $2.7 million during first quarter fiscal 2002. Approximately $7.6 million in cash was generated from operations and $2.8 million in cash was
received from stock transactions, primarily from the exercise of stock options during the period. Approximately $6.2 million was invested in property and equipment, primarily related to our
retail store rollout. During first quarter fiscal 2002, net income before depreciation and amortization and collections on accounts receivable were the primary sources of cash from operations. The
primary use of cash from operations was payments made on accounts payable.

Accounts
receivable balances at March 29, 2003 were 55.2% lower than at December 28, 2002 primarily as a result of collections associated with our Holiday deferred billing
program and landlord allowance receivables. Accounts receivable balances at March 29, 2003 were 11.8% higher than at

17

---

March 30,
2002 primarily as a result of receivables associated with the termination of certain split-dollar life insurance policies and an insurance premium refund.

Inventory
levels at March 29, 2003 were 20.5% higher than at December 28, 2002. Retail segment inventory totaled $24.0 million at March 29, 2003 compared to
$18.4 million at December 28, 2002. Direct segment inventory totaled $17.0 million at March 29, 2003 compared to $15.6 million at December 28, 2002. The
increase in inventory levels for both segments is attributable to the later timing of spring merchandise receipts due to the California dock workers labor dispute. In addition, in response to our
concerns about being too conservative with our inventory strategy in retail in fiscal 2002, inventory for the retail segment was purchased more aggressively in first quarter fiscal 2003 than it was in
first quarter fiscal 2002. Inventory levels at March 29, 2003 were 32.3% higher than at March 30, 2002 driven primarily by the increase in the number of retail stores open. Retail
segment inventory levels were $9.9 million higher at March 29, 2003 than at March 30, 2002 while direct segment inventory levels were at similar levels as compared to
March 30, 2002.

Accrued
expense balances at March 29, 2003 were 25.6% lower than at December 28, 2002 primarily due to the payment of certain income tax liabilities during the quarter and
lower accrued amounts for gift certificates and our retail store rollout. Accrued expense balances at March 29, 2003 were 24.8% higher than at March 30, 2002 primarily as a result of
increased accrued amounts related to our deferred compensation plan, gift certificates and our retail store operations. These increases were partially offset by lower amounts withheld for taxes
associated with stock option exercises.

Deferred
credits from landlords include step rent and allowances from landlords primarily related to our retail store leases. Deferred credits from landlords at March 29, 2003
were 63.4% higher than at March 30, 2002, primarily as a result of the additional 34 retail stores opened since that date. Deferred credits from landlords at March 29, 2003 was at a
similar level as compared to the balance at December 28, 2002, primarily as a result of opening only one retail store during first quarter fiscal 2003.

Our
credit facilities at March 29, 2003 consisted of (i) a $50.0 million revolving credit facility (the "Revolving Credit Facility"); (ii) a
$12.0 million real estate loan (the "Tilton Facility Loan"); and (iii) a $9.5 million equipment loan (the "Equipment Loan").

On
July 25, 2002, we amended our Revolving Credit Facility to extend its term and change certain lending conditions and compliance requirements including, among other things,
changing the maximum number of new retail store openings allowed under the agreement to 90 for the two-year period consisting of fiscal 2002 and fiscal 2003, and 50 for each subsequent
fiscal year. In addition, the debt service coverage ratio was amended to be less restrictive with respect to capital expenditures to the extent that our cash balances exceed a predetermined level. The
maturity date of the Revolving Credit Facility, as amended, is June 1, 2004. The Revolving Credit Facility is collateralized by substantially all of our personal property, both tangible and
intangible. At March 29, 2003, the Revolving Credit Facility bore interest at 4.25% per annum. The amount available under the Revolving Credit Facility is reduced by outstanding borrowings and
outstanding letters of credit. Outstanding borrowings may not exceed the lesser of $20.0 million or $12.0 million plus qualified investments, as defined by the provisions of the Fifth
Amended and Restated Loan Agreement, as amended, which is part of the Revolving Credit Facility. Outstanding borrowings bear interest at an annual rate equal to the prime lending rate announced by one
of the participating banks or the LIBOR lending rate plus 1.75% per annum. There were no outstanding borrowings on the Revolving Credit Facility at March 29, 2003 or March 30, 2002.
Outstanding letters of credit totaled $19.5 million and $17.2 million at March 29, 2003 and March 30, 2002, respectively. Availability under the Revolving Credit Facility
at March 29, 2003 and March 30, 2002 was $30.5 million and $32.8 million, respectively, subject in each case to the borrowing cap. Outstanding letters of credit do not bear
interest. We are required to pay a commitment fee of 1/4 of 1% per annum on the unused portion of the Revolving Credit Facility. We are currently negotiating to increase our letter of
credit capacity under the Revolving Credit Facility.

18

---

The
Tilton Facility Loan is collateralized by a mortgage lien on our operations, fulfillment and distribution center in Tilton, New Hampshire (the "Tilton facility"). The Tilton facility
is owned by Birch Pond Realty Corporation, a wholly owned subsidiary of The J. Jill Group, Inc., and leased to The J. Jill Group, Inc. Payments of principal and interest on the Tilton
Facility Loan, a 10-year loan, are due monthly, based on a 20-year amortization, with a balloon payment of the remaining balance payable on April 1, 2009. The interest
rate on the Tilton Facility Loan is fixed at 7.30% per annum.

The
Equipment Loan is collateralized by substantially all of our materials handling equipment. At March 29, 2003 there were four promissory notes outstanding under the Equipment
Loan, requiring monthly payments of principal and interest through their maturities, which range from December 1, 2005 to March 1, 2006. The Equipment Loan has a weighted average
interest rate of 7.62% per annum. We are currently negotiating to refinance the promissory notes outstanding under the Equipment Loan in order to reduce the weighted average interest rate.

The
weighted average interest rate for amounts outstanding under our credit facilities during first quarter fiscal 2003 was 7.40% per annum.

Our
credit facilities contain various lending conditions and covenants including restrictions on permitted liens. In the case of the Revolving Credit Facility, these conditions and
covenants include certain financial coverage calculations and ratios, including (i) indebtedness and outstanding letter of credit balance to tangible net worth; (ii) hard current assets
to current liabilities; (iii) debt service coverage; (iv) indebtedness, outstanding letter of credit balance and net present value of operating leases to tangible net worth;
(v) minimum tangible net worth; and (vi) minimum net profit. The manner of making these calculations and computing these ratios is defined by the provisions of the Fifth Amended and
Restated Loan Agreement, as amended, which is part of the Revolving Credit Facility. We were in compliance with the covenants associated with our credit facilities as of and for the quarters ended
March 29, 2003 and March 30, 2002.

At
March 29, 2003, we had 89 retail stores, one retail outlet store and three direct outlet stores open. We expect to open 35 to 40 retail stores in fiscal 2003. The cash
requirements related to our retail store initiative are significant and are primarily comprised of leasehold improvements, net of landlord allowances, and initial inventory acquisition costs. The
initial cash requirements for opening a new retail store are currently estimated at an average of approximately $0.7 million per store.

At
March 29, 2003, our cash requirements related to our outstanding long-term debt and our future minimum lease payments for operating leases having a remaining term
in excess of one year at such date were as follows (in thousands):

Long-Term
Debt

Lease
Commitments

TotalFor the remainder of fiscal 2003

$
1,349

$
15,613

$
16,962Fiscal 2004


1,878


22,257


24,135Fiscal 2005


2,028


22,722


24,750Fiscal 2006


501


22,886


23,387Fiscal 2007


463


23,200


23,663Thereafter


8,932


98,371


107,303Total

$
15,151

$
205,049

$
220,200


At
March 29, 2003, the maximum annual future minimum lease payments were $23.8 million in 2009.

In
addition to the debt payments and lease commitments represented in the above table, we enter into a number of cancelable and non-cancelable commitments during the year.
Typically, these commitments are for less than a year in duration and are principally focused on the construction of new retail stores and the procurement of inventory. We typically commit to
construction costs one to six months in advance of a

19

---

new
retail store opening. Preliminary commitments with our private label merchandise vendors typically are made five to seven months in advance of planned receipt date. Initial merchandise commitments
for branded merchandise typically are made four to six months before planned receipt date.

Most
of our retail store leases contain provisions that allow for early termination of the lease by either party if certain predetermined annual sales levels are not met. Generally,
these provisions allow the lease to be terminated between the third and fifth year of the lease. Should the lease be terminated under these provisions, the unamortized portion of any landlord
allowances related to that property would be payable to the landlord.

Our
sources of cash include cash on hand ($40.6 million at March 29, 2003), available borrowing capacity under our Revolving Credit Facility and anticipated cash flow from
operations. If the current trend of business continues, we expect to fund our entire retail store rollout in fiscal 2003 with cash generated from operations in fiscal 2003. We estimate that
approximately $34.0 million in cash, before landlord allowances, will be invested in property and equipment during the remaining nine months of fiscal 2003, primarily for retail store
construction. Based on current operating conditions, we believe we have sufficient sources of cash to execute our operating plans. Should current operating conditions deteriorate, we may generate less
cash flow from operating activities than expected and be required to use more of our cash on hand than planned. In addition, we may need to borrow on our Revolving
Credit Facility. We believe that we have some flexibility to adjust our mid-to-long-term operating plans to respond to any significant decrease in our cash
resources. For example, we could adjust the timing and extent of our retail store rollout for fiscal 2004 and beyond or change our catalog circulation strategy.

Recent Accounting Standards

In January 2003, the Financial Accounting Standards Board issued Interpretation No. 46 ("FIN 46"),"Consolidation of
Variable Interest Entities, an interpretation of ARB No. 51."The primary objectives of FIN 46 are to provide guidance on the identification of, and financial reporting
for, entities for which control is achieved through means other than through voting rights; such entities are known as variable-interest entities (VIEs). FIN 46 is effective for VIEs which are created
after January 31, 2003 and for all VIEs for the first fiscal year or interim period beginning after June 15, 2003. We have evaluated the provisions of FIN 46 and determined that this
interpretation will have no material effect on our consolidated financial statements.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

Our objective in managing our long-term exposure to interest rate changes and foreign currency rate changes is to limit the material impact of the
changes on cash flows and earnings and to lower our overall borrowing costs. To achieve our objectives, we periodically identify these risks and manage them through our regular operating and financing
activities, including periodic refinancing of debt obligations to increase availability while minimizing financing costs and considering fixed and variable rate debt positions. We do not currently use
derivative financial instruments or enter into foreign currency denominated contracts. We have calculated the effect of a 10% change in interest rates over a month and determined the effect to be
immaterial. We do not foresee or expect any significant changes in the management of foreign currency or interest rate exposures or in the strategies we employ to manage such exposures in the near
future.

We
have established a trust in connection with our deferred compensation plan. The trust assets are invested in corporate owned life insurance in a manner that is designed to approximate
the measurement designations of the plan participants, for both vested and unvested balances. Investments are exposed to various risks, such as interest rate, market and credit risks. Due to the level
of risk associated with certain investments, it is at least reasonably possible that changes in the values of these investments will occur in the near term and that such changes will also impact
participant deferred compensation balances based on

20

---

the
measurement designations made by the participant. Changes in value of the trust assets are intended to mirror changes in the value of the participants' deferred compensation accounts.

Item 4. Controls and Procedures

Within 90 days prior to the filing date of this report, we carried out an evaluation, under the supervision and with the participation of our principal
executive officer and principal financial officer, of the effectiveness of the design and operation of our disclosure controls and procedures. Based on this evaluation, our principal executive officer
and principal financial officer concluded that our disclosure controls and procedures are effective in timely alerting them to material information required to be included in our reports filed or
submitted under the Securities Exchange Act of 1934. Since this evaluation, there have not been any significant changes in our internal controls or in other factors that could significantly affect
those controls, including any corrective actions with regard to significant deficiencies and material weaknesses.

21

---



PART IIOTHER INFORMATION

Item 5. Other Information

Certification Under Sarbanes-Oxley Act

Our Chief Executive and Chief Financial Officers have furnished to the Securities and Exchange Commission the certification with respect to this Quarterly Report
on Form 10-Q that is required by Section 906 of the Sarbanes-Oxley Act of 2002.

Item 6. Exhibits and Reports on Form 8-K



|    |  | Certificate of Incorporation and By-Laws                                                                                                                                                                                                                                 
|--- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|3.1 |  | Restated Certificate of Incorporation of the Company (included as Exhibit 4.2 to the Company's Quarterly Report on Form 10-Q for the quarter ended September 25, 1993, File No. 0-22480, and incorporated herein by reference)                                           
|3.2 |  | Certificate of Amendment of Restated Certificate of Incorporation of the Company, dated June 1, 1999 (included as Exhibit 3.2 to the Company's Quarterly Report on Form 10-Q for the quarter ended June 26, 1999, File No. 0-22480, and incorporated
herein by reference)
|3.3 |  | Certificate of Amendment of Restated Certificate of Incorporation of the Company, dated June 5, 2001 (included as Exhibit 3.3 to the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2001, File No. 0-22480, and incorporated
herein by reference)
|3.4 |  | By-Laws of the Company, as amended (included as Exhibit 99.1 to the Company's Current Report on Form 8-K filed November 24, 1999, File No. 0-22480, and incorporated herein by reference)                                                                                



We did not file any reports on Form 8-K during the quarter ended March 29, 2003.

22

---



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.

|                  |  | THE J. JILL GROUP, INC.
|----------------- |  | -----------------------
|Date: May 8, 2003 |  | By:                    
|Date: May 8, 2003 |  | By:                    

23

---



Certification Pursuant to Rule 13a-14 or 15d-14 promulgated under the  Securities Exchange Act of 1934, as amended

I,
Gordon R. Cooke, President, Chief Executive Officer and Chairman of the Board of Directors, certify that:

|Date: May 8, 2003 |  |  |                                                                                                                                          
|----------------- |  |  | -----------------------------------------------------------------------------------------------------------------------------------------
|                  |  |  | /s/GORDON R. COOKEGordon R. Cooke
President, Chief Executive Officer and
Chairman of the Board of Directors
(Principal Executive Officer)

24

---



Certification Pursuant to Rule 13a-14 or 15d-14 promulgated under the  Securities Exchange Act of 1934, as amended

I,
Olga L. Conley, PresidentCorporate Services, Chief Financial Officer and Treasurer, certify that:

|Date: May 8, 2003 |  |  |                                                                                                                                  
|----------------- |  |  | ---------------------------------------------------------------------------------------------------------------------------------
|                  |  |  | /s/OLGA L. CONLEYOlga L. Conley
PresidentCorporate Services,
Chief Financial Officer and Treasurer (Principal Financial Officer)

25

---