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 SEPTEMBER 27, 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 November 1, 2003: 19,578,616

---

---

---

THE J. JILL GROUP, INC.
INDEX TO QUARTERLY REPORT ON FORM 10-Q
FOR THE QUARTER ENDED SEPTEMBER 27, 2003



|                             |         |                                                                                                                                |                                                                                       | Page
|---------------------------- | ------- | ------------------------------------------------------------------------------------------------------------------------------ | ------------------------------------------------------------------------------------- | ----
|PART IFINANCIAL INFORMATION |         |                                                                                                                               
|                             | Item 1. |                                                                                                                                | Condensed Consolidated Financial Statements                                           |     
|                             |         | Consolidated Balance Sheets at September 27, 2003, September 28, 2002 and December 28, 2002                                    |                                                                                       | 3   
|                             |         | Consolidated Statements of Operations for the three months and the nine months ended September 27, 2003 and September 28, 2002 |                                                                                       | 4   
|                             |         | Consolidated Statements of Cash Flows for the nine months ended September 27, 2003 and September 28, 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 1. |                                                                                                                                | Legal Proceedings                                                                     |     
|                             | Item 6. |                                                                                                                                | Exhibits and Reports on Form 8-K                                                      |     
|SIGNATURES                   |         | 27                                                                                                                            

---



THE J. JILL GROUP, INC.        CONSOLIDATED BALANCE SHEETS        (in thousands, except share and per share amounts)        (unaudited)

|                                     |                                                                                                                                                                                                                   | September 27,
2003                         |         | September 28,
2002 |         | December 28,
2002
|------------------------------------ | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | ------------------------------------------ | ------- | ------------------ | ------- | -----------------
|ASSETS                               |                                                                                                                                                                                                                   |                                            |         |                    |         |                  
|Current assets:                      |                                                                                                                                                                                                                   |                                            |         |                    |         |                  
|                                     | Cash and cash equivalents                                                                                                                                                                                         |                                            | $       | 47,963             |         | $                
|                                     | Cash held in escrow                                                                                                                                                                                               |                                            |         | 893                |         |                  
|                                     | Accounts receivable, net                                                                                                                                                                                          |                                            |         | 8,820              |         |                  
|                                     | Inventory, net                                                                                                                                                                                                    |                                            |         | 43,986             |         |                  
|                                     | Prepaid catalog expenses                                                                                                                                                                                          |                                            |         | 7,242              |         |                  
|                                     | Deferred income taxes                                                                                                                                                                                             |                                            |         | 7,012              |         |                  
|                                     | Other current assets                                                                                                                                                                                              |                                            |         | 6,048              |         |                  
|                                     |                                                                                                                                                                                                                   |                                            |         |                    |         |                  
|                                     |                                                                                                                                                                                                                   | Total current assets                       |         |                    | 121,964 |                  
|Property and equipment, net          |                                                                                                                                                                                                                   |                                            | 123,727 |                    |         | 106,155          
|Other non-current assets             |                                                                                                                                                                                                                   |                                            | 3,887   |                    |         | 3,457            
|                                     |                                                                                                                                                                                                                   |                                            |         |                    |         |                  
|                                     |                                                                                                                                                                                                                   | Total assets                               |         | $                  | 249,578 |                  
|                                     |                                                                                                                                                                                                                   |                                            |         |                    |         |                  
|LIABILITIES AND STOCKHOLDERS' EQUITY |                                                                                                                                                                                                                   |                                            |         |                    |         |                  
|Current liabilities:                 |                                                                                                                                                                                                                   |                                            |         |                    |         |                  
|                                     | Accounts payable                                                                                                                                                                                                  |                                            | $       | 21,473             |         | $                
|                                     | Accrued expenses                                                                                                                                                                                                  |                                            |         | 21,526             |         |                  
|                                     | Accrued customer returns                                                                                                                                                                                          |                                            |         | 5,915              |         |                  
|                                     | Current portion of long-term debt                                                                                                                                                                                 |                                            |         | 1,687              |         |                  
|                                     |                                                                                                                                                                                                                   |                                            |         |                    |         |                  
|                                     |                                                                                                                                                                                                                   | Total current liabilities                  |         |                    | 50,601  |                  
|Long-term debt, less current portion |                                                                                                                                                                                                                   |                                            | 12,672  |                    |         | 14,255           
|Deferred credits from landlords      |                                                                                                                                                                                                                   |                                            | 33,303  |                    |         | 21,147           
|Deferred income taxes                |                                                                                                                                                                                                                   |                                            | 3,414   |                    |         | 1,332            
|Commitments and contingencies        |                                                                                                                                                                                                                   |                                            |         |                    |         |                  
|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, 19,578,616, 19,474,636 and 19,495,411 shares issued and outstanding as of September 27, 2003, September 28, 2002 and December 28, 2002, respectively |                                            |         | 196                |         |                  
|Additional paid-in capital           |                                                                                                                                                                                                                   |                                            | 107,700 |                    |         | 106,225          
|Retained earnings                    |                                                                                                                                                                                                                   |                                            | 41,692  |                    |         | 31,499           
|                                     |                                                                                                                                                                                                                   |                                            |         |                    |         |                  
|                                     |                                                                                                                                                                                                                   | Total stockholders' equity                 |         |                    | 149,588 |                  
|                                     |                                                                                                                                                                                                                   |                                            |         |                    |         |                  
|                                     |                                                                                                                                                                                                                   | Total liabilities and stockholders' equity |         | $                  | 249,578 |                  
|                                     |                                                                                                                                                                                                                   |                                            |         |                    |         |                  

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 |        | Nine Months Ended
|-------------------------------------------- | --------------------------------------- | ------------------ | ------ | -----------------
|
|Net sales                                    |                                         | $                  | 82,325 |                  
|Cost of products and merchandising           |                                         |                    | 57,958 |                  
|                                             |                                         |                    |        |                  
|                                             | Gross margin                            |                    |        | 24,367           
|Selling, general and administrative expenses |                                         |                    | 29,113 |                  
|                                             |                                         |                    |        |                  
|                                             | Income (loss) before interest and taxes |                    |        | (4,746           
|Interest, net                                |                                         |                    | 183    |                  
|                                             |                                         |                    |        |                  
|                                             | Income (loss) before taxes              |                    |        | (4,929           
|Income tax provision (benefit)               |                                         |                    | (2,078 | )                
|                                             |                                         |                    |        |                  
|                                             | Net income (loss)                       |                    | $      | (2,851           
|                                             |                                         |                    |        |                  
|Earnings (loss) per share:                   |                                         |                    |        |                  
|Basic                                        |                                         | $                  | (0.15  | )                
|Diluted                                      |                                         | $                  | (0.15  | )                
|Weighted average shares outstanding:         |                                         |                    |        |                  
|Basic                                        |                                         |                    | 19,576 |                  
|Diluted                                      |                                         |                    | 19,576 |                  

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)

|                                                       |                                                                                   | Nine 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 in inventory                          
|                                                       |                                                                                   |                   | Increase in prepaid catalog expenses           
|                                                       |                                                                                   |                   | Increase in other assets                       
|                                                       |                                                                                   |                   | Increase in accounts payable                   
|                                                       |                                                                                   |                   | (Decrease) increase in accrued expenses        
|                                                       |                                                                                   |                   | (Decrease) increase in accrued customer returns
|                                                       |                                                                                   |                   | Increase in deferred credits from landlords    
|                                                       |                                                                                   |                   |                                                
|Net cash provided by operating activities              |                                                                                   |                   | 29,318                                         
|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                  |                                                                                   |                   | (25,332                                        
|Cash flows (used in) provided by financing activities: |                                                                                   |                   |                                                
|                                                       | Borrowings under debt agreements                                                  |                   |                                                
|                                                       | Payments of debt borrowings                                                       |                   |                                                
|                                                       | Proceeds from stock transactions                                                  |                   |                                                
|                                                       |                                                                                   |                   |                                                
|Net cash (used in) provided by financing activities    |                                                                                   |                   | (757                                           
|Net increase (decrease) in cash and cash equivalents   |                                                                                   |                   | 3,229                                          
|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. In July 2003 the Company merged its catalog/e-commerce subsidiary, J. Jill Direct, Inc., into its retail store subsidiary, The
Birch Pond Group, Inc. The merger affected the Company's legal and tax structure and customer relationship management programs.

B.    Revenue recognition:

The Company recognizes sales and the related cost of products at the time the products are received by customers in accordance with the provision of the
Securities and Exchange Commission's Staff Accounting Bulletin No. 101,"Revenue Recognition in Financial Statements."The Company's customers
may return ordered items for an exchange or refund. The Company provides an allowance based on projected merchandise returns, taking into consideration historical experience and other factors. The
returns allowance is recorded as a reduction to net sales for the estimated retail value of the projected merchandise returns and as a reduction in cost of products for the corresponding cost amount.
Shipping and processing fees charged to the customer are recognized at the time the products are received by the customer and are included in net sales. The cost of shipping products to the customer
is recognized at the time the products are received by the customer and are included in cost of products and merchandising. The Company collects sales tax in states where it has retail stores, if
applicable. Sales taxes are excluded from net sales.

C.    Accounting for stock-based compensation:

At September 27, 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."The
Company has elected to continue to account for its stock-based plans under Accounting Principles Board Opinion No. 25,"Accounting for Stock Issued to
Employees"as well as to provide disclosure of stock-based compensation as

6

---

outlined
in SFAS 123 as amended by SFAS 148. No compensation expense has been recognized for the Company's stock-based plans.

A
reconciliation of net income (loss), as reported, to pro forma net income (loss) including compensation expense for the Company's stock-based plans as calculated based on the fair
value at the grant dates for awards made under these plans in accordance with the provisions of SFAS 123, as amended by SFAS 148, as well as a comparison of as reported and pro forma
basic and diluted earnings (loss) per share ("EPS") follows (in thousands, except per share data):

Three Months Ended

Nine Months EndedSeptember 27,
2003

September 28,
2002

September 27,
2003

September 28,
2002Net income (loss):As reported

$
(2,851
)
$
3,621

$
4,015

$
12,732Total stock-based compensation expense, net of tax


(1,176
)

(964
)

(3,551
)

(3,079
)Pro forma

$
(4,027
)
$
2,657

$
464

$
9,653Earnings (loss) per share:BasicAs reported

$
(0.15
)
$
0.19

$
0.21

$
0.67Pro forma


(0.21
)

0.14


0.02


0.51DilutedAs reported


(0.15
)

0.18


0.20


0.64Pro forma

$
(0.21
)
$
0.13

$
0.02

$
0.48


The
Black-Scholes option-pricing model is used to estimate the fair value at the date of grant of each option granted. The Black-Scholes model is also used to estimate the fair value at
the date of grant of the employees' purchase rights associated with the Company's amended 1998 Employee Stock Purchase Plan. A summary of the assumptions used for stock option grants and employee
stock purchase right grants follows:

Three Months Ended

Nine Months EndedSeptember 27,
2003

September 28,
2002

September 27,
2003

September 28,
20021993 and 2001 stock option plans:Dividend yield

0.0%

0.0%

0.0%

0.0%Expected volatility

74.0%

75.0%

75.0%

75.0%Risk free interest rate

2.6%

3.6%

1.9%

4.0%Expected lives

4.0 years

4.0 years

3.8 years

4.0 yearsEmployee Stock Purchase Plan:(1)Dividend yield

NA

NA

0.0%

0.0%Expected volatility

NA

NA

75.0%

75.0%Risk free interest rate

NA

NA

1.3%

2.3%Expected lives

NA

NA

1.0 year

1.0 year


7

---

The
effects on pro forma net income (loss) and pro forma EPS of the estimated stock-based compensation expense, net of tax, calculated using the fair value of stock options in accordance
with the Black-Scholes option-pricing model for the three-month and nine-month periods ended September 27, 2003 and September 28, 2002 are not necessarily representative of
the effects on the Company's results of operations in the future. In addition, the compensation expense estimates utilize an option-pricing model developed for traded options with relatively short
lives. The Company's option grants typically have a life of up to ten years and are not transferable. Therefore, the actual fair value of a stock option grant may be different from the Company's
estimates. The Company believes
that its estimates incorporate all relevant information and represent a reasonable approximation in light of the difficulties involved in valuing non-traded stock options.

D.    Debt:

The Company's credit facilities at September 27, 2003 consisted of (i) a $60,000,000 revolving credit facility (the "Revolving Credit Facility");
(ii) a $12,000,000 real estate loan (the "Tilton Facility Loan"); and (iii) a $4,100,000 equipment loan (the "Equipment Loan").

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

September 27,
2003

September 28,
2002

December 28,
2002Real estate loans

$
10,682

$
11,020

$
10,937Equipment loans


3,673


4,942


4,609Capitalized lease obligations


4


57


44Total long-term debt


14,359


16,019


15,590Less current maturities


(1,687
)

(1,764
)

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

$
12,672

$
14,255

$
13,802


At
September 27, 2003, the Company estimated the fair value of its outstanding borrowings, including current maturities, to be $16,266,000.

On
June 26, 2003, the Company amended its Revolving Credit Facility primarily to extend its term, increase its letter of credit capacity and remove a prior borrowing restriction.
The maturity date of the Revolving Credit Facility, as amended, is June 1, 2005. The amount of the Revolving Credit Facility, as amended, was increased from $50,000,000 to $60,000,000,
providing the Company with an additional $10,000,000 in letter of credit capacity. Letters of credit are primarily used to procure inventory from foreign vendors. The amount available under the
Revolving Credit Facility is reduced by outstanding borrowings and outstanding letters of credit. Outstanding borrowings may not exceed $20,000,000. The Revolving Credit Facility is collateralized by
substantially all of the personal property, both tangible and intangible, of the Company. 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. At September 27, 2003, the Revolving Credit Facility bore interest at 4.00% per annum. There were no outstanding borrowings
on the Revolving Credit Facility at September 27, 2003 or September 28, 2002. Outstanding letters of credit totaled $26,603,000 and $17,581,000 at September 27, 2003 and
September 28, 2002, respectively. Availability under the Revolving Credit Facility at September 27, 2003 and September 28, 2002 was $33,397,000 and $32,419,000, respectively,
subject in each case to the

8

---

applicable
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 portion of 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. On May 30, 2003, the Company refinanced the promissory notes outstanding
under the Equipment Loan in order to reduce the weighted average interest rate of the Equipment Loan. Payments of principal and interest on the Equipment Loan, as amended, are due monthly with a
balloon payment of the remaining balance payable on June 1, 2006. The interest rate on the Equipment Loan is fixed at 5.00% per annum.

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 annual 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 September 27, 2003 and September 28, 2002.

E.    Earnings (loss) 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 Ended

Nine Months EndedSeptember 27,
2003

September 28,
2002

September 27,
2003

September 28,
2002Numerator:Net income (loss)

$
(2,851
)
$
3,621

$
4,015

$
12,732Denominator (shares):Basic weighted average shares outstanding


19,576


19,420


19,572


18,944Assumed exercise of stock options





930


497


1,097Diluted weighted average shares outstanding


19,576


20,350


20,069


20,041Earnings (loss) per share:Basic

$
(0.15
)
$
0.19

$
0.21

$
0.67Diluted

$
(0.15
)
$
0.18

$
0.20

$
0.64


9

---

For
the three-month and nine-month periods ended September 27, 2003, of the options then outstanding, options to purchase 3,361,782 and 1,825,500 shares of common
stock, respectively, were excluded from the computation of diluted EPS on the basis that such options were antidilutive. For both the three-month and nine-month periods ended
September 28, 2002, of the options then outstanding, options to purchase 530,000 shares of common stock were excluded from the computation on the basis that such options were antidilutive.

During
the third quarter of fiscal 2003, options to purchase 1,000 shares of the Company's common stock were granted and options to purchase 3,612 shares of common stock were exercised
pursuant to the Company's stock option plans, in connection with which the Company received $8,000 in cash from the exercise of stock options and did not record any related tax benefit. During the
third quarter of fiscal 2002, options to purchase 530,000 shares of the Company's common stock were granted and options to purchase 172,837 shares of common stock were exercised. Also during the third
quarter of fiscal 2002, the Company received $1,338,000 in cash from the exercise of stock options and recorded a related tax benefit of $969,000 as an increase to additional paid-in
capital.

During
the nine months ended September 27, 2003, options to purchase 342,500 shares of the Company's common stock were granted and options to purchase 52,214 shares of common
stock were exercised pursuant to the Company's stock option plans, in connection with which the Company received $106,000 in cash from the exercise of stock options and did not record any related tax
benefit. During the nine months ended September 28, 2002, options to purchase 1,590,500 shares of the Company's common stock were granted and options to purchase 1,331,532 shares of common
stock were exercised. Also during the nine months ended September 28, 2002, the Company received
$7,317,000 in cash from the exercise of stock options and recorded a related tax benefit of $4,593,000 as an increase to additional paid-in capital.

F.     Commitments and contingencies:

Lease commitments

The Company leases certain of its facilities under non-cancelable 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 nine months ended September 27, 2003, the Company entered into leases for 34 retail stores, each having terms not exceeding 10 years. During the three months
ended September 27, 2003, the Company entered into a lease for additional corporate headquarters space. At September 27, 2003, the future minimum lease payments for operating leases
having a remaining term in excess of one year at such

10

---

date,
including the 34 operating leases and the additional corporate headquarters lease entered into during the nine-month period, were as follows (in thousands):

For the remainder of fiscal 2003

$
4,113Fiscal 2004


24,737Fiscal 2005


26,184Fiscal 2006


26,532Fiscal 2007


26,935Thereafter


118,899Total

$
227,400


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 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 landlord allowances included in deferred credits from landlords at September 27, 2003 was $31,046,000. The
Company is currently considering utilizing the early termination option for one of its retail stores. The unamortized portion of the landlord allowance related to this store was $173,000 at
September 27, 2003.

During
the nine months ended September 27, 2003, the Company received a $250,000 deposit from one of its vendors, which 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 this deposit at September 27, 2003 was $224,000.

Legal proceedings

On May 15, 2003, June 6, 2003 and July 14, 2003, three civil actions were brought against the Company and two of its executive officers in
the United States District Court for the District of Massachusetts, each allegedly on behalf of a class of purchasers of its common stock, and each alleging violations of Section 10(b) and
20(a) of the Securities Exchange Act of 1934 and Rule 10b-5 promulgated thereunder. On October 3, 2003, the three actions were consolidated into a single action (the
"Securities Action"). The Securities Action identifies a class period from February 12, 2002 through December 4, 2002, alleges that the Company failed to disclose and misrepresented
certain adverse facts and seeks unspecified monetary damages and costs and expenses, including attorneys' fees. The Company intends to vigorously defend itself against these claims. The Company is
unable to predict the outcome of the Securities Action, nor can the Company reasonably estimate a range of possible loss given the current status of the litigation.

11

---

On
August 19, 2003, The Birch Pond Group, Inc., a subsidiary of The J. Jill Group, Inc., was served with a class action complaint filed in California state court
(Riverside) concerning alleged failure to allow 10 minute employee rest periods, failure to allow 30 minute meal periods and violation of California laws relating to uniforms and coerced patronage.
The named plaintiffs seek to represent a class consisting of current and former sales associates and assistant managers employed by the Company within the past four years in California. On
September 17, 2003, the Company filed an answer to the complaint, denying the plaintiffs' claims and setting forth various affirmative defenses. The Company intends to vigorously defend itself
against these claims. The Company is unable to predict the outcome of these claims, nor can the Company reasonably estimate a range of possible loss given the current status of the litigation.

From
time to time, the Company is party to various legal proceedings, primarily arising in the ordinary course of business. Further, additional claims may be asserted in the future
relative to events currently unknown to management.

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.
In accordance with GAAP, the Company's
internally defined measure of segment profit or loss, direct contribution, is required to be disclosed, but it is not a GAAP measure. Information related to segment direct contribution should be read
in conjunction with the reconciliation to "Income (loss) 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 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 (loss) before interest and taxes. Unallocated shared-service costs include distribution and warehousing
costs as well as merchandising, sourcing 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.

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.

12

---

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

Three Months Ended

Nine Months EndedSeptember 27,
2003

September 28,
2002

September 27,
2003

September 28,
2002Net sales:Direct

$
41,800

$
50,410

$
147,332

$
157,598Retail


40,703


29,846


115,317


82,848Other (1)


(178
)

(244
)

(596
)

(722
)Total net sales

$
82,325

$
80,012

$
262,053

$
239,724Direct contribution reconciliation:Direct

$
9,535

$
16,945

$
42,570

$
52,312Retail


(1,544
)

1,946


(46
)

5,553Total direct contribution


7,991


18,891


42,524


57,865Unallocated shared-service costs


(6,503
)

(6,142
)

(18,620
)

(18,181
)General and administrative expenses


(6,234
)

(6,495
)

(16,555
)

(17,723
)Income (loss) before interest and taxes

$
(4,746
)
$
6,254

$
7,349

$
21,961


Direct

Retail

Unallocated Assets

TotalIdentifiable assets:September 27, 2003

$
26,995

$
122,538

$
100,045

$
249,578September 28, 2002

$
32,515

$
105,072

$
79,690

$
217,277


H.    Reclassifications:

Certain amounts in the prior year financial statements and related notes have been reclassified to conform to the current period presentation.

13

---



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. In particular, statements regarding future financial targets or trends are 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; timeliness of 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.

Net
sales for the three months ended September 27, 2003 ("third quarter fiscal 2003") increased by 2.9% to $82.3 million from $80.0 million for the three months
ended September 28, 2002 ("third quarter fiscal 2002"). We generated a loss before interest and taxes for third quarter fiscal 2003 of $4.7 million compared to income before interest and
taxes ("operating income") of $6.3 million for third quarter fiscal 2002. The net loss for third quarter fiscal 2003 was $2.9 million, or $0.15 per share, compared to net income of
$3.6 million, or $0.18 per diluted share, for third quarter fiscal 2002. Third quarter fiscal 2002 results included a charge of approximately $1.0 million for costs incurred related to a
potential strategic acquisition by us that was abandoned.

For
the nine months ended September 27, 2003, net sales increased by 9.3% to $262.1 million from $239.7 million during the nine months ended September 28,
2002. Operating income for the nine months ended September 27, 2003 was $7.3 million, or 2.8% of net sales, compared to $22.0 million, or 9.1% of net sales, for the nine months
ended September 28, 2002. Net income was $4.0 million, or $0.20 per diluted share, for the nine months ended September 27, 2003, compared to $12.7 million, or $0.64 per
diluted share, for the nine months ended September 28, 2002.

During
both the three-month and nine-month periods ended September 27, 2003, we continued to experience difficulty from a top-line perspective. We
attribute our difficulties primarily to merchandising

14

---

issues
arising from our transition from being a single-channel catalog-only market-sourced retailer to being a multi-channel private label retailer. We have identified the need for
fundamental changes in the way we source and flow product as well as in the product itself. We believe that infrastructure weaknesses and transition issueswith respect to both channel
migration and merchandising and product developmenthave impacted our recent merchandise offerings. We are addressing these issues by expanding and upgrading our human and systems
resources and our operating infrastructure in design, product management, sourcing, product integrity and merchandising. Among other things, we are committed to increasing the amount of color and
novelty print in our offerings and improving the quality and fit of our merchandise going forward. Additionally, as we go through this transition, we plan to mitigate some of the risk by reducing the
number of pages in our catalogs by approximately 15% in fiscal 2004 as compared to fiscal 2003 and by holding our new store openings to 20 in fiscal 2004. We believe these steps are essential in order
to lessen our short-term risk as we make the investment necessary for our long-term growth. Although we are unable to predict the impact that these changes may have, we
anticipate that our net sales and net income may be adversely affected in the short-term.

In
July 2003 we merged our catalog/e-commerce subsidiary, J. Jill Direct, Inc. into our retail store subsidiary, The Birch Pond Group, Inc. This
restructuring provides us with enhanced customer service and cross-channel marketing opportunities which will allow us, among other things, to (i) promote our retail stores within our catalogs;
(ii) distribute catalogs in our retail stores; (iii) test accepting catalog returns in our retail stores; (iv) offer the J. Jill credit card "Take 5" discount on catalog and
e-commerce orders; (v) allocate our inventory more effectively across all three distribution channels; and (vi) develop a comprehensive, multi-channel database of customer
purchase information that will drive future cross-channel marketing initiatives for catalog, e-commerce and retail. As a result of these changes, we are now required to collect sales tax
on catalog and e-commerce sales to consumers in states where we have retail stores, if applicable. Although it is difficult to quantify the impact of this change, we believe the collection
of sales taxes has not materially impacted our direct segment sales during third quarter fiscal 2003, nor do we expect it to have an adverse effect on sales in the future.

Results of Operations

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

|                                             |                                         | Three Months Ended |      | Nine Months Ended |     
|-------------------------------------------- | --------------------------------------- | ------------------ | ---- | ----------------- | ----
|
|Net sales                                    |                                         | 100.0              | %    | 100.0             | %   
|Cost of products and merchandising           |                                         | 70.4               |      | 62.2              |     
|                                             |                                         |                    |      |                   |     
|                                             | Gross margin                            |                    | 29.6 |                   | 37.8
|Selling, general and administrative expenses |                                         | 35.4               |      | 30.0              |     
|                                             |                                         |                    |      |                   |     
|                                             | Income (loss) before interest and taxes |                    | (5.8 | )                 | 7.8 
|Interest, net                                |                                         | 0.2                |      | 0.2               |     
|                                             |                                         |                    |      |                   |     
|                                             | Income (loss) before taxes              |                    | (6.0 | )                 | 7.6 
|Income tax provision (benefit)               |                                         | (2.5               | )    | 3.1               |     
|                                             |                                         |                    |      |                   |     
|                                             | Net income (loss)                       |                    | (3.5 | )%                | 4.5 
|                                             |                                         |                    |      |                   |     

15

---

The
following table presents certain selected operating data:

|               |                                          | Three Months Ended          |           | Nine Months Ended
|-------------- | ---------------------------------------- | --------------------------- | --------- | -----------------
|
|Direct:        |                                          |                             |           |                  
|               | Circulation (1)                          |                             |           |                  
|               |                                          | Catalogs (in thousands)     |           | 17,500           
|               |                                          | Square inches (in millions) |           | 127,800          
|               | Twelve-month buyers (2)                  |                             | 1,057,000 |                  
|               | Customer e-mail addresses                |                             | 808,000   |                  
|Retail:(3)     |                                          |                             |           |                  
|               | Stores open                              |                             |           |                  
|               |                                          | Beginning of period         |           | 96               
|               |                                          | End of period               |           | 111              
|               | Weighted average stores open (4)         |                             | 101.3     |                  
|               | Weighted average square footage (5)      |                             | 478,800   |                  
|Total Company: |                                          |                             |           |                  
|               | J. Jill private label credit cardholders |                             | 527,000   |                  

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

|         |                 | Three Months Ended |        | Nine Months Ended |  
|-------- | --------------- | ------------------ | ------ | ----------------- | -
|
|Direct   |                 | $                  | 41,800 |                   | $
|Retail   |                 |                    | 40,703 |                   |  
|Other(1) |                 |                    | (178   | )                 |  
|         |                 |                    |        |                   |  
|         | Total net sales |                    | $      | 82,325            |  
|         |                 |                    |        |                   |  

16

---

Comparison of the Three and Nine Months Ended September 27, 2003 with the Three and Nine Months Ended September 28, 2002

Net sales increased by $2.3 million, or 2.9%, to $82.3 million during third quarter fiscal 2003 from $80.0 million during third quarter
fiscal 2002. During the nine months ended September 27, 2003, net sales increased by $22.3 million, or 9.3%, to $262.1 million from $239.7 million during the nine months
ended September 28, 2002. For the three-month and nine-month periods ended September 27, 2003, retail segment net sales increased by 36.4% and 39.2%, respectively, as
compared to the three-month and nine-month periods ended September 28, 2002, primarily as a result of increased store count. Retail segment sales productivity, as measured by sales
per square foot, declined by 3.9% and 8.1% in the three-month and nine-month periods ended September 27, 2003, respectively, as compared to the three-month and
nine-month periods ended September 28, 2002. During the nine months ended September 27, 2003, we opened 23 retail stores, of which 15 were opened during third quarter fiscal
2003. At September 27, 2003, we had 111 retail stores open compared to 75 at September 28, 2002. Direct segment net sales decreased by 17.1% and square inches circulated increased by
27.0% during third quarter fiscal 2003 compared to third quarter fiscal 2002. During the nine months ended September 27, 2003, direct segment net sales
decreased by 6.5% and square inches circulated increased by 9.0% compared to the nine months ended September 28, 2002. Direct segment sales productivity, as measured by demand per 1,000 square
inches circulated, declined by 35.0% and 14.1% in the three-month and nine-month periods ended September 27, 2003, respectively, as compared to the three-month and
nine-month periods ended September 28, 2002. The decreases in our sales productivity in the retail and direct segments for both the three-month and nine-month periods
ended September 27, 2003 as compared to the three-month and nine-month periods ended September 28, 2002 are primarily attributable to merchandising issues resulting from the
infrastructure weaknesses and transition issues described in the"Overview."E-commerce net sales represented 34.0% of total direct segment
net sales during third quarter fiscal 2003 compared to 30.5% during third quarter fiscal 2002. During the nine months ended September 27, 2003, e-commerce net sales represented
33.8% of total direct segment net sales compared to 28.9% during the nine months ended September 28, 2002.

Gross
margin represents net sales less cost of products and merchandising. Cost of products and merchandising consists primarily of merchandise development, sourcing, 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 third quarter fiscal
2003, gross margin decreased by $5.9 million, or 19.5%, to $24.4 million from $30.3 million during third quarter fiscal 2002. As a percentage of net sales, gross margin decreased
to 29.6% during third quarter fiscal 2003 from 37.8% during third quarter fiscal 2002. During the nine months ended September 27, 2003, gross margin decreased by $4.6 million, or 5.0%,
to $86.5 million from $91.1 million during the nine months ended September 28, 2002. As a percentage of net sales, gross margin decreased to 33.0% during the nine months ended
September 27, 2003 from 38.0% during the nine months ended September 28, 2002. These decreases in gross margin as a percentage of net sales were primarily as a result of increased off
price selling, particularly in retail, and the de-leveraging of retail occupancy and depreciation costs as a result of lower sales productivity. In addition, higher markdown charges
associated with increased overstocks also contributed to the decreases. The effect of these factors was further exacerbated by the shift in the business toward retail and the fact that retail
operating costs are higher as a percentage of net sales than direct operating costs.

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 third quarter fiscal 2003, selling, general and administrative expenses increased by $5.1 million, or 21.2%, to $29.1 million from
$24.0 million during third quarter fiscal 2002. As a percentage of net sales, selling, general and administrative expenses increased to 35.4% during third quarter fiscal 2003 from 30.0% during
third quarter fiscal 2002. During the nine months ended September 27, 2003, selling, general and

17

---

administrative
expenses increased by $10.0 million, or 14.5%, to $79.2 million from $69.2 million during the nine months ended September 28, 2002. As a percentage of net
sales, selling, general and administrative expenses increased to 30.2% during the nine months ended September 27, 2003 from 28.9% during the nine months ended September 28, 2002. These
increases in selling, general and administrative expenses as a percentage of net sales were primarily attributable to lower sales productivity as well as the shift in the mix of the business toward
retail and the fact that retail segment selling expenses are higher as a percentage of net sales than direct segment selling expenses. These factors were partially offset by lower general and
administrative expenses as a percentage of net sales. During third quarter fiscal 2002, general and administrative expenses included a charge of approximately $1.0 million for costs incurred
related to a potential strategic acquisition by us that was abandoned. The nine months ended September 28, 2002 also included a charge of $1.0 million for a fully vested discretionary
Company contribution into our deferred compensation plan. Neither of these charges were repeated in fiscal 2003. In addition, we accrued for and paid a spring season bonus in fiscal 2002 and did not
accrue or pay a spring season bonus in fiscal 2003. However, during the three-month and nine-month periods ended September 27, 2003 our spending for hiring, primarily associated
with our new infrastructure investment strategy, and our insurance costs were higher than during the comparable periods of the prior year.

Interest
income decreased to $110,000 in third quarter fiscal 2003 from $173,000 in third quarter fiscal 2002. Interest expense decreased to $293,000 in third quarter fiscal 2003 from
$340,000 in third quarter fiscal 2002. During the nine months ended September 27, 2003 interest income decreased to $366,000 from $499,000 for the nine months ended September 28, 2002.
Interest expense during the nine months ended September 27, 2003 decreased to $912,000 from $1,050,000 for the nine months ended September 28, 2002. The decrease in interest income and
interest expense for both the three-month and nine-month periods ended September 27, 2003 resulted primarily from lower interest rates.

We
provide for income taxes at an effective tax rate that includes the full federal and state statutory tax rates. Our effective tax rates for the three-month and nine-month
periods ended September 27, 2003 were 42.2% and 41.0%, respectively, compared to 40.5% for both the three-month and nine-month periods ended September 28, 2002. The higher
effective tax rates reflect an increase in the projected amount of non-deductible expenses for fiscal 2003. The third quarter fiscal 2003 effective tax rate also includes a tax benefit as
a result of the merger of two of our subsidiary companies described in the"Overview."Once this merger was effected, we determined that it was more
likely than not that we would be able to utilize certain state net operating loss ("NOL") carryforwards that we had previously believed were not realizable. This determination resulted
in a reversal of the valuation allowance associated with these now realizable state NOL carryforwards. In addition, we expect our effective state tax rate to decrease as a result of apportioning
more income to states with lower tax rates. The effect of these changes on the current and deferred tax provision was a net tax benefit of approximately $60,000 realized in third quarter fiscal 2003.
As a result of this benefit, the third quarter fiscal 2003 tax rate of 42.2% is slightly higher than our estimated effective annual tax rate for fiscal 2003 of 41.0%.

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. In accordance with Generally Accepted Accounting Principles
("GAAP"), our internally defined measure of segment profit or loss, direct contribution, is required to be disclosed, but it is not a GAAP measure. Information related to segment direct contribution
should be read in conjunction with the reconciliation to "Income (loss) 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. Direct costs for both segments include merchandise acquisition and control costs and provisions for

18

---

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 (loss) before interest and taxes.
Unallocated shared-service costs include distribution and warehousing costs as well as merchandising, sourcing 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 (loss) by segment and provides a reconciliation of segment direct contribution to income (loss) before interest and taxes (in
thousands):

|                                    |                                         | Three Months Ended |        | Nine Months Ended |  
|----------------------------------- | --------------------------------------- | ------------------ | ------ | ----------------- | -
|
|Direct                              |                                         | $                  | 9,535  |                   | $
|Retail                              |                                         |                    | (1,544 | )                 |  
|                                    |                                         |                    |        |                   |  
|                                    | Total direct contribution               |                    |        | 7,991             |  
|Unallocated shared-service costs    |                                         |                    | (6,503 | )                 |  
|General and administrative expenses |                                         |                    | (6,234 | )                 |  
|                                    |                                         |                    |        |                   |  
|                                    | Income (loss) before interest and taxes |                    | $      | (4,746            | )
|                                    |                                         |                    |        |                   |  

Direct Segment

The direct segment's third quarter fiscal 2003 direct contribution decreased by $7.4 million, or 43.7%, compared to third quarter fiscal 2002. As a
percentage of segment net sales, direct contribution decreased to 22.8% during third quarter fiscal 2003 from 33.6% during third quarter fiscal 2002. For
the nine months ended September 27, 2003, direct contribution decreased by $9.7 million, or 18.6%, compared to the nine months ended September 28, 2002. As a percentage of segment
net sales, direct contribution decreased to 28.9% during the nine months ended September 27, 2003 from 33.2% for the nine months ended September 28, 2002. These decreases in direct
contribution as a percentage of segment net sales were primarily attributable to lower overall catalog productivity which resulted in higher selling, order processing and markdown expenses as a
percentage of net sales.

Retail Segment

The retail segment's third quarter fiscal 2003 direct contribution decreased by $3.5 million to a deficit of $1.5 million compared to a contribution
of $1.9 million during third quarter fiscal 2002. For the nine months ended September 27, 2003, direct contribution decreased by $5.6 million to a deficit of $46,000 compared to a
contribution of $5.6 million during the nine months ended September 28, 2002. These decreases in direct contribution were primarily attributable to lower gross margins as a result of
increased off price selling and higher markdown charges resulting from lower than expected sales volume. In addition, lower overall sales productivity resulted in higher occupancy and depreciation
costs as a percentage of net sales.

19

---

Seasonality and Quarterly Fluctuations

As our retail store sales become 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 the nine months ended September 27, 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") increased by $3.2 million during the nine months ended September 27, 2003. Approximately $29.3 million in cash was generated from
operations and $24.2 million was invested in property and equipment, primarily related to our retail store rollout. During the nine months ended September 27, 2003, net income before
depreciation and amortization, collections on accounts receivable, increases in accounts payable and additional deferred credits from landlords were the primary sources of cash from operations. The
primary use of cash from operations was related to increases in inventory.

Cash
decreased by $3.0 million during the nine months ended September 28, 2002. Approximately $19.9 million in cash was generated from operations and
$7.7 million in cash was received from stock transactions, primarily from the exercise of stock options during the period. Approximately $26.7 million was invested in property and
equipment, primarily related to our retail store rollout and $2.3 million was invested in trust assets associated with our deferred compensation plan. During the nine months ended
September 28, 2002, net income before depreciation and amortization and additional deferred
credits from landlords were the primary sources of cash from operations. The primary use of cash from operations was related to increases in inventory.

Accounts
receivable balances at September 27, 2003 were 58.6% lower than at December 28, 2002 primarily as a result of collections associated with our Holiday 2002 deferred
billing program. Accounts receivable balances at September 27, 2003 were 24.8% lower than at September 28, 2002 primarily as a result of lower deferred billing amounts outstanding due to
the year-over-year timing of the deferred billing promotion.

Inventory
levels at September 27, 2003 were 29.4% higher than at December 28, 2002 primarily as a result of increased store count and higher amounts of past season
merchandise on hand, particulary with respect to our retail stores. This increase in past season merchandise on hand resulted from increased inventory levels intended to decrease missed sales
opportunities, coupled with lower than expected sales. Inventory levels at September 27, 2003 were 11.6% lower than at September 28, 2002 primarily as a result of front-loading last
year's Holiday receipts in order to mitigate the impact of the California dock workers labor dispute. This resulted in higher amounts of current season merchandise being on hand last September than
are on hand this September. An aging of our retail inventory shows that prior season inventory has grown by approximately $5.8 million to $6.7 million at September 27, 2003 from
$0.9 million at September 28, 2002. We plan to liquidate this incremental inventory through direct segment liquidation vehicles (clearance catalogs and e-mails, etc.),
through our retail and outlet stores and through jobbers.

20

---

At September 27,
2003, we had accrued markdown reserves in order to value this inventory at the lower of cost or market. Retail segment inventory totaled $24.7 million at
September 27, 2003, $18.4 million at December 28, 2002 and $28.3 million at September 28, 2002. Direct segment inventory totaled $19.3 million at
September 27, 2003, $15.6 million at December 28, 2002 and $21.5 million at September 28, 2002.

Accounts
payable balances at September 27, 2003 were 65.0% higher than at December 28, 2002 and 21.1% higher than at September 28, 2003 primarily as a result of the
growth in retail segment expenses, the timing of construction payables and increases in amounts payable for catalog costs. In addition the increase in accounts payable from December 28, 2002
also includes higher amounts payable for inventory.

Accrued
expense balances at September 27, 2003 were 4.4% higher than at December 28, 2002 primarily as a result of higher accrued amounts for retail store construction
which were mostly offset by lower income taxes payable. Accrued expense balances at September 27, 2003 were 31.3% higher than at September 28, 2002 primarily as a result of higher
accrued amounts for retail store construction, retail segment expenses and direct segment expenses.

Deferred
credits from landlords include step rent and allowances from landlords primarily related to our retail store leases. Deferred credits from landlords at September 27, 2003
were 34.5% higher than at December 28, 2002 and 57.5% higher than at September 28, 2002, primarily as a result of the additional retail stores opened since those dates.

Our
credit facilities at September 27, 2003 consisted of (i) a $60.0 million revolving credit facility (the "Revolving Credit Facility"); (ii) a
$12.0 million real estate loan (the "Tilton Facility Loan"); and (iii) a $4.1 million equipment loan (the "Equipment Loan").

A
summary of our outstanding long-term debt follows (in thousands):

|                              |                                      | September 27,
2003 |        | September 28,
2002 |   | December 28,
2002 |       
|----------------------------- | ------------------------------------ | ------------------ | ------ | ------------------ | - | ----------------- | ------
|Real estate loans             |                                      | $                  | 10,682 |                    | $ | 11,020            |       
|Equipment loans               |                                      |                    | 3,673  |                    |   | 4,942             |       
|Capitalized lease obligations |                                      |                    | 4      |                    |   | 57                |       
|                              |                                      |                    |        |                    |   |                   |       
|                              | Total long-term debt                 |                    |        | 14,359             |   |                   | 16,019
|Less current maturities       |                                      |                    | (1,687 | )                  |   | (1,764            | )     
|                              |                                      |                    |        |                    |   |                   |       
|                              | Long-term debt, less current portion |                    | $      | 12,672             |   | $                 | 14,255
|                              |                                      |                    |        |                    |   |                   |       

On
June 26, 2003, we amended our Revolving Credit Facility primarily to extend its term, increase its letter of credit capacity and remove a prior borrowing restriction. The
maturity date of the Revolving Credit Facility, as amended, is June 1, 2005. The amount of the Revolving Credit Facility, as amended, was increased from $50.0 million to
$60.0 million, providing us with an additional $10.0 million in letter of credit capacity. Letters of credit are primarily used to procure inventory from foreign vendors. The amount
available under the Revolving Credit Facility is reduced by outstanding borrowings and outstanding letters of credit. Outstanding borrowings may not exceed $20.0 million. The Revolving Credit
Facility is collateralized by substantially all of our personal property, both tangible and intangible. 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. At September 27, 2003, the Revolving Credit Facility bore interest at 4.00% per annum. There were
no outstanding borrowings on the Revolving Credit Facility at September 27, 2003 or September 28, 2002. Outstanding letters of credit totaled $26.6 million and
$17.6 million at September 27, 2003 and September 28, 2002, respectively. Availability under the Revolving Credit Facility at September 27, 2003 and September 28,
2002 was $33.4 million and $32.4 million, respectively, subject in each case to the applicable borrowing cap.

21

---

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.

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. On May 30, 2003, we refinanced the promissory notes outstanding under the Equipment
Loan in order to reduce the weighted average interest rate of the Equipment Loan. Payments of principal and interest on the Equipment Loan, as amended, are due monthly with a balloon payment of the
remaining balance payable on June 1, 2006. The interest rate on the Equipment Loan is fixed at 5.00% per annum.

The
weighted average interest rate for amounts outstanding under our credit facilities during the nine months ended September 27, 2003 was 7.09% 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 annual 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
September 27, 2003 and September 28, 2002.

At
September 27, 2003, we had 111 retail stores, one retail outlet store and three direct outlet stores open. We expect to open 34 retail stores in fiscal 2003, 23 of which were
opened in the first nine months of fiscal 2003. The cash requirements related to our retail store initiative are significant and are primarily comprised of expenditures for 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
September 27, 2003, our cash requirements related to outstanding long-term debt and 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 |   | Total  
|-------------------------------- | ----- | -------------- | ----- | ----------------- | - | -------
|For the remainder of fiscal 2003 |       | $              | 418   |                   | $ | 4,113  
|Fiscal 2004                      |       |                | 1,706 |                   |   | 24,737 
|Fiscal 2005                      |       |                | 1,804 |                   |   | 26,184 
|Fiscal 2006                      |       |                | 1,036 |                   |   | 26,532 
|Fiscal 2007                      |       |                | 463   |                   |   | 26,935 
|Thereafter                       |       |                | 8,932 |                   |   | 118,899
|                                 |       |                |       |                   |   |        
|                                 | Total |                | $     | 14,359            |   | $      
|                                 |       |                |       |                   |   |        

At
September 27, 2003, the maximum amount of future minimum payments for operating leases in any year was $27.4 million in 2009.

22

---

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 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 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 ($48.0 million at September 27, 2003), available borrowing capacity under our Revolving Credit Facility ($20.0 million at
September 27, 2003) and anticipated cash flow from operations. Our principal uses of cash include cash required to support current operations as well as investments in infrastructure and our
retail store rollout. We estimate that we will invest approximately $12.7 million of cash, before landlord allowances, in property and equipment during the remaining three months of fiscal
2003, primarily for retail store construction. We expect this investment to more than offset cash generated from operations during the fourth quarter of fiscal 2003 resulting in a net decrease in cash
during the quarter. We currently expect to end fiscal 2003 with approximately $40.0 million in cash.

As
previously mentioned, we have embarked on an investment strategy to build our human and systems infrastructure to support our future growth, particularly in the product development
and sourcing areas. This strategy will require us to invest cash in advance of receiving economic benefit. We currently estimate the fiscal 2004 impact of these investments on cash to be approximately
$6.0 million to $7.0 million. This amount represents costs to be incurred related to incremental hiring, process enhancements and systems infrastructure changes. This estimate is for
fiscal 2004 only and does not include any future investments to be made beyond fiscal 2004. As we execute this strategy in fiscal 2004 this estimate may change. We cannot assure that this investment
will have a positive economic impact in the future. In order to mitigate our liquidity risk while we make these investments we have decided to limit our fiscal 2004 store openings to 20 and to reduce
the number of pages in our catalogs by approximately 15% as compared to this year. We currently expect to end fiscal 2004 with at least $40.0 million in cash.

Based
on current operating conditions, we believe we have sufficient sources of cash to execute our operating plans and our investment strategy. 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 2005 and beyond, change our catalog circulation strategy or limit the extent of our investment in
our product development and sourcing initiatives.

Future Financial Targets

With respect to the remainder of fiscal 2003, we are targeting diluted earnings per share for the fourth quarter to range between $0.09 and $0.14, compared to
$0.30 last year. We are targeting net sales to range between $109.0 million and $114.0 million, compared to $107.9 million last year. We expect gross margin as a percentage of net
sales for the fourth quarter to decline by 300 basis points and selling, general and administrative expenses as a percentage of net sales to increase by 280 basis points as compared to last year's
fourth quarter. The projected decline in fourth quarter results as compared to a year ago reflects our expectation that the current trend of business will continue into the fourth quarter.

23

---

These
are our targets, not predictions of actual performance. Historically, our performance has deviated, often materially, from our targets. See the first paragraph of this Item 2 for
factors that might cause such deviations.

Recent Developments

In October 2003, Patricia C. Lee, President of Merchandising and Product Development, resigned from The J. Jill Group, Inc. for personal reasons.
Also in October, we reorganized our product management and merchandising areas and promoted Stephen Pearson to Executive Vice President/Merchandising and Product Development.

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 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

We carried out an evaluation, with the participation of our principal executive officer and principal financial officer, of the effectiveness of our disclosure
controls and procedures as of September 27, 2003. Based on this evaluation, our principal executive officer and principal financial officer concluded that as of September 27, 2003 our
disclosure controls and procedures were 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.
No change in our internal control over financial reporting occurred during third quarter fiscal 2003 that has materially affected, or is reasonably likely to materially affect, our internal control
over financial reporting.

24

---



PART IIOTHER INFORMATION

Item 1. Legal Proceedings

On May 15, 2003, June 6, 2003 and July 14, 2003, three civil actions were brought against us and two of our executive officers (Gordon R.
Cooke, President and Chief Executive Officer, and Olga Conley, Executive Vice President/Chief Financial Officer) in the United States District Court for the District of Massachusetts, each allegedly
on behalf of a class of purchasers of our Common Stock, and each alleging violations of Section 10(b) and 20(a) of the Securities Exchange Act of 1934 and Rule 10b-5
promulgated thereunder. On October 3, 2003, the three actions were consolidated into a single action (the "Securities Action"). The Securities Action identifies a class period from
February 12, 2002 through December 4, 2002, alleges that we failed to disclose and misrepresented certain adverse facts and seeks unspecified monetary damages and costs and expenses,
including attorneys' fees. We intend to vigorously defend ourselves against these claims.

On
August 19, 2003, The Birch Pond Group, Inc., a subsidiary of The J. Jill Group, Inc., was served with a class action complaint filed in California state court
(Riverside) concerning alleged failure to allow 10 minute employee rest periods, failure to allow 30 minute meal periods and violation of California laws relating to uniforms and coerced patronage.
The named plaintiffs seek to represent a class consisting of current and former sales associates and assistant managers employed by us within the past four years in California. On September 17,
2003, we filed our answer to the complaint, denying the plaintiffs' claims and setting forth various affirmative defenses. We intend to vigorously defend ourselves against these claims.

25

---

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)                                                                                
|     |  | Material Contracts                                                                                                                                                                                                                                                       
|10.1 |  | Agreement of Sublease between the Company and Lumbermens Mutual Casualty Company, dated August 28, 2003.                                                                                                                                                                 
|     |  | Certifications                                                                                                                                                                                                                                                           
|31.1 |  | Certification of Principal Executive Officer of Periodic Report Pursuant to Rule 13a-14(a) or Rule 15d-14(a)                                                                                                                                                             
|31.2 |  | Certification of Principal Financial Officer of Periodic Report Pursuant to Rule 13a-14(a) or Rule 15d-14(a)                                                                                                                                                             
|32.1 |  | Certification by Chief Executive Officer and Chief Financial Officer of Periodic Report Pursuant to 18 U.S.C. Section 1350                                                                                                                                               



On July 24, 2003 we filed a report on Form 8-K to report the issuance of a press release commenting on our financial results for the
second quarter ended June 28, 2003.

On
September 18, 2003, we filed a report on Form 8-K to report the issuance of a press release commenting on our then current expectations for our financial
results for the fiscal quarter ended September 27, 2003.

26

---



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.
|------------------------ |  | -----------------------
|Dated: November 10, 2003 |  | By:                    
|Dated: November 10, 2003 |  | By:                    

27

---



THE J. JILL GROUP, INC.

FORM 10-Q

FOR THE QUARTER ENDED SEPTEMBER 27, 2003

EXHIBIT INDEX

|                   |  |                                                                                                                           
|------------------ |  | --------------------------------------------------------------------------------------------------------------------------
|Material Contracts
|10.1               |  | Agreement of Sublease between the Company and Lumbermens Mutual Casualty Company, dated August 28, 2003.                  
|Certifications    
|31.1               |  | Certification of Principal Executive Officer of Periodic Report Pursuant to Rule 13a-14(a) or Rule 15d-14(a)              
|31.2               |  | Certification of Principal Financial Officer of Periodic Report Pursuant to Rule 13a-14(a) or Rule 15d-14(a)              
|32.1               |  | Certification by Chief Executive Officer and Chief Financial Officer of Periodic Report Pursuant to 18 U.S.C. Section 1350

28

---