J CREW GROUP INC
10-K, 1998-05-04
BLANK CHECKS
Previous: FT 255, S-6/A, 1998-05-04
Next: CREW J OPERATING CORP, 10-K, 1998-05-04



<PAGE>
 
                       SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C.  20549
                                   __________
                                   FORM 10-K
                                        
                       FOR ANNUAL AND TRANSITION REPORTS
                    PURSUANT TO SECTIONS 13 OR 15(d) OF THE
                        SECURITIES EXCHANGE ACT OF 1934
                                        
(Mark One)
[X]    ANNUAL REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES
       EXCHANGE ACT OF 1934 [NO FEE REQUIRED, EFFECTIVE OCTOBER 7, 1996].

For the fiscal year ended  January 31, 1998

                                   OR

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

For the transition period from __________ to __________

                   COMMISSION FILE NUMBER     333-42427
                                              ---------

                              J. CREW GROUP, INC.
             (Exact name of registrant as specified in its charter)

                New York                        22-2894486
                --------                        ----------
(State or other jurisdiction of               (IRS Employer
incorporation or organization)             Identification No.)

                 770 BROADWAY, NEW YORK, NEW YORK        10003
             (Address of principal executive office)   (Zip Code)

      Registrant's telephone number, including area code:  (212) 209-2500

          Securities registered pursuant to Section 12(b) of the Act:

       Title of Each Class           Name of Each Exchange on Which Registered
       -------------------           -----------------------------------------
              NONE                                     NONE

          Securities registered pursuant to Section 12(g) of the Act:

                                      NONE

          Indicate by check mark whether registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.  Yes ______  No   X
                                                          -----

          Indicate by check mark if disclosure of delinquent filers pursuant to
Item 405 of Regulation S-K is not contained herein, and will not be contained,
to the best of registrant's knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this Form 10-K or any
amendment to this Form 10-K.  [_]

          The common stock of the registrant is not publicly traded.  Therefore,
the aggregate market value is not readily determinable.

          Indicate by check mark whether the registrant has filed all documents
and reports required to be filed by Section 12, 13 or 15(d) of the Securities
Exchange Act of 1934 subsequent to the distribution of securities under a plan
confirmed by a court.  Yes _____  No _____

 As of April 15, 1998, 60,745 shares of Common Stock, par value $.01 per share,
                               were outstanding.

                   DOCUMENTS INCORPORATED BY REFERENCE:  NONE
<PAGE>
 
     In connection with the Recapitalization (as defined below), J. Crew Group,
Inc., a New York corporation ("Holdings"), organized J. Crew Operating Corp., a
Delaware corporation ("Operating Corp"), and immediately prior to the
consummation of the Recapitalization, Holdings transferred substantially all of
its assets and liabilities to Operating Corp.  Holdings' current operations are,
and future operations are expected to be, limited to owning the stock of the
Operating Corp. Holdings and its subsidiaries are collectively referred to
herein as the "Company." References herein to fiscal years are to the fiscal
years of Holdings, which end on the Saturday closest to January 31 in the
following calendar year. Effective January 31, 1998, the Company changed its
fiscal year end from the Friday closest to January 31 to the Saturday closest to
January 31. Accordingly, fiscal years 1993, 1994, 1995, 1996 and 1997 ended on
January 28, 1994, February 3, 1995, February 2, 1996, January 31, 1997 and
January 31, 1998. All fiscal years for which financial information is included
had 52 weeks, except fiscal 1994 which had 53 weeks.

     Certain statements in this Annual Report under the captions "Business",
"Selected Financial Data", Management's Discussion and Analysis of Financial
Condition and Results of Operations", Financial Statements and Supplementary
Data" and elsewhere constitute "forward-looking statements" within the meaning
of the Private Securities Litigation Reform Act of 1995.  Such forward-looking
statements involve known and unknown risks, uncertainties and other important
factors that could cause the actual results, performance or achievements of the
Company, or industry results, to differ materially from any future results,
performances or achievements expressed or implied by such forward-looking
statements. The Company expressly disclaims any obligation or undertaking to
disseminate any updates or revisions to any forward-looking statement contained
herein to reflect any change in the Company's expectations with regard thereto
or any change in events, conditions or circumstances on which any such statement
is based.

                                     PART I

ITEM 1.  BUSINESS

GENERAL

     The Company is a leading mail order and store retailer of women's and men's
apparel, shoes and accessories operating primarily under the J. Crew(R) brand
name. The Company has built a strong and widely recognized brand name known for
its timeless styles at price points that the Company believes represent
exceptional product value. The J. Crew image has been built and reinforced over
its 14-year history through the circulation of more than one-half billion
catalogs that use magazine-quality photography to portray a classic American
perspective and aspirational lifestyle. Many of the original items introduced by
the Company in the early 1980s (such as the rollneck sweater, weathered chino,
barn jacket and pocket tee) were instrumental in establishing the J. Crew brand
and continue to be core product offerings. The Company has capitalized on the
strength of the J. Crew brand to provide customers with clothing to meet more of
their lifestyle needs, including casual, career and sport.

     The J. Crew merchandising strategy emphasizes timeless styles and a broad
assortment of high-quality products designed to provide customers with one-stop
shopping opportunities at attractive prices. J. Crew catalogs and retail stores
offer a full line of men's and women's basic durables (casual weekend wear),
sport, swimwear, accessories and shoes, as well as the more tailored men's
sportswear and women's "Classics" lines. Approximately 60% of the Company's J.
Crew brand sales are derived from its core offerings of durables and sport
clothing, the demand for which the Company believes is stable and resistant to
changing fashion trends. The Company believes that the J. Crew image and
merchandising strategy appeal to college-educated, professional and affluent
customers who, in the Company's experience, have demonstrated strong brand
loyalty and a tendency to make repeat purchases.

     J. Crew products are distributed exclusively through the Company's catalog
and store distribution channels. The Company currently circulates over 76
million J. Crew catalogs per annum and owns and operates 51 J. Crew retail
stores and 42 J. Crew factory outlets. In addition, J. Crew products are
distributed through 67 free-standing and shop-in-shop stores in Japan under a
licensing agreement with Itochu.

                                       1
<PAGE>
 
     In addition to the Company's J. Crew operations, the Company operates
Clifford & Wills ("C&W"), a mail order and factory store women's apparel
business that targets older, more conservative customers, and Popular Club Plan
("PCP"), a direct selling catalog merchandiser of consumer branded goods through
a "club" concept that provides credit sales to lower-income customers.

     The Company has five major operating divisions: J. Crew Mail Order, J. Crew
Retail, J. Crew Factory Outlets, PCP and C&W.  J. Crew Mail Order, J. Crew
Retail and J. Crew Factory Outlets each operate under the J. Crew brand name. In
1997, products sold under the J. Crew brand contributed $577.6 million in
revenues (including licensing revenues) or 69.3% of the Company's total
revenues. J. Crew brand revenues in 1997 were comprised primarily of $264.8
million (45.8%) from J. Crew Mail Order, $209.6 million (36.3%) from J. Crew
Retail and $100.3 million (17.4%) from J. Crew Factory Outlets. In fiscal 1997,
PCP and C&W contributed revenues of $184.4 million and $72.0 million,
respectively, representing approximately 22.1% and 8.6%, respectively, of the
Company's total revenues.

J. CREW BRAND

Merchandising and Design Strategy

     The J. Crew merchandising strategy focuses on creating and delivering a
broad assortment of high-quality products in timeless styles intended to provide
customers with one-stop shopping opportunities at attractive prices. Many of the
original items introduced by the Company in the early 1980s (such as the
rollneck sweater, weathered chino, barn jacket and pocket tee) were instrumental
in establishing the J. Crew brand, and continue to be core product offerings.
The Company has capitalized on the strength of the J. Crew brand image to
provide its customers with clothing to meet more of their lifestyle needs,
including casual, career and sport.

     Over time, the J. Crew merchandising strategy has evolved from providing
unisex products to creating full lines of men's and women's clothing, shoes and
accessories. This has had the effect of increasing overall J. Crew brand sales
volume, and significantly increasing revenues from sales of women's apparel as a
percentage of total J. Crew brand sales. The following table sets forth the J.
Crew merchandise mix as a percentage of total J. Crew Mail Order and Retail
revenues for the years 1993 through 1997. (J. Crew brand sales statistics
throughout this section exclude sales in J. Crew Factory Outlets.)

<TABLE>
<CAPTION>
                  FY 1993     FY 1994     FY 1995      FY 1996      FY 1997
                -----------  ----------  ----------  -----------  -----------
<S>                  <C>          <C>         <C>         <C>          <C>
Women's........      42%         47%         53%          56%          59%
Men's..........      58          53          47           44           41
                    ---         ---         ---          ---          ---
                    100%        100%        100%         100%         100%
                    ===         ===         ===          ===          ===
</TABLE>
                                        
     Every J. Crew product is designed by Emily Woods and her in-house design
staff of 15 designers to reflect a classic, clean aesthetic that is consistent
with the brand's American lifestyle image. Design teams are formed around J.
Crew product lines and categories to develop concepts, themes and products for
each of the Company's J. Crew businesses. Members of the J. Crew technical
design team develop construction and fit specifications for every product to
ensure quality workmanship and consistency across product lines. These teams
work in close collaboration with the merchandising and production staff in order
to gain market and other input. Product merchandisers provide designers with
market trend and other information at initial stages of the design process. J.
Crew designers and merchants source globally for fabrics, yarns and finishing
products to ensure quality and value, while manufacturing teams research and
develop key vendors worldwide to identify and maintain the essential
characteristics for every style.


J. Crew Mail Order

     Since its inception in 1983, J. Crew Mail Order has distinguished itself
from other catalog retailers by its award-winning catalog, which utilizes
magazine-quality "real moment" pictures to depict an aspirational lifestyle

                                       2
<PAGE>
 
image. During fiscal 1997, J. Crew Mail Order distributed 33 catalog editions
with a combined circulation of more than 76 million, generating $264.8 million
in revenues or 45.8% of the Company's total J. Crew brand revenues.

     Circulation Strategy

     J. Crew Mail Order's circulation strategy focuses on continually improving
the segmentation of customer files and the acquisition of additional customer
names. In 1997, approximately 60% of J. Crew Mail Order revenues were from
customers in the 12-month buyer file (buyers who have made a purchase from any
J. Crew catalog in the prior 12 months). Between 1993 and 1997 the J. Crew Mail
Order 12-month buyer file grew at a compound annual growth rate of 10%.

     Customer Segmentation.   In 1996, the Company began segmenting its customer
file and tailoring its catalog offerings to address the different product needs
of its customer segments. To increase core catalog productivity and improve the
effectiveness of marginal and prospecting circulation, each customer segment is
offered different catalog editions. The Company currently circulates Base,
Women's, Prospect and Sale catalogs to targeted customer segments, has recently
introduced a College catalog and intends to introduce a Swimwear catalog in
1998.

     Descriptions of the Company's current catalogs follow:

 .  Base Books.   These catalogs contain the entire mail order product offering
and are sent primarily to 12-month buyers.

 .  Women's Books.   Introduced in the spring of 1996, the Women's books feature
women's merchandise and are sent to buyers who purchase primarily women's
merchandise. These books represent an additional customer contact potentially
generating incremental revenue from women customers.

 .  Prospect Books.   Introduced in late 1995, these editions are abridged
versions of the Base Books and are sent to less active and prospective customers
in order to cost-effectively reactivate old customers and acquire new customers.

 .  Sale Books.   These catalogs contain overstock merchandise to be sold at
reduced prices without adversely affecting the J. Crew brand image.

     The following are descriptions of the recently introduced College book and
the Swimwear book planned for 1998:

 .  College Books.   College books present a merchandise mix (primarily men's and
women's Durables, Sport and Swimwear) that is most often purchased by and for
students. These catalogs consist of a new creative presentation involving a
lifestyle setting appealing to the youth market. The Company believes that these
new catalogs will also be effective as prospecting vehicles: the page counts are
relatively low (68 pages) and the product lines offered are of above average
productivity.

 .  Swimwear Books.   The Company plans to offer its full swimwear line together
with selected casual weekend clothing in a special catalog edition to be mailed
to its most productive women customers as well as to prospective customers. The
Company's analysis of buyer performance indicates that swimwear is the most
productive category for existing buyers and the product classification most
frequently purchased by first-time buyers.

     The Company believes that it circulates fewer and less-targeted catalog
editions than its competitors, and that segmentation will improve the
productivity (as measured by initial demand per page circulated) of its
circulation by: (i) increasing its offers to its most productive customers and
decreasing its offers to its less productive customers, and (ii) reducing both
the page count and number of mailings of its Base Books. For example, in 1996,
the Company introduced the Women's catalog which to date has achieved 20% higher
initial 

                                       3
<PAGE>
 
demand per page circulated than that of the Base Book. The overall effect of
increased segmentation is expected to be an increase in books circulated (and
customer contacts made) and a decrease in pages circulated. In 1997, total
circulation increased to approximately 77 million from approximately 76 million
in 1996, primarily as a result of the introduction of Prospect and Women's
catalogs, while pages circulated were approximately 9.8 billion in 1996 and
1997. From 1997 to 1998, the increased segmentation is expected to result in an
approximately 6% decrease in the number of catalogs circulated, and an
approximately 14% decrease in total pages circulated. Reductions in total pages
circulated should result in a decrease in paper and postage expenses and an
increase in productivity or sales per page circulated.

     Customer Acquisition and List Management.   J. Crew Mail Order's name
acquisition programs are designed to attract new customers in a cost-effective
manner. The Company acquires new names from various sources, including list
rentals, exchanges with other catalog and credit card companies, "friends' name"
card inserts and, recently, through J. Crew Retail stores which represent an
increasingly significant resource in prospecting for new names. Names and
addresses of 25% to 30% of the customers making credit card purchases at J. Crew
Retail stores are automatically captured at the point of sale. Customers are
also asked to fill out cards at the cash register when they make purchases. In
addition, the Company is exploring the feasibility of placing telephones in its
J. Crew Retail stores with direct access to the J. Crew Mail Order telemarketing
center to allow customers in the stores to order catalog-specific or out-of-
stock items.

     The Company believes that circulation planning based on more sophisticated
statistical circulation models will increase the effectiveness of catalog
mailings and maximize the productivity of its buyer file. As a result, the
Company is testing increasingly sophisticated statistical circulation planning
models to improve its ability to predict customer purchase behavior based on a
wide range of variables. The Company plans to use these analyses to enhance its
circulation efficiencies.

     Catalog Creation and Production

     The Company is distinguished from other catalog retailers by its award-
winning catalog, which utilizes magazine-quality "real moment" pictures to
depict an aspirational lifestyle image. All creative work on the catalogs is
coordinated by J. Crew personnel to maintain and reinforce the J. Crew brand
image. Photography is executed both on location and in studios, and creative
design and copy writing are executed on a desk-top publishing system. Digital
images are transmitted directly to outside printers, thereby reducing lead times
and improving reproduction quality. The Company believes that appropriate page
presentation of its merchandise stimulates demand and therefore places great
emphasis on page layout.

     J. Crew Mail Order does not have long-term contracts with paper mills and,
instead, purchases paper from paper mills at a two and one-half month specified
rate. Projected paper requirements are communicated on an annual basis to paper
mills to ensure the availability of an adequate supply. Management believes that
the Company's long-standing relationships with a number of the largest coated
paper mills in the United States allow it to purchase paper at favorable prices
commensurate with the Company's size and payment terms.

     Telemarketing and Customer Service

     J. Crew Mail Order's primary telemarketing and fulfillment facilities are
located in Lynchburg, Virginia. Telemarketing operations are open 24 hours a
day, seven days a week and handled over 7 million calls in fiscal 1997. Orders
for merchandise may be received by telephone, facsimile, mail and the Company's
website, although orders through the toll-free telephone service accounted for
90% of orders in fiscal 1997. The telemarketing center is staffed by a total of
900 full-time telemarketing associates, and up to 2,500 associates during peak
periods, who are trained to assist customers in determining the customer's
correct size and to describe merchandise fabric, texture and function. Each
telemarketing associate utilizes a terminal with access to an IBM mainframe
computer which houses complete and up-to-date product and order information. The
fulfillment operations are designed to process and ship customer orders in a
quick and cost-effective manner. Orders placed before 9:00 p.m. are shipped the
following day. Same-day shipping is available for orders placed before noon.
During non-peak periods, approximately 11,000 packages are shipped daily, and
during peak periods, 25,000 daily.

                                       4
<PAGE>
 
J. Crew Retail

     An important aspect of the Company's business strategy is an expansion
program designed to reach new and existing customers through the opening of J.
Crew Retail stores. In addition to generating sales of J. Crew products, J. Crew
Retail stores help set and reinforce the J. Crew brand image. The stores are
designed in-house and fixtured to create a distinctive J. Crew environment and
store associates are trained to maintain high standards of visual presentation
and customer service. The result is a complete statement of J. Crew's timeless
American style, classic design and attractive product value. During fiscal 1997,
J. Crew Retail generated revenues of $209.6 million, representing 36.3% of the
Company's total J. Crew brand revenues.

     The Company believes that J. Crew Retail derives significant benefits from
the concurrent operation of J. Crew Mail Order. The broad circulation of J. Crew
catalogs performs an advertising function, enhancing the visibility and exposure
of the brand, aiding the expansion of the retail concept and increasing the
profitability of the stores.

     J. Crew Retail maintains a uniform appearance throughout its store base, in
terms of merchandise display and location on the selling floor. Store managers
receive detailed store plans that dictate fixture and merchandise placement to
ensure uniform execution of the merchandising strategy at the store level.
Standardization of store design and merchandise presentation also maximizes
usage and productivity of selling space and lowers the cost of store furnishings
allowing J. Crew Retail to cost-effectively open new stores and refurbish
existing ones.

     Store Economics

     The Company believes that its J. Crew Retail stores are among the most
productive in its industry segment. All of the Company's J. Crew Retail stores
are profitable and have generated positive store contribution within the first
12 months of opening. J. Crew Retail stores that were open during all of fiscal
1997 averaged $4.5 million per store in sales, produced sales per gross square
foot of approximately $518 and generated store contribution margins of
approximately 23.4%. The Company believes that these results compare favorably
to the average among retailers that the Company believes to be its primary
competitors. J. Crew Retail stores have an average size of 8,400 gross square
feet. The Company's historical average cost for leasehold improvements,
furniture and fixtures for new stores was approximately $950,000 per store,
after giving effect to construction allowances. The Company anticipates that the
cost of these improvements will increase as it targets more urban, high-traffic
areas for its stores. Average pre-opening costs per store, which are expensed as
incurred, were $87,000. In addition, working capital requirements, consisting
almost entirely of inventory purchases, averaged approximately $550,000 per
store.

     Current Stores

     As of January 31, 1998 J. Crew Retail operated 51 retail stores nationwide,
having expanded from 18 stores in 1993. The Company intends to open 12 to 15
stores in fiscal 1998. The stores are located in upscale shopping malls and in
retail areas within major metropolitan markets that have an established higher-
end retail business.

                                       5
<PAGE>
 
     The table below highlights certain information regarding J. Crew Retail
stores opened through fiscal 1997.

<TABLE>
<CAPTION>
                                                                                    AVERAGE
                                    STORES      STORES                            ------------
                                  ----------  ----------                TOTAL     STORE TOTAL
                    STORES OPEN     OPENED      CLOSED    STORES AT   ----------  ------------
                    ------------  ----------  ----------  ----------    SQUARE       SQUARE
                    AT BEGINNING    DURING      DURING      END OF    ----------  ------------
                    ------------  ----------  ----------  ----------   FOOTAGE     FOOTAGE AT
                     OF FISCAL      FISCAL      FISCAL      FISCAL    ----------  ------------
                        YEAR         YEAR        YEAR        YEAR      (000'S)    END OF YEAR
                    ------------  ----------  ----------  ----------  ----------  ------------
<S>                 <C>           <C>         <C>         <C>         <C>         <C>
1993..............       18           10          --          28         226          8,071
1994..............       28            1          --          29         235          8,103
1995..............       29            2          --          31         266          8,581
1996..............       31            8          --          39         338          8,667
1997..............       39           12          --          51         428          8,392
</TABLE>

     New Store Expansion

     J. Crew Retail plans to increase the number of stores in operation by 12 to
20 stores annually, resulting in approximately 100 stores in operation by the
end of fiscal 2000. The retail expansion plan will initially focus on markets in
which J. Crew Mail Order has been successful and, more generally, in areas
within major metropolitan markets with affluent and well educated populations.
The Company will continue to cluster stores in markets which provide the
greatest sales potential, such as New York, New Jersey, Massachusetts,
California and Florida. Historically, new stores have cost the Company an
average of $1.5 million in building and working capital expenditures and have
experienced a pay-back period of approximately 20 months. The Company believes,
with a base of 51 stores, its markets are underpenetrated relative to its
competitors and enough suitable locations exist nationwide to accommodate its
expansion plan.

J. Crew Factory Outlets

     The Company extends its reach to additional consumer groups through its 42
J. Crew Factory Outlets. Offering J. Crew products at an average of 30% below
full retail prices, J. Crew Factory Outlets target value-oriented consumers. The
factory outlet stores also serve to liquidate excess, irregular or out-of-season
J. Crew products outside of the Company's two primary distribution channels.
During fiscal 1997, J. Crew Factory Outlets generated revenues of $100.3
million, representing 17.4% of the Company's total J. Crew brand revenues.

     J. Crew Factory Outlets offer selections of J. Crew menswear and
womenswear. Ranging in size from 3,800 to 10,000 square feet with an average of
6,500 square feet, the stores are generally located in major outlet centers in
25 states across the United States. The Company believes that the outlet stores,
which are designed in-house, maintain fixturing, visual presentation and service
standards superior to those typically associated with outlet stores.

POPULAR CLUB PLAN

     PCP is a direct selling catalog business offering a broad range of
department store merchandise on proprietary, in-house credit plans to the lower
and lower-middle income market. PCP markets its catalog products primarily in
eleven states in the northeastern United States. PCP offers two distinct product
categories: Home Store (53% of 1997 sales) and Ready-to-Wear (47% of 1997
sales). Home Store products include textiles, home furnishings, housewares and
electronics. Ready-to-Wear includes men's and women's sportswear, coats,
lingerie, juniors, accessories, jewelry, shoes, children's wear, infants,
special size and swimwear. During fiscal 1997, Popular Club Plan's annual
circulation of 7 million catalogs generated revenues of $184.4 million,
representing 22.1% of total Company revenues.

     PCP markets products through an extensive network of over 100,000 local
independent sales representatives ("Secretaries"), using a unique combination of
mail order and direct selling methods. In contrast to a retail store sales
associate, a Secretary is a lead shopper who solicits his or her own circle of
friends, relatives, and co-workers to shop from the catalog. Secretaries are
compensated through commission reward credits which can be redeemed for free
merchandise. This provides them with both a sales and collection incentive. All
Secretary 

                                       6
<PAGE>
 
applicants are screened and scored with proprietary behavior models in
conjunction with national credit bureau information. Only 60% of applicants are
set up as new accounts.

     PCP offers customers a 22-week payment plan and a 44-week payment plan for
payment of merchandise ordered from PCP. Sales through these proprietary credit
products accounted for 96.8% of PCP revenues in 1997. PCP performs ongoing
credit analysis on each Secretary and his or her club. Although Secretaries do
not guarantee payment of members they recruit, reward credits of club
Secretaries may be withheld to offset poor credit performance. PCP monitors
collections through its approximately 70-person credit and collection
department. While the primary dunning process is done through club Secretaries,
if an individual is delinquent more than ten weeks, credit collectors will also
take on the responsibility of contacting the customer directly. Over the last
five years, PCP's annual credit losses have averaged approximately 4% of net
credit sales.

CLIFFORD & WILLS

     C&W is a direct mail order and factory store business which offers a broad
range of women's updated apparel covering career to casual as well as
accessories and shoes. The typical customer is a 36 to 55 year old upper-
moderate to better-priced women's apparel customer, parallel to that of a full-
price department store.

     The brand is positioned to offer bridge level clothing at prices which are
20% to 30% below the prices offered in better departments of department stores,
thereby satisfying the target customer's desire for updated apparel at a
compelling price advantage. The Company also operates nine C&W outlet stores in
Pennsylvania, Florida, Wisconsin, Indiana, Texas, Georgia and Connecticut.
During 1997, C&W had revenues of $72.0 million representing 8.6% of total
Company revenues.

SOURCING, PRODUCTION AND QUALITY

     The Company maintains separate merchandising, design, manufacturing and
quality assurance teams for the production of J. Crew and C&W merchandise. The
Company's products are designed exclusively by in-house design and product
development teams which support each line and class of product. These teams
provide individual attention and expertise to every style, ensuring that these
styles fit the respective J. Crew and C&W brand images. PCP primarily purchases
merchandise from manufacturers and distributors.

     The Company's merchandise is produced for the Company by a variety of
manufacturers, both domestically and outside the United States. The Company does
not own or operate any manufacturing facilities, instead contracting with third
party vendors for the production of its products. Manufacturing teams research
and develop products and source from vendors across 38 countries to identify and
maintain essential quality and value for every product. In 1997, approximately
60% of the Company's J. Crew brand products were sourced in the Far East, 20%
were sourced domestically and 20% were from Europe and other regions. PCP and
C&W source the majority of their products through domestic vendors. Rarely does
the Company represent the majority of any one vendor's business and no one
vendor supplies more than 10% of the Company's merchandise.

     The Company employs independent buying agents to conduct in-line and final
quality inspections at each manufacturing site. Random inspections of all
incoming J. Crew and C&W merchandise at the Lynchburg and Asheville distribution
facilities further assure that the Company's products are of a consistently high
quality. PCP primarily sells consumer goods which have been subjected to the
manufacturer's own quality control processes prior to receipt by PCP.

     Due to the high concentration of foreign suppliers of J. Crew brand
merchandise, the Company estimates 10-month lead times for its products.
Currently, the Company must make commitments on its piece goods eight to nine
months prior to the issuance of the respective catalog and must decide on SKU
color buys within six months of issuance. The Company is working to establish,
either through the use of more domestic vendors or through strategic
partnerships, a core group of long-term suppliers that provide quicker response
times. The Company believes that the implementation of shorter lead times will
improve fill rates, reduce the overall complexity in 

                                       7
<PAGE>
 
inventory management and improve its ability to more accurately forecast demand,
all of which should provide substantial savings to the Company.

DISTRIBUTION

     The Company operates three main telemarketing and distribution facilities
for its operations. Order fulfillment for J. Crew Mail Order and C&W takes place
at the 406,500 square foot telemarketing and distribution center located in
Lynchburg, Virginia. The Lynchburg facility processes approximately 3.8 million
orders per year and employs approximately 1,800 full- and part-time employees
during its peak season.

     The 192,500 square foot telemarketing and distribution facility in
Asheville, North Carolina was recently converted into the main distribution
center to service the retail and outlet store operations and also houses a J.
Crew Mail Order telemarketing center. This facility employs approximately 700
full- and part-time employees during its non-peak season and an additional 1,100
employees during the peak holiday season. PCP conducts its fulfillment
operations from a 369,000 square foot distribution facility located in Edison,
New Jersey. The Edison facility employs approximately 300 and 600 full- and
part-time employees during the non-peak and peak seasons, respectively.

     Each fulfillment center is designed to process and ship customer orders in
a quick and cost-efficient manner. Same-day shipping is available for orders
placed before noon; and orders placed before 9:00 p.m. are shipped the following
day. The Company ships merchandise via the UPS, the United States Postal Service
and FedEx. To enhance efficiency, each facility is fully equipped with a highly
advanced telephone system, an automated warehouse locator system and an
inventory bar coding system.

MANAGEMENT INFORMATION SYSTEMS

     The Company's management information systems are designed to provide, among
other things, comprehensive order processing, production, accounting and
management information for the marketing, manufacturing, importing and
distribution functions of the Company's business. The Company has installed
sophisticated point-of-sale registers in its J. Crew Retail and Factory Outlet
stores that enable it to track inventory from store receipt to final sale on a
real-time basis. The Company believes its merchandising and financial system,
coupled with its point-of-sale registers and software programs, allow for rapid
stock replenishment, concise merchandise planning and real-time inventory
accounting practices. J. Crew Mail Order and C&W share the same management
information system and each of the Company's business units has its own
information system that is customized to the needs of that particular business.

     The Company's telephone and telemarketing systems, warehouse package
sorting systems, automated warehouse locators and inventory bar coding systems
utilize advanced technology. These systems have provided the Company with a
number of benefits in the form of enhanced customer service, improved
operational efficiency and increased management control and reporting. The
Company's IBM 3990 system stores data, such as customer list segmentation and
analyses of market trends, and rapidly transfers the information throughout the
Company. In addition, the Company's real-time inventory computer systems provide
inventory management on a per SKU basis and allow for a more efficient
fulfillment process. J. Crew's management information systems also produce daily
and weekly sales and performance reports.

TRADEMARKS AND INTERNATIONAL LICENSING

     J. Crew International, Inc., an indirect subsidiary of Holdings, currently
owns all of the trademarks for the J. Crew name that the Company holds in the
United States and internationally, as well as its international licensing
contracts with third parties. Trademarks related to the J. Crew name are
registered in the United States Patent and Trademark Office.

     The Company derives revenues from the international licensing of its
trademarks in the J. Crew name and the know-how it has developed. The Company
has entered into a licensing agreement with Itochu in Japan which 

                                       8
<PAGE>
 
gives the Company the right to receive payments of percentage royalty fees in
exchange for the exclusive right to use the Company's trademarks in Japan. In
1997, licensee sales at retail stores in Japan were approximately $95 million
through 67 free-standing and shop-in-shop stores. Under the license agreement
the Company retains a high degree of control over the manufacture, design,
marketing and sale of merchandise under the J. Crew trademarks. This agreement
expires in January, 2003.

     The Company believes there is significant growth potential in international
markets as the Company can leverage off its base in Japan into other key Asian
markets. The Company is in the process of exploring licensing agreements
covering Hong Kong, China, Singapore, Thailand and Malaysia. In 1997, licensing
revenues totaled $2.9 million.

EMPLOYEES

     The Company focuses significant resources on the selection and training of
sales associates in both its mail order, retail and factory operations. Sales
associates are required to be familiar with the full range of merchandise of the
business in which they are working and have the ability to assist customers with
merchandise selection. Both retail and factory store management are compensated
in a combination of annual salary plus performance-based bonuses. Retail,
telemarketing and factory associates are compensated on an hourly basis and may
earn team-based performance incentives.

     At January 31, 1998, the Company had approximately 6,200 associates, of
whom approximately 4,200 were full-time associates and 2,000 were part-time
associates.  In addition, approximately 3,000 associates are hired on a seasonal
basis to meet demand during the peak holiday buying season. None of the
associates employed by J. Crew Mail Order, J. Crew Retail, J. Crew Factory
Outlets or C&W are represented by a union. Approximately 240 warehouse employees
at PCP are represented by the Teamsters under a collective bargaining agreement
which expires in June 1999. The Company believes that its relationship with its
associates is good.

COMPETITION

     All aspects of the Company's businesses are highly competitive. The Company
competes primarily with other catalog operations, specialty brand retailers,
department stores, and mass merchandisers engaged in the retail sale of men's
and women's apparel, accessories, footwear and general merchandise. The Company
believes that the principal bases upon which it competes are quality, design,
efficient service, selection and price.

THE RECAPITALIZATION

     On October 17, 1997, the recapitalization of Holdings (the
"Recapitalization") was consummated pursuant to a Recapitalization Agreement,
dated as of July 22, 1997, as amended as of October 17, 1997 (the
"Recapitalization Agreement"), among Holdings, its shareholders and TPG Partners
II, L.P. ("TPG"). Pursuant to the Recapitalization Agreement, Holdings purchased
from its shareholders all outstanding shares of Holdings' capital stock, other
than shares having an implied value of $11.1 million, almost all of which
continues to be held by Emily Woods, and which represented approximately 14.8%
of the outstanding shares of common stock, par value $.01 per share, of Holdings
("Common Stock") immediately following the transaction.

     In connection with the Recapitalization, Holdings organized Operating Corp
and immediately prior to the consummation of the Recapitalization, Holdings
transferred substantially all of its assets and liabilities to Operating Corp.
Holdings' current operations are, and future operations are expected to continue
to be, limited to owning the stock of Operating Corp.  Operating Corp repaid
substantially all of the Company's funded debt obligations existing immediately
before the consummation of the Recapitalization.

     Cash funding requirements for the Recapitalization (which was consummated
on October 17, 1997) totalled $559.7 million (including $99.0 million in
seasonal borrowings) and were satisfied through the purchase by TPG, certain of
its affiliates and other investors of an aggregate $188.9 million in Holdings'
equity securities together with an aggregate $330.9 million in borrowings and
$40.0 million in proceeds from the securitization of certain of the Company's
accounts receivable, as follows: (i) the purchase by TPG, certain of its
affiliates and other 

                                       9
<PAGE>
 
investors of shares of Common Stock (representing 85.2% of the outstanding
shares) for $63.9 million; (ii) the purchase by TPG, certain of its affiliates
and other investors of $125.0 million in liquidation value of preferred stock
issued by Holdings (the "Preferred Stock"); (iii) gross proceeds of $75.3
million from the issuance and sale by Holdings of the 13-1/8% senior discount
debentures due 2008 (the "Senior Discount Debentures"); (iv) $150.0 million from
the gross proceeds of the offering by Operating Corp of the 10 3/8% Senior
Subordinated Notes due 2007 (the "Senior Subordinated Notes"); (v) $40.0 million
in proceeds from the securitization of certain of the Company's accounts
receivable (the "Securitization"); (vi) $70.0 million of borrowings under a
senior secured term loan facility among Operating Corp, Holdings and the
financial institutions parties thereto (the "Term Loan Facility"); and (vii)
$35.6 million of borrowings under a senior secured revolving credit facility
among Operating Corp, Holdings and the financial institutions parties thereto
(the "Revolving Credit Facility" and, together with the Term Loan Facility, the
"Bank Facilities"). See Item 7. "Management's Discussion and Analysis of
Financial Condition and Results of Operations--Liquidity and Capital Resources."

ITEM 2.  PROPERTIES

     The Company is headquartered in New York City, although PCP maintains a
separate main office in Garfield, New Jersey. Both the New York City
headquarters offices and PCP's Garfield office are leased from third parties.
The Company owns two telemarketing and distribution facilities: a 
406,500-square-foot telemarketing and distribution center for J. Crew and C&W 
mail order operations in Lynchburg, Virginia and a 192,500-square-foot
distribution center in Asheville, North Carolina servicing the J. Crew Retail
and J. Crew and C&W outlet store operations. The Company also leases from a
third party a 369,000-square-foot distribution facility located in Edison, New
Jersey dedicated to PCP's fulfillment operations.

     As of January 31, 1998, the Company operated 102 retail and factory outlet
stores. All of the retail and factory outlet stores are leased from third
parties, and the leases in most cases have terms of 10 to 12 years, not
including renewal options.  As a general matter, the leases contain standard
provisions concerning the payment of rent, events of default and the rights and
obligations of each party. Rent due under the leases is comprised of annual base
rent plus a contingent rent payment based on the store's sales in excess of a
specified threshold. Substantially all the leases are guaranteed by Holdings.

     The table below sets forth the number of stores by state operated by the
Company in the United States as of January 31, 1998:

<TABLE>
<CAPTION>
                                                                  TOTAL
                                                                ----------
                                     RETAIL        OUTLET         NUMBER
                                    ---------  ---------------  ----------
                                     STORES       STORES(1)     OF STORES
                                    ---------  ---------------  ----------
<S>                                 <C>        <C>              <C>
Alabama...........................      --             1             1
Arizona...........................       1            --             1
California........................       8             3            11
Colorado..........................       1             2             3
Connecticut.......................       3             2             5
Delaware..........................      --             1             1
Florida...........................       3             5             8
Georgia...........................       1             3             4
Illinois..........................       4            --             4
Indiana...........................       1             3             4
Kansas............................      --             1             1
Maine.............................      --             2             2
Maryland..........................       1            --             1
Massachusetts.....................       5             1             6
Michigan..........................       1             1             2
Minnesota.........................       1            --             1
</TABLE> 

                                       10
<PAGE>
 
<TABLE> 
<CAPTION> 
<S>                                     <C>           <C>           <C> 
Missouri..........................       1             1             2
New Hampshire.....................      --             2             2
New Jersey........................       2             1             3
New Mexico........................       1            --             1
New York..........................       4             4             8
North Carolina....................       2            --             2
Ohio..............................       2            --             2
Oregon............................       1            --             1
Pennsylvania......................       2             5             7
South Carolina....................      --             1             1
Tennessee.........................      --             1             1
Texas.............................       3             5             8
Utah..............................      --             1             1
Vermont...........................      --             1             1
Virginia..........................       1             1             2
Washington........................       1             1             2
Wisconsin.........................      --             2             2
District of Columbia..............       1            --             1
                                        --            --           ---
 
     Total........................      51            51           102
                                        ==            ==           ===
</TABLE>
- -----------------------------
(1) Includes nine C&W outlet stores.


ITEM 3.  LEGAL PROCEEDINGS

     The Company is a defendant in several lawsuits arising in the ordinary
course of business.  Although the amount of any liability that could arise with
respect to any such lawsuit cannot be accurately predicted, in the opinion of
management, the resolution of these matters is not expected to have a material
adverse effect on the financial position or results of operations of the
Company.

     A 1992 Supreme Court decision confirmed that the Commerce Clause of the
United States Constitution prevents a state from requiring the collection of its
use tax by a mail order company unless the company has a physical presence in
the state.  However, there continues to be some uncertainty in this area due to
inconsistent application of the Supreme Court decision by state and federal
courts.  The Company attempts to conduct its operations in compliance with its
interpretation of the applicable legal standard, but there can be no assurance
that this compliance will not be challenged.  From time to time, various states
have sought to require companies to begin collection of use taxes and/or pay
taxes from previous sales.  The Company has not received assessments from any
state in which it is not currently collecting sales taxes since the 1992 Supreme
Court decision.

     The Supreme Court decision also established that Congress has the power to
enact legislation that would permit states to require collection of use taxes by
mail order companies.  Congress has from time to time considered proposals for
such legislation.  The Company anticipates that any legislative change, if
adopted, would be applied only on a prospective basis.

                                       11
<PAGE>
 
ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     On December 29, 1997, a Special Meeting of Shareholders of Holdings (the
"Special Meeting") was held to consider (i) the approval and adoption of the J.
Crew Group, Inc. 1997 Stock Option Plan (the "Stock Option Plan") and (ii) the
approval and ratification of the grant under the Stock Option Plan to Emily
Woods of options to purchase, in the aggregate, 2,461 shares of Common Stock.
Of the 37,003,717 shares of Common Stock represented at the Special Meeting, all
of such shares were voted in favor of each of the matters submitted to the
shareholders. No shares of Common Stock were voted against, were withheld or
abstained as to either of such matters.

                                       12
<PAGE>
 
                                    PART II

ITEM 5.  MARKET FOR THE REGISTRANT'S COMMON EQUITY SECURITIES AND RELATED
         STOCKHOLDER MATTERS

     There is no established public market for any class of Holdings capital
stock.  As of April 15, 1998, there were 32 shareholders of record of the Common
Stock.  See "Item 12.  Security Ownership of Certain Beneficial Owners and
Management" for a discussion of the ownership of Holdings.

     Holdings has not paid cash dividends on its Common Stock and does not
anticipate paying any such dividends in the foreseeable future.

     Each of the Bank Facilities and the indenture relating to the Senior
Discount Debentures (the "Holdings Indenture") prohibits the payment of
dividends by Holdings on shares of Common Stock (other than dividends payable
solely in shares of capital stock of Holdings).  Additionally, because Holdings
is a holding company, its ability to pay dividends is dependent upon the receipt
of dividends from its direct and indirect subsidiaries. Each of the Bank
Facilities, the Holdings Indenture and the indenture relating to the Senior
Subordinated Notes contains covenants which impose substantial restrictions on
Operating Corp's ability to make dividends or distributions to Holdings.

     In connection with the Recapitalization, on October 17, 1997, Holdings sold
to TPG, certain of its affiliates and other investors (i) approximately 47,000
shares of Common Stock (representing 85.2% of the then outstanding shares) for
$63.9 million, (ii) 92,500 shares of Series A Preferred Stock, par value $0.01
per share, of Holdings ("Series A Preferred Stock") for $92.5 million and (iii)
32,500 shares of Series B Preferred Stock, par value $0.01 per share, of
Holdings ("Series B Preferred Stock") for $32.5 million.  Holdings sold the
Common Stock, the Series A Preferred Stock and the Series B Preferred Stock
described in the foregoing sentence in transactions which did not involve any
public offering in reliance upon Section 4(2) of the Securities Act of 1933, as
amended.

                                       13
<PAGE>
 
ITEM 6.  SELECTED FINANCIAL DATA

     The following table sets forth selected consolidated historical financial,
operating, other and balance sheet data of Holdings. The selected income
statement data and balance sheet data for each of the four fiscal years ended
January 31, 1997 are derived from the Consolidated Financial Statements of
Holdings, which have been audited by Deloitte & Touche LLP, independent
auditors. The selected income statement data and balance sheet data for the
fiscal year ended January 31, 1998 are derived from the Consolidated Financial
Statements of Holdings, which have been audited by KPMG Peat Marwick LLP,
independent auditors. The data presented below should be read in conjunction
with the Consolidated Financial Statements, including the related Notes thereto,
included herein, the other financial information included herein, and
"Management's Discussion and Analysis of Financial Condition and Results of
Operations."

<TABLE>
<CAPTION>
 
                                                                               FISCAL YEAR ENDED
                                                      ------------------------------------------------------------------
                                                      JANUARY 28,   FEBRUARY 3,   FEBRUARY 2,   JANUARY 31,   JANUARY 31,
                                                          1994          1995          1996          1997          1998
                                                      -----------   -----------   -----------   -----------   ----------
                                                              (dollars in thousands, except per square foot data)
<S>                                                   <C>           <C>           <C>           <C>           <C>
INCOME STATEMENT DATA:
Revenues............................................     $646,972      $737,725      $745,909      $808,843     $ 834,031
Cost of goods sold(a)...............................      354,889       394,073       399,668       428,719       465,168
                                                         --------      --------      --------      --------     ---------
   Gross profit.....................................      292,083       343,652       346,241       380,124       368,863
Selling, general and administrative expenses........      265,857       311,468       327,672       348,305       359,811
                                                         --------      --------      --------      --------     ---------
   Income from operations...........................       26,226        32,184        18,569        31,819         9,052
Interest expense-net................................        6,107         6,965         9,350        10,470        20,494
Expenses incurred-Recapitalization..................           --            --            --            --        20,707
Provision (benefit) for income taxes................        8,100        10,300         3,700         8,800        (5,262)
Extraordinary items and cumulative effect of
accounting changes..................................           --            --           931            --        (4,500)
                                                         --------      --------     ---------      --------     ---------
Net income (loss)...................................     $ 12,019      $ 14,919      $  6,450      $ 12,549     $ (31,387)
                                                         ========      ========      ========      ========     =========
 
BALANCE SHEET DATA (AT PERIOD END):
  Cash and cash equivalents.........................     $ 23,185      $ 18,255      $ 13,529      $  7,132     $  12,166
  Working capital...................................       91,339       104,455       132,256       132,222       142,677
  Total assets......................................      287,233       324,795       355,249       410,821       421,878
  Total debt and redeemable preferred stock.........       61,803        69,566        87,329        87,092       428,457
  Stockholders' equity (deficit)....................       66,221        82,041        89,633       102,006      (201,642)
 
OPERATING DATA:
Revenues:
  J. Crew mail order................................     $199,954      $247,272      $274,653      $289,772     $ 264,853
  J. Crew retail....................................      108,650       135,726       134,959       167,957       209,559
  J. Crew factory...................................       49,253        62,626        79,203        94,579       100,285
  J. Crew licensing.................................        1,900         3,269         3,975         3,817         2,897
                                                         --------      --------      --------      --------     ---------
  Total J. Crew brand...............................      359,757       448,893       492,790       556,125       577,594
  Other divisions(b)................................      287,215       288,832       253,119       252,718       256,437
                                                         --------      --------      --------      --------     ---------
    Total...........................................     $646,972      $737,725      $745,909      $808,843     $ 834,031
                                                         ========      ========      ========      ========     =========
 
  J. Crew Mail Order:
   Number of catalogs circulated (in thousands).....       62,547        61,187        67,519        76,087        76,994
   Number of pages circulated (in millions).........        6,965         8,277        10,198         9,827         9,830
 
  J. Crew Retail:
   Sales per gross square foot......................     $    559      $    594      $    533      $    551     $     518
   Store contribution margin........................           18.7%         22.7%         25.5%         25.4%         23.4%
   Number of stores open at end of period...........           28            29            31            39            51
   Comparable store sales change(c).................           (8.0)%         6.9%         (6.0)%         4.5%         (6.6)%
</TABLE>

                                       14
<PAGE>
 
<TABLE>
<CAPTION>
 
                                                                             FISCAL YEAR ENDED
                                                      --------------------------------------------------------------
                                                      JANUARY 28,  FEBRUARY 3,  FEBRUARY 2,  JANUARY 31,  JANUARY 31,
                                                         1994         1995         1996         1997         1998
                                                      ----------   ----------   ----------   ----------   ----------
                                                            (dollars in thousands, except per square foot data)
<S>                                                   <C>          <C>          <C>          <C>          <C>
  Depreciation and amortization.....................      $ 6,786      $ 8,110      $10,272      $10,541      $15,255
  Net capital expenditures(d)
   New store openings...............................        2,789        2,804        6,009       10,894       19,802
   Other............................................        8,297       10,663        8,631       11,587       11,565
                                                          -------      -------      -------      -------      -------
   Total net capital expenditures...................       11,086       13,467       14,640       22,481       31,367
</TABLE>

(a)  Includes buying and occupancy costs.
(b)  Includes revenues from the Company's PCP and C&W divisions and finance
     charge income from PCP installment sales.
(c)  Comparable store sales includes stores that have been opened for a full
     twelve month period.
(d)  Capital expenditures are net of proceeds from construction allowances.

ITEM 7.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND 
           RESULTS OF OPERATIONS

     This discussion summarizes the significant factors affecting the
consolidated operating results, financial condition and liquidity of the Company
during the three-year period ended January 31, 1998. This discussion should be
read in conjunction with the audited consolidated financial statements of the
Company for the three-year period ended January 31, 1998 and notes thereto
included elsewhere in this Annual Report on Form 10-K.

RESULTS OF OPERATIONS

     Consolidated statements of operations presented as a percentage of revenues
are as follows:

<TABLE>
<CAPTION>
                                                                                             FISCAL YEAR ENDED
                                                                                   ------------------------------------
                                                                                   JANUARY 31   January 31   FEBRUARY 2
                                                                                      1998         1997         1996
                                                                                   ----------   ----------   ----------
<S>                                                                                <C>          <C>          <C>
Revenues.........................................................................       100.0%       100.0%       100.0%
Cost of goods sold, including buying and occupancy costs.........................        55.8         53.0         53.6
                                                                                        -----        -----        -----
Gross profit.....................................................................        44.2         47.0         46.4
Selling, general and administrative expenses.....................................        43.1         43.1         43.9
                                                                                        -----        -----        -----
Income from operations...........................................................         1.1          3.9          2.5
Interest expense, net............................................................        (2.5)        (1.3)        (1.3)
Expenses incurred-recapitalization...............................................        (2.5)          --           --
                                                                                        -----        -----        -----
(Loss)/income before income taxes, extraordinary items and cumulative effect of
 accounting changes..............................................................        (3.9)         2.6          1.2
Benefit/(provision) for income taxes.............................................         0.6         (1.0)         (.5)
                                                                                        -----        -----        -----
(Loss)/income before extraordinary items and cumulative effect of accounting
 changes.........................................................................        (3.3)%        1.6%         0.7%
                                                                                        =====        =====        =====
</TABLE>

Fiscal 1997 Compared to Fiscal 1996

     Revenues

     Revenues increased 3.1% to $834.0 million in the fiscal year ended January
31, 1998 from $808.8 million in the fiscal year ended January 31, 1997, as a
result of increased revenues of J. Crew Retail stores. The increased revenues of
J. Crew Retail stores were offset by a decrease in J. Crew Mail Order revenues.
J. Crew Retail revenues increased by 24.8% to $209.6 million in the fiscal year
ended January 31, 1998 from $168.0 million in the fiscal year ended January 31,
1997. The increase in J. Crew Retail store revenues was the result of the
opening of 12 new stores in fiscal 1997, which offset a decline of 6.6% in
comparable store sales.

                                       15
<PAGE>
 
     J. Crew Mail Order revenues decreased by 8.6% to $264.8 million in the
fiscal year ended January 31, 1998 from $289.8 million in the fiscal year ended
January 31, 1997.  The percentage of the Company's total revenues derived from
J. Crew Mail Order decreased to 31.8% in the fiscal year ended January 31, 1998
from 35.8% in the fiscal year ended January 31, 1997.  The decrease in J. Crew
Mail Order revenues was primarily due to weak performance in menswear sales and
unseasonably warm weather on the east coast during the fall season.  The UPS
strike also contributed to the decrease in J. Crew Mail Order revenues.  Gross
sales were down 19% from July 18, 1997 to the end of the UPS strike on August
23, 1997 compared to the same period in the prior year. The number of catalogs
mailed was approximately 77 million in fiscal 1997 compared to 76 million in
fiscal 1996.

     J. Crew Retail revenues increased by 24.8% to $209.6 million in the fiscal
year ended January 31, 1998 from $168.0 million in the fiscal year ended January
31, 1997.  The percentage of the Company's total revenue derived from its J.
Crew Retail stores increased to 25.1% in the fiscal year ended January 31, 1998
from 20.8% in the fiscal year ended January 31, 1997.  The increase in J. Crew
Retail revenues is the result of opening 12 new stores in the fiscal year ended
January 31, 1998.  Comparable stores sales decreased 6.6% as the result of the
opening of new stores in proximity to existing store locations, weak performance
in menswear sales and unseasonably warm weather in the second half of the year
which contributed to a decrease in the sales of fall and winter clothing.

     J. Crew Factory Outlet revenues increased by 6.1% to $100.3 million in the
fiscal year ended January 31, 1998 from $94.5 million in the fiscal year ended
January 31, 1997.  The percentage of the Company's total revenue derived from J.
Crew Factory Outlet remained at approximately 12%.  J. Crew Factory stores
comparable store sales increased by 2.0% in the fiscal year ended January 31,
1998.  The comparable store sales increase was principally due to the overall
improvement in store merchandising under the direction of a new factory outlet
merchandising vice president.  J. Crew Factory Outlet opened three new stores
and closed one store in fiscal 1997.

     PCP revenues increased by 3.8% to $184.4 million in the fiscal year ended
January 31, 1998 compared to $177.7 million in the fiscal year ended January 31,
1997.  The percentage of the Company's total revenues derived from PCP remained
at approximately 22.0%.  The number of catalogs mailed remained at the same
approximate level of 7 million and the number of selling agents remained
unchanged at approximately 106,000 during fiscal 1997 and 1996. The increase in
sales in fiscal 1997 over fiscal 1996 was attributable to better performance in
ready-to-wear apparel and specifically in new branded merchandise.

     C&W revenues decreased 4.0% to $72.0 million in the fiscal year ended
January 31, 1998 from $75.0 million in the fiscal year ended January 31, 1997.
The percentage of the Company's revenue derived from C&W decreased to 8.6% in
the fiscal year ended January 31, 1998 from 9.3% in the fiscal year ended
January 31, 1997.  The number of catalogs mailed increased to approximately 40
million in the fiscal year ended January 31, 1998 from approximately 38 million
in the fiscal year ended January 31, 1997.  The decrease in sales was the result
of the effect of the UPS strike, the unseasonably warm weather in the second
half of the fiscal year effecting the sales of fall and winter clothing and a
lower response from the Company's sale catalogs compared to the prior year.

     Gross Profit

     Gross profit as a percentage of revenues was 44.2% for the fiscal year
ended January 31, 1998 compared to 47.0% in the fiscal year ended January 31,
1997.  Half of the decrease in gross profit was primarily the result of
significant promotional discounting in the November and December Holiday
catalogs in J. Crew Mail Order and the other half of the decrease was the result
of an increase in J. Crew Retail buying and occupancy costs, reflecting the
higher costs associated with opening new stores in urban areas such as New York
City.

     Selling, General and Administrative Expenses

     Selling, general and administrative expenses as a percentage of revenues
was 43.1% in the fiscal year ended January 31, 1998 and the fiscal year ended
January 31, 1997. As a percentage of revenues general and administrative
expenses increased by 1.2%, primarily as a result of a higher expense ratio due
to the decrease in J. Crew Mail Order revenues and the decline in comparable
store sales in J. Crew Retail. Catalog circulation costs (consisting primarily
of paper, postage and printing) expenses decreased by 1.2% primarily as a result
of decreased paper costs. Absolute dollar amounts of selling, general and
administrative expenses increased to $359.8 million in fiscal 1997 from $348.3
million in fiscal 1996, primarily reflecting volume related costs.

                                       16
<PAGE>
 
     Interest Expense

     Interest expense increased to $20.5 million or 2.5% of revenues in the
fiscal year ended January 31, 1998 from $10.5 million or 1.3% of revenues in the
fiscal year ended January 31, 1997.  This increase in interest expense was due
to the issuance by Holdings of the Senior Discount Debentures of $75.3 million
which contributed approximately $2.9 million in increased interest, the issuance
by Operating Corp of the Senior Subordinated Notes of $150 million which
contributed approximately $4.6 million in increased interest and the Term Loan
Facility of $70 million which contributed approximately $1.8 million in
increased interest. These borrowings were required to fund the Recapitalization.
The increase was partially offset by a decrease in the interest expense related
to the $85.0 million of senior indebtedness which was retired in October 1997.
Borrowings under the Revolving Credit Facility required to fund inventories and
capital expenditures contributed $1.9 million in increased interest.


     Recapitalization Expenses

     The recapitalization expenses of $20.7 million consisted of management
bonuses of $12.2 million, a financial advisory fee paid to TPG of $5.6 million,
legal and accounting fees of $1.4 million, a consulting fee of $1.0 million and
other expenses of $0.5 million. The Company's results of operations were
negatively impacted by these recapitalization expenses. The loss before income
taxes and extraordinary item of $32.1 million for the fiscal year ended January
31, 1998 includes the $20.7 million of non-recurring recapitalization expenses,
the majority of which were paid before January 31, 1998.

Fiscal 1996 Compared to Fiscal 1995

     Revenues

     Revenues increased 8.4% to $808.8 million in fiscal 1996 from $745.9
million in fiscal 1995, as the result of increased sales of J. Crew brand
merchandise. J. Crew brand revenues increased 12.8% to $556.1 million in fiscal
1996 from $492.8 million in fiscal 1995. Other divisions contributed $252.7
million in revenues in fiscal 1996 as compared to $253.1 million in fiscal 1995.

     J. Crew Mail Order revenues increased 5.5% to $289.8 million in fiscal 1996
from $274.6 million in fiscal 1995. The percentage of the Company's total
revenues derived from J. Crew Mail Order decreased to 35.8% in fiscal 1996 from
36.8% in fiscal 1995. The increase in J. Crew Mail Order revenues principally
resulted from the introduction of the Women's Book and the related increase in
overall J. Crew catalog circulation to approximately 76 million in 1996 from
approximately 68 million in 1995.

     J. Crew Retail revenues increased by 24.4% to $168.0 million in fiscal 1996
from $135.0 million in fiscal 1995. The percentage of the Company's total
revenues derived from its J. Crew Retail stores increased to 20.8% in 1996 from
18.1% in 1995. The increase in revenues was principally the result of the
opening of eight new stores and a 4.5% increase in comparable store sales in
fiscal 1996. The increase in comparable store sales was principally due to
strong performance in the J. Crew womenswear lines, including Durables, Classics
and Collection.

     J. Crew Factory Outlet revenues increased by 19.3% to $94.5 million in
fiscal 1996 from $79.2 million in fiscal 1995. The percentage of the Company's
total revenues derived from its J. Crew Factory Outlet stores increased to 11.7%
in fiscal 1996 from 10.6% in fiscal 1995. The increase in J. Crew Factory Outlet
revenues was the result of a 7.0% increase in comparable store sales and sales
of the 12 new stores opened in fiscal 1995 that were opened for a full fiscal
year in 1996. During fiscal 1996, J. Crew Factory Outlets opened three stores
and closed four stores. Similar to J. Crew Retail, the increase in comparable
store sales for J. Crew Factory Outlets was principally due to strong
performance in the J. Crew womenswear lines.

     PCP revenues decreased by 2.4% to $177.7 million in fiscal 1996 from $182.1
million in fiscal 1995. The percentage of the Company's total revenues derived
from PCP decreased to 22.0% in fiscal 1996 from 24.4% in fiscal 1995. The
decrease in revenues primarily resulted from competitive discounting in the
northeastern market which was partially offset by revenues from the introduction
of brand-name apparel. During fiscal 1996, the number

                                       17
<PAGE>
 
of catalogs mailed remained flat at approximately seven million and the number
of selling agents remained unchanged at approximately 106,000.

     C&W revenues increased by 5.6% to $75.0 million in fiscal 1996 from $71.0
million in fiscal 1995. The percentage of the Company's revenues derived from
C&W decreased slightly to 9.3% in fiscal 1996 from 9.5% in fiscal 1995. The
increase in C&W revenues during fiscal 1996 reflected: (i) the return to its
original merchandising strategy of providing conservative career-oriented
clothing, and (ii) the introduction of a value pricing strategy. In addition,
the Company reduced the catalog circulation of C&W in fiscal 1996 to 38 million
from 40 million in fiscal 1995.

     Gross Profit

     Gross profit increased to 47.0% of revenues in 1996 as compared to 46.4% of
revenues in 1995. This increase primarily resulted from an increase in
merchandise margins in J. Crew Mail Order.

     Selling, General and Administrative Expenses

     Selling, general and administrative expenses decreased to 43.1% of revenues
in fiscal 1996 from 43.9% of revenues in 1995. The decline in selling, general
and administrative expenses as a percentage of revenues principally reflects a
decrease in catalog circulation costs (consisting primarily of paper, postage
and printing). These costs declined to 15.9% of revenues in fiscal 1996 from
16.9% of revenues in fiscal 1995, principally as a result of a decrease in paper
costs to 3.2% of revenues in fiscal 1996 from 3.9% of revenues in fiscal 1995,
and a decrease in number of pages circulated by J. Crew Mail Order from 10.2
billion in fiscal 1995 to 9.8 billion in fiscal 1996 as a result of the J. Crew
Mail Order customer segmentation strategy. Circulation at C&W also decreased.
This decrease was partially offset by an increase in general and administrative
expenses related to payroll for new J. Crew retail stores opened during the
period. Absolute dollar amounts of selling, general and administrative expenses
increased to $348.3 million in fiscal 1996 from $327.7 million in fiscal 1995,
primarily reflecting volume related costs.

     Interest Expense

     Interest expense increased to $10.5 million or 1.3% of revenues in fiscal
1996 from $9.4 million or 1.3% of revenues in fiscal 1995.  This increase was
due primarily to higher average borrowings under the revolving credit agreement
then in effect.

LIQUIDITY AND CAPITAL RESOURCES

Historical

     The Company's primary cash needs have been for opening new stores,
warehouse expansion and working capital. The Company's sources of liquidity have
been cash flow from operations, proceeds from the private placement of long-term
debt and borrowings under a revolving credit facility.

     In April 1997, the Company entered into a bank credit facility (the
"Retired Bank Credit Facility") with a group of twelve banks with Morgan
Guaranty Trust Company of New York as agent. The Retired Bank Credit Facility
provided for commitments in an aggregate amount of up to $200.0 million of which
up to $120.0 million was available for direct borrowings. The Retired Bank
Credit Facility replaced the Company's previous revolving credit agreement which
provided for commitments in an aggregate amount of up to $125.0 million, of
which up to $75.0 million was available for direct borrowings. Borrowings under
the Retired Bank Credit Facility were unsecured and bore interest, at the
Company's option, at the base rate (defined as the higher of the bank's prime
rate or the Federal Funds rate plus 0.5%) or the London Interbank Offering Rate
("LIBOR") plus 0.625%. The Retired Bank Credit Facility was to expire on April
17, 2000. There were no borrowings outstanding under the Company's revolving
credit agreements at January 31, 1997 and February 2, 1996. Average borrowings
under the Company's revolving credit agreements were $25.5 million and $31.2
million for the years ended on February 2, 1996 and 

                                       18
<PAGE>
 
January 31, 1997, respectively. Outstanding letters of credit issued to
facilitate international merchandise purchases were $25.9 million and $37.8
million on February 2, 1996 and January 31, 1997, respectively.

     Borrowings under the Retired Bank Credit Facility on October 17, 1997,
prior to the Recapitalization, were $99.0 million. Average borrowings under the
credit agreement were $68.8 million for the period ended on October 17, 1997.

     In June 1995, the Company issued $85.0 million of the senior notes (the
"Retired Senior Notes") to institutional investors in a private placement. At
October 17, 1997, the Retired Senior Notes were retired by the Company at a cost
of $93.1 million that included accrued interest on the Retired Senior Notes and
a make-whole premium.

     Net cash provided by (used in) operating activities was $16.5 million and
($7.8) million for fiscal years 1996 and 1995.  The improvement in cash flow
from operations in 1996 was primarily attributable to the increase in net income
and the timing of income tax payments/refunds for fiscal years 1996 and 1995.

     Net capital expenditures totaled $22.5 million and $14.6 million in fiscal
years 1996 and 1995. Capital expenditures included the opening of eight J. Crew
Retail stores and three J. Crew Factory Outlet stores in fiscal 1996, two J.
Crew Retail stores and 12 J. Crew Factory Outlet stores in fiscal 1995.

     Net cash provided by (used in) financing activities totaled ($0.4) million
and $17.8 million in fiscal years 1996 and 1995.  In fiscal 1995, the Company
borrowed $85.0 million in private placement debt of which $67.0 million was used
to repay then outstanding long-term debt.

After the Recapitalization

     Since consummating the Recapitalization, the Company's primary sources of
liquidity have been cash flow from operations and borrowings under the Revolving
Credit Facility. The Company's primary uses of cash have been debt service
requirements, capital expenditures and working capital. The Company expects that
ongoing requirements for debt service, capital expenditures and working capital
will be funded from operating cash flow and borrowings under the Revolving
Credit Facility.

     The Company has incurred substantial indebtedness in connection with the
Recapitalization.  After giving effect to the Recapitalization and application
of the proceeds of the Senior Discount Debentures, the issuance by Holdings of
shares of the Preferred Stock, the issuance by Holdings of shares of Common
Stock and the distribution by Operating Corp to Holdings of the net proceeds of
the issuance of the Senior Subordinated Notes, the Securitization of certain
receivables and borrowings under the Bank Facilities (less the repayment of the
Retired Bank Credit Facility, the Retired Senior Notes and other indebtedness
and transaction expenses), the Company had $298.2 million of indebtedness
outstanding and $201.7 million of stockholders' deficit, in each case as of
January 31, 1998.  The Company's significant debt service obligations following
the Recapitalization could, under certain circumstances, have material
consequences to security holders of the Company.

     Concurrent with the Recapitalization, Operating Corp issued the Senior
Subordinated Notes for $150.0 million in gross proceeds, entered into the Term
Loan Facility and the Revolving Credit Facility and consummated the
Securitization. The Term Loan Facility is a single tranche term loan in the
aggregate principal amount of $70.0 million. The Revolving Credit Facility
provides revolving loans in an aggregate amount of up to $200.0 million. Upon
closing of the Recapitalization, Operating Corp borrowed the full amount
available under the Term Loan Facility and approximately $35.6 million under the
Revolving Credit Facility. Borrowings under the Revolving Credit Facility were
used to partially refinance seasonal borrowings outstanding under the Retired
Bank Credit Facility. The amount remaining available under the Revolving Credit
Facility is available to fund the working capital requirements of Operating
Corp.  The Securitization generated approximately $40 million in proceeds.
Proceeds to Operating Corp from the issuance of the Senior Subordinated Notes,
the Securitization and from initial borrowings under the Bank Facilities, less
the repayment of the Retired Bank Credit Facility, the Retired Senior Notes and
other indebtedness and transaction expenses, were distributed to Holdings to
finance the Recapitalization 

                                       19
<PAGE>
 
and the fees and expenses in connection therewith (the "Operating Corp
Distribution"). To provide additional financing to fund the Recapitalization,
Holdings raised $264.2 million through (i) the sale to TPG Partners, its
affiliates and other investors of 46,853 shares of Common Stock (representing
85.2% of the outstanding shares) for $63.9 million, (ii) gross proceeds of $75.3
million from the issuance of the Senior Discount Debentures and (iii) the
issuance of $125.0 million in liquidation value of the Preferred Stock.

     The proceeds of the Senior Subordinated Notes, the Securitization, the
Senior Discount Debentures, the Preferred Stock, the purchase of Common Stock by
TPG, its affiliates and other investors and the initial borrowings under the
Bank Facilities were used to repurchase from the former shareholders of Holdings
of all outstanding shares of Holdings' capital stock (other than shares of
Common Stock having an implied value of $11.1 million, almost all of which
continues to be held by Emily Woods, and which represented approximately 14.8%
of the shares of Common Stock immediately following the transaction), to
refinance outstanding indebtedness of Holdings and to pay fees and expenses
incurred in connection with the Recapitalization.

     Borrowings under the Bank Facilities bear interest at a rate per annum
equal (at Operating Corp's option) to a margin over either a base rate or LIBOR.
The Bank Facilities will mature on October 17, 2003.  Operating Corp's
obligations under the Bank Facilities are guaranteed by each of Operating Corp's
direct and indirect subsidiaries. The Bank Facilities and the guarantees thereof
are secured by substantially all assets of Holdings and its direct and indirect
subsidiaries (other than any receivables subsidiary) and a pledge of the capital
stock of Operating Corp and all direct and indirect subsidiaries of Holdings,
subject to certain limitations with respect to foreign subsidiaries. The Bank
Facilities contain customary covenants and events of default, including
substantial restrictions on Operating Corp's ability to make dividends or
distributions to Holdings.

     Simultaneously with the consummation of the Recapitalization, the Company
entered into an agreement with certain financial institutions to establish a
revolving securitization facility in which the initial transaction was the
securitization of approximately $40 million of PCP consumer loan installment
receivables. The Securitization involved the transfer of receivables to a trust
in exchange for cash and subordinated interests in the pool of receivables, and
the subsequent sale by the trust of certificates of beneficial interest to third
party investors. Although the Company remains obligated to repurchase
receivables in the event of return of the related merchandise and under certain
other limited circumstances, the Company has no obligation to reimburse the
trust or the purchasers of beneficial interests for credit losses. The trust is
held by PCP Receivables Corp. ("Receivables Sub"), a special-purpose, bankruptcy
remote subsidiary ("SPV") established by PCP.  At January 31, 1998, the SPV had
net assets of approximately $16.8 million. The SPV is not a guarantor of the
Senior Subordinated Notes or the Bank Facilities. The initial securitization and
subsequent sales of accounts receivable were accounted for as a sale of
receivables, and resulted in a gain of approximately $1.5 million for the period
ended January 31, 1998.

     The Senior Subordinated Notes are guaranteed by each subsidiary of
Operating Corp (other than Receivables Sub) but are not guaranteed by Holdings.
The Senior Subordinated Notes mature in 2007. Interest on the Senior
Subordinated Notes is payable semi-annually in cash. The Senior Subordinated
Notes contain customary covenants and events of default, including covenants
that limit the ability of Operating Corp and its subsidiaries to incur debt, pay
dividends and make certain investments.

     The Preferred Stock bears cumulative dividends at the rate of 14.50% per
annum (payable quarterly) for all periods ending on or prior to October 17, 2009
and 16.50% per annum thereafter. Dividends compound to the extent not paid in
cash. Subject to restrictions imposed by the Senior Subordinated Notes, the Bank
Facilities, the Senior Discount Debentures and other documents relating to the
Company's indebtedness, Holdings may redeem the Preferred Stock at any time, at
the then-applicable redemption price and, in certain circumstances (including
the occurrence of a change of control of Holdings), may be required to
repurchase shares of Preferred Stock at liquidation value plus accumulated and
unpaid dividends to the date of repurchase.

     The Senior Discount Debentures mature on October 15, 2008. Cash interest
does not accrue on the Senior Discount Debentures prior to October 15, 2002.
Thereafter, interest on the Senior Discount Debentures will be payable
semiannually in cash.

                                       20
<PAGE>
 
     There were no borrowings outstanding under the Revolving Credit Facility at
January 31, 1998.  Average borrowings under the Revolving Credit Facility were
$19.5 million from October 17, 1997 through January 31, 1998 and letters of
credit outstanding as of January 31, 1998 were $20.1 million.

     In the fiscal year ended January 31, 1998, net cash used in operating
activities was $7.4 million compared to $16.5 million net cash provided in the
fiscal year ended January 31, 1997. This increase in the net cash used resulted
primarily from the net loss of $31.4 million and a decrease in accounts payable
of $37.7 million, which were partially offset by proceeds from the sale of
accounts receivable of $46.0 million.

     The capital expenditures, net of construction allowances, during fiscal
1997 were $31.4 million, primarily to fund the opening of 12 retail stores and
the relocation of the Company's headquarters office in New York City. Capital
expenditures are expected to be $40 million in fiscal 1998, primarily for 15 J.
Crew Retail stores, and will be funded from internally generated cash flows and
by borrowing from available financing sources.

     Management believes that cash flow from operations and availability under
the Revolving Credit Facility will provide adequate funds for the Company's
working capital needs, planned capital expenditures and debt service obligations
through fiscal 1998. The Company's ability to fund its operations and make
planned capital expenditures, to make scheduled debt payments, to refinance
indebtedness and to remain in compliance with all of the financial covenants
under its debt agreements depends on its future operating performance and cash
flow, which in turn, are subject to prevailing economic conditions and to
financial, business and other factors, some of which are beyond its control.

THE YEAR 2000 ISSUE

     The effect of Year 2000 issues on the Company's operations are being
addressed by the Company's Information Technology Department.  A plan has been
developed which identifies the systems and related programs which must be
upgraded and a timetable has been established for the completion of these
upgrades.

     This plan contemplates the use of internal programming resources, outside
consulting services, system upgrades from existing vendors and the replacement
of existing packages with packages that are Year 2000 compliant.  The designed
plan estimates that the Company will be in compliance with Year 2000 issues by
the Fall of 1999.

     The estimated cost of the Year 2000 upgrade is not expected to be material
to the Company.

RECENT ACCOUNTING PRONOUNCEMENTS

     In June 1997, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards (SFAS) No. 131, Disclosures about Segments of an
Enterprise and Related Information, which will be effective for financial
statements beginning after December 15, 1997. SFAS No. 131 redefines how
operating segments are determined and requires expanded quantitative and
qualitative disclosures relating to a company's operating segments. 

IMPACT OF INFLATION

     The Company's results of operations and financial condition are presented
based upon historical cost. While it is difficult to accurately measure the
impact of inflation due to the imprecise nature of the estimates required, the
Company believes that the effects of inflation, if any, on its results of
operations and financial condition have been minor. However, there can be no
assurance that during a period of significant inflation, the Company's results
of operations would not be adversely affected.

                                       21
<PAGE>
 
SEASONALITY

     The Company's retail and mail order businesses experience two distinct
selling seasons, spring and fall. The spring season is comprised of the first
and second quarters, and the fall season is comprised of the third and fourth
quarters. J. Crew Retail stores, J. Crew Factory Outlet stores, C&W Factory
stores and PCP are stronger in the third and fourth quarters and the J. Crew and
C&W Mail Order businesses are strongest in the fourth quarter. In addition, the
Company's working capital requirements fluctuate throughout the year, increasing
substantially in September and October in anticipation of the holiday season
inventory requirements. The Company funds its working capital requirements
primarily through a revolving credit facility, which historically has been paid
down in full at the end of the Company's fiscal year.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     The Company's principal market risk relates to interest rate sensitivity
which is the risk that future changes in interest rates will reduce net income
or the net assets of the Company. The Company's variable rate debt consists of
borrowings under the Revolving Credit Facility and the $70 million Term Loan
Facility. In order to manage this interest rate risk, the Company entered into
an interest rate swap agreement in October 1997 for $70 million notional
principal amount. This agreement which has a term of three years, converts the
interest rate on $70 million of debt to a fixed rate of 6.23%. If this
interest rate swap agreement was settled on January 31, 1998, the Company would
be required to pay an additioinal $935,000.

     The Company enters into letters of credit to facilitate the international 
purchase of merchandise. The letters of credit are primarily denominated in U.S.
dollars. Outstanding letters of credit at January 31, 1998 were approximately
$20.1 million.

     Furthermore, the Company has a licensing agreement in Japan which provides 
for a royalty payment based on sales of J. Crew merchandise as denominated in 
yen. The Company has from time to time entered into forward foreign exchange 
contracts to minimize this risk. At January 31, 1998, there were no forward 
foreign exchange contracts outstanding. A 10% change in the dollar-yen exchange 
rate would have an effect on net income of approximately $200,000, which amount 
is not material.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

         The Financial Statements are set forth herein commencing on page F-1 of
         this Report.

ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
         FINANCIAL DISCLOSURES

         Not applicable.

                                       22
<PAGE>
 
                                    PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

DIRECTORS AND EXECUTIVE OFFICERS

     The following table sets forth the name, age and position of individuals
who are serving as directors of Holdings and executive officers of the Company.
Each director of Holdings will hold office until the next annual meeting of
shareholders or until his or her successor has been elected and qualified.
Officers of Holdings are elected by the Boards of Directors and serve at the
discretion of such Board.

<TABLE>
<CAPTION>
NAME                              Age             Position
- ----                              ---             --------
<S>                               <C>           <C>
Emily Woods..................      37            Director; Chairman of the Board--J. Crew
                                                 Group, Inc. and J. Crew Operating Corp;
                                                 President--J. Crew Inc.
Howard Socol.................      52            Chief Executive Officer--J. Crew Group, Inc.
                                                 and J. Crew Operating Corp.
Barry Erdos..................      54            Chief Operating Officer--J. Crew Operating
                                                 Corp.
David Bonderman..............      54            Director--J. Crew Group, Inc.
Richard W. Boyce.............      43            Director--J. Crew Group, Inc.
James G. Coulter.............      38            Director--J. Crew Group, Inc.
Matthew E. Rubel.............      39            President--Popular Club Plan, Inc.
Trudy Sullivan...............      46            President--C&W Outlet, Inc. and Clifford & 
                                                 Wills, Inc.
Nicholas Lamberti............      55            Vice President--Corporate Controller--J.
                                                 Crew Operating Corp. and J. Crew Group, Inc.
</TABLE>

EMILY WOODS
CHAIRMAN--J. CREW GROUP, INC. AND J. CREW OPERATING CORP.; PRESIDENT--J. CREW
     INC.
     Ms. Woods became Chairman of the Board of Directors of Holdings upon
consummation of the Recapitalization. Ms. Woods is also a director and Chairman 
of the Board of Operating Corp and the President of J. Crew Inc., a wholly owned
subsidiary of Operating Corp. Ms. Woods co-founded the J. Crew brand in 1983 and
is currently its designer. Ms. Woods has also served as Chief Executive Officer
and Vice-Chairman of Holdings and as Chief Executive Officer of Operating Corp.

HOWARD SOCOL
CHIEF EXECUTIVE OFFICER--J. CREW GROUP, INC. AND J. CREW OPERATING CORP.
     Mr. Socol became Chief Executive Officer of Holdings on February 24, 1998.
Mr. Socol is also currently the Chief Executive Officer of Operating Corp.
From 1969 to 1997 Mr. Socol served in various management positions at Burdine's,
a division of Federated Department Stores, Inc., becoming President in 1981 and
Chairman and Chief Executive Officer in 1984, a position he held until his
retirement in 1997.

BARRY ERDOS
CHIEF OPERATING OFFICER--J. CREW OPERATING CORP.
     Mr. Erdos became Chief Operating Officer of Operating Corp on April 17,
1998. From 1997 to 1998 Mr. Erdos was Executive Vice President - Chief Financial
Officer of Express, a division of The Limited, Inc., and from 1988 to 1997 Mr.
Erdos was employed in various executive positions at The Limited, Inc.,
including Executive Vice President, Henri Bendel, from 1988-1993, Vice
President, Corporate Controller, The Limited, Inc., from 1993-1995, and
Executive Vice President and Chief Financial Officer, Lane Bryant, from 1995-
1997.

DAVID BONDERMAN
DIRECTOR--J. CREW GROUP, INC.
     Mr. Bonderman became a director of Holdings upon consummation of the
Recapitalization. Mr. Bonderman is also currently serving as a director of
Operating Corp. Mr. Bonderman is a principal and founding partner of TPG. Prior
to forming TPG, Mr. Bonderman was Chief Operating Officer and Chief Investment
Officer 

                                       23
<PAGE>
 
of Keystone Inc. ("Keystone"), the private investment firm, from 1983 to August
1992. Mr. Bonderman serves on the Boards of Directors of Continental Airlines,
Inc., Bell & Howell Company, Virgin Entertainment, Beringer Wine Estates, Inc.,
Denbury Resources, Inc., Ducati Motor Holdings, S.p.A., Washington Mutual, Inc.,
Ryanair, Ltd., and Credicom Asia, N.V. Mr. Bonderman also serves in general
partner advisory board roles for Acadia Partners, L.P., Newbridge Investment
Partners, L.P., Newbridge Latin America, L.P. and Aqua International, L.P.

JAMES G. COULTER
DIRECTOR--J. CREW GROUP, INC.
     Mr. Coulter became a director of Holdings upon consummation of the
Recapitalization. Mr. Coulter is also currently serving as a director of
Operating Corp. Mr. Coulter is a principal and founding partner of TPG. Prior to
forming TPG, Mr. Coulter was a Vice President of Keystone from 1986 to 1992. Mr.
Coulter serves on the Boards of Directors of America West Airlines, Inc., Virgin
Entertainment, Beringer Wine Estates, Inc. and Paradyne Partners, L.P. and was
formerly on the Board of Directors of Allied Waste Industries Inc. and
Continental Airlines, Inc.

RICHARD W. BOYCE
DIRECTOR--J. CREW GROUP, INC.
     Mr. Boyce became a director of Holdings upon consummation of the
Recapitalization. Mr. Boyce is also currently serving as a director of Operating
Corp, C&W Outlet, Inc., Clifford & Wills, Inc., J. Crew Retail, J. Crew Factory
Outlet, J. Crew, Inc., J. Crew International, Inc., J. Crew Services, Inc. and
Popular Club Plan, Inc., each of which is a wholly owned subsidiary of Operating
Corp. Mr. Boyce is the President of CAF, Inc., a management consulting firm
which advises various companies controlled by TPG. Prior to founding CAF, Inc.
in 1997, Mr. Boyce served as Senior Vice President of Operations for Pepsi-Cola
North America ("PCNA") from 1996 to 1997, and Chief Financial Officer of PCNA
from 1994 to 1996. From 1992 to 1994, Mr. Boyce served as Senior Vice President-
Strategic Planning for PepsiCo. Prior to joining PepsiCo., Mr. Boyce was a
Director at the management consulting firm of Bain & Company where he was
employed from 1980 to 1992.

MATTHEW E. RUBEL
PRESIDENT--POPULAR CLUB PLAN, INC.
     Mr. Rubel joined the Company in September 1994 as the President of PCP.
Prior to joining the Company, Mr. Rubel served as the President, CEO, and a
member of the Board of Directors at Pepe Jeans USA in 1994, and from 1987 to
1993, he was the President of Specialty Division at Revlon, Inc. From 1984 to
1987, Mr. Rubel served as an Executive Vice President of Murjani International
and from 1980 to 1984, he was employed by Bonwit Teller.

NICHOLAS LAMBERTI
VICE PRESIDENT - CORPORATE CONTROLLER--J. CREW OPERATING CORP.
     Mr. Lamberti joined the Company in January 1991 as Vice President -
Corporate Controller.  Prior to joining the Company, Mr. Lamberti was with
Deloitte & Touche from 1966 to 1991.

                                       24
<PAGE>
 
ITEM 11.  EXECUTIVE COMPENSATION

     The following table sets forth compensation paid by the Company for fiscal
years 1995, 1996 and 1997 to each individual serving as its chief executive
officer during fiscal 1997 and to each of the four other most highly compensated
executive officers of the Company as of the end of fiscal 1997.

<TABLE>
<CAPTION>
                                                                                       LONG-TERM COMPENSATION
                                                                                   ------------------------------
 
                                                                                    OTHER ANNUAL       RESTRICTED      ALL OTHER
                                                  FISCAL      SALARY    BONUS           COMP.            STOCK           COMP.
NAME AND PRINCIPAL POSITIONS                       YEAR         ($)      ($)             ($)            AWARD(S)          ($)
- ------------------------------------------      --------     --------  -------     --------------      ----------      --------- 
<S>                                         <C>          <C>       <C>       <C>                  <C>            <C>
Arthur Cinader (1)........................         1997      480,668        --                 --             --             --   
Chief Executive Officer                            1996      307,692        --                 --             --             --   
                                                   1995      700,000   107,800                 --             --             --   

Emily Woods (2)...........................         1997      700,000        --                 --             --     10,000,000(3)
Chief Executive Officer                            1996      700,000        --                 --             --             --   
                                                   1995      700,000   188,700          1,079,713(4)  $1,139,000             --   

David DeMattei(5).........................         1997      521,623   200,000            397,000                                 
President, J. Crew Retail                          1996      475,771   100,000                 --             --             --   
                                                   1995      352,661   100,000                 --             --             --   

Matthew Rubel.............................         1997      465,787   130,800                 --             --        300,000(3) 
President, Popular Club Plan                       1996      422,418   150,000                 --             --             --   
                                                   1995      391,346    50,000                 --             --             --    

Michael P. McHugh(6)......................         1997      290,587    50,000                 --             --        300,000(3) 
VP, Finance                                        1996      252,555   100,000                 --             --             -- 
                                                   1995      203,846    30,000                 --             --             -- 

Trudy Sullivan............................         1997      300,000   207,000                 --             --         50,000(3) 
President, Clifford & Wills                        1996      300,000    10,000                 --             --             --
                                                   1995       28,846    50,000                 --             --             --
</TABLE>

- ----------------------
(1) Mr. Cinader was replaced as Chief Executive Officer on October 17, 1997.
(2) Ms. Woods became Chief Executive Officer on October 17, 1997.
(3) This amount was paid as a bonus in connection with the consummation of the
    Recapitalization.
(4) This amount was paid as reimbursement for income taxes incurred as a result
    of the grant of Common Stock.
(5) Mr. DeMattei resigned from the Company as of April 14, 1998.
(6) Mr. McHugh resigned from the Company as of April 7, 1998.

                                       25
<PAGE>
 
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------

                                               OPTION/SAR GRANTS IN LAST FISCAL YEAR

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

                                                          Individual Grants
 
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                      Percent Of Total      
                                               Number Of Securities     Options/SARs        
                                                   Underlying            Granted To         
                Name                               Option/SARs          Employees In     Exercise Of Base      Expiration      
                (a)                                Granted (#)           Fiscal Year       Price ($/Sh)           Date  
                                                      (b)                    (c)                (d)               (e)  
- ------------------------------------------------------------------------------------------------------------------------------   
<S>                                             <C>                     <C>              <C>                    <C> 
Arthur Cinader...............................           --                    --                    --                --         
                                             ---------------------------------------------------------------------------------   
Emily Woods..................................        1,641                  41.7%             1,363.64          10/17/08         
                                             ---------------------------------------------------------------------------------   
Emily Woods..................................          164                   4.2%             1,704.55          10/17/08         
                                             ---------------------------------------------------------------------------------   
Emily Woods..................................          164                   4.2%             2,130.69          10/17/08         
                                             ---------------------------------------------------------------------------------   
Emily Woods..................................          164                   4.2%             2,663.33          10/17/08         
                                             ---------------------------------------------------------------------------------   
Emily Woods..................................          164                   4.2%             3,329.19          10/17/08         
                                             ---------------------------------------------------------------------------------   
Emily Woods..................................          164                   4.2%             4,161.56          10/17/08         
                                             ---------------------------------------------------------------------------------   
David DeMattei...............................          626                  15.9%             1,363.64           1/31/09         
                                             ---------------------------------------------------------------------------------   
Matthew Rubel................................          188                   4.8%             1,363.64           1/31/09         
                                             ---------------------------------------------------------------------------------   
Michael P. McHugh............................           --                    --                    --                --         
                                             ---------------------------------------------------------------------------------   
Trudy Sullivan...............................           63                   1.6%             1,363.64           1/31/09     
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                   
                                                Potential Realizable Value At Assumed     
                                                        Annual Rates Of Stock             
                                                 Price Appreciation For Option Term                                               
                                             -------------------------------------------  
                Name                                5% ($)              10% ($)           
                (a)                                  (f)                  (g)             
- ---------------------------------------------------------------------------------------- 
<S>                                             <C>                     <C> 
Arthur Cinader...............................           --                   --
                                             -------------------------------------------  
Emily Woods..................................       857.59             2,173.29
                                             ------------------------------------------- 
Emily Woods..................................       516.68             1,832.38
                                             ------------------------------------------- 
Emily Woods..................................        90.54             1,406.24
                                             ------------------------------------------- 
Emily Woods..................................            0               873.60
                                             ------------------------------------------- 
Emily Woods..................................            0               207.74
                                             ------------------------------------------- 
Emily Woods..................................            0                    0
                                             ------------------------------------------- 
David DeMattei...............................       190.33             1,110.79
                                             ------------------------------------------- 
Matthew Rubel................................       190.33             1,110.79
                                             ------------------------------------------- 
Michael P. McHugh............................           --                   --
                                             ------------------------------------------- 
Trudy Sullivan...............................       190.33             1,110.79
- ---------------------------------------------------------------------------------------- 
</TABLE>


    AGGREGATED OPTION EXERCISES IN LAST FISCAL YEAR AND FY-END OPTION VALUES


                                                       Number of Securities
                                                      Underlying Unexercised
                                                   Options At Fiscal Year End(1)
                                                                (#)
Name                                                 Exercisable/Unexercisable
- ----                                                 -------------------------

Arthur Cinader                                                        --
Emily Woods..............................................        0/2,461  
David DeMattei...........................................     62.6/563.4  
Matthew Rubel............................................     18.8/169.2  
Michael McHugh...........................................             --  
Trudy Sullivan...........................................       6.3/56.7  

(1) Represents options granted pursuant to the J. Crew Group, Inc. Stock Option
    Plan with respect to shares of Common Stock. Although there is no
    established public market for shares of the Common Stock, the Company's
    management believes that all options granted under such plan were out-of-
    money as of the end of fiscal year 1997.

                                       26
<PAGE>
 
EMPLOYMENT AGREEMENTS AND OTHER COMPENSATION ARRANGEMENTS


     On October 17, 1997, Holdings and Operating Corp (the "Employers")  and Ms.
Woods entered into an employment agreement, which provides that, for a period of
five years commencing on the closing of the Recapitalization, she will serve as
Chairman of the Board of Directors of Holdings. The employment agreement 
provides for an annual base salary of $1.0 million, and provides an annual
target bonus of up to $1.0 million based on achievement of earnings objectives
to be determined each year. The employment agreement also provided for the grant
of 3,308 shares of Common Stock (the "Woods Restricted Shares"), of which 393
vested immediately upon the grant thereof, which occurred as of April 1, 1998.
Of the remaining Woods Restricted Shares, 972 shares will vest on each of the
third and fourth anniversaries of the Recapitalization and 971 shares will vest
on the fifth anniversary of the Recapitalization. In connection with the grant
of the Woods Restricted Shares, the Employers agreed to pay Ms. Woods an amount
equal to the federal, state and local income and payroll taxes incurred by Ms.
Woods in 1998 as a result of the grant of the Woods Restricted Shares and any
federal, state and local income and payroll taxes incurred as a result of such
payment. Ms. Woods is also entitled to various executive benefits and
perquisites under the employment agreement.

     In connection with the Recapitalization, Ms. Woods retained shares of
Common Stock representing approximately 14.8% of the total outstanding shares of
Common Stock determined immediately after the closing of the Recapitalization,
such retention effected using an implied purchase price for the retained shares
equal to the price that TPG paid for shares of Common Stock in connection with
the Recapitalization (the "TPG Price").  Ms. Woods also purchased approximately
$3.0 million of Preferred Stock issued in connection with the Recapitalization.

     Under the J. Crew Group Inc. Stock Option Plan (the "Option Plan"),
Holdings has granted Ms. Woods an option to purchase 1,641 shares of Common
Stock at an exercise price equal to the TPG Price, 20% of which shall become
exercisable following the end of each of fiscal years 1998 through 2002,
provided that the Company attains certain earnings targets; however, all
unvested options shall become exercisable (i) if Ms. Woods' employment is
terminated by Holdings without cause, by Ms. Woods for good reason or by reason
of death or disability, (ii) in the event of a change in control of Holdings, or
(iii) if Ms. Woods is still employed by Holdings, on the seventh anniversary of
the closing of the Recapitalization.

     Also under the Option Plan, Holdings has granted Ms. Woods the option to
purchase 820 shares of Common Stock.  Under this option, Ms. Woods has the right
to exercise 20% of the option after each of the first through the fifth
anniversaries of the grant date at an exercise price equal to 125%, 156.25%,
195.31%, 244.14% and 305.18% of the TPG Price, respectively.  The exercise of
this option may require Ms. Woods to purchase a proportional amount of Preferred
Stock issued in connection with the Recapitalization.  In addition, all options
shall become exercisable (i) if Ms. Woods' employment is terminated by Holdings
without cause, by Ms. Woods for good reason or by reason of her death or
disability or (ii) in the event of a change in control of Holdings.

     All options granted to Ms. Woods are generally governed by and subject to
the Option Plan described below.

     The shares of Common Stock acquired by Ms. Woods pursuant to the foregoing
are subject to a shareholders' agreement providing for certain transfer
restrictions, registration rights and customary tag-along and drag-along rights.

     On February 24, 1998, the Employers and Mr. Socol entered into an
employment agreement (the "Socol Employment Agreement"), which provides that,
for a period of four years commencing on February 24, 1998, he will serve as
Chief Executive Officer of Holdings and as Chief Executive Officer of Operating
Corp.  The Employers also agreed to cause Mr. Socol to be elected as a member of
the Board of Directors of Holdings.  The employment agreement provides for an
annual base salary of $1.0 million (subject to an increase to $1.2 million in
any fiscal year following a fiscal year in which the Company's EBITDA (as
defined) equals or exceeds $75 million), and provides an annual target bonus of
up to 100 percent of his annual base salary based on achievement of earnings
objectives to be determined each year provided that, with respect to fiscal year
1998, the bonus will be at least $500,000 regardless of whether the bonus
objectives are achieved.  The employment agreement also 

                                       27
<PAGE>
 
provided for the payment of a signing bonus of $1.5 million and the grant of
2,437 shares of Common Stock (the "Socol Restricted Shares"). The Socol
Restricted Shares were issued to Mr. Socol as of March 20, 1998 and twenty-five
percent of such Socol Restricted Shares will vest on each of the first through
fourth anniversaries of the execution of the Socol Employment Agreement. In
connection with the grant of the Socol Restricted Shares, if Mr. Socol makes an
election to include in gross income on the date of the grant the value of the
Socol Restricted Shares on such date pursuant to Section 83(b) of the Internal
Revenue Code of 1986, as amended, the Employers will pay Mr. Socol an amount
equal to the federal, state and local income and payroll taxes incurred by Mr.
Socol as a result of the grant of the Socol Restricted Shares and any federal,
state and local income and payroll taxes incurred as a result of such payment.
Mr. Socol is also entitled to various executive benefits and perquisites under
the employment agreement.

     Operating Corp has entered into an employment agreement with Mr. Rubel,
dated January 27, 1998.  The employment agreement provides that Mr. Rubel will
be employed as president of PCP with an annual salary of $475,000.  The
agreement also provides that Mr. Rubel is eligible for performance-based annual
bonus if certain performance objectives are satisfied. The agreement provides
Mr. Rubel with various executive benefits and perquisites.  In the event of a
sale of the common stock or assets of PCP while Mr. Rubel is employed, the
agreement provides Mr. Rubel with the opportunity to earn an additional bonus
based on the "gain" on the sale (as defined in the agreement).  Finally, the
agreement provides for continuation of salary and medical benefits for a period
of one year if Mr. Rubel's employment is terminated without cause (as defined in
the agreement) and otherwise will provide that Mr. Rubel's relationship with the
Operating Corp and Holdings is one of employment at will.  Mr. Rubel has also
received an option to purchase 188 shares of Common Stock granted pursuant to
the Option Plan.

1997 STOCK OPTION PLAN

     Holdings has adopted the Option Plan in order to promote the interests of
the Company and its shareholders by providing the Company's key employees and
consultants with an appropriate incentive to encourage them to continue in the
employ of the Company and to improve the growth and profitability of the
Company.  Under the Option Plan, the Board of Directors of Holdings has the
authority to administer the Option Plan and to grant options to purchase shares
of Common Stock to certain key employees and consultants of the Company. The
shareholders of Holdings have authorized up to an aggregate of 7,388 shares of
Common Stock for issuance of options under the Option Plan, of which the Board
of Directors of Holdings has reserved 4,744 shares for issuance under the Option
Plan.  As of April 15, 1998, the Board of Directors of Holdings has granted
options which are outstanding under the Option Plan to purchase an aggregate of
3,308 shares of Common Stock (including the 2,461 shares underlying the options
granted to Ms. Woods and the 188 shares underlying the option granted to Mr.
Rubel as described above).  The options granted under the Option Plan may be
subject to various vesting conditions, including, under some circumstances, the
achievement of certain performance objectives. All shares of Common Stock
acquired by key employees or consultants pursuant to the foregoing shall be
subject to a shareholders' agreement providing for certain transfer
restrictions, registration rights and customary tag-along and drag-along rights.

Director Compensation

     Holdings does not currently have any arrangement pursuant to which its 
directors are compensated for services provided as directors.


                                       28
<PAGE>
 
ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     The following table sets forth the information regarding the beneficial
ownership of the Common Stock as of April 15, 1998 for each person that is known
to Holdings to be the beneficial owner of 5% or more of the Common Stock.  The
holders listed have sole voting power and investment power over the shares held
by them, except as indicated by the notes following the table.

<TABLE>
<CAPTION>
                                              
                                              
     (a)                    (b)                             (c)                   (d)   
                      Name and Address             Amount and Nature of       Percent of
Title of Class      of Beneficial Owner          Beneficial Ownership (1)        Class   
- -----------------------------------------------------------------------------------------
<S>                <C>                             <C>                      <C>
Common Stock       TPG Partners II, L.P.           37,003.717 shares (2)          66.8%
                   201 Main Street, Suite 2420                          
                   Fort Worth, TX  76102                                

Common Stock       Emily Woods                      8,410.883 shares (3)          15.2%
                   J. Crew Group, Inc.
                   770 Broadway
                   New York, NY  10003
</TABLE>


(1)  As of April 15, 1998, there were 55,393 shares of Common Stock outstanding
     (excluding 5,352 shares of Common Stock which have not vested and are held
     in custody by the Company until the vesting thereof) and there were options
     to purchase 84.7 shares of Common Stock which were exercisable within 60
     days.
(2)  These shares of Common Stock are held by TPG Partners and the following
     affiliates of TPG Partners (collectively, "TPG"): TPG Parallel II L.P. and
     TPG Investors II, L.P.
(3)  Excludes 2,915 shares of Common Stock which have not vested and are held in
     custody by the Company until the vesting thereof.

                                       29
<PAGE>
 
     The following table sets forth the information regarding the beneficial
ownership of each class of equity securities of Holdings as of April 15, 1998
for (i) each director, (ii) each of the executive officers of Holdings
identified in the table set forth under Item 11. "Executive Compensation" and
(iii) all directors and all such executive officers of Holdings as a group.  The
holders listed have sole voting power and investment power over the shares held
by them, except as indicated by the notes following the table.

<TABLE>
<CAPTION>
(a)                                           (b)                                      (c)                  (d)
Title of Class                      Name of Beneficial Owner                   Amount and Nature of     Percent of
                                                                             Beneficial Ownership (1)      Class
- -----------------------------------------------------------------------------------------------------------------------
<S>                                  <C>                                    <C>                         <C>
Common Stock                         David Bonderman                          37,003.717 shares (2)           66.8%

Common Stock                         Richard W. Boyce                                      --                   -- 

Common Stock                         James G. Coulter                         37,003.717 shares (2)           66.8%

Common Stock                         Emily Woods                                8,410.883 shares              15.2%

Common Stock                         Matthew Rubel                              18.800 shares (3)              0.0%

Common Stock                         Trudy Sullivan                             6.300 shares (4)               0.0%

Common Stock                         All Directors and specified            45,438.700 shares (2) (5)         82.0%
                                     Officers as a Group

Series A Preferred Stock             Emily Woods                                2,978.505 shares              3.22%

Series A Preferred Stock             All Directors and Officers as a            2,978.505 shares              3.22%
                                     Group
</TABLE>


(1)  As of April 15, 1998, there were 55,393 shares of Common Stock outstanding
     (excluding 5,352 shares of Common Stock which have not vested and are held
     in custody by the Company until the vesting thereof) and there were options
     to purchase 84.7 shares of Common Stock which were exercisable within 60
     days. As of April 15, 1998, there were outstanding 92,500 shares of Series
     A Preferred Stock of Holdings and 32,500 shares of Series B Preferred Stock
     of Holdings.
(2)  Attributes ownership of the shares owned by TPG to Messrs. Bonderman
     and Coulter, who are partners of TPG.  Each of Messrs. Bonderman and
     Coulter disclaim beneficial ownership of the shares owned by TPG.
(3)  Includes 18.8 shares of Common Stock issuable upon exercise of options
     which were exercisable within 60 days.
(4)  Includes 6.3 shares of Common Stock issuable upon exercise of options which
     were exercisable within 60 days.
(5)  Includes an aggregate of 25.1 shares of Common Stock issuable upon exercise
     of options which were exercisable within 60 days.

     Operating Corp is a wholly owned subsidiary of Holdings.  Holdings does not
have any material assets other than the stock of Operating Corp.

                                       30
<PAGE>
 
ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     As part of arrangements made prior to the negotiation and execution of the
Recapitalization Agreement, Holdings agreed to make bonus payments to certain of
its executive officers upon consummation of any merger, acquisition,
recapitalization or other transaction resulting in a change of control of
Holdings. Thus, Holdings made bonus payments in the amount of (i) $10.0 million
to Emily Woods, (ii) $0.3 million to Matthew Rubel, (iii) $0.3 million to
Michael McHugh and (iv) $1.2 million to other employees.

     In addition, effective on the closing of the Recapitalization, the Company
and Arthur Cinader entered into an Employment/Consulting and Non-Compete
Agreement, under which Mr. Cinader agreed to serve as an employee and/or
consultant for twelve months following the closing of the Recapitalization.
Under the agreement, Mr. Cinader agreed, for a period of five years from the
closing of the Recapitalization, not to compete, directly or indirectly, in
association with or as a stockholder, director, officer, consultant, employee,
partner, joint venturer, member or otherwise through any person or entity work
for, act as a consultant to, or own any interest in, any competitor of the
Company or its affiliates. In consideration of Mr. Cinader's non-compete,
employment and consulting undertakings, the Company paid Mr. Cinader a total of
$4.2 million. In addition, during this five-year period, Mr. Cinader is entitled
to coverage under the Company's health and welfare plans.

     In connection with the Recapitalization, the Company paid TPG a financial
advisory fee in the amount of $5.6 million.

     Holdings and its subsidiaries also entered into a tax sharing agreement
providing (among other things) that each of the subsidiaries will reimburse
Holdings for its share of income taxes determined as if such subsidiary had
filed its tax returns separately from Holdings.

                                       31
<PAGE>
 
                                    PART IV

ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

(a)   1.  Financial Statements

          The following financial statements of J. Crew Group, Inc. and
          subsidiaries are included in Item 8:

          (i)    Report of KPMG Peat Marwick LLP, Independent Auditors
          (ii)   Report of Deloitte & Touche LLP, Independent Auditors
          (iii)  Consolidated Balance Sheets - January 31, 1998 and 1997
          (iv)   Consolidated Statements of Operations - Years ended January 31,
                 1998 and 1997 and February 2, 1996
          (v)    Consolidated Statements of Changes in Stockholders' Equity
                 (Deficit) -Years ended January 31, 1998 and 1997 and February
                 2, 1996
          (vi)   Consolidated Statements of Cash Flows - Years ended January 31,
                 1998 and 1997 and February 2, 1996
          (vii)  Notes to consolidated financial statements

     2.   Financial Statements Schedules

          Schedule II   Valuation and Qualifying Accounts is set forth herein
          commencing on page F-[25] of this Report.

     3.   Exhibits

          The exhibits listed on the accompanying Exhibit Index are incorporated
          by reference herein and filed as part of this report.

(b)  Reports on Form 8-K

     No reports on Form 8-K have been filed by registrant during the last
     quarter of the period covered by this report.

(c)  Exhibits

     See Item 14(a)3 above.

(d)  Financial Statement Schedules

     See Item 14(a)1 and 14(a)2 above.

                                       32
<PAGE>
 
                          J. CREW GROUP, INC. AND
                                 SUBSIDIARIES
                                        
                       Consolidated Financial Statements

                           January 31, 1998 and 1997


                  (With Independent Auditors' Report Thereon)


                                      F-1
<PAGE>
 
                          INDEPENDENT AUDITORS' REPORT
                                        

The Board of Directors and Stockholders
J. Crew Group, Inc. and Subsidiaries:


We have audited the accompanying consolidated balance sheet of J. Crew Group,
Inc. and subsidiaries (the "Company") as of January 31, 1998 and the related
consolidated statements of operations, cash flows and changes in stockholders'
equity (deficit) for the fiscal year then ended. In connection with our audit of
the consolidated financial statements, we also have audited the financial
statement schedule for the fiscal year ended January 31, 1998 as listed in the
accompanying index. These consolidated financial statements and financial
statement schedule are the responsibility of the Company's management. Our
responsibility is to express an opinion on these consolidated financial
statements and financial statement schedule based on our audit.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards require that we plan and perform the audit to obtain reasonable
assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.

In our opinion, such consolidated financial statements present fairly, in all
material respects, the financial position of the Company as of January 31, 1998
and the results of its operations and cash flows for the fiscal year then ended
in conformity with generally accepted accounting principles. Also in our 
opinion, the related financial statement schedule for the fiscal year ended 
January 31, 1998, when considered in relation to the basic consolidated 
financial statements taken as a whole, presents fairly, in all material
respects, the information set forth therein.


KPMG Peat Marwick LLP

April 13, 1998

New York, New York


                                      F-2
<PAGE>
 
                         INDEPENDENT AUDITORS' REPORT

To the Board of Directors and Stockholders of
J. Crew Group, Inc.

        We have audited the accompanying consolidated balance sheet of J. Crew 
Group, Inc. and subsidiaries as of January 31, 1997, and the related 
consolidated statements of operations, stockholders' equity and cash flows for 
each of the two fiscal years in the period ended January 31, 1997.  Our audits 
also included the financial statement schedule listed in the Index at Item 
14(a)2.  These financial statements and financial statement schedule are the 
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements and financial statement schedule based on 
our audits.

        We conducted our audits in accordance with generally accepted auditing 
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the accounting principles used and significant estimates made by 
management, as well as evaluating the overall financial statement presentation. 
We believe that our audits provide a reasonable basis for our opinion.

        In our opinion, such consolidated financial statements present fairly, 
in all material respects, the financial position of J. Crew Group, Inc. and 
subsidiaries as of January 31, 1997, and the results of their operations and 
their cash flows for each of the two fiscal years in the period ended January 
31, 1997 in conformity with generally accepted accounting principles.  Also, in 
our opinion, such financial statement schedule when considered in relation to
the basic consolidated financial statements taken as a whole, presents fairly in
all material respects the information set forth therein.

        As discussed in Note 16 to the consolidated financial statements, in 
1995, the Company changed its method of accounting for catalog costs to conform 
with the provisions of Statement of Position 93-7, "Reporting on Advertising 
Costs," and changed its method of accounting for merchandise inventories.



Deloitte & Touche LLP

New York, New York
March 31, 1997

                                      F-3
<PAGE>


                          J. CREW GROUP, INC. AND
                                 SUBSIDIARIES

                          Consolidated Balance Sheets

<TABLE>
<CAPTION>
 
                                                                January 31 
                                                           --------------------
ASSETS                                                          1998      1997
                                                           ----------  --------
                                                               (in thousands)
<S>                                                        <C>         <C>      
Current assets:
 Cash and cash equivalents                                 $  12,166     7,132
 Accounts receivable (net of allowance for doubtful
  accounts of $5,438 and $4,357)                              16,834    58,079
 Merchandise inventories                                     202,763   197,657
 Prepaid expenses and other current assets                    62,399    58,318
                                                           ---------   -------
 
   Total current assets                                      294,162   321,186
                                                           ---------   -------
 
Property and equipment - at cost:
 Land                                                          1,460     1,405
 Buildings and improvements                                   11,167    11,167
 Furniture, fixtures and equipment                            47,673    43,537
 Leasehold improvements                                      101,407    75,378
 Construction in progress                                      4,569     4,063
                                                           ---------   -------
                                                             166,276   135,550
 Less accumulated depreciation and amortization               55,613    49,121
                                                           ---------   -------
                                                             110,663    86,429
                                                           ---------   -------

Other assets                                                  17,053     3,206
                                                           ---------   -------

   Total assets                                            $ 421,878   410,821
                                                           =========   =======
 
    LIABILITIES AND STOCKHOLDERS' (DEFICIT) EQUITY
 
Current liabilities:
 Accounts payable                                             65,553   103,279
 Other current liabilities                                    77,700    62,938
 Deferred income taxes                                         7,981    12,555
 Federal and state income taxes payable                          251     9,955
 Current portion of long-term debt                                --       237
                                                           ---------   -------
   Total current liabilities                                 151,485   188,964
                                                           ---------   -------
Long-term debt                                               298,161    86,855
                                                           ---------   -------
Deferred credits and other long-term liabilities              43,578    32,996
                                                           ---------   -------
Redeemable preferred stock                                   130,296       --
 
Stockholders' (deficit) equity                              (201,642)  102,006
                                                           ---------   -------
   Total liabilities and stockholders' (deficit) equity    $ 421,878   410,821
                                                           =========   =======

 
</TABLE>
See accompanying notes to consolidated financial statements.


                                      F-4
<PAGE>
 
                          J. CREW GROUP, INC. AND
                                 SUBSIDIARIES

                     Consolidated Statements of Operations


<TABLE>
<CAPTION>
 
 
                                                                       Years ended
                                                                  -------------------------------
                                                                      January 31      February 2
                                                                  ------------------  -----------
                                                                    1998      1997       1996
                                                                  --------  --------  -----------
                                                                      (in thousands)
<S>                                                          <C>           <C>       <C>       
                                                                 
Net sales                                                    $    822,840   795,931      732,580
Other revenues                                                     11,191    12,912       13,329
                                                                  -------   -------      -------
          Revenues                                                834,031   808,843      745,909
                                                                 
Cost of goods sold, including buying and occupancy               
 costs                                                            465,168   428,719      399,668
                                                                  -------   -------      -------
          Gross profit                                            368,863   380,124      346,241
                                                                 
Selling, general and administrative expenses                      359,811   348,305      327,672
                                                                  -------   -------      -------
          Income from operations                                    9,052    31,819       18,569
                                                                 
Interest expense - net                                             20,494    10,470        9,350
Expenses incurred in connection with the recapitalization          20,707        --           --
                                                                  -------   -------      -------
                                                                 
          (Loss) income before income taxes,                     
            extraordinary item and cumulative effect             
            of accounting changes                                 (32,149)   21,349        9,219
                                                                 
(Benefit) provision for income taxes                               (5,262)    8,800        3,700
                                                                  -------   -------   ----------
          (Loss) income before extraordinary                     
            item and cumulative effect                           
            of accounting changes                                 (26,887)   12,549        5,519
                                                                 
Extraordinary item - loss on early retirement of debt            
 (net of income tax benefit of $3,127 and $1,200)                  (4,500)      --        (1,679)
                                                                 
Cumulative effect of accounting changes (net of                  
 income taxes of $1,800)                                               --       --         2,610
                                                                  -------   -------      -------
          Net (loss) income                                  $    (31,387)   12,549        6,450
                                                                  =======   =======      =======
</TABLE>

See accompanying notes to consolidated financial statements.


                                      F-5
<PAGE>
 
                          J. CREW GROUP, INC. AND
                                 SUBSIDIARIES

                     Consolidated Statements of Cash Flows

<TABLE>
<CAPTION>
                                                                           Years ended
                                                                ---------------------------------
                                                                         January 31   February 2
                                                                --------------------  -----------
                                                                 1998          1997         1996
                                                                -----         -----        -----
                                                                            (in thousands)
<S>                                                          <C>         <C>          <C>  
Cash flows from operating activities:
 Net (loss)/income                                           $ (31,387)      12,549        6,450
 Adjustments to reconcile net (loss) income to net cash
   provided by (used in) operating activities:
     Loss on early retirement of debt                            7,627           --           --
     Depreciation and amortization                              15,255       10,541       10,272
     Amortization of deferred financing costs                      958          401        1,186
     Noncash interest expense                                    2,904           --           --
     Deferred income taxes                                      (5,010)      (1,184)      10,131
     Provision for losses on accounts receivable                 7,343        6,945        7,277
     Noncash compensation expense                                  150           --        1,142
 Changes in operating assets and liabilities:
   Accounts receivable                                         (12,098)      (6,744)      (7,708)
   Sale of accounts receivable                                  46,000           --           --
   Merchandise inventories                                      (5,106)     (49,602)     (10,417)
   Prepaid expenses and other current assets                    (4,081)      (4,007)     (12,444)
   Other assets                                                   (587)        (375)      (2,031)
   Accounts payable                                            (37,726)      31,864        6,318
   Other liabilities                                            17,577        3,439       (5,351)
   Federal and state income taxes payable                       (9,268)      12,670      (12,674)
                                                             ---------      -------      -------
          Net cash (used in) provided by operating activities   (7,449)      16,497       (7,849)
                                                             ---------      -------      -------

Cash flows from investing activities:
 Capital expenditures                                          (43,134)     (27,462)     (18,466)
 Proceeds from construction allowances                          11,767        4,981        3,826
                                                             ---------      -------      -------
 
          Net cash used in investing activities                (31,367)     (22,481)     (14,640)
                                                             ---------      -------      -------
 
Cash flows from financing activities:
 Issuance of long-term debt                                    295,257           --       85,000
 Repayment of long-term debt                                   (92,863)        (237)     (67,237)
 Costs incurred in connection with the issuance of debt        (16,429)          --         --
 Proceeds from the issuance of common stock                     63,891           --         --
 Proceeds from the issuance of redeemable preferred stock      125,000           --         --
 Repurchase and retirement of capital stock                   (316,688)          --         --
 Costs incurred in connection with the repurchase of
  capital stock                                                (14,318)          --         --
 Dividends paid                                                     --         (176)        --
                                                             ---------      -------      -------
          Net cash provided by (used in) financing activities   43,850         (413)      17,763
                                                             ---------      -------      -------

Increase (decrease) in cash and cash equivalents                 5,034       (6,397)      (4,726)
 
Cash and cash equivalents at beginning of year                   7,132       13,529       18,255
                                                             ---------      -------      -------

Cash and cash equivalents at end of year                     $  12,166        7,132       13,529
                                                               =======      =======       ======
                                                                                     
Supplementary cash flow information:                                                 
 Income taxes paid (refunded)                                $   5,180       (3,600)       7,000
                                                               =======      =======       ======
                                                                                     
 Interest paid                                               $  12,655        9,880        9,601
                                                               =======      =======       ======

 Noncash financing activities:
  Dividends on redeemable preferred stock                    $   5,296           --           --
                                                               =======      =======       ======
                                                                                     
</TABLE>
See accompanying notes to consolidated financial statements.


                                     
                                      F-6
<PAGE>
 
 
                            J. CREW GROUP, INC. AND
                                 SUBSIDIARIES

     Consolidated Statements of Changes in Stockholders' Equity (Deficit)

                   Years ended January 31, 1998 and 1997 and
                               February 2, 1996
                         (in thousands, except shares)

<TABLE>
<CAPTION>
                                          6% noncumulative           8% cumulative                            
                                           preferred stock          preferred stock          Common stock     
                                         --------------------    -------------------     --------------------
                                         Shares        Amount    Shares       Amount     Shares        Amount 
                                         ------        ------    ------       ------     ------        ------

Balance at February 3, 1995               15,794   $    1,579      5,000   $     500     262,912   $     263  
                                                                                                              
Net income                                    --           --         --          --          --          --  
                                                                                                              
Issuance of 2,898 shares of common                                                                            
    stock from treasury under stock                                                                           
    bonus agreement                           --           --         --          --          --          --  
                                          ------       ------     ------      ------      ------      ------
Balance at February 2, 1996               15,794        1,579      5,000         500     262,912         263  
                                                                                                              
Net income                                    --           --         --          --          --          --  
                                                                                                              
Dividends                                     --           --         --          --          --          --  
                                          ------       ------     ------      ------      ------      ------
Balance at January 31, 1997               15,794        1,579      5,000         500     262,912         263  
                                                                                                              
Net loss                                      --           --         --          --          --          --  
                                                                                                              
Repurchase and retirement of 
 capital stock                           (15,794)      (1,579)    (5,000)       (500)   (262,912)       (263)  
                                                                                                              
Costs incurred in connection with the                                                                         
    repurchase of capital stock               --           --         --          --          --          --  
                                                                                                              
Issuance of 55,000 shares of                                                                                  
    common stock                              --           --         --          --      55,000           1  
                                                                                                              
Preferred stock dividends                     --           --         --          --          --          --  

                                                                                                              
Issuance of common stock pursuant                                                                             
    to grant of restricted stock              --           --         --          --       3,308          --   
                                                                                                               
Amortization of restricted stock              --           --         --          --          --          --   
                                          ------       ------     ------      ------      ------      ------
Balance at January 31, 1998                   --   $       --         --   $      --      58,308   $       1
                                          ======       ======     ======      ======      ======      ======

<CAPTION> 

                                                                                           Deferred           Total
                                              Additional                                   compen-     stockholders'
                                                 paid-in      Retained       Treasury       sation         (deficit)
                                                capital      earnings         stock        expense          equity
                                                -------      ---------      --------      --------         --------
<S>                                             <C>            <C>         <C>             <C>             <C> 
Balance at February 3, 1995                       2,993         83,027      (6,321)            --            82,041
                                     
Net income                                           --          6,450          --             --             6,450
                                     
Issuance of 2,898 shares of common   
    stock from treasury under stock  
    bonus agreement                                 717             --         425             --             1,142
                                                -------      ---------      --------      --------         --------
Balance at February 2, 1996                       3,710         89,477      (5,896)            --            89,633
                                     
Net income                                           --         12,549          --             --            12,549
                                     
Dividends                                            --           (176)         --             --              (176)
                                                -------      ---------      --------      --------         --------
Balance at January 31, 1997                       3,710        101,850      (5,896)            --           102,006
                                     
Net loss                                             --        (31,387)         --             --           (31,387)
                                     
Repurchase and retirement of capital stock       (3,161)      (317,081)      5,896             --          (316,688)
                                     
Costs incurred in connection with the
    repurchase of capital stock                      --        (14,318)         --             --           (14,318)
                                     
Issuance of 55,000 shares of         
    common stock                                63,890            --            --             --            63,891
                                     
Preferred stock dividends                            --         (5,296)         --             --            (5,296)

Issuance of common stock pursuant    
    to grant of restricted stock                  4,500             --          --         (4,500)               --
                                     
Amortization of restricted stock                     --             --          --            150               150
                                                -------      ---------      --------      --------         --------
Balance at January 31, 1998                      68,939       (266,232)         --         (4,350)         (201,642)
                                                =======      =========      ========      ========         ========
</TABLE> 


See accompanying notes to consolidated financial statements.


                                      F-7
<PAGE>
 
                          J. CREW GROUP, INC. AND
                                  SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                   Years ended January 31, 1998 and 1997 and
                                February 2, 1996



(1) NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   (A)  PRINCIPLES OF CONSOLIDATION

       The accompanying consolidated financial statements include the accounts
       of J. Crew Group, Inc. ("Holdings") and its wholly-owned subsidiaries
       (collectively, the "Company"). All significant intercompany balances and
       transactions have been eliminated in consolidation.

   (B)  BUSINESS

       The Company, which operates in one business segment, designs, contracts
       for the manufacture of, markets and distributes men's, women's and
       children's apparel, accessories and home furnishings. The Company's
       products are marketed through catalogs and retail stores primarily in the
       United States. The Company is also party to a licensing agreement which
       grants the licensee exclusive rights to use the Company's trademarks in
       connection with the manufacture and sale of products in Japan. The
       license agreement provides for payments based on a specified percentage
       of net sales.

       The Company is subject to seasonal fluctuations in its merchandise sales
       and results of operations.  The Company expects its sales and operating
       results generally to be lower in the first and second quarters than in
       the third and fourth quarters (which include the back-to-school and
       holiday seasons) of each fiscal year.

       A significant amount of the Company's products are produced in the Far
       East through arrangements with independent contractors.  As a result, the
       Company's operations could be adversely affected by political instability
       resulting in the disruption of trade from the countries in which these
       contractors are located or by the imposition of additional duties or
       regulations relating to imports or by the contractor's inability to meet
       the Company's production requirements.

   (C)  FISCAL YEAR

       The Company's fiscal year ends on the Saturday closest to January 31.
       The fiscal years 1997, 1996 and 1995 ended on January 31, 1998 (52
       weeks), January 31, 1997 (52 weeks) and February 2, 1996 (52 weeks).
       Effective January 31, 1998 the Company changed its fiscal year-end from
       the Friday closest to January 31, to the Saturday closest to January 31.
       The effect of this change on the results of operations was not material.

   (D)  CASH EQUIVALENTS

       For purposes of the consolidated statements of cash flows, the Company
       considers all highly liquid debt instruments, with maturities of 90 days
       or less when purchased, to be cash equivalents.  Cash equivalents, which
       were $1,902,000 and $1,968,000 at January 31, 1998 and 1997, are stated
       at cost, which approximates market value.


                                      F-8
<PAGE>


                          J. CREW GROUP, INC. AND
                                  SUBSIDIARIES

             Notes to Consolidated Financial Statements, Continued



(1), CONTINUED

   (E)  ACCOUNTS RECEIVABLE

       Accounts receivable consists of installment receivables resulting from
       the sale of merchandise of Popular Club Plan, Inc., a subsidiary of the
       Company. Concentrations of credit risk with respect to trade accounts
       receivable are limited due to the large number of customers comprising
       the accounts receivable base. Finance charge income (including the gain
       on sale of receivables (see Note 4)), which is included in other
       revenues, for the fiscal years 1997, 1996 and 1995 was $8,294,000,
       $9,095,000 and $9,354,000.

   (F)  MERCHANDISE INVENTORIES

       Merchandise inventories are stated at the lower of cost (determined on a
       first-in, first-out basis) or market.  The Company capitalizes certain
       design, purchasing and warehousing costs into inventory. (See Note 16)

   (G)  CATALOG COSTS

       Catalog costs, which primarily consist of catalog production and mailing
       costs, are capitalized and amortized over the expected future revenue
       stream, which extends up to five months from the date catalogs are
       mailed.  The Company accounts for catalog costs in accordance with the
       AICPA Statement of Position ("SOP") 93-7, "Reporting on Advertising
       Costs." SOP 93-7 requires that the amortization of capitalized
       advertising costs be the amount computed using the ratio that current
       period revenues for the catalog cost pool bear to the total of current
       and estimated future period revenues for that catalog cost pool.
       Deferred catalog costs, included in prepaid expenses and other current
       assets, as of  January 31, 1998 and 1997 were $39,227,000 and
       $41,191,000.  Catalog costs, which are reflected in selling and
       administrative expenses, for the fiscal years 1997, 1996 and 1995 were
       $131,103,000, $135,633,000 and $132,566,000 (See Note 16).

   (H)  PROPERTY AND EQUIPMENT

       Property and equipment are stated at cost.  Buildings and improvements
       are depreciated by the straight-line method over the estimated useful
       lives of the respective assets of twenty years.  Furniture, fixtures and
       equipment are depreciated by the straight-line method over the estimated
       useful lives of the respective assets, ranging from three to ten years.
       Leasehold improvements are amortized over the shorter of their useful
       lives or related lease terms.

       The Company receives construction allowances upon entering into certain
       store leases.  These construction allowances are recorded as deferred
       credits and are amortized over the term of the related lease.


                                      F-9
<PAGE>
 


                          J. CREW GROUP, INC. AND
                                  SUBSIDIARIES

             Notes to Consolidated Financial Statements, Continued



(1), CONTINUED

    (I)  OTHER ASSETS

       Other assets consist primarily of debt issuance costs of $14,865,000 and
       $1,250,000 at January 31, 1998 and 1997, which are amortized over the
       term of the related debt agreements.

   (J)  INCOME TAXES

       The provision for income taxes includes taxes currently payable and
       deferred taxes resulting from the tax effects of temporary differences
       between the financial statement and tax bases of assets and liabilities,
       in accordance with Statement of Financial Accounting Standards ("SFAS")
       No. 109, "Accounting for Income Taxes."

   (K)  REVENUE RECOGNITION

       Revenue is recognized when merchandise is shipped to customers.  The
       Company accrues a sales return allowance in accordance with its return
       policy for estimated returns of merchandise subsequent to the balance
       sheet date that relate to sales prior to the balance sheet date.

   (L)  STORE PREOPENING COST

       Costs associated with the opening of new retail and outlet stores are
       expensed as incurred.

   (M) DERIVATIVE FINANCIAL INSTRUMENTS

       Derivative financial instruments are used by the Company to manage its
       interest rate and foreign currency exposures. The Company does not hold
       derivative financial instruments for trading or speculative purposes. For
       interest rate swap agreements, the net interest paid is recorded as
       interest expense on a current basis. Gains or losses resulting from
       market fluctuations are not recognized. The Company from time to time
       enters into forward foreign exchange contracts as hedges relating to
       identifiable currency positions to reduce the risk from exchange rate
       fluctuations. Gains and losses on these contracts are deferred and
       recognized as adjustments to the bases of those assets. Such gains and
       losses were not material for the fiscal years ended January 31, 1998 and
       1997.

                                     F-10


<PAGE>
 

                          J. CREW GROUP, INC. AND
                                  SUBSIDIARIES

             Notes to Consolidated Financial Statements, Continued



(1), CONTINUED


   (N) USE OF ESTIMATES IN THE PREPARATION OF FINANCIAL STATEMENTS

       The preparation of financial statements in conformity with generally
       accepted accounting principles requires management to make estimates and
       assumptions that affect the reported amounts of assets and liabilities
       and disclosure of contingent assets and liabilities at the date of the
       financial statements and the reported amounts of revenues and expenses
       during the reporting period.  Actual results could differ from those
       estimates.

   (O) IMPAIRMENT OF LONG-LIVED ASSETS AND FOR LONG-LIVED ASSETS TO BE DISPOSED
       OF

       In March 1995, the Financial Accounting Standards Board (the "FASB")
       issued SFAS No. 121, "Accounting for the Impairment of Long-Lived Assets
       and for Long-Lived Assets to Be Disposed of." SFAS No. 121 requires that
       long-lived assets and certain identifiable intangibles to be held and
       used by an entity be reviewed for impairment whenever events or changes
       in circumstances indicate that the carrying amount of an assets may not
       be recoverable, and is effective for fiscal years beginning after
       December 15, 1995. The adoption of SFAS No. 121 did not have an effect on
       the Company's financial position or results of operations.

   (P) STOCK BASED COMPENSATION

       SFAS No. 123, "Accounting for Stock-Based Compensation," encourages, but
       does not require, companies to record compensation cost for stock-based
       employee compensation at fair value. The Company has chosen to continue
       to account for stock-based compensation using the intrinsic value method
       prescribed in Accounting Principles Board Opinion No. 25, "Accounting
       for Stock Issued to Employees" ("APB No. 25"). In accordance with APB No.
       25, compensation expense is not recorded for options granted if the
       option price is equal to the fair market price at the date of grant. The
       adoption of SFAS No. 123 during 1997, for disclosure purposes, was
       immaterial to the financial statements.


                                     F-11

<PAGE>
 

                            J. CREW GROUP, INC. AND
                                 SUBSIDIARIES

             Notes to Consolidated Financial Statements, Continued



(2)  RECAPITALIZATION TRANSACTION

   During 1997 the Company entered into a recapitalization transaction (the
   "Recapitalization"). In October 1997, Holdings purchased from the existing
   shareholders for an aggregate purchase price of approximately $316,688,000
   all of the outstanding shares of Holdings' capital stock, other than a
   certain number of shares of Holdings' common stock held by existing
   shareholders which represented 14.8% of the outstanding shares of Holdings'
   common stock immediately following consummation of the Recapitalization. The
   purchase of such outstanding shares of capital stock was financed in part by
   (a) issuing to TPG Partners II, L.P. ("TPG"), its affiliates and other
   investors shares of common stock of Holdings for approximately $63,891,000
   and shares of preferred stock of Holdings for $125,000,000 and (b)
   consummating the debt and securitization transactions described in Notes 4, 5
   and 6. In connection with the Recapitalization, the Company repaid
   substantially all of its preexisting debt obligations immediately before the
   consummation of the Recapitalization.

   Expenses incurred in connection with the recapitalization consisted of:

               Management bonuses            $  12,163,000
               TPG financial advisory fee        5,550,000
               Legal and accounting fees         1,454,000
               Consulting fee                    1,000,000
               Other                               540,000
                                                ----------
 
                    Total                    $  20,707,000
                                                ==========
 

(3)  OTHER CURRENT LIABILITIES

   Other current liabilities consist of:

 
                                                  January 31,
                                         -------------------------
                                               1998        1997
                                            ----------  ----------
                                         
                                         
Customer liabilities                   $    18,572,000  22,968,000
Accrued catalog and marketing costs         12,504,000  10,734,000
Taxes, other than income taxes               9,067,000   9,093,000
Accrued interest                             4,998,000     889,000
Reserve for sales returns                    3,529,000   2,406,000
Other                                       29,030,000  16,848,000
                                           -----------  ----------
                                         
                                       $    77,700,000  62,938,000
                                           ===========  ==========
 


                                     F-12


<PAGE>
 

                          J. CREW GROUP, INC. AND
                                  SUBSIDIARIES

             Notes to Consolidated Financial Statements, Continued



(4)  SALE OF ACCOUNTS RECEIVABLE

   In October 1997, the Company entered into an agreement to securitize certain
   customer installment receivables of Popular Club Plan, Inc. on a revolving
   basis. This securitization involves the transfer of receivables through a
   special purpose, bankruptcy remote subsidiary to a trust in exchange for cash
   and subordinated certificates representing undivided interests in the pool of
   installment accounts receivable and the subsequent sale by the trust of
   certificates of beneficial interest to third party investors. The Company has
   no obligation to reimburse the trust or the purchasers of beneficial
   interests for credit losses. The transactions have been accounted for as a
   sale in accordance with the provisions of SFAS No. 125, "Accounting for
   Transfers and Servicing of Financial Assets and Extinguishment of
   Liabilities."

   At January 31, 1998, $46,000,000 of accounts receivable had been sold. The
   sale of receivables resulted in a gain on sale of $1,472,000 during the year
   ended January 31, 1998, which is included in other revenues.

   Included in the gain on sale is the discount on sale of accounts
   receivable which is comprised of the interest, discount and administrative
   and other fees paid or accrued to the purchasers of the accounts receivables
   sold.  The discount approximates the prevailing short-term London Inter Bank
   Offered Rate (LIBOR) plus a credit spread and administrative fees. The
   interest rate (including administrative fees) applicable to receivables sold
   as of January 31, 1998 was 7.125%.

   Under SFAS No. 125, no servicing asset or liability is recorded as fees
   charged are expected to cover related expenses.

(5) LONG-TERM DEBT
 
                                                             January 31,
                                                       -----------------------
                                                              1998        1997
                                                       -----------  ----------
                                                  
         Senior notes due December 15, 2004 (Note 2)  $       --    85,000,000
         Industrial Development Revenue Bond,    
           bearing interest at 73.33% of prime   
           rate (8.25% at January 31, 1997) (Note 2)          --     2,092,000
         Term loan (a)                                  70,000,000        -- 
         10-3/8% senior subordinated notes (b)         150,000,000        
         13-1/8% senior discount debentures (c)         78,161,000        --
                                                       -----------  ----------
                                                       298,161,000  87,092,000
         Less payments due within one year                  __        (237,000)
                                                       -----------  ----------
                 Total                                $298,161,000  86,855,000
                                                       ===========  ==========

 
   (a) The $70.0 million term loan is subject to the same interest rates and
       security terms as the Revolving Credit Agreement (see Note 6).  The term
       loan is repayable in quarterly installments of $4.0 million from February
       2001 through November 2001 and $6.75 million from February 2002 through
       November 2003.


                                     F-13
<PAGE>
 


                          J. CREW GROUP, INC. AND
                                  SUBSIDIARIES

             Notes to Consolidated Financial Statements, Continued



(5), CONTINUED

   (b) The senior subordinated notes are unsecured general obligations of J.
       Crew Operating Corp., a subsidiary of Holdings, and are subordinated in
       right of payment to all senior debt. Interest on the notes accrues at the
       rate of 10-3/8% per annum and is payable semi-annually in arrears on
       April 15 and October 15. The notes mature on October 15, 2007 and may be
       redeemed at the option of the issuer subsequent to October 15, 2002 at
       prices ranging from 105.188% in 2002 to 100% in 2005 and thereafter.

   (c) The senior discount debentures were issued in aggregate principal amount
       of $142.0 million at maturity and mature on October 15, 2008. These
       debentures are senior unsecured obligations of Holdings. Cash interest
       will not accrue prior to October 15, 2002 and the principal amount of the
       debentures will accrete at a rate of 13-1/8% per annum and will be
       payable in arrears on April 15, and October 15 of each year. The senior
       discount debentures may be redeemed at the option of Holdings on or after
       October 15, 2002 at prices ranging from 106.563%, to 100% in 2005 and
       thereafter.

       The maturities of long-term debt required during the next five years are:

                    Fiscal year             Amount
                    -----------             ------

                       1998              $      --
                       1999                     --
                       2000                     --
                       2001               16,000,000
                       2002               27,000,000


(6)  LINES OF CREDIT

   On October 17, 1997, in connection with the Recapitalization, the Company
   entered into a syndicated revolving credit agreement of up to $200.0 million
   (the "Revolving Credit Agreement") with a group of banks, with The Chase
   Manhattan Bank as administrative and collateral agent (the "Administrative
   Agent"), and Donaldson, Lufkin & Jenrette Securities Corporation as
   syndication agent.  Borrowings may be utilized to fund the working capital
   requirements of the Company's subsidiaries, including issuance of stand-by
   and trade letters of credit and bankers' acceptances.


                                     F-14
<PAGE>
 

                          J. CREW GROUP, INC. AND
                                  SUBSIDIARIES

             Notes to Consolidated Financial Statements, Continued



(6), CONTINUED

   Borrowings are secured by a perfected first priority security interest in all
   assets (except for the accounts receivable of Popular Club Plan, Inc.) of the
   Company's direct and indirect, domestic, and to the extent no adverse tax
   consequences would result, foreign subsidiaries and bear interest, at the
   Company's option, at a base rate equal to the Administrative Agent's
   Eurodollar rate plus an applicable margin or an alternate base rate equal to
   the highest of the Administrative Agent's prime rate, a certificate of
   deposit rate plus 1% or the Federal Funds effective rate plus one-half of 1%
   plus, in each case, an applicable margin.  The Revolving Credit Agreement
   matures on October 17, 2003.

   The Revolving Credit Agreement replaced the Company's previous revolving
   credit agreement which provided for commitments in an aggregate amount of up
   to $200.0 million, of which up to $120.0 million was available for direct
   borrowings.

   During fiscal 1997, 1996 and 1995, maximum borrowings under revolving credit
   agreements were $104,000,000, $55,000,000 and $49,000,000 and average
   borrowings were $54,300,000, $31,200,000 and $25,500,000. There were no
   borrowings outstanding under the Company's revolving credit agreements at
   January 31, 1998 and 1997.

   Outstanding letters of credit established to facilitate international
   merchandise purchases at January 31, 1998 and 1997 amounted to $20,143,000
   and $37,800,000.

   The provisions of the Revolving Credit Agreement require that the Company
   maintain certain levels of (i) consolidated net worth, (ii), leverage ratio,
   (iii) interest coverage ratio and (iv) inventory coverage ratio and provide
   for limitations on capital expenditures, sale and leaseback transactions,
   liens, investments, sales of assets and indebtedness.

(7) COMMON STOCK

   The restated certificate of incorporation authorizes Holdings to issue up to
   100,000,000 shares of common stock; par value $.01 per share. In connection
   with the Recapitalization, Holdings issued 55,000 shares of common stock, all
   of which was outstanding at January 31, 1998.


                                     F-15

<PAGE>


                            J. CREW GROUP, INC. AND
                                  SUBSIDIARIES

             Notes to Consolidated Financial Statements, Continued



(8)  REDEEMABLE PREFERRED STOCK


   The restated certificate of incorporation authorizes Holdings to issue up to:

   (a) 1,000,000 shares of Series A cumulative preferred stock; par value $.01
       per share; and

   (b) 1,000,000 shares of Series B cumulative preferred stock; par value $.01
       per share.

   In connection with the Recapitalization, Holdings issued 92,500 shares of
   Series A Preferred Stock and 32,500 shares of Series B Preferred Stock, all 
   of which was outstanding at January 31, 1998.

   The Preferred Stock accumulates dividends at the rate of 14.5% per annum
   (payable quarterly) for periods ending on or prior to October 17, 2009.
   Dividends compound to the extent not paid in cash.  On October 17, 2009,
   Holdings is required to redeem the Series B Preferred Stock and to pay all
   accumulated but unpaid dividends on the Series A Preferred Stock.
   Thereafter, the Series A Preferred Stock will accumulate dividends at the
   rate of 16.5% per annum.  Subject to restrictions imposed by certain
   indebtedness of the Company, Holdings may redeem shares of the Preferred
   Stock at any time at redemption prices ranging from 103% of liquidation value
   plus accumulated and unpaid dividends at October 17, 1997 to 100% of
   liquidation value plus accumulated and unpaid dividends at October 17, 2000
   and thereafter.  In certain circumstances (including a change of control of
   Holdings), subject to restrictions imposed by certain indebtedness of the
   Company, Holdings may be required to repurchase shares of the Preferred Stock
   at liquidation value plus accumulated and unpaid dividends.

   Accumulated but unpaid dividends amounted to $5,296,000 at January 31, 1998
   and were recorded as an increase to redeemable preferred stock and a
   reduction of retained earnings.


                                     F-16
<PAGE>


                            J. CREW GROUP, INC. AND
                                  SUBSIDIARIES

             Notes to Consolidated Financial Statements, Continued



(9)  COMMITMENTS AND CONTINGENCIES

   (A)  OPERATING LEASES

       As of January 31, 1998, the Company was obligated under various long-term
       operating leases for retail and outlet stores, warehouses, office space
       and equipment requiring minimum annual rentals.  These operating leases
       expire on varying dates to 2012.  At January 31, 1998 aggregate minimum
       rentals in future periods are as follows:


 
                                Fiscal Year           Amount
                                -----------         -----------
                                            
                                1998              $  33,578,000
                                1999                 33,504,000
                                2000                 30,656,000
                                2001                 27,924,000
                                2002                 26,375,000
                                Thereafter          130,935,000
                                                    

       Certain of these leases include renewal options and escalation clauses
       and provide for contingent rentals based upon sales and require the
       lessee to pay taxes, insurance and other occupancy costs.

       Rent expense for fiscal 1997, 1996 and 1995 was $35,753,000, $29,852,000
       and $27,366,000, including contingent rent based on store sales of
       $2,877,000, $2,850,000 and $2,197,000.

    (B)  EMPLOYMENT AGREEMENTS

       The Company is party to employment agreements with certain executives
       which provide for compensation and certain other benefits.  The
       agreements also provide for severance payments under certain
       circumstances.

    (C)  LITIGATION

       The Company is involved in various legal proceedings, both as plaintiff
       and as defendant, which are routine litigations incidental to the conduct
       of its business.  The Company believes that the ultimate resolution of
       these matters will not have a material effect on its financial position.

 
(10)  EMPLOYEE BENEFIT PLAN

   The Company has a thrift/savings plan pursuant to Section 401 of the Internal
   Revenue Code whereby all eligible employees may contribute up to 15% of their
   annual base salaries subject to certain limitations.  The Company's
   contribution is based on a percentage formula set forth in the plan
   agreement.  Company contributions to the thrift/savings plan for fiscal 1997,
   1996 and 1995 were $1,780,000, $1,680,000 and $1,478,000.


                                     F-17
<PAGE>
 

                            J. CREW GROUP, INC. AND
                                  SUBSIDIARIES

             Notes to Consolidated Financial Statements, Continued



(11)  LICENSE AGREEMENT

   The Company has a licensing agreement through January 2003 with Itochu, a
   Japanese trading company.  The agreement permits Itochu to distribute J. Crew
   merchandise in Japan.  The Company earns royalty payments under the agreement
   based on the sales of its merchandise.  Royalty income, which is included in
   other revenues, for fiscal 1997, 1996 and 1995 was $2,897,000, $3,817,000 and
   $3,975,000.


(12)    INTEREST EXPENSE - NET


   Interest expense, net consists of the following:

                                                        Fiscal Year
                                           ------------------------------------ 
                                              1997         1996         1995
                                           -----------  -----------  ----------

       Interest expense                 $  20,636,000   10,613,000   9,548,000
       Interest income                       (142,000)    (143,000)   (198,000)
                                           ----------   ----------   ---------
 
              Interest expense, net     $  20,494,000   10,470,000   9,350,000
                                           ==========   ==========   =========
 

(13) FINANCIAL INSTRUMENTS

   The following disclosure about the fair value of financial instruments is
   made in accordance with the requirements of SFAS No. 107, "Disclosures About
   Fair Value of Financial Instruments." The fair value of the Company's long-
   term debt, including current portion, is estimated to be approximately,
   $275,290,000 and $89,100,000 at January 31, 1998 and 1997, respectively, and
   is based on dealer quotes or quoted market prices of the same or similar
   instruments or management's estimate of the present value of future cash
   flows discounted at the current market rate for financial instruments with
   similar characteristics and maturity. The carrying amounts of long-term debt
   were $298,161,000 and $87,092,000 at January 31, 1998 and 1997. The carrying
   amounts reported in the consolidated balance sheets for cash and cash
   equivalents, accounts receivable, accounts payable and other current
   liabilities approximate fair value because of the short-term maturity of
   those financial instruments. The estimates presented herein are not
   necessarily indicative of amounts the Company could realize in a current
   market exchange.

   In October 1997 the Company entered into an interest rate swap agreement for
   $70 million notional amount, which effectively converted the interest rate on
   its $70 million term loan from a variable rate to a fixed rate of 6.23%
   through October 2000. If this agreement was settled on January 31, 1998, the
   Company would be required to pay $935,000.

                                     F-18
<PAGE>
 

                            J. CREW GROUP, INC. AND
                                  SUBSIDIARIES

             Notes to Consolidated Financial Statements, Continued



(13), CONTINUED

   At January 31, 1997, the Company had a forward foreign exchange contract
   outstanding with J. P. Morgan to deliver 235 million yen on March 31, 1997.
   This contract was a hedge relating to foreign licensing revenues. The fair
   value of this contract approximated carrying value due to its short-term
   maturity. There were no outstanding foreign exchange contracts at January 31,
   1998.

   The Company is exposed to credit losses in the event of nonperformance by the
   counterparties to these contracts, but it does not expect any counterparties
   to fail to meet their obligation given their high-credit rating.


(14)  INCOME TAXES

   The Company accounts for income taxes in accordance with SFAS No. 109,
   "Accounting for Income Taxes".  This statement requires the use of the
   liability method of accounting for income taxes.  Under the liability method,
   deferred taxes are determined based on the difference between the financial
   reporting and tax bases of assets and liabilities using enacted tax rates in
   effect in the years in which the differences are expected to reverse.

   The (benefit) provision for income taxes consists of:
<TABLE>
<CAPTION>
 
                                                                1997        1996        1995
                                                             -----------  ---------  -----------
<S>                                            <C>           <C>          <C>        <C>
      Current:
         Foreign                                        $       309,000     400,000       --
         Federal                                               (866,000)  8,984,000  (5,131,000)
         State and local                                        305,000     600,000     500,000
                                                             ----------   ---------  ----------
                                                               (252,000)  9,984,000  (4,631,000)
      
      Deferred - Federal and state and local                 (5,010,000) (1,184,000)  8,331,000
                                                            -----------  ----------   ---------
      Income taxes before tax effect of
         extraordinary items and cumulative
         effect of accounting changes                        (5,262,000)  8,800,000   3,700,000
      Extraordinary item - current - Federal and
         state and local                                     (3,127,000)     --      (1,200,000)
      Cumulative effect of accounting
         changes - deferred                                        --        --       1,800,000
                                                            -----------  ----------   ---------
             Total (benefit) provision
                for income taxes                        $    (8,389,000)  8,800,000   4,300,000
                                                             ==========   =========  ==========
</TABLE>


                                     F-19
<PAGE>
 

                            J. CREW GROUP, INC. AND
                                  SUBSIDIARIES

             Notes to Consolidated Financial Statements, Continued



(14), CONTINUED

   A reconciliation between the provision for income taxes based on the U.S.
   Federal statutory rate and the Company's effective rate is as follows:
<TABLE>
<CAPTION>
 
                                                         1997       1996          1995
                                                       --------  -----------  ------------
<S>                                                    <C>       <C>          <C>
                                                     
         Federal income tax rate                        (35.0)%        35.0%         35.0%
         Foreign                                           0.8          0.9           --
         State and local income taxes, net           
          of Federal benefit                              (1.8)         5.3           5.1
         Nondeductible expenses                           14.9          --            --
                                                      --------   ----------   -----------
         Effective tax rate                             (21.1) %       41.2%         40.1%
                                                      ========   ==========   ===========
 
</TABLE> 

   The tax effect of temporary differences which give rise to deferred tax
    assets and liabilities are:
 
<TABLE> 
<CAPTION> 
                                                                 January 31
                                                               1998          1997
                                                         ----------   -----------
                                             
<S>                                                      <C>         <C> 
         Deferred tax assets:                
          Allowance for doubtful accounts      $          2,118,000     1,769,000
          Net operating loss carryforwards                4,074,000     1,300,000
          Difference in book and tax basis   
            for property and equipment                    2,277,000     2,212,000
          Other                                           2,601,000       943,000
                                                         ----------   -----------
                                                         11,070,000     6,224,000
                                             
         Deferred tax liabilities:           
          Prepaid catalog expenses and other 
            prepaid expenses                            (19,051,000)  (18,779,000)
                                                         ----------   -----------

                Net deferred income taxes      $         (7,981,000)  (12,555,000)
                                                         ==========   ===========
</TABLE>
   Management believes that it is more likely than not that the results of
   future operations will generate sufficient taxable income to realize the
   deferred tax assets. At January 31, 1998, the Company had Federal income tax
   loss carryforwards of approximately $2,860,000 which expire in 2012. The
   Company also had state and local income tax loss carryforwards of varying
   amounts.

                                     F-20
<PAGE>
 

                          J. CREW GROUP, INC. AND
                                  SUBSIDIARIES

             Notes to Consolidated Financial Statements, Continued



(15)  EXTRAORDINARY ITEMS

   In June 1995, the Company prepaid $58 million principal amount of senior
   notes and recorded an extraordinary loss of $1,679,000 (net of an income tax
   benefit of $1,200,000), consisting of the write-off of deferred financing
   costs and redemption premiums related to the early retirement of debt.

   In October 1997, the Company prepaid $85 million principal amount of senior
   notes and recorded an extraordinary loss of $4,500,000 (net of an income tax
   benefit of $3,127,000) consisting of the write-off of deferred financing
   costs and redemption premiums related to the early retirement of debt.


(16)  ACCOUNTING CHANGES

   Effective February 4, 1995, the Company changed its method of accounting for
   catalog costs to conform with the provisions of the SOP 93-7.  SOP 93-7
   requires that the amortization of capitalized advertising costs should be the
   amount computed using the ratio that current period revenues for the catalog
   cost pool bear to the total of current and estimated future period revenues
   for that catalog cost pool.  Prior to fiscal 1995, such costs were amortized
   on a straight-line basis over the estimated productive life of the catalog.
   The cumulative effect of applying this change in accounting on prior periods
   was a decrease in net income of $1,600,000 (net of an income tax benefit of $
   1,000,000).

   Effective February 4, 1995, the Company modified its inventory accounting
   practices to include the capitalization of certain design, purchasing and
   warehousing costs.  Prior to this change, these costs were charged to expense
   in the period incurred rather than in the period in which the inventories
   were sold.  The Company believes this change is preferable because it
   provides a better matching of revenues and costs and improves the
   comparability of operating results and financial position with those of other
   companies.  The cumulative effect of applying this change in accounting on
   prior periods was an increase in net income of $4,210,000 (net of income
   taxes of $2,800,000).


(17) COMMON STOCK

   The J. Crew Group, Inc. Stock Option Plan (the "Option Plan") was adopted by 
   the Company in 1997. Under the terms of the Option Plan, an aggregate of
   7,388 shares are available for grant to certain key employees or consultants.
   During 1997, 3,934 shares were granted under the Option Plan at an exercise
   price per share of $1,364 for 3,114 shares, $1,705 for 164 shares, $2,131 for
   164 shares, $2,664 for 164 shares, $3,330 for 164 shares and $4,162 for 164
   shares.


                                     F-21

<PAGE>
 

                          J. CREW GROUP, INC. AND
                                  SUBSIDIARIES

             Notes to Consolidated Financial Statements, Continued



(17), CONTINUED

   The options have a term of ten years and become exercisable over a period of
   five years.  At January 31, 1998, 147 shares were exercisable.

   Options granted under the Option Plan are subject to various conditions,
   including under some circumstances, the achievement of certain performance 
   objectives.


(18)  EMPLOYEE RESTRICTED STOCK

   Under the terms of an employment agreement with a key executive 3,308 shares
   of restricted stock were awarded on January 1, 1998.  These shares will vest
   from January 1, 1998 through October 17, 2002.  Deferred compensation of $4.5
   million will be charged to expense over the vesting period.


                                     F-22
<PAGE>
 
SCHEDULE II VALUATION AND QUALIFYING ACCOUNTS

                ($ IN THOUSANDS)
<TABLE>
<CAPTION>
                                                                             additions

                                                        beginning          charged to cost      charged to other
                                                         balance            and expenses            accounts
                                                      -------------        ---------------      ----------------
<S>                                                 <C>                    <C>                  <C>                 
Allowance for doubtful accounts                                                                          
- -------------------------------                                                             
(deducted from accounts receivable)                                                                      
                                                                                            
fiscal year ended:                                                                                       
       January 31, 1998                                   $4,357                 $7,343                 ___
       January 31, 1997                                    4,824                  6,945                 ___
       February 2, 1996                                    6,518                  7,277                 ___
                                                                                            
(a)  accounts deemed to be uncollectible                                                                 
                                                                                            
                                                                                            
Inventory impairment reserve                                                                               
- ----------------------------                                                                
(deducted from inventories)                                                                              
                                                                                            
fiscal year ended:                                                                                       
       January 31, 1998                                   $3,289                 $1,111(b)              ___                 
       January 31, 1997                                    5,226                (1,937)(b)              ___                 
       February 2, 1996                                    9,074                (3,848)(b)              ___                 


Allowance for sales returns                                                                                  
- ---------------------------
(included in other current liabilities)                                                                      
- ---------------------------------------

fiscal year ended:                                                                                           
       January 31, 1998                                   $2,406                 $1,123(b)              ___                 
       January 31, 1997                                    2,384                     22(b)              ___                 
       February 2, 1996                                    1,935                    449(b)              ___                 


<CAPTION> 

                                               
                                                         deductions           ending balance  
                                                         ----------           --------------
                                                     <C>                <C>             
Allowance for doubtful accounts                                                         
- -------------------------------                
(deducted from accounts receivable)                                                                     
                                               
fiscal year ended:                                                                      
       January 31, 1998                                 $ (6,262)(a)               $5,438  
       January 31, 1997                                   (7,412)(a)                4,357  
       February 2, 1996                                   (8,971)(a)                4,824  
                                               
(a)  accounts deemed to be uncollectible                                                
                                               
                                               
Inventory impairment reserve                                                            
- ----------------------------                   
(deducted from inventories)                                                             
                                               
fiscal year ended:                                                                      
       January 31, 1998                                      ___                   $4,400  
       January 31, 1997                                      ___                    3,289  
       February 2, 1996                                      ___                    5,226  
                                               
Allowance for sales returns                                                             
- ---------------------------                    
(included in other current liabilities)                                                 
- ---------------------------------------        
                                               
fiscal year ended:                                                                      
       January 31, 1998                                      ___                   $3,529  
       January 31, 1997                                      ___                    2,406  
       February 2, 1996                                      ___                    2,384  
                                                                    
</TABLE>                                                                    
(b) The inventory impairment reserve and allowance for sales returns are
    evaluated at the end of each fiscal quarter and adjusted (plus or minus)
    based on the quarterly evaluation. During each period inventory write-downs
    and sales returns are charged to the statement of operations as incurred.


                                      F-23

<PAGE>
 
                                   SIGNATURES
                                   ----------

     Pursuant to the requirements of Section 13 or 15(d) 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.

J. CREW GROUP, INC.


By: /s/ Emily Woods                            Date:  May 1, 1998
   ----------------------------------------
                Emily Woods
          Chairman of the Board


     Pursuant to the requirements of the Securities and Exchange Act of 1934,
this report has been signed below by the following persons on behalf of the
Registrant and in the capacities and on the dates indicated.

<TABLE>
<CAPTION>
                     Signature                                       Title                           Date
                     ---------                                       -----                           ----
<S>                                                  <C>                                    <C> 
              /s/ Emily Woods
- ---------------------------------------------------  Chairman of the Board                    May 1, 1998
                  Emily Woods 

             /s/ Nicholas Lamberti
- ---------------------------------------------------  Vice President -- Corporate Controller   May 1, 1998
                 Nicholas Lamberti

</TABLE>

                                      S-1
<PAGE>
 
                                 EXHIBIT INDEX

   EXHIBIT
     No.                               Description
     ---                               -----------

     2.1        Recapitalization Agreement, dated as of July 22, 1997 between
                TPG Partners II, L.P. and J. Crew Group, Inc. (the
                "Recapitalization Agreement") (incorporated by reference to
                Exhibit 2.1 to Registrant's Form S-4 Registration Statement,
                File No. 333-42427, filed December 16, 1997 (the "Registration
                Statement"))

                NOTE: Pursuant to the provisions of paragraph (b)(2) of Item 601
                of Regulation S-K, the Registrant hereby undertakes to furnish
                to the Commission upon request copies of any schedule to the
                Recapitalization Agreement.

     2.2        Amendment to Recapitalization Agreement, dated as of October 17,
                1997 between TPG Partners II, L.P. and J. Crew Group, Inc. (the
                "Amendment") (incorporated by reference to Exhibit 2.2 to the
                Registration Statement)

                NOTE: Pursuant to the provisions of paragraph (b)(2) of Item 601
                of Regulation S-K, the Registrant hereby undertakes to furnish
                to the Commission upon request copies of any schedule to the
                Amendment.

     3.1        Restated Certificate of Incorporation of J. Crew Group, Inc.
                (incorporated by reference to Exhibit 3.1 to the Registration
                Statement)

     3.2        By-laws of J. Crew Group, Inc. (incorporated by reference to
                Exhibit 3.2 to the Registration Statement)

     4.1        Indenture, dated as of October 17, 1997, between J. Crew Group,
                Inc., as issuer, and State Street Bank and Trust Company, as
                trustee, relating to the Debentures (the "Indenture")
                (incorporated by reference to Exhibit 4.3 to the Registration
                Statement)

     4.2        Credit Agreement, dated as of October 17, 1997, among J. Crew
                Group, Inc., J. Crew Operating Corp., the Lenders Party thereto,
                the Chase Manhattan Bank, as Administrative Agent, and
                Donaldson, Lufkin & Jenrette Securities Corporation, as
                Syndication Agent (incorporated by reference to Exhibit 4.5 to
                Amendment No. 1 to the Registration Statement, filed February 6,
                1998 (the "Amendment No. 1"))

     4.3        Guarantee Agreement dated as of October 17, among J. Crew Group,
                Inc., the subsidiary guarantors of J. Crew Operating Corp. that
                are signatories thereto and The Chase Manhattan Bank
                (incorporated by reference to Exhibit 4.6 to the Registration
                Statement)

     4.4        Indemnity, Subrogation and Contribution Agreement dated as of
                October 17, 1997, among J. Crew Operating Corp., the subsidiary
                guarantors of J. Crew Operating Corp. that are signatories
                thereto and The Chase Manhattan Bank (incorporated by reference
                to Exhibit 4.7 to the Registration Statement)

                                      X-1
<PAGE>
 
   EXHIBIT
     No.                                 Description
     ---                                 -----------
     4.5        Pledge Agreement, dated as of October 17, among J. Crew
                Operating Corp., J. Crew Group, Inc., the subsidiary guarantors
                of J. Crew Operating Corp. that are signatories thereto and The
                Chase Manhattan Bank (incorporated by reference to Exhibit 4.8
                to the Registration Statement)

     4.6        Security Agreement, dated as of October 17, among J. Crew
                Operating Corp., J. Crew Group, Inc., the subsidiary guarantors
                of J. Crew Operating Corp. that are signatories thereto and The
                Chase Manhattan Bank (incorporated by reference to Exhibit 4.9
                to the Registration Statement)

     4.7        Registration Rights Agreement, dated as of October 17, 1997 by
                and among J. Crew Group, Inc., Donaldson, Lufkin & Jenrette
                Securities Corporation and Chase Securities Inc. (incorporated
                by reference to Exhibit 4.10 to the Registration Statement)

                NOTE: Pursuant to the provisions of paragraph (b)(4)(iii) of
                Item 601 of Regulation S-K, the Registrant hereby undertakes to
                furnish to the Commission upon request copies of the instruments
                pursuant to which various entities hold long-term debt of the
                Company or its parent or subsidiaries, none of which instruments
                govern indebtedness exceeding 10 percent of the total assets of
                the Company and its subsidiaries on a consolidated basis.

    10.1        Employment Agreement, dated October 17, 1997, among J. Crew
                Group, Inc., J. Crew Operating Corp., TPG Partners II, L.P.
                (only with respect to Section 2(c) therein) and Emily Woods (the
                "Woods Employement Agreement") (incorporated by reference to
                Exhibit 10.1 to the Registration Statement)

    10.2        J. Crew Operating Corp. Senior Executive Bonus Plan (included as
                Exhibit A to the Woods Employment Agreement filed as Exhibit
                10.1)

    10.3        Stock Option Grant Agreement, made as of October 17, 1997
                between J. Crew Group, Inc. and Emily Woods (time based)
                (incorporated by reference to Exhibit 10.3 to the Registration
                Statement)

    10.4        Stock Option Grant Agreement, made as of October 17, 1997
                between J. Crew Group, Inc. and Emily Woods (performance based)
                (incorporated by reference to Exhibit 10.4 to the Registration
                Statement)

    10.5        Letter Agreement between Matthew Rubel and J. Crew Group, Inc.
                (incorporated by reference to Exhibit 10.5 to Amendment No. 2 to
                the Registration Statement, filed February 26, 1998)

                                      X-2
<PAGE>
 
   EXHIBIT
     No.                             Description
     ---                             -----------

    10.6        Employment Agreement, dated February 24, 1998, among J. Crew
                Group, Inc., J. Crew Operating Corp., TPG Partners II, L.P.
                (only with respect to Section 7 therein) and Howard Socol

    10.7        Stockholders' Agreement, dated as of October 17, 1997, among J.
                Crew Group, Inc. and the Stockholder signatories thereto
                (incorporated by reference to Exhibit 4.1 to the Registration
                Statement)

    10.8        Stockholders' Agreement, dated as of October 17, 1997, among J.
                Crew Group, Inc., TPG Partners II, L.P. and Emily Woods
                (included as Exhibit B to the Woods Employment Agreement filed
                as Exhibit 10.1)

    10.9        J. Crew Group, Inc. 1997 Stock Option Plan (incorporated by
                reference to Exhibit 10.13 to the Registration Statement)

   10.10        Contract Carrier Agreement, between J. Crew Group, Inc. and
                United Parcel Service, Inc. (incorporated by reference to
                Exhibit 10.6 to the Registration Statement)

   10.11        Custom Pricing Agreement, made November 15, 1996 between Federal
                Express Corporation and J Crew Group, Inc. (incorporated by
                reference to Exhibit 10.7 to the Registration Statement)

   10.12        Lease dated as of October 21, 1981 between Vornado, Inc. and
                Popular Services, Inc. (incorporated by reference to Exhibit
                10.8 to the Registration Statement)

   10.13        Agreement of Sublease dated November 4, 1993 between Revlon
                Holdings Inc., as Sublessor, and Popular Club Plan, Inc., as
                Sublessee (incorporated by reference to Exhibit 10.9 to the
                Registration Statement)

   10.14        Letter Agreement dated July 29, 1996 between World Color and
                Clifford & Wills, Inc. (incorporated by reference to Exhibit
                10.10 to the Registration Statement)

   10.15        Agreement dated August 14, 1997 between R.R. Donnelley & Sons
                Company and J. Crew Inc. (incorporated by reference to Exhibit
                10.11 to the Registration Statement)

   10.16        Letter Agreement, dated April 17, 1998, betweem J. Crew
                Operating Corp. and Barry Erdos

    21.1        Subsidiaries of J. Crew Group, Inc. (incorporated by reference
                to Exhibit 21.1 to the Amendment No. 1)

    27.1        Financial Data Schedule

                                      X-3

<PAGE>
 
                                                                    EXHIBIT 10.6
                              EMPLOYMENT AGREEMENT
                              --------------------

                                        

          AGREEMENT, dated this 24th day of February, 1998 (the "Agreement"),
among J. Crew Group, Inc., a New York Corporation (the "Parent") and its
operating subsidiary J. Crew Operating Corp. (the "Subsidiary" and collectively
with the Parent, the "Employer"), with offices at 770 Broadway, New York, New
York, TPG Partners II, L.P. ("TPG II") (only with respect to Section 7 herein)
and Howard Socol (the "Employee").

          1.  Employment, Duties, Authority and Agreements.
              -------------------------------------------- 

          (a)  The Employer hereby agrees to cause the Employee to be elected as
a member of the Board of Directors of the Parent and to employ the Employee as
Chief Executive Officer of the Parent and the Subsidiary and the Employee hereby
accepts such positions and agrees to serve the Parent and the Subsidiary in such
capacities during the employment period fixed by Section 3 hereof (the
"Employment Period").  The Employee shall report solely and directly to the
Board of Directors of the Parent (the "Board") and to the Executive Committee of
the Board.  The Employee will have such duties, responsibilities and authority
as are customary for chief executive officers of catalogue and specialty
retailing, including direct authority over those divisions as shown on the
organizational chart attached hereto as Exhibit C.  During the Employment
Period, the Employee shall be subject to, and shall act in substantial
accordance with, all reasonable instructions and directions of the Board and all
applicable reasonable policies and rules thereof as are consistent with the
above title, duties, responsibilities and authority.

          (b)  During the Employment Period and as long as the Employer shall
not be in default of a material obligation hereunder, excluding any periods of
vacation and sick leave to which the Employee is entitled, the Employee shall
devote his full working time, energy and attention to the performance of his
duties and responsibilities hereunder and shall faithfully and diligently
endeavor to promote the business and best interests of the Employer.

          (c)  During the Employment Period and so long as the Employer shall
not be in default of a material obligation hereunder, the Employee may not,
without the prior written consent of the Board, operate, participate in the
management, operations or control of, or act as an employee, officer,
consultant, agent or representative of, any type of business or service (other
than as an employee of the Employer), provided that it shall not be a violation
of the foregoing for the Employee to (i) act or serve as a director, trustee or
committee member of any civic or charitable organization and (ii) manage his
personal, financial and legal affairs, so long as such activities (described in
clauses (i) and (ii)) do not interfere with the performance of his duties and
responsibilities to the Employer as provided hereunder.
<PAGE>
 
          2.  Compensation.
              ------------ 

          (a)  As compensation for the agreements made by the Employee herein
and the performance by the Employee of his obligations hereunder, during the
Employment Period, the Employer shall pay the Employee, not less than once a
month pursuant to the Employer's normal and customary payroll procedures, a base
salary at the rate of $1,000,000 per annum (the "Base Salary"), provided that
such base salary shall increase to $1,200,000 per annum in any fiscal year
following a fiscal year in which the Employer's EBITDA (as reflected on the
Employer's audited financial statements) equals or exceeds $75 million.  The
Base Salary may also be increased further in the absolute discretion of the
Board.

          (b)  In addition to the Base Salary, during the Employment Period the
Employee shall have an opportunity to earn an annual bonus (the "Bonus") in
accordance with the terms of the J. Crew Operating Corp. Senior Executive Bonus
Plan for Howard Socol attached hereto as Exhibit A (the "Bonus Plan"), provided
that, with respect to the fiscal year beginning in 1998, the Employee's Bonus
under the Bonus Plan shall be at least $500,000, regardless of whether the
performance objectives under the Bonus Plan are achieved.

          (c)  As soon as practicable after the Effective Date (as defined in
Section 3 below) but in no event later than ten (10) days after the Effective
Date, the Employer will pay the Employee $1,500,000 (the "Signing Bonus"),
provided that the Employee will be required to pay back the entire Signing Bonus
in the event he voluntarily terminates his employment hereunder prior to the
first anniversary of the Effective Date, and to the extent the Employee fails to
pay back any portion of the Signing Bonus as provided herein, the Employer shall
have the right to offset any other payments provided hereunder by such amount.

          (d)  On the Effective Date (as defined in Section 3 below), the
Employer shall grant the Employee restricted shares of common stock of the
Parent representing, as of the Effective Date, 3.75% of the total outstanding
common stock of the Parent including all issued or awarded options to purchase,
or other equity securities convertible to, shares of common stock of the Parent
(the "Restricted Shares").  Twenty-five percent of the Restricted Shares shall
vest and become non-forfeitable on each of the first through the fourth
anniversaries of the Effective Date, provided that the Employee is still
employed by the Employer on such anniversary.  Notwithstanding the foregoing, in
the event that the Employee's employment hereunder is terminated by the Employer
without Cause, any portion of the Restricted Shares not previously forfeited
which would have vested within two years of the date of such termination shall
immediately vest and become non-forfeitable on such date of termination and, in
the event of a Change in Control (as defined below), all or any portion of the
Restricted Shares not previously forfeited shall immediately vest and become
non-forfeitable on the date such Change in Control occurs.  If the Employment
Period terminates for any other reason, the Restricted Shares which have not
vested and become non-forfeitable on such date of termination shall be forfeited
by the Employee and returned to the Employer.  Notwithstanding anything to the
contrary in the Stockholders' Agreement, the certificates representing the
Restricted Shares shall be held in 

                                       2
<PAGE>
 
custody by the Employer until the vesting thereof and shall not be transferred
until such shares become vested as provided herein. All cash, securities and
other property paid or otherwise distributed with respect to the Restricted
Shares which have not vested shall be held in custody by the Employer and shall
be subject to the same vesting, forfeiture and distribution rules described
above with respect to the Restricted Shares related thereto. In addition, the
Employee shall be entitled to direct the Employer as to the manner in which the
Restricted Shares held in custody by the Employer shall be voted.

          (e)  The term "Change in Control" shall mean the occurrence of any of
the following events: (i) any sale, lease, exchange or other transfer (in one
transaction or a series of related transactions) of all or substantially all of
the assets of the Parent or Subsidiary to any Person or group of related persons
for purposes of Section 13(d) of the Securities Exchange Act of 1934 (a
"Group"), together with any affiliates thereof other than to TPG II; (ii) the
approval by the holders of capital stock of the Parent or Subsidiary of any plan
or proposal for the liquidation or dissolution of the Parent or Subsidiary, as
the case may be; (iii) (A) any Person or Group (other than TPG II) shall become
the owner, directly or indirectly, beneficially or of record, of shares
representing more than 40% of the aggregate voting power of the issued and
outstanding stock entitled to vote in the election of directors, managers or
trustees (the "Voting Stock") of the Parent or Subsidiary and (B) TPG II
beneficially owns, directly or indirectly, in the aggregate a lesser percentage
of the Voting Stock of the Parent or Subsidiary than such other Person or Group;
(iv) the replacement of a majority of the Board of Directors of the Parent or
Subsidiary over a two-year period from the directors who constituted the Board
of Directors of the Parent or Subsidiary, as the case may be, at the beginning
of such period, and such replacement shall not have been approved by a vote of
at least a majority of the Board of Directors of the Parent or Subsidiary, as
the case may be, then still in office who either were members of such Board of
Directors at the beginning of such period or whose election as a member of such
Board of Directors was previously so approved or who were nominated by, or
designees of, TPG II; (v) any Person or Group other than TPG II shall have
acquired the power to elect a majority of the members of the Board of Directors
of the Parent; or (vi) a merger or consolidation of the Parent with another
entity in which holders of the common stock of the Parent immediately prior to
the consummation of the transaction hold, directly or indirectly, immediately
following the consummation of the transaction, 50% or less of the common equity
interest in the surviving corporation in such transaction.  For purposes of the
Agreement, "Person" shall mean an individual, partnership, corporation, limited
liability company, unincorporated organization, trust or joint venture, or a
governmental agency or political subdivision thereof.

          (f)  In connection with the grant of the Restricted Shares, the
Employee shall make an election within thirty days of the Effective Date, to
include in gross income on the date of the grant the value of the Restricted
Shares on such date pursuant to Section 83(b) (the "Section 83(b) Election") of
the Internal Revenue Code of 1986, as amended.  Upon notification from the
Employee that the Section 83(b) Election has been made, the Employer shall pay
the appropriate depository an amount equal to the Employee's federal, state and
local income and payroll tax withholding obligations with respect to (i) the
value of the Restricted Shares (the 

                                       3
<PAGE>
 
"Restricted Share Value"), which value shall be mutually agreed upon by the
parties, and (ii) the income required to be recognized by the Employee as a
result of the payment by the Employer of such withholding obligations, in each
case based on withholding rates determined by the Employer in compliance with
applicable law, provided that with respect to the Employee's federal income tax,
the withholding rate shall be thirty-six percent (36%) (such sum paid by the
Employer hereinafter referred to as the "Withholding Amount"). At least thirty
days before the Employee's due date for 1998 Federal income taxes (without
consideration for any extensions filed thereto), the Employee shall provide a
certificate to the Employer in which the Employee shall represent to the
Employer the Employee's highest marginal income tax rate applicable to his
actual income with respect to each of his federal, state and local income taxes
for 1998. The "Stock Gross-Up Payment" shall be determined by an accounting firm
mutually agreed upon by the parties (whose expenses will be paid by the
Employer) and shall equal an amount such that, after payment of all federal,
state and local income and payroll taxes ("Taxes") on the Stock Gross-Up
Payment, the Employee will retain an amount sufficient to pay all Taxes that he
is required to pay as a result of the grant of the Restricted Shares and the
Section 83(b) Election. The calculation of the amount of the Stock Gross-Up
Payment shall (i) take into account any marginal deduction with respect to the
Employee's Federal income tax liability for state and local income taxes paid
with respect to the grant of Restricted Shares and the Stock Gross-Up Payment to
which the Employee will be entitled, and (ii) notwithstanding the time of year
in which any payments are made hereunder by the Employer, be based on payroll
taxes on income in excess of $100,000. The determination of the accounting firm
shall be final and binding upon the Employee and the Employer. After the
accounting firm notifies the Employer of the amount of the Stock Gross-Up
Payment and no later than fifteen days prior to the Employee's due date for his
1998 Federal income taxes (without consideration for any extensions filed
thereto), the Employer shall pay the Employee the excess, if any, of the Stock
Gross-Up Payment over the Withholding Amount or the Employee shall pay the
Employer the excess, if any, of the Withholding Amount over the Stock Gross-Up
Payment, as applicable.

          (g)  All shares of common stock of the Parent acquired by the Employee
under this Agreement or otherwise shall be subject to the Stockholders'
Agreement attached hereto as Exhibit B.

          (h)  During the Employment Period, the Employee shall be entitled to
the following benefits and perquisites:

                (i) medical and dental benefits (including for the employee's
          spouse) paid 100% by the Employer;

                (ii) life insurance equal to two (2) times Base Salary;

                (iii) long-term disability plan providing a disability benefit
          equal to two-thirds of Base Salary in the event of permanent
          disability to the extent such insurance is reasonably available in the
          market;

                                       4
<PAGE>
 
                (iv) a car and driver provided by the Employer;

                (v) reimbursement of reasonable personal counseling services not
          to exceed $12,000 per year;

                (vi) the provision of J. Crew Brand clothing (including for the
          Employee's spouse and children); and

          (i)  During the Employment Period:  (i) except as specifically
provided herein, the Employee shall be entitled to participate in all savings
and retirement plans, practices, policies and programs of the Employer and which
are made available generally to other executive officers of the Employer and
(ii) except as specifically provided herein, the Employee and/or the Employee's
family, as the case may be, shall be eligible for participation in, and shall
receive all benefits under, all welfare benefit plans, practices, policies and
programs provided by the Employer and its affiliated companies which are made
available generally to other executive officers of the Employer (for the
avoidance of doubt, such plans, practices, policies or programs shall not
include any plan, practice, policy or program which provides benefits in the
nature of severance or continuation pay).

          (j)  During the Employment Period, the Employee shall be entitled to
paid vacation of at least four weeks per year.  The ability to carry forward
vacation time shall be subject to the Employer's vacation policy applicable
generally to executive officers of the Employer as in effect from time to time.

          (k)  With respect to the Employee's relocation from Florida to the New
York area, the Employer will provide the following payments or reimbursements of
expenses and relocation benefits:

               (i)  Until the Employee obtains a permanent residence in the New
          York area but no longer than six (6) months after the Effective Date,
          the Employer will provide the Employee with weekly first class air
          travel between New York and Florida for both the Employee and his
          spouse and the Employer will provide the Employee with the use of a
          furnished apartment reasonably acceptable to the Employee in the New
          York area;

               (ii)  After the Employee's current residence in Florida (the
          "Florida Residence") has been listed on a multiple listing service
          covering the area in which the Florida Residence is located ("Local
          Area") or with a reputable real estate broker in the Local Area for a
          four-month period, the Employer will retain three independent third-
          party real estate appraisers to appraise the Florida Residence.  The
          average of the three appraisals obtained by the Employer shall be
          referred to herein as the "Appraised Value."  If the Florida Residence
          has not been sold following such four-month period, the Employer will
          either, (A) purchase or cause another entity to purchase the Florida
          Residence for the Appraised Value or 

                                       5
<PAGE>
 
          (B) if the Employee sells the Florida Residence to an independent
          third-party purchaser for less than the Appraised Value in a
          transaction approved by the Employer, pay the Employee an amount equal
          to the excess of (x) the Appraised Value over (y) the proceeds
          received by the Employee as a result of such sale;

               (iii)  the Employer will reimburse the Employee for the closing
          costs including reasonable brokerage fees and expenses incurred by the
          Employee with respect to the sale of the Florida Residence and
          incurred within six months of the Effective Date by the Employee with
          respect to his lease or purchase of a new residence in the New York
          area, excluding the purchase price for such residence and any mortgage
          points.

          (l)  The Employer shall promptly reimburse the Employee for all
reasonable business expenses upon the presentation of statements of such
expenses in accordance with the Employer's policies and procedures now in force
or as such policies and procedures may be modified with respect to all senior
executive officers of the Employer.

          3.  Employment Period.
              ----------------- 

          The Employment Period shall commence on the date hereof (the
"Effective Date") and shall terminate on the day preceding the fourth
anniversary of the Effective Date (the "Scheduled Termination Date"); provided,
                                                                      -------- 
however, that the Employee's employment hereunder may be terminated during the
- -------                                                                       
Employment Period prior to the Scheduled Termination Date upon the earliest to
occur of the following events (at which time the Employment Period shall be
terminated):

          (a)  Death.  The Employee's employment hereunder shall terminate upon
his death.

          (b)  Disability.  The Employer shall be entitled to terminate the
Employee's employment hereunder for "Disability" if, as a result of the
Employee's incapacity due to physical or mental illness, the Employee shall have
been unable to perform his duties hereunder for a period of six (6) consecutive
months or for 180 days within any 365-day period, and within 30 days after
Notice of Termination (as defined in Section 4 below) for Disability is given
following such 6-month or 180/365-day period, as the case may be, the Employee
shall not have returned to the performance of his duties on a full-time basis.

          (c)  Cause.  The Employer may terminate the Employee's employment
hereunder for Cause.  For purposes of this Agreement, the term "Cause" shall
mean:  (i) a willful and material violation by the Employee of either Section
1(c) or 12 of this Agreement; (ii) the willful failure by the Employee to
substantially perform the duties reasonably assigned to him within the scope of
the Employee's duties and authority as stated in Section 1(a) hereunder (other
than as a result of physical or mental illness or injury), after the Board
delivers to the Employee a written demand for substantial performance that
specifically identifies the manner in which the 

                                       6
<PAGE>
 
Employee has not substantially performed the Employee's duties and provides the
Employee ten (10) days to begin to substantially perform, provided that the
Employer shall not have the right to terminate the Employee's employment
hereunder for Cause if the Employee begins to substantially perform within such
ten-day period; (iii) the Employee's willful misconduct, willful waste of
corporate assets or gross negligence which in any such event substantially and
materially injures the Employer; or (iv) the indictment of the Employee for a
felony or other serious crime involving moral turpitude. If, subsequent to the
Employee's termination of employment hereunder for other than Cause, it is
discovered that the Employee's employment could have been terminated for Cause
due to a subsequent conviction of the Employee for a criminal offense against
the Employer, the Employee's employment shall, at the election of the Employer,
be deemed to have been terminated for Cause retroactively to the date the events
giving rise to Cause occurred.

          (d)  Without Cause.  The Employer may terminate the Employee's
employment hereunder without Cause.

          (e)  Voluntarily.  The Employee may voluntarily terminate his
employment hereunder, provided that the Employee provides the Employer with
notice of his intent to terminate his employment at least three months in
advance of the Date of Termination (as defined in Section 4 below).  The
Employee and the Employer shall mutually agree on the time, method and content
of any public announcement regarding the Employee's termination of employment
hereunder and neither the Employee nor the Employer shall make any public
statements which are inconsistent with the information mutually agreed upon by
the Employer and the Employee and the parties hereto shall cooperate with each
other in refuting any public statements made by other persons, which are
inconsistent with the information mutually agreed upon between the Employee and
Employer as described above.

          4.  Termination Procedure.
              --------------------- 

          (a)  Notice of Termination.  Any termination of the Employee's
employment by the Employer or by the Employee during the Employment Period
(other than termination pursuant to Section 3(a)) shall be communicated by
written "Notice of Termination" to the other party hereto in accordance with
Section 13(a).  For purposes of this Agreement, a Notice of Termination shall
mean a notice which shall indicate the specific termination provision in this
Agreement relied upon and shall set forth in reasonable detail the facts and
circumstances claimed to provide a basis for termination of the Employee's
employment under the provision so indicated and shall attach any prior notices
required under Section 3.

          (b)  Date of Termination.  "Date of Termination" shall mean (i) if the
Employee's employment is terminated by his death, the date of his death, (ii) if
the Employee's employment is terminated pursuant to Section 3(b), thirty (30)
days after Notice of Termination, (iii) if the Employee voluntarily terminates
his employment, the date specified in the notice given pursuant to Section 3(e)
herein and (iv) if the Employee's employment is terminated for any other reason,

                                       7
<PAGE>
 
the date on which a Notice of Termination is given or any later date (within
thirty (30) days, or any alternative time period agreed upon by the parties,
after the giving of such notice) set forth in such Notice of Termination.

          5.  Termination Payments.
              -------------------- 

          (a)  Without Cause.  In the event of the termination of the Employee's
employment during the Employment Period by the Employer without Cause, the
Employee shall be entitled to a payment, within thirty (30) days following the
Date of Termination, of (i) the Employee's Base Salary through the Date of
Termination (to the extent not theretofore paid) and any unreimbursed expenses
pursuant to Section 2(h), (k) and (l) herein (the "Accrued Obligations"), (ii)
any earned but unpaid Bonus in respect of a Bonus Period ending prior to or
coincident with the Date of Termination and (iii) a lump-sum payment equal to
two (2) times Base Salary (as in effect on the Date of Termination).  The
Employee shall also be entitled to a payment, as soon as practicable after the
end of the fiscal year in which the Date of Termination occurs, of the Bonus
payable in accordance with the Bonus Plan attached as Exhibit A hereto, if any,
calculated as if the Employee had been employed by the Employer through the end
of such fiscal year.  The payments provided in this Section 5(a) are conditioned
upon and subject to the Employee executing a valid general release and waiver,
waiving all claims the Employee may have against the Employer, its affiliates,
directors, officers and employees.  The Employer shall have no additional
obligations under this Agreement.

          (b)  Cause.  If the Employee's employment is terminated during the
Employment Period by the Employer for Cause, the Employer shall pay to the
Employee or to his estate in the event of his death, within thirty (30) days of
the Date of Termination, (i) the Accrued Obligations and (ii) any earned but
unpaid Bonus in respect of a Bonus Period ending prior to the Date of
Termination, but only if the event constituting Cause occurs after the
termination of such Bonus Period.  The Employer shall have no additional
obligations under this Agreement.

          (c)  Voluntary, Death or Disability.  If the Employee's employment is
terminated by the Employee or as a result of his death or Disability, the
Employer shall pay to the Employee or to his estate in the event of his death,
within thirty (30) days of the Date of Termination, (i) the Accrued Obligations
and (ii) any earned but unpaid Bonus in respect of a Bonus Period ending prior
to or coincident with the Date of Termination.  In addition, with respect to a
termination of the Employee's employment hereunder as a result of death or
Disability, the Employer shall pay the Employee a pro-rata bonus in respect of
the year in which such termination occurs determined pursuant to Section 3 of
the Bonus Plan as if the Employee's Date of Termination was the Scheduled
Termination Date.  The Employer shall have no additional obligations under this
Agreement.

                                       8
<PAGE>
 
          6.  Change in Control.
              ----------------- 

          Within the one-year period immediately following a Change in Control
(as defined in Section 2(e) herein), the Employee may voluntarily terminate his
employment hereunder and such termination will be deemed a termination without
Cause by the Employer entitling the Employee to the payments described in
Section 5(a) herein.

          7.  Bankruptcy Proceeding; TPG II Guarantee.
              --------------------------------------- 

          In the event the Employer files a petition for relief under the U.S.
Bankruptcy Code, TPG II will guarantee the Employee's Base Salary for the one-
year period immediately following the date of such filing provided that the
Employee continues to be employed with the Employer unless the Employee's
failure to remain employed is the result of the Employer terminating his
employment hereunder without Cause.

          8.  Non-exclusivity of Rights.
              ------------------------- 

          Any vested benefits and other amounts that the Employee is otherwise
entitled to receive under any employee benefit plan, policy, practice or program
of the Employer or any of its affiliated companies shall be payable in
accordance with such employee benefit plan, policy, practice or program as the
case may be, except as explicitly modified by this Agreement.


          9.  Full Settlement.
              ----------------

          The Employer's obligation to make the payments provided for in, and
otherwise to perform its obligations under, this Agreement shall not be affected
by any set off, counterclaim, recoupment, defense or other claim, right or
action that the Employer may have against the Employee or others; provided that
this provision shall not apply (i) with respect to any debt owed by the Employee
to the Employer or any of its affiliates, (ii) with respect to the Employee's
obligations, if applicable, under Section 2(c) hereof or (iii) in the event the
Employee's employment is terminated by the Employer for Cause.

          10.  Legal Fees.
               -----------

          (a)  The Employer shall reimburse the Employee for reasonable
attorneys' fees and expenses and other reasonable fees incurred in connection
with the preparation of this Agreement not to exceed $20,000.

          (b)  In the event of any contest or dispute between the Employer and
the Employee with respect to this Agreement or the Employee's employment
hereunder, each of the parties shall be responsible for their respective legal
fees and expenses.

                                       9
<PAGE>
 
          11.  Indemnification.
               --------------- 

          (a)  The Employer agrees to defend, indemnify and hold the Employee
harmless for all claims asserted against and liabilities incurred by the
Employee as a result of any action taken by the Employee's former employer and
directly related to the Employee's employment hereunder, provided that the
Employee fully cooperates with the Employer in defending or participating in any
such action.  This Section 11(a) shall survive any termination of the Employee's
employment hereunder including the termination of the Employment Period.

          (b)  The Employee hereby represents to the Employer that he will not
utilize or disclose any confidential information obtained by the Employee in
connection with his former employment with respect to his duties and
responsibilities hereunder.


          12.  Non-Solicitation.
               ---------------- 

          (a)  During the Employment Period and so long as the Employer is not
in default of a material obligation hereunder, the Employee agrees not to offer
employment to any employee of the Employer or any of its affiliates for other
than employment by the Employer or attempt to induce any such employee to leave
the employ of the Employer or any subsidiaries of the Employer and the Employee
further agrees not to solicit any clients or suppliers of the Employer to do
business with any competing business of the Employer.

          (b)  The parties hereto hereby declare that it is impossible to
measure in money the damages which will accrue to the Employer by reason of a
failure by the Employee to perform any of his obligations under this Section 12.
Accordingly, if the Employer institutes any action or proceeding to enforce the
provisions hereof, to the extent permitted by applicable law, the Employee
hereby waives the claim or defense that the Employer has an adequate remedy at
law, and the Employee shall not urge in any such action or proceeding the
defense that any such remedy exists at law.

          13.  Miscellaneous.
               ------------- 

          (a)  Any notice or other communication required or permitted under
this Agreement shall be effective only if it is in writing and delivered
personally or sent by registered or certified mail, postage prepaid, addressed
as follows (or if it is sent through any other method agreed upon by the
parties):

          If to the Employer:

          J. Crew Group, Inc.
          770 Broadway
          Fourth Floor
          New York, NY 10003

                                       10
<PAGE>
 
          Attention:  Board of Directors and Secretary

          with a copy to:

          Paul Shim, Esq.
          Cleary, Gottlieb, Steen & Hamilton
          One Liberty Plaza
          New York, NY  10006

          If to the Employee:

          Mr. Howard Socol
          11 Tahiti Beach Road
          Coral Gables, FL 33143

          with a copy to:

          Stephen N. Lipton, Esq.
          Goldberg, Young & Gravenhorst, P.A.
          1630 North Federal Highway
          P.O. Box 23800
          Fort Lauderdale, Florida 33307

or to such other address as any party hereto may designate by notice to the
others, and shall be deemed to have been given upon receipt.

          (b)  This Agreement and all Exhibits hereto, including the Bonus Plan
and the Stockholders' Agreement dated as of February 24, 1998 by and between the
Employee and the Parent, constitute the entire agreement among the parties
hereto with respect to the Employee's Employment, and supersedes and is in full
substitution for any and all prior understandings or agreements with respect to
the Employee's Employment.

          (c)  This Agreement may be amended only by an instrument in writing
signed by the parties hereto, and any provision hereof may be waived only by an
instrument in writing signed by the party or parties against whom or which
enforcement of such waiver is sought.  The failure of any party hereto at any
time to require the performance by any other party hereto of any provision
hereof shall in no way affect the full right to require such performance at any
time thereafter, nor shall the waiver by any party hereto of a breach of any
provision hereof be taken or held to be a waiver of any succeeding breach of
such provision or a waiver of the provision itself or a waiver of any other
provision of this Agreement.

          (d)  (i)  This Agreement is binding on and is for the benefit of the
parties hereto and their respective successors, heirs, executors, administrators
and other legal representatives.  

                                       11
<PAGE>
 
Neither this Agreement nor any right or obligation hereunder may be assigned by
the Employer or by the Employee.

          (ii)  The Employer shall require any successor (whether direct or
indirect, by purchase, merger, consolidation or otherwise) to all or
substantially all of the business and/or assets of the Employer expressly to
assume and agree to perform this Agreement in the same manner and to the same
extent that the Employer would have been required to perform it if no such
succession had taken place.  As used in the Agreement, "the Employer" shall mean
both the Employer as defined above and any such successor that assumes and
agrees to perform this Agreement, by operation of law or otherwise.

          (e)  If any provision of this Agreement or portion thereof is so
broad, in scope or duration, so as to be unenforceable, such provision or
portion thereof shall be interpreted to be only so broad as is enforceable.

          (f)  The Employer may withhold from any amounts payable to the
Employee hereunder all federal, state, city or other taxes that the Employer may
reasonably determine are required to be withheld pursuant to any applicable law
or regulation.

          (g)  This Agreement shall be governed by and construed in accordance
with the laws of the State of NEW YORK, without reference to its principles of
conflicts of law.

          (h)  This Agreement may be executed in several counterparts, each of
which shall be deemed an original, but all of which shall constitute one and the
same instrument.

          (i)  The headings in this Agreement are inserted for convenience of
reference only and shall not be a part of or control or affect the meaning of
any provision hereof.

          (j)  Exhibit A hereto shall be subject to the provision of paragraphs
(a), (c), (d), (f), (g) and (i) of this Section 13.

                                       12
<PAGE>
 
          IN WITNESS WHEREOF, the parties have executed this Agreement, except
that TPG II is only a party to this Agreement with respect to its obligations
under Section 7 hereof, as of the date first written above.

                                        J. CREW GROUP, INC.


                                         /s/
                                        ------------------------------
                                        Name:
                                        Title:


                                        J. CREW OPERATING CORP.


                                         /s/
                                        ------------------------------
                                        Name:
                                        Title:


                                        TPG Partners II, L.P.



                                         /s/
                                        ------------------------------
                                        Name:
                                        Title:



                                         /s/
                                        ------------------------------
                                        Howard Socol

                                       13
<PAGE>
 
EXHIBIT A
- ---------

              J. CREW OPERATING CORP. SENIOR EXECUTIVE BONUS PLAN
                                FOR HOWARD SOCOL
                                        
1.  Definitions; References
    -----------------------

  As used herein, the following terms shall have the meanings indicated below.
Capitalized terms used in this Plan but not defined herein shall have the
meanings assigned to them in the Employment Agreement.

  (a)  "Annual EBITDA Performance Objective" shall mean the EBITDA performance
        -----------------------------------                                   
objectives determined pursuant to Section 2(a) herein for each Bonus Period.

  (b)  "Bonus," with respect to any Bonus Period, shall mean the cash bonus
        -----                                                              
earned pursuant to Section 2(b) hereof with respect to such Bonus Period.

  (c)  "Bonus Period" shall mean each fiscal year of the Employer during which
        ------------                                                          
this Plan is in effect, provided that the initial Bonus Period shall be the
period commencing on the Effective Date of the Employment Agreement and ending
on the last day of the fiscal year ending in January 1999.

  (d)  "EBITDA" shall mean, for any period, the consolidated earnings (losses)
        ------                                                                
of the Employer before extraordinary items and the cumulative effect of
accounting changes, as determined by the Employer in accordance with GAAP, and
before interest (expense or income), taxes, depreciation, amortization, non-cash
gains and losses from sales of assets other than in the ordinary course of
business and Valuation Adjustments.  For purposes of clarification in
determining EBITDA, consolidated earnings shall not be reduced by compensation
expenses attributable to this Plan but shall be reduced (or with respect to
losses, increased), by compensation expenses attributable to any other
compensation plan, program or arrangement of the Employer or any of its
affiliates, to the extent such expenses are recorded in accordance with GAAP.

  (e)  "Employer" shall mean J. Crew Operating Corp. and the subsidiaries with
        --------                                                              
which its financial accounts are required to be consolidated under GAAP.

  (f)  "Employment Agreement" shall mean the Employment Agreement dated February
        --------------------                                                    
24, 1998, between Howard Socol, J. Crew Group, Inc., J. Crew Operating Corp.
and, for certain purposes, TPG Partners II, L.P.

  (g)  "GAAP" shall mean the U.S. generally accepted accounting principles.
        ----                                                               

  (h)  "Participant" shall mean Howard Socol.
        -----------                          
<PAGE>
 
  (i)  "Payment Date," with respect to a Bonus Period, shall mean the date on
        ------------                                                         
which a Bonus is paid with respect to such Bonus Period, but shall not be later
than the last date on which a Bonus earned with respect to such Bonus Period may
be paid pursuant to Section 2(c) hereof.

  (j)  "Plan" shall mean this J. Crew Group, Inc. Senior Executive Bonus Plan
        ----                                                                 
for Howard Socol.

  (k)  "Target Bonus" shall mean 100% of Participant's annual Base Salary,
        ------------                                                      
provided that, with respect to the initial Bonus Period, the Target Bonus shall
be equal to the product of 100% of Participant's annual Base Salary multiplied
by a fraction, the numerator of which is the number of whole days from and
including the Effective Date to and including the last day of such Bonus Period,
and the denominator of which is 365.

  (l)  "Valuation Adjustments" shall mean that amount of non-cash expense
        ---------------------                                            
charged against earnings for any period resulting from the application of
accounting for business combinations in accordance with Accounting Principles
Board Opinion #16.  These charges may include, but are not limited to, amounts
such as inventory revaluations, property, plant and equipment revaluations,
goodwill amortization and finance fee amortization.

2.  Determination and Payment of Bonus Amounts
    ------------------------------------------

  (a)  The Board will determine the Annual EBITDA Performance Objectives within
sixty (60) days after the beginning of each Bonus Period and will notify the
Participant thereof.  The parties intend that the financial assumptions that
will form the starting point for the determination of the EBITDA Performance
Objectives are the assumptions determined by the Board for executives of the
Employer generally but that the final determination is intended to reflect
changes in capitalization, prior performance of the Employer and any other
relevant business and financial criteria.

  (b)  The amount of the Bonus earned by the Participant for each Bonus Period
shall be determined pursuant to the table set forth below.  In the event that
the EBITDA of the Employer with respect to a Bonus Period is between 90% and
100% of the Annual EBITDA Performance Objective with respect to such Bonus
Period, the amount of the Bonus earned by the Participant for such Bonus Period
shall be determined on the basis of straight line interpolation based on amounts
set forth in such table.

                                       2
<PAGE>
 
<TABLE>
<CAPTION>
         If EBITDA with respect to a                then the Bonus earned with respect to
             Bonus Period equals:                        such Bonus Period shall be:
===============================================================================================
<S>                                             <C> 
Less than 90% of the Annual EBITDA               Zero
Performance Objective with respect to such
Bonus Period
- -----------------------------------------------------------------------------------------------
90% of the Annual EBITDA Performance             50% of the Target Bonus with respect to such
Objective with respect to such Bonus Period      Bonus Period
- -----------------------------------------------------------------------------------------------
100% of the Annual EBITDA Performance            100% of the Target Bonus with respect to such
Objective with respect to such Bonus Period      Bonus Period
- -----------------------------------------------------------------------------------------------
</TABLE>

  (c)  As soon as practical after the end of each Bonus Period, the Employer
shall determine the EBITDA for such Bonus Period and cause such determination to
be audited by the Company's independent auditors.  The Employer shall pay the
Bonus, if any, to the Participant not later than thirty (30) business days after
the Employer has received an opinion of its independent auditors concerning the
amount of EBITDA, but in no event later than 120 days after the end of such
Bonus Period.

3.  Effect of Termination of Employment
    -----------------------------------

  In the event the Participant's employment with the Employer terminates on the
Scheduled Termination Date, the Participant shall be entitled to a Bonus with
respect to the Bonus Period in which such Scheduled Termination Date occurs,
equal to the product of (A) the amount of Bonus to which the Participant would
have been entitled had he remained employed until the end of such Bonus Period,
multiplied by (B) a fraction, the numerator of which is the number of whole days
from the first day of the Bonus Period up to and including the Scheduled
Termination Date, and the denominator of which is 365.  In the event the
Participant's employment with the Employer terminates pursuant to circumstances
entitling the Participant to severance payments under Section 5(a) of the
Employment Agreement, the Participant shall be entitled to a Bonus with respect
to the Bonus Period in which such Date of Termination occurs, equal to the
amount of Bonus to which the Participant would have been entitled had he
remained employed until the end of such Bonus Period, provided that the
Participant executes a valid general release and waiver in connection with such
termination.


                                       3
<PAGE>
 
                                                                    EXHIBIT 10.6

                            STOCKHOLDERS' AGREEMENT

          STOCKHOLDERS' AGREEMENT (this "Agreement"), dated as of February 24,
                                         ---------                            
1998, between J. Crew Group, Inc. (the "Company"), TPG Partners II, L.P. ("TPG")
                                        -------                            ---  
and Howard Socol (the "Stockholder").
                       -----------   

          WHEREAS, the Stockholder is an employee of the Company and in such
capacity was granted restricted shares of common stock ("Common Stock") of the
Company (the "Restricted Shares"), pursuant to the employment agreement, dated
              -----------------                                               
February 24, 1998, between Howard Socol, J. Crew Group, Inc., J. Crew Operating
Corp. and, for certain purposes, TPG Partners II, L.P. (the "Employment
                                                             ----------
Agreement");
- ---------   

          WHEREAS, as a condition to the issuance of Restricted Shares of Common
Stock, the Stockholder is required under the Employment Agreement to execute
this Agreement; and

          WHEREAS, the Stockholder and the Company desire to enter this
Agreement and to have this Agreement apply to the shares to be issued pursuant
to the Employment Agreement and to any shares of Common Stock acquired after the
date hereof by the Stockholder from whatever source, subject to any future
agreement between the Company and the Stockholder to the contrary (in the
aggregate, the "Shares").
                ------   

          NOW THEREFORE, in consideration of the premises hereinafter set forth,
and other good and valuable consideration, the receipt of which is hereby
acknowledged, the parties hereto agree as follows.

          1.  Investment.  The Stockholder represents that the Shares are being
              ----------                                                       
acquired for investment and not with a view toward the distribution thereof.

          2.  Issuance of Shares.  The Company hereby represents to the
              ------------------                                       
Stockholder that there are no agreements or arrangements other than this
Stockholders' Agreement which would prohibit the issuance of, or restrict the
Stockholder's ability to transfer, the Restricted Shares.  The Stockholder
acknowledges and agrees that the certificate for the Shares shall bear the
following legends (except that the second paragraph of this legend shall not be
required after the Shares have been registered and except that the first
paragraph of this legend shall not be required after the termination of this
Agreement):

     The shares represented by this certificate are subject to the terms and
     conditions of a Stockholders' Agreement dated as of February 24, 1998 and
     may not be sold, transferred, hypothecated, assigned or encumbered, except
     as may be permitted by the aforesaid Agreement.  A copy of the
     Stockholders' Agreement may be obtained from the Secretary of the Company.
<PAGE>
 
     The shares represented by this certificate have not been registered under
     the Securities Act of 1933. The shares have been acquired for investment
     and may not be sold, transferred, pledged or hypothecated in the absence of
     an effective registration statement for the shares under the Securities Act
     of 1933 or an opinion of counsel for the Company that registration is not
     required under said Act.

          Upon the termination of this Agreement, or upon registration of the
Shares under the Securities Act of 1933 (the "Securities Act"), the Stockholder
                                              --------------                   
shall have the right to exchange any Shares containing the above legend (i) in
the case of the registration of the Shares, for Shares legended only with the
first paragraph described above and (ii) in the case of the termination of this
Agreement, for Shares legended only with the second paragraph described above.

          3.  Transfer of Shares; Call Rights.
              ------------------------------- 

          (a) The Stockholder agrees that he will not cause or permit the Shares
or his interest in the Shares to be sold, transferred, hypothecated, assigned or
encumbered except as expressly permitted by this Section 3; provided, however,
                                                            --------  ------- 
that the Shares or any such interest may be transferred (i) on the Stockholder's
death by bequest or inheritance to the Stockholder's executors, administrators,
testamentary trustees, legatees or beneficiaries, (ii) to a trust or
custodianship the beneficiaries of which may include only the Stockholder, the
Stockholder's spouse, or the Stockholder's lineal descendants (by blood or
adoption) and (iii) in accordance with Section 4 of this Agreement, subject in
any such case to the agreement by each transferee (other than the Company) in
writing to be bound by the terms of this Agreement and provided in any such case
that no such transfer that would cause the Company to be required to register
the Common Stock under Section 12(g) of the Securities Exchange Act of 1934, as
amended (the "Exchange Act"), shall be permitted.
              ------------                       

          (b) The Company (or its designated assignee) shall have the right,
during the one-hundred-twenty-day period (x) immediately following the
termination of the Employee's employment with the Company for any reason in
respect of Shares acquired by the Stockholder prior to such termination and (y)
immediately following the date of the acquisition of any Shares acquired by the
Stockholder following the termination of the Employee's employment for any
reason, to purchase from the Stockholder, and upon the exercise of such right
the Stockholder shall sell to the Company (or its designated assignee), all or
any portion of the Shares held by the Stockholder as of the date as of which
such right, is exercised at a per Share price equal to the Fair Market Value of
a share of Common Stock determined as of the date as of which such right is
exercised. The Company (or its designated assignee) shall exercise such right by
delivering to the Stockholder a written notice specifying its intent to purchase
Shares held by the Stockholder, the date as of which such right is to be
exercised and the number of Shares to be purchased.  Such purchase and sale
shall occur on such date as the Company (or its designated assignee) 


                                       2
<PAGE>
 
shall specify which date shall not be later than ninety (90) days after the
fiscal quarter-end immediately following the date as of which the Company's
right is exercised.

          (c) For purposes of this Agreement, "Fair Market Value" shall mean, as
                                               -----------------                
of any date:

               (1)  prior to the existence of a Public Market (as defined in
     Section 5 herein) for the Common Stock, the quotient obtained by dividing
     (i) the excess of (x) the product of (A) 9 (as such number may be changed
     as provided below, the "Multiple") and (B) EBITDA (as defined in Exhibit A
                             --------                                          
     of the Employment Agreement) for the twelve month period ending on the
     fiscal quarter-end immediately preceding such date over (y) the sum of (I)
     the weighted arithmetic average indebtedness (net of all cash and cash
     equivalents) during such period of the Company and its consolidated direct
     and indirect wholly-owned subsidiaries and (II) for each less than wholly-
     owned direct or indirect subsidiary of the Company the earnings of which
     are either consolidated with those of the Company or accounted for on an
     equity basis, the weighted arithmetic average indebtedness (net of all cash
     and cash equivalents) during such period of such subsidiary multiplied by
     the proportion of the total earnings (determined on the same basis as, and
     excluding the same items as in the determination of, EBITDA) of such
     subsidiary included in EBITDA (excluding earnings attributable to dividends
     received from such subsidiary), by (ii) the total number of shares of
     Common Stock on the last day of such period, determined on a fully diluted
     basis.  For purposes of determining the indebtedness of an entity, all
     preferred stock of the entity, other than preferred stock convertible into
     Common Stock, shall be considered indebtedness in the amount of the
     liquidation value thereof plus accumulated but unpaid dividends thereon.
     Notwithstanding the foregoing provisions of this paragraph (1), for the ten
     (10) day period immediately following the occurrence of a Change in Control
     (as defined in the Employment Agreement), Fair Market Value shall not be
     less than the price per share, if any, paid to any member of the Initial
     Ownership Group or the public tender offer price paid in connection with
     such Change in Control.  The Committee shall review the Multiple then in
     effect following the audit of the Company's financial statements each
     fiscal year, and shall make such increases or decreases in the Multiple as
     shall be determined by the Committee in good faith to reflect market
     conditions and Company performance.

               (2)  on which a Public Market (as defined in Section 5 herein)
     for the Common Stock exists, (i) the average of the high and low sales
     prices during the ten (10) trading days immediately preceding such day of a
     share of Common Stock as reported on the principal securities exchange on
     which shares of Common Stock are then listed or admitted to trading or (ii)
     if not so reported, the average of the closing bid and ask prices during
     the ten (10) trading days immediately preceding such day as reported on the
     National Association of Securities Dealers Automated Quotation System
     (which shall include the NASDAQ National Market or the NASDAQ Small Cap
     Market) or (iii) if not so reported, as furnished by any member of the
     National Association of Securities 

                                       3
<PAGE>
 
     Dealers, Inc. selected by the Committee. The Fair Market Value of a share
     of Common Stock as of any such date on which the applicable exchange or
     inter-dealer quotation system through which trading in the Common Stock
     regularly occurs is closed shall be the Fair Market Value determined
     pursuant to the preceding sentence as of the immediately preceding date on
     which the Common Stock is traded, a bid and ask price is reported or a
     trading price is reported by any member of NASD selected by the Committee.
     In the event that the price of a share of Common Stock shall not be so
     reported or furnished, the Fair Market Value shall be determined by the
     Committee in good faith to reflect the fair market value of a share of
     Common Stock.

          4.  Certain Rights.
              -------------- 

          (a) Drag Along Rights.  If TPG desires to sell all or substantially
              -----------------                                              
all of its shares of Common Stock to a good faith independent purchaser (a
"Purchaser") (other than any other investment partnership, limited liability
- ----------                                                                  
company or other entity established for investment purposes and controlled by
the principals of TPG or any of its affiliates and other than any employees of
TPG or any of its affiliates, hereinafter referred to as a "Permitted
                                                            ---------
Transferee") and said Purchaser desires to acquire all or substantially all of
the issued and outstanding shares of Common Stock (or all or substantially all
of the assets of the Company) upon such terms and conditions as agreed to with
TPG, the Stockholder agrees to sell all of his Shares to said Purchaser (or to
vote all of his Shares in favor of any merger or other transaction which would
effect a sale of such shares of Common Stock or assets of the Company) at the
same price per share of Common Stock and pursuant to the same terms and
conditions with respect to payment for the shares of Common Stock as agreed to
by TPG.  In such case, TPG shall give written notice of such sale to the
Stockholder at least 30 days prior to the consummation of such sale, setting
forth (i) the consideration to be received by the holders of shares of Common
Stock, (ii) the identity of the Purchaser, (iii) any other material items and
conditions of the proposed transfer and (iv) the date of the proposed transfer.

          (b) Tag Along Rights.  (i) Subject to paragraph ( iv) of this Section
              ----------------                                                 
4(b), if TPG or its affiliates proposes to transfer any of its shares of Common
Stock to a Purchaser (other than a Permitted Transferee), then TPG or such
Permitted Transferee (hereinafter referred to as a "Selling Stockholder") shall
                                                    -------------------        
give written notice of such proposed transfer to the Stockholder (the "Selling
                                                                       -------
Stockholder's Notice") at least 30 days prior to the consummation of such
- --------------------                                                     
proposed transfer, and shall provide notice to all other stockholders of the
Company to whom TPG has granted similar "tag-along" rights (such stockholders
together with the Stockholder, referred to herein as the "Other Stockholders")
                                                          ------------------  
setting forth (A) the number of shares of Common Stock offered, (B) the
consideration to be received by such Selling Stockholder, (C) the identity of
the Purchaser, (D) any other material items and conditions of the proposed
transfer and (E) the date of the proposed transfer.

          (ii)  Upon delivery of the Selling Stockholder's Notice, the
Stockholder may elect to sell up to the sum of (A) the Pro Rata Portion (as
hereinafter defined) and (B) the Excess Pro 

                                       4
<PAGE>
 
Rata Portion (as hereinafter defined) of his Shares, at the same price per share
of Common Stock and pursuant to the same terms and conditions with respect to
payment for the shares of Common Stock as agreed to by the Selling Stockholder,
by sending written notice to the Selling Stockholder within 15 days of the date
of the Selling Stockholder's Notice, indicating his election to sell up to the
sum of the Pro Rata Portion plus the Excess Pro Rata Portion of his Shares in
the same transaction. Following such 15 day period, the Selling Stockholder and
each Other Stockholder shall be permitted to sell to the Purchaser on the terms
and conditions set forth in the Selling Stockholder's Notice the sum of (X) the
Pro Rata Portion and (Y) the Excess Pro Rata Portion of its Shares.

          (iii)  For purposes of Section 4(b) and 4(c) hereof, "Pro Rata
                                                                --------
Portion" shall mean, with respect to shares of Common Stock held by the
Stockholder or Selling Stockholder, as the case may be, a number equal to the
product of (x) the total number of such shares then owned by the Stockholder or
the Selling Stockholder, as the case may be, and (y) a fraction, the numerator
of which shall be the total number of such shares proposed to be sold to the
Purchaser as set forth in the Selling Stockholder's Notice or initially proposed
to be registered by the Selling Stockholder, as the case may be, and the
denominator of which shall be the total number of such shares then outstanding
(including such shares proposed to be sold or registered by the Selling
Stockholder); provided, however, that any fraction of a share resulting from
such calculation shall be disregarded for purposes of determining the Pro Rata
Portion.  For purposes of Sections 4(b) and 4(c), "Excess Pro Rata Portion"
                                                   ----------------------- 
shall mean, with respect to shares of Common Stock held by the Stockholder or
the Selling Stockholder, as the case may be, a number equal to the product of
(x) the number of Non-Elected Shares (as defined below) and (y) a fraction, the
numerator of which shall be such Stockholder's Pro Rata Portion with respect to
such shares, and the denominator of which shall be the sum of (1) the aggregate
Pro Rata Portions with respect to the shares of Common Stock of all of the Other
Stockholders that have elected to exercise in full their rights to sell their
Pro Rata Portion of shares of Common Stock, and (2) the Selling Stockholder's
Pro Rata Portion of shares of Common Stock (the aggregate amount of such
denominator is hereinafter referred to as the "Elected Shares").  For purposes
                                               --------------                 
of this Agreement, "Non-Elected Shares" shall mean the excess, if any, of the
                    ------------------                                       
total number of shares of Common Stock, proposed to be sold to a Purchaser as
set forth in a Selling Stockholder's Notice or initially proposed to be
registered by the Selling Stockholder, as the case may be, less the amount of
Elected Shares.

          (iv)  Notwithstanding anything to the contrary contained herein, the
provisions of this Section 4(b) shall not apply to any sale or transfer by TPG
of shares of Common Stock unless and until TPG, after giving effect to the
proposed sale or transfer, shall have sold or transferred in the aggregate
(other than to Permitted Transferees) shares of Common Stock, representing 7.5%
of shares of Common Stock owned by TPG on the date hereof.

          (c) Piggyback Registration Rights.
              ----------------------------- 

                                       5
<PAGE>
 
          (i) Notice to Stockholder.  If the Company determines that it will
              ---------------------                                         
file a registration statement under the Securities Act, other than a
registration statement on Form S-4 or Form S-8 or any successor form, for an
offering which includes shares of Common Stock held by TPG or its affiliates
(hereinafter in this paragraph (c) of Section 4 referred to as a "Selling
                                                                  -------
Stockholder"), then the Company shall give prompt written notice to the
- -----------                                                            
Stockholder that such filing is expected to be made (but in no event less than
30 days nor more than 60 days in advance of filing such registration statement),
the jurisdiction or jurisdictions in which such offering is expected to be made,
and the underwriter or underwriters (if any) that the Company (or the person
requesting such registration) intends to designate for such offering. If the
Company, within 15 days after giving such notice, receives a written request for
registration of any Shares from the Stockholder, then the Company shall include
in the same registration statement the number of Shares to be sold by the
Stockholder as shall have been specified in his request, except that the
Stockholder shall not be permitted to register more than the Pro Rata Portion
plus the Excess Pro Rata portion of his Shares. The Company shall bear all costs
of preparing and filing the registration statement, and shall indemnify and hold
harmless, to the extent customary and reasonable, pursuant to indemnification
and contribution provisions to be entered into by the Company at the time of
filing of the registration statement, the seller of any shares of Common Stock
covered by such registration statement.

          Notwithstanding anything herein to the contrary, the Company, on prior
notice to the participating Stockholder, may abandon its intention to file a
registration statement under this Section 4(c) at any time prior to such filing.

          (ii) Allocation.  If the managing underwriter shall inform the Company
               ----------                                                       
in writing that the number of shares of Common Stock requested to be included in
such registration exceeds the number which can be sold in (or during the time
of) such offering within a price range acceptable to TPG, then the Company shall
include in such registration such number of shares of Common Stock which the
Company is so advised can be sold in (or during the time of) such offering.  All
holders of shares of Common Stock proposing to sell shares of Common Stock shall
share pro rata in the number of shares of Common Stock to be excluded from such
offering, such sharing to be based on the respective numbers of shares of Common
Stock as to which registration has been requested by such holders.

          (iii)  Permitted Transfer.  Notwithstanding anything to the contrary
                 ------------------                                           
contained herein, sales of Shares pursuant to a registration statement filed by
the Company may be made without compliance with any other provision of this
Agreement.

          5.  Termination.  This Agreement shall terminate immediately following
              -----------                                                       
the existence of a Public Market for the Common Stock except that (i) the
requirements contained in Section 2 hereof shall survive the termination of this
Agreement and (ii) the provisions contained in Section 3 hereof shall continue
with respect to each Share during such period of time, if any, as the
Stockholder is precluded from selling such Shares pursuant to Rule 144 of the
Securities Act.  For this purpose, a "Public Market" for the Common Stock shall
                                      -------------                            
be deemed to exist if the 

                                       6
<PAGE>
 
Common Stock is registered under Section 12(b) or 12(g) of the Exchange Act and
trading regularly occurs in such Common Stock in, on or through the facilities
of securities exchanges and/or inter-dealer quotation systems in the United
States (within the meaning of Section 902(n) of the Securities Act) or any
designated offshore securities market (within the meaning of Rule 902(a) of the
Securities Act).

          6.  Distributions With Respect To Shares.  As used herein, the term
              ------------------------------------                           
"Shares" includes securities of any kind whatsoever distributed with respect to
- -------                                                                        
the Common Stock acquired by the Stockholder pursuant to the Option Plan or any
such securities resulting from a stock split or consolidation involving such
Common Stock.

          7.  Amendment; Assignment.  This Agreement may be amended, superseded,
              ---------------------                                             
canceled, renewed or extended, and the terms hereof may be waived, only by a
written instrument signed by authorized representatives of the parties or, in
the case of a waiver, by an authorized representative of the party waiving
compliance.  No such written instrument shall be effective unless it expressly
recites that it is intended to amend, supersede, cancel, renew or extend this
Agreement or to waive compliance with one or more of the terms hereof, as the
case may be.  Except for the Stockholder's right to assign his or her rights
under Section 3(a) or the Company's right to assign its rights under Section
3(b), no party to this Agreement may assign any of its rights or obligations
under this Agreement without the prior written consent of the other parties
hereto.

          8.  Notices.  All notices and other communications hereunder shall be
              -------                                                          
in writing, shall be deemed to have been given if delivered in person or by
certified mail, return receipt requested, and shall be deemed to have been given
when personally delivered or three (3) days after mailing to the following
address:

          If to the Stockholder:

                  Mr. Howard Socol
                  11 Tahiti Beach Road
                  Coral Gables FL 33143

          If to the Company:

                  J. Crew Group, Inc.
                  770 Broadway
                  Fourth Floor
                  New York, NY 10003

                  Attention:  Board of Directors and Secretary

          If to TPG:

                                       7
<PAGE>
 
                  TPG Partners II, L.P.
                  600 California Street
                  Suite 1850
                  San Francisco, CA 94108
                
                  Attention:  Jonathan Coslet

          or to such other address as any party may have furnished to the others
in writing in accordance herewith, except that notices of change of address
shall only be effective upon receipt.

          9.  Counterparts.  This Agreement may be executed in two or more
              ------------                                                
counterparts, each of which shall be deemed to be an original, but each of which
together shall constitute one and the same document.

          10.  Governing Law.  This Agreement shall be governed by and construed
               -------------                                                    
in accordance with the laws of the State of NEW YORK, without reference to its
principles of conflicts of law.

          11.  Binding Effect.  This Agreement shall be binding upon, inure to
               --------------                                                 
the benefit of, and be enforceable by the heirs, personal representatives,
successors and permitted assigns of the parties hereto.  Nothing expressed or
referred to in this Agreement is intended or shall be construed to give any
person other than the parties to this Agreement, or their respective heirs,
personal representatives, successors or assigns, any legal or equitable rights,
remedy or claim under or in respect of this Agreement or any provision contained
herein.

          12.  Entire Agreement.  This Agreement along with the Employment
               ----------------                                           
Agreement constitutes the entire agreement between the parties hereto with
respect to the subject matter hereof.

          13.  Severability.  If any term, provision, covenant or restriction of
               ------------                                                     
this Agreement, is held by a court of competent jurisdiction to be invalid, void
or unenforceable, the remainder of the terms, provisions, covenants and
restrictions of this Agreement shall remain in full force and effect and shall
in no way be affected, impaired or invalidated.

          14.  Miscellaneous.  The headings contained in this Agreement are for
               -------------                                                   
reference purposes only and shall not affect in any way the meaning or
interpretation of this Agreement.

                        *      *     *     *     *     *

                                       8
<PAGE>
 
          IN WITNESS WHEREOF, the parties hereto have caused this Agreement to
be duly executed as of the day and year first above written.


                                        ___________________________
                                                Howard Socol


                                        J. CREW GROUP, INC.


                                        _____________________________
                                        By:
                                        Title:


                                        TPG PARTNERS II, L.P.


                                        _____________________________
                                        By:
                                        Title:


                                       9

<PAGE>
 
                                                                   EXHIBIT 10-16
                                LETTER AGREEMENT

                                        

April 28, 1998

Mr. Barry Erdos
2111 Park Hill Drive
Columbus, OH 43209

Dear Barry:

          Pursuant to our recent discussions regarding your employment with J.
Crew Operating Corporation (the "Company"), we thought it would be useful to lay
out the terms and conditions of our agreement in this letter agreement
("Agreement") for both parties to sign.

1.  EMPLOYMENT.

     (A) The Company hereby agrees to employ you as Chief Operating Officer of
the Company and you hereby agree to serve the Company in such capacity during
the "Employment Period" (as defined below).  You will report to the Chief
Executive Officer of the Company.  Your principal work location will be the New
York metropolitan area, but you will be required to travel to the extent
necessary to perform your duties and responsibilities.

     (B) You shall devote your full business time and energy, attention, skills
and ability to the performance of your duties and responsibilities as provided
hereunder on an exclusive basis, shall faithfully and diligently endeavor to
promote the business and best interests of the Company.

2.  EMPLOYMENT PERIOD.

     (A) The "Employment Period" shall commence on April 13, 1998 (the
"Effective Date") and shall terminate upon the earliest to occur of (i) the
third anniversary of the Effective Date, (ii) your death or Disability (as such
term is defined in the Company's Long-Term Disability Plan), (iii) voluntary
termination of employment by you, (iv) termination of employment by the Company
other than for Cause, death or Disability or (v) termination of employment by
the Company for Cause.

     (B) Upon termination of the Employment Period, you shall be entitled to any
earned but unpaid Base Salary (as defined in Section 3(a) below) as of the date
of termination. In addition, you will be entitled to the following  payments:

          (i) if such termination is pursuant to subsection (ii) of Section 2(a)
     hereof, you or your estate, as the case may be, will be entitled to (A)
     payment of any Annual Bonus earned but not yet paid with respect to the
     fiscal year ended before the date of termination of employment and (B) a
     pro-rata portion of your Annual Bonus (the "Pro-Rata Bonus") with respect
     to the fiscal year in which such

<PAGE>
 
     termination occurs equal to the product of (x) the Annual Bonus determined
     as if you worked through the end of the fiscal year, multiplied by (y) a
                                                          -------------      
     fraction, the numerator of which is the number of full months worked by you
     during such fiscal year and the denominator of which is twelve (12); or

          (ii) if such termination is pursuant to subsection (iv) of Section
     2(a) hereof, you shall be entitled to (A) continuation of Base Salary as in
     effect immediately prior to such termination for a period of twelve (12)
     months after the date of termination, (B) payment of any Annual Bonus
     earned but not yet paid with respect to the fiscal year ended before the
     date of termination of employment, (C) payment of the Pro-Rata Bonus with
     respect to the fiscal year in which such termination occurs determined in
     accordance with subsection (i) of this section 2(b), provided that, in the
     event such termination occurs prior to the end of the fiscal year beginning
     in 1998, you shall be entitled to the Guaranteed Bonus (described in
     Section 3(b) hereof) instead of the Pro-Rata Bonus, and (D) if your
     employment is terminated prior to payment of the Second-Half Signing Bonus
     (described in Section 3(c) hereof), the Company will pay you such Second-
     Half Signing Bonus.  All the payments provided herein are conditioned upon
     and subject to your compliance with the Restrictive Covenants provided in
     Section 4 hereof and your execution of a general release and waiver,
     waiving all claims you may have against the Company except for claims which
     may arise as a result of the Company's failure to meet its obligations
     after the date of such waiver.

Except as provided in this Section 2(b), no further compensation shall be due
upon your termination of employment.

     (C) For purposes of this Agreement, "Cause" shall mean (i) the commission
of a felony, (ii) willful misconduct or gross negligence in connection with the
performance of your duties as an employee of the Company, (iii) a material
breach of this Agreement, (iv) a fraudulent act or omission by you adverse to
the reputation of the Company or any affiliate, and (v) the disclosure by you of
any Confidential Information (as defined in Section 4(b) hereof) to persons not
authorized to know same.  If subsequent to your termination of employment, it is
discovered that your employment could have been terminated for Cause by reason
of subsection (i) of this Section 2(c), your employment shall, at the election
of the Company, in its sole discretion, be deemed to have been terminated for
Cause.

3.  COMPENSATION AND BENEFITS.

     (A) During the Employment Period, your annual base salary shall be $600,000
("Base Salary") and shall be paid pursuant to regular Company payroll practices
for the senior executives of the Company.  The Base Salary will be reviewed
annually and may be increased but not decreased in the sole discretion of the
Company.

     (B) In addition to the Base Salary, in each fiscal year during the
Employment Period, you will have the opportunity to earn an annual bonus
("Annual Bonus") of up to fifty percent (50%) of the Base Salary if the Company
achieves certain performance objectives (which will be

                                       2
<PAGE>
 
determined by the Company for each such fiscal year), provided that, with
respect to the fiscal year beginning in 1998, your Annual Bonus will be at least
$150,000 (the "Guaranteed Bonus"), regardless of whether the performance
objectives for such fiscal year are achieved.  The Annual Bonus will be paid no
later than May 1 following the fiscal year for which it relates and, except as
otherwise provided in Section 2(b) hereof, such Annual Bonus will be paid only
if you are actively employed with the Company and not in breach of this
Agreement on such date of disbursement.

     (C) As soon as practicable after the Effective Date, but in no event later
than ten (10) days thereafter, the Company will pay you $250,000 (the "First-
Half Signing Bonus") as consideration for entering into this Agreement.  In
addition, on or as soon as practicable after the first anniversary of the
Effective Date, the Company will pay you an additional $250,000 (the "Second-
Half Signing Bonus"), provided that you are actively employed with the Company
and not in breach of this Agreement on such first anniversary.

     (D) As soon as practicable after the Effective Date, but in no event later
than ten (10) days thereafter, the Company will provide you with a recourse loan
in the amount of $300,000 (the "Loan").  Prior to receiving the Loan, you will
be required to execute a promissory note in favor of the Company which shall
provide the specific terms and conditions of the Loan.  The promissory note
shall provide that (i) the principal amount of the loan will be $300,000, (ii)
the rate of interest shall be 5.5% compounded semi-annually, (iii) you shall
make interest payments on each anniversary of the date such loan is made until
the entire principal amount is paid and (iv) fifty percent of the principal
amount of such loan shall be paid on each of the first and second anniversaries
of the date the loan is made.  At your discretion, you make interim interest
payments and may pay the principal amount on any portion thereof before the
dates provided in the preceding sentence.  The promissory note also will provide
that the Company shall have the right to withhold all or any portion of any
payments owed to you, including without limitation the Second-Half Signing Bonus
and Guaranteed Bonus as payment of all or any portion of the principal or
interest due under such promissory note.

     (E) As soon as practicable after the Effective Date and subject to approval
of the Board of Directors of J. Crew Group, Inc., the Company will grant you an
option (the "Option") to purchase the number of shares equal to approximately
one percent (1%) of the total outstanding shares of common stock of J. Crew
Group, Inc. as of the Effective Date (rounded down to the nearest whole share)
at an exercise price equal to $1,363.64 per share.  Except as otherwise provided
herein, the Option shall be governed by the terms and subject to the conditions
of the 1997 J. Crew Group Inc. Stock Option Plan (the "Option Plan"), including
the requirements regarding the execution of a Stock Option Grant Agreement and a
Stockholders' Agreement.  Ten percent (10%) of the Option will be immediately
exercisable upon grant, ten percent (10%) of the Option will become exercisable
on January 31, 1999 and twenty percent (20%) of the Option will become
exercisable on each of January 31, 2000 through 2003, provided you are actively
employed with the Company on such date.  Any portion of the Option which has not
yet become exercisable, shall become immediately exercisable upon the occurrence
of a Change in Control (as defined in the Option Plan).  Subject to the
provisions of the Option Plan, with respect to the Option or any portion thereof
which has not become 

                                       3
<PAGE>
 
exercisable, the Option shall expire on the date your employment with the
Company is terminated for any reason, and with respect to any Option or any
portion thereof which has become exercisable, the Option shall expire on the
earlier of: (i) 90 days after your termination of employment with the Company
other than for Cause, death or disability; (ii) one year after termination of
your employment with the Company by reason of death or disability; (iii) the
commencement of business on the date your employment with the Company is, or is
deemed to have been, terminated for Cause; or (iv) the tenth anniversary of the
Effective Date.

     (F) The Company will reimburse you for relocation expenses with respect to
your relocation from Ohio to New York not to exceed $420,000, provided that
relocation expenses shall not include any loss incurred in connection with the
sale of your primary residence located in Ohio.  However, in the event that,
after the primary Ohio residence has been listed on a multiple listing service
or with a reputable real estate broker in the area for at least six months, you
receive an offer to purchase such residence from an unrelated third-party
purchaser for less than the amount that you originally paid for such residence
plus the amount of any capital expenditures not to exceed $80,000 which are
supported by documentation reasonably requested by the Company (the "Original
Purchase Price"), and you intend to accept such offer, prior to accepting such
offer you shall notify the Company and provide the Company with all reasonably
requested details and documents regarding the offer, any previous offers
received by you and any other relevant information regarding the residence.  At
that time, you agree to cooperate with the Company in determining the various
alternatives related to the disposition of the residence with a view toward
eliminating any loss to you with respect to such disposition, including possibly
reimbursing you for the difference between the Original Purchase Price and the
amount that you would receive in the proposed sale, provided that you do not
agree to sell the residence for less than the Original Purchase Price without
the consent of the Company.  It is understood that the term "loss" as used in
this Section 3(f) shall mean the excess, if any, of the Original Purchase Price
over the amount received in any sale of your primary Ohio residence.  You agree
that you will use your reasonable best efforts to sell the residence for an
amount in excess of the Original Purchase Price and to minimize all other
relocation costs and will provide the Company with documentation reasonably
requested by the Company with respect to any such reimbursement claims.

     (G) During the Employment Period, you will be entitled to participate
generally in the Company's benefit plans, except where specifically provided
herein and except for any severance or other termination of employment plans.
Currently, the Company's benefit package includes 3 weeks vacation, 3 personal
days, holidays, life insurance, medical insurance, long term disability, 401(k)
tax deferred savings plan, a health flexible spending account, and the employee
discount.  The Company reserves the right to change these benefits at any time
in its sole discretion.

     (H) The Company will reimburse you for all reasonable business expenses
upon the presentation of statements of such expenses in accordance with the
Company's policies and procedures now in force or as such policies and
procedures may be modified with respect to the senior executives of the Company.

4.  RESTRICTIVE COVENANTS.

                                       4
<PAGE>
 
     (A) As additional consideration for the Company entering into this
Agreement and agreeing to make the salary continuation payments described in
Section 2(a) hereof, you agree that during the Employment Period and for a
period of twelve (12) months after the date on which the Employment Period is
terminated, you shall not solicit, hire, or seek to influence the employment
decisions of, any employee of the Company on behalf of any person or entity
other than the Company.

     (B) You agree that, during the Employment Period and thereafter, you will
hold in strict confidence any proprietary or Confidential Information related to
the Company.  For purposes of this Agreement, the term "Confidential
Information" shall mean all information of the Company in whatever form which is
not generally known to the public, including without limitation, customer lists,
trade practices, marketing techniques, pricing structures and practices,
research, trade secrets, processes, systems, programs, methods, software,
merchandising, planning, inventory and financial control, store design and
staffing.

     (C) You also agree that breach of the confidentiality or employee non-
solicitation provisions provided in paragraphs (a) or (b) of this Section 4
would cause the Company to suffer irreparable harm for which money damages would
not be an adequate remedy and therefore, if you breach any of the Restrictive
Covenants provided herein, the Company would be entitled to temporary and
permanent injunctive relief in any court of competent jurisdiction (without the
need to post any bond).

     (D) You agree not to disclose any information regarding the existence or
substance of this Agreement to any third party, without the prior written
consent of the Company except as may be required by law, during any legal
proceeding brought by you relating to this Agreement or with your professional
advisers for purposes of discussing the subject matter hereof and, with respect
to such professional advisers, you agree to inform them of your obligations
hereunder and take all reasonable steps to ensure that such professional
advisers do not disclose the existence or substance hereof.  Further, you agree
not to directly or indirectly disparage or defame the Company or any of its
directors, officers or employees.

5.  REPRESENTATIONS.

     (A) Each party hereto represents and warrants to the other party hereto
that (i) the execution, delivery and performance of such party of this Agreement
has been duly authorized by all necessary action on its part and does not
contravene or conflict with any provisions of any agreement or other instrument
to which it is party or by which it is bound or any applicable law, judgment,
order, writ, injunction, decree, rule or regulation of any court, governmental
authority, administrative agency or arbitrator, (ii) this Agreement is the
legal, valid and binding obligation of such party, enforceable against it in
accordance with its terms and (iii) there is no pending or threatened action or
proceeding affecting such party before or by any court, governmental authority,
administrative agency or arbitrator, which if adversely determined, would
prevent such party from consummating the transactions contemplated hereby.

6.  MISCELLANEOUS.

                                       5
<PAGE>
 
          (A) Any notice or other communication required or permitted under this
Agreement shall be effective only if it is in writing and delivered personally
or sent by registered or certified mail, postage prepaid, return receipt
requested and addressed as follows:

   If to the Company:

     J. Crew Operating Corp.
     770 Broadway
     Twelfth Floor
     New York, NY
     Attention:  Chief Executive Officer

   If to the Employee:

     Mr. Barry Erdos
     2111 Park Hill Drive
     Columbus, OH 43209

or to such other address as any party hereto may designate by notice to the
other, and shall be deemed to have been given upon receipt.

     (B) This Agreement constitutes the entire agreement among you and the
Company with respect to your employment by the Company, and supersedes and is in
full substitution for any and all prior understandings or agreements with
respect to your employment.

     (C) This Agreement shall inure to the benefit of and be an obligation of
the Company's assigns and successors; however you may not assign your duties and
obligations hereunder to any other party.

     (D) No provision of this Agreement may be amended or waived, unless such
amendment or waiver is specifically agreed to in writing and signed by you and
an officer of the Company duly authorized to execute such amendment.

     (E) This Agreement and all amendments thereof shall, in all respects, be
governed by and construed and enforced in accordance with the internal laws
(without regard to principles of conflicts of law) of the State of NEW YORK.
Each party hereto hereby agrees to and accepts the exclusive jurisdiction of any
court in New York County or the U.S. District Court for the Southern District of
New York in that County in respect of any action or proceeding relating to the
subject matter hereof, expressly waiving any defense relating to jurisdiction or
forum non conveniens, and consents to service of process by U.S. certified or
- --------------------                                                         
registered mail in any action or proceeding with respect to this Agreement.

     (F) The Company shall be responsible for and shall pay the agency fees with
respect to Herbert Mines Associates, Inc. which arranged for and facilitated
your employment with the Company hereunder.

                                       6
<PAGE>
 
     (G) The Company shall reimburse you for reasonable attorneys' fees and
expenses and other reasonable fees incurred in connection with the preparation
of this Agreement not to exceed $20,000.

                                       7
<PAGE>
 
          If the terms of this letter Agreement meet with your approval, please
sign and return one copy to me.

                                 Sincerely,

                                 /s/

                                 Howard Socol
                                 Chief Executive Officer
                                 J. Crew Operating Corporation


Agreed to and Accepted:


   /s/
- -------------------------------------
Barry Erdos                  Date

                                       8

<TABLE> <S> <C>

<PAGE>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
CONSOLIDATED BALANCE SHEET AT JANUARY 31, 1998 AND THE CONSOLIDATED STATEMENT OF
OPERATIONS FOR THE YEAR ENDED JANUARY 31, 1998 AND IS QUALIFIED IN ITS ENTIRETY
BY REFERENCE TO SUCH FINANCIAL STATEMENTS
</LEGEND>
<MULTIPLIER> 1,000,000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          JAN-31-1998
<PERIOD-END>                               JAN-31-1998
<CASH>                                              12
<SECURITIES>                                         0
<RECEIVABLES>                                       22
<ALLOWANCES>                                         5
<INVENTORY>                                        203
<CURRENT-ASSETS>                                   294
<PP&E>                                             166
<DEPRECIATION>                                      56
<TOTAL-ASSETS>                                     422
<CURRENT-LIABILITIES>                              151
<BONDS>                                            298
                              130
                                          0
<COMMON>                                             1
<OTHER-SE>                                       (202)
<TOTAL-LIABILITY-AND-EQUITY>                       422
<SALES>                                            823
<TOTAL-REVENUES>                                   834
<CGS>                                              465
<TOTAL-COSTS>                                      825
<OTHER-EXPENSES>                                    21
<LOSS-PROVISION>                                     7
<INTEREST-EXPENSE>                                  20
<INCOME-PRETAX>                                   (32)
<INCOME-TAX>                                       (5)
<INCOME-CONTINUING>                               (27)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                    (5)
<CHANGES>                                            0
<NET-INCOME>                                      (31)
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
        

</TABLE>


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