Condensed Consolidated Statements of Cash Flows (USD $) In Thousands, unless otherwise specified	5 Months Ended	6 Months Ended	1 Months Ended
	Jul. 30, 2011	Jul. 28, 2012	Mar. 07, 2011 Predecessor
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss)	$ (24,338)	$ 52,704	$ (16,150)
Adjustments to reconcile to cash flows from operating activities:
Depreciation of property and equipment	25,881	33,967	3,929
Share-based compensation	45,971	2,141	1,080
Non-cash charge related to step-up in carrying value of inventory	25,067
Amortization of favorable lease commitments	5,397	6,835
Amortization of intangible assets	4,085	4,902
Amortization of deferred financing costs	4,001	4,801	970
Excess tax benefits from share-based awards			(74,495)
Changes in operating assets and liabilities:
Merchandise inventories	(18,069)	(40,152)	(20,204)
Prepaid expenses and other current assets	(7,708)	(9,245)	3,178
Other assets	659	199	(825)
Accounts payable and other liabilities	23,321	21,992	(2,440)
Federal and state income taxes	(26,766)	(4,708)	3,847
Net cash provided by (used in) operating activities	57,501	73,436	(101,110)
CASH FLOWS FROM INVESTING ACTIVITIES:
Acquisition of J.Crew Group, Inc.	(2,981,415)
Capital expenditures	(44,338)	(75,590)	(2,644)
Net cash used in investing activities	(3,025,753)	(75,590)	(2,644)
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from debt	1,600,000
Proceeds from equity contributions	1,173,909
Excess tax benefit from share-based awards			74,495
Payment of debt issuance costs	(67,530)
Proceeds from share-based compensation plans			1,130
Repayment of debt	(3,000)	(6,000)
Repurchases of common stock			(20)
Contribution to Parent		(232)
Net cash provided by (used in) financing activities	2,703,379	(6,232)	75,605
Decrease in cash and cash equivalents	(264,873)	(8,386)	(28,149)
Beginning balance	353,211	221,852	381,360
Ending balance	88,338	213,466	353,211
Supplemental cash flow information:
Income taxes paid	8,981	39,369
Interest paid	17,773	50,396	35
Non-cash equity contribution from management shareholders	$ 102,483